{"text_format":"1","workbook":"xlsx","n_sheets":30,"sheets":["Preface and Contents","Financial Definitions","Offshore Wind","Land-Based Wind","Solar - Utility PV","Solar - PV Dist. Comm","Solar - PV Dist. Res","Solar - CSP","Geothermal","Hydropower","Nuclear","Biopower","Utility-Scale PV-Plus-Battery","Coal_FE","Natural Gas_FE","Utility-Scale Battery Storage","Commercial Battery Storage","Residential Battery Storage","Pumped Storage Hydropower","WACC Calc","Summary","Summary_CAPEX","Summary_CF","Summary_LCOE","Summary_FOM","Summary_VOM","Summary_Fuel","LCOE Range","PV OCC","Program Goals"],"not_rendered":{"charts":9,"images":2,"macros":1,"external_links":0,"defined_names":11,"comments":1,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Preface and Contents","index":0,"n_rows":55,"n_cols":5,"rows_kept":55,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,"2021 Annual Technology Baseline (ATB)"]
[]
[null,null,null,null,"NREL annually documents a realistic and timely set of input assumptions (e.g., technology cost, fuel costs), and a diverse set of potential futures (standard scenarios) to inform electric sector analysis in the United States. The products of this work, including assessments of current and projected technology cost and performance for both renewable and conventional electricity generation technologies, as well as market projections of more than a dozen scenarios produced with NREL's Regional Energy Deployment Systems (ReEDS) model, are applied consistently in NREL's analyses throughout the following year. This annual process is supported by the Office of Strategic Programs of the U.S. Department of Energy’s Office of Energy Efficiency and Renewable Energy (EERE). The specific products from this effort including the following:"]
[]
[null,null,null,null,"* An Annual Technology Baseline (ATB) workbook documenting detailed cost and performance data (both current and projected) for both renewable and conventional technologies. "]
[null,null,null,null,"* An ATB web application describing each of the technologies and providing additional context for their treatment in the workbook."]
[null,null,null,null,"* A Standard Scenarios annual report describing the identified scenarios, associated assumptions (including technology cost and performance assumptions from the ATB)."]
[]
[null,null,null,null,"These products can be accessed at atb.nrel.gov."]
[]
[null,null,null,null,"New to this Edition"]
[]
[null,null,null,null,"Two options representing market conditions for project financing:\n\n - R&D: based on macro-economic indicators from AEO (2019) for the year 2017 as a source for debt rates and return on equity rates; includes dynamic effects of R&D on technology cost, technology performance, and financial performance; excludes economic dynamics such as background changes to inflation, interest, and return on equity; excludes policies such as tax credits and tariffs; financing presented as a time series\n\n - R&D + Market: based on macro-economic indicators from AEO (2019) as a source for debt rates and return on equity rates; includes dynamics from R&D Only case; adds in economic dynamics and policies"]
[]
[null,null,null,null,"Contents"]
[null,null,null,null,"Financial Definitions"]
[null,null,null,null,"Wind: Land-based"]
[null,null,null,null,"Wind: Offshore "]
[null,null,null,null,"Solar: PV: Utility"]
[null,null,null,null,"Solar: PV:  Commercial"]
[null,null,null,null,"Solar: PV: Residential"]
[null,null,null,null,"Solar: CSP"]
[null,null,null,null,"Geothermal"]
[null,null,null,null,"Hydropower"]
[null,null,null,null,"Natural Gas"]
[null,null,null,null,"Coal"]
[null,null,null,null,"Nuclear"]
[null,null,null,null,"Biopower"]
[null,null,null,null,"Battery_Storage"]
[null,null,null,null,"PV+Battery"]
[null,null,null,null,"Pumped Hydro Storage"]
[null,null,null,null,"Summary (for Tableau)"]
[]
[null,null,null,null,"References"]
[null,null,null,null,"For full references for all citations in this workbook, see"]
[null,null,null,null,"https://atb.nrel.gov/electricity/2021/references"]
[]
[null,null,null,null,"Recommended Citation"]
[null,null,null,null,"NREL (National Renewable Energy Laboratory). 2021. 2021 Annual Technology Baseline. Golden, CO: National Renewable Energy Laboratory."]
[]
[null,null,null,null,"Online"]
[null,"atb.nrel.gov",null,null,"2021 Annual Technology Baseline (ATB)"]
[]
[null,null,null,null,"Contact"]
[null,null,null,null,"https://atb.nrel.gov/contact"]
[]
[null,null,null,null,"DISCLAIMER AGREEMENT"]
[null,null,null,null,"These detailed electricity generation technology cost and performance data (\"Data\") are provided by the National Renewable Energy Laboratory (\"NREL\"), which is operated by the Alliance for Sustainable Energy LLC (\"Alliance\") for the U.S. Department of Energy (the \"DOE\")."]
[]
[null,null,null,null,"It is recognized that disclosure of these Data are provided under the following conditions and warnings: (1) these Data have been prepared for reference purposes only; (2) these Data consist of forecasts, estimates, or assumptions made on a best-efforts basis, based upon expectations of current and future conditions at the time they were developed; and (3) these Data were prepared with existing information and are subject to change without notice."]
[]
[null,null,null,null,"The user understands that DOE/NREL/ALLIANCE are not obligated to provide the user with any support, consulting, training or assistance of any kind with regard to the use of the Data or to provide the user with any updates, revisions or new versions thereof. DOE, NREL, and ALLIANCE do not guarantee or endorse any results generated by use of the Data, and user is entirely responsible for the results and any reliance on the results or the Data in general."]
[]
[null,null,null,null,"USER AGREES TO INDEMNIFY DOE/NREL/ALLIANCE AND ITS SUBSIDIARIES, AFFILIATES, OFFICERS, AGENTS, AND EMPLOYEES AGAINST ANY CLAIM OR DEMAND, INCLUDING REASONABLE ATTORNEYS' FEES, RELATED TO USER’S USE OF THE DATA.  THE DATA ARE PROVIDED BY DOE/NREL/ALLIANCE \"AS IS,\" AND ANY EXPRESS OR IMPLIED WARRANTIES, INCLUDING BUT NOT LIMITED TO THE IMPLIED WARRANTIES OF MERCHANTABILITY AND FITNESS FOR A PARTICULAR PURPOSE ARE DISCLAIMED.  IN NO EVENT SHALL DOE/NREL/ALLIANCE BE LIABLE FOR ANY SPECIAL, INDIRECT OR CONSEQUENTIAL DAMAGES OR ANY DAMAGES WHATSOEVER, INCLUDING BUT NOT LIMITED TO CLAIMS ASSOCIATED WITH THE LOSS OF DATA OR PROFITS, THAT MAY RESULT FROM AN ACTION IN CONTRACT, NEGLIGENCE OR OTHER TORTIOUS CLAIM THAT ARISES OUT OF OR IN CONNECTION WITH THE ACCESS, USE OR PERFORMANCE OF THE DATA."]

{"sheet":"Financial Definitions","index":1,"n_rows":102,"n_cols":4,"rows_kept":102,"cut":false,"hidden":false,"merged":[[97,2,97,3],[98,2,98,3],[0,40,0,43],[0,44,0,47],[0,48,0,51],[0,52,0,55],[0,56,0,59],[0,20,0,23],[0,24,0,27],[0,28,0,31],[0,32,0,35],[0,36,0,39],[0,0,0,3],[0,4,0,7],[0,8,0,11],[0,12,0,15],[0,16,0,19],[5,2,5,3],[1,1,1,3],[4,2,4,3],[2,1,2,3],[0,120,0,123],[0,124,0,127],[0,128,0,131],[0,132,0,135],[0,136,0,139],[0,100,0,103],[0,104,0,107],[0,108,0,111],[0,112,0,115],[0,116,0,119],[0,80,0,83],[0,84,0,87],[0,88,0,91],[0,92,0,95],[0,96,0,99],[0,60,0,63],[0,64,0,67],[0,68,0,71],[0,72,0,75],[0,76,0,79],[0,200,0,203],[0,204,0,207],[0,208,0,211],[0,212,0,215],[0,216,0,219],[0,180,0,183],[0,184,0,187],[0,188,0,191],[0,192,0,195],[0,196,0,199],[0,160,0,163],[0,164,0,167],[0,168,0,171],[0,172,0,175],[0,176,0,179],[0,140,0,143],[0,144,0,147],[0,148,0,151],[0,152,0,155],[0,156,0,159],[0,280,0,283],[0,284,0,287],[0,288,0,291],[0,292,0,295],[0,296,0,299],[0,260,0,263],[0,264,0,267],[0,268,0,271],[0,272,0,275],[0,276,0,279],[0,240,0,243],[0,244,0,247],[0,248,0,251],[0,252,0,255],[0,256,0,259],[0,220,0,223],[0,224,0,227],[0,228,0,231],[0,232,0,235],[0,236,0,239],[0,360,0,363],[0,364,0,367],[0,368,0,371],[0,372,0,375],[0,376,0,379],[0,340,0,343],[0,344,0,347],[0,348,0,351],[0,352,0,355],[0,356,0,359],[0,320,0,323],[0,324,0,327],[0,328,0,331],[0,332,0,335],[0,336,0,339],[0,300,0,303],[0,304,0,307],[0,308,0,311],[0,312,0,315],[0,316,0,319],[0,440,0,443],[0,444,0,447],[0,448,0,451],[0,452,0,455],[0,456,0,459],[0,420,0,423],[0,424,0,427],[0,428,0,431],[0,432,0,435],[0,436,0,439],[0,400,0,403],[0,404,0,407],[0,408,0,411],[0,412,0,415],[0,416,0,419],[0,380,0,383],[0,384,0,387],[0,388,0,391],[0,392,0,395],[0,396,0,399],[0,520,0,523],[0,524,0,527],[0,528,0,531],[0,532,0,535],[0,536,0,539],[0,500,0,503],[0,504,0,507],[0,508,0,511],[0,512,0,515],[0,516,0,519],[0,480,0,483],[0,484,0,487],[0,488,0,491],[0,492,0,495],[0,496,0,499],[0,460,0,463],[0,464,0,467],[0,468,0,471],[0,472,0,475],[0,476,0,479],[0,600,0,603],[0,604,0,607],[0,608,0,611],[0,612,0,615],[0,616,0,619],[0,580,0,583],[0,584,0,587],[0,588,0,591],[0,592,0,595],[0,596,0,599],[0,560,0,563],[0,564,0,567],[0,568,0,571],[0,572,0,575],[0,576,0,579],[0,540,0,543],[0,544,0,547],[0,548,0,551],[0,552,0,555],[0,556,0,559],[0,680,0,683],[0,684,0,687],[0,688,0,691],[0,692,0,695],[0,696,0,699],[0,660,0,663],[0,664,0,667],[0,668,0,671],[0,672,0,675],[0,676,0,679],[0,640,0,643],[0,644,0,647],[0,648,0,651],[0,652,0,655],[0,656,0,659],[0,620,0,623],[0,624,0,627],[0,628,0,631],[0,632,0,635],[0,636,0,639],[0,760,0,763],[0,764,0,767],[0,768,0,771],[0,772,0,775],[0,776,0,779],[0,740,0,743],[0,744,0,747],[0,748,0,751],[0,752,0,755],[0,756,0,759],[0,720,0,723],[0,724,0,727],[0,728,0,731],[0,732,0,735],[0,736,0,739],[0,700,0,703],[0,704,0,707],[0,708,0,711],[0,712,0,715],[0,716,0,719],[0,840,0,843],[0,844,0,847],[0,848,0,851],[0,852,0,855],[0,856,0,859],[0,820,0,823],[0,824,0,827],[0,828,0,831],[0,832,0,835],[0,836,0,839],[0,800,0,803],[0,804,0,807],[0,808,0,811],[0,812,0,815],[0,816,0,819],[0,780,0,783],[0,784,0,787],[0,788,0,791],[0,792,0,795],[0,796,0,799],[0,920,0,923],[0,924,0,927],[0,928,0,931],[0,932,0,935],[0,936,0,939],[0,900,0,903],[0,904,0,907],[0,908,0,911],[0,912,0,915],[0,916,0,919],[0,880,0,883],[0,884,0,887],[0,888,0,891],[0,892,0,895],[0,896,0,899],[0,860,0,863],[0,864,0,867],[0,868,0,871],[0,872,0,875],[0,876,0,879],[0,1000,0,1003],[0,1004,0,1007],[0,1008,0,1011],[0,1012,0,1015],[0,1016,0,1019],[0,980,0,983],[0,984,0,987],[0,988,0,991],[0,992,0,995],[0,996,0,999],[0,960,0,963],[0,964,0,967],[0,968,0,971],[0,972,0,975],[0,976,0,979],[0,940,0,943],[0,944,0,947],[0,948,0,951],[0,952,0,955],[0,956,0,959],[0,1080,0,1083],[0,1084,0,1087],[0,1088,0,1091],[0,1092,0,1095],[0,1096,0,1099],[0,1060,0,1063],[0,1064,0,1067],[0,1068,0,1071],[0,1072,0,1075],[0,1076,0,1079],[0,1040,0,1043],[0,1044,0,1047],[0,1048,0,1051],[0,1052,0,1055],[0,1056,0,1059],[0,1020,0,1023],[0,1024,0,1027],[0,1028,0,1031],[0,1032,0,1035],[0,1036,0,1039],[0,1160,0,1163],[0,1164,0,1167],[0,1168,0,1171],[0,1172,0,1175],[0,1176,0,1179],[0,1140,0,1143],[0,1144,0,1147],[0,1148,0,1151],[0,1152,0,1155],[0,1156,0,1159],[0,1120,0,1123],[0,1124,0,1127],[0,1128,0,1131],[0,1132,0,1135],[0,1136,0,1139],[0,1100,0,1103],[0,1104,0,1107],[0,1108,0,1111],[0,1112,0,1115],[0,1116,0,1119],[0,1240,0,1243],[0,1244,0,1247],[0,1248,0,1251],[0,1252,0,1255],[0,1256,0,1259],[0,1220,0,1223],[0,1224,0,1227],[0,1228,0,1231],[0,1232,0,1235],[0,1236,0,1239],[0,1200,0,1203],[0,1204,0,1207],[0,1208,0,1211],[0,1212,0,1215],[0,1216,0,1219],[0,1180,0,1183],[0,1184,0,1187],[0,1188,0,1191],[0,1192,0,1195],[0,1196,0,1199],[0,1320,0,1323],[0,1324,0,1327],[0,1328,0,1331],[0,1332,0,1335],[0,1336,0,1339],[0,1300,0,1303],[0,1304,0,1307],[0,1308,0,1311],[0,1312,0,1315],[0,1316,0,1319],[0,1280,0,1283],[0,1284,0,1287],[0,1288,0,1291],[0,1292,0,1295],[0,1296,0,1299],[0,1260,0,1263],[0,1264,0,1267],[0,1268,0,1271],[0,1272,0,1275],[0,1276,0,1279],[0,1400,0,1403],[0,1404,0,1407],[0,1408,0,1411],[0,1412,0,1415],[0,1416,0,1419],[0,1380,0,1383],[0,1384,0,1387],[0,1388,0,1391],[0,1392,0,1395],[0,1396,0,1399],[0,1360,0,1363],[0,1364,0,1367],[0,1368,0,1371],[0,1372,0,1375],[0,1376,0,1379],[0,1340,0,1343],[0,1344,0,1347],[0,1348,0,1351],[0,1352,0,1355],[0,1356,0,1359],[0,1480,0,1483],[0,1484,0,1487],[0,1488,0,1491],[0,1492,0,1495],[0,1496,0,1499],[0,1460,0,1463],[0,1464,0,1467],[0,1468,0,1471],[0,1472,0,1475],[0,1476,0,1479],[0,1440,0,1443],[0,1444,0,1447],[0,1448,0,1451],[0,1452,0,1455],[0,1456,0,1459],[0,1420,0,1423],[0,1424,0,1427],[0,1428,0,1431],[0,1432,0,1435],[0,1436,0,1439],[0,1560,0,1563],[0,1564,0,1567],[0,1568,0,1571],[0,1572,0,1575],[0,1576,0,1579],[0,1540,0,1543],[0,1544,0,1547],[0,1548,0,1551],[0,1552,0,1555],[0,1556,0,1559],[0,1520,0,1523],[0,1524,0,1527],[0,1528,0,1531],[0,1532,0,1535],[0,1536,0,1539],[0,1500,0,1503],[0,1504,0,1507],[0,1508,0,1511],[0,1512,0,1515],[0,1516,0,1519],[0,1640,0,1643],[0,1644,0,1647],[0,1648,0,1651],[0,1652,0,1655],[0,1656,0,1659],[0,1620,0,1623],[0,1624,0,1627],[0,1628,0,1631],[0,1632,0,1635],[0,1636,0,1639],[0,1600,0,1603],[0,1604,0,1607],[0,1608,0,1611],[0,1612,0,1615],[0,1616,0,1619],[0,1580,0,1583],[0,1584,0,1587],[0,1588,0,1591],[0,1592,0,1595],[0,1596,0,1599],[0,1720,0,1723],[0,1724,0,1727],[0,1728,0,1731],[0,1732,0,1735],[0,1736,0,1739],[0,1700,0,1703],[0,1704,0,1707],[0,1708,0,1711],[0,1712,0,1715],[0,1716,0,1719],[0,1680,0,1683],[0,1684,0,1687],[0,1688,0,1691],[0,1692,0,1695],[0,1696,0,1699],[0,1660,0,1663],[0,1664,0,1667],[0,1668,0,1671],[0,1672,0,1675],[0,1676,0,1679],[0,1800,0,1803],[0,1804,0,1807],[0,1808,0,1811],[0,1812,0,1815],[0,1816,0,1819],[0,1780,0,1783],[0,1784,0,1787],[0,1788,0,1791],[0,1792,0,1795],[0,1796,0,1799],[0,1760,0,1763],[0,1764,0,1767],[0,1768,0,1771],[0,1772,0,1775],[0,1776,0,1779],[0,1740,0,1743],[0,1744,0,1747],[0,1748,0,1751],[0,1752,0,1755],[0,1756,0,1759],[0,1880,0,1883],[0,1884,0,1887],[0,1888,0,1891],[0,1892,0,1895],[0,1896,0,1899],[0,1860,0,1863],[0,1864,0,1867],[0,1868,0,1871],[0,1872,0,1875],[0,1876,0,1879],[0,1840,0,1843],[0,1844,0,1847],[0,1848,0,1851],[0,1852,0,1855],[0,1856,0,1859],[0,1820,0,1823],[0,1824,0,1827],[0,1828,0,1831],[0,1832,0,1835],[0,1836,0,1839],[0,1960,0,1963],[0,1964,0,1967],[0,1968,0,1971],[0,1972,0,1975],[0,1976,0,1979],[0,1940,0,1943],[0,1944,0,1947],[0,1948,0,1951],[0,1952,0,1955],[0,1956,0,1959],[0,1920,0,1923],[0,1924,0,1927],[0,1928,0,1931],[0,1932,0,1935],[0,1936,0,1939],[0,1900,0,1903],[0,1904,0,1907],[0,1908,0,1911],[0,1912,0,1915],[0,1916,0,1919],[0,2040,0,2043],[0,2044,0,2047],[0,2048,0,2051],[0,2052,0,2055],[0,2056,0,2059],[0,2020,0,2023],[0,2024,0,2027],[0,2028,0,2031],[0,2032,0,2035],[0,2036,0,2039],[0,2000,0,2003],[0,2004,0,2007],[0,2008,0,2011],[0,2012,0,2015],[0,2016,0,2019],[0,1980,0,1983],[0,1984,0,1987],[0,1988,0,1991],[0,1992,0,1995],[0,1996,0,1999],[0,2120,0,2123],[0,2124,0,2127],[0,2128,0,2131],[0,2132,0,2135],[0,2136,0,2139],[0,2100,0,2103],[0,2104,0,2107],[0,2108,0,2111],[0,2112,0,2115],[0,2116,0,2119],[0,2080,0,2083],[0,2084,0,2087],[0,2088,0,2091],[0,2092,0,2095],[0,2096,0,2099],[0,2060,0,2063],[0,2064,0,2067],[0,2068,0,2071],[0,2072,0,2075],[0,2076,0,2079],[0,2200,0,2203],[0,2204,0,2207],[0,2208,0,2211],[0,2212,0,2215],[0,2216,0,2219],[0,2180,0,2183],[0,2184,0,2187],[0,2188,0,2191],[0,2192,0,2195],[0,2196,0,2199],[0,2160,0,2163],[0,2164,0,2167],[0,2168,0,2171],[0,2172,0,2175],[0,2176,0,2179],[0,2140,0,2143],[0,2144,0,2147],[0,2148,0,2151],[0,2152,0,2155],[0,2156,0,2159],[0,2280,0,2283],[0,2284,0,2287],[0,2288,0,2291],[0,2292,0,2295],[0,2296,0,2299],[0,2260,0,2263],[0,2264,0,2267],[0,2268,0,2271],[0,2272,0,2275],[0,2276,0,2279],[0,2240,0,2243],[0,2244,0,2247],[0,2248,0,2251],[0,2252,0,2255],[0,2256,0,2259],[0,2220,0,2223],[0,2224,0,2227],[0,2228,0,2231],[0,2232,0,2235],[0,2236,0,2239],[0,2360,0,2363],[0,2364,0,2367],[0,2368,0,2371],[0,2372,0,2375],[0,2376,0,2379],[0,2340,0,2343],[0,2344,0,2347],[0,2348,0,2351],[0,2352,0,2355],[0,2356,0,2359],[0,2320,0,2323],[0,2324,0,2327],[0,2328,0,2331],[0,2332,0,2335],[0,2336,0,2339],[0,2300,0,2303],[0,2304,0,2307],[0,2308,0,2311],[0,2312,0,2315],[0,2316,0,2319],[0,2440,0,2443],[0,2444,0,2447],[0,2448,0,2451],[0,2452,0,2455],[0,2456,0,2459],[0,2420,0,2423],[0,2424,0,2427],[0,2428,0,2431],[0,2432,0,2435],[0,2436,0,2439],[0,2400,0,2403],[0,2404,0,2407],[0,2408,0,2411],[0,2412,0,2415],[0,2416,0,2419],[0,2380,0,2383],[0,2384,0,2387],[0,2388,0,2391],[0,2392,0,2395],[0,2396,0,2399],[0,2520,0,2523],[0,2524,0,2527],[0,2528,0,2531],[0,2532,0,2535],[0,2536,0,2539],[0,2500,0,2503],[0,2504,0,2507],[0,2508,0,2511],[0,2512,0,2515],[0,2516,0,2519],[0,2480,0,2483],[0,2484,0,2487],[0,2488,0,2491],[0,2492,0,2495],[0,2496,0,2499],[0,2460,0,2463],[0,2464,0,2467],[0,2468,0,2471],[0,2472,0,2475],[0,2476,0,2479],[0,2600,0,2603],[0,2604,0,2607],[0,2608,0,2611],[0,2612,0,2615],[0,2616,0,2619],[0,2580,0,2583],[0,2584,0,2587],[0,2588,0,2591],[0,2592,0,2595],[0,2596,0,2599],[0,2560,0,2563],[0,2564,0,2567],[0,2568,0,2571],[0,2572,0,2575],[0,2576,0,2579],[0,2540,0,2543],[0,2544,0,2547],[0,2548,0,2551],[0,2552,0,2555],[0,2556,0,2559],[0,2680,0,2683],[0,2684,0,2687],[0,2688,0,2691],[0,2692,0,2695],[0,2696,0,2699],[0,2660,0,2663],[0,2664,0,2667],[0,2668,0,2671],[0,2672,0,2675],[0,2676,0,2679],[0,2640,0,2643],[0,2644,0,2647],[0,2648,0,2651],[0,2652,0,2655],[0,2656,0,2659],[0,2620,0,2623],[0,2624,0,2627],[0,2628,0,2631],[0,2632,0,2635],[0,2636,0,2639],[0,2760,0,2763],[0,2764,0,2767],[0,2768,0,2771],[0,2772,0,2775],[0,2776,0,2779],[0,2740,0,2743],[0,2744,0,2747],[0,2748,0,2751],[0,2752,0,2755],[0,2756,0,2759],[0,2720,0,2723],[0,2724,0,2727],[0,2728,0,2731],[0,2732,0,2735],[0,2736,0,2739],[0,2700,0,2703],[0,2704,0,2707],[0,2708,0,2711],[0,2712,0,2715],[0,2716,0,2719],[0,2840,0,2843],[0,2844,0,2847],[0,2848,0,2851],[0,2852,0,2855],[0,2856,0,2859],[0,2820,0,2823],[0,2824,0,2827],[0,2828,0,2831],[0,2832,0,2835],[0,2836,0,2839],[0,2800,0,2803],[0,2804,0,2807],[0,2808,0,2811],[0,2812,0,2815],[0,2816,0,2819],[0,2780,0,2783],[0,2784,0,2787],[0,2788,0,2791],[0,2792,0,2795],[0,2796,0,2799],[0,2920,0,2923],[0,2924,0,2927],[0,2928,0,2931],[0,2932,0,2935],[0,2936,0,2939],[0,2900,0,2903],[0,2904,0,2907],[0,2908,0,2911],[0,2912,0,2915],[0,2916,0,2919],[0,2880,0,2883],[0,2884,0,2887],[0,2888,0,2891],[0,2892,0,2895],[0,2896,0,2899],[0,2860,0,2863],[0,2864,0,2867],[0,2868,0,2871],[0,2872,0,2875],[0,2876,0,2879],[0,3000,0,3003],[0,3004,0,3007],[0,3008,0,3011],[0,3012,0,3015],[0,3016,0,3019],[0,2980,0,2983],[0,2984,0,2987],[0,2988,0,2991],[0,2992,0,2995],[0,2996,0,2999],[0,2960,0,2963],[0,2964,0,2967],[0,2968,0,2971],[0,2972,0,2975],[0,2976,0,2979],[0,2940,0,2943],[0,2944,0,2947],[0,2948,0,2951],[0,2952,0,2955],[0,2956,0,2959],[0,3080,0,3083],[0,3084,0,3087],[0,3088,0,3091],[0,3092,0,3095],[0,3096,0,3099],[0,3060,0,3063],[0,3064,0,3067],[0,3068,0,3071],[0,3072,0,3075],[0,3076,0,3079],[0,3040,0,3043],[0,3044,0,3047],[0,3048,0,3051],[0,3052,0,3055],[0,3056,0,3059],[0,3020,0,3023],[0,3024,0,3027],[0,3028,0,3031],[0,3032,0,3035],[0,3036,0,3039],[0,3160,0,3163],[0,3164,0,3167],[0,3168,0,3171],[0,3172,0,3175],[0,3176,0,3179],[0,3140,0,3143],[0,3144,0,3147],[0,3148,0,3151],[0,3152,0,3155],[0,3156,0,3159],[0,3120,0,3123],[0,3124,0,3127],[0,3128,0,3131],[0,3132,0,3135],[0,3136,0,3139],[0,3100,0,3103],[0,3104,0,3107],[0,3108,0,3111],[0,3112,0,3115],[0,3116,0,3119],[0,3240,0,3243],[0,3244,0,3247],[0,3248,0,3251],[0,3252,0,3255],[0,3256,0,3259],[0,3220,0,3223],[0,3224,0,3227],[0,3228,0,3231],[0,3232,0,3235],[0,3236,0,3239],[0,3200,0,3203],[0,3204,0,3207],[0,3208,0,3211],[0,3212,0,3215],[0,3216,0,3219],[0,3180,0,3183],[0,3184,0,3187],[0,3188,0,3191],[0,3192,0,3195],[0,3196,0,3199],[0,3320,0,3323],[0,3324,0,3327],[0,3328,0,3331],[0,3332,0,3335],[0,3336,0,3339],[0,3300,0,3303],[0,3304,0,3307],[0,3308,0,3311],[0,3312,0,3315],[0,3316,0,3319],[0,3280,0,3283],[0,3284,0,3287],[0,3288,0,3291],[0,3292,0,3295],[0,3296,0,3299],[0,3260,0,3263],[0,3264,0,3267],[0,3268,0,3271],[0,3272,0,3275],[0,3276,0,3279],[0,3400,0,3403],[0,3404,0,3407],[0,3408,0,3411],[0,3412,0,3415],[0,3416,0,3419],[0,3380,0,3383],[0,3384,0,3387],[0,3388,0,3391],[0,3392,0,3395],[0,3396,0,3399],[0,3360,0,3363],[0,3364,0,3367],[0,3368,0,3371],[0,3372,0,3375],[0,3376,0,3379],[0,3340,0,3343],[0,3344,0,3347],[0,3348,0,3351],[0,3352,0,3355],[0,3356,0,3359],[0,3480,0,3483],[0,3484,0,3487],[0,3488,0,3491],[0,3492,0,3495],[0,3496,0,3499],[0,3460,0,3463],[0,3464,0,3467],[0,3468,0,3471],[0,3472,0,3475],[0,3476,0,3479],[0,3440,0,3443],[0,3444,0,3447],[0,3448,0,3451],[0,3452,0,3455],[0,3456,0,3459],[0,3420,0,3423],[0,3424,0,3427],[0,3428,0,3431],[0,3432,0,3435],[0,3436,0,3439],[0,3560,0,3563],[0,3564,0,3567],[0,3568,0,3571],[0,3572,0,3575],[0,3576,0,3579],[0,3540,0,3543],[0,3544,0,3547],[0,3548,0,3551],[0,3552,0,3555],[0,3556,0,3559],[0,3520,0,3523],[0,3524,0,3527],[0,3528,0,3531],[0,3532,0,3535],[0,3536,0,3539],[0,3500,0,3503],[0,3504,0,3507],[0,3508,0,3511],[0,3512,0,3515],[0,3516,0,3519],[0,3640,0,3643],[0,3644,0,3647],[0,3648,0,3651],[0,3652,0,3655],[0,3656,0,3659],[0,3620,0,3623],[0,3624,0,3627],[0,3628,0,3631],[0,3632,0,3635],[0,3636,0,3639],[0,3600,0,3603],[0,3604,0,3607],[0,3608,0,3611],[0,3612,0,3615],[0,3616,0,3619],[0,3580,0,3583],[0,3584,0,3587],[0,3588,0,3591],[0,3592,0,3595],[0,3596,0,3599],[0,3720,0,3723],[0,3724,0,3727],[0,3728,0,3731],[0,3732,0,3735],[0,3736,0,3739],[0,3700,0,3703],[0,3704,0,3707],[0,3708,0,3711],[0,3712,0,3715],[0,3716,0,3719],[0,3680,0,3683],[0,3684,0,3687],[0,3688,0,3691],[0,3692,0,3695],[0,3696,0,3699],[0,3660,0,3663],[0,3664,0,3667],[0,3668,0,3671],[0,3672,0,3675],[0,3676,0,3679],[0,3800,0,3803],[0,3804,0,3807],[0,3808,0,3811],[0,3812,0,3815],[0,3816,0,3819],[0,3780,0,3783],[0,3784,0,3787],[0,3788,0,3791],[0,3792,0,3795],[0,3796,0,3799],[0,3760,0,3763],[0,3764,0,3767],[0,3768,0,3771],[0,3772,0,3775],[0,3776,0,3779],[0,3740,0,3743],[0,3744,0,3747],[0,3748,0,3751],[0,3752,0,3755],[0,3756,0,3759],[0,3880,0,3883],[0,3884,0,3887],[0,3888,0,3891],[0,3892,0,3895],[0,3896,0,3899],[0,3860,0,3863],[0,3864,0,3867],[0,3868,0,3871],[0,3872,0,3875],[0,3876,0,3879],[0,3840,0,3843],[0,3844,0,3847],[0,3848,0,3851],[0,3852,0,3855],[0,3856,0,3859],[0,3820,0,3823],[0,3824,0,3827],[0,3828,0,3831],[0,3832,0,3835],[0,3836,0,3839],[0,3960,0,3963],[0,3964,0,3967],[0,3968,0,3971],[0,3972,0,3975],[0,3976,0,3979],[0,3940,0,3943],[0,3944,0,3947],[0,3948,0,3951],[0,3952,0,3955],[0,3956,0,3959],[0,3920,0,3923],[0,3924,0,3927],[0,3928,0,3931],[0,3932,0,3935],[0,3936,0,3939],[0,3900,0,3903],[0,3904,0,3907],[0,3908,0,3911],[0,3912,0,3915]],"merged_total":4102,"flags":["merged_cut"]}
[]
[null,"Electricity Generation Technology LCOE equation for Standard Scenarios – ReEDS Model Inputs and Annual Technology Baseline presentation of technology assumptions."]
[null,"Note: Costs associated with a given year are for systems that come online in that year.  For example, the overnight capital cost (OCC) for a technology in 2021 represents the OCC of a system that\nbegins commercial operation in 2021.  The capacity factor for a technology in 2021 represents the expected annualized lifetime energy production for a system that begins commercial operation\nin 2021."]
[]
[null,"Levelized Cost of Energy ($/MWh)","LCOE = ((FCR * CAPEX + FOM)*1000/(CF * 8760)) + VOM + Fuel"]
[null,null,"LCOE = ((CRF * ProFinFactor * ConFinFactor * (OCC * CapRegMult + GCC) + FOM) * 1000 / (CF * 8760)) + VOM + Fuel"]
[]
[null,"Fixed Charge Rate","FCR = CRF * ProFinFactor","Amount of revenue per dollar of investment required that must be collected annually from customers to pay the carrying charges on that investment."]
[]
[null,"CAPEX","CAPEX = ConFinFActor * (OCC * CapRegMult + GCC)","Capital expenditures required to achieve commercial operation of the generation plant"]
[]
[null,"Capital Recovery Factor","CRF = WACC / (1 - (1 / (1 + WACC)^t))       note: WACC real","*ReEDS uses: CRF = (WACC - 1) / (1 - (1 / WACC)^t)"]
[null,null,"WACC = ((1+((1-DF)*((1+RROE)*(1+i)-1)) + (DF*((1+IR)*(1+i)-1)*(1-TR))) / (1+i)) - 1","but uses a WACC that is equal to 1 + the WACC rate, and returns a CRF that is 1+CRF"]
[null,null,"DF = debt fraction","*ReEDS uses: WACC = (1 + ((1 - DF)*(RROE*i - 1)) + (DF*(IR*i - 1)*(1-TR))) / i"]
[null,null,"RROE = rate of return on equity (real) = 10.24%","but uses RROE, i, and IR that are equal to 1 + the rates, and returns a WACC that is 1+WACC"]
[null,null,"i = inflation rate = 2.5%"]
[null,null,"IR = interest rate (real) = 5.4%"]
[]
[null,"Project Finance factor","ProFinFactor = (1 - TR * PVD) / (1 - TR)"]
[null,null,"TR = combined state/federal tax rate"]
[null,null,"PVD = present value of depreciation = summation from y=1 to y=M+1 of (FDy * fy)"]
[null,null,"M = # years in MACRS depreciation schedule"]
[null,null,"FDy = fraction of capital depreciated in year y"]
[null,null,"fy = depreciation factor in year y","fy = 1/dy"]
[null,null,"d = nominal discount rate (8.9%)","d = WACC * i"]
[null,null,"i = inflation rate"]
[]
[null,"Construction Finance Factor","ConFinFactor = summation from y=0 to y=C-1 of  (FCy * AIy)"]
[null,null,"FCy = fraction of capital spent in year y"]
[null,null,"AIy =1 + ((1 + IDC)(year+0.5) - 1) ","*ReEDS uses: AIy =1 + (1 - TR) * (IDC(year+0.5) - 1) "]
[null,null,"IDC = interest during construction","but uses an IDC that is equal to 1 + the interest rate"]
[null,null,"y = year index, starting at 0"]
[null,null,"C = construction duration (years)"]
[]
[null,"Overnight Capital Cost","OCC = input in $/kW"]
[]
[null,"Capital Regional Multiplier","CapRegMult = 1  for ATB","CapRegMult = 1  for ATB"]
[]
[null,"Grid Connection Costs","GCC = GF + OnSpurCost + Off SpurCost"]
[null,null,"GF","grid feature = 0 for ATB"]
[null,null,"OnSpurCost","Onshore Spur Line Costs = 0 for ATB"]
[null,null,"Off SpurCost","Offshore (underwater) Spur Line Costs"]
[]
[null,"Fixed Operating Expenses","FOM = input in $/kW"]
[]
[null,"* 1000","conversion factor from $/kW inputs to $/MWh output"]
[]
[null,"Capacity Factor","CF = input as %"]
[]
[null,"* 8760","conversion factor for hours per year"]
[]
[null,"Variable Operating Expenses","VOM = input in $/MWh"]
[]
[null,"Fuel","Fuel = input in $/MWh"]
[]
[null,"Overnight LCOE","=((OCC*CRF*(1-TR*PVD))/(8760*CF*(1-TR))+FOM/(8760*CF))*1000)+VOM","This is similar to the LCOE used in the TCDB (Transparent Cost database)"]
[]
[null,"Definitions:"]
[null,"AI","Accumulated Interest","Accumulated interest is a function of the interest during construction and the tax rate."]
[null,"C","Construction Duration","Number of years in construction period"]
[null,"CapRegMult","Capital Regional Multiplier","Capital cost multipliers to account for regional variations that affect plant costs, e.g. labor rates, etc. Separate multipliers are applied to land-based and offshore wind plants, PV, CSP, coal, gas, nuclear, etc. No multipliers for geothermal or hydropower due to site specific nature of plant cost estimates."]
[null,"CF","Capacity Factor (%)","Generally defined as the ratio of actual annual output to output at rated capacity for an entire year.  "]
[null,"ConFinFactor","Construction Finance Factor","Portion of all-in capital cost associated with construction period financing.  ConFinFactor is a function of C, FC, and IDC."]
[null,"CRF","Capital Recovery Factor","The ratio of a constant annuity to the present value of receiving that annuity for a given length of time. (Default in ReEDS is 8.89% real); CRF is a function of WACC and t."]
[null,"d","nominal discount rate (8.9%)","The discount rate is a function of the WACC and inflation."]
[null,"DF","Debt Fraction","Fraction of capital financed with debt.  1-DF is assumed financed with equity. (50% for all technologies in ReEDS)"]
[null,"EMRP","Expected Market Risk Premium","The market risk premium is the difference between the expected return on a market portfolio and the risk-free rate."]
[null,"f","Depreciation Factor","The depreciation factor is a function of the discount rate."]
[null,"FC","Capital Fraction","Fraction of capital spent in each year of construction, 1 to C."]
[null,"FD","Depreciation Fraction","Fraction of capital depreciated in each year, 1 to M."]
[null,"FOM","Fixed Operation and Maintenance Expenses ($/MW-year)","Annual expenditures to operate and maintain equipment that are not incurred on a per-unit-energy basis."]
[null,"Fuel","fuel cost ($/MWh)","Fuel costs are converted to $/MWh from various units."]
[null,"GCC","Grid Connection Costs","Distance-based costs of spur lines over land, offshore wind plant export cable costs and construction-period transit costs"]
[null,"GF","Grid Feature","Point of interconnection at the high voltage transmission network, including substation, transmission lines, load center, or BA center. (Default in ReEDS is $0/kW for substation and load center and $14/kW for others)"]
[null,"i","Inflation Rate","Assumed inflation rate based on historical data. (2.5% in ReEDS)"]
[null,"ICC","Installed Capital Cost ($/MW)","Total capital expenditure to achieve commercial operation up to the plant gate. This intermediate value is used only in presentation of technology cost assumptions with historic market data.  It is not required to calculate LCOE."]
[null,"IDC","Interest During Construction","Interest rate for financing project during construction period."]
[null,"IR","Interest Rate (real)","Assumed interest rate on debt. (5.4% for all technologies in ReEDS, 8% nominal)"]
[null,"M","Depreciation period (years)","Number of years in MACRS depreciation schedule."]
[null,"OCC","Overnight Capital Cost ($/MW)","Capital expenditures excluding construction period financing.  Includes onsite electrical equipment (e.g., switchyard), a nominal-distance spur line (<1 mi), and necessary upgrades at a transmission substation."]
[null,"OffDist","Offshore Distance","Total offshore distance covered by the offshore export cables"]
[null,"OffSpurCost","Offshore (underwater) Spur Line Costs","Cost for offshore (underwater) export cables from the offshore wind plant to land; OffSpurCost is a function of OffDist and OffDistFactor."]
[null,"OffDistFactor","Offshore Distance Factor","Incremental capital expenditure for offshore wind plant export cable length between landfall and offshore wind plant site.  "]
[null,"OnDist","Onshore Distance","Total onshore distance covered by the onshore transmission spur lines"]
[null,"OnRegTransMult","Onshore Regional Transmission Multiplier","Transmission cost multipliers to account for regional variations that affect onshore transmission line costs, e.g. labor rates, terrain, siting, etc."]
[null,"OnSpurCost","Onshore Spur Line Costs","Cost for onshore transmission lines from the plant gate to the grid feature; OnSpurCost is a function of OnDist, OnTransCost, and OnRegTransMult."]
[null,"OnTransCost","Onshore Transmission Costs (for spur line)","Base onshore transmission line costs (Default in ReEDS is $3922/MW-mile)"]
[null,"ProFinFactor","Project Finance factor","Technology-specific financial multiplier to account for any applicable differences in depreciation schedule, and tax policies. ProFinFactor is a function of TR, WACC, i, M, and FD"]
[null,"PVD","Present Value of Depreciation","PVD is a function of FD, f and y."]
[null,"RROE","Rate of Return on Equity (real)","Assumed rate of return on the share of assets financed with equity. (10% for all technologies in ReEDS, 13% nominal)"]
[null,"t","Economic Lifetime (years)","Length of time for paying off assets (20 years for all technologies in ReEDS)"]
[null,"TR","Tax Rate","Combined state and federal tax rate (40%)"]
[null,"VOM","Variable Operation and Maintenance Expenses ($/MWh)","Operating and maintenance costs incurred on a per-unit-energy basis. "]
[null,"WACC","Weighted Average Cost of Capital (real)","The average expected rate that is paid to finance assets. (Default in ReEDS is 6.2% real); WACC is a function of DF, RROE, IR, i, and TR."]
[null,"y","year index, starting at 0"]
[]
[null,"Notes:"]
[null,"CapRegMult = 1","ATB assumes that all plants represent typical equipment costs and do not include regionally specific labor or material cost increments."]
[null,"GCC = 0","ATB assumes that base plant cost includes small spur line to connect with grid for all technologies in overnight capital cost.  An exception is made for offshore wind plants where the export cable and construction-period transit costs based on a 30 km distance from shore are represented in GCC.  Specific transmission lines based on geographically determined distances between ReEDS regions and existing transmission features for wind and solar are not included in ATB."]
[null,"Inputs in ATB are in $/kW, in ReEDS they are $/MW"]
[]
[null,"2018$ to 2019$ Multiplier:",1.0181197656775798]

{"sheet":"Offshore Wind","index":2,"n_rows":770,"n_cols":46,"rows_kept":770,"cut":false,"hidden":false,"merged":[[573,7,573,11],[268,9,309,9],[312,9,353,9],[356,9,397,9],[491,7,520,7],[491,9,532,9],[535,7,544,7],[535,9,544,9],[402,7,475,7],[402,9,443,9],[92,9,133,9],[136,9,177,9],[180,9,221,9],[224,9,265,9],[43,9,43,12],[47,9,47,12],[584,7,584,11],[585,7,585,11],[586,7,586,11],[575,7,575,11],[576,7,576,11],[577,7,577,11],[578,7,578,11],[579,7,579,11],[580,7,580,11],[582,7,582,11],[583,7,583,11],[581,7,581,11],[574,7,574,11],[571,7,571,11],[572,7,572,11],[57,9,84,9],[29,7,86,7],[36,9,36,12],[37,9,37,12],[29,9,29,13],[33,9,33,12],[34,9,34,12],[30,9,30,12],[31,9,31,12],[32,9,32,12],[38,9,38,12],[92,7,385,7],[446,9,487,9],[6,6,6,29],[50,13,51,13],[44,9,44,12],[45,9,45,12],[46,9,46,12],[50,12,51,12],[49,9,49,11],[35,9,35,12],[8,7,26,7],[48,9,48,12],[39,9,39,12],[40,9,40,12],[41,9,41,12],[42,9,42,12]]}
["Offshore Wind ",null,null,null,null,null,null,null,null,null,null,"https://atb.nrel.gov/electricity/2021/offshore_wind"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inputs"]
[null,null,null,null,null,null,null,null,null,"Take me to: ",null,null,null,null,null,null,null,null,null,"Calculated"]
[]
[]
[null,"X",null,null,null,null,"Assumptions"]
[]
[null,null,null,null,null,null,null,"Technology",null,"Basis Year:",null,2019]
[null,null,null,null,null,null,null,null,null,"All values are given in 2019 U.S. dollars, using the Consumer Price Index (BLS, 2020) for dollar year conversions. Projections use an inflation assumption of 2.5% per year."]
[null,null,null,null,null,null,null,null,null,"Offshore Wind Wind Speed Classes"]
[null,null,null,null,null,null,null,null,null,"Wind Speed Class",null,"Average Water Depth (m)","Average Distance Site to Cable Landfall (km)","Average CAPEX ($/kW)","Average OPEX ($/kW/yr)","Average Net CF (%)","Average Wind Speed (m/s) @ 100m","Potential Wind Plant Capacity (GW)","Potential Wind Plant Energy (TWh)","Share of total fixed-bottom / floating capacity (%)"]
[null,null,null,null,null,null,null,null,null,"Fixed-Bottom","Wind Speed Class 1",22.955379281131862,35.196264973008937,3612,114,0.44969767365991592,8.741383425452419,13.57,55.10279072199608,{"$f":"R13/SUM($R$13:$R$19)","v":2.0005307229626137E-2}]
[null,null,null,null,null,null,null,null,null,null,"Wind Speed Class 2",24.256881285507209,38.303821336596933,3700,116,0.43823313802288072,8.616747967479677,13.57,53.496739315037722,2.0005307229626137E-2]
[null,null,null,null,null,null,null,null,null,null,"Wind Speed Class 3",27.890273582699528,40.422292330366801,3848,118,0.44150886156131119,8.6324373170421254,27.13,105.43894871456529,3.9995872154735233E-2,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,"Wind Speed Class 4",32.290207598477018,44.9335608845347,3995,119,0.43950042314812782,8.6144740391458328,54.26,214.18829240882962,7.9991744309470467E-2]
[null,null,null,null,null,null,null,null,null,null,"Wind Speed Class 5",32.086348828172241,64.990917799578298,4193,123,0.43241803582209049,8.5864817122875223,108.53,419.47973619017171,0.15999823092345797]
[null,null,null,null,null,null,null,null,null,null,"Wind Speed Class 6",33.144018072919323,73.525879522612996,4163,121,0.37125153586784693,7.8339738048307401,217.06,732.41597058761533,0.31999646184691594]
[null,null,null,null,null,null,null,null,null,null,"Wind Speed Class 7",35.897615947018913,76.560116448534572,4200,115,0.28680284645602261,6.779013025791933,244.2,633.68714160707805,0.36000707630616818]
[null,null,null,null,null,null,null,null,null,"Floating","Wind Speed Class 8",159.3591647790314,45.247611716801941,5214,84,0.51549603131273936,9.5933707138065234,27.6,126.38872285083832,{"$f":"R20/SUM($R$20:$R$26)","v":2.0004058794538024E-2}]
[null,null,null,null,null,null,null,null,null,null,"Wind Speed Class 9",176.93398521209909,53.57784590992717,5309,85,0.50289544287036791,9.41833518451487,27.6,123.17849894812473,2.0004058794538024E-2]
[null,null,null,null,null,null,null,null,null,null,"Wind Speed Class 10",167.29219477631531,55.599599737426693,5426,88,0.49398347834367479,9.303659640496198,55.19,240.85297815225536,4.0000869741686713E-2]
[null,null,null,null,null,null,null,null,null,null,"Wind Speed Class 11",128.3166104972446,90.171835813624497,5809,95,0.48729883251106471,9.3288127785979942,110.38,477.15384772933481,8.0001739483373427E-2]
[null,null,null,null,null,null,null,null,null,null,"Wind Speed Class 12",193.3462136909059,122.16855397413499,6057,101,0.45913088942219121,9.0511816403215395,220.75,919.01469014443785,0.15999623111935754]
[null,null,null,null,null,null,null,null,null,null,"Wind Speed Class 13",608.41556439351689,136.7671006925973,6219,104,0.36613381249776611,7.9635027661563349,441.5,1494.6551737243794,0.31999246223871508]
[null,null,null,null,null,null,null,null,null,null,"Wind Speed Class 14",635.04634439578069,160.91864618315981,6291,94,0.30093682532174387,7.0414561358436982,496.7,1339.7644193949625,0.36000057982779116]
[null,null,null,null,null,null,null,null,null,"Total",null,null,null,null,null,null,null,{"$f":"SUM(R13:R26)","v":2058.04},{"$f":"SUM(S13:S26)","v":6934.8179504896261}]
[]
[]
[null,null,null,null,null,null,null,"Finance",null,"Financial Assumptions:"]
[null,null,null,null,null,null,null,null,null,"Inflation Rate",null,null,null,{"$f":"L58","v":2.5000000000000001E-2}]
[null,null,null,null,null,null,null,null,null,"Capital Recovery Period (Years)",null,null,null,{"$f":"S32","v":30},null,null,null,null,30]
[null,null,null,null,null,null,null,null,null,"Interest Rate Nominal - Moderate",null,null,null,{"$f":"L60","v":0.04}]
[null,null,null,null,null,null,null,null,null,"Calculated Interest Rate Real - Moderate",null,null,null,{"$f":"L63","v":1.4634146341463428E-2}]
[null,null,null,null,null,null,null,null,null,"Interest During Construction  - Nominal",null,null,null,{"$f":"L65","v":0.04}]
[null,null,null,null,null,null,null,null,null,"Rate of Return on Equity Nominal - Moderate",null,null,null,{"$f":"L67","v":0.1}]
[null,null,null,null,null,null,null,null,null,"Calculated Rate of Return on Equity Real - Moderate",null,null,null,{"$f":"L70","v":7.317073170731736E-2}]
[null,null,null,null,null,null,null,null,null,"Debt Fraction - Moderate",null,null,null,{"$f":"L73","v":0.68500000000000005}]
[null,null,null,null,null,null,null,null,null,"Tax Rate (Federal and State)",null,null,null,{"$f":"L75","v":0.25740000000000002}]
[null,null,null,null,null,null,null,null,null,"WACC Nominal - Moderate",null,null,null,{"$f":"L77","v":5.1847239999999996E-2}]
[null,null,null,null,null,null,null,null,null,"WACC Real - Moderate",null,null,null,{"$f":"L80","v":2.6192429268292905E-2}]
[null,null,null,null,null,null,null,null,null,"Depreciation Period",null,null,null,5]
[null,null,null,null,null,null,null,null,null,"Construction Finance Factor",null,null,null,{"$f":"SUMPRODUCT(K53:K55,L53:L55,M53:M55)+SUMPRODUCT(K53:K55,O53:O55,N53:N55)","v":1.0748002279397495}]
[null,null,null,null,null,null,null,null,null,"Present Value of Depreciation",null,null,null,{"$f":"SUMPRODUCT(R52:W52,R54:W54)","v":0.8704718640870559}]
[null,null,null,null,null,null,null,null,null,"Project Finance Factor",null,null,null,{"$f":" (1 - N39 * N44) / (1 - N39)","v":1.0448970403770426}]
[null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Nominal - Moderate",null,null,null,{"$f":"L83","v":6.642760701924641E-2}]
[null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Moderate",null,null,null,{"$f":"L86","v":4.854050177050856E-2}]
[null,null,null,null,null,null,null,null,null,"Equity Premium During Construction",null,null,null,0.02]
[null,null,null,null,null,null,null,null,null,"Cost of equity during construction",null,null,null,{"$f":"N36+N48","v":0.12000000000000001}]
[null,null,null,null,null,null,null,null,null,"Construction Duration yrs",null,null,3]
[null,null,null,null,null,null,null,null,null,"Year","Capital","Accumulated","Percent of Leverage During Construction","Percent of Equity During Construction","Accumulated",null,"MACRS yr",1,2,3,4,5,6]
[null,null,null,null,null,null,null,null,null,"Index","Fraction","Interest",null,null,"Equity Cost",null,"Depreciation",0.2,0.32,0.192,0.1152,0.1152,5.7599999999999998E-2]
[null,null,null,null,null,null,null,null,null,0,0.4,{"$f":"1+((1+N35)^(J53+0.5)-1)","v":1.019803902718557},0.8,{"$f":"1-M53","v":0.19999999999999996},{"$f":"1+((1+$N$49)^(J53+0.5)-1)","v":1.0583005244258363},null,"Fraction"]
[null,null,null,null,null,null,null,null,null,1,0.4,{"$f":"1+((1+N35)^(J54+0.5)-1)","v":1.0605960588272993},0.8,{"$f":"1-M54","v":0.19999999999999996},{"$f":"1+((1+$N$49)^(J54+0.5)-1)","v":1.1852965873569368},null,"Depreciation",{"$f":"1/((1+N41)*(1+N31))^R51","v":0.95070839373976013},{"$f":"1/((1+N41)*(1+N31))^S51","v":0.90384644992723462},{"$f":"1/((1+N41)*(1+N31))^T51","v":0.85929440659770573},{"$f":"1/((1+N41)*(1+N31))^U51","v":0.81693840504606507},{"$f":"1/((1+N41)*(1+N31))^V51","v":0.77667019884566602},{"$f":"1/((1+N41)*(1+N31))^W51","v":0.73838687721010321}]
[null,null,null,null,null,null,null,null,null,2,0.2,{"$f":"1+((1+N35)^(J55+0.5)-1)","v":1.1030199011803914},0.8,{"$f":"1-M55","v":0.19999999999999996},{"$f":"1+((1+$N$49)^(J55+0.5)-1)","v":1.3275321778397693},null,"Factor"]
[]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Assumptions","Inflation Rate",{"$f":"'WACC Calc'!F368","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!G368","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!H368","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!I368","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!J368","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!K368","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!L368","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!M368","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!N368","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!O368","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!P368","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Q368","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!R368","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!S368","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!T368","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!U368","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!V368","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!W368","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!X368","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Y368","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Z368","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AA368","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AB368","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AC368","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AD368","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AE368","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AF368","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AG368","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AH368","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AI368","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AJ368","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AK368","v":2.5000000000000001E-2}]
[null,null,null,null,null,null,null,null,null,null,"Interest Rate Nominal - Advanced",{"$f":"'WACC Calc'!F369","v":0.04},{"$f":"'WACC Calc'!G369","v":0.04},{"$f":"'WACC Calc'!H369","v":0.04},{"$f":"'WACC Calc'!I369","v":0.04},{"$f":"'WACC Calc'!J369","v":0.04},{"$f":"'WACC Calc'!K369","v":0.04},{"$f":"'WACC Calc'!L369","v":0.04},{"$f":"'WACC Calc'!M369","v":0.04},{"$f":"'WACC Calc'!N369","v":0.04},{"$f":"'WACC Calc'!O369","v":0.04},{"$f":"'WACC Calc'!P369","v":0.04},{"$f":"'WACC Calc'!Q369","v":0.04},{"$f":"'WACC Calc'!R369","v":0.04},{"$f":"'WACC Calc'!S369","v":0.04},{"$f":"'WACC Calc'!T369","v":0.04},{"$f":"'WACC Calc'!U369","v":0.04},{"$f":"'WACC Calc'!V369","v":0.04},{"$f":"'WACC Calc'!W369","v":0.04},{"$f":"'WACC Calc'!X369","v":0.04},{"$f":"'WACC Calc'!Y369","v":0.04},{"$f":"'WACC Calc'!Z369","v":0.04},{"$f":"'WACC Calc'!AA369","v":0.04},{"$f":"'WACC Calc'!AB369","v":0.04},{"$f":"'WACC Calc'!AC369","v":0.04},{"$f":"'WACC Calc'!AD369","v":0.04},{"$f":"'WACC Calc'!AE369","v":0.04},{"$f":"'WACC Calc'!AF369","v":0.04},{"$f":"'WACC Calc'!AG369","v":0.04},{"$f":"'WACC Calc'!AH369","v":0.04},{"$f":"'WACC Calc'!AI369","v":0.04},{"$f":"'WACC Calc'!AJ369","v":0.04},{"$f":"'WACC Calc'!AK369","v":0.04}]
[null,null,null,null,null,null,null,null,null,null,"Interest Rate Nominal - Moderate",{"$f":"'WACC Calc'!F370","v":0.04},{"$f":"'WACC Calc'!G370","v":0.04},{"$f":"'WACC Calc'!H370","v":0.04},{"$f":"'WACC Calc'!I370","v":0.04},{"$f":"'WACC Calc'!J370","v":0.04},{"$f":"'WACC Calc'!K370","v":0.04},{"$f":"'WACC Calc'!L370","v":0.04},{"$f":"'WACC Calc'!M370","v":0.04},{"$f":"'WACC Calc'!N370","v":0.04},{"$f":"'WACC Calc'!O370","v":0.04},{"$f":"'WACC Calc'!P370","v":0.04},{"$f":"'WACC Calc'!Q370","v":0.04},{"$f":"'WACC Calc'!R370","v":0.04},{"$f":"'WACC Calc'!S370","v":0.04},{"$f":"'WACC Calc'!T370","v":0.04},{"$f":"'WACC Calc'!U370","v":0.04},{"$f":"'WACC Calc'!V370","v":0.04},{"$f":"'WACC Calc'!W370","v":0.04},{"$f":"'WACC Calc'!X370","v":0.04},{"$f":"'WACC Calc'!Y370","v":0.04},{"$f":"'WACC Calc'!Z370","v":0.04},{"$f":"'WACC Calc'!AA370","v":0.04},{"$f":"'WACC Calc'!AB370","v":0.04},{"$f":"'WACC Calc'!AC370","v":0.04},{"$f":"'WACC Calc'!AD370","v":0.04},{"$f":"'WACC Calc'!AE370","v":0.04},{"$f":"'WACC Calc'!AF370","v":0.04},{"$f":"'WACC Calc'!AG370","v":0.04},{"$f":"'WACC Calc'!AH370","v":0.04},{"$f":"'WACC Calc'!AI370","v":0.04},{"$f":"'WACC Calc'!AJ370","v":0.04},{"$f":"'WACC Calc'!AK370","v":0.04}]
[null,null,null,null,null,null,null,null,null,null,"Interest Rate Nominal - Conservative",{"$f":"'WACC Calc'!F371","v":0.04},{"$f":"'WACC Calc'!G371","v":0.04},{"$f":"'WACC Calc'!H371","v":0.04},{"$f":"'WACC Calc'!I371","v":0.04},{"$f":"'WACC Calc'!J371","v":0.04},{"$f":"'WACC Calc'!K371","v":0.04},{"$f":"'WACC Calc'!L371","v":0.04},{"$f":"'WACC Calc'!M371","v":0.04},{"$f":"'WACC Calc'!N371","v":0.04},{"$f":"'WACC Calc'!O371","v":0.04},{"$f":"'WACC Calc'!P371","v":0.04},{"$f":"'WACC Calc'!Q371","v":0.04},{"$f":"'WACC Calc'!R371","v":0.04},{"$f":"'WACC Calc'!S371","v":0.04},{"$f":"'WACC Calc'!T371","v":0.04},{"$f":"'WACC Calc'!U371","v":0.04},{"$f":"'WACC Calc'!V371","v":0.04},{"$f":"'WACC Calc'!W371","v":0.04},{"$f":"'WACC Calc'!X371","v":0.04},{"$f":"'WACC Calc'!Y371","v":0.04},{"$f":"'WACC Calc'!Z371","v":0.04},{"$f":"'WACC Calc'!AA371","v":0.04},{"$f":"'WACC Calc'!AB371","v":0.04},{"$f":"'WACC Calc'!AC371","v":0.04},{"$f":"'WACC Calc'!AD371","v":0.04},{"$f":"'WACC Calc'!AE371","v":0.04},{"$f":"'WACC Calc'!AF371","v":0.04},{"$f":"'WACC Calc'!AG371","v":0.04},{"$f":"'WACC Calc'!AH371","v":0.04},{"$f":"'WACC Calc'!AI371","v":0.04},{"$f":"'WACC Calc'!AJ371","v":0.04},{"$f":"'WACC Calc'!AK371","v":0.04}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate Real - Advanced",{"$f":"'WACC Calc'!F372","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!G372","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!H372","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!I372","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!J372","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!K372","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!L372","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!M372","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!N372","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!O372","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!P372","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Q372","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!R372","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!S372","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!T372","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!U372","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!V372","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!W372","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!X372","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Y372","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Z372","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AA372","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AB372","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AC372","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AD372","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AE372","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AF372","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AG372","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AH372","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AI372","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AJ372","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AK372","v":1.4634146341463428E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate Real - Moderate",{"$f":"'WACC Calc'!F373","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!G373","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!H373","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!I373","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!J373","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!K373","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!L373","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!M373","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!N373","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!O373","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!P373","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Q373","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!R373","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!S373","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!T373","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!U373","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!V373","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!W373","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!X373","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Y373","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Z373","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AA373","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AB373","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AC373","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AD373","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AE373","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AF373","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AG373","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AH373","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AI373","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AJ373","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AK373","v":1.4634146341463428E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate Real - Conservative",{"$f":"'WACC Calc'!F374","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!G374","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!H374","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!I374","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!J374","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!K374","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!L374","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!M374","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!N374","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!O374","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!P374","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Q374","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!R374","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!S374","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!T374","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!U374","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!V374","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!W374","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!X374","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Y374","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Z374","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AA374","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AB374","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AC374","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AD374","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AE374","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AF374","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AG374","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AH374","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AI374","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AJ374","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AK374","v":1.4634146341463428E-2}]
[null,null,null,null,null,null,null,null,null,null,"Interest During Construction  - Nominal",{"$f":"'WACC Calc'!F375","v":0.04},{"$f":"'WACC Calc'!G375","v":0.04},{"$f":"'WACC Calc'!H375","v":0.04},{"$f":"'WACC Calc'!I375","v":0.04},{"$f":"'WACC Calc'!J375","v":0.04},{"$f":"'WACC Calc'!K375","v":0.04},{"$f":"'WACC Calc'!L375","v":0.04},{"$f":"'WACC Calc'!M375","v":0.04},{"$f":"'WACC Calc'!N375","v":0.04},{"$f":"'WACC Calc'!O375","v":0.04},{"$f":"'WACC Calc'!P375","v":0.04},{"$f":"'WACC Calc'!Q375","v":0.04},{"$f":"'WACC Calc'!R375","v":0.04},{"$f":"'WACC Calc'!S375","v":0.04},{"$f":"'WACC Calc'!T375","v":0.04},{"$f":"'WACC Calc'!U375","v":0.04},{"$f":"'WACC Calc'!V375","v":0.04},{"$f":"'WACC Calc'!W375","v":0.04},{"$f":"'WACC Calc'!X375","v":0.04},{"$f":"'WACC Calc'!Y375","v":0.04},{"$f":"'WACC Calc'!Z375","v":0.04},{"$f":"'WACC Calc'!AA375","v":0.04},{"$f":"'WACC Calc'!AB375","v":0.04},{"$f":"'WACC Calc'!AC375","v":0.04},{"$f":"'WACC Calc'!AD375","v":0.04},{"$f":"'WACC Calc'!AE375","v":0.04},{"$f":"'WACC Calc'!AF375","v":0.04},{"$f":"'WACC Calc'!AG375","v":0.04},{"$f":"'WACC Calc'!AH375","v":0.04},{"$f":"'WACC Calc'!AI375","v":0.04},{"$f":"'WACC Calc'!AJ375","v":0.04},{"$f":"'WACC Calc'!AK375","v":0.04}]
[null,null,null,null,null,null,null,null,null,null,"Rate of Return on Equity Nominal - Advanced",{"$f":"'WACC Calc'!F376","v":0.1},{"$f":"'WACC Calc'!G376","v":0.1},{"$f":"'WACC Calc'!H376","v":0.1},{"$f":"'WACC Calc'!I376","v":0.1},{"$f":"'WACC Calc'!J376","v":0.1},{"$f":"'WACC Calc'!K376","v":0.1},{"$f":"'WACC Calc'!L376","v":0.1},{"$f":"'WACC Calc'!M376","v":0.1},{"$f":"'WACC Calc'!N376","v":0.1},{"$f":"'WACC Calc'!O376","v":0.1},{"$f":"'WACC Calc'!P376","v":0.1},{"$f":"'WACC Calc'!Q376","v":0.1},{"$f":"'WACC Calc'!R376","v":0.1},{"$f":"'WACC Calc'!S376","v":0.1},{"$f":"'WACC Calc'!T376","v":0.1},{"$f":"'WACC Calc'!U376","v":0.1},{"$f":"'WACC Calc'!V376","v":0.1},{"$f":"'WACC Calc'!W376","v":0.1},{"$f":"'WACC Calc'!X376","v":0.1},{"$f":"'WACC Calc'!Y376","v":0.1},{"$f":"'WACC Calc'!Z376","v":0.1},{"$f":"'WACC Calc'!AA376","v":0.1},{"$f":"'WACC Calc'!AB376","v":0.1},{"$f":"'WACC Calc'!AC376","v":0.1},{"$f":"'WACC Calc'!AD376","v":0.1},{"$f":"'WACC Calc'!AE376","v":0.1},{"$f":"'WACC Calc'!AF376","v":0.1},{"$f":"'WACC Calc'!AG376","v":0.1},{"$f":"'WACC Calc'!AH376","v":0.1},{"$f":"'WACC Calc'!AI376","v":0.1},{"$f":"'WACC Calc'!AJ376","v":0.1},{"$f":"'WACC Calc'!AK376","v":0.1}]
[null,null,null,null,null,null,null,null,null,null,"Rate of Return on Equity Nominal - Moderate",{"$f":"'WACC Calc'!F377","v":0.1},{"$f":"'WACC Calc'!G377","v":0.1},{"$f":"'WACC Calc'!H377","v":0.1},{"$f":"'WACC Calc'!I377","v":0.1},{"$f":"'WACC Calc'!J377","v":0.1},{"$f":"'WACC Calc'!K377","v":0.1},{"$f":"'WACC Calc'!L377","v":0.1},{"$f":"'WACC Calc'!M377","v":0.1},{"$f":"'WACC Calc'!N377","v":0.1},{"$f":"'WACC Calc'!O377","v":0.1},{"$f":"'WACC Calc'!P377","v":0.1},{"$f":"'WACC Calc'!Q377","v":0.1},{"$f":"'WACC Calc'!R377","v":0.1},{"$f":"'WACC Calc'!S377","v":0.1},{"$f":"'WACC Calc'!T377","v":0.1},{"$f":"'WACC Calc'!U377","v":0.1},{"$f":"'WACC Calc'!V377","v":0.1},{"$f":"'WACC Calc'!W377","v":0.1},{"$f":"'WACC Calc'!X377","v":0.1},{"$f":"'WACC Calc'!Y377","v":0.1},{"$f":"'WACC Calc'!Z377","v":0.1},{"$f":"'WACC Calc'!AA377","v":0.1},{"$f":"'WACC Calc'!AB377","v":0.1},{"$f":"'WACC Calc'!AC377","v":0.1},{"$f":"'WACC Calc'!AD377","v":0.1},{"$f":"'WACC Calc'!AE377","v":0.1},{"$f":"'WACC Calc'!AF377","v":0.1},{"$f":"'WACC Calc'!AG377","v":0.1},{"$f":"'WACC Calc'!AH377","v":0.1},{"$f":"'WACC Calc'!AI377","v":0.1},{"$f":"'WACC Calc'!AJ377","v":0.1},{"$f":"'WACC Calc'!AK377","v":0.1}]
[null,null,null,null,null,null,null,null,null,null,"Rate of Return on Equity Nominal - Conservative",{"$f":"'WACC Calc'!F378","v":0.1},{"$f":"'WACC Calc'!G378","v":0.1},{"$f":"'WACC Calc'!H378","v":0.1},{"$f":"'WACC Calc'!I378","v":0.1},{"$f":"'WACC Calc'!J378","v":0.1},{"$f":"'WACC Calc'!K378","v":0.1},{"$f":"'WACC Calc'!L378","v":0.1},{"$f":"'WACC Calc'!M378","v":0.1},{"$f":"'WACC Calc'!N378","v":0.1},{"$f":"'WACC Calc'!O378","v":0.1},{"$f":"'WACC Calc'!P378","v":0.1},{"$f":"'WACC Calc'!Q378","v":0.1},{"$f":"'WACC Calc'!R378","v":0.1},{"$f":"'WACC Calc'!S378","v":0.1},{"$f":"'WACC Calc'!T378","v":0.1},{"$f":"'WACC Calc'!U378","v":0.1},{"$f":"'WACC Calc'!V378","v":0.1},{"$f":"'WACC Calc'!W378","v":0.1},{"$f":"'WACC Calc'!X378","v":0.1},{"$f":"'WACC Calc'!Y378","v":0.1},{"$f":"'WACC Calc'!Z378","v":0.1},{"$f":"'WACC Calc'!AA378","v":0.1},{"$f":"'WACC Calc'!AB378","v":0.1},{"$f":"'WACC Calc'!AC378","v":0.1},{"$f":"'WACC Calc'!AD378","v":0.1},{"$f":"'WACC Calc'!AE378","v":0.1},{"$f":"'WACC Calc'!AF378","v":0.1},{"$f":"'WACC Calc'!AG378","v":0.1},{"$f":"'WACC Calc'!AH378","v":0.1},{"$f":"'WACC Calc'!AI378","v":0.1},{"$f":"'WACC Calc'!AJ378","v":0.1},{"$f":"'WACC Calc'!AK378","v":0.1}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Rate of Return on Equity Real - Advanced",{"$f":"'WACC Calc'!F379","v":7.317073170731736E-2},{"$f":"'WACC Calc'!G379","v":7.317073170731736E-2},{"$f":"'WACC Calc'!H379","v":7.317073170731736E-2},{"$f":"'WACC Calc'!I379","v":7.317073170731736E-2},{"$f":"'WACC Calc'!J379","v":7.317073170731736E-2},{"$f":"'WACC Calc'!K379","v":7.317073170731736E-2},{"$f":"'WACC Calc'!L379","v":7.317073170731736E-2},{"$f":"'WACC Calc'!M379","v":7.317073170731736E-2},{"$f":"'WACC Calc'!N379","v":7.317073170731736E-2},{"$f":"'WACC Calc'!O379","v":7.317073170731736E-2},{"$f":"'WACC Calc'!P379","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Q379","v":7.317073170731736E-2},{"$f":"'WACC Calc'!R379","v":7.317073170731736E-2},{"$f":"'WACC Calc'!S379","v":7.317073170731736E-2},{"$f":"'WACC Calc'!T379","v":7.317073170731736E-2},{"$f":"'WACC Calc'!U379","v":7.317073170731736E-2},{"$f":"'WACC Calc'!V379","v":7.317073170731736E-2},{"$f":"'WACC Calc'!W379","v":7.317073170731736E-2},{"$f":"'WACC Calc'!X379","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Y379","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Z379","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AA379","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AB379","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AC379","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AD379","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AE379","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AF379","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AG379","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AH379","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AI379","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AJ379","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AK379","v":7.317073170731736E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Rate of Return on Equity Real - Moderate",{"$f":"'WACC Calc'!F380","v":7.317073170731736E-2},{"$f":"'WACC Calc'!G380","v":7.317073170731736E-2},{"$f":"'WACC Calc'!H380","v":7.317073170731736E-2},{"$f":"'WACC Calc'!I380","v":7.317073170731736E-2},{"$f":"'WACC Calc'!J380","v":7.317073170731736E-2},{"$f":"'WACC Calc'!K380","v":7.317073170731736E-2},{"$f":"'WACC Calc'!L380","v":7.317073170731736E-2},{"$f":"'WACC Calc'!M380","v":7.317073170731736E-2},{"$f":"'WACC Calc'!N380","v":7.317073170731736E-2},{"$f":"'WACC Calc'!O380","v":7.317073170731736E-2},{"$f":"'WACC Calc'!P380","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Q380","v":7.317073170731736E-2},{"$f":"'WACC Calc'!R380","v":7.317073170731736E-2},{"$f":"'WACC Calc'!S380","v":7.317073170731736E-2},{"$f":"'WACC Calc'!T380","v":7.317073170731736E-2},{"$f":"'WACC Calc'!U380","v":7.317073170731736E-2},{"$f":"'WACC Calc'!V380","v":7.317073170731736E-2},{"$f":"'WACC Calc'!W380","v":7.317073170731736E-2},{"$f":"'WACC Calc'!X380","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Y380","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Z380","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AA380","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AB380","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AC380","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AD380","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AE380","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AF380","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AG380","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AH380","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AI380","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AJ380","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AK380","v":7.317073170731736E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Rate of Return on Equity Real - Conservative",{"$f":"'WACC Calc'!F381","v":7.317073170731736E-2},{"$f":"'WACC Calc'!G381","v":7.317073170731736E-2},{"$f":"'WACC Calc'!H381","v":7.317073170731736E-2},{"$f":"'WACC Calc'!I381","v":7.317073170731736E-2},{"$f":"'WACC Calc'!J381","v":7.317073170731736E-2},{"$f":"'WACC Calc'!K381","v":7.317073170731736E-2},{"$f":"'WACC Calc'!L381","v":7.317073170731736E-2},{"$f":"'WACC Calc'!M381","v":7.317073170731736E-2},{"$f":"'WACC Calc'!N381","v":7.317073170731736E-2},{"$f":"'WACC Calc'!O381","v":7.317073170731736E-2},{"$f":"'WACC Calc'!P381","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Q381","v":7.317073170731736E-2},{"$f":"'WACC Calc'!R381","v":7.317073170731736E-2},{"$f":"'WACC Calc'!S381","v":7.317073170731736E-2},{"$f":"'WACC Calc'!T381","v":7.317073170731736E-2},{"$f":"'WACC Calc'!U381","v":7.317073170731736E-2},{"$f":"'WACC Calc'!V381","v":7.317073170731736E-2},{"$f":"'WACC Calc'!W381","v":7.317073170731736E-2},{"$f":"'WACC Calc'!X381","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Y381","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Z381","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AA381","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AB381","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AC381","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AD381","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AE381","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AF381","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AG381","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AH381","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AI381","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AJ381","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AK381","v":7.317073170731736E-2}]
[null,null,null,null,null,null,null,null,null,null,"Debt Fraction - Advanced",{"$f":"'WACC Calc'!F382","v":0.68500000000000005},{"$f":"'WACC Calc'!G382","v":0.68500000000000005},{"$f":"'WACC Calc'!H382","v":0.68500000000000005},{"$f":"'WACC Calc'!I382","v":0.68500000000000005},{"$f":"'WACC Calc'!J382","v":0.68500000000000005},{"$f":"'WACC Calc'!K382","v":0.68500000000000005},{"$f":"'WACC Calc'!L382","v":0.68500000000000005},{"$f":"'WACC Calc'!M382","v":0.68500000000000005},{"$f":"'WACC Calc'!N382","v":0.68500000000000005},{"$f":"'WACC Calc'!O382","v":0.68500000000000005},{"$f":"'WACC Calc'!P382","v":0.68500000000000005},{"$f":"'WACC Calc'!Q382","v":0.68500000000000005},{"$f":"'WACC Calc'!R382","v":0.68500000000000005},{"$f":"'WACC Calc'!S382","v":0.68500000000000005},{"$f":"'WACC Calc'!T382","v":0.68500000000000005},{"$f":"'WACC Calc'!U382","v":0.68500000000000005},{"$f":"'WACC Calc'!V382","v":0.68500000000000005},{"$f":"'WACC Calc'!W382","v":0.68500000000000005},{"$f":"'WACC Calc'!X382","v":0.68500000000000005},{"$f":"'WACC Calc'!Y382","v":0.68500000000000005},{"$f":"'WACC Calc'!Z382","v":0.68500000000000005},{"$f":"'WACC Calc'!AA382","v":0.68500000000000005},{"$f":"'WACC Calc'!AB382","v":0.68500000000000005},{"$f":"'WACC Calc'!AC382","v":0.68500000000000005},{"$f":"'WACC Calc'!AD382","v":0.68500000000000005},{"$f":"'WACC Calc'!AE382","v":0.68500000000000005},{"$f":"'WACC Calc'!AF382","v":0.68500000000000005},{"$f":"'WACC Calc'!AG382","v":0.68500000000000005},{"$f":"'WACC Calc'!AH382","v":0.68500000000000005},{"$f":"'WACC Calc'!AI382","v":0.68500000000000005},{"$f":"'WACC Calc'!AJ382","v":0.68500000000000005},{"$f":"'WACC Calc'!AK382","v":0.68500000000000005}]
[null,null,null,null,null,null,null,null,null,null,"Debt Fraction - Moderate",{"$f":"'WACC Calc'!F383","v":0.68500000000000005},{"$f":"'WACC Calc'!G383","v":0.68500000000000005},{"$f":"'WACC Calc'!H383","v":0.68500000000000005},{"$f":"'WACC Calc'!I383","v":0.68500000000000005},{"$f":"'WACC Calc'!J383","v":0.68500000000000005},{"$f":"'WACC Calc'!K383","v":0.68500000000000005},{"$f":"'WACC Calc'!L383","v":0.68500000000000005},{"$f":"'WACC Calc'!M383","v":0.68500000000000005},{"$f":"'WACC Calc'!N383","v":0.68500000000000005},{"$f":"'WACC Calc'!O383","v":0.68500000000000005},{"$f":"'WACC Calc'!P383","v":0.68500000000000005},{"$f":"'WACC Calc'!Q383","v":0.68500000000000005},{"$f":"'WACC Calc'!R383","v":0.68500000000000005},{"$f":"'WACC Calc'!S383","v":0.68500000000000005},{"$f":"'WACC Calc'!T383","v":0.68500000000000005},{"$f":"'WACC Calc'!U383","v":0.68500000000000005},{"$f":"'WACC Calc'!V383","v":0.68500000000000005},{"$f":"'WACC Calc'!W383","v":0.68500000000000005},{"$f":"'WACC Calc'!X383","v":0.68500000000000005},{"$f":"'WACC Calc'!Y383","v":0.68500000000000005},{"$f":"'WACC Calc'!Z383","v":0.68500000000000005},{"$f":"'WACC Calc'!AA383","v":0.68500000000000005},{"$f":"'WACC Calc'!AB383","v":0.68500000000000005},{"$f":"'WACC Calc'!AC383","v":0.68500000000000005},{"$f":"'WACC Calc'!AD383","v":0.68500000000000005},{"$f":"'WACC Calc'!AE383","v":0.68500000000000005},{"$f":"'WACC Calc'!AF383","v":0.68500000000000005},{"$f":"'WACC Calc'!AG383","v":0.68500000000000005},{"$f":"'WACC Calc'!AH383","v":0.68500000000000005},{"$f":"'WACC Calc'!AI383","v":0.68500000000000005},{"$f":"'WACC Calc'!AJ383","v":0.68500000000000005},{"$f":"'WACC Calc'!AK383","v":0.68500000000000005}]
[null,null,null,null,null,null,null,null,null,null,"Debt Fraction - Conservative",{"$f":"'WACC Calc'!F384","v":0.68500000000000005},{"$f":"'WACC Calc'!G384","v":0.68500000000000005},{"$f":"'WACC Calc'!H384","v":0.68500000000000005},{"$f":"'WACC Calc'!I384","v":0.68500000000000005},{"$f":"'WACC Calc'!J384","v":0.68500000000000005},{"$f":"'WACC Calc'!K384","v":0.68500000000000005},{"$f":"'WACC Calc'!L384","v":0.68500000000000005},{"$f":"'WACC Calc'!M384","v":0.68500000000000005},{"$f":"'WACC Calc'!N384","v":0.68500000000000005},{"$f":"'WACC Calc'!O384","v":0.68500000000000005},{"$f":"'WACC Calc'!P384","v":0.68500000000000005},{"$f":"'WACC Calc'!Q384","v":0.68500000000000005},{"$f":"'WACC Calc'!R384","v":0.68500000000000005},{"$f":"'WACC Calc'!S384","v":0.68500000000000005},{"$f":"'WACC Calc'!T384","v":0.68500000000000005},{"$f":"'WACC Calc'!U384","v":0.68500000000000005},{"$f":"'WACC Calc'!V384","v":0.68500000000000005},{"$f":"'WACC Calc'!W384","v":0.68500000000000005},{"$f":"'WACC Calc'!X384","v":0.68500000000000005},{"$f":"'WACC Calc'!Y384","v":0.68500000000000005},{"$f":"'WACC Calc'!Z384","v":0.68500000000000005},{"$f":"'WACC Calc'!AA384","v":0.68500000000000005},{"$f":"'WACC Calc'!AB384","v":0.68500000000000005},{"$f":"'WACC Calc'!AC384","v":0.68500000000000005},{"$f":"'WACC Calc'!AD384","v":0.68500000000000005},{"$f":"'WACC Calc'!AE384","v":0.68500000000000005},{"$f":"'WACC Calc'!AF384","v":0.68500000000000005},{"$f":"'WACC Calc'!AG384","v":0.68500000000000005},{"$f":"'WACC Calc'!AH384","v":0.68500000000000005},{"$f":"'WACC Calc'!AI384","v":0.68500000000000005},{"$f":"'WACC Calc'!AJ384","v":0.68500000000000005},{"$f":"'WACC Calc'!AK384","v":0.68500000000000005}]
[null,null,null,null,null,null,null,null,null,null,"Tax Rate (Federal and State)",{"$f":"'WACC Calc'!F385","v":0.25740000000000002},{"$f":"'WACC Calc'!G385","v":0.25740000000000002},{"$f":"'WACC Calc'!H385","v":0.25740000000000002},{"$f":"'WACC Calc'!I385","v":0.25740000000000002},{"$f":"'WACC Calc'!J385","v":0.25740000000000002},{"$f":"'WACC Calc'!K385","v":0.25740000000000002},{"$f":"'WACC Calc'!L385","v":0.25740000000000002},{"$f":"'WACC Calc'!M385","v":0.25740000000000002},{"$f":"'WACC Calc'!N385","v":0.25740000000000002},{"$f":"'WACC Calc'!O385","v":0.25740000000000002},{"$f":"'WACC Calc'!P385","v":0.25740000000000002},{"$f":"'WACC Calc'!Q385","v":0.25740000000000002},{"$f":"'WACC Calc'!R385","v":0.25740000000000002},{"$f":"'WACC Calc'!S385","v":0.25740000000000002},{"$f":"'WACC Calc'!T385","v":0.25740000000000002},{"$f":"'WACC Calc'!U385","v":0.25740000000000002},{"$f":"'WACC Calc'!V385","v":0.25740000000000002},{"$f":"'WACC Calc'!W385","v":0.25740000000000002},{"$f":"'WACC Calc'!X385","v":0.25740000000000002},{"$f":"'WACC Calc'!Y385","v":0.25740000000000002},{"$f":"'WACC Calc'!Z385","v":0.25740000000000002},{"$f":"'WACC Calc'!AA385","v":0.25740000000000002},{"$f":"'WACC Calc'!AB385","v":0.25740000000000002},{"$f":"'WACC Calc'!AC385","v":0.25740000000000002},{"$f":"'WACC Calc'!AD385","v":0.25740000000000002},{"$f":"'WACC Calc'!AE385","v":0.25740000000000002},{"$f":"'WACC Calc'!AF385","v":0.25740000000000002},{"$f":"'WACC Calc'!AG385","v":0.25740000000000002},{"$f":"'WACC Calc'!AH385","v":0.25740000000000002},{"$f":"'WACC Calc'!AI385","v":0.25740000000000002},{"$f":"'WACC Calc'!AJ385","v":0.25740000000000002},{"$f":"'WACC Calc'!AK385","v":0.25740000000000002}]
[null,null,null,null,null,null,null,null,null,null,"WACC Nominal - Advanced",{"$f":"'WACC Calc'!F386","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!G386","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!H386","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!I386","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!J386","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!K386","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!L386","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!M386","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!N386","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!O386","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!P386","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!Q386","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!R386","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!S386","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!T386","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!U386","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!V386","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!W386","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!X386","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!Y386","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!Z386","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!AA386","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!AB386","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!AC386","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!AD386","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!AE386","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!AF386","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!AG386","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!AH386","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!AI386","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!AJ386","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!AK386","v":5.1847239999999996E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Nominal - Moderate",{"$f":"'WACC Calc'!F387","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!G387","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!H387","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!I387","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!J387","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!K387","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!L387","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!M387","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!N387","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!O387","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!P387","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!Q387","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!R387","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!S387","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!T387","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!U387","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!V387","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!W387","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!X387","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!Y387","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!Z387","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!AA387","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!AB387","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!AC387","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!AD387","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!AE387","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!AF387","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!AG387","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!AH387","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!AI387","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!AJ387","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!AK387","v":5.1847239999999996E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Nominal - Conservative",{"$f":"'WACC Calc'!F388","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!G388","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!H388","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!I388","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!J388","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!K388","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!L388","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!M388","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!N388","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!O388","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!P388","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!Q388","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!R388","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!S388","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!T388","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!U388","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!V388","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!W388","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!X388","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!Y388","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!Z388","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!AA388","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!AB388","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!AC388","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!AD388","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!AE388","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!AF388","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!AG388","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!AH388","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!AI388","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!AJ388","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!AK388","v":5.1847239999999996E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Real - Advanced",{"$f":"'WACC Calc'!F389","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!G389","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!H389","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!I389","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!J389","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!K389","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!L389","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!M389","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!N389","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!O389","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!P389","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!Q389","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!R389","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!S389","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!T389","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!U389","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!V389","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!W389","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!X389","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!Y389","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!Z389","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!AA389","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!AB389","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!AC389","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!AD389","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!AE389","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!AF389","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!AG389","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!AH389","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!AI389","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!AJ389","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!AK389","v":2.6192429268292905E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Real - Moderate",{"$f":"'WACC Calc'!F390","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!G390","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!H390","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!I390","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!J390","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!K390","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!L390","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!M390","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!N390","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!O390","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!P390","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!Q390","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!R390","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!S390","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!T390","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!U390","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!V390","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!W390","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!X390","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!Y390","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!Z390","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!AA390","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!AB390","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!AC390","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!AD390","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!AE390","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!AF390","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!AG390","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!AH390","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!AI390","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!AJ390","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!AK390","v":2.6192429268292905E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Real - Conservative",{"$f":"'WACC Calc'!F391","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!G391","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!H391","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!I391","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!J391","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!K391","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!L391","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!M391","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!N391","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!O391","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!P391","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!Q391","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!R391","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!S391","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!T391","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!U391","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!V391","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!W391","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!X391","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!Y391","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!Z391","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!AA391","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!AB391","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!AC391","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!AD391","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!AE391","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!AF391","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!AG391","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!AH391","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!AI391","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!AJ391","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!AK391","v":2.6192429268292905E-2}]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Nominal - Advanced",{"$f":" L76 / (1 - (1 / (1 + L76)^$N$32))","v":6.642760701924641E-2},6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Nominal - Moderate",{"$f":" L77 / (1 - (1 / (1 + L77)^$N$32))","v":6.642760701924641E-2},6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Nominal - Conservative",{"$f":" L78 / (1 - (1 / (1 + L78)^$N$32))","v":6.642760701924641E-2},6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Advanced",{"$f":" L79 / (1 - (1 / (1 + L79)^$N$32))","v":4.854050177050856E-2},4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Moderate",{"$f":" L80 / (1 - (1 / (1 + L80)^$N$32))","v":4.854050177050856E-2},4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Conservative",{"$f":" L81 / (1 - (1 / (1 + L81)^$N$32))","v":4.854050177050856E-2},4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2]
[]
[]
[null,null,null,"X",null,null,"Future Projections"]
[null,null,null,null,null,null,null,null,null,null,null,"Base Year"]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Techno-Economic Cost and Performance Parameters",null,"Net Capacity Factor (%)","Class 1 - Advanced",0.45186209770770747,0.45949530225690388,0.46492618350875636,0.46914691946458048,0.47260069055293891,0.47552437345147086,0.47805958065912968,0.48029777012918601,0.4823014550312244,0.48411526439044628,0.48577217724538629,0.48729725629641746,0.48870999585380476,0.49002585888849554,0.49125731769051295,0.49241457891714446,0.49350610136939949,0.49453897378187711,0.49551919572867614,0.49645189001583612,0.49734146568681781,0.49819174481350548,0.49900606231971184,0.49978734544130526,0.50053817761378694,0.5012608503124828,0.50195740547316914,0.50262967047554719,0.50327928720161708,0.50390773633404118,0.50451635780072701,0.50510636807672415]
[null,null,null,null,null,null,null,null,null,null,"Class 1 - Moderate",0.44969767365991592,0.4560282081780016,0.4605197938988736,0.46400373845004322,0.46685032841695934,0.46925708594089527,0.47134191413783127,0.47318086293504497,0.4748258586890009,0.47631393835630303,0.47767244865591696,0.47892215698769575,0.48007920617985284,0.48115639320708647,0.4821640343767889,0.48311056776124089,0.48400298317400264,0.48484713573782118,0.48564797892795847,0.48640974069793869,0.48713605859526066,0.48783008481778167,0.48849456889487458,0.48913192347912804,0.48974427722665331,0.49033351769208833,0.49090132641881051,0.49144920786879998,0.49197851344604421,0.49249046157936538,0.49298615461574652,0.4934665931133464]
[null,null,null,null,null,null,null,null,null,null,"Class 1 - Conservative",0.44428661354043714,0.44741379420834088,0.4496171638391544,0.45131789558708629,0.45270227774503968,0.45386918772319079,0.45487741893443456,0.45576477507372382,0.45655699975832809,0.4572724127627722,0.4579245134388632,0.45852353488272135,0.45907741851274381,0.45959245044221736,0.46007369134526688,0.46052527532615123,0.46095062293919542,0.4613525963398511,0.46173361445648764,0.46209573993694797,0.4624407457809005,0.46277016709787261,0.46308534180414868,0.46338744297813628,0.46367750484451936,0.46395644383520401,0.46422507580520328,0.4644841302159024,0.46473426190472011,0.46497606091765464,0.46521006077497323,0.46543674546030817]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Advanced",0.44034238251764596,0.44778098711513076,0.45307341416697455,0.45718654721396829,0.46055226829886009,0.46340141519521794,0.46587199015085079,0.46805311950153167,0.47000572271400326,0.47177329104674087,0.47338796277484047,0.47487416165336033,0.47625088500708418,0.47753320159593304,0.478733265742945,0.47986102389817731,0.48092471921503577,0.48193125970881562,0.48288649200123235,0.48379540829815593,0.48466230523945059,0.48549090745758322,0.48628446485624049,0.48704583004470958,0.4877775205967137,0.48848176956899642,0.48916056684048165,0.48981569320388346,0.49044874868326988,0.4910611762129668,0.49165428156092894,0.49222925018954478]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Moderate",0.43823313802288077,0.44440228269433152,0.44877936049670653,0.45217448580596353,0.45494850516815727,0.45729390512006418,0.45932558297053216,0.4611176498396079,0.46272070827978917,0.46417085103219091,0.46549472764198285,0.46671257606755184,0.46784012759388977,0.46888985295123981,0.4698718054443578,0.47079420802637678,0.47166387231343365,0.47248650415851634,0.47326693075361481,0.47400927226534062,0.47471707350601661,0.47539340631176635,0.47604095011580855,0.47666205606287171,0.47725879854137743,0.47783301698488428,0.4783863500677154,0.47892026389728742,0.47943607542506544,0.47993497201740132,0.48041802791818344,0.4808862181774673]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Conservative",0.43296002678596796,0.4360074835052935,0.43815468070931091,0.43981205421708447,0.44116114311133031,0.44229830403403081,0.4432808315262457,0.44414556552030832,0.44491759332896413,0.44561476768472258,0.44625024378862238,0.44683399385552508,0.4473737568463112,0.44787565861689027,0.4483446308252006,0.44878470218117011,0.44919920603594404,0.44959093157754487,0.44996223606648794,0.45031512956573289,0.45065133987431882,0.45097236296588472,0.4512795026480465,0.45157390209289905,0.45185656915873307,0.45212839691405549,0.45239018041457468,0.45264263052487963,0.45288638538804676,0.45312202000751617,0.45335005430205694,0.45357095991668361]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Advanced",0.44363387232576323,0.45112807931854609,0.4564600664272751,0.46060394449460096,0.46399482381337559,0.46686526763309022,0.46935430974657455,0.47155174269489436,0.47351894130819105,0.47529972193523273,0.47692646307964909,0.47842377106021244,0.47981078520371101,0.48110268690666774,0.48231172134376715,0.48344790931321069,0.48451955558467485,0.48553361980977899,0.48649599231281293,0.48741170261559774,0.4882850794747024,0.48911987536363355,0.48991936447859508,0.49068642075167834,0.49142358057507274,0.49213309369726849,0.49281696487122051,0.49347698820078723,0.49411477566996415,0.49473178099878334,0.49532931971560912,0.49590858614397398]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Moderate",0.44150886156131119,0.44772411961547742,0.45213391538357145,0.45555441871864738,0.45834917343773768,0.46071210488410019,0.46275896920583165,0.4645644314919038,0.46617947254090758,0.46764045488150102,0.46897422725999782,0.47020117891032948,0.47133715870636028,0.47239473059507364,0.47338402302809179,0.47431332042382446,0.47518948531416405,0.47601826620244908,0.47680452636316772,0.47755241676052662,0.47826550870376122,0.47894689699048532,0.47959928108225802,0.4802250296982436,0.48082623273258962,0.48140474336833022,0.48196221252862048,0.48250011727979858,0.48301978441733395,0.48352241018295444,0.48400907685035205,0.48448076675792751]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Conservative",0.43619633465018115,0.43926657062748992,0.44142981779170565,0.44309957990485915,0.44445875302565679,0.44560441404677131,0.44659428577691379,0.44746548352109722,0.44824328211577019,0.44894566773979971,0.44958589392727621,0.4501740074337931,0.45071780506774217,0.45122345847483886,0.45169593617638637,0.4521392969962833,0.45255689920194869,0.45295155283014515,0.45332563276153848,0.45368116408399156,0.45401988751156852,0.4543433102000754,0.45465274570288416,0.45494934573712065,0.45523412569465715,0.45550798531954678,0.4557717256104139,0.4560260627454481,0.45627163963774453,0.45650903558880318,0.45673877440370397,0.45696133125293353]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Advanced",0.44161576716833228,0.44907588276565047,0.45438361448867798,0.45850864191762586,0.46188409601423347,0.46474148209007854,0.46721920146866897,0.46940663822183165,0.47136488798357573,0.47313756778064958,0.47475690882579902,0.47624740550283856,0.47762811007312589,0.47891413487250911,0.48011766937196798,0.48124868878476162,0.48231546010189452,0.4833249113153007,0.48428290595398998,0.4851944506603223,0.48606385449920986,0.48689485287403322,0.48769070508656942,0.48845427199529767,0.48918807845427553,0.48989436397781289,0.49057512419917698,0.49123214506078866,0.49186703121367487,0.49248122976484721,0.49307605025828771,0.49365268158451198]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Moderate",0.43950042314812782,0.44568740778784954,0.45007714324915016,0.45348208660142914,0.45626412788887188,0.45861631028193611,0.46065386335017244,0.46245111252859356,0.46405880670245148,0.46551314298605878,0.46684084798989417,0.46806221819658972,0.46919303038295834,0.47024579134217309,0.47123058345119473,0.47215565344233973,0.47302783262961595,0.47385284336623007,0.47463552680347376,0.47538001502268024,0.47608986308708112,0.47676815171595349,0.47741756809091651,0.47804047015575268,0.478638938297612,0.47921481726933768,0.47976975048398068,0.48030520828865564,0.48082251144319549,0.48132285074758491,0.48180730355221707,0.48227684772680285]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Conservative",0.43421206309761673,0.43726833246992336,0.43942173895124442,0.44108390526132141,0.44243689545864084,0.44357734482988009,0.44456271360078431,0.4454299482376165,0.44620420860075832,0.44690339904935433,0.44754071282672986,0.44812615098545505,0.44866747486598235,0.44917082803900682,0.44964115642386382,0.45008250038072783,0.45049820290014836,0.45089106123593792,0.45126343946535141,0.45161735346406023,0.45195453602756269,0.45227648745556304,0.45258451532603555,0.45287976611690689,0.4531632506009981,0.45343586442939682,0.45369840495695818,0.45395158510395345,0.45419604485884485,0.45443236088787081,0.45466105461330447,0.4548825990440663]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Advanced",0.43449929185309216,0.44183919043724174,0.44706139001989964,0.45111994415225071,0.45444100405023119,0.45725234440265189,0.45969013624670507,0.46184232326284552,0.46376901655145936,0.46551313026698543,0.46710637622805612,0.46857285410051902,0.4699313091255623,0.47119661010931208,0.47238075009391617,0.47349354354574874,0.47454312423630129,0.47553630851547141,0.47647886542366003,0.47737572092303093,0.47823111463950352,0.47904872178180968,0.47983174912927951,0.48058301143871252,0.48130499287707351,0.48199989686972483,0.48266968689103928,0.48331612010363373,0.48394077530017526,0.48454507626807947,0.48513031144850977,0.48569765057344921]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Moderate",0.43241803582209049,0.43850531948476906,0.44282431597709876,0.44617438992226471,0.44891159963977728,0.45122587748055498,0.45323059613210698,0.4549988833024558,0.45658067007727293,0.45801157026771555,0.45931787979478544,0.4605195680707781,0.46163215763556309,0.46266795373995134,0.46363687628711509,0.46454703911631912,0.46540516345746402,0.46621687945014367,0.46698695023228104,0.46771944129824172,0.46841785042272371,0.46908520868034842,0.46972415994979366,0.47033702417744699,0.47092584822578626,0.47149244712014254,0.47203843779057131,0.47256526689008532,0.47307423389495962,0.47356651041587605,0.4740431564421233,0.47450513408540229]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Conservative",0.42721489574458643,0.4302219144624515,0.43234061959203807,0.43397600070467673,0.43530718796365742,0.43642925941363098,0.43739874932998368,0.43825200880029241,0.43901379224306247,0.43970171549529002,0.44032875919604703,0.44090476323462768,0.44143736388034382,0.44193260570251314,0.44239535491880383,0.44282958678047546,0.44323859040701702,0.44362511797552673,0.44399149546702604,0.44433970627209285,0.44467145526286467,0.44498821856226906,0.44529128267714324,0.44558177561034451,0.44586069184646254,0.4461289126034978,0.44638722238722583,0.44663632262947051,0.44687684300551589,0.44710935088883647,0.4473343592991777,0.44755233362309566]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Advanced",0.37303839357042784,0.37934004705557728,0.38382355480747837,0.387308017365044,0.39015930589996917,0.39257297586102702,0.39466593658712223,0.3965136919280805,0.39816785013446587,0.39966525505742717,0.40103313280780412,0.4022921740997174,0.4034584726179925,0.40454479394281689,0.40556143467365741,0.40651682099863135,0.40741793614902994,0.40827063228678634,0.40907986240861194,0.40984985568828619,0.41058425204714394,0.41128620682740791,0.41195847320228762,0.41260346777492696,0.41322332332130818,0.41381993158733954,0.4143949783095448,0.41494997209595197,0.41548626841546832,0.41600508965758959,0.41650754201059004,0.41699462974524309]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Moderate",0.37125153586784698,0.3764777596185197,0.38018582438075121,0.38306202286088453,0.38541204813142399,0.38739896618672715,0.38912011289365545,0.39063827188209665,0.39199631137378871,0.39322480752651157,0.39434633664432811,0.39537804342142518,0.39633325469963127,0.39722253512446137,0.39805440140655957,0.39883581966444842,0.39957256039500089,0.40026945734195157,0.40093059988669288,0.4015594784503041,0.4021590960394158,0.40273205497635339,0.40328062515723234,0.40380679836682615,0.40431233193432936,0.40479878414567361,0.40526754321253544,0.40571985115561787,0.40615682363736555,0.40657946654150451,0.40698868991946369,0.40738531979008846]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Conservative",0.36678439161139492,0.36936606079470824,0.3711850703369784,0.37258912312733472,0.37373201096614728,0.37469536289563876,0.37552771629128301,0.37626028029787834,0.37691430776597268,0.37750492273295283,0.3780432696974122,0.37853779667425907,0.37899505976540288,0.37942024852228901,0.37981754082519437,0.38019034961718168,0.38054149876441923,0.38087335114238885,0.38118790371688527,0.38148685932344562,0.38177168167622394,0.38204363809725272,0.38230383311409455,0.38255323517107559,0.3827926980807122,0.38302297841074434,0.38324474969684813,0.38345861415174431,0.38366511238173739,0.38386473150405281,0.38405791197064354,0.38424505333809467]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Advanced",0.28818324714342741,0.29305146176965247,0.29651510477478366,0.29920695567189348,0.30140966081618958,0.30327429260449612,0.30489116697610391,0.30631861289926315,0.3075964992815266,0.30875328909304517,0.3098100153137055,0.31078266213517197,0.3116836624073373,0.31252287792033773,0.31330826310331511,0.31404632743704819,0.31474246567527747,0.3154011987870447,0.31602635310953114,0.3166211958051886,0.31718853882144027,0.31773081975394202,0.31825016551083279,0.31874844298987198,0.31922729982389997,0.31968819744286064,0.32013243812832515,0.32056118732483663,0.32097549217241561,0.32137629700328152,0.3217644563807564,0.3221407461338634]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Moderate",0.28680284645602261,0.2908402596465301,0.29370484989304652,0.29592679871043365,0.297742263083554,0.29927721633998622,0.30060685333007037,0.30177967627406144,0.3028288021474575,0.30377785194098239,0.3046442665205778,0.30544129067210818,0.30617921977701001,0.30686621533796493,0.30750885676709422,0.30811252559801594,0.3086816797110854,0.30922005331701469,0.30973080558448135,0.31021663296751761,0.3106798553780063,0.31112248318729463,0.31154626995760171,0.31195275440186843,0.31234329410913203,0.31271909290159283,0.31308122321403392,0.31343064454436587,0.31376821877498884,0.3140947229809799,0.31441086020411807,0.31471726856851379]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Conservative",0.28335184473751068,0.28534626091858106,0.28675149985782,0.28783617237212317,0.28871908719854988,0.28946330519854069,0.2901063229373631,0.2906722504070276,0.29117750606629761,0.29163377368359772,0.29204966271534805,0.29243169950417219,0.29278494883366724,0.29311341978657784,0.29342033989960037,0.29370834577269617,0.29397961892641639,0.29423598475230417,0.29447898596579347,0.29470993805795132,0.29492997179146885,0.29514006621028577,0.29534107459477493,0.29553374509696406,0.29571873731240061,0.2958966357121518,0.29606796062254737,0.29623317727081422,0.29639270329139139,0.29654691499681446,0.29669615264930904,0.29684072491821339]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Advanced",0.51654851215547515,0.52025002503728057,0.52287940817654299,0.52492062695391473,0.52658950573918406,0.52800126834508432,0.52922473795585512,0.53030433060423943,0.53127038691900075,0.53214455608610112,0.5329428285672223,0.53367735143310946,0.53435756942145174,0.53499097160131104,0.53558359671020284,0.53614038511155937,0.53666543005753942,0.53716216096657521,0.53763347966250863,0.5380818633586345,0.53850944367639342,0.53891806809495202,0.53930934832069821,0.53968469878195724,0.54004536757365673,0.54039246156216747,0.54072696692495104,0.54104976608642097,0.54136165178318085,0.54166333882347162,0.54195547398010557,0.54223864436150893]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Moderate",0.51549603131273936,0.51857434044137829,0.52075843552641787,0.52245255128945478,0.52383674465505703,0.52500706347018811,0.52602083974009661,0.52691505378369596,0.52771495550313341,0.52843855462591072,0.52909914886873566,0.52970683666427021,0.53026946768386674,0.53079326463177234,0.53128324395377513,0.53174350877811127,0.53217745799737448,0.53258793874520749,0.53297735971681193,0.53334777681250567,0.53370095883958923,0.53403843859745126,0.53436155308241406,0.53467147547984872,0.53496924087794873,0.53525576712601353,0.53553187189754525,0.53579828675779062,0.53605566884545097,0.53630461063823165,0.53654564816745376,0.53677926796822828]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Conservative",0.51286482920590004,0.51439612759580422,0.51547937638621788,0.51631784742910514,0.51700181742522211,0.51757934177852805,0.51807905853569103,0.51851941520489286,0.51891299341907149,0.51926875838548014,0.51959332398470226,0.51989170900601811,0.52016781191999961,0.52042472121695815,0.52066492523709795,0.52089045818311053,0.52110300427339529,0.52130397365651915,0.5214945588023272,0.52167577710022472,0.52184850352418943,0.52201349602016778,0.52217141547850598,0.52232284162062215,0.52246828576343196,0.52260820116997664,0.52274299151400161,0.52287301785635087,0.52299860443645318,0.52312004351244568,0.52323759943148274,0.52335151207261066]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Advanced",0.50392219727267107,0.50753323178489729,0.5100983432852283,0.51208966728907657,0.51371775263762465,0.51509500665665964,0.5162885702427461,0.51734177374005774,0.51828421614259657,0.51913701745187746,0.51991577726483351,0.52063234573384398,0.52129593673303098,0.52191385627150788,0.52249199547819258,0.52303517395615728,0.52354738490366548,0.52403197391175305,0.5244917718731863,0.52492919544920269,0.52534632415670102,0.52574496031577178,0.52612667623686615,0.52649285177456284,0.52684470451583287,0.52718331427122755,0.52750964311246262,0.52782455189430577,0.52812881397600897,0.52842312669331337,0.5287081210095631,0.52898436968212981]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Moderate",0.50289544287036791,0.50589850698435646,0.50802921488188368,0.50968192032513704,0.51103227899587222,0.51217399098410243,0.51316298689339934,0.51403534310986065,0.5148156923366527,0.515521604078365,0.5161660510073881,0.51675888471414622,0.51730776299561831,0.51781875645064135,0.51829675890491522,0.51874577319137394,0.51916911512137653,0.5195695622343165,0.51994946434816847,0.52031082710960674,0.52065537608988066,0.52098460662121504,0.52129982301890365,0.52160216979142182,0.52189265672566187,0.52217217923536496,0.52244153500713397,0.52270143772411348,0.52295252846215701,0.52319538521667086,0.52343053091643088,0.5236584402038692]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Conservative",0.50032855686461009,0.50182242478052108,0.50287919505052037,0.50369717082692533,0.50436442212123944,0.50492782968945016,0.50541533156073182,0.50584492431940975,0.50622888205778349,0.5065759508409986,0.50689258288246286,0.50718367429408517,0.50745302825370919,0.5077036577577666,0.50793799032242248,0.50815801042709341,0.50836536112178632,0.50856141808593402,0.50874734464110383,0.508924133308022,0.50909263767313595,0.50925359715545071,0.50940765649076036,0.509555381229994,0.50969727019163147,0.50983376555932514,0.50996526113957341,0.51009210916758629,0.5102146259572079,0.51033309662272885,0.5104477790497024,0.51055890725366293]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Advanced",0.49499203731601199,0.49853907957709759,0.50105873394906908,0.50301476908892973,0.50461400263721123,0.50596684991497243,0.50713926199433845,0.50817380134915191,0.50909954244055544,0.5099372309960335,0.51070219016727303,0.51140606010646528,0.51205789140584035,0.51266486060248107,0.51323275442680139,0.51376630707220805,0.51426944097227223,0.51474544242978371,0.51519709217038923,0.5156267640289306,0.51603650067054929,0.51642807247586808,0.51680302389194199,0.51716271032052319,0.51750832777135003,0.51784093691931976,0.51816148278697982,0.51847081097362624,0.51876968113357436,0.51905877824486446,0.51933872208934584,0.51961007527438063]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Moderate",0.49398347834367479,0.49693332423659037,0.49902627320536069,0.50064969054809105,0.50197611909827633,0.50309759845786961,0.50406906806704654,0.5049259649911918,0.50569248540977685,0.50638588747280677,0.50701891395996224,0.50760124187860922,0.50814039331955552,0.50864233130269243,0.50911186292873245,0.50955292009517816,0.50996875985287771,0.51036211051959623,0.51073528027146264,0.51109023921247099,0.51142868233449257,0.51175207847051085,0.51206170882164792,0.51235869761419306,0.51264403674029502,0.51291860574579329,0.51318318818124131,0.51343848508238588,0.51368512616437834,0.51392367917979098,0.51415465779041836,0.51437852822740826]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Conservative",0.49146208091283183,0.49292947553680327,0.49396751845643061,0.49477099863299195,0.49542642536228054,0.49597984861201483,0.49645871131297747,0.49688069112649852,0.49725784463191958,0.49759876290268074,0.49790978381053552,0.4981957167018905,0.49846029735730718,0.49870648537898249,0.49893666526432257,0.49915278632517479,0.49935646249455251,0.49954904507305126,0.49973167676665925,0.49990533250733882,0.50007085075486957,0.50022895782478527,0.50038028702731929,0.50052539389109907,0.50066476839488894,0.50079884488626913,0.50092801019297206,0.50105261030813952,0.5011729559401209,0.50128932715060892,0.50140197725508784,0.5015111361220308]
[null,null,null,null,null,null,null,null,null,null,"Class 11 - Advanced",0.48829374353802124,0.49179278678232158,0.49427834487813083,0.49620791070733772,0.49778550322845427,0.49912004360868978,0.50027659046206341,0.50129713030173106,0.5022103441496133,0.50303669699943143,0.50379130464807897,0.5044856497317608,0.50512866036896797,0.50572741598299165,0.50628762499749036,0.50681395754217706,0.5073102829717645,0.50777984311838464,0.50822538107855886,0.50864923856410094,0.50905343059855368,0.50943970360552926,0.50980958113243313,0.51016440023955267,0.51050534075207366,0.51083344899170868,0.51114965719284267,0.511454799512017,0.51174962532381019,0.51203481033705478,0.51231096594663472,0.51257864714663959]
[null,null,null,null,null,null,null,null,null,null,"Class 11 - Moderate",0.48729883251106471,0.49020876072268244,0.49227338764584738,0.49387483670330018,0.49518331585746522,0.4962896192189612,0.49724794278063017,0.49809324406908295,0.49884939183808286,0.49953341069820384,0.50015787099224795,0.50073231877711466,0.50126417435374382,0.50175932004970059,0.50222249791541274,0.50265758664145732,0.50306779920386557,0.50345582700046743,0.50382394697286548,0.50417410256536155,0.5045079658329864,0.5048269857322929,0.50513242612703035,0.50542539603031811,0.50570687391189717,0.50597772741548319,0.50623872948852633,0.50649057168027045,0.50673387518448321,0.50696920007083845,0.50719705305019547,0.50741789404460425]
[null,null,null,null,null,null,null,null,null,null,"Class 11 - Conservative",0.48481155494367334,0.48625909260119154,0.48728308859499858,0.48807569597793565,0.48872225339125197,0.48926818764877866,0.48974057032014789,0.49015683985037894,0.49052888966768327,0.49086519459002731,0.49117200672429612,0.49145407033622296,0.49171507065332226,0.49195792722808646,0.49218499229060592,0.49239818877439823,0.49259910877253443,0.49278908529964233,0.49296924559847077,0.49314055140808144,0.49330382984211218,0.49345979738750456,0.49360907878445925,0.49375222204412106,0.49388971051480102,0.49402197266643366,0.49414939009215059,0.49427230410307149,0.49439102120300166,0.49450581766380403,0.49461694337306639,0.49472462508865306]
[null,null,null,null,null,null,null,null,null,null,"Class 12 - Advanced",0.46006829036433722,0.46336507404141658,0.46570695631796305,0.46752498504337009,0.46901138601345571,0.4702687842891502,0.47135847782014345,0.47232002612072704,0.47318045232788669,0.47395903847174936,0.47467002659191992,0.47532423557943998,0.47593007746961558,0.47649422246499068,0.47702204901808076,0.4775179573052577,0.4779855930160905,0.47842801059103929,0.47884779456399085,0.47924715128586592,0.47962797930328471,0.47999192408915381,0.480340421123365,0.48067473017843965,0.48099596288065483,0.48130510506988206,0.48160303509339791,0.48189053888995104,0.48216832251708536,0.4824370226247916,0.48269721526673165,0.48294942335597846]
[null,null,null,null,null,null,null,null,null,null,"Class 12 - Moderate",0.45913088942219121,0.46187261141867159,0.46381789413292107,0.46532677263017447,0.4665596161294015,0.46760197045583601,0.46850489884365093,0.46930133812588182,0.47001377734090427,0.47065825700446223,0.47124662084013141,0.47178786310216059,0.47228897516656587,0.47275549933738464,0.47319190355438079,0.47360184230333502,0.47398834283661173,0.47435394097781042,0.47470078205163418,0.4750306971630463,0.47534526171519209,0.47564584090877893,0.47593362555086116,0.47620966054888753,0.47647486781289039,0.47673006483309205,0.47697597987729573,0.47721326452026042,0.47744250404811456,0.47766422615612514,0.4778789082651107,0.47808698371167252]
[null,null,null,null,null,null,null,null,null,null,"Class 12 - Conservative",0.45678738706682631,0.45815125089704256,0.45911605557137081,0.45986284687972523,0.46047203052728031,0.46098640746500585,0.46143148441078008,0.46182369179340294,0.46217423555039922,0.46249110061924664,0.46278017770848667,0.4630459368451344,0.46329185023489527,0.46352066866772201,0.46373460840481123,0.4639354812259523,0.46412478719447192,0.46430378227108826,0.46447352853912971,0.46463493214505353,0.46478877239181482,0.46493572435036562,0.46507637664826834,0.46521124561929511,0.46534078667217077,0.46546540350944715,0.46558545566655135,0.4657012647253701,0.46581311947248621,0.46592128021007534,0.46602598238116072,0.46612743963603875]
[null,null,null,null,null,null,null,null,null,null,"Class 13 - Advanced",0.36688134264373129,0.36951036195930936,0.37137789539277533,0.37282768194340671,0.37401301202381737,0.37501572396308053,0.37588469979578659,0.37665148624667533,0.37733763290955136,0.37795851623449844,0.37852549353242382,0.37904719232527234,0.37953032078848681,0.37998019807341132,0.3804011132256539,0.38079657516475768,0.38116949114495402,0.38152229692902107,0.38185705355285798,0.3821755204704525,0.38247921167733029,0.38276943935544755,0.38304734822788367,0.38331394289991944,0.3835701098376505,0.38381663519883474,0.38405421942128748,0.3842834892516665,0.38450500773538282,0.38471928256881183,0.38492677312580142,0.38512789640325057]
[null,null,null,null,null,null,null,null,null,null,"Class 13 - Moderate",0.36613381249776611,0.36832019801550736,0.36987146322759207,0.37107471800639935,0.37205784874533337,0.37288907394124932,0.37360911395741808,0.37424423426307463,0.37481236873622531,0.37532630888212293,0.37579549947515939,0.37622711298112727,0.37662672467107527,0.37699875425396656,0.37734676468724404,0.37767367023967607,0.37798188499290059,0.37827343113881035,0.37855001946605121,0.37881311018881647,0.37906395961194878,0.3793036564144095,0.37953315020498513,0.37975327424485839,0.37996476371095306,0.38016827051064167,0.38036437540090107,0.38055359797985927,0.38073640498379241,0.38091321722315863,0.38108441541706983,0.38125034512968997]
[null,null,null,null,null,null,null,null,null,null,"Class 13 - Conservative",0.3642649871328531,0.36535260000183983,0.36612198324715362,0.36671751178850726,0.36720330513530497,0.36761349489515194,0.36796842139381608,0.36828118707261892,0.36856072810362611,0.36881341207322454,0.36904393652546169,0.36925586608225847,0.36945196965318289,0.36963444085499214,0.36980504704462103,0.36996523302540774,0.37011619502247545,0.37025893460138365,0.37039429872021579,0.37052300998523685,0.37064568985139262,0.37076287665384433,0.3708750397934939,0.37098259102057829,0.37108589350067067,0.3711852691662697,0.37128100472881148,0.37137335663369081,0.3714625551736957,0.37154880792673067,0.3716323026467756,0.37171320970920563]
[null,null,null,null,null,null,null,null,null,null,"Class 14 - Advanced",0.30155124371545733,0.30371211687039013,0.30524710097583346,0.30643872586009313,0.30741298570493969,0.30823714599118995,0.30895138439105768,0.30958163014371287,0.31014559553391369,0.31065591894663025,0.31112193531071081,0.31155073585612608,0.31194783424196071,0.31231760244497353,0.31266356576581944,0.31298860829515474,0.31329511959610906,0.31358510169824816,0.31386024863140261,0.31412200654580302,0.31437161984169737,0.31461016704245243,0.31483858903174955,0.31505771152607154,0.31526826313961215,0.31547089004000683,0.31566616793899055,0.31585461197923259,0.31603668494535642,0.31621280412888264,0.31638334710353649,0.31654865661210374]
[null,null,null,null,null,null,null,null,null,null,"Class 14 - Moderate",0.30093682532174387,0.30273388392212242,0.30400891729031121,0.30499791000507093,0.30580597589068981,0.30648918586214774,0.3070810092588786,0.30760303449106829,0.30807000197363821,0.30849242544460009,0.30887806785925714,0.3092328244914454,0.30956127783071502,0.3098670605740167,0.31015310122744583,0.31042179511959911,0.31067512645963558,0.31091475735028273,0.31114209394220549,0.31135833643109351,0.31156451741316737,0.31176153170769594,0.31195015982782431,0.3121310866569651,0.31230491646001263,0.31247218506001406,0.3126333697992823,0.31278889775176066,0.31293915254258403,0.31308448004902195,0.31322519319601322,0.31336157601354597]
[null,null,null,null,null,null,null,null,null,null,"Class 14 - Conservative",0.29940077933746018,0.30029472235173438,0.30092710249089971,0.30141658601442584,0.30181587475137805,0.3021530225369532,0.30244474772071017,0.30270181960873499,0.30293158312018065,0.30313927197334034,0.30332874722650532,0.30350293875385753,0.30366412240872309,0.30381410119328411,0.30395432775345044,0.30408598961824829,0.30421007000249872,0.30432739212424254,0.30443865212480337,0.30454444393685792,0.30464527835365207,0.3047415978496823,0.30483378824022284,0.30492218795566411,0.30500709549314281,0.30508877545904267,0.30516746351045532,0.30524337042786676,0.30531668549611812,0.30538757932997773,0.30545620625031061,0.30552270629396328]
[]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Annual Energy Production (kWh/kW)","Class 1 - Advanced",{"$f":"(L93)*8760","v":3958.3119759195174},4025.1788477704781,4072.7533675367058,4109.7270145097254,4139.9820492437448,4165.5935114348849,4187.8019265739758,4207.4084663316698,4224.960746073526,4240.8497160603092,4255.3642726695844,4268.7239651566169,4281.0995636793295,4292.6265238632213,4303.4141029688935,4313.5517113141859,4323.1134479959392,4332.1614103292432,4340.7481545832034,4348.9185565387243,4356.7112394165242,4364.159684566308,4371.2931059206758,4378.1371460658338,4384.7144358967735,4391.0450487373491,4397.1468719449613,4403.035913365793,4408.7265558861654,4414.231770286201,4419.5632943343689,4424.7317843521032]
[null,null,null,null,null,null,null,null,null,null,"Class 1 - Moderate",{"$f":"(L94)*8760","v":3939.3516212608633},3994.8071036392939,4034.1533945541328,4064.6727488223787,4089.6088769325638,4110.6920728422429,4128.9551678474018,4145.0643593109935,4159.4745221156481,4172.5101000012146,4184.4106502258328,4195.3580952122147,4205.4938461355105,4214.9300044940774,4223.7569411406712,4232.0485735884704,4239.8661326042629,4247.2609090633132,4254.2762954089158,4260.9493285139433,4267.3118732944831,4273.3915430037678,4279.2124235191013,4284.7956496771612,4290.1598685054832,4295.321614982694,4300.2956194287799,4305.0950609306874,4309.7317777873477,4314.2164434352408,4318.5587144339397,4322.7673556729142]
[null,null,null,null,null,null,null,null,null,null,"Class 1 - Conservative",{"$f":"(L95)*8760","v":3891.9507346142295},3919.344837265066,3938.6463552309924,3953.544765342876,3965.6719530465475,3975.8940844551512,3984.7261898656466,3992.4994296458208,3999.4393178829541,4005.7063358018845,4011.4187377244416,4016.6661655726389,4021.5181861716355,4026.0298658738243,4030.2455361845377,4034.2014118570846,4037.9274569473519,4041.4487439370955,4044.7864626388318,4047.9586818476641,4050.9809330406883,4053.866663777364,4056.6275942043426,4059.2740004884736,4061.8149424379894,4064.2584479963871,4066.6116640535806,4068.880980691305,4071.0721342853481,4073.1902936386546,4075.2401323887657,4077.2258902322997]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Advanced",{"$f":"(L96)*8760","v":3857.3992708545784},3922.5614471285453,3968.9231081026969,4004.9541535943622,4034.4378702980143,4059.3963971101093,4081.0386337214527,4100.1453268334171,4117.2501309746685,4132.7340295694503,4146.8785539076025,4159.8976560834362,4171.9577526620578,4183.1908459803735,4193.7034079081986,4203.5825693480328,4212.9005403237134,4221.717835049225,4230.0856699307951,4238.0477766918457,4245.6417938975874,4252.900349328429,4259.8519121406671,4266.521471191656,4272.9310804272118,4279.1003014244088,4285.0465655226189,4290.7854724660192,4296.3310384654442,4301.6959036255894,4306.8915064737375,4311.9282316604122]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Moderate",{"$f":"(L97)*8760","v":3838.9222890804358},3892.963996402344,3931.3071979511492,3961.0484956602404,3985.3489052730579,4005.8946088517623,4023.6921068218617,4039.3906125949652,4053.4334045309533,4066.1366550419925,4077.7338141437699,4088.4021663517542,4098.2795177224743,4107.4751118528611,4116.0770156925746,4124.1572623110605,4131.775521465679,4138.9817764286036,4145.8183134016654,4152.3212250443839,4158.5215639127055,4164.4462392910737,4170.1187230144833,4175.5596111107561,4180.7870752224662,4185.8172287875859,4190.6644265931873,4195.3415117402383,4199.8600207235731,4204.2303548724358,4208.4619245632866,4212.5632712346132]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Conservative",{"$f":"(L98)*8760","v":3792.7298346450793},3819.425555506371,3838.2350030135635,3852.7535949416601,3864.5716136552537,3874.5331433381098,3883.1400841699124,3890.7151539579008,3897.4781175617259,3903.5853649181699,3909.1521355883319,3914.2657861743996,3918.9941099736861,3923.3907694839586,3927.4989660287574,3931.3539911070502,3934.9850448748698,3938.4165606192933,3941.6691879424343,3944.7605349958199,3947.705737299033,3950.5178995811502,3953.2084431968874,3955.7873823337954,3958.2635458305017,3960.6447569671259,3962.9379804316741,3965.1494433979456,3967.2847359992898,3969.3488952658417,3971.3464756860189,3973.2816088701484]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Advanced",{"$f":"(L99)*8760","v":3886.2327215736859},3951.8819748304636,3998.59018190293,4034.8905537727046,4064.5946566051703,4089.7397444658704,4111.5437533799932,4130.7932660072747,4148.0259258597534,4163.6255641526386,4177.8758165777263,4190.9922344874612,4203.1424783845086,4214.4595373024094,4225.0506789714,4235.0036855837252,4244.3913069217515,4253.2745095336641,4261.7048926602411,4269.726514912636,4277.3772961983932,4284.6901081854303,4291.6936328324928,4298.4130457847023,4304.8705658376375,4311.0859007880717,4317.0766122718915,4322.8584166388964,4328.445434868886,4333.8504015493418,4339.084840708736,4344.1592146212124]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Moderate",{"$f":"(L100)*8760","v":3867.6176272770863},3922.0632878315823,3960.6930987600858,3990.6567079753509,4015.1387593145819,4035.8380387847178,4053.7685702430854,4069.5844198690775,4083.7321794583504,4096.5303847619489,4108.214230797581,4118.9623272544859,4128.9135102677164,4138.1778400128451,4146.8440417260845,4154.9846869127023,4162.6598913520775,4169.9200119334537,4176.8076509413495,4183.3591708222129,4189.605856244948,4195.5748176366515,4201.2897022805801,4206.7712601566136,4212.037798737485,4217.1055519065731,4221.9889817507155,4226.7010273710357,4231.2533114958451,4235.6563132026813,4239.9195132090836,4244.0515167994454]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Conservative",{"$f":"(L101)*8760","v":3821.0798915355867},3847.9751586968118,3866.9252038553414,3881.5523199665663,3893.4586765047534,3903.4946670497166,3912.1659434057647,3919.7976356448116,3926.6111513341471,3932.7640494006455,3938.3724308029396,3943.5243051200277,3948.2879723934216,3952.7174962395884,3956.8564009051447,3960.7402416874415,3964.3984370090707,3967.8556027920717,3971.1325429910771,3974.2469973757661,3977.2142146013402,3980.0473973526605,3982.7580523572651,3985.3562686571768,3987.8509410851966,3990.2499513992298,3992.5603163472256,3994.7883096501255,3996.9395632266419,3999.019151757916,4001.0316637764467,4002.9812617756979]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Advanced",{"$f":"(L102)*8760","v":3868.5541203945909},3933.9047330270982,3980.4004629208189,4016.5357031984026,4046.1046810846851,4071.1353831090878,4092.8402048655403,4112.0021508232448,4129.1564187361237,4144.6850937584904,4158.8705213139992,4171.9272722048654,4184.0222442405829,4195.2878214831799,4205.8307836984395,4215.7385137545116,4225.0834304925957,4233.9262231220337,4242.318256156952,4250.3033877844236,4257.9193654130786,4265.1989111765306,4272.1705765583483,4278.8594226788073,4285.2875672594537,4291.4746284456405,4297.4380879847904,4303.1935907325087,4308.7551934317917,4314.1355727400614,4319.3462002626002,4324.3974906803251]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Moderate",{"$f":"(L103)*8760","v":3850.0237067775997},3904.2216922215621,3942.6757748625555,3972.5030786285192,3996.8737603065179,4017.4788780697604,4035.3278429475108,4051.0717457504797,4065.155146713475,4077.8951325578751,4089.5258283914727,4100.2250314021258,4110.1309461547153,4119.3531321574364,4127.9799110324657,4136.0835241548957,4143.723813835436,4150.9509078881756,4157.8072147984303,4164.3289315986785,4170.5472006428308,4176.4890090317522,4182.1778964764289,4187.6345185643931,4192.8770994870811,4197.9217992793983,4202.7830142396706,4207.4736246086231,4212.0052002423927,4216.3881725488436,4220.6319791174219,4224.7451860867932]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Conservative",{"$f":"(L104)*8760","v":3803.6976727351225},3830.4705924365285,3849.3344332129013,3863.8950100891757,3875.7472042176937,3885.7375407097497,3894.3693711428705,3901.9663465615204,3908.7488673426428,3914.873775672344,3920.4566443621534,3925.5850826325864,3930.3270798260055,3934.7364536216996,3938.8565302730472,3942.722703335176,3946.3642574052997,3949.8056964268162,3953.0677297164784,3956.1680163451679,3959.121735601449,3961.942030110732,3964.6403542560715,3967.2267511841042,3969.7100752647434,3972.098172401516,3974.3980274229539,3976.6158855106323,3978.757352963481,3980.8274813777484,3982.8308384125471,3984.7715676260209]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Advanced",{"$f":"(L105)*8760","v":3806.2137966330874},3870.5113082302378,3916.2577765743208,3951.810710773716,3980.9031954800253,4005.5305369672305,4026.8855935211363,4045.7387517825268,4062.6165849907838,4077.8950211387923,4091.8518557577718,4104.698201920547,4116.5982679399258,4127.6823045575738,4138.0553708227053,4147.8034414607591,4156.9977683099996,4165.6980625955293,4173.9548611112614,4181.8113152857513,4189.3045642420511,4196.4668028086526,4203.3261223724885,4209.9071802031212,4216.2317376031642,4222.3190965787899,4228.1864571655042,4233.8492121078316,4239.321191629535,4244.614868108376,4249.7415282889451,4254.7114190234151]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Moderate",{"$f":"(L106)*8760","v":3787.9819938015125},3841.3065986865768,3879.1410079593852,3908.4876557190387,3932.465612844449,3952.7386867296618,3970.300022117257,3985.7902177295127,3999.6466698769109,4012.1813555451881,4023.6246270023203,4034.1514163000161,4043.8977008875327,4052.9712747619737,4061.4590362751283,4069.4320626589556,4076.9492318873849,4084.0598639832588,4090.8056840347817,4097.2223057725978,4103.3403697030599,4109.1864280398522,4114.7836411601929,4120.1523317944357,4125.3104304578874,4130.2738367724487,4135.0567150454044,4139.6717379571473,4144.130288919846,4148.4426312430742,4152.6180504330005,4156.6649745881241]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Conservative",{"$f":"(L107)*8760","v":3742.4024867225771},3768.743970691075,3787.3038276262537,3801.6297661729682,3813.2909665616389,3823.1203124634076,3831.6130441306573,3839.0875970905618,3845.7608200492273,3851.7870277387406,3857.2799305573722,3862.3257259353386,3866.9913075918121,3871.3296259540152,3875.3833090887215,3879.1871801969651,3882.7700519654691,3886.1560334656142,3889.3655002911482,3892.4158269435334,3895.3219481026945,3898.096794605477,3900.7516362517749,3903.296354346618,3905.7396605750118,3908.0892744066405,3910.3520681120981,3912.5341862341616,3914.641144728319,3916.6779137862072,3918.6489874607964,3920.5584425383181]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Advanced",{"$f":"(L108)*8760","v":3267.8163276769478},3323.0188122068571,3362.2943401135108,3392.8182321177856,3417.7955196837297,3438.9392685425969,3457.2736045031907,3473.4599412899852,3487.9503671779212,3501.0676343030618,3513.0502433963638,3524.0794451135243,3534.2962201336145,3543.8123949390761,3552.7181677412391,3561.0873519480106,3568.9811206655022,3576.4507388322481,3583.5395946994404,3590.284735829387,3596.7180479329809,3602.8671718080932,3608.7562252520397,3614.4063777083602,3619.8363122946598,3625.0626007050942,3630.1000099916123,3634.9617555605391,3639.6597113195025,3644.2045854004846,3648.6060680127689,3652.8729565683293]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Moderate",{"$f":"(L109)*8760","v":3252.1634542023394},3297.9451742582328,3330.4278215753807,3355.6233202613485,3376.2095416312741,3393.6149437957297,3408.6921889484215,3421.9912616871666,3433.8876876343893,3444.6493139322415,3454.4739090043145,3463.5116603716847,3471.8793111687701,3479.6694076902818,3486.9565563214619,3493.8017802605682,3500.2556290602079,3506.3604463154957,3512.1520550074297,3517.6610312246639,3522.9136813052824,3527.9328015928559,3532.7382763773553,3537.347553693397,3541.7760277447251,3546.0373491161008,3550.1436785418105,3554.1058961232125,3557.9337750633222,3561.6361269035797,3565.2209236945018,3568.6954013611748]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Conservative",{"$f":"(L110)*8760","v":3213.0312705158194},3235.6466925616442,3251.5812161519307,3263.880718595452,3273.8924160634501,3282.3313789657955,3289.622794711639,3296.0400554094144,3301.7693360299209,3306.943123140667,3311.6590425493309,3315.9910988665097,3319.9967235449294,3323.7213770552517,3327.2016576287028,3330.4674626465116,3333.5435291763124,3336.4505560073262,3339.206036559915,3341.8248876733837,3344.3199314837216,3346.7022697319339,3348.9815780794684,3351.1663400986222,3353.2640351870391,3355.2812908781202,3357.2240073443895,3359.0974599692804,3360.9063844640195,3362.6550479755028,3364.3473088628375,3365.9866672417093]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Advanced",{"$f":"(L111)*8760","v":2524.4852449764239},2567.1308051021556,2597.4723178271047,2621.0529316857869,2640.3486287498208,2656.6828032153862,2670.8466227106701,2683.3510489975451,2694.5453337061731,2704.6788124550758,2713.93573414806,2722.4561203041067,2730.3488826882749,2737.7004105821584,2744.5803847850402,2751.0458283485423,2757.1439993154308,2762.9145013745115,2768.390853239493,2773.601675253452,2778.5716000758166,2783.3219810445321,2787.8714498748955,2792.2363605912788,2796.4311464573639,2800.4686095994593,2804.3601580041282,2808.1160009655687,2811.7453114303607,2815.2563617487463,2818.6566378954262,2821.9529361326436]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Moderate",{"$f":"(L112)*8760","v":2512.3929349547579},2547.7606745036037,2572.8544850630874,2592.3187567033988,2608.2222246119331,2621.6684151382792,2633.3160351714164,2643.589964160778,2652.7803068117278,2661.0939830030056,2668.6837747202617,2675.6657062876675,2682.1299652466078,2688.1480463605726,2693.7775852797454,2699.0657242386196,2704.0515142691079,2708.7676670570486,2713.2418569200568,2717.4977047954544,2721.5555331113351,2725.432952720701,2729.1453248285911,2732.7061285603672,2736.1272563959965,2739.4192538179532,2742.5915153549372,2745.652446208645,2748.6095964689021,2751.4697733133839,2754.2391353880744,2756.9232726601808]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Conservative",{"$f":"(L113)*8760","v":2482.1621599005935},2499.6332456467703,2511.9431387545033,2521.444869979799,2529.1792038592971,2535.6985535392164,2541.3313889313008,2546.2889135655619,2550.7149531407672,2554.7118574683159,2558.3550453864491,2561.7016876565485,2564.7961517829249,2567.6735573304218,2570.3621775204992,2572.8851089688183,2575.2614617954077,2577.5072264301843,2579.6359170603509,2581.6590573876533,2583.5865528932673,2585.4269800021034,2587.1878134502285,2588.8756070494051,2590.4961388566294,2592.0545288384496,2593.5553350535151,2595.0026328923327,2596.4000808325886,2597.7509753720947,2599.0582972079474,2600.3247502835493]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Advanced",{"$f":"(L114)*8760","v":4524.9649664819626},4557.3902193265776,4580.4236156265169,4598.3046921162932,4612.9240702752522,4625.2911107029386,4636.0087044932907,4645.4659360931373,4653.9285894104469,4661.5863113142459,4668.5791782488677,4675.0135985540392,4680.9723081319171,4686.5209112274842,4691.7123071813767,4696.5897735772605,4701.1891673040454,4705.5405300671991,4709.6692818435758,4713.5971230216383,4717.3427266052067,4720.9222765117793,4724.3498912893165,4727.637961329945,4730.7974199452328,4733.8379632845872,4736.7682302625708,4739.595950917048,4742.3280696206639,4744.9708480936115,4747.5299520657245,4750.0105246068179]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Moderate",{"$f":"(L115)*8760","v":4515.7452342995966},4542.7112222664737,4561.8438952114202,4576.6843492956241,4588.8098831783,4599.0618759988474,4607.9425561232465,4615.775871145177,4622.7830102074486,4629.1217385229775,4634.9085440901245,4640.2318891790073,4645.1605369106728,4649.7489981743256,4654.0412170350701,4658.0731368962552,4661.8745320570006,4665.4703434080175,4668.8816711192721,4672.1265248775499,4675.2203994348019,4678.1767221136733,4681.0072050019471,4683.7221252034751,4686.3305500908309,4688.8405200238785,4691.2591978224964,4693.5929919982455,4695.8476590861501,4698.0283891909094,4700.1398779468946,4702.1863874016799]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Conservative",{"$f":"(L116)*8760","v":4492.6959038436844},4506.1100777392448,4515.5993371432687,4522.9443434789609,4528.9359206449453,4533.9950339799061,4538.3725527726538,4542.2300771948612,4545.6778223510664,4548.7943234568056,4551.6375181059921,4554.251370892719,4556.670032419197,4558.9205578605533,4561.0247450769784,4563.000413684048,4564.8623174349423,4566.6228092311076,4568.2923351083864,4569.8798073979688,4571.392890871899,4572.8382251366693,4574.2215995917122,4575.5480925966503,4576.8221832876643,4578.047842248995,4579.2286056626544,4580.3676364216335,4581.4677748633303,4582.5315811690243,4583.5613710197886,4584.5592457560697]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Advanced",{"$f":"(L117)*8760","v":4414.3584481085982},4445.9911104357006,4468.4614871785998,4485.905485452311,4500.1675131055918,4512.2322583123387,4522.6878753264555,4531.9139379629059,4540.1697334091459,4547.6402728784469,4554.4622088399419,4560.7393486284736,4566.5524057813518,4571.965380938409,4577.0298803889673,4581.7881238559376,4586.2750917561098,4590.5200914669567,4594.5479216091117,4598.3797521350152,4602.0337996127009,4605.5258523661605,4608.8696838349479,4612.0773815451703,4615.1596115586963,4618.1258330159535,4620.984473665173,4623.7430745941183,4626.408410429839,4628.9865898334256,4631.4831400437724,4633.9030784154575]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Moderate",{"$f":"(L118)*8760","v":4405.3640795444226},4431.670921182963,4450.3359223653015,4464.8136220482002,4476.642764003841,4486.6441610207376,4495.3077651861786,4502.9496056423795,4509.7854648690773,4515.9692517264775,4521.6146068247199,4526.8078300959205,4531.6160038416165,4536.0923065076186,4540.2796080070575,4544.2129731564355,4547.9214484632585,4551.4293651726121,4554.7573076899562,4557.922845480155,4560.9410945473546,4563.8251540018437,4566.5864496455961,4569.2350073728549,4571.7796729167976,4574.228290101797,4576.5878466624936,4578.8645944632344,4581.0641493284957,4583.191574498037,4585.2514508279346,4587.2479361858941]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Conservative",{"$f":"(L119)*8760","v":4382.8781581339845},4395.9644410773644,4405.2217486425589,4412.3872164438662,4418.2323377820576,4423.1677880795833,4427.4383044720107,4431.2015370380295,4434.565006826183,4437.6053293671475,4440.3790260503747,4442.9289868161859,4445.2885275024928,4447.484041958035,4449.5367952244205,4451.4641713413384,4453.2805634268479,4454.9980224327819,4456.6267390560697,4458.1754077782725,4459.6515060166712,4461.061511081748,4462.4110708590606,4463.7051395747476,4464.9480868786914,4466.1437862996881,4467.295687582663,4468.4068763080559,4469.4801233851413,4470.5179264151047,4471.5225444753933,4472.4960275420872]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Advanced",{"$f":"(L120)*8760","v":4336.130246888265},4367.2023370953748,4389.2745093938447,4406.4093772190245,4420.4186631019702,4432.2696052551582,4442.5399350704047,4451.6024998185703,4459.7119917792661,4467.0501435252536,4473.7511858653115,4479.9170865326359,4485.6271287151612,4490.944178877734,4495.9189287787804,4500.5928499525426,4505.0003029171048,4509.170075684905,4513.1265274126099,4516.8904528934318,4520.4797458740122,4523.9099148886044,4527.1944892934116,4530.3453424077834,4533.372951277026,4536.2866074132407,4539.0945892139434,4541.8043041289657,4544.4224067301111,4546.9548974250129,4549.40720550267,4551.7842594035747]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Moderate",{"$f":"(L121)*8760","v":4327.2952702905914},4353.1359203125312,4371.4701532789595,4385.6912892012779,4397.3108033009003,4407.1349624909381,4415.6450362673277,4423.1514533228401,4429.8661721896451,4435.9403742617869,4441.4856862892693,4446.5868788566167,4451.3098454793062,4455.7068222115859,4459.8199192556958,4463.6835800337603,4467.3263363112092,4470.7720881516634,4474.0410551780124,4477.150495501246,4480.1152572501551,4482.9482074016751,4485.6605692776357,4488.2621911003316,4490.761761844984,4493.166986333149,4495.4847284676734,4497.7211293217006,4499.881705199954,4501.9714296149687,4503.9948022440649,4505.9559072720967]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Conservative",{"$f":"(L122)*8760","v":4305.2078287964068},4318.0622057023966,4327.1554616783324,4334.1939480250094,4339.9354861735774,4344.7834738412503,4348.9783111016823,4352.6748542681271,4355.9787189756153,4358.965163027483,4361.6897061802911,4364.194478308561,4366.5122048500107,4368.668811919887,4370.6851877154659,4372.5784082085311,4374.3626114522804,4376.0496348399292,4377.649488475935,4379.1707127642876,4380.6206526126571,4382.0056705451188,4383.3313143593168,4384.6024504860279,4385.8233711392268,4386.997881203718,4388.1293692904355,4389.2208662993025,4390.275094035459,4391.2945058393343,4392.2813207545696,4393.2375524289901]
[null,null,null,null,null,null,null,null,null,null,"Class 11 - Advanced",{"$f":"(L123)*8760","v":4277.4531933930657},4308.1048122131369,4329.8783011324258,4346.7812977962785,4360.6010082812591,4372.2915820121225,4382.4229324476755,4391.3628614431645,4399.3626147506129,4406.601465715019,4413.2118287171716,4419.2942916502243,4424.9270648321599,4430.1721640110072,4435.0795949780158,4439.6902680694711,4444.0380788326574,4448.1514257170493,4452.0543382481756,4455.7673298215241,4459.3080520433305,4462.6918035844365,4465.931930720114,4469.0401460984813,4472.0267849881657,4474.9010131673676,4477.6709970093016,4480.3440437252693,4482.9267178365772,4485.4249385526,4487.84406169252,4490.1889490045623]
[null,null,null,null,null,null,null,null,null,null,"Class 11 - Moderate",{"$f":"(L124)*8760","v":4268.7377727969269},4294.2287439306983,4312.3148757776235,4326.34356952091,4337.8058469113957,4347.4970643581,4355.89197875832,4363.2968180451662,4369.9206725016056,4375.9126777162655,4381.3829498920923,4386.4151124875243,4391.0741673387956,4395.411643635377,4399.4690817390156,4403.2804589791658,4406.8739210258627,4410.273044524095,4413.4977754823012,4416.565138472567,4419.4897806969611,4422.2843950148854,4424.960052872786,4427.5264692255869,4429.992215468219,4432.3648921596332,4434.6512703194903,4436.8574079191694,4438.9887466160726,4441.0501926205452,4443.0461847197121,4444.9807518307334]
[null,null,null,null,null,null,null,null,null,null,"Class 11 - Conservative",{"$f":"(L125)*8760","v":4246.9492213065787},4259.6296511864375,4268.599856092188,4275.5430967667162,4281.2069397073674,4285.989323803301,4290.1273960044955,4293.7739170893192,4297.0330734889058,4299.9791046086393,4302.6667789048342,4305.1376561453135,4307.4240189231032,4309.5514425180372,4311.5405324657077,4313.4081336637282,4315.1681928474018,4316.8323872248666,4318.4105914426036,4319.9112303347938,4321.341549416903,4322.7078251145404,4324.0155301518635,4325.2694651065003,4326.4738641096565,4327.6324805579588,4328.7486572072394,4329.8253839429062,4330.8653457382943,4331.8709627349235,4332.8444239480614,4333.7877157766006]
[null,null,null,null,null,null,null,null,null,null,"Class 12 - Advanced",{"$f":"(L126)*8760","v":4030.1982235915939},4059.0780486028093,4079.5929373453564,4095.518868979922,4108.5397414778718,4119.5545503729554,4129.1002657044564,4137.5234288175689,4145.0607623922879,4151.8811770125239,4158.1094329452189,4163.8403036758946,4169.1474786338322,4174.089388793318,4178.713149398387,4183.0573059940571,4187.1537948209525,4191.0293727775042,4194.7066803805601,4198.2050452641852,4201.5410986967745,4204.7292550209877,4207.7820890406774,4210.710636363131,4213.5246348345363,4216.2327204121666,4218.8425874181657,4221.3611206759715,4223.794505249668,4226.1483181931744,4228.4276057365696,4230.6369485983714]
[null,null,null,null,null,null,null,null,null,null,"Class 12 - Moderate",{"$f":"(L127)*8760","v":4021.9865913383951},4046.0040760275633,4063.0447526043886,4076.2625282403283,4087.0622372935572,4096.1932611931234,4104.1029138703825,4111.0797219827245,4117.3206895063213,4122.9663313590891,4128.1203985595512,4132.8616807749268,4137.2514224591168,4141.338174195489,4145.161075136376,4148.7521385772152,4152.1378832487189,4155.3405229656191,4158.3788507723157,4161.2689071482855,4164.0244926250825,4166.6575663609037,4169.1785598255437,4171.5966264082545,4173.9198420409202,4176.1553679378867,4178.3095837251103,4180.3881971974815,4182.3963354614834,4184.3386211276566,4186.2192364023695,4188.0419773142512]
[null,null,null,null,null,null,null,null,null,null,"Class 12 - Conservative",{"$f":"(L128)*8760","v":4001.4575107053984},4013.404957858093,4021.8566468052081,4028.3985386663931,4033.7349874189754,4038.2409293934511,4042.1398034384333,4045.5755401102097,4048.6463034214971,4051.4220414246006,4053.9543567263431,4056.2824067633774,4058.4366080576824,4060.441057529245,4062.3151696261466,4064.0748155393421,4065.7331358235742,4067.301132694733,4068.7881100027762,4070.2020055906687,4071.549646152298,4072.8369453092027,4074.0690594388307,4075.250511625025,4076.3852912482162,4077.4769347427568,4078.5285916389898,4079.543078994242,4080.5229265789794,4081.4704146402601,4082.3876056589679,4083.2763712116994]
[null,null,null,null,null,null,null,null,null,null,"Class 13 - Advanced",{"$f":"(L129)*8760","v":3213.8805615590859},3236.9107707635499,3253.2703636407118,3265.9704938242426,3276.3539853286402,3285.1377419165856,3292.7499702110904,3299.467019520876,3305.47766428767,3310.9166022142063,3315.8833233440328,3320.4534047693855,3324.6856101071444,3328.6265351230832,3332.3137518567282,3335.7779984432773,3339.0447424297972,3342.1353210982247,3345.0677891230357,3347.857559321164,3350.5178942934135,3353.0602887537207,3355.4947704762608,3357.8301398032941,3360.0741621778184,3362.2337243417924,3364.3149621304783,3366.3233658445984,3368.2638677619534,3370.1409153027917,3371.9585325820203,3373.7203724924748]
[null,null,null,null,null,null,null,null,null,null,"Class 13 - Moderate",{"$f":"(L130)*8760","v":3207.3321974804312},3226.4849346158444,3240.0740178737065,3250.6145297360581,3259.2267550091206,3266.508287725344,3272.8158382669826,3278.3794921445337,3283.3563501293338,3287.8584658073969,3291.9685754023963,3295.7495097146748,3299.2501081186192,3302.509087264747,3305.5576586602579,3308.4213512995625,3311.121312537809,3313.6752567759786,3316.0981705226086,3318.4028452540324,3320.6002862006712,3322.7000301902272,3324.7103957956697,3326.6386823849593,3328.4913301079487,3330.2740496732208,3331.9919285118935,3333.6495183035672,3335.2509076580213,3336.7997828748694,3338.2994790535317,3339.753023336084]
[null,null,null,null,null,null,null,null,null,null,"Class 13 - Conservative",{"$f":"(L131)*8760","v":3190.9612872837934},3200.4887760161168,3207.2285732450655,3212.4454032673234,3216.7009529852717,3220.2942152815308,3223.4033714098287,3226.1431987561418,3228.5919781877647,3230.805489761447,3232.8248839630446,3234.6813868805843,3236.3992541618823,3237.9977018897312,3239.4922121108802,3240.8954413025717,3242.217868396885,3243.4682671081209,3244.6540567890902,3245.7815674706749,3246.8562430981992,3247.8827994876765,3248.8653485910068,3249.8074973402659,3250.7124270658751,3251.5829578965227,3252.4216014243884,3253.2306041111315,3254.0119833215745,3254.7675574381606,3255.4989711857543,3256.2077170526413]
[null,null,null,null,null,null,null,null,null,null,"Class 14 - Advanced",{"$f":"(L132)*8760","v":2641.5888949474061},2660.5181437846177,2673.9646045483009,2684.4032385344158,2692.9377547752715,2700.1573988828241,2706.4141272656652,2711.9350800589245,2716.8754168770838,2721.3458499724811,2725.4281533218268,2729.1844460996645,2732.6630279595756,2735.9021974179682,2738.9328361085782,2741.7802086655556,2744.4652476619153,2747.0054908766538,2749.4157780110868,2751.7087773412345,2753.895389813269,2755.9850632918833,2757.9860399181262,2759.9055529683865,2761.7499851030025,2763.5249967504596,2765.2356311455574,2766.8864009380777,2768.4813601213223,2770.0241641690118,2771.5181206269799,2772.9662319220288]
[null,null,null,null,null,null,null,null,null,null,"Class 14 - Moderate",{"$f":"(L133)*8760","v":2636.2065898184765},2651.9488231577925,2663.1181154631263,2671.7816916444212,2678.8603488024428,2684.8452681524141,2690.0296411077766,2694.6025821417584,2698.6932172890706,2702.3936468946968,2705.7718744470926,2708.8795425450617,2711.7567937970634,2714.4354506283862,2716.9411667524255,2719.2949252476883,2721.5141077864077,2723.6132743884768,2725.60474293372,2727.499027136379,2729.3051725393461,2731.0310177594165,2732.6834000917411,2734.268319115014,2735.7910681897106,2737.2563411257233,2738.6683194417128,2740.0307443054235,2741.346976273036,2742.6200452294324,2743.8526923970758,2745.0474058786626]
[null,null,null,null,null,null,null,null,null,null,"Class 14 - Conservative",{"$f":"(L134)*8760","v":2622.7508269961513},2630.5817678011931,2636.1214178202813,2640.4092934863702,2643.9070628220716,2646.8604774237101,2649.4159900334212,2651.6679397725184,2653.6806681327826,2655.5000224864616,2657.1598257041865,2658.6857434837921,2660.0977123004141,2661.4115264531688,2662.6399111202259,2663.793269055855,2664.8802132218889,2665.9079550083648,2666.8825926132777,2667.8093288868754,2668.6926383779924,2669.5363971632169,2670.3439849843521,2671.1183664916175,2671.862156519931,2672.5776730212137,2673.2669803515887,2673.9319249481127,2674.5741649459947,2675.1951949306049,2675.796366752721,2676.3789071351184]
[]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"CAPEX ($/kW)","Class 1 - Advanced",{"$f":" $N$43*(L269 + L403)","v":3533.9742943022479},3252.2064707393338,3042.5367297151333,2872.3727086613185,2727.196900162176,2599.2652236504118,2483.9551531479315,2378.2850646191755,2280.219126104073,2188.3052615261854,2101.4713116148873,2018.9030668005651,1973.5396351031236,1931.3072905610729,1891.8015705906869,1854.691650955476,1819.7034880519736,1786.6075251226812,1755.2095555269152,1725.3438175302533,1696.8676969390704,1669.6576082453721,1643.6057530178161,1618.6175404631442,1594.6095141935373,1571.5076704791036,1549.2460824960958,1527.7657660986961,1507.0137379540449,1486.9422281721211,1467.5080179836591,1448.6718793662005]
[null,null,null,null,null,null,null,null,null,null,"Class 1 - Moderate",{"$f":" $N$43*(L270 + L404)","v":3667.5651560975625},3414.083431837194,3224.6536308597733,3070.3207042468443,2938.1873010771264,2821.3735815972423,2715.772894577412,2618.7363657721839,2528.4553624421883,2443.6398604678739,2363.3373537501916,2286.8244986570348,2246.523634270307,2209.0044271372462,2173.9075527727714,2140.9391069859557,2109.8556294898231,2080.4531821031801,2052.5592316821203,2026.0265155322322,2000.7283352300994,1976.5548974331216,1953.4104340346967,1931.2109105914692,1909.8821844638342,1889.3585107517481,1869.5813200771058,1850.4982109355985,1832.0621129440456,1814.2305873409282,1796.9652385795703,1780.2312164920254]
[null,null,null,null,null,null,null,null,null,null,"Class 1 - Conservative",{"$f":" $N$43*(L271 + L405)","v":3884.8118932708076},3711.3097834807686,3580.6232509361748,3473.3972619382225,3381.010568344353,3298.8643338464549,3224.2134629979619,3155.2873129507334,3090.876901198219,3030.1199097254525,2972.3796348025526,2917.1725565979946,2890.2334003046617,2865.1536458045998,2841.6931022579593,2819.6553090911261,2798.8775250125204,2779.2234273248264,2760.5776860617962,2742.8418633164192,2725.9312673908266,2709.7725068066643,2694.3015652697168,2679.4622698656326,2665.2050598669489,2651.4859880242784,2638.2659035736165,2625.5097786728534,2613.1861490735537,2601.2666465397783,2589.7256055269136,2578.5397304025851]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Advanced",{"$f":" $N$43*(L272 + L406)","v":3575.8448738010529},3290.7386609137698,3078.5847497092141,2906.4046228272218,2759.5087692103584,2630.0613563106876,2513.3850903942307,2406.4630210999312,2307.2351959006669,2214.2323345012528,2126.3695746722315,2042.8230600770144,1996.9221617725609,1954.1894477902401,1914.2156634676758,1876.6660649579508,1841.2633617849481,1807.7752773993238,1776.0053041972553,1745.7857164968491,1716.9722104094128,1689.4397361840322,1663.0792181919635,1637.7949449268358,1613.5024712083182,1590.1269165092365,1567.6015729038645,1545.8667574013562,1524.8688589215435,1504.5595415960447,1484.8950745989794,1465.835765133701]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Moderate",{"$f":" $N$43*(L273 + L407)","v":3711.0185220948815},3454.5335426313691,3262.8593745814283,3106.6979091804692,2972.9989875035048,2854.8012573544088,2747.9494118391362,2649.7631928111527,2558.4125388237499,2472.5921415326038,2391.3382095323732,2313.9188290049415,2273.1404793832771,2235.1767441313987,2199.6640414824319,2166.3049850642669,2134.8532300688612,2105.1024220524455,2076.8779836958843,2050.030907534192,2024.4329940191653,1999.9731489750636,1976.5544696333468,1954.0919259093371,1932.5104967203426,1911.7436582197765,1891.7321470986778,1872.4229409989432,1853.7684118467994,1835.7256180656557,1818.2557091978324,1801.3234221700811]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Conservative",{"$f":" $N$43*(L274 + L408)","v":3930.8392018104746},3755.2814364677374,3623.0465279603777,3514.5501238652023,3421.0688313646601,3337.9493270703128,3262.4139916043059,3192.6712035159476,3127.4976562561428,3066.0208150533795,3007.5964325026057,2951.7352600222098,2924.4769282082661,2899.1000284074307,2875.3615239952464,2853.0626267303282,2832.0386671598762,2812.1517074332482,2793.2850511530587,2775.3390941185235,2758.2281412032894,2741.8779313856867,2726.2236899055033,2711.2085783108705,2696.7824486780951,2682.9008330701326,2669.5241168641514,2656.6168572076499,2644.1472170633156,2632.0864920879303,2620.4087126511308,2609.0903071135472]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Advanced",{"$f":" $N$43*(L275 + L409)","v":3718.4180816775865},3421.9443434105842,3201.3316022647186,3022.2864479868213,2869.533681161176,2734.9250452331685,2613.5967571787696,2502.4115772210935,2399.2274200643324,2302.5164234522972,2211.1504704021472,2124.2728564407312,2076.5418344741393,2032.1053161242496,1990.5377292562819,1951.490983386158,1914.6767321351451,1879.8534378103313,1846.8167578149241,1815.3922790436773,1785.4299440394293,1756.7997171682753,1729.3881738258194,1703.0957863735669,1677.8347427009439,1653.5271767046831,1630.1037207343516,1607.5023121669426,1585.6672023844626,1564.5481283097004,1544.0996155164944,1524.2803886089675]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Moderate",{"$f":" $N$43*(L276 + L410)","v":3858.9812648471652},3592.2699227799008,3392.9534766193615,3230.5656669963587,3091.5360095560004,2968.6255946720185,2857.5134383993486,2755.4124174965273,2660.4195037802338,2571.1773447027522,2486.6837213437798,2406.1775376067117,2363.7733064597978,2324.2959117207611,2287.3672751832396,2252.6781533251228,2219.9723792765149,2189.0353709954024,2159.685590556333,2131.768089388645,2105.1495564749634,2079.7144681820141,2055.3620581120872,2032.0039059294263,2009.5619993711316,1987.9671622053625,1967.1577682242171,1947.0786810048182,1927.6803734851803,1908.9181919567436,1890.7517369476591,1873.1443394038113]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Conservative",{"$f":" $N$43*(L277 + L411)","v":4087.5664577255843},3905.0089945055888,3767.5017221892494,3654.6794368210217,3557.4709334881813,3471.0373552385636,3392.4903356907548,3319.9668193060261,3252.1947248414467,3188.2667285215775,3127.5128960275197,3069.4244718521118,3041.0793177779092,3014.6906106592919,2990.0056237111803,2966.8176427674762,2944.9554328075319,2924.2755562337807,2904.656663824032,2885.9951800390013,2868.2019929852499,2851.1998807654404,2834.921485972272,2819.3077039368836,2804.3063872779435,2789.8712950686236,2775.9612332037423,2762.5393456819202,2749.5725260851236,2737.0309255936741,2724.8875391370125,2713.1178552463425]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Advanced",{"$f":" $N$43*(L278 + L412)","v":3861.2112177834842},3553.3524190068033,3324.2677996371408,3138.3470282225144,2979.7283135274338,2839.9504930567268,2713.9630068247452,2598.5081400847016,2491.3615480770936,2390.9366962183321,2296.0621460489874,2205.84829428901,2156.2843255782809,2110.141374634361,2066.9775266793254,2026.4313240039003,1988.2033472723065,1952.0427833621595,1917.7374425977239,1885.1062141346256,1853.993278071988,1824.2636052018759,1795.7994152356691,1768.4973585161231,1742.2662508087171,1717.0252358286509,1692.7022820979882,1669.2329436908301,1646.5593311540683,1624.6292512288214,1603.3954831990325,1582.8151666283325]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Moderate",{"$f":" $N$43*(L279 + L413)","v":4007.1722495287017},3730.2187700437926,3523.2482570732327,3354.6244986967286,3210.2558824944549,3082.6255132600354,2967.2464744300105,2861.2246128217912,2762.5838209596204,2669.9146218108986,2582.1763096634786,2498.5785611267511,2454.5459404290591,2413.5525512869576,2375.2057966929187,2339.1845576844239,2305.222830178569,2273.0977918435037,2242.6209334102832,2213.6313560380345,2185.990629355445,2159.57879343899,2134.2912123018941,2110.0360701276468,2086.7323588590516,2064.3082457875444,2042.6997381613594,2021.8495822317664,2001.7063490192579,1982.2236700422334,1963.3595944252193,1945.076044964421]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Conservative",{"$f":" $N$43*(L280 + L414)","v":4244.5354753882193},4054.9675168123708,3912.1797477309774,3795.0249081430543,3694.0834445184564,3604.330680143983,3522.7673308003746,3447.4587966692475,3377.0841465757703,3310.7012140763309,3247.614338314484,3187.2952267668502,3157.8615739400188,3130.4594987265614,3104.826569233091,3080.7481331425515,3058.0463797386437,3036.5723631931673,3016.2000742818482,2996.8219600008588,2978.3454864190962,2960.6904661962158,2943.7869552939305,2927.5735793306048,2911.9961883829769,2897.0067657994837,2882.5625355561456,2868.6252263228321,2855.1604603426877,2842.1372425541444,2829.5275308492173,2817.3058724799366]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Advanced",{"$f":" $N$43*(L281 + L415)","v":4051.6648822208531},3728.6209943492622,3488.2368104739735,3293.1455248829002,3126.7029658658907,2980.0306253562117,2847.8288252541101,2726.679164521317,2614.2475829265459,2508.8692903057272,2409.3150671730446,2314.6514307000311,2262.6427266633655,2214.2237815819722,2168.9308832977563,2126.3847452541263,2086.2711793014541,2048.3270009976973,2012.3295544431744,1978.0887955282667,1945.4412185588478,1914.2451340315438,1884.3769521626568,1855.7282255885934,1828.2032724261348,1801.7172481663556,1776.1945683894696,1751.5676083839442,1727.7756233080756,1704.7638454783137,1682.4827250238602,1660.8872874237488]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Moderate",{"$f":" $N$43*(L282 + L416)","v":4204.8254199741596},3914.2112516350262,3697.0319491415889,3520.0908491635437,3368.6012726110985,3234.6755545487676,3113.6054619262868,3002.3540878892327,2898.8478537568676,2801.6077602532687,2709.5417690130648,2621.82057406289,2575.6160509507345,2532.6006690350027,2492.362466519628,2454.5644852974087,2418.9276006739315,2385.2179996392329,2353.2378747329394,2322.818390802975,2293.8142894207153,2266.0996936573911,2239.5648063718686,2214.1132829462508,2189.6601196130678,2166.1299405261716,2143.4555965009122,2121.5770097559848,2100.44021458518,2079.9965553884917,2060.2020120698053,2041.0166292729559]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Conservative",{"$f":" $N$43*(L283 + L417)","v":4453.8965513632729},4254.9781816510422,4105.147427266711,3982.2139427801799,3876.2935565956268,3782.1137505742795,3696.5273012524235,3617.50418496567,3543.6583158070284,3474.0010551143041,3407.8024286636037,3344.5080859820332,3313.6226226422646,3284.8689441770721,3257.9716742792725,3232.7055729384488,3208.8840589513825,3186.3508397592236,3164.9736907516044,3144.6397538889069,3125.2519310177508,3106.7260795692491,3088.9888055259139,3071.9757072239358,3055.6299638032069,3039.9011901980248,3024.7445004634392,3010.1197355416989,2995.9908219982462,2982.3252359447479,2969.0935521004458,2956.2690622643941]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Advanced",{"$f":" $N$43*(L284 + L418)","v":4022.9684771931361},3702.2125866060123,3463.5309526955575,3269.8214246563648,3104.5577151311682,2958.9241991570771,2827.6587342434477,2707.367130589515,2595.7318592269912,2491.0999210688642,2392.2508027245294,2298.2576328702007,2246.6172867504383,2198.5412746853376,2153.5691688140751,2111.3243689228234,2071.4949121374061,2033.8194780513229,1998.076987752147,1964.0787431405795,1931.6623965712854,1900.687262073882,1871.0306252042155,1842.5848066902201,1815.2548023271515,1788.9563685275473,1763.6144562073887,1739.1619196153156,1715.5384441422887,1692.6896500034798,1670.5663382710259,1649.123852961427]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Moderate",{"$f":" $N$43*(L285 + L419)","v":4175.0442369716111},3886.4883785183838,3670.8472746196371,3495.1593813155446,3344.7427479537623,3211.7655749367063,3091.5529758423513,2981.0895530752218,2878.3164143255945,2781.7650355082369,2690.3511127511642,2603.2512137405552,2557.3739397341092,2514.6632194470549,2474.7100088524176,2437.1797363894152,2401.7952542979365,2368.3244055768514,2336.5707837609725,2306.3667494935448,2277.5680731562793,2250.04976935893,2223.7028186118541,2198.431558669527,2174.1515878139094,2150.788064057373,2128.2743138074625,2106.5506847910046,2085.5635935204086,2065.2647290048235,2045.6103829257715,2026.5608829157159]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Conservative",{"$f":" $N$43*(L286 + L420)","v":4422.3512920427602},4224.8417856671213,4076.0722256654471,3954.0094324045835,3848.8392401257452,3755.326473935575,3670.3462009599907,3591.8827754219633,3518.559928535055,3449.3960237895931,3383.6662570921376,3320.820204223854,3290.1534909019747,3261.6034638312731,3234.896697090463,3209.8095459586584,3186.1567507165068,3163.7831257660523,3142.5573829936707,3122.3674636904166,3103.1169574122882,3084.7223175402873,3067.1106698789044,3050.2180688968779,3033.9880961746931,3018.3707235049487,3003.3213828528137,2988.8001995919044,2974.7713557821116,2961.2025578894636,2948.0645890413016,2935.3309302007306]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Advanced",{"$f":" $N$43*(L287 + L421)","v":4059.1983863433879},3735.5538435480103,3494.7226989065043,3299.2686683582351,3132.5166326838589,2985.5715754727717,2853.1239646150843,2731.7490430339481,2619.1084106395497,2513.5341818233746,2413.7948515379071,2318.9552012739318,2266.8497943268194,2218.3408209896388,2172.9637068964003,2130.3384602602123,2090.1503087425294,2052.1355785466526,2016.0711997753983,1981.766774958709,1949.0584943864897,1917.8044051035542,1887.8806875282894,1859.1786926543971,1831.6025606915814,1805.067289374419,1779.4971537444685,1754.8244033515048,1730.9881804072879,1707.9336153954202,1685.6110663140496,1663.975475018379]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Moderate",{"$f":" $N$43*(L288 + L422)","v":4212.6437046933424},3921.4891799577908,3703.9060629292862,3526.6359657254388,3374.8647154949736,3240.6899812927436,3119.3947757676906,3007.9365453618821,2904.2378558650653,2806.8169580090389,2714.5797829358389,2626.6954826936412,2580.4050487336094,2537.3096857319742,2496.9966659073339,2459.128404626018,2423.4252582002873,2389.6529788775892,2357.6133914022475,2327.1373466968353,2298.0793162449995,2270.3131890674276,2243.7289638705602,2218.2301168971608,2193.7314863271413,2170.1575561635136,2147.441052367109,2125.5217854503931,2104.3456893654734,2083.864018044063,2064.0326695408339,2044.8116142082258]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Conservative",{"$f":" $N$43*(L289 + L423)","v":4462.17794901249},4262.8897184154548,4112.7803747008975,3989.6183125952643,3883.5009822681973,3789.1460620709377,3703.4004767179586,3624.2304279998152,3550.2472527766513,3480.4604741509665,3414.1387606139037,3350.7267309554018,3319.7838404166528,3290.9766985082701,3264.0294168993455,3238.7163367771718,3214.8505300168767,3192.2754134554598,3170.8585166293856,3150.4867716552985,3131.0628998393818,3112.5026021614126,3094.7323481379917,3077.6876163594261,3061.3114803151643,3045.553461255523,3030.3685897764153,3015.7166321499394,3001.5614478680313,2987.8704525687385,2974.6141662591081,2961.7658310780284]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Advanced",{"$f":" $N$43*(L290 + L424)","v":5001.5621326398114},4620.8776298670355,4337.3446132420167,4107.0451816350296,3910.4171307413553,3737.0253850434879,3580.6411343884311,3437.2466685127679,3304.0987230535166,3179.240639194541,3061.2276924319372,2948.9627430507926,2887.8359467340897,2830.9282608249491,2777.6946758069384,2727.6894091419244,2680.5431896591817,2635.9466917933009,2593.638223927836,2553.3944236892194,2515.023119796766,2478.3577819441871,2443.2531527620686,2409.5817720487344,2377.2311831088091,2346.1016666143119,2316.1043867921076,2287.159863062077,2259.1967008829665,2232.150530778566,2205.9631158649554,2180.5815967518965]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Moderate",{"$f":" $N$43*(L291 + L425)","v":5182.5469908282676},4847.693458536939,4597.8790463456235,4394.6613194877154,4220.9169923888248,4067.5119830562262,3928.9940585320505,3801.8464167665779,3683.6678100086833,3572.7455259710318,3467.8149612443344,3367.9157620585752,3314.4099519117358,3264.5972343864373,3218.0005490530193,3174.2296913319969,3132.961428953005,3093.9250015298703,3056.8913438605805,3021.664941285866,2988.0775814883868,2955.9834963355261,2925.2555384271491,2895.7821386681412,2867.4648609068481,2840.2164183271352,2813.9590507600087,2788.6231868703703,2764.1463332347098,2740.4721456442549,2717.5496479012918,2695.3325708625171]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Conservative",{"$f":" $N$43*(L292 + L426)","v":5468.6338069751946},5250.394902332222,5085.6935671203655,4950.3278279655133,4833.5174805423021,4729.5120355665022,4634.8789633953565,4547.404212029156,4465.5760423054317,4388.3161922090994,4314.8285129471287,4244.5084003493639,4210.8230679713288,4179.4627737922865,4150.127177735274,4122.5706210406279,4096.5896083041562,4072.0136785314708,4048.6986205155122,4026.5213452634371,4005.3759523542612,3985.1706714179259,3965.8254550273823,3947.2700632957517,3929.4425243646983,3912.2878855962645,3895.7571919866632,3879.8066439272102,3864.3968978076209,3849.4924813418975,3835.0613017506075,3821.0742296463691]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Advanced",{"$f":" $N$43*(L293 + L427)","v":5092.4038197591262},4704.8050726812808,4416.1223414468686,4181.6400588915194,3981.4407189876392,3804.8997174584847,3645.6751123718227,3499.6762211469841,3364.1099544350477,3236.9841152853373,3116.8277391497631,3002.5237593345873,2940.2867376206295,2882.3454565944144,2828.145007915371,2777.2315124473885,2729.2289920719386,2683.8225030476328,2640.7456007414062,2599.770865924188,2560.7026369731002,2523.3713589480312,2487.6291362189295,2453.3461935674418,2420.4080317851381,2388.7131203754975,2358.1710100711812,2328.7007767130849,2300.2297290449656,2272.6923284695154,2246.0292803659222,2220.1867652766591]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Moderate",{"$f":" $N$43*(L294 + L428)","v":5276.6758449215959},4935.74048079363,4681.38877363959,4474.4800717081434,4297.5800849608258,4141.3888321525374,4000.3550532559998,3870.8980717312866,3750.5730267737663,3637.636098680141,3530.7997154756627,3429.0860808085004,3374.6084626673737,3323.8910135442275,3276.4480083216226,3231.8821552658251,3189.8643513476964,3150.1189184514342,3112.4126309409753,3076.5464230901944,3042.3490273981351,3009.67202819472,2978.3859687444437,2948.3772535603262,2919.5456586280679,2891.8023117705175,2865.0680404869418,2839.272009841533,2814.3505913637955,2790.2464174840843,2766.9075861411907,2744.2869878209567]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Conservative",{"$f":" $N$43*(L295 + L429)","v":5567.9587594778131},5345.7560551724382,5178.0633051256436,5040.2389636787739,4921.3070292890279,4815.4125684736491,4719.0607077109917,4629.9971819211805,4546.6827947329002,4468.019700021543,4393.1972888119135,4321.5999757121062,4287.3028279965338,4255.3729473650528,4225.5045387651189,4197.4474816198226,4170.9945845065395,4145.9722904052951,4122.233768849489,4099.6536952223905,4078.1242456693635,4057.5519830260537,4037.8554059909752,4018.9629989338609,4000.8116644224001,3983.3454517323953,3966.5145167068276,3950.2742642194835,3934.5846360753462,3919.4095157172455,3904.7162274754123,3890.4751128952207]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Advanced",{"$f":" $N$43*(L296 + L430)","v":5204.6011757560045},4808.4627377681218,4513.419662713216,4273.7711967478353,4069.1610054259313,3888.7304000284116,3725.9977110716031,3576.7821288392006,3438.2290258067765,3308.3023123477392,3185.4986151854487,3068.6762560804336,3005.0680097879504,2945.8501492200685,2890.4555401305647,2838.4203033831682,2789.3601771975877,2742.9532788982237,2698.9272934645865,2657.0497910994909,2617.1207993049716,2578.9670274560344,2542.4373214421053,2507.3990467986087,2473.7351816364921,2441.3419585091278,2410.1269353440102,2380.0074050368858,2350.9090747761275,2322.7649619985523,2295.5144656866237,2269.1025806165126]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Moderate",{"$f":" $N$43*(L297 + L431)","v":5392.9331369995834},5044.4861834975445,4784.5305238593664,4573.0631478496043,4392.2656479647931,4232.6331430062064,4088.4920659340919,3956.1828496777084,3833.2067675318058,3717.781579438581,3608.5913452544728,3504.6367255275218,3448.9588402958861,3397.1239692447211,3348.6356856162943,3303.0879444271941,3260.1443917524334,3219.5232756539458,3180.9862319990671,3144.3298091863708,3109.3789662983636,3075.982017726772,3044.0066545067789,3013.3367783818385,2983.8699571723514,2955.515360642918,2928.1920719407153,2901.8276954735557,2876.3572008895503,2851.7219566796939,2827.8689172611234,2804.7499351888487]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Conservative",{"$f":" $N$43*(L298 + L432)","v":5690.6336833888199},5463.5353429947118,5292.1479363886519,5151.2870080469347,5029.7347298953009,4921.5071708145997,4823.0324571899982,4732.0066573027152,4646.8566627490582,4566.4604393319805,4489.9895184981806,4416.814752095258,4381.7619594174794,4349.1285901564725,4318.6021118921217,4289.9268933165513,4262.8911781040724,4237.3175853748126,4213.0560496496473,4189.9784851226032,4167.9746923318025,4146.9491754774863,4126.8186375972464,4107.509987407173,4088.9587372935566,4071.1077038091962,4053.9059446157776,4037.3078820539981,4021.2725753547711,4005.7631122301946,3990.7460970904203,3976.1912180369268]
[null,null,null,null,null,null,null,null,null,null,"Class 11 - Advanced",{"$f":" $N$43*(L299 + L433)","v":5572.2576940259787},5148.1357710513948,4832.250655261525,4575.6732609056271,4356.609268417481,4163.4329240229372,3989.2046887581291,3829.4484177039317,3681.1078305327246,3542.0030068808983,3410.524374175096,3285.4496052591799,3217.3480297805741,3153.946979819199,3094.6392583852485,3038.9282176090983,2986.4024512005353,2936.7173384758416,2889.5813278988112,2844.7455706754736,2801.9959681164669,2761.1469882308047,2722.036799280148,2684.5233974123744,2648.4814942336925,2613.7999920954358,2580.3799187550876,2548.1327246230708,2516.9788687937116,2486.8466370106307,2457.6711473597611,2429.3935090113669]
[null,null,null,null,null,null,null,null,null,null,"Class 11 - Moderate",{"$f":" $N$43*(L300 + L434)","v":5773.8935513437291},5400.8320713102257,5122.5129694985426,4896.1073961964321,4702.5382396419027,4531.629187452535,4377.3058880070948,4235.650259962149,4103.9870648818587,3980.4081640752197,3863.5046585042055,3752.2066147076216,3692.5956063148387,3637.0990852021059,3585.1855566925233,3536.4202925126797,3490.4431784707022,3446.9525594826209,3405.6932332135489,3366.4473761044596,3329.0275822300332,3293.2714508088761,3259.0373264821451,3226.2009097345735,3194.652532508685,3164.2949482603231,3135.0415241159021,3106.8147504100402,3079.5450030031693,3053.1695086171585,3027.6314744935867,3002.879352019655]
[null,null,null,null,null,null,null,null,null,null,"Class 11 - Conservative",{"$f":" $N$43*(L301 + L435)","v":6092.6238640256024},5849.4831445298796,5665.9888165555467,5515.1773777471226,5385.0385651303341,5269.1657386777888,5163.7347052265122,5066.2787817756425,4975.113734488621,4889.0382679200648,4807.1653899423409,4728.8215089555315,4691.2925634897956,4656.3539511339286,4623.671061968008,4592.9702067170992,4564.024670446619,4536.644541972355,4510.6691550890737,4485.9613759235517,4462.403220449999,4439.8924469813055,4418.3398744017641,4397.6672482101403,4377.8055253444336,4358.6934828803742,4340.2765798786968,4322.5060190436752,4305.3379675228298,4288.7329055194796,4272.6550783569101,4257.0720328837542]
[null,null,null,null,null,null,null,null,null,null,"Class 12 - Advanced",{"$f":" $N$43*(L302 + L436)","v":5810.2684291572741},5368.0307663487811,5038.6530856499357,4771.1163678739831,4542.6953813708624,4341.2677955111903,4159.597659201414,3993.0176356211614,3838.3408999548333,3693.2944197688566,3556.199871981109,3425.782719541191,3354.7722861214611,3288.6631542051568,3226.8221912822869,3168.731535904989,3113.9622091726392,3062.1548704393813,3013.0055149769146,2966.2546647835707,2921.6790762615406,2879.0852926956077,2838.3045699443974,2799.1888386715436,2761.6074589750597,2725.4445878347497,2690.5970255553302,2656.9724402826437,2624.4878936390255,2593.0686081998429,2562.646930716156,2533.161454923651]
[null,null,null,null,null,null,null,null,null,null,"Class 12 - Moderate",{"$f":" $N$43*(L303 + L437)","v":6020.5168635065011},5631.5206148410407,5341.3135247738437,5105.2373727048462,4903.4001962955153,4725.1910170506826,4564.2760264154613,4416.5697880043426,4279.2827945336085,4150.4254039939415,4028.5285383114215,3912.476563401583,3850.3193590665887,3792.4523862424371,3738.3214482442245,3687.4732480241546,3639.5322896459611,3594.1840332755014,3551.1623759880972,3510.2401902139845,3471.2220652612841,3433.938663639733,3398.2422793916198,3364.0033037319681,3331.1073842946385,3299.4531207933569,3268.9501799596437,3239.5177414175487,3211.0832071354926,3183.5811225677321,3156.9522691372795,3131.1428964086808]
[null,null,null,null,null,null,null,null,null,null,"Class 12 - Conservative",{"$f":" $N$43*(L304 + L438)","v":6352.8612694689791},6099.3351542207283,5908.0031377740161,5750.750011702009,5615.0525124341639,5494.2303498022684,5384.2959858958511,5282.677377002723,5187.6183497322681,5097.8662970832247,5012.4963403728207,4930.8061165335075,4891.6741777409234,4855.2432143008264,4821.1643239261093,4789.1521271097763,4758.9702251245699,4730.4205950112955,4703.3357079457037,4677.5725725842613,4653.0081653882507,4629.5358775683089,4607.0627187694454,4585.507091965299,4564.7970050217227,4544.8686199679078,4525.6650662291386,4507.1354622054696,4489.2341027890407,4471.9197801535865,4455.1552124143236,4438.9065602315877]
[null,null,null,null,null,null,null,null,null,null,"Class 13 - Advanced",{"$f":" $N$43*(L305 + L439)","v":5965.5665616907008},5511.5086733612206,5173.3273135665822,4898.6398155536563,4664.113542682463,4457.3021560042698,4270.7763003331602,4099.7438892436539,3940.9329197655452,3792.0096053544244,3651.250764339688,3517.3477935643195,3444.4393776615188,3376.5632663267625,3313.0694045450732,3253.4260893539067,3197.1928760102323,3144.0008193323738,3093.5377890867867,3045.5373718867031,2999.770357230329,2956.038117648814,2914.1673987702566,2874.0061736285015,2835.4203105495285,2798.2908702354166,2762.5118946467292,2727.9885840632023,2694.6357833119714,2662.3767163009502,2631.1419215302822,2600.8683514555137]
[null,null,null,null,null,null,null,null,null,null,"Class 13 - Moderate",{"$f":" $N$43*(L306 + L440)","v":6181.4345624370071},5782.0411364781367,5484.0773274770554,5241.6912800910013,5034.4593552368478,4851.4869618523453,4686.2709999544413,4534.6168367153268,4393.6604062870611,4261.3588870710801,4136.2039351515841,4017.050097530916,3953.231541767082,3893.8178877655414,3838.2401261505029,3786.0328440509734,3736.8105091927132,3690.2501746517105,3646.0786250457859,3604.0626620895359,3564.0016521111274,3525.7217315306134,3489.0712464729568,3453.9171239410671,3420.141955133613,3387.6416295151666,3356.3233993697791,3326.1042841367148,3296.9097453682389,3268.6725790351138,3241.3319837531999,3214.8327724335818]
[null,null,null,null,null,null,null,null,null,null,"Class 13 - Conservative",{"$f":" $N$43*(L307 + L441)","v":6522.6619427806536},6262.359525761397,6065.9135450959375,5904.4573228827157,5765.1328710079988,5641.0813470386411,5528.2086332738545,5423.8739398513844,5326.2741539919698,5234.1231887389076,5146.4714450485671,5062.597786938848,5022.4199210792112,4985.0152228353554,4950.0254643831076,4917.1576385292383,4886.1690280293124,4856.8563171229271,4829.0474992385698,4802.5957611286276,4777.3747910541815,4753.2751307626977,4730.2013044325249,4708.0695340940329,4686.8059033914788,4666.3448680787296,4646.6280375318411,4627.6031701762713,4609.2233392879871,4591.446235628875,4574.2335808357384,4557.5506311035988]
[null,null,null,null,null,null,null,null,null,null,"Class 14 - Advanced",{"$f":" $N$43*(L308 + L442)","v":6035.09986489533},5575.7495798596574,5233.626454134559,4955.7372603751628,4718.4774019723409,4509.2554682476348,4320.5555091206734,4147.5295826835263,3986.8675482346812,3836.2084171382376,3693.8089227052888,3558.3452089945022,3484.5869889806063,3415.9197289458925,3351.6857969802159,3291.3472927107905,3234.4586376696398,3180.6465863329649,3129.5953703473656,3081.0354710715037,3034.7350063774907,2990.4930336393354,2948.1342790711128,2907.5049437145153,2868.4693324868726,2830.9071197605381,2794.7111124729781,2759.7854059396941,2726.043852438263,2693.4087809917232,2661.8099204725863,2631.183488468389]
[null,null,null,null,null,null,null,null,null,null,"Class 14 - Moderate",{"$f":" $N$43*(L309 + L443)","v":6253.4839745464405},5849.4353085700532,5547.998500372496,5302.7872556893908,5093.1398820902523,4908.0348036077439,4740.8931215868488,4587.471311502175,4444.8719245978973,4311.0283286059803,4184.4145986929134,4063.8719307183137,3999.309520210405,3939.2033540098196,3882.9777904953557,3830.1619920481871,3780.3659327165274,3733.2629013795922,3688.5764981181087,3646.0708065398644,3605.5428544320362,3566.816751699861,3529.7390768248151,3494.1752057408598,3460.0063611560608,3427.1272190459863,3395.4439506481522,3364.8726081990562,3335.3377844475667,3306.7714920493859,3279.1122209331029,3252.3041407614965]
[null,null,null,null,null,null,null,null,null,null,"Class 14 - Conservative",{"$f":" $N$43*(L310 + L444)","v":6598.6886245515316},6335.3521810571174,6136.6164701882162,5973.2783505328425,5832.3299641573813,5706.8325235026678,5592.6441907520584,5487.0933955901346,5388.3560085602876,5295.1309523652717,5206.4575596484037,5121.6062890286366,5080.9601189936893,5043.1194399930419,5007.7218487795026,4974.4709229338487,4943.1211161539877,4913.4667428767079,4885.3337916605497,4858.5737380356823,4833.0587980019445,4808.6782374860068,4785.3354678214964,4762.9457345415985,4741.4342597381401,4720.7347351959825,4700.7880897031919,4681.5414727691732,4662.9474107025444,4644.96310111822,4627.5498194890042,4610.6724170439375]
[]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Construction Financing Cost ($/kW)","Class 1 - Advanced",{"$f":"(L269+L403)*($N$43-1)","v":245.94531697646966},226.33581478182126,211.74394550882963,199.90145866235008,189.79801498529682,180.89466874937597,172.86971738342069,165.5156561328796,158.69080220805674,152.29409904171288,146.25093020211904,140.50463114844729,137.34758396619819,134.40844335563952,131.65906092912738,129.07641312595334,126.64142800747067,124.33812967663393,122.15300241153227,120.07451010043428,118.09272757407285,116.19905395581276,114.38598706336344,112.64694389393721,110.97611633857615,109.36835414170677,107.81906915632705,106.32415640791487,104.87992854576837,103.4830610463441,102.13054611925624,100.81965370830896]
[null,null,null,null,null,null,null,null,null,null,"Class 1 - Moderate",{"$f":"(L270+L404)*($N$43-1)","v":255.24251161152444},237.60156749897894,224.41828755229218,213.67755844825734,204.48179497647683,196.35219785094003,189.00296656651921,182.24975393739052,175.96668899921343,170.06399311621755,164.47537706416307,159.15050007538562,156.34577993862626,153.73464796012715,151.29209711747635,148.99767328356987,146.83443295161757,144.78818313761894,142.84691647671133,141.00038428935162,139.23976905698635,137.55742976239264,135.94670146820172,134.40173583594631,132.91737294269521,131.48903730234292,130.1126528059358,128.78457259486248,127.50152082743671,126.26054399755328,125.0589699847859,123.89437340771175]
[null,null,null,null,null,null,null,null,null,null,"Class 1 - Conservative",{"$f":"(L271+L405)*($N$43-1)","v":270.36169844950541},258.28689885144473,249.19182967591135,241.72948624722952,235.29987676280669,229.58294732317194,224.38765427222825,219.59077053465697,215.10815752850186,210.87980262778902,206.86139472903406,203.01928349176325,201.14446528939982,199.3990513003522,197.76632555350068,196.23261546550785,194.78659513097389,193.41877723442613,192.12113543986331,190.88681900638417,189.70993385419547,188.58537233708816,187.508679270485,186.47594532622594,185.48372134825874,184.52894884795828,183.60890314589531,182.72114649549528,181.86348915684766,181.03395685560889,180.23076340999614,179.45228757117985]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Advanced",{"$f":"(L272+L406)*($N$43-1)","v":248.8592807150925},229.01744484956924,214.25269089447448,202.26989408938303,192.04674466280753,183.03791144952595,174.91788034156914,167.47668806499698,160.57097317033407,154.09848177064387,147.98371337761495,142.16933208810505,138.97488016433337,136.00091657252355,133.21895942252021,130.60571237012849,128.14187751209164,125.81128966870064,123.60027298357238,121.49715466495367,119.49189195002576,117.5757820588403,115.74123392314048,113.98158654462459,112.29096299977422,110.66415201271195,109.0965110760025,107.5838865793252,106.12254748419268,104.70912987805761,103.34059033418936,102.01416645064606]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Moderate",{"$f":"(L273+L407)*($N$43-1)","v":258.26662864914289},240.41667437087852,227.0771987291771,216.20921330849308,206.90449829563372,198.67858158359428,191.24227649865216,184.40905170681017,178.05154492268807,172.07891381191627,166.42408375454966,161.036117544767,158.19816704251025,155.55609833386461,153.0846081128482,150.76299991155784,148.57412947628529,146.50363566434655,144.53936884744323,142.6709589195259,140.88948389195147,139.18721221661244,137.55739998986391,135.99412958203823,134.49217993536132,133.046921353301,131.65422943310452,130.31041410812611,129.01216072445888,127.75648078281387,126.54067050344251,125.36227576896719]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Conservative",{"$f":"(L274+L408)*($N$43-1)","v":273.56494783550505},261.34708583392944,252.14425814482252,244.59350076126782,238.08771316895732,232.30304946510415,227.04620250555968,222.19248521880149,217.65676214771489,213.37830963584935,209.3122915811137,205.42465895330457,203.52762787726107,201.76153419755906,200.10946389200674,198.55758238429792,197.09442957953868,195.71040575640291,194.39738948274226,193.14844884997615,191.95761994516729,190.81973460663909,189.7302848647218,188.68531507347771,187.68133521120282,186.71525055225374,185.78430413515935,184.88602933088754,184.01821045545728,183.17884984329336,182.36614014990494,181.5784409178824]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Advanced",{"$f":"(L275+L409)*($N$43-1)","v":258.78159759783864},238.14864402745241,222.7952016898418,210.33463645795101,199.70387784815082,190.33585169004868,181.89206523923551,174.15418373515521,166.97312973604002,160.24257237029846,153.88400085493518,147.83779323583914,144.51597469683298,141.42343562304438,138.53055851732458,135.81311818239894,133.25104728454895,130.82753611903487,128.52836355673844,126.34139139775147,124.2561764623016,122.26366898020503,120.355975218243,118.52616859615235,116.76813787045167,115.07646398546741,113.44631933144552,111.8733846886587,110.35378025765692,108.88400800268005,107.4609031519371,106.08159316322008]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Moderate",{"$f":"(L276+L410)*($N$43-1)","v":268.56402773480983},250.00237445065528,236.13103797585049,224.82973299034563,215.15402787176888,206.60013403131614,198.8673345770359,191.76166094775911,185.15067277160287,178.93990572177935,173.0596108330991,167.4568199724801,164.50571699264634,161.75830584759314,159.18827435829425,156.7741008639411,154.49795754894453,152.34491067470174,150.30232619271646,148.35942052841997,146.50691596282107,144.73677268175086,143.04197789406788,141.41637802713865,139.85454385337709,138.35166108471819,136.9034408735433,135.50604602584019,134.15602972849007,132.85028432716635,131.58599823919121,130.36061949859473]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Conservative",{"$f":"(L277+L411)*($N$43-1)","v":284.47230918701268},271.76730642837578,262.19755100289404,254.34573590009714,247.58055478275006,241.56524962496027,236.09880589576022,231.05156510109791,226.33499733145564,221.88595780564179,217.65782275260042,213.61518556660894,211.64251759481118,209.80600764980349,208.08806732711875,206.47431044936258,204.95281999396406,203.51361348723711,202.14824568582941,200.84950829768243,199.61119962152367,198.42794543489518,197.29505802998995,196.20842404454007,195.16441430550606,194.15981069683528,193.19174633370838,192.25765623964648,191.3552363887006,190.48240946598222,189.63729606601586,188.81819032439495]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Advanced",{"$f":"(L278+L412)*($N$43-1)","v":268.71922028463956},247.2939286600791,231.3508898507292,218.41181920389295,207.37282264781183,197.64504946695578,188.87700826010507,180.8419798665376,173.38516203491196,166.39614061997418,159.79338990047395,153.51499834495283,150.06561671961794,146.8543192536377,143.85035109112411,141.0285567489079,138.36809827591347,135.85152044814947,133.46405602264471,131.19310067341431,129.02781018606376,126.95878726491937,124.97783504492044,123.07776095416533,121.2522190677562,119.49558222970984,117.80283744242131,116.16949962129372,114.59153997644108,113.06532614199692,111.58757181392747,110.15529413986016]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Moderate",{"$f":"(L279+L413)*($N$43-1)","v":278.8773112126546},259.6028610816864,245.19884334465948,233.46355037138071,223.41628287128336,214.53390597686374,206.50415479184738,199.1256120554981,192.26075147615947,185.81148114747191,179.7053736336542,173.8874267415294,170.82299673923458,167.97008066037426,165.30135589662726,162.79447432136706,160.430923502686,158.19519622279674,156.0741732657564,154.05665695067543,152.13301327947786,150.29489369641351,148.53501610806811,146.84699063488554,145.22517955835241,143.66458371412685,142.16074955605757,140.70969253581256,139.30783347719725,137.95194538704314,136.63910871345024,135.36667349091877]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Conservative",{"$f":"(L280+L414)*($N$43-1)","v":295.39649583623799},282.20360087497886,272.26635170378194,264.11301448108765,257.08803970771504,250.84173731689569,245.16537350170927,239.92431067683935,235.02661924420664,230.40672956313986,226.01622743602522,221.81834658747451,219.76992504520641,217.86289021333096,216.07897826482829,214.40325057033621,212.82333247476666,211.32885816165401,209.91105807694231,208.56244711875618,207.27658543068432,206.04789241162558,204.87150033837801,203.7431378890563,202.65903652463564,201.61585454831643,200.61061498236754,199.64065435115612,198.70358015049206,197.79723529330931,196.9196682019894,196.06910750423413]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Advanced",{"$f":"(L281+L415)*($N$43-1)","v":281.97375553830562},259.4916646164823,242.76223780807064,229.18494944142813,217.60145603520473,207.39386190060841,198.19333837575044,189.76198341129631,181.93735915806542,174.6036053096426,167.67517490079945,161.08710262307014,157.46758076620313,154.097886534157,150.94574809238776,147.9847691672903,145.19308397897615,142.55237632714764,140.04715057678786,137.66418069542243,135.39208757940762,133.22101041286942,131.14234802160701,129.14855306118795,127.23296659492026,125.38968390819547,123.6134447380533,121.89954277377154,120.24375050600713,118.64225640299176,117.09161206423789,115.58868750862689]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Moderate",{"$f":"(L282+L416)*($N$43-1)","v":292.63289277842551},272.40773328440793,257.29323953197866,244.97910499216937,234.43625752893431,225.11575872585948,216.68994126747705,208.94745301686194,201.74398421863981,194.97660459787605,188.56931424637801,182.46439799603635,179.24881544330324,176.25517970656753,173.45482049394874,170.82428736082508,168.34415475236042,165.9981505595749,163.77250846316616,161.65547845831352,159.63695135143033,157.70816679550552,155.86148350895905,154.09019643238358,152.38838976764535,150.75081776737068,149.17280721491221,147.65017702468873,146.17917147817647,144.7564044112527,143.37881226555771,142.04361436644066]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Conservative",{"$f":"(L283+L417)*($N$43-1)","v":309.96688370698098},296.12325117966054,285.6958486829048,277.14034932406423,269.76886872319204,263.21446840340246,257.25811879404279,251.75854133108578,246.61927200280931,241.77150695584618,237.16444396954367,232.75950327749212,230.61004364975472,228.60894461070311,226.73704147278792,224.97865876099308,223.32081144222383,221.75262240767117,220.26488954634024,218.84975855482776,217.50047193177053,216.21117381375453,214.97675637786091,213.79273761989253,212.65516311820224,211.56052634729687,210.5057034904649,209.4878996965372,208.50460445141326,207.55355427003087,206.63270131349802,205.74018683684361]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Advanced",{"$f":"(L284+L418)*($N$43-1)","v":279.97664241781519},257.65378361555679,241.04284498954198,227.56171940473689,216.06026748715669,205.92496986872354,196.78961016101508,188.41797128464466,180.64876587608322,173.36695422350476,166.48759525837622,159.94618379686179,156.35229763994303,153.00646967357116,149.87665663236146,146.93664919749904,144.16473645611782,141.54273193461708,139.05524974768318,136.68915753781141,134.43315679523153,132.27745654448685,130.21351653022981,128.23384286300495,126.33182376884218,124.5015963539862,122.73793761192341,121.03617456494472,119.39210964555159,117.80195831760906,116.26229660434187,114.77001669309995]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Moderate",{"$f":"(L285+L419)*($N$43-1)","v":290.56028503328571},270.47837266988279,255.47092914177287,243.24401094452702,232.77583446957587,223.52134922302372,215.15520863267062,207.46755748858345,200.31510812662947,193.59565928795627,187.23374934288412,181.17207189794044,177.97926409633206,175.00683114563711,172.22630581477421,169.61440374972287,167.1518369794812,164.82244864424317,162.61256992632249,160.51053404172438,158.50630339644459,156.59117968968599,154.75757576016659,152.99883403787075,151.30908062401821,149.68310692487358,148.11627282240977,146.60442684408838,145.14383987171485,143.73114972408214,142.363314540852,141.037573341837]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Conservative",{"$f":"(L286+L420)*($N$43-1)","v":307.77150588117246},294.02592255031993,283.67237338895404,275.17746938583826,267.85819818508321,261.35022019580668,255.43605715069785,249.97543110819294,244.8725612745632,240.0591311080284,235.48469820078878,231.11095603228168,228.97672021151283,226.98979419767298,225.13114903942287,223.38522028518827,221.73911486993677,220.1820327232941,218.70483690932591,217.29972875367969,215.95999861581049,214.67983210716289,213.4541575815897,212.27852477922892,211.14900728610144,210.06212341210363,209.01477146533261,208.00417638948954,207.02784545149271,206.08353119768577,205.1692002932426,204.28300715797738]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Advanced",{"$f":"(L287+L421)*($N$43-1)","v":282.49804629569672},259.97415307048306,243.21362023294697,229.61108679770763,218.00605550573459,207.77948177763054,198.56185116619974,190.11481927652363,182.27564622896188,174.92825629106554,167.98694343499017,161.38662155836593,157.76036970688611,154.38440999975091,151.22641059745405,148.2599261462118,145.4630502097765,142.81743253143796,140.30754866421339,137.92014798367109,135.64383022831569,133.46871624746538,131.386188874239,129.38868673097278,127.46953849961339,125.62282848656146,123.84328664813359,122.12619792288102,120.46732694099835,118.86285508370717,117.3093275387015,115.80360850510066]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Moderate",{"$f":"(L288+L422)*($N$43-1)","v":293.17700271056958},272.91423736146373,257.7716403220391,245.43460937149052,234.87215895807662,225.53432999118075,217.09284590379431,209.33596157925641,202.11909893838802,195.33913632180554,188.91993251011758,182.80366502193255,179.58210354322171,176.58290155956783,173.77733547069295,171.14191122915361,168.65716716101164,166.30680090157662,164.07702053500094,161.95605420897348,159.9337739332762,158.00140307225803,156.15128613644475,154.37670559930888,152.67173466311749,151.03111782676345,149.45017318440662,147.92471187632208,146.45097120075272,145.02555869747735,143.64540511187789,142.30772459902801]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Conservative",{"$f":"(L289+L423)*($N$43-1)","v":310.54322377066762},296.6738509450384,286.22706015187111,277.65565303867186,270.27046620070701,263.70387889031844,257.73645428200354,252.22665112400668,247.07782604326871,242.22104725528106,237.60541807976773,233.19228701663963,231.03883076937979,229.03401096656845,227.15862728660039,225.39697510810652,223.73604525413913,222.16494039142685,220.6744412989367,219.25667906928669,217.90488363648512,216.61318824895912,215.37647558650735,214.19025531127301,213.05056564891484,211.95389355404609,210.897109401655,209.87741314393764,208.8922895988436,207.93947107267695,207.01690591887561,206.12273193639211]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Advanced",{"$f":"(L290+L424)*($N$43-1)","v":348.08141815657444},321.58785512940875,301.85550513479649,285.82792202605611,272.14368318439864,260.07656432461488,249.1930742665528,239.21360231076574,229.9472322345774,221.25779126685993,213.04473446968632,205.23170690878706,200.97761560990401,197.01715136094595,193.31238447507545,189.83229092141025,186.55117144252202,183.44749866783647,180.5030602895672,177.70231150597184,175.03187824508331,172.48017090676427,170.0370803711433,167.69373610405901,165.44231173347617,163.2758673385899,161.18822043459321,159.17383960703802,157.22775618563512,155.34549040626848,153.52298929976459,151.75657414115116]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Moderate",{"$f":"(L291+L425)*($N$43-1)","v":360.67697619073101},337.37299849263013,319.98727927821955,305.84443496611226,293.75277836575299,283.07662723841895,273.43653593697741,264.58775423892212,256.36316841050518,248.64358302716539,241.34098859578089,234.38854973705733,230.6648374684469,227.19814428367437,223.95526938137039,220.90905665314386,218.03701089767998,215.32028867033071,212.74294828362881,210.29138298471099,207.95388611465393,205.72031300725567,203.58181489763444,201.53062718588723,199.55989925327583,197.66355641394406,195.8361869846654,194.07294918034515,192.36949379989284,190.72189959399202,189.12661889758886,187.58043163091801]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Conservative",{"$f":"(L292+L426)*($N$43-1)","v":380.58705668947363},365.39882041238684,353.93650667670482,344.51579026745674,336.38642781865445,329.14821667119548,322.56227150200891,316.47450637964096,310.77971251179838,305.40284874905592,300.2885074820324,295.39461156135116,293.05029633457343,290.86779107278494,288.8261937463505,286.90840784678358,285.10027120494567,283.38992066626747,281.76731991806599,280.22390263844966,278.75229873628655,277.34612149484548,275.99980005022672,274.7084460897816,273.46774671050838,272.2738775088219,271.12343148373077,270.01336042159664,268.94092622194222,267.90366020732472,266.89932889550772,265.92590504016277]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Advanced",{"$f":"(L293+L427)*($N$43-1)","v":354.40350362540738},327.42874694326662,307.33800492696145,291.01931822869619,277.08653716955683,264.80024729743309,253.71908407798637,243.55835833688536,234.12368630445428,225.27642194942354,216.9141941700496,208.95926122312898,204.6279042979273,200.59550747178434,196.82345215374585,193.28015083391398,189.93943748791028,186.77939375078503,183.7814765307445,180.92985869105186,178.21092325097905,175.61287011238795,173.12540654687038,170.73950090774318,168.44718467521372,166.24139188103487,164.11582775001207,162.06486040248117,160.08343092386912,158.16697818561443,156.31137560583059,154.51287764410364]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Moderate",{"$f":"(L294+L428)*($N$43-1)","v":367.22783053450496},343.50059054463503,325.7991003724045,311.39938434623946,299.08811106282906,288.21805260122073,278.40287157089386,269.3933724335497,261.01940622502406,253.15961261443707,245.724383621909,238.64566995967982,234.85432516030068,231.3246675957447,228.02289344967846,224.92135338646787,221.99714363203904,219.23107849461047,216.60692674321899,214.11083449013543,211.7308824523366,209.45674170946782,207.27940277951325,205.19096003675935,203.18443843698878,201.25365296187385,199.39309363760967,197.59783073939087,195.86343607305372,194.18591716895202,192.56166192698748,190.98739178217144]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Conservative",{"$f":"(L295+L429)*($N$43-1)","v":387.49953111417869},372.03543602114848,360.36493614473159,350.7731144388195,342.49610112005513,335.12642478333663,328.42086131199193,322.22252616373299,316.42429967443485,310.9497777475699,305.74254642402417,300.75976432133984,298.37287008730561,296.15072471811271,294.07204654760733,292.11942854918203,290.27845133099402,288.53703627199633,286.88496477334149,285.31351492592108,283.81518277812216,282.38346561343042,281.01269138622274,279.69788299907577,278.43464921518415,277.21909616960949,276.04775498114992,274.91752207249021,273.82560961195696,272.76950408435124,271.74693144145152,270.75582761673763]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Advanced",{"$f":"(L296+L430)*($N$43-1)","v":362.21182705579105},334.64275450917546,314.10936728757474,297.43114242900447,283.19139019243153,270.6344051265537,259.3090984223017,248.9245085487575,239.28196901520067,230.23977909975221,221.69331223009851,213.56311383382103,209.13632716422222,205.01508737152821,201.15992500849933,197.53855661982212,194.1242396834844,190.89457292259888,187.83060469845671,184.91615916613574,182.13731933153736,179.48202511325059,176.93975701041285,174.50128438841412,172.15846316266308,169.90407168539792,167.73167649306433,165.63552162274976,163.61043670037026,161.65176010522291,159.75527433734138,157.9171513334509]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Moderate",{"$f":"(L297+L431)*($N$43-1)","v":375.31870335071261},351.06869775029986,332.97720308022832,318.26022822651845,305.6777093074038,294.56815848382058,284.53672646492112,275.32872736216893,266.77026343880016,258.73730051701926,251.13825634727448,243.90358235965246,240.02870552369126,236.42128149356532,233.04676167720288,229.87688756058111,226.88825074686173,224.06124283939388,221.37927499590492,218.8281880956896,216.39580024653495,214.07155495824017,211.84624424920125,209.71178831460682,207.66105843399032,205.68773331886007,203.78618159802912,201.95136493352848,200.17875756790318,198.46427906822805,196.80423775154074,195.19528281853334]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Conservative",{"$f":"(L298+L432)*($N$43-1)","v":396.03703606858693},380.23223143174755,368.30460362996558,358.50145205456806,350.04207711587225,342.51002987755237,335.65672743683626,329.32182872452552,323.39585398418615,317.8007157615047,312.47875716823631,307.38619292783926,304.94670992991638,302.67560559283942,300.55112936645435,298.55549070736481,296.67395253139699,294.89417009773138,293.20569966831079,291.59962717033034,290.06828332288268,288.60502213966856,287.2040466068683,285.86026997016734,284.56920424372458,283.32686977181089,282.1297212458017,280.97458670944309,279.85861690872474,278.77924294993312,277.73414068233967,276.72120056329663]
[null,null,null,null,null,null,null,null,null,null,"Class 11 - Advanced",{"$f":"(L299+L433)*($N$43-1)","v":387.79871348848576},358.28214316401227,336.29826369540746,318.44187784517675,303.19621995867368,289.75220104459368,277.62686707780699,266.50870280967638,256.1850078153127,246.50407153879138,237.35387651654776,228.64935545186998,223.90985760246932,219.49749066631705,215.36999704794448,211.49281276709939,207.83730619207586,204.37949360476077,201.09908460997408,197.97876069025779,195.00362174571464,192.16075576269304,189.43890013573295,186.82817217200369,184.31985248331554,181.90620927986438,179.58035463391496,177.3361259774735,175.16798769776258,173.07094887406581,171.04049407939004,169.07252483350314]
[null,null,null,null,null,null,null,null,null,null,"Class 11 - Moderate",{"$f":"(L300+L434)*($N$43-1)","v":401.83146831689282},375.86842605411181,356.49893606488268,340.74234423545028,327.27098773961268,315.3766507936329,304.63659168789536,294.77813335185533,285.6150937959747,277.0146769849369,268.87883123764902,261.13309502656648,256.98449429166931,253.12223940821738,249.5093412484199,246.11554509786782,242.91578897486804,239.88907933247705,237.01765548147642,234.28635809137646,231.6821447329267,229.19371319837725,226.81120504812708,224.52596971453295,222.33037489953261,220.21765277457519,218.18177416463547,216.21734482017078,214.31951928118355,212.48392887022973,210.70662112138604,208.98400853263388]
[null,null,null,null,null,null,null,null,null,null,"Class 11 - Conservative",{"$f":"(L301+L435)*($N$43-1)","v":424.01335795568832},407.09209131753659,394.3218878868571,383.82623510827949,374.76928424941741,366.70516814173146,359.36774381944991,352.58534361269034,346.24075404158583,340.25037150166963,334.55246618343557,329.10015978903601,326.48835007574962,324.0568134048587,321.78226275275614,319.64565084012639,317.63119954528383,315.72569208663703,313.91794697346648,312.19842043688516,310.55890143283767,308.99227449809467,307.49233311389162,306.05363119417694,304.67136371877939,303.34126990641937,302.05955400549294,300.82281999062883,299.62801733460202,298.47239567532387,297.3534666824994,296.26897179397321]
[null,null,null,null,null,null,null,null,null,null,"Class 12 - Advanced",{"$f":"(L302+L436)*($N$43-1)","v":404.36296122227606},373.58563430913762,350.66274598619168,332.0436510588919,316.14679747391693,302.12853720192385,289.48528755183315,277.89222736250258,267.12757102539371,257.03312789286247,247.49209584128081,238.41577405033885,233.47383556928938,228.87300091398103,224.56920751833653,220.52641505287485,216.714768928144,213.10926099703036,209.68873419017305,206.43513025528884,203.33291265677968,200.36861786345301,197.53050220433605,194.80826086200963,192.19280201253045,189.67606361414354,187.25086353148097,184.91077597158377,182.6500288761726,180.46341814474405,178.34623548052815,176.2942073427792]
[null,null,null,null,null,null,null,null,null,null,"Class 12 - Moderate",{"$f":"(L303+L437)*($N$43-1)","v":418.99510439128471},391.92308922837486,371.7262601596201,355.2966488450142,341.24988330694458,328.84749737330816,317.648692548425,307.36914476450511,297.8147195440543,288.84694866577274,280.36359231621992,272.28700845397628,267.96120638258355,263.93398100161488,260.16676324746521,256.62800612040542,253.29157715331004,250.13558609096842,247.14151362262501,244.29355290943843,241.57810443410816,238.98338323181829,236.49910977432009,234.1162639977847,231.82688760184126,229.62392368016495,227.50108553044848,225.45274849576862,223.47386014947989,221.55986521255096,219.70664239533019,217.91045096096312]
[null,null,null,null,null,null,null,null,null,null,"Class 12 - Conservative",{"$f":"(L304+L438)*($N$43-1)","v":442.12446059559659},424.48042711264924,411.16476335453899,400.22080431112533,390.77699920927358,382.36843632464985,374.71760478884534,367.64550440169097,361.02991508311538,354.78366222450023,348.84237931894546,343.15718573153555,340.43381643432167,337.89842027553271,335.52671556083527,333.29884143458594,331.19834583599817,329.21144744822806,327.32648717973967,325.53351361369147,323.82396498344184,322.190421899287,320.62641274020507,319.12625879864419,317.68494981511242,316.29804301536797,314.96158051789854,313.67202124113822,312.42618435910947,311.22120203208027,310.05447964441208,308.92366216281169]
[null,null,null,null,null,null,null,null,null,null,"Class 13 - Advanced",{"$f":"(L305+L439)*($N$43-1)","v":415.17086338878812},383.5709133124933,360.03533698860042,340.91858679684469,324.59683861276392,310.20389519692787,297.22271398932776,285.31979193738238,274.26741549802693,263.90316586919329,254.10711901440283,244.78820329831069,239.71417559856846,234.9903688226471,230.57154269051165,226.42069357882758,222.50716893810966,218.80529219798774,215.29334079829755,211.95277382181695,208.76763946900721,205.72411435245277,202.81014091376008,200.01513890608348,197.3297734972096,194.74576716135815,192.25574579746748,189.85311186257096,187.53193902154607,185.28688407754646,183.11311288941059,181.00623769225572]
[null,null,null,null,null,null,null,null,null,null,"Class 13 - Moderate",{"$f":"(L306+L440)*($N$43-1)","v":430.19409769873369},402.39849576010465,381.66184140174124,364.79309582225278,350.37088524531879,337.63700561256394,326.13887666916281,315.58457487110473,305.77477687188173,296.56731344111915,287.85721207715528,279.56475550501034,275.12333244440043,270.98846649766773,267.12055771879182,263.48721591289626,260.06161013852631,256.82126505291546,253.74716635709686,250.82308472356397,248.03505714412665,245.37098366283738,242.82030999795535,240.37377499540173,238.02320764360294,235.76136241768981,233.58178458299304,231.47869914552189,229.44691863626031,227.48176602167715,225.57900985738442,223.73480942329022]
[null,null,null,null,null,null,null,null,null,null,"Class 13 - Conservative",{"$f":"(L307+L441)*($N$43-1)","v":453.94166042293801},435.82603333228246,422.1544655844873,410.91799399665575,401.22177279489239,392.58846399203884,384.73313934815769,377.47201430635869,370.67960206138827,364.26639798251517,358.16631516068537,352.3291664686223,349.53300635783194,346.92984357285457,344.49474741289021,342.20732617697729,340.05068807002993,338.01068342513651,336.07534152399813,334.23444496611501,332.47920314406366,330.80199836106044,329.19618602117333,327.65593563510606,326.17610302804894,324.75212667831306,323.37994291725846,322.05591601651253,320.7767801322812,319.53959077258128,318.34168397231679,317.18064175234679]
[null,null,null,null,null,null,null,null,null,null,"Class 14 - Advanced",{"$f":"(L308+L442)*($N$43-1)","v":420.01000167133185},388.04172967838684,364.23182796599957,344.89225723010532,328.38026641716829,313.81956208739535,300.68707514889303,288.6454153124472,277.46421485710903,266.97916186375375,257.06893448828396,247.64139958483972,242.50823015851276,237.7293637523897,233.25903277589839,229.05980229978655,225.10066249534057,221.35563751185649,217.80275159589044,214.42324772145571,211.20098815842306,208.12198839707978,205.17405033884131,202.34647041588249,199.62980499128341,197.01568005828361,194.49663556495651,192.0659970688574,189.71776915883339,187.44654635893647,185.24743818234208,183.11600572136609]
[null,null,null,null,null,null,null,null,null,null,"Class 14 - Moderate",{"$f":"(L309+L443)*($N$43-1)","v":435.20834342423109},407.08876219589547,386.11040605446766,369.0450421674085,354.45472954508517,341.57242667300852,329.94027812261118,319.26295775465724,309.33881895450583,300.02403539918231,291.21241105113631,282.82329946874552,278.33010817905972,274.14704716407795,270.2340549097085,266.55836368824225,263.09282982280075,259.81471600307287,256.70478630369632,253.74662223177023,250.92609802941888,248.23097270632746,245.65056896241904,243.17551769768406,240.79755266107438,238.50934387551126,236.30436137138852,234.17676284268344,232.12130035640681,230.13324236457572,228.20830810203734,226.34261208212948]
[null,null,null,null,null,null,null,null,null,null,"Class 14 - Conservative",{"$f":"(L310+L444)*($N$43-1)","v":459.23270240277219},440.90592363386281,427.07500316480304,415.70756178930964,405.89832361224501,397.16438690214409,389.21750235953652,381.87174327603896,375.00016020039612,368.51220525601548,362.34102123968262,356.43583605424396,353.6070845295817,350.97357986419007,348.5101007706229,346.19601786683506,344.01424247077318,341.95045999018799,339.99256017877821,338.13020654432012,336.35450601804547,334.65775211300888,333.03322278536132,331.47501958693363,329.97793838357063,328.53736448551166,327.14918685890831,325.80972739815508,324.51568219351668,323.26407243267295,322.05220309994945,320.87762803278389]
[]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)","Class 1 - Advanced",2409.7899717212231,2217.6546535129487,2074.6824649183332,1958.6489238299407,1859.6546532655511,1772.4190240702344,1693.789971226428,1621.7343481682622,1554.8639366935286,1492.1885772606527,1432.9771726846316,1376.6745197035459,1345.7415434893148,1316.9436315962396,1290.004984090016,1264.7000144606407,1240.8418544763572,1218.2739711445365,1196.863936446131,1176.4987187255479,1157.0810704577623,1138.5267196325631,1120.7621593262486,1103.7228888022462,1087.3519997896703,1071.5990297125902,1056.4190235754393,1041.7717605414921,1027.6211116823638,1013.9345030763625,1000.6824641761405,987.8382456939953]
[null,null,null,null,null,null,null,null,null,null,"Class 1 - Moderate",2500.8845559650813,2328.0373119650103,2198.8665832824281,2093.6281440957459,2003.5273897124573,1923.8730101613858,1851.8647114599653,1785.6962465725758,1724.1343227033728,1666.2992822975232,1611.5416187501842,1559.3680895854363,1531.8872391991126,1506.3031795634915,1482.3708900676024,1459.8899596973974,1438.694374750113,1418.6450713438519,1399.6244004508196,1381.5319447689512,1364.2813096148798,1347.7976277502144,1332.015595637441,1316.877910834037,1302.3340160426033,1288.3390803199516,1274.8531656562793,1261.8405398676286,1249.2691060206582,1237.109925449322,1225.3368165247691,1213.9260151847188]
[null,null,null,null,null,null,null,null,null,null,"Class 1 - Conservative",2649.0234401310759,2530.7136819309071,2441.5995375318571,2368.4829578748527,2305.4851799617722,2249.4702925793558,2198.5664361927966,2151.5662230217613,2107.6452571658706,2066.2155305832298,2026.8428798828647,1989.1975965994332,1970.8279925004533,1953.7263002258601,1937.7287354838152,1922.7013333156888,1908.5331216827008,1895.1311431829151,1882.4167551967314,1870.3228336702102,1858.7916279840158,1847.773093051846,1837.2235766535719,1827.1047749096472,1817.3828927400612,1808.0279628524577,1799.0132886410815,1790.3149848890021,1781.9115963664881,1773.7837789909888,1765.9140316244432,1758.2864691537729]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Advanced",2417.1711576833045,2224.4473290528686,2081.0372166873822,1964.6482648973672,1865.3507749118698,1777.8479430104394,1698.9780494013078,1626.7017199912825,1559.6264844662173,1496.7591504261586,1437.3663813356445,1380.8912733453303,1349.8635494342138,1320.97742954563,1293.9562689701581,1268.5737902263822,1244.6425527052083,1222.0055439534972,1200.5299303252189,1180.1023339488534,1160.6252094302358,1142.0140266340127,1124.1950534847974,1107.10359168028,1090.6825586395589,1074.8813372198479,1059.6548347284424,1044.9627071322066,1030.7687148398584,1017.0401841557936,1003.7475542643867,990.86399394487535]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Moderate",2508.5447646114353,2335.1680895547283,2205.6017109688555,2100.0409264744444,2009.6641935074488,1929.7658326156545,1857.5369725168653,1791.1658336413311,1729.4153456177437,1671.403156500442,1616.4777702460478,1564.144433577085,1536.5794093542536,1510.9169857516265,1486.9113916601748,1464.3616022069748,1443.1010951893411,1422.9903807727478,1403.9114495704637,1385.7635767022571,1368.4601028578722,1351.9259314805893,1336.0955590081783,1320.9115074807526,1306.3230647439259,1292.2852625373448,1278.7580405210942,1265.7055570635478,1253.0956169184672,1240.8991927806803,1229.0900228270154,1217.6442702058762]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Conservative",2657.1373981352895,2538.4652571811657,2449.0781561844956,2375.7376204658867,2312.5468803779154,2256.3604194122127,2205.3006445287783,2158.1564697188683,2114.1009739577075,2072.5443481349444,2033.0510990172695,1995.2905082424088,1976.8646380515722,1959.7105632986606,1943.6639980205994,1928.5905669241299,1914.378958063151,1900.9359293072318,1888.1825971544522,1876.0516319499152,1864.4851061841555,1853.4328214827865,1842.8509919189421,1832.7011962883048,1822.9495359965433,1813.565951961494,1804.523665805707,1795.7987191518382,1787.3695910527949,1779.2168781751075,1771.3230257747337,1763.6721000824989]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Advanced",2542.8973752182878,2340.1492510697021,2189.2798361526911,2066.8370546101132,1962.3747264678675,1870.3205412029829,1787.3483260146186,1711.3126312468071,1640.7485589358037,1574.6112569870841,1512.1292452573207,1452.7166532208591,1420.0750599924359,1389.6864637147432,1361.2598303403095,1334.5571128397648,1309.381121108735,1285.5666758823197,1262.974034333969,1241.4839213800876,1220.9937179214869,1201.4144970906448,1182.6686917279608,1164.6882383276288,1147.4130852277367,1130.7899824963865,1114.7714919993134,1099.3151712575718,1084.3828957216208,1069.9402922133233,1055.956262347187,1042.4025793091387]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Moderate",2639.0236691645,2456.6290172490244,2320.3234010847418,2209.2720007883336,2114.1944319897534,2030.1402550440403,1954.1544986459473,1884.3311457152415,1819.3687811700154,1758.3391586014423,1700.5568951919226,1645.5015036740679,1616.5027182462095,1589.5054948955037,1564.2512790276398,1540.528589705455,1518.162243276447,1497.0054945120223,1476.9341959107442,1457.8423835102572,1439.6388905216943,1422.2447143322847,1405.5909442916877,1389.6171127938483,1374.2698699533564,1359.5019085404949,1345.2710845254976,1331.5396920178664,1318.2738611747918,1305.4430548711323,1293.0196453069282,1280.9785557857424]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Conservative",2795.3451677739449,2670.5004397601447,2576.4639774350444,2499.3087229620023,2432.8311933931768,2373.7222620052039,2320.0066750399992,2270.4103533232314,2224.0633645388843,2180.3452213731707,2138.7977789419815,2099.0731169697137,2079.688847554014,2061.6425244689394,2044.7613166168817,2028.903859337157,2013.9530509281865,1999.8107993835445,1986.3941181719117,1973.6321755682911,1961.4640310342752,1949.8368751880946,1938.7046446311583,1928.0269197269413,1917.7680386869627,1907.8963789424633,1898.3837692712634,1889.2050051301646,1880.3374461861883,1871.760679865077,1863.4562383341306,1855.4073590485525]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Advanced",2655.2684090885914,2443.5608135323619,2286.0244555059467,2158.1709082415655,2049.0923734335533,1952.9702992828986,1866.3315288909744,1786.9358048449965,1713.2534951104301,1644.193575414806,1578.9504737862542,1516.9124299886976,1482.8283996355997,1451.0969265218732,1421.4141157598394,1393.5314009845617,1367.2428782300246,1342.3760689337025,1318.7850550116216,1296.3452905955335,1274.9496218321608,1254.5051921617573,1234.9310067197728,1216.155994263404,1198.1174494383795,1180.7597691899584,1164.0334190852816,1147.8940811056025,1132.3019459715554,1117.2211215488701,1102.6191352095213,1088.4665127920946]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Moderate",2755.6425390419208,2565.1878388492723,2422.8588561268348,2306.9000770326561,2207.6210155557278,2119.8524713466886,2040.5088924548204,1967.6000346061503,1899.7669729821716,1836.040441819654,1775.7047711267846,1718.2164732221886,1687.9362269177457,1659.7459920325946,1633.3757884043468,1608.6047897200554,1585.2500709341359,1563.1584021233255,1542.2001496886267,1522.2646671035668,1503.2567589045786,1485.093931341042,1467.704228590168,1451.0245109729062,1434.999071064042,1419.5785111199568,1404.7188247595989,1390.3806398632541,1376.5285898744476,1363.1307882276874,1350.1583862462001,1337.5851990904]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Conservative",2918.8719091943103,2788.5102730673921,2690.3183247223064,2609.7535674521182,2540.3383854244903,2478.6174210871086,2422.5281339084959,2370.7401429557654,2322.3450734674038,2276.6950186979043,2233.3115882688671,2191.8314872531382,2171.5906239314913,2152.7468309986789,2135.1196399237815,2118.5614391195868,2102.9499521419543,2088.1827522833096,2074.1731858244966,2060.8472909754819,2048.1414342259054,2036.0004725391357,2024.3763069677721,2013.2267317252115,2002.5145091229467,1992.2066191859451,1982.2736458012996,1972.689270633095,1963.4298528684872,1954.4740778983601,1945.80266179359,1937.3981012698966]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Advanced",2702.1247924906847,2486.6812837467096,2326.3649491400779,2196.2552251330999,2085.2518281791708,1987.4335289898759,1899.2658813556079,1818.4690950013332,1743.4865451316989,1673.2079546365803,1606.8135359608386,1543.6807333977483,1508.9952367715434,1476.7038119538611,1446.4972013542072,1418.122452263555,1391.3700272168635,1366.0644039963495,1342.0570895641606,1319.2213402444997,1297.4481112859735,1276.6429075289298,1256.723304827163,1237.6169777741143,1219.2601144810039,1201.5961306898198,1184.5746178547993,1168.1504758961159,1152.2831930371167,1136.9362437704231,1122.0765824374628,1107.6742147589296]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Moderate",2804.2701816887088,2610.4546090424838,2465.6140077729929,2347.6089538112801,2246.5779572936453,2157.260599208003,2076.5168781910197,2002.3214289811629,1933.2913463961727,1868.4402604553825,1807.039872045415,1748.5371027907547,1717.7225139597731,1689.0348180836907,1662.1992707759239,1636.9911488962405,1613.2242993991899,1590.7427883787377,1569.4146946473336,1549.1274191466821,1529.7840865396774,1511.300747343844,1493.6041759628329,1476.6301185187433,1460.3218845413069,1444.6292045860989,1429.507295710325,1414.9160910113519,1400.8195998342426,1387.1853729249524,1373.9840525264758,1361.1889917265869]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Conservative",2970.379990565923,2837.7179185273735,2737.7932189610151,2655.8067699543426,2585.1666479651353,2522.3565202275336,2465.2774494414348,2412.5755780119134,2363.3265014774261,2316.8708797598606,2272.7218805308771,2230.5097979534735,2209.9117527932813,2190.7354315242046,2172.7971809645187,2155.9467846886059,2140.0598084923336,2125.0320181879229,2110.7752309151824,2097.2141797120735,2084.2841081549577,2071.9289001216721,2060.0996078833105,2048.7532808658457,2037.852024263243,2027.3622354111258,2017.2539791030513,2007.5004725747121,1998.0776578339744,1988.9638441419513,1980.1394072742883,1971.5865350737504]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Advanced",2727.140045572462,2509.7020420105441,2347.9015591904504,2216.5873283881238,2104.556303814828,2005.8324396727041,1916.8485691810295,1835.3037966255017,1759.627086564999,1688.6978833622989,1621.6888101779989,1557.9715479192398,1522.9649460358751,1490.3745793756727,1459.8883273579049,1431.2508955326853,1404.2508066160813,1378.7109134717605,1354.4813483692826,1331.4341942876615,1309.4593969802868,1288.461586486927,1268.3575756096911,1249.0743693806608,1230.5475651646364,1212.7200548678677,1195.5409632812714,1178.9647728054772,1162.9505966210693,1147.4615710812861,1132.4643446033015,1117.9286452320734]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Moderate",2830.23105829203,2634.6212141101569,2488.4397331346868,2369.3422328514775,2267.3759294397955,2177.2317049106355,2095.7404889512954,2020.8581662318732,1951.1890291550556,1885.7375762985903,1823.7687662303547,1764.7244003836506,1733.6245417011951,1704.6712659471336,1677.5872852548846,1652.1457960820662,1628.1589220484816,1605.4692856707547,1583.9437444846938,1563.4686570323518,1543.9462511412585,1525.2918001562637,1507.4314005860415,1490.3002037145027,1473.8409942523676,1458.0030373796385,1442.7411355699119,1428.0148509962685,1413.7878598158504,1400.0274123716472,1386.7038791236016,1373.7903664724156]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Conservative",2997.8786491843371,2863.9884416741693,2763.1386768940501,2680.3932282375922,2609.0991466184673,2545.7075463871374,2488.1000590729213,2434.9102935774572,2385.205287651042,2338.31959729358,2293.7618832664907,2251.1590171354492,2230.3702830351663,2211.0164346100323,2192.9121184863716,2175.9057275915052,2159.8716757563284,2144.7047638322319,2130.3159925953341,2116.6293982904253,2103.5796250032986,2091.1100371098787,2079.1712337416302,2067.7198667042967,2056.7176903760096,2046.1307910115872,2035.9289562757272,2026.0851554593823,2016.5751078505928,2007.3769219057856,1998.470791726932,1989.8387402585577]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Advanced",2976.2538883260845,2738.953752375357,2562.3734125031315,2419.064127506022,2296.7994960872002,2189.0575834558322,2091.9453757497704,2002.951799206066,1920.3623102874585,1842.9539948726945,1769.8238984034331,1700.2863072338837,1662.0819857720653,1626.5146134063243,1593.2435585312073,1561.9902065224394,1532.5237624527056,1504.6508974703497,1478.2080539993015,1453.0556302865411,1429.0735190497408,1406.1576386465113,1384.2172030456827,1363.172549467396,1342.9533923413367,1323.4974069671814,1304.7490708795183,1286.6587086198638,1269.1816985137773,1252.2778095609515,1235.9106436386603,1220.0471635642164]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Moderate",3088.7618719025868,2875.2838144458965,2715.7492126710981,2585.7726099354609,2474.492073572851,2376.1135179131861,2287.1783901564831,2205.455852833034,2129.4227057792768,2057.9925123145495,1990.36308777511,1925.9252442839763,1891.9845321154451,1860.3864850394602,1830.8284860003114,1803.0630138169743,1776.8850303184195,1752.1227821883499,1728.6309649062309,1706.2855563003238,1684.9798530830731,1664.6213891425,1645.1295101851902,1626.4334438121505,1608.4707483356262,1591.1860545032982,1574.5300361670947,1558.4585616588238,1542.9319890911097,1527.9145772506704,1513.3739900519611,1499.2808772679521]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Conservative",3271.7234308704878,3125.6028635171983,3015.540857332036,2925.2369275045621,2847.4304034215584,2778.2482222636763,2715.3785106791947,2657.3300629538794,2603.0846942945254,2551.9161749294126,2503.2882836543213,2456.7938081754382,2434.1061024964456,2412.9843538268469,2393.2262774691585,2374.6664176227919,2357.1677163010381,2340.6153648142567,2324.9122341988791,2309.9754217003569,2295.7336013909667,2282.1249641983641,2269.0955966730698,2256.5981909285997,2244.5910077513822,2233.0370355049499,2221.9033020723896,2211.1603075924695,2200.7815534027905,2190.7431482507618,2181.0234770451025,2171.6029205948789]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Advanced",3630.4002384804216,3354.0791465893467,3148.2757787864839,2981.1121828427836,2838.3890687585103,2712.5321028269809,2599.0200828187344,2494.9367405936082,2398.290868738105,2307.6622200485826,2222.0021365169182,2140.5142556913356,2096.1451705854038,2054.8385405732179,2016.1987687140704,1979.9022822941106,1945.681044625858,1913.3105307355841,1882.6007909072684,1853.389696831242,1825.5377603546592,1798.9241049098325,1773.4432949599086,1749.0028131004672,1725.5210322712246,1702.9255708716969,1681.1519471652934,1660.142469912885,1639.8453171531073,1620.2137660910444,1601.2055452939596,1582.7822866004979]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Moderate",3761.7686899569867,3518.7141579432387,3337.3855494917575,3189.8792975482252,3063.7664092531604,2952.4168813065353,2851.8731925768375,2759.5826607897288,2673.8023324084634,2593.2890296154933,2517.1248358885568,2444.6126753015274,2405.7753079419322,2369.6185839450322,2335.7962274370761,2304.025007147342,2274.0703038748088,2245.7355853072772,2218.8545837183933,2193.2853841530259,2168.9058891502641,2145.6102924341117,2123.3063036481699,2101.91293999971,2081.3587512859817,2061.5803800859026,2042.5213839263865,2024.1312642262233,2006.3646599294866,1989.1806734078887,1972.5423034215305,1956.4159653613581]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Conservative",3969.4257414985477,3811.0163185122569,3691.4673154659672,3593.2116508001604,3508.4244779337532,3432.9317854048854,3364.2420603415408,3300.7482258556229,3241.3529811298249,3185.273666152556,3131.9323937174941,3080.8903099095392,3056.4397011886263,3033.6767290516946,3012.3833906712048,2992.3813738326894,2973.5229707312037,2955.6844516962424,2938.7611405513212,2922.6636927482514,2907.3152401199686,2892.6491708431045,2878.6073822308299,2865.1388904314381,2852.1987129687909,2839.7469622908288,2827.748104247878,2816.1703467506682,2804.9851321109463,2794.1667126538609,2783.6917937304561,2773.5392316795933]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Advanced",3644.1713283502922,3366.8020758324528,3160.2180402003255,2992.4203475313352,2849.1558460788792,2722.8214706402046,2608.8788688431305,2504.4007103537956,2407.3882345705033,2316.4158069078912,2230.4307915144254,2148.6338051201892,2104.0964160757658,2062.6330988454351,2023.8467558823131,1987.4125870737421,1953.0615389966003,1920.5682349932167,1889.7420048169297,1860.4201051615473,1832.4625187579391,1805.7479105209072,1780.1704449680947,1755.6372537515465,1732.0664001774655,1709.3852280823824,1687.5290111330426,1666.4398392518449,1646.0656939027117,1626.3596750585307,1607.2793509395894,1588.7862078437211]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Moderate",3776.0380958891396,3532.0615923064825,3350.0451554066403,3201.9793723595258,3075.3881037745819,2963.61619695632,2862.6911188253466,2770.050504093138,2683.9447877288385,2603.1260762052466,2526.6729710945015,2453.8857522729782,2414.9010642762396,2378.6071880473946,2344.6565341946593,2312.7647970745088,2282.6964675118443,2254.2542676942576,2227.2712991969465,2201.6051087429755,2177.1331357227473,2153.7491725084469,2131.3605786613953,2109.8860641992324,2089.2539078892651,2069.4005119785802,2050.269219892527,2031.8093414951202,2013.9753436636818,1996.72617363416,1980.0246898109467,1963.8371801894837]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Conservative",3984.482846783676,3825.4725340175046,3705.4700492731495,3606.8416743000889,3521.7328807580939,3445.9538240310549,3377.0035402648546,3313.2688564941609,3253.6483095429244,3197.3562705584768,3143.8126602520447,3092.5769600169488,3068.0336035250052,3045.1842852789919,3023.8101755076896,3003.7322856101814,2984.8023474858737,2966.896162124161,2949.9086562835137,2933.7501465077107,2918.343473047943,2903.6217714041823,2889.5267184903951,2876.0071370593382,2863.017874004177,2850.5188904685792,2838.474517512233,2826.8528424498754,2815.6251992662192,2804.7657426185192,2794.2510894949169,2784.0600160306485]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Advanced",3744.4254887333518,3459.4255791959254,3247.1582462721149,3074.7443006125277,2927.5384745044289,2797.728536147351,2680.6512793503439,2573.2988405064521,2473.6174714604658,2380.1423172431582,2291.7917831220921,2207.7444941339513,2161.9818447650296,2119.3778374625053,2079.524450198297,2042.0879473406262,2006.7918735846808,1973.4046519749572,1941.7303667689696,1911.6017974578776,1882.8750747819363,1855.4255256276292,1829.1444028911451,1803.9362833396426,1779.7169761332646,1756.4118262775294,1733.954326764343,1712.2849743620829,1691.3503194618181,1671.1021717779893,1651.49693219761,1632.4950274747848]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Moderate",3879.9200198625626,3629.2315213389465,3442.2076620615267,3290.0684671401223,3159.9945682943353,3045.1477240862464,2941.4461137733474,2846.2568792835841,2757.782323608375,2674.7402226398349,2596.1838295190209,2521.3941742443044,2481.3369853109325,2444.0446345976243,2409.1599702416006,2376.3908651164761,2345.4953309954049,2316.2706627905677,2288.5453705637724,2262.173082030884,2237.0278648387985,2213.0005895002191,2189.9960669615521,2167.9307708859428,2146.7310069304031,2126.3314277153563,2106.6738179970312,2087.7060931119722,2069.3814672837229,2051.657758352816,2034.4968029276995,2017.8639615587504]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Conservative",4094.0992578610981,3930.7144401767296,3807.410588051996,3706.0688650961047,3618.6186584126945,3540.7548573028416,3469.9076943330269,3404.4196168184662,3343.1588594222171,3285.3181799935805,3230.3015407838725,3177.6563041560321,3152.4377396740197,3128.9598178279889,3106.9976886591389,3086.3674394424411,3066.9167230995049,3048.5179238024548,3031.0630776581816,3014.4600339445774,2998.6295101844717,2983.5028023802643,2969.0199829296971,2955.1284666572246,2941.7818582567829,2928.9390173700626,2916.56329377477,2904.6218968413368,2893.0853719287393,2881.9271626675272,2871.1232427598898,2860.6518044550294]
[null,null,null,null,null,null,null,null,null,null,"Class 11 - Advanced",3881.241431498494,3585.8280335824984,3365.8047564264957,3187.0910522078852,3034.5065361138054,2899.9535285862908,2778.598436561093,2667.323493404388,2563.999909945755,2467.1093075140716,2375.5305714549645,2288.4123149407333,2240.9775639274658,2196.816867236354,2155.5072942989782,2116.7029152617138,2080.1171735389844,2045.5100306851109,2012.6784124770622,1981.4489884081806,1951.6726324420888,1923.2201160883212,1895.9787187796928,1869.8495306551467,1844.7452846621568,1820.5885980196997,1797.31053364889,1774.8494141552706,1753.1498369577776,1732.1618509668583,1711.8402640204017,1692.1440569228041]
[null,null,null,null,null,null,null,null,null,null,"Class 11 - Moderate",4021.6867386737877,3761.8384415725031,3567.98099842391,3410.2828552880651,3275.4562425337567,3156.4130591779913,3048.9223405963035,2950.2550278547506,2858.547738671597,2772.4713983070815,2691.0446671284285,2613.5223050002096,2572.0014837726631,2533.3465239925913,2497.1872239798358,2463.2207827013403,2431.196370027144,2400.9038743159308,2372.1655396328597,2344.8296454602387,2318.7656580572038,2293.8604605013397,2270.0153856674119,2247.1438552858826,2225.1694823280532,2204.0245317147196,2183.6486611005066,2163.9878827229782,2144.9937013204349,2126.6223934577365,2108.8344013076794,2091.5938197447799]
[null,null,null,null,null,null,null,null,null,null,"Class 11 - Conservative",4243.6917791767819,4074.3371143336817,3946.5279161082503,3841.4833117866133,3750.837799839846,3670.1289669919665,3596.6931501891099,3528.8122321461447,3465.3130944421841,3405.3589994548674,3348.3321310701117,3293.7633129200844,3267.6232982222318,3243.2875267484824,3220.5229328446799,3199.1388838783128,3178.977466227012,3159.9064011633855,3141.8137799483475,3124.6040848044286,3108.1951363863286,3092.515720350807,3077.5037194268766,3063.1046270520155,3049.2703527021467,3035.9582528092087,3023.1303380042937,3010.7526195352079,2998.7945665305442,2987.2286522891591,2976.0299726267417,2965.1759229685254]
[null,null,null,null,null,null,null,null,null,null,"Class 12 - Advanced",3922.7839861665807,3624.2086547689382,3401.8303762091773,3221.2038242694261,3066.9861321121675,2930.9929473193056,2808.3389408530234,2695.8729753157577,2591.4434762138721,2493.5158130325854,2400.9568713572303,2312.9061516098541,2264.9636865643847,2220.3303194174791,2178.5785927974853,2139.358874218487,2102.3815399596033,2067.4039823430085,2034.2209535571014,2002.657267866125,1972.5622030751972,1943.8051475071259,1916.2721740992258,1889.8633143167181,1864.4903670512172,1840.0751212613443,1816.5479020057485,1793.8463717309555,1771.9145348588424,1750.7019056523982,1730.1628082388488,1710.255784376938]
[null,null,null,null,null,null,null,null,null,null,"Class 12 - Moderate",4064.7325383613306,3802.1029759669018,3606.170595308764,3446.7845428150749,3310.5148242839391,3190.1974718150941,3081.5562349954134,2981.8328446287346,2889.1439738713361,2802.1463223391615,2719.8480467098129,2641.4959302301704,2599.5306942409679,2560.4619942161321,2523.9156660516755,2489.5856677081024,2457.2184843153841,2426.6017553191959,2397.555822188383,2369.9273404769269,2343.5843792865949,2318.4126109571152,2294.3123122876341,2271.1959783250895,2248.9864044383799,2227.6151305513431,2207.0211684491769,2187.1499525157838,2167.9524684243415,2149.3845247494473,2131.4061402598845,2113.9810255225543]
[null,null,null,null,null,null,null,null,null,null,"Class 12 - Conservative",4289.113791912253,4117.9464530712294,3988.7692593994766,3882.6003186265675,3790.9845897525811,3709.411896420896,3635.1900652749555,3566.5825892998209,3502.4037936961909,3441.8079848880402,3384.1707340163312,3329.0178429218145,3302.5980406846461,3278.0017932434307,3254.9935403445784,3233.380608934568,3213.0033951753085,3193.7282045047164,3175.4419303775417,3158.0480326494871,3141.4634523752566,3125.6162129746299,3110.443532309419,3095.8903204105059,3081.9079720207669,3068.4533871401495,3055.4881697835981,3042.9779674030515,3030.8919223423827,3019.202213270622,3007.8836694435304,2996.9134443400972]
[null,null,null,null,null,null,null,null,null,null,"Class 13 - Advanced",3927.0331414811176,3628.1343936117364,3405.5152351443612,3224.6930287215114,3070.3082881291266,2934.1677956675426,2811.3809305158825,2698.7931419680062,2594.250524947146,2496.2167866284276,2403.5575852088923,2315.4114890183873,2267.4170927473242,2222.7353787860425,2180.938426741533,2141.6762254063538,2104.6588373395271,2069.6433920708564,2036.4244194645364,2004.8265440238124,1974.6988802916867,1945.910675112541,1918.347878018021,1891.9104121875403,1866.5099809733697,1842.0682886160155,1818.5155847023075,1795.7894641548012,1773.8338707410248,1752.5982640378727,1732.0369186965154,1712.1083315681751]
[null,null,null,null,null,null,null,null,null,null,"Class 13 - Moderate",4069.1354521920325,3806.2214097434535,3610.0767953453246,3450.518096054258,3314.1007703133573,3193.653090220183,3084.8941733318475,2985.0627626980177,2892.2734914573998,2805.1816041644329,2722.7941831331195,2644.3571957267786,2602.3465030399452,2563.2354838420611,2526.6495687349902,2492.2823841748368,2459.8801406845409,2429.2302476810596,2400.1528520273127,2372.4944431747472,2346.122947317725,2320.9239129563784,2296.7975088697922,2273.6561353196339,2251.4225040468314,2230.0280808193424,2209.411811359998,2189.519070947284,2170.3007921621138,2151.7127357109812,2133.7148770550434,2116.2708874525269]
[null,null,null,null,null,null,null,null,null,null,"Class 13 - Conservative",4293.7597552708849,4122.4070081560239,3993.0898898896608,3886.8059470364656,3795.0909801053713,3713.4299273216711,3639.127699169579,3570.44590765166,3506.1975936469703,3445.5361475251307,3387.8364640464465,3332.6238314007423,3306.1754112627459,3281.5525211932591,3258.5193457800833,3236.8830032664569,3216.4837169315865,3197.1876473955849,3178.8815655963172,3161.4688268173068,3144.8662821438993,3129.0018770309225,3113.8127613346437,3099.2437854125519,3085.2462913583613,3071.7771324861469,3058.7978712203649,3046.2741178023107,3034.174981150878,3022.4726097990624,3011.1418057377018,3000.1596976984601]
[null,null,null,null,null,null,null,null,null,null,"Class 14 - Advanced",4313.9983509530421,3985.6464733510848,3741.0906858344565,3542.4504726709752,3372.8528420085904,3223.2972261484965,3088.4110882680366,2964.7290319587796,2849.8849088806105,2742.191041727453,2640.4013119942992,2543.5694035512329,2490.8456961342231,2441.7610988308179,2395.8455244776892,2352.7144721762393,2312.0494343923588,2273.5836084864536,2237.0912775381166,2202.3797847561914,2169.2833766088847,2137.6584156789927,2107.3796130996575,2078.3370305985445,2050.4336708805004,2023.583523014328,1997.7099634634908,1972.7444378278897,1948.6253661600854,1925.2972278433474,1902.7097918069564,1880.8174652308537]
[null,null,null,null,null,null,null,null,null,null,"Class 14 - Moderate",4470.1032555941811,4181.2819738013341,3965.8095006704584,3790.528075527644,3640.6683475637215,3508.3518952757486,3388.876003118964,3279.2073231431118,3177.2747066622678,3081.6008876168944,2991.0951073844644,2904.9290318424946,2858.7786550964915,2815.8136822416586,2775.6226342535883,2737.8689479010754,2702.2738255916174,2668.6037283171045,2636.6610804246643,2606.2772446175259,2577.3071326931713,2549.6250152360576,2523.1212237746226,2497.6995265957394,2473.2750195465342,2449.7724151126517,2427.1246428005311,2405.2716952330916,2384.1596699456982,2363.7399683570925,2343.9686219576279,2324.8057222142061]
[null,null,null,null,null,null,null,null,null,null,"Class 14 - Conservative",4716.8617723050093,4528.6241277900008,4386.5642533625887,4269.8072162603912,4169.0547647673984,4079.3469282521442,3997.7230462598041,3922.2734320920326,3851.6941650774415,3785.0552116721888,3721.6698695042651,3661.0166492221697,3631.9620329890113,3604.9128324020762,3579.6099950768539,3555.8416329159895,3533.4322249892566,3512.2347435422857,3492.1248020548383,3472.9962325541755,3454.75769272976,3437.3300278666052,3420.6441946420182,3404.6396090328235,3389.2628184400969,3374.4664245544209,3360.208202206938,3346.4503729127209,3333.159001620003,3320.3034924111012,3307.8561642947807,3295.7918922949243]
[]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Fixed Operation and Maintenance Expenses ($/kW-yr)","Class 1 - Advanced",109.87290355345478,102.33303645943096,96.98341562093178,92.833927326741005,89.443548526907975,86.577024095807261,84.093927688408783,81.90368143288417,79.944439394218023,78.172089384163854,76.554060594384978,75.065618393969388,73.687536163284264,72.404572300194218,71.204439755885815,70.07708851904539,69.014193500361174,68.008781063214272,67.054951461695026,66.147669069260459,65.282601451640858,64.455994241360813,63.664572661861989,62.905463167504259,62.176130461446391,61.474326406337369,60.798048230761275,60.145504072854898,59.515084367671221,58.905337927896213,58.314951823362819,57.742734357617053]
[null,null,null,null,null,null,null,null,null,null,"Class 1 - Moderate",113.93122070304592,107.23280416179153,102.48020199159619,98.793797353299652,95.781785450341815,93.235165672333537,91.029183280146484,89.083368909087426,87.342778641849918,85.768223218499131,84.330766738892095,83.008434961470243,81.784146960883803,80.644362100595529,79.578164568696749,78.576625936982552,77.632350197637706,76.739141973171044,75.891759930400198,75.085730419629414,74.317204507049397,73.582846813284675,72.879748027442361,72.205355292103633,71.557416250020523,70.933933656383317,70.333128249434068,69.75340813942266,69.193343389145809,68.65164476406035,68.127145857247015,67.618787965795022]
[null,null,null,null,null,null,null,null,null,null,"Class 1 - Conservative",120.53089486723958,116.05333110108563,112.87644905125326,110.41226789229425,108.39888528509931,106.69659454609346,105.22200323526694,103.92132151894535,102.75782207630792,101.70530880425686,100.74443946911299,99.860525365391211,99.042148730107144,98.280258310153968,97.567557419280604,96.898077840017677,96.266875702959027,95.669809701334472,95.103376260321596,94.564584963953195,94.050862988270524,93.559980795330404,93.089993653126655,92.639195101362574,92.206079549404876,91.789311936805078,91.387702914120823,91.000188380930595,90.625812494167633,90.263713463610216,89.913111603294283,89.573299222116574]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Advanced",112.23504039222381,104.53307511706336,99.068443788740211,94.829746428030319,91.366478513579764,88.438327214170798,85.901847185256599,83.664513238419318,81.663149824546707,79.852696395773791,78.199881910096153,76.679439971435087,75.271730610687186,73.961184549386275,72.735250581773016,71.583662633235264,70.497916634935706,69.470889025356556,68.49655322106311,67.569765335526739,66.686099792290193,65.841721509439509,65.033285306612555,64.257855860353217,63.512843367951483,62.795951359775266,62.105134007203581,61.438560925472835,60.794587945902663,60.171732682376586,59.568653978289404,58.984134517129746]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Moderate",116.38060653708516,109.53818200148648,104.68340453325898,100.91774657665459,97.840979997660298,95.239610921167852,92.986202529432816,90.998555462061617,89.220544572828416,87.612138079287504,86.143777993834149,84.793017654833378,83.542408917341675,82.378120037229735,81.289000525606653,80.26593000367285,79.301353458235468,78.38894231855069,77.523342569002239,76.699984381742993,75.914936075461327,75.164790564089401,74.446575990007972,73.757684612397838,73.095815651007214,72.458928922636787,71.845206913515497,71.253023510155629,70.680918033403557,70.12757353170575,69.591798521780476,69.07251153986266]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Conservative",123.12216585187493,118.54833978648334,115.30315854841042,112.78600042329573,110.72933248301885,108.990444516354,107.48415124494593,106.15550641762727,104.96699311983122,103.89185206337838,102.91032517955435,102.00740797316411,101.1714372128895,100.39316705443966,99.665143941481418,98.981271346963268,98.336499114162763,97.72659690313624,97.147985816366727,96.597611147497929,96.072844759913878,95.571409183255483,95.091317876089832,94.630827691252037,94.188400669699604,93.762673048771191,93.352429909425013,92.956584274345204,92.574159750975141,92.204276021627564,91.846136638016915,91.499018694522306]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Advanced",114.24112311476195,106.40149335073873,100.83918751314931,96.524727917119037,92.999557749126097,90.019068840088309,87.437251911536663,85.159927985102883,83.122792315506402,81.279978945214964,79.597622147513448,78.050003916198051,76.617133238475674,75.283162551483187,74.035316309924042,72.863144943952932,71.757992383490233,70.712607740885147,69.720856713893767,68.777503474452459,67.878043343602329,67.018572691393601,66.195686545900813,65.406397117863492,64.648068314585416,63.918362619467018,63.215197636863032,62.536710265816787,61.881226949870545,61.247238806822743,60.6333807083114,60.038413579579107]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Moderate",118.46078687289348,111.49606123067812,106.55450974636132,102.72154463381585,99.589784104145977,96.941918304873724,94.648232619829187,92.625058461930621,90.815267507283707,89.178112447642278,87.683506977613845,86.308603225211257,85.035641178341578,83.850541865068365,82.741955493297041,81.7005986670966,80.718781335398489,79.790061810945673,78.908990380751561,78.070915536126222,77.271835321110117,76.508281751572994,75.777229851081685,75.076025268206081,74.402326098679126,73.754055693183147,73.129364051809432,72.526595996010329,71.944264738536205,71.381029788716418,70.835678366764895,70.30710967889479]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Conservative",125.32284443508533,120.66726606298444,117.36408064020725,114.80193097406362,112.70850226810636,110.93853351691855,109.40531684532915,108.05292389600547,106.84316717918553,105.74880911269639,104.74973847322826,103.83068257609321,102.97976972204047,102.18758880708465,101.44655305045106,100.7504569561107,100.09416010112737,99.473356532702113,98.884403384307447,98.324191349939582,97.790045317818297,97.279647110208955,96.790974678350167,96.322253718163836,95.871918781215115,95.438581729026481,95.021005927162378,94.618084969736273,94.228825012206556,93.852330002137748,93.487789255572963,93.134466945717421]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Advanced",115.30521965670661,107.39256782589538,101.77845200740205,97.423805468077433,93.865800176590824,90.857549566206444,88.251684358097478,85.953148345779596,83.897037818772858,82.037059602046867,80.33903252728625,78.776999038458555,77.330781916901884,75.98438598796163,74.724916708792932,73.541827177251577,72.426380696475022,71.371258840571713,70.370270169468299,69.418130086090656,68.510291952742293,67.642815779194308,66.81226487798169,66.015623630143679,65.250231389153996,64.513728865663793,63.804014267597317,63.119207140183143,62.45761833865707,61.817724926365962,61.198149059488365,60.597640121931072]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Moderate",119.56418738429129,112.53458895135566,107.54700948952133,103.67834230393552,100.51741105658569,97.844881766936965,95.529831594751386,93.487812623650058,91.661164409165565,90.008760103104848,88.500233161815743,87.11252289728732,85.827703872167007,84.631565976229922,83.512653699981414,82.461597177494056,81.470634728880114,80.533264665921877,79.643986514395593,78.798105439231364,77.99158220833489,77.220916535110561,76.483055267045785,75.775319328809772,75.095345002517377,74.441036295944471,73.810525977397035,73.202143451201621,72.614388081459964,72.045906891529199,71.495475805211456,70.961983775399261]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Conservative",126.49016143752831,121.79121877845758,118.45726590443388,115.8712511490356,113.75832324536316,111.97186815741554,110.42437037133946,109.05938058629243,107.83835561594115,106.73380417422557,105.72542771226873,104.79781128828195,103.93897262432112,103.13941295687044,102.39147483824502,101.68889497145344,101.026485053198,100.39989902297285,99.805460082846736,99.2400299652504,98.700908641131122,98.185756340136464,97.692532179174293,97.21944532744844,96.764915755187516,96.327542394127278,95.906077091226692,95.49940313500484,95.106517423775998,94.726515558843104,94.358579305150585,94.001965982060412]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Advanced",118.48547229332628,110.35458028290731,104.5856205927557,100.11086781557415,96.454728582336713,93.363506906429279,90.685768892185109,88.323836571917738,86.211016115003559,84.29973752657358,82.554876881766134,80.949760684834473,79.4636552058587,78.080124104584584,76.785917191614544,75.570196668924268,74.423984871347159,73.339761522257476,72.31116441443298,71.332763195439711,70.399885826003,69.508483646361398,68.655025181195541,67.83641163725143,67.049908984263894,66.293092860928169,65.563803505288107,64.86010859743331,64.180272404014005,63.522729984005345,62.886065491043951,62.268993815584018]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Moderate",122.8619073253856,115.63842435697724,110.51328162800658,106.53791208277224,103.28979865959822,100.54355789058062,98.164655930627575,96.066315691189857,94.189286385393217,92.491306838534598,90.941172962219213,89.515188027725557,88.194932193201595,86.965803416984855,85.816030233248568,84.735984344218835,83.717689993810851,82.754466169651806,81.840660688014196,80.971449224793233,80.142681141155578,79.350759608512902,78.592547264840206,77.865291142779839,77.166562330346551,76.494207025402488,75.846306495822589,75.221144068953393,74.617177719605834,74.03301715446095,73.467404535869548,72.91919817274723]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Conservative",129.9789078326682,125.15036284661412,121.72445565821032,119.06711559534826,116.89591067215625,115.06018306627266,113.47000348375245,112.06736568610219,110.81266342089037,109.6776471602771,108.64145849769838,107.68825732926605,106.80573089181479,105.98411843483632,105.21555130929457,104.49359346915145,103.81291351164433,103.16904550684224,102.55821124643251,101.97718590576072,101.42319498581922,100.89383418265635,100.3870063232405,99.900871183570445,99.433805154808169,98.984368525590256,98.551278717356922,98.133388218420265,97.729666260378437,97.339183500161951,96.961099134836701,96.594649999765181]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Advanced",116.81255389296074,108.7964634577251,103.10895678143099,98.697383870212263,95.092866346195351,92.045290203543104,89.405359669901245,87.076775910959711,84.993786758682532,83.109493867797752,81.389269234665605,79.806815971582282,78.341693092013358,76.977696323446878,75.701762558371527,74.503207019647192,73.373178799429965,72.304263801277244,71.290189647152786,70.325602656777704,69.405896756268007,68.527080449641772,67.685672123135859,66.87861673593406,66.103218860052536,65.357088364194311,64.638095980483612,63.944336671793906,63.274099211917132,62.625840755521587,61.998165446841774,61.389806321032367]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Moderate",121.12719722557009,114.00570395546551,108.95292406904292,105.03368350512378,101.83143079893834,99.123964713646942,96.778650912515758,94.709937528833763,92.859410348596597,91.185404890479859,89.657157642411178,88.251306454185183,86.949691557119763,85.737917078492018,84.60437775598858,83.539581235560973,82.535664372306599,81.586040484307802,80.685137192069433,79.828198287015184,79.011131733952681,78.230391488584829,77.482884485884,76.765896628150273,76.077033297658019,75.414171102202019,74.775418400592585,74.159082758196504,73.563643921964854,72.987731228388384,72.430104599461416,71.889638463848115]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Conservative",128.14371148020419,123.38334161805193,120.00580544984575,117.38598486512008,115.24543558769349,113.4356269609936,111.86789941948732,110.48506572554125,109.24807883476164,108.12908807964152,107.10752955733507,106.16778681332435,105.29772093063517,104.48770897260941,103.72999338912888,103.01822900588546,102.34715969518282,101.71238258238456,101.11017280440321,100.53735106848292,99.991182049283069,99.469295389666257,98.969623526976619,98.490352219677547,98.029880782965918,97.586789833030565,97.159814900276743,96.747824674947282,96.34980294225096,95.964833480685755,95.592087358770442,95.230812187130837]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Advanced",111.63062037450126,103.97013253786486,98.534929920510834,94.319059241423076,90.874442083874413,87.962059774738876,85.439239466520391,83.213954247238007,81.223368787432648,79.422665204070583,77.778751629883985,76.266497736064352,74.866369320748447,73.562880950796242,72.343549012529976,71.198162717289023,70.118263793247579,69.096767041445219,68.127678333442205,67.205881484112041,66.32697475008014,65.487143702521593,64.683061175893556,63.911807654354462,63.170807282073916,62.457775956611165,61.770678866758011,61.107695484932613,60.467190496805799,59.847689499363675,59.247858558539541,58.666486913443734]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Moderate",115.75386137782044,108.9482853909871,104.11965238417852,100.37427364733396,97.314076397345161,94.72671648891486,92.485443390536602,90.508500410511814,88.740064653692031,87.140319921023078,85.679867403703255,84.336381322235468,83.09250749527294,81.934488666858684,80.851234396894682,79.833673422610502,78.874291416869909,77.966793890218028,77.105855660050111,76.286931508439594,75.506110927381144,74.760005179007422,74.045658410061336,73.360476923205539,72.702172328593562,72.068715430036562,71.458298501631006,70.869304187007614,70.300279673216764,69.749915100891755,69.217025403252748,68.700534940547811]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Conservative",122.45911533390688,117.90992072070566,114.68221577608418,112.17861331730394,110.13302116288295,108.40349763972841,106.90531621826148,105.58382654968173,104.40171375948124,103.33236266643131,102.35612160506025,101.45806688396856,100.62659808190571,99.852519146280031,99.128416660438759,98.448226928993094,97.806926991859029,97.200309290767279,96.624814201658538,96.077403468704489,95.555463108608592,95.056727915886199,94.579222047237536,94.121211742878316,93.68116732614584,93.257732378657806,92.84969852408301,92.455984638810875,92.075619588457315,91.707727796115023,91.351517102616071,91.006268495407383]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Advanced",80.403866126360725,75.14897969220074,71.420578432394649,68.528605739251063,66.165691998234664,64.167876896411627,62.43729073842858,60.910805564074671,59.545318045284979,58.310084332505227,57.182404304268587,56.145039238086632,55.184589202445558,54.290431611125001,53.454003044462496,52.668299178979012,51.927517870108602,51.226798863949128,50.56203035131891,49.929702768285566,49.326796638539143,48.750695367586729,48.199116610302504,47.670057658175331,47.161751544120555,46.672631435948617,46.201301508479489,45.746512929276207,45.307143917158925,44.882183071736236,44.47071535049642,44.071910204379165]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Moderate",83.247576642399991,78.647843418485934,75.384280758914485,72.852864895608363,70.784547535000428,69.035810123787158,67.520984875428979,66.18481431108637,64.989569012122843,63.90833811985523,62.921251651514922,62.013220123140378,61.172514240301652,60.389835788208792,59.657688991943466,58.969942792381737,58.321518427600864,57.708161596079727,57.126273128637351,56.572781016387601,56.045042236369717,55.540766418130744,55.057955768029409,54.594857265331214,54.149924239654865,53.721785203686807,53.309218356816146,52.911130564848037,52.526539904723286,52.154561072441297,51.794393108457953,51.445309012455674]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Conservative",87.742693503115902,84.846867011140262,82.792245417288882,81.198557096179798,79.896418925313242,78.795476788805786,77.841797331461862,77.000592433337602,76.248109010352778,75.567404954410435,74.945970839486222,74.374306869553067,73.845028702978766,73.352282518377137,72.891349245634828,72.458368990586095,72.050144347510582,71.663996961284184,71.297660924525744,70.949202211003126,70.616956868583415,70.299482962460544,69.995522753659188,69.703972603416659,69.423858783726033,69.154317855534941,68.894580617151732,68.643958870629575,68.401834432550103,68.167649947376916,67.940901159807808,67.721130376607775]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Advanced",81.312728168339021,75.998442018157817,72.227895989131582,69.303233273307939,66.913609838950379,64.893212013181156,63.143063809924165,61.599323688769161,60.218401094100493,58.969204656782679,57.828777659742947,56.779686518960972,55.808379833973717,54.904114943919289,54.058231630716719,53.263646396040727,52.514491509561722,51.805851778473553,51.133568914893061,50.494093683792499,49.884372477575234,49.301759124521183,48.743945480535494,48.208906199069411,47.694854339753533,47.200205359380519,46.723547654766293,46.263618277033331,45.819282764711851,45.389518284833024,44.97339945150928,44.57008632739403]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Moderate",84.188583165370559,79.536855887789073,76.236402860057453,73.676372604167213,71.584675582475981,69.816170949473388,68.28422255474436,66.932948304894509,65.724192298854106,64.630739485378726,63.632495277162889,62.714199623083715,61.863990644160296,61.072465021272642,60.332042249431268,59.636521965793605,58.98076799958141,58.360477959879944,57.772011993541035,57.212263366578824,56.678559180065633,56.168583173863496,55.680314971849789,55.211981737650781,54.762019317770616,54.329040721999938,53.911810338847197,53.509222677644871,53.120284715959549,52.744101142570344,52.379861944118169,52.026831902484169]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Conservative",88.734511526649641,85.805951449766837,83.728105007817405,82.116402094978071,80.799544930934601,79.686158063016919,78.721698488985169,77.870984854051798,77.109995576145835,76.42159703848175,75.793138412102351,75.215012518034584,74.679751544184683,74.181435499263017,73.715291970152919,73.277417431561631,72.864578335219548,72.474066050651089,72.103589057313584,71.751191467301865,71.415190519649514,71.094127980336538,70.786731893270115,70.49188614447425,70.208605999202334,69.936018258336745,69.673345025352432,69.419890323112071,69.175028980430781,68.938197341586388,68.708885451320683,68.486630442766696]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Advanced",84.607026511785918,79.077437733645894,75.154132059025244,72.11097975667667,69.624543280885206,67.522291194897875,65.70123760626457,64.094954502745168,62.658085303915989,61.358279007025189,60.171648828124525,59.080054880155366,58.069396742137194,57.128496525775958,56.248343153503868,55.42156614662585,54.64206004998448,53.904710536986251,53.205190851155308,52.539807963997156,51.905384554264494,51.299167243416008,50.718754375363829,50.162038548806748,49.627160427394685,49.112471271844448,48.61650228937652,48.137939364088353,47.675602073015277,47.228426144203063,46.795448700743187,46.375795776124463]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Moderate",87.599393702739917,82.759206662340276,79.325039304923749,76.661292157211918,74.484852264524108,72.644698554997888,71.050684907107581,69.644665224124466,68.386937759395735,67.249184872940248,66.210497866707925,65.254998444901716,64.370344157181705,63.546750718996108,62.776330509291405,62.052631964146173,61.370310826308291,60.724890398089855,60.112583361579588,59.530157116782064,58.974830475124079,58.444193335661829,57.936143468891757,57.448836213867757,56.980644047085541,56.530123785908643,56.095989759365537,55.677091689014894,55.272396321179933,54.880972072061809,54.50197611147523,54.134643434724445]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Conservative",92.329495496731624,89.282287935902801,87.120259764403215,85.443260429275568,84.073052203574406,82.914557655749547,81.911024032074835,81.025844642745582,80.234024696947174,79.517736427707945,78.863816471246011,78.262268423992225,77.705321923421153,77.18681713611835,76.701788299746426,76.246173741854193,75.816608910417173,75.410275437688782,75.024788964618779,74.658114362592329,74.30850069537955,73.974430650166497,73.654580738917602,73.347789629491118,73.053032691663816,72.769401349588364,72.496086191092758,72.232363042269213,71.977581403789955,71.731154784023204,71.492552567418031,71.261293134550726]
[null,null,null,null,null,null,null,null,null,null,"Class 11 - Advanced",91.55089196765914,85.567478937743019,81.322179832198117,78.029270021277895,75.338766802281995,73.063978743323304,71.093467696737093,69.355353772365859,67.800557885816872,66.394073923767266,65.110054666820957,63.928871451628389,62.835266607862273,61.81714485590075,60.864755561276048,59.970123335576808,59.126641636904836,58.328776395800972,57.571845750355834,56.851853577946144,56.165361788306221,55.509391027689979,54.88134253135992,54.278935939435634,53.700159316167358,53.143228606988714,52.606554472401257,52.088714944419728,51.58843272043972,51.104556181609674,50.636043425815018,50.181948758390099]
[null,null,null,null,null,null,null,null,null,null,"Class 11 - Moderate",94.78884863297742,89.551417900470071,85.835401658084976,82.953035530782842,80.597970925577627,78.606792173523814,76.881954683192546,75.360540193070278,73.999588555890398,72.768458047134501,71.644523950685198,70.610604807707674,69.653345198631371,68.762157823383063,67.928507708300117,67.145413796891773,66.407093218177849,65.70870186306604,65.046141580997983,64.415914466124022,63.815011072242065,63.240823496672689,62.691076975792761,62.163775453695841,61.657157832815244,61.1696624856705,60.699898223738941,60.246620362959966,59.808710848490627,59.38516163961323,58.975060733407673,58.577580339734723]
[null,null,null,null,null,null,null,null,null,null,"Class 11 - Conservative",99.907159205887581,96.609861313429306,94.270391227780792,92.455757251266789,90.973093335322517,89.719518856159596,88.633623249674017,87.675795442864242,86.818989273160014,86.043913813609521,85.336325357215728,84.685407075862159,84.082750878052806,83.521691380701725,82.996855271567227,82.503847528733075,82.039027464757453,81.599345402896788,81.182221295053225,80.785452985594532,80.407145835502746,80.045658003110105,79.699557379108938,79.367587318539208,79.04863909775537,78.741729572299178,78.445982899946017,78.16061547240794,77.884923402594936,77.618272064350847,77.360087293460438,77.109847943044457]
[null,null,null,null,null,null,null,null,null,null,"Class 12 - Advanced",92.779538007957001,86.715825413845806,82.413552860813894,79.076451010763421,76.349840266702699,74.044523730291885,72.047567713670801,70.286127672591505,68.710465863620314,67.285106378748651,65.983855119559593,64.786819998951117,63.678538583148786,62.646753269509119,61.68158256652768,60.774944053199732,59.920142525448398,59.111569644603357,58.344480716477207,57.614825989037584,56.919121231605537,56.254347106431503,55.617869972416486,55.007378866426741,54.420834851808017,53.85642993133721,53.312553436005693,52.787764314504209,52.28076812236602,51.790397785598579,51.315597419384581,50.855408637494349]
[null,null,null,null,null,null,null,null,null,null,"Class 12 - Moderate",100.83577727194744,95.264231605586971,91.311157045023947,88.244914200844832,85.739611378663483,83.621408024087856,81.786536818100458,80.168065712303019,78.720293973921343,77.410625130339469,76.214991151739994,75.115114510953234,74.096787797164382,73.148748307560894,72.261916591176984,71.428866244299812,70.64344548537953,69.900501181821369,69.195673746997883,68.525242130803917,67.88600490341598,67.275187794468735,66.69037092481652,66.129430902818768,65.590494284029759,65.071899819019066,64.572167570240893,64.089973450668978,63.624128080637405,63.173559112810402,62.737296364253496,62.314459237055523]
[null,null,null,null,null,null,null,null,null,null,"Class 12 - Conservative",106.2806036664213,102.77295903650739,100.28424556553519,98.35384942585452,96.776600935621289,95.443056338364798,94.287887464649074,93.268956305707377,92.357491324968407,91.532970956430091,90.780242834735176,90.087800086591358,89.446698237478699,88.849846695054509,88.291529363762962,87.767070847104975,87.272598204821264,86.804867210092979,86.361133224082295,85.939053607564787,85.536612855543993,85.152064387244721,84.783884733849064,84.430737084401628,84.091441985705245,83.764953574907381,83.450340136592587,83.146768073223427,82.853488594168397,82.569826588138994,82.295171262876849,82.028968225630095]
[null,null,null,null,null,null,null,null,null,null,"Class 13 - Advanced",99.827676130149968,93.303324425150862,88.674223221705873,85.083613375474556,82.149871516706781,79.669428118135841,77.520770313261806,75.625519811707662,73.930160467030476,72.396521390140464,70.996418608262687,69.708448901771263,68.51597520969176,67.40580876203137,66.367317404817697,65.391804723693326,64.472066903263567,63.602069558917037,62.776707558586381,61.99162350469264,61.243068481696355,60.527793783282945,59.842965699818585,59.186097712355078,58.554995993327175,57.947715198264468,57.362522301247679,56.797866779322334,56.252355853587282,55.72473379150658,55.21386449637361,54.718716776697256]
[null,null,null,null,null,null,null,null,null,null,"Class 13 - Moderate",103.35836471615565,97.647436863005566,93.595469067102073,90.45251867021814,87.884541213952005,85.713347211303912,83.832573418048497,82.173613360801923,80.689623021164564,79.347190467416794,78.121645564898429,76.994253541384523,75.950451562250336,74.978695168014497,74.069677768994936,73.215787176698143,72.410717711748362,71.649187326715889,70.926727372111017,70.239523709100268,69.584294818363219,68.958197026195947,68.358749915844854,67.78377697522707,67.231357892330948,66.699789858598294,66.187555913196761,65.693298844693317,65.215799518960935,64.753958761975952,64.30678211994136,63.873366965213158]
[null,null,null,null,null,null,null,null,null,null,"Class 13 - Conservative",108.93940318803087,105.34400854972162,102.79303545697672,100.8143470028413,99.19764081866748,97.830735216534123,96.646667725922583,95.602246180358222,94.667979271787161,93.822832050504317,93.051273087613325,92.341507644791506,91.684367485479981,91.072584633477902,90.500299994868428,89.962721209741034,89.455878449304066,88.976446326598293,88.521611540733005,88.088972847170737,87.676464319450176,87.282295682952025,86.904905356559169,86.542923086597582,86.19513991373735,85.860483810994822,85.53799975442584,85.226833292558595,84.926216902423747,84.635458583615616,84.353932263814272,84.081069681140917]
[null,null,null,null,null,null,null,null,null,null,"Class 14 - Advanced",90.119749674171018,84.229870582182514,80.050934861721814,76.809500491376383,74.161055769733309,71.921827663604432,69.982120049272623,68.271176677744805,66.740685678927179,65.356188162229884,64.092240957284105,62.929522240025833,61.853012851155228,60.850806586938674,59.913305236823405,59.032658085303098,58.202361865295593,57.416969017048935,56.671870866477974,55.963133759166716,55.287373349780665,54.641656858441678,54.023426144834886,53.430436496132558,52.860707427576628,52.312482773307089,51.784198038706037,51.274453484283001,50.78199177448947,50.305679292815647,49.8444904243742,49.397494257792161]
[null,null,null,null,null,null,null,null,null,null,"Class 14 - Moderate",93.307089937741338,88.151531795106223,84.493605079687683,81.65629669001585,79.338046937052567,77.377994699057894,75.680120221634027,74.182488794417452,72.84281183196218,71.630926607463124,70.524562078998912,69.506805371818132,68.564509841004238,67.687253689327093,66.866635363580372,66.095782936578161,65.369003936363796,64.681529977950433,64.029326973908553,63.40895169836913,62.817441749409461,62.252229991618933,61.711077220945256,61.19201858423672,60.693320513764483,60.213445793728688,59.751024982950582,59.304832854525714,58.873768831273431,58.456840630374984,58.053150505526709,57.66188360677436]
[null,null,null,null,null,null,null,null,null,null,"Class 14 - Conservative",98.345390031510718,95.099636175016528,92.79673716488638,91.010469918342707,89.550983308392205,88.317004962228182,87.248084298262043,86.305229451898015,85.46181705171837,84.698857730492335,84.002330441767867,83.361587448300938,82.768352095603859,82.216063195224194,81.699431431637706,81.214130486810902,80.756576585273677,80.323767723453926,79.913164185094033,79.522598239109669,79.150204863868012,78.794367883306521,78.45367757514353,78.12689693855036,77.8129345816766,77.510822728779502,77.219699228979522,76.938792723513913,76.667410328599857,76.404927338687216,76.150778565013368,75.904451007373822]
[]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Variable Operation and Maintenance Expenses ($/MWh)","Class 1 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 1 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 1 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 11 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 11 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 11 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 12 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 12 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 12 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 13 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 13 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 13 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 14 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 14 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 14 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Grid Connection Costs",null,"Grid Connection Costs (GCC) ($/kW)","Class 1 - Advanced",{"$f":"L447","v":878.2390056045549},808.21600244456397,756.1103192879707,713.82232616902763,677.74423191132792,645.95153083080163,617.2954645380828,591.03506031803363,566.66438720248811,543.82258522381971,522.24320872813666,501.72391594857186,490.45050764761044,479.95521560919377,470.13752557154339,460.91522336888193,452.22020556814579,443.9954243015107,436.19261666925206,428.77058870427123,421.69389890723539,414.93183465699622,408.45760662820408,402.24770776696084,396.28139806529094,390.54028662480664,385.00798976432952,379.66984914928912,374.51269772591286,369.52466404941453,364.69500768826242,360.01397996389619]
[null,null,null,null,null,null,null,null,null,null,"Class 1 - Moderate",{"$f":"L448","v":911.43808852095674},848.44455237320494,801.36876002505335,763.01500170284078,730.17811638819228,701.14837358491627,674.90521655092766,650.79036526221807,628.35435073960195,607.27658505413297,587.32035793584419,568.30590899621291,558.29061513256818,548.96659961362786,540.24456558769248,532.05147400498834,524.32682178809239,517.01992762170914,510.08791475458924,503.4941864739294,497.20725655823333,491.19983992051465,485.44813692905382,479.93126392148588,474.63079547853579,469.53039312945373,464.61550161489083,459.8730984731074,455.29148609595052,450.86011789405313,446.56945207001519,442.41082789959472]
[null,null,null,null,null,null,null,null,null,null,"Class 1 - Conservative",{"$f":"L449","v":965.42675469022663},922.3092026984167,889.83188372840652,863.18481781614014,840.2255116197739,819.81109394392695,801.25937253293728,784.13031939431482,768.12348650384615,753.02457651443376,738.67536019065358,724.95567650679789,718.26094251480845,712.02829427838719,706.1980412206434,700.72136030992965,695.55780819884558,690.67350690748515,686.03979542520153,681.63221063982508,677.42970555261547,673.41404141772989,669.56930934565992,665.88154962975966,662.33844577862885,658.9290763238622,655.64371178663941,652.47364728835612,649.41106355021805,646.44891069318078,643.58081049247426,640.8009736776321]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Advanced",{"$f":"L450","v":909.81443540265604},837.27388701133202,783.29484212735724,739.48646384047163,702.11124963568068,669.17550185072218,639.48916065135336,612.28461304365192,587.03773826411555,563.37470230445012,541.01947995897217,519.76245464357919,508.08373217401368,497.21110167208673,487.04043507499745,477.48656236144006,468.47893156764815,459.95844377712598,451.8751008884642,444.18622788304197,436.85510902915115,429.84992749117919,423.14293078402562,416.70976670193113,410.52894956898507,404.58142727667649,398.85022709941944,393.32016368982437,387.97759659749255,382.81022756219357,377.80693000040321,372.9576047381795]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Moderate",{"$f":"L451","v":944.20712883430315},878.94877870576238,830.18046488339564,790.44776939753172,756.43029570042211,726.35684315515982,699.17016282361863,674.1883074630116,650.94564828331795,629.11007122024546,608.43635553177546,588.73827788308961,578.36290298651329,568.70366004590767,559.66804170940873,551.18038294573432,543.17800540323469,535.60840561535144,528.42716527797756,521.59637191240904,515.08340726934171,508.860005277862,502.90151063530459,497.18628884654629,491.69525204105548,486.41147432913056,481.31987714447899,476.40696982726945,471.66063420387337,467.06994450216143,462.62501586737449,458.31687619523768]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Conservative",{"$f":"L452","v":1000.1368558396805},955.46909345264203,921.82411363105973,894.21900263804787,870.43423781778756,849.28585819299587,830.06714456996781,812.32224857827805,795.73992015072031,780.09815728258582,765.23304190422255,751.02009282649669,744.08466227943279,737.6279309112108,731.58806208264025,725.9144774219003,720.56527951718613,715.5053723696135,710.70506451586402,706.13901331863178,701.78541507396676,697.62537529626115,693.64241312183924,689.82206694908768,686.15157747034891,682.61963055638512,679.21614692328501,675.93210872492432,672.75941555506301,669.69076406952968,666.71954672649247,663.83976611316598]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Advanced",{"$f":"L453","v":916.73910886145973},843.64644831342969,789.2565644221861,745.11475691875683,707.45507684515769,674.26865234013655,644.35636592491585,616.94476223913136,591.50573139248866,567.66259409491454,545.13722428989138,523.71840998403297,511.95079978487018,500.99541678646221,490.74734039864779,481.12075236399409,472.04456374186123,463.45922580897678,455.31435992421666,447.56696626583823,440.18004965564069,433.12155109742537,426.36350687961567,419.8813794497857,413.65351960275547,407.66073022282927,401.88590940359268,396.31375622071215,390.93052640518471,385.72382809369685,380.68245001737029,375.79621613660873]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Moderate",{"$f":"L454","v":951.39356794785544},885.63853108022113,836.49903755876892,796.46393321767948,762.18754969447809,731.88520559666244,704.49160517636551,679.31961083352667,655.9000498386157,633.89828037953077,613.0672153187578,593.21921396016398,582.76487122094215,573.03211097766439,563.92772179730559,555.37546275572697,547.31217845112337,539.6849658086785,532.44906845287255,525.5662853499681,519.00374999044789,512.73298116797844,506.72913592633148,500.97041510843957,495.4375855643982,490.11359258014932,484.98324282517621,480.03294296111181,475.2504825818985,470.62485275844517,466.14609340153964,461.805164119474]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Conservative",{"$f":"L455","v":1007.7489807646267},962.74124831706843,928.84019375131106,901.02497795892214,877.05918531225473,855.74984360839937,836.38485475499556,818.5049008816967,801.79636297110665,786.03554934276519,771.05729433293743,756.73616931578908,749.74795262908401,743.24207854054862,737.15623976718007,731.43947298095634,726.04956188538119,720.95114336299912,716.11429996629113,711.51349617302765,707.12676232945137,702.93506014245065,698.92178331112359,695.07236016540207,691.373934285475,687.81510542932472,684.38571759877016,681.07668431210902,677.87984351023465,674.78783626261475,671.7940047368661,668.892305873395]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Advanced",{"$f":"L456","v":937.22358841025323},862.49767681436219,806.89245428046479,761.7643007770555,723.26311744606846,689.33514430687273,658.75446967366577,630.73035537316719,604.72289093175141,580.34698018355209,557.31828236225931,535.42086595535977,523.39030922306347,512.19012885885013,501.71305982836185,491.87136627043071,482.59237076636833,473.81519398030775,465.48833156345768,457.56782286567767,450.01584605376348,442.79962577519905,435.89057347097588,429.26360329855368,422.89658230258146,416.76988440898248,410.86602557028522,405.16936296393391,399.66584520607188,394.34280353795458,389.1887761755836,384.19335969637768]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Moderate",{"$f":"L457","v":972.6523992741262},905.42807011283355,855.19055760173842,814.26087129269149,779.21858406744389,748.23913593648285,720.23342718334266,694.49896616014303,670.55609650128963,648.06269884377252,626.76616490303979,606.47466116303303,595.78671677207888,585.836478593989,576.52865239194466,567.78529364300141,559.54183574174726,551.74419349738173,544.34661045589985,537.31003198379233,530.60085717138861,524.18996840153443,518.05196760365811,512.16456851985492,506.50810823665739,501.06515095346072,495.82016384570312,490.75924983269965,485.86992566761324,481.14093642750265,476.56209946556891,472.12417238310218]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Conservative",{"$f":"L458","v":1030.2670703576714},984.25364287000025,949.5950713048893,921.15832620984838,896.65701938625125,874.87152173997845,855.07382339016954,836.79434303664254,819.7124538641599,803.59946581528675,788.28652260959211,773.64539292623738,766.50102496332124,759.84977751455131,753.62795104448116,747.78344345262838,742.27309512192289,737.06075274820364,732.11583038040908,727.41222190662074,722.92746676250636,718.64210124545434,714.53914798778044,710.60370971633688,706.82264273539442,703.18429206522228,699.67827477247852,696.29530133858066,693.02702732370835,689.86592936247507,686.80520085363821,683.83866370580597]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Advanced",{"$f":"L459","v":1067.5663341918623},982.44804598607027,919.10962352582499,867.70535030837209,823.84968165151508,785.20323446572741,750.36960552275184,718.44808610868756,688.82367863678132,661.05773035950415,634.82635631140647,609.88359467921248,596.17990912561891,583.42208309395369,571.48793385116119,560.27752382328106,549.70806810561453,539.71022067419995,530.22531430222614,521.2032745883447,512.6010196934667,504.38121608974456,496.51129931388687,488.96269475329109,481.71019135021061,474.73143356834032,468.00650579661703,461.51758971405656,455.24867976495187,449.18534530489876,443.31453052215943,437.62438515619249]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Moderate",{"$f":"L460","v":1107.9223455070251},1031.3489093081341,974.12470183661742,927.50279036009442,887.5870577885189,852.29919661490533,820.39864246779018,791.08520589120815,763.81252314205517,738.19089520001057,713.93258272127207,690.81907327609883,678.64472154765849,667.31067124474453,656.70837524975536,646.74904904034304,637.35914652238102,628.47706070092056,620.05067162243984,612.03549319797946,604.39325152960726,597.0907795180417,590.09914690007633,583.39296799512431,576.94984530411523,570.749918172702,564.77549357567477,559.01074171994435,553.44144327276081,548.05477805228657,542.83914727777164,537.78402317992845]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Conservative",{"$f":"L461","v":1173.5496770903683},1121.1370119440085,1081.6583596227915,1049.2668235017732,1021.3580399072996,996.54276194334329,973.99173301694577,953.1700656226709,933.71254232679291,915.35866839859739,897.91610416318281,881.23878475106744,873.10082619922878,865.52456804216445,858.43745184196575,851.78012948885009,845.50343901682527,839.56619916362968,833.93357029008178,828.57581562200573,823.46735093102268,818.58600563382254,813.91244126474248,809.42968873819768,805.12277642176161,800.97842843960223,796.98481786992306,793.13136327044936,789.40855971285862,785.80783753276546,782.32144351265993,778.94234035379975]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Advanced",{"$f":"L462","v":1015.8517892028588},934.85676097991131,874.58654851556514,825.67237686350427,783.94114382918372,747.16678961564912,714.02055490140356,683.64536267936853,655.45600678590893,629.0350834830607,604.0743972881545,580.33990115409881,567.30004307462002,555.16022563609374,543.80418482380844,533.13682419263932,523.07936906520717,513.56583264494532,504.54038963518138,495.95539131510645,487.76984279576703,479.94821904246817,472.45953306429476,465.2765944465545,458.37541339367294,451.73471730569361,445.33555531419404,439.16097224489357,433.19573787566787,427.4261206045847,421.83969706338246,416.42519103625352]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Moderate",{"$f":"L463","v":1054.2528936462959},981.38879173834391,926.93661234317722,882.57313751954018,844.59098404439089,811.01252080304732,780.65727825838542,752.76382935476556,726.81227704390938,702.43179992169041,679.34859717792551,657.3547414589641,645.77013393658194,634.98512235428416,624.89641778275882,615.4195365576262,606.48449526997376,598.03267126185335,590.01446934995624,582.38755841946886,575.11551861857606,568.1667895129807,561.51384226564585,555.13252091715367,549.00151293752333,543.10191975286079,537.41690541514095,531.93140695064767,526.63189383284328,521.50616690909396,516.54318926131793,511.73294310146321]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Conservative",{"$f":"L464","v":1116.7011369772501},1066.8274214426322,1029.2611753824428,998.43873478115279,971.88189532219496,948.26870735263071,926.81008473637155,906.99705073631333,888.48207960944956,871.01729538798475,854.41967562485797,838.55023105612338,830.80648765529565,823.59723502356792,816.85342956466843,810.51859808196525,804.54596009024203,798.89632921052635,793.53655348901043,788.43833664631177,783.57733379317926,778.93244832324592,774.48527855568443,770.2196774133522,766.12139851258166,762.17780908125815,758.37765511175417,754.7108677430324,751.16840248002632,747.74210478599218,744.42459702112683,741.20918278419549]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Advanced",{"$f":"L465","v":800.44645172160642},736.62593810217027,689.13566617042557,650.59345405450517,617.71108109092438,588.73451023930863,562.61673769911454,538.68242455135828,516.47045412312946,495.65193065961427,475.98400969948364,457.28227248168241,447.00743884786789,437.44179758356341,428.49373776773888,420.08832759156115,412.16349608004748,404.66724854486478,397.55559711188351,390.79099668849665,384.3411451084333,378.17805020957763,372.27729560836758,366.61745645602826,361.17962985063127,355.94705392067624,350.90479621681675,346.03949680876013,341.33915495251227,336.79295075076141,332.39109513668774,328.12470294906205]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Moderate",{"$f":"L466","v":830.70483008018584},773.29112815043061,730.38520993614884,695.42874641848721,665.50048296404589,639.04213338837701,615.1235397074131,593.14473094959169,572.69605114740034,553.48530937268367,535.2967626506113,517.96657338773241,508.83841307494237,500.34029913294614,492.39084443632953,484.92347957989017,477.88306072085595,471.22339578766309,464.9054059610155,458.89573618753815,453.16568922864991,447.69039685266955,442.44816754892531,437.41996748570148,432.58900332839761,427.94038383345168,423.46084301560751,419.13851191524736,414.96272907361129,410.92388209591525,407.01327437699467,403.22301234124581]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Conservative",{"$f":"L467","v":879.91129437133452},840.61300395321757,811.01245721699013,786.72573205203037,765.8001126459319,747.19396091694318,730.28551175676,714.67371392192922,700.08473243885726,686.32325196627289,673.24505887981445,660.74063576332412,654.63890715082732,648.95833371485458,643.64451214358701,638.65294404627332,633.94676846169909,629.49510824977597,625.27184113157011,621.25467088565483,617.42441481193009,613.76444971408944,610.26027587841452,606.89917011955299,603.66990691486706,600.5625321965266,597.56817830237037,594.67891141353209,591.88760486639751,589.18783324529954,586.57378329512994,584.04017854675772]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Advanced",{"$f":"L468","v":1023.0804760028153},945.21062814828019,887.21332932073631,840.10507676618931,799.88437879844662,764.41671789189184,732.42797730314408,703.09632560839384,675.86062208083399,650.32062787909865,626.18082144533253,603.21678045066972,590.71316053878184,579.07256889078553,568.18352261779285,557.95483592640335,548.3109735908015,539.18866238988016,530.53437273100042,522.30241535200537,514.45348119702373,506.95350612759034,499.77277743101638,492.8852228442081,486.26783910410825,479.90022840402514,473.76421919222054,467.84355354215404,462.12362754422406,456.59127428125277,451.23458127123143,446.04273601024738]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Moderate",{"$f":"L469","v":1060.1013246805503},991.60630210107013,940.50621757564602,898.93758697337751,863.39780476991155,832.01847451127185,803.68433001823541,777.67600173792709,753.50230918971465,730.81291332837316,709.34913675999667,688.91453701999035,677.96980650135697,667.78050615773031,658.24905223457267,649.29562753151106,640.85411418051649,632.86912755226251,625.29381185855846,618.08817414812881,611.21780622346887,604.65289089415887,598.36741988134452,592.33857148254401,586.54621036759033,580.97248182728833,575.60147984895684,570.41897346380222,565.41217950533019,560.56957264237428,555.88072558217254,551.33617387024094]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Conservative",{"$f":"L470","v":1118.621008787173},1073.9797634075776,1040.2897449776938,1012.6003868978962,988.70657478989438,967.43203349042142,948.07463155180631,930.18147979389255,913.44334866380859,897.63967730748698,882.60761174760228,868.22347887847377,861.33307044812932,854.91825366780688,848.91759331771857,843.28083936115479,837.96636636800713,832.9393061689608,828.17016004612526,823.63374987673615,819.30841349800596,815.17537907997587,811.2182727463254,807.42272677453207,803.77606468539921,800.26704579661396,796.88565625505464,793.62293675494561,790.47083947473209,787.42210848071204,784.47017912464389,781.60909292661279]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Advanced",{"$f":"L471","v":1093.8289877834263},1010.5742499055615,948.56629631958117,898.200393131488,855.19833573920334,817.27799952084717,783.07715945070572,751.71715245630332,722.59803356009024,695.29188642802262,669.48275346528817,644.93069299126932,631.56241724693643,619.11685027719489,607.4747998793124,596.53877453973234,586.22801558742776,576.47487430363128,567.2221193937321,558.42090207158901,550.02919496418178,542.01057831473588,534.33328470396486,526.96943890815203,519.89444693245912,513.08650041208034,506.52617118812645,500.19607705875853,494.08060421838479,488.16567522537019,482.43855382050225,476.88767978883448]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Moderate",{"$f":"L472","v":1133.4099184979509},1060.1782979425122,1005.5445178605451,961.10131500237867,923.10387012341528,889.55458259499676,859.26106285975936,831.45419520459905,805.60883281990402,781.35040986045715,758.40236075925202,736.55465857584238,724.8530732308335,713.95915790108791,703.76858067728483,694.19600480484871,685.17074020381335,676.63357226256608,668.53440500080967,660.83047985708356,653.48500922305118,646.46611397680545,639.74598730353489,633.30022932433417,627.10731230181398,621.14814683006341,615.4057269568051,609.8648376070222,604.51181162705961,599.33432668097237,594.32123440325643,589.46241584930135]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Conservative",{"$f":"L473","v":1195.9763815799586},1148.2480851337853,1112.2283197077629,1082.6241749398646,1057.078047410879,1034.3323196592576,1013.6363061341457,994.50579926328624,976.61018551554071,959.71365171549621,943.64208213584413,928.2632513738173,920.89635438422283,914.03793736794796,907.6223167098218,901.59576746045911,895.91378568967116,890.5390920091379,885.44014779263421,880.59003378875832,875.96558984329852,871.54674600844123,867.31599611435729,863.25797887544684,859.35914120303926,855.60746509420665,851.99224421344468,848.50389969711773,845.13382719716981,841.8742690143747,838.71820653904365,835.65926924783412]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Advanced",{"$f":"L474","v":1097.9638599668615},1014.3944040630207,952.15204915352649,901.59575370630319,858.43114072907088,820.36745875450686,786.03733329895738,754.55877978399133,725.32958533111002,697.92021600482894,672.01351983325833,647.36864811266082,633.94983785869886,621.45722438603502,609.77116492376854,598.79379942271999,588.4440639294221,578.65405400066754,569.36632199716018,560.53183447547747,552.10840519149838,544.05947671515469,536.35316154054715,528.96147907055183,521.85974234056459,515.02606054620071,508.4409320866028,502.08690905205282,495.94831861393885,490.0110301153403,484.26225915167237,478.69040180827704]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Moderate",{"$f":"L475","v":1137.6944137863081},1064.1859644082981,1009.3456587176115,964.73445248296355,926.59337036305453,892.91726043613983,862.50922569582337,834.59724303195526,808.65418048463073,784.30405628172684,761.26925938817726,739.33896892356529,727.59314946126256,716.65805315353157,706.42895369749067,696.82019175013716,687.76081001016712,679.19137002398429,671.06158643938977,663.32853905979698,655.95530121303022,648.90987326831305,642.16434329602521,635.69421918128864,629.4778918079578,623.49619960870166,617.73207234565507,612.17023742805497,606.79697603792408,601.59991925865017,596.56787658188318,591.69069081156476]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Conservative",{"$f":"L476","v":1200.4973894591349},1152.5886713862337,1116.4327447066905,1086.7166908962615,1061.073994366734,1038.2422836342055,1017.4680354201352,998.26521175972368,980.30194934265478,963.34154357689476,947.20922054607138,931.77225501138639,924.37750981354304,917.49316673564454,911.05329386652829,905.00396316674551,899.30050247317047,893.90549147462661,888.78727232315487,883.91882400769543,879.27689882444849,874.84135095755346,870.59460806068068,866.52125077978155,862.60767479304934,858.84181666732286,855.21292959520576,851.71139850321856,848.32858651730726,845.05670661273393,841.88871364819101,838.81821301860089]
[null,null,null,null,null,null,null,null,null,null,"Class 11 - Advanced",{"$f":"L477","v":1303.2175490389984},1204.0255943048844,1130.1476351396213,1070.1403308525653,1018.9065123450023,973.72719439205218,932.97938511922882,895.61622148986748,860.92291277165714,828.38962782803537,797.63992620358374,768.38793486657653,752.46060825063898,737.63262191652791,723.76196703832579,710.73248958028489,698.44797146947496,686.82781418597028,675.80383081177501,665.31782157703526,655.31971392866342,645.76611637979022,636.61918036472207,627.84569458522424,619.41635708822002,611.30518479587147,603.48903047228271,595.947184490327,588.66104413817141,581.61383716970658,574.79038925996929,568.17692725505981]
[null,null,null,null,null,null,null,null,null,null,"Class 11 - Moderate",{"$f":"L478","v":1350.3753443530484},1263.1252036836104,1198.0330350097499,1145.0821966729163,1099.8110093685332,1059.8394774809115,1023.7469557228967,990.61709875554334,959.82423241428694,930.92208878320105,903.5811601381281,877.55121468084553,863.60962825050638,850.63032180129721,838.48899146426754,827.08396471347157,816.33101946869022,806.15960583421315,796.51003809921281,787.33137255284453,778.57977943990261,770.217277109159,762.21073576660569,754.53108473415773,747.15267528109916,740.05276377102837,733.21108885075989,726.60952286689144,720.23178240155073,714.06318628919212,708.09045206452117,702.30152374224099]
[null,null,null,null,null,null,null,null,null,null,"Class 11 - Conservative",{"$f":"L479","v":1424.9187268931323},1368.0539388786608,1325.1390125604391,1289.8678308522296,1259.4314810410708,1232.3316035440907,1207.6738112179521,1184.8812060168075,1163.5598860048506,1143.4288969635284,1124.2807926887942,1105.9580362464112,1097.1809151918144,1089.0096109805872,1081.3658663705728,1074.1856719986604,1067.4160046743229,1061.0124487223327,1054.9374281672601,1049.1588706822374,1043.6491826308327,1038.384452132404,1033.3438218609958,1028.5089899639479,1023.8638089235072,1019.3939601647459,1015.0866878689104,1010.9305795178385,1006.9153836576832,1003.0318575549966,999.27163904766871,995.62713812125571]
[null,null,null,null,null,null,null,null,null,null,"Class 12 - Advanced",{"$f":"L480","v":1483.1214817684179},1370.2364772707056,1286.1599634545669,1217.8688925456656,1159.5624517847782,1108.146310989961,1061.7734307965575,1019.2524329429012,979.76985271556759,942.7454788434087,907.75090478259801,874.46079388099838,856.3347639877868,839.45983387369688,823.67439096646524,808.84624663362706,794.86590028489161,781.64162709934237,769.09582722964035,757.16226666215675,745.78396052956361,734.91152732502883,724.50189364083519,714.51726349281557,704.92428991131192,695.69340295926168,686.79826001810056,678.21529258010412,669.92332990401042,661.90328440270048,654.13788699677878,646.61146320393368]
[null,null,null,null,null,null,null,null,null,null,"Class 12 - Moderate",{"$f":"L481","v":1536.789220753885},1437.4945496457635,1363.416669305459,1303.1561810447577,1251.6354887046311,1206.1460478622801,1165.0710988716232,1127.3677986111029,1092.3241011182183,1059.432132989007,1028.3168992853884,998.69362471743625,982.82745844303747,968.05641102469019,954.23901894508401,941.25957419564656,929.02222817726704,917.44669186533713,906.46504017708924,896.01929682761943,886.05958154058089,876.54266945079962,867.43085732966586,858.691061409094,850.29409225441702,842.21406656184888,834.42792598001824,826.91504040599648,819.65687856167085,812.63673260573387,805.83948648206467,799.25141992516296]
[null,null,null,null,null,null,null,null,null,null,"Class 12 - Conservative",{"$f":"L482","v":1621.6230169611299},1556.9082740368492,1508.0691150200007,1467.928888764317,1433.2909234723095,1402.4500170567217,1374.3883158320502,1348.4492833012105,1324.1846409529619,1301.2746499706843,1279.4832270375437,1258.6310878801573,1248.6423206219558,1239.3430007818629,1230.6440680206952,1222.4726767406216,1214.7684841132632,1207.4809430583518,1200.567290388422,1193.9910263210827,1187.7207480295522,1181.7292426943925,1175.992773719822,1170.4905127561492,1165.2040831858435,1160.1171898123901,1155.215315927642,1150.4854735612794,1145.915996087549,1141.4963648508838,1137.2170633263813,1133.069453728679]
[null,null,null,null,null,null,null,null,null,null,"Class 13 - Advanced",{"$f":"L483","v":1623.3625568207954},1499.8033664369914,1407.7767414336206,1333.0282000353006,1269.2084159405722,1212.9304651397993,1162.1726558279502,1115.6309553382657,1072.4149793203724,1031.8896528568037,993.58606011639267,957.14810124762141,937.30810931562633,918.83751871807283,901.55943511302837,885.32917036872561,870.02686973259529,855.55213506352925,841.82002882395307,828.75805404107348,816.30383746963537,804.40332818382035,793.00937983847552,782.08062253487799,771.58055607894914,761.47681445804267,751.74056414695417,742.34600804583022,733.26997354940045,724.49156818553126,715.9918899443561,707.75378219508275]
[null,null,null,null,null,null,null,null,null,null,"Class 13 - Moderate",{"$f":"L484","v":1682.1050125462414},1573.4212309745781,1492.3386907299896,1426.3800882144899,1369.9876996781713,1320.1968660195985,1275.2379499534309,1233.9694991462045,1195.6121379577794,1159.6099694655277,1125.5525399413091,1093.1281462991269,1075.7617062827362,1059.5939374258128,1044.4699996967204,1030.2632439632403,1016.8687583696459,1004.1986619177353,992.17860666137619,980.74513419122491,969.84364764927579,959.42683491139758,949.45342760520907,939.88721362603155,930.69624344317879,921.85218627813447,913.32980342678809,905.1065140439091,897.16203456986466,889.47807730245552,882.03809684077214,874.82707555776472]
[null,null,null,null,null,null,null,null,null,null,"Class 13 - Conservative",{"$f":"L485","v":1774.9605270868303},1704.1264842730909,1650.6691896217899,1606.7333818495936,1568.8201181077343,1535.0629557249315,1504.3477947561169,1475.9560178933657,1449.3969582836112,1424.320643231262,1400.4686658414355,1377.6447890694831,1366.7115034586327,1356.5328580692424,1347.0113711901345,1338.067309085804,1329.6346230276961,1321.6579863022062,1314.0905921182543,1306.8924893452063,1300.0293057662184,1293.4712553707154,1287.1923570767078,1281.1698130463747,1275.3835090050686,1269.8156089142697,1264.450223394218,1259.2731363574487,1254.2715780048279,1249.4340350572313,1244.7500911257198,1240.210291652792]
[null,null,null,null,null,null,null,null,null,null,"Class 14 - Advanced",{"$f":"L486","v":1301.0915122709559},1202.061376830186,1128.3039403341033,1068.3945304740826,1017.2442935465824,972.13868001174262,931.45734570374384,894.15513541229996,859.51842449696164,827.03821354703064,796.33867622270532,767.13440585842955,751.23306268787087,736.42926636268464,722.58123972662804,709.5730182347645,697.30854078194034,685.70734033465487,674.70134121335809,664.23243859385661,654.25064161018304,644.71262956326302,635.5806156326139,626.82144270008837,618.40585661508908,610.30791668792631,602.50451344453052,594.97497104294666,587.70071711934406,580.66500678943976,573.85269048328757,567.25001751616901]
[null,null,null,null,null,null,null,null,null,null,"Class 14 - Moderate",{"$f":"L487","v":1348.1723755280277},1261.0645725728241,1196.0785936475702,1143.2141379943382,1098.0168049814456,1058.1104816589868,1022.0768403452736,989.00103060440563,958.25839898112326,929.40340558990351,902.10708025731265,876.11959940707368,862.20075693485376,849.24262460408329,837.12110133205874,825.73468045886978,814.99927730210891,804.84445705941494,795.21063138974785,786.04693969056837,777.30962370944599,768.96076375747566,760.96728408777324,753.30016144743649,745.9337889484525,738.84546005782352,732.01494647623269,725.42415012328161,719.05681414546211,712.89828132771754,706.93529087343757,701.15580646516071]
[null,null,null,null,null,null,null,null,null,null,"Class 14 - Conservative",{"$f":"L488","v":1422.594149843751},1365.8221296332542,1322.9772136608246,1287.7635724831421,1257.3768757777377,1230.3212083483791,1205.7036421327177,1182.9482202220629,1161.6616832824502,1141.563535437067,1122.4466689044555,1104.1538037522234,1095.3910014750966,1087.2330277267754,1079.6017529320259,1072.4332721510236,1065.6746486939587,1059.281539344234,1053.2164294269335,1047.4472989371875,1041.9465992541382,1036.6904575063918,1031.6580503941168,1026.8311059218415,1022.1935029144726,1017.7309461560496,1013.4307006373456,1009.2813724582971,1005.2727268890244,1001.3955362744457,997.64145209427477,994.00289671622897]
[]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Offshore Spur Line Costs ($/kW)","Class 1 - Advanced",878.2390056045549,808.21600244456397,756.1103192879707,713.82232616902763,677.74423191132792,645.95153083080163,617.2954645380828,591.03506031803363,566.66438720248811,543.82258522381971,522.24320872813666,501.72391594857186,490.45050764761044,479.95521560919377,470.13752557154339,460.91522336888193,452.22020556814579,443.9954243015107,436.19261666925206,428.77058870427123,421.69389890723539,414.93183465699622,408.45760662820408,402.24770776696084,396.28139806529094,390.54028662480664,385.00798976432952,379.66984914928912,374.51269772591286,369.52466404941453,364.69500768826242,360.01397996389619]
[null,null,null,null,null,null,null,null,null,null,"Class 1 - Moderate",911.43808852095674,848.44455237320494,801.36876002505335,763.01500170284078,730.17811638819228,701.14837358491627,674.90521655092766,650.79036526221807,628.35435073960195,607.27658505413297,587.32035793584419,568.30590899621291,558.29061513256818,548.96659961362786,540.24456558769248,532.05147400498834,524.32682178809239,517.01992762170914,510.08791475458924,503.4941864739294,497.20725655823333,491.19983992051465,485.44813692905382,479.93126392148588,474.63079547853579,469.53039312945373,464.61550161489083,459.8730984731074,455.29148609595052,450.86011789405313,446.56945207001519,442.41082789959472]
[null,null,null,null,null,null,null,null,null,null,"Class 1 - Conservative",965.42675469022663,922.3092026984167,889.83188372840652,863.18481781614014,840.2255116197739,819.81109394392695,801.25937253293728,784.13031939431482,768.12348650384615,753.02457651443376,738.67536019065358,724.95567650679789,718.26094251480845,712.02829427838719,706.1980412206434,700.72136030992965,695.55780819884558,690.67350690748515,686.03979542520153,681.63221063982508,677.42970555261547,673.41404141772989,669.56930934565992,665.88154962975966,662.33844577862885,658.9290763238622,655.64371178663941,652.47364728835612,649.41106355021805,646.44891069318078,643.58081049247426,640.8009736776321]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Advanced",909.81443540265604,837.27388701133202,783.29484212735724,739.48646384047163,702.11124963568068,669.17550185072218,639.48916065135336,612.28461304365192,587.03773826411555,563.37470230445012,541.01947995897217,519.76245464357919,508.08373217401368,497.21110167208673,487.04043507499745,477.48656236144006,468.47893156764815,459.95844377712598,451.8751008884642,444.18622788304197,436.85510902915115,429.84992749117919,423.14293078402562,416.70976670193113,410.52894956898507,404.58142727667649,398.85022709941944,393.32016368982437,387.97759659749255,382.81022756219357,377.80693000040321,372.9576047381795]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Moderate",944.20712883430315,878.94877870576238,830.18046488339564,790.44776939753172,756.43029570042211,726.35684315515982,699.17016282361863,674.1883074630116,650.94564828331795,629.11007122024546,608.43635553177546,588.73827788308961,578.36290298651329,568.70366004590767,559.66804170940873,551.18038294573432,543.17800540323469,535.60840561535144,528.42716527797756,521.59637191240904,515.08340726934171,508.860005277862,502.90151063530459,497.18628884654629,491.69525204105548,486.41147432913056,481.31987714447899,476.40696982726945,471.66063420387337,467.06994450216143,462.62501586737449,458.31687619523768]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Conservative",1000.1368558396805,955.46909345264203,921.82411363105973,894.21900263804787,870.43423781778756,849.28585819299587,830.06714456996781,812.32224857827805,795.73992015072031,780.09815728258582,765.23304190422255,751.02009282649669,744.08466227943279,737.6279309112108,731.58806208264025,725.9144774219003,720.56527951718613,715.5053723696135,710.70506451586402,706.13901331863178,701.78541507396676,697.62537529626115,693.64241312183924,689.82206694908768,686.15157747034891,682.61963055638512,679.21614692328501,675.93210872492432,672.75941555506301,669.69076406952968,666.71954672649247,663.83976611316598]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Advanced",916.73910886145973,843.64644831342969,789.2565644221861,745.11475691875683,707.45507684515769,674.26865234013655,644.35636592491585,616.94476223913136,591.50573139248866,567.66259409491454,545.13722428989138,523.71840998403297,511.95079978487018,500.99541678646221,490.74734039864779,481.12075236399409,472.04456374186123,463.45922580897678,455.31435992421666,447.56696626583823,440.18004965564069,433.12155109742537,426.36350687961567,419.8813794497857,413.65351960275547,407.66073022282927,401.88590940359268,396.31375622071215,390.93052640518471,385.72382809369685,380.68245001737029,375.79621613660873]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Moderate",951.39356794785544,885.63853108022113,836.49903755876892,796.46393321767948,762.18754969447809,731.88520559666244,704.49160517636551,679.31961083352667,655.9000498386157,633.89828037953077,613.0672153187578,593.21921396016398,582.76487122094215,573.03211097766439,563.92772179730559,555.37546275572697,547.31217845112337,539.6849658086785,532.44906845287255,525.5662853499681,519.00374999044789,512.73298116797844,506.72913592633148,500.97041510843957,495.4375855643982,490.11359258014932,484.98324282517621,480.03294296111181,475.2504825818985,470.62485275844517,466.14609340153964,461.805164119474]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Conservative",1007.7489807646267,962.74124831706843,928.84019375131106,901.02497795892214,877.05918531225473,855.74984360839937,836.38485475499556,818.5049008816967,801.79636297110665,786.03554934276519,771.05729433293743,756.73616931578908,749.74795262908401,743.24207854054862,737.15623976718007,731.43947298095634,726.04956188538119,720.95114336299912,716.11429996629113,711.51349617302765,707.12676232945137,702.93506014245065,698.92178331112359,695.07236016540207,691.373934285475,687.81510542932472,684.38571759877016,681.07668431210902,677.87984351023465,674.78783626261475,671.7940047368661,668.892305873395]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Advanced",937.22358841025323,862.49767681436219,806.89245428046479,761.7643007770555,723.26311744606846,689.33514430687273,658.75446967366577,630.73035537316719,604.72289093175141,580.34698018355209,557.31828236225931,535.42086595535977,523.39030922306347,512.19012885885013,501.71305982836185,491.87136627043071,482.59237076636833,473.81519398030775,465.48833156345768,457.56782286567767,450.01584605376348,442.79962577519905,435.89057347097588,429.26360329855368,422.89658230258146,416.76988440898248,410.86602557028522,405.16936296393391,399.66584520607188,394.34280353795458,389.1887761755836,384.19335969637768]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Moderate",972.6523992741262,905.42807011283355,855.19055760173842,814.26087129269149,779.21858406744389,748.23913593648285,720.23342718334266,694.49896616014303,670.55609650128963,648.06269884377252,626.76616490303979,606.47466116303303,595.78671677207888,585.836478593989,576.52865239194466,567.78529364300141,559.54183574174726,551.74419349738173,544.34661045589985,537.31003198379233,530.60085717138861,524.18996840153443,518.05196760365811,512.16456851985492,506.50810823665739,501.06515095346072,495.82016384570312,490.75924983269965,485.86992566761324,481.14093642750265,476.56209946556891,472.12417238310218]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Conservative",1030.2670703576714,984.25364287000025,949.5950713048893,921.15832620984838,896.65701938625125,874.87152173997845,855.07382339016954,836.79434303664254,819.7124538641599,803.59946581528675,788.28652260959211,773.64539292623738,766.50102496332124,759.84977751455131,753.62795104448116,747.78344345262838,742.27309512192289,737.06075274820364,732.11583038040908,727.41222190662074,722.92746676250636,718.64210124545434,714.53914798778044,710.60370971633688,706.82264273539442,703.18429206522228,699.67827477247852,696.29530133858066,693.02702732370835,689.86592936247507,686.80520085363821,683.83866370580597]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Advanced",1067.5663341918623,982.44804598607027,919.10962352582499,867.70535030837209,823.84968165151508,785.20323446572741,750.36960552275184,718.44808610868756,688.82367863678132,661.05773035950415,634.82635631140647,609.88359467921248,596.17990912561891,583.42208309395369,571.48793385116119,560.27752382328106,549.70806810561453,539.71022067419995,530.22531430222614,521.2032745883447,512.6010196934667,504.38121608974456,496.51129931388687,488.96269475329109,481.71019135021061,474.73143356834032,468.00650579661703,461.51758971405656,455.24867976495187,449.18534530489876,443.31453052215943,437.62438515619249]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Moderate",1107.9223455070251,1031.3489093081341,974.12470183661742,927.50279036009442,887.5870577885189,852.29919661490533,820.39864246779018,791.08520589120815,763.81252314205517,738.19089520001057,713.93258272127207,690.81907327609883,678.64472154765849,667.31067124474453,656.70837524975536,646.74904904034304,637.35914652238102,628.47706070092056,620.05067162243984,612.03549319797946,604.39325152960726,597.0907795180417,590.09914690007633,583.39296799512431,576.94984530411523,570.749918172702,564.77549357567477,559.01074171994435,553.44144327276081,548.05477805228657,542.83914727777164,537.78402317992845]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Conservative",1173.5496770903683,1121.1370119440085,1081.6583596227915,1049.2668235017732,1021.3580399072996,996.54276194334329,973.99173301694577,953.1700656226709,933.71254232679291,915.35866839859739,897.91610416318281,881.23878475106744,873.10082619922878,865.52456804216445,858.43745184196575,851.78012948885009,845.50343901682527,839.56619916362968,833.93357029008178,828.57581562200573,823.46735093102268,818.58600563382254,813.91244126474248,809.42968873819768,805.12277642176161,800.97842843960223,796.98481786992306,793.13136327044936,789.40855971285862,785.80783753276546,782.32144351265993,778.94234035379975]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Advanced",1015.8517892028588,934.85676097991131,874.58654851556514,825.67237686350427,783.94114382918372,747.16678961564912,714.02055490140356,683.64536267936853,655.45600678590893,629.0350834830607,604.0743972881545,580.33990115409881,567.30004307462002,555.16022563609374,543.80418482380844,533.13682419263932,523.07936906520717,513.56583264494532,504.54038963518138,495.95539131510645,487.76984279576703,479.94821904246817,472.45953306429476,465.2765944465545,458.37541339367294,451.73471730569361,445.33555531419404,439.16097224489357,433.19573787566787,427.4261206045847,421.83969706338246,416.42519103625352]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Moderate",1054.2528936462959,981.38879173834391,926.93661234317722,882.57313751954018,844.59098404439089,811.01252080304732,780.65727825838542,752.76382935476556,726.81227704390938,702.43179992169041,679.34859717792551,657.3547414589641,645.77013393658194,634.98512235428416,624.89641778275882,615.4195365576262,606.48449526997376,598.03267126185335,590.01446934995624,582.38755841946886,575.11551861857606,568.1667895129807,561.51384226564585,555.13252091715367,549.00151293752333,543.10191975286079,537.41690541514095,531.93140695064767,526.63189383284328,521.50616690909396,516.54318926131793,511.73294310146321]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Conservative",1116.7011369772501,1066.8274214426322,1029.2611753824428,998.43873478115279,971.88189532219496,948.26870735263071,926.81008473637155,906.99705073631333,888.48207960944956,871.01729538798475,854.41967562485797,838.55023105612338,830.80648765529565,823.59723502356792,816.85342956466843,810.51859808196525,804.54596009024203,798.89632921052635,793.53655348901043,788.43833664631177,783.57733379317926,778.93244832324592,774.48527855568443,770.2196774133522,766.12139851258166,762.17780908125815,758.37765511175417,754.7108677430324,751.16840248002632,747.74210478599218,744.42459702112683,741.20918278419549]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Advanced",800.44645172160642,736.62593810217027,689.13566617042557,650.59345405450517,617.71108109092438,588.73451023930863,562.61673769911454,538.68242455135828,516.47045412312946,495.65193065961427,475.98400969948364,457.28227248168241,447.00743884786789,437.44179758356341,428.49373776773888,420.08832759156115,412.16349608004748,404.66724854486478,397.55559711188351,390.79099668849665,384.3411451084333,378.17805020957763,372.27729560836758,366.61745645602826,361.17962985063127,355.94705392067624,350.90479621681675,346.03949680876013,341.33915495251227,336.79295075076141,332.39109513668774,328.12470294906205]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Moderate",830.70483008018584,773.29112815043061,730.38520993614884,695.42874641848721,665.50048296404589,639.04213338837701,615.1235397074131,593.14473094959169,572.69605114740034,553.48530937268367,535.2967626506113,517.96657338773241,508.83841307494237,500.34029913294614,492.39084443632953,484.92347957989017,477.88306072085595,471.22339578766309,464.9054059610155,458.89573618753815,453.16568922864991,447.69039685266955,442.44816754892531,437.41996748570148,432.58900332839761,427.94038383345168,423.46084301560751,419.13851191524736,414.96272907361129,410.92388209591525,407.01327437699467,403.22301234124581]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Conservative",879.91129437133452,840.61300395321757,811.01245721699013,786.72573205203037,765.8001126459319,747.19396091694318,730.28551175676,714.67371392192922,700.08473243885726,686.32325196627289,673.24505887981445,660.74063576332412,654.63890715082732,648.95833371485458,643.64451214358701,638.65294404627332,633.94676846169909,629.49510824977597,625.27184113157011,621.25467088565483,617.42441481193009,613.76444971408944,610.26027587841452,606.89917011955299,603.66990691486706,600.5625321965266,597.56817830237037,594.67891141353209,591.88760486639751,589.18783324529954,586.57378329512994,584.04017854675772]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Advanced",1023.0804760028153,945.21062814828019,887.21332932073631,840.10507676618931,799.88437879844662,764.41671789189184,732.42797730314408,703.09632560839384,675.86062208083399,650.32062787909865,626.18082144533253,603.21678045066972,590.71316053878184,579.07256889078553,568.18352261779285,557.95483592640335,548.3109735908015,539.18866238988016,530.53437273100042,522.30241535200537,514.45348119702373,506.95350612759034,499.77277743101638,492.8852228442081,486.26783910410825,479.90022840402514,473.76421919222054,467.84355354215404,462.12362754422406,456.59127428125277,451.23458127123143,446.04273601024738]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Moderate",1060.1013246805503,991.60630210107013,940.50621757564602,898.93758697337751,863.39780476991155,832.01847451127185,803.68433001823541,777.67600173792709,753.50230918971465,730.81291332837316,709.34913675999667,688.91453701999035,677.96980650135697,667.78050615773031,658.24905223457267,649.29562753151106,640.85411418051649,632.86912755226251,625.29381185855846,618.08817414812881,611.21780622346887,604.65289089415887,598.36741988134452,592.33857148254401,586.54621036759033,580.97248182728833,575.60147984895684,570.41897346380222,565.41217950533019,560.56957264237428,555.88072558217254,551.33617387024094]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Conservative",1118.621008787173,1073.9797634075776,1040.2897449776938,1012.6003868978962,988.70657478989438,967.43203349042142,948.07463155180631,930.18147979389255,913.44334866380859,897.63967730748698,882.60761174760228,868.22347887847377,861.33307044812932,854.91825366780688,848.91759331771857,843.28083936115479,837.96636636800713,832.9393061689608,828.17016004612526,823.63374987673615,819.30841349800596,815.17537907997587,811.2182727463254,807.42272677453207,803.77606468539921,800.26704579661396,796.88565625505464,793.62293675494561,790.47083947473209,787.42210848071204,784.47017912464389,781.60909292661279]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Advanced",1093.8289877834263,1010.5742499055615,948.56629631958117,898.200393131488,855.19833573920334,817.27799952084717,783.07715945070572,751.71715245630332,722.59803356009024,695.29188642802262,669.48275346528817,644.93069299126932,631.56241724693643,619.11685027719489,607.4747998793124,596.53877453973234,586.22801558742776,576.47487430363128,567.2221193937321,558.42090207158901,550.02919496418178,542.01057831473588,534.33328470396486,526.96943890815203,519.89444693245912,513.08650041208034,506.52617118812645,500.19607705875853,494.08060421838479,488.16567522537019,482.43855382050225,476.88767978883448]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Moderate",1133.4099184979509,1060.1782979425122,1005.5445178605451,961.10131500237867,923.10387012341528,889.55458259499676,859.26106285975936,831.45419520459905,805.60883281990402,781.35040986045715,758.40236075925202,736.55465857584238,724.8530732308335,713.95915790108791,703.76858067728483,694.19600480484871,685.17074020381335,676.63357226256608,668.53440500080967,660.83047985708356,653.48500922305118,646.46611397680545,639.74598730353489,633.30022932433417,627.10731230181398,621.14814683006341,615.4057269568051,609.8648376070222,604.51181162705961,599.33432668097237,594.32123440325643,589.46241584930135]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Conservative",1195.9763815799586,1148.2480851337853,1112.2283197077629,1082.6241749398646,1057.078047410879,1034.3323196592576,1013.6363061341457,994.50579926328624,976.61018551554071,959.71365171549621,943.64208213584413,928.2632513738173,920.89635438422283,914.03793736794796,907.6223167098218,901.59576746045911,895.91378568967116,890.5390920091379,885.44014779263421,880.59003378875832,875.96558984329852,871.54674600844123,867.31599611435729,863.25797887544684,859.35914120303926,855.60746509420665,851.99224421344468,848.50389969711773,845.13382719716981,841.8742690143747,838.71820653904365,835.65926924783412]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Advanced",1097.9638599668615,1014.3944040630207,952.15204915352649,901.59575370630319,858.43114072907088,820.36745875450686,786.03733329895738,754.55877978399133,725.32958533111002,697.92021600482894,672.01351983325833,647.36864811266082,633.94983785869886,621.45722438603502,609.77116492376854,598.79379942271999,588.4440639294221,578.65405400066754,569.36632199716018,560.53183447547747,552.10840519149838,544.05947671515469,536.35316154054715,528.96147907055183,521.85974234056459,515.02606054620071,508.4409320866028,502.08690905205282,495.94831861393885,490.0110301153403,484.26225915167237,478.69040180827704]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Moderate",1137.6944137863081,1064.1859644082981,1009.3456587176115,964.73445248296355,926.59337036305453,892.91726043613983,862.50922569582337,834.59724303195526,808.65418048463073,784.30405628172684,761.26925938817726,739.33896892356529,727.59314946126256,716.65805315353157,706.42895369749067,696.82019175013716,687.76081001016712,679.19137002398429,671.06158643938977,663.32853905979698,655.95530121303022,648.90987326831305,642.16434329602521,635.69421918128864,629.4778918079578,623.49619960870166,617.73207234565507,612.17023742805497,606.79697603792408,601.59991925865017,596.56787658188318,591.69069081156476]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Conservative",1200.4973894591349,1152.5886713862337,1116.4327447066905,1086.7166908962615,1061.073994366734,1038.2422836342055,1017.4680354201352,998.26521175972368,980.30194934265478,963.34154357689476,947.20922054607138,931.77225501138639,924.37750981354304,917.49316673564454,911.05329386652829,905.00396316674551,899.30050247317047,893.90549147462661,888.78727232315487,883.91882400769543,879.27689882444849,874.84135095755346,870.59460806068068,866.52125077978155,862.60767479304934,858.84181666732286,855.21292959520576,851.71139850321856,848.32858651730726,845.05670661273393,841.88871364819101,838.81821301860089]
[null,null,null,null,null,null,null,null,null,null,"Class 11 - Advanced",1303.2175490389984,1204.0255943048844,1130.1476351396213,1070.1403308525653,1018.9065123450023,973.72719439205218,932.97938511922882,895.61622148986748,860.92291277165714,828.38962782803537,797.63992620358374,768.38793486657653,752.46060825063898,737.63262191652791,723.76196703832579,710.73248958028489,698.44797146947496,686.82781418597028,675.80383081177501,665.31782157703526,655.31971392866342,645.76611637979022,636.61918036472207,627.84569458522424,619.41635708822002,611.30518479587147,603.48903047228271,595.947184490327,588.66104413817141,581.61383716970658,574.79038925996929,568.17692725505981]
[null,null,null,null,null,null,null,null,null,null,"Class 11 - Moderate",1350.3753443530484,1263.1252036836104,1198.0330350097499,1145.0821966729163,1099.8110093685332,1059.8394774809115,1023.7469557228967,990.61709875554334,959.82423241428694,930.92208878320105,903.5811601381281,877.55121468084553,863.60962825050638,850.63032180129721,838.48899146426754,827.08396471347157,816.33101946869022,806.15960583421315,796.51003809921281,787.33137255284453,778.57977943990261,770.217277109159,762.21073576660569,754.53108473415773,747.15267528109916,740.05276377102837,733.21108885075989,726.60952286689144,720.23178240155073,714.06318628919212,708.09045206452117,702.30152374224099]
[null,null,null,null,null,null,null,null,null,null,"Class 11 - Conservative",1424.9187268931323,1368.0539388786608,1325.1390125604391,1289.8678308522296,1259.4314810410708,1232.3316035440907,1207.6738112179521,1184.8812060168075,1163.5598860048506,1143.4288969635284,1124.2807926887942,1105.9580362464112,1097.1809151918144,1089.0096109805872,1081.3658663705728,1074.1856719986604,1067.4160046743229,1061.0124487223327,1054.9374281672601,1049.1588706822374,1043.6491826308327,1038.384452132404,1033.3438218609958,1028.5089899639479,1023.8638089235072,1019.3939601647459,1015.0866878689104,1010.9305795178385,1006.9153836576832,1003.0318575549966,999.27163904766871,995.62713812125571]
[null,null,null,null,null,null,null,null,null,null,"Class 12 - Advanced",1483.1214817684179,1370.2364772707056,1286.1599634545669,1217.8688925456656,1159.5624517847782,1108.146310989961,1061.7734307965575,1019.2524329429012,979.76985271556759,942.7454788434087,907.75090478259801,874.46079388099838,856.3347639877868,839.45983387369688,823.67439096646524,808.84624663362706,794.86590028489161,781.64162709934237,769.09582722964035,757.16226666215675,745.78396052956361,734.91152732502883,724.50189364083519,714.51726349281557,704.92428991131192,695.69340295926168,686.79826001810056,678.21529258010412,669.92332990401042,661.90328440270048,654.13788699677878,646.61146320393368]
[null,null,null,null,null,null,null,null,null,null,"Class 12 - Moderate",1536.789220753885,1437.4945496457635,1363.416669305459,1303.1561810447577,1251.6354887046311,1206.1460478622801,1165.0710988716232,1127.3677986111029,1092.3241011182183,1059.432132989007,1028.3168992853884,998.69362471743625,982.82745844303747,968.05641102469019,954.23901894508401,941.25957419564656,929.02222817726704,917.44669186533713,906.46504017708924,896.01929682761943,886.05958154058089,876.54266945079962,867.43085732966586,858.691061409094,850.29409225441702,842.21406656184888,834.42792598001824,826.91504040599648,819.65687856167085,812.63673260573387,805.83948648206467,799.25141992516296]
[null,null,null,null,null,null,null,null,null,null,"Class 12 - Conservative",1621.6230169611299,1556.9082740368492,1508.0691150200007,1467.928888764317,1433.2909234723095,1402.4500170567217,1374.3883158320502,1348.4492833012105,1324.1846409529619,1301.2746499706843,1279.4832270375437,1258.6310878801573,1248.6423206219558,1239.3430007818629,1230.6440680206952,1222.4726767406216,1214.7684841132632,1207.4809430583518,1200.567290388422,1193.9910263210827,1187.7207480295522,1181.7292426943925,1175.992773719822,1170.4905127561492,1165.2040831858435,1160.1171898123901,1155.215315927642,1150.4854735612794,1145.915996087549,1141.4963648508838,1137.2170633263813,1133.069453728679]
[null,null,null,null,null,null,null,null,null,null,"Class 13 - Advanced",1623.3625568207954,1499.8033664369914,1407.7767414336206,1333.0282000353006,1269.2084159405722,1212.9304651397993,1162.1726558279502,1115.6309553382657,1072.4149793203724,1031.8896528568037,993.58606011639267,957.14810124762141,937.30810931562633,918.83751871807283,901.55943511302837,885.32917036872561,870.02686973259529,855.55213506352925,841.82002882395307,828.75805404107348,816.30383746963537,804.40332818382035,793.00937983847552,782.08062253487799,771.58055607894914,761.47681445804267,751.74056414695417,742.34600804583022,733.26997354940045,724.49156818553126,715.9918899443561,707.75378219508275]
[null,null,null,null,null,null,null,null,null,null,"Class 13 - Moderate",1682.1050125462414,1573.4212309745781,1492.3386907299896,1426.3800882144899,1369.9876996781713,1320.1968660195985,1275.2379499534309,1233.9694991462045,1195.6121379577794,1159.6099694655277,1125.5525399413091,1093.1281462991269,1075.7617062827362,1059.5939374258128,1044.4699996967204,1030.2632439632403,1016.8687583696459,1004.1986619177353,992.17860666137619,980.74513419122491,969.84364764927579,959.42683491139758,949.45342760520907,939.88721362603155,930.69624344317879,921.85218627813447,913.32980342678809,905.1065140439091,897.16203456986466,889.47807730245552,882.03809684077214,874.82707555776472]
[null,null,null,null,null,null,null,null,null,null,"Class 13 - Conservative",1774.9605270868303,1704.1264842730909,1650.6691896217899,1606.7333818495936,1568.8201181077343,1535.0629557249315,1504.3477947561169,1475.9560178933657,1449.3969582836112,1424.320643231262,1400.4686658414355,1377.6447890694831,1366.7115034586327,1356.5328580692424,1347.0113711901345,1338.067309085804,1329.6346230276961,1321.6579863022062,1314.0905921182543,1306.8924893452063,1300.0293057662184,1293.4712553707154,1287.1923570767078,1281.1698130463747,1275.3835090050686,1269.8156089142697,1264.450223394218,1259.2731363574487,1254.2715780048279,1249.4340350572313,1244.7500911257198,1240.210291652792]
[null,null,null,null,null,null,null,null,null,null,"Class 14 - Advanced",1301.0915122709559,1202.061376830186,1128.3039403341033,1068.3945304740826,1017.2442935465824,972.13868001174262,931.45734570374384,894.15513541229996,859.51842449696164,827.03821354703064,796.33867622270532,767.13440585842955,751.23306268787087,736.42926636268464,722.58123972662804,709.5730182347645,697.30854078194034,685.70734033465487,674.70134121335809,664.23243859385661,654.25064161018304,644.71262956326302,635.5806156326139,626.82144270008837,618.40585661508908,610.30791668792631,602.50451344453052,594.97497104294666,587.70071711934406,580.66500678943976,573.85269048328757,567.25001751616901]
[null,null,null,null,null,null,null,null,null,null,"Class 14 - Moderate",1348.1723755280277,1261.0645725728241,1196.0785936475702,1143.2141379943382,1098.0168049814456,1058.1104816589868,1022.0768403452736,989.00103060440563,958.25839898112326,929.40340558990351,902.10708025731265,876.11959940707368,862.20075693485376,849.24262460408329,837.12110133205874,825.73468045886978,814.99927730210891,804.84445705941494,795.21063138974785,786.04693969056837,777.30962370944599,768.96076375747566,760.96728408777324,753.30016144743649,745.9337889484525,738.84546005782352,732.01494647623269,725.42415012328161,719.05681414546211,712.89828132771754,706.93529087343757,701.15580646516071]
[null,null,null,null,null,null,null,null,null,null,"Class 14 - Conservative",1422.594149843751,1365.8221296332542,1322.9772136608246,1287.7635724831421,1257.3768757777377,1230.3212083483791,1205.7036421327177,1182.9482202220629,1161.6616832824502,1141.563535437067,1122.4466689044555,1104.1538037522234,1095.3910014750966,1087.2330277267754,1079.6017529320259,1072.4332721510236,1065.6746486939587,1059.281539344234,1053.2164294269335,1047.4472989371875,1041.9465992541382,1036.6904575063918,1031.6580503941168,1026.8311059218415,1022.1935029144726,1017.7309461560496,1013.4307006373456,1009.2813724582971,1005.2727268890244,1001.3955362744457,997.64145209427477,994.00289671622897]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"LCOE",null,"Levelized Cost of Energy ($/MWh)","Class 1 - Advanced",{"$f":" ((L85 * L543 * $N$43 * (L269 * 1 + L403) +L313) * 1000 / (L93 * 8760)) + L357 + 0","v":73.040091044854861},66.403107776373247,61.702815863142689,58.037960260829948,55.016301955603652,52.43221764847587,50.164670181894131,48.136492862005184,46.295520816283691,44.604870614572469,43.037519110018508,41.573086803086234,40.593572220126127,39.686691193822263,38.842714981860134,38.053728924284592,37.313209770718643,36.615719033488077,35.956676193555097,35.33218808042264,34.738918544667307,34.173987538658928,33.634891999737036,33.119443127541061,32.62571614839073,32.152009703153261,31.696812732017531,31.258777257686411,30.836695851982306,30.429482852782936,30.03615860783362,29.6558361795121]
[null,null,null,null,null,null,null,null,null,null,"Class 1 - Moderate",{"$f":" ((L86 * L544 * $N$43 * (L270 * 1 + L404) +L314) * 1000 / (L94 * 8760)) + L358 + 0","v":76.141842222610023},70.189753016669627,65.945453506276891,62.617570201880092,59.860525384961036,57.492689898749425,55.406926058173788,53.534807703122624,51.830007646795138,50.259725748322062,48.799901510188967,47.432369912104775,46.540892316379455,45.714800360398698,44.945384267783609,44.225552479428181,43.549455615487531,42.912213447935066,42.309712822520574,41.738455527302428,41.195442011314483,40.678081285813349,40.184120248452835,39.711587620835658,39.25874902291411,38.824070634861904,38.406189552176301,38.003889409451197,37.616080189500408,37.241781385492672,36.880107870467612,36.53025796897046]
[null,null,null,null,null,null,null,null,null,null,"Class 1 - Conservative",{"$f":" ((L87 * L545 * $N$43 * (L271 * 1 + L405) +L315) * 1000 / (L95 * 8760)) + L359 + 0","v":81.59606898217541},77.638057521124082,74.768083507960583,72.487449080221253,70.576476947161368,68.91894397634745,67.445926851211851,66.113208449382711,64.890736435315645,63.757161386628155,62.696775304126362,61.697686961014917,61.079988791986551,60.506345614237318,59.970971186588791,59.469144399209284,58.996963440711198,58.551166949643495,58.129001392542378,57.728121044284819,57.346511410067677,56.982429795774408,56.634358619328609,56.300968322324607,55.981087608392521,55.673679338760387,55.377820842856991,55.092687708602114,54.81754034021229,54.551712735699283,54.294603058642842,54.045665670945127]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Advanced",{"$f":" ((L85 * L543 * $N$43 * (L272 * 1 + L406) +L316) * 1000 / (L96 * 8760)) + L360 + 0","v":76.113788555845915},69.19936708949767,64.303016620465726,60.485607512267066,57.33841797346701,54.647184348043382,52.285783693026438,50.173807043873296,48.256897845469823,46.496623098409906,44.864824394572828,43.340266116367594,42.319526450994211,41.374477266856914,40.494980370133277,39.672787998066028,38.90110235732071,38.174256071378238,37.487475841466427,36.83670464563285,36.218465926226301,35.629758423256071,35.067973727800499,34.530830919544329,34.016324216904771,33.522680655665084,33.048325580035318,32.591854280376189,32.152008511445906,31.727656918816287,31.317778619556993,30.921449347445623]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Moderate",{"$f":" ((L86 * L544 * $N$43 * (L273 * 1 + L407) +L317) * 1000 / (L97 * 8760)) + L361 + 0","v":79.345920467348265},73.14517284606562,68.723977230367794,65.257702911599196,62.386250024702441,59.920357178376321,57.748384851592697,55.799031797401646,54.024024365800898,52.389184357883629,50.869440446471152,49.445864494718421,48.516871310656008,47.656015356232928,46.854220326077645,46.104096230687929,45.399547533806974,44.735488635308521,44.10763328920978,43.512336070134076,42.946471198570876,42.407338650544141,41.892590507572642,41.4001725349748,40.928277365688771,40.47530663294571,40.039840077840971,39.620610147295274,39.216480953495733,38.826430727451637,38.449537093864798,38.084964640788932]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Conservative",{"$f":" ((L87 * L545 * $N$43 * (L274 * 1 + L408) +L318) * 1000 / (L98 * 8760)) + L362 + 0","v":85.029428082475064},80.906293035901029,77.916920176770375,75.541652546868079,73.551580600440772,71.825596895896609,70.291881674473188,68.904359678121992,67.631715716242525,66.451703247973867,65.347954229971052,64.308077783859972,63.664397806749932,63.066625895959596,62.508732423561554,61.985797695786268,61.493755779575331,61.029208131121401,60.589285395411174,60.171543179432391,59.773882253038991,59.394486619520755,59.031774863087001,58.684361500445938,58.35102596730416,58.030687500022928,57.722384618025586,57.425258232258734,57.138537637579432,56.861528818202025,56.593604622892016,56.334196462594882]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Advanced",{"$f":" ((L85 * L543 * $N$43 * (L275 * 1 + L409) +L319) * 1000 / (L99 * 8760)) + L363 + 0","v":77.926018662101114},70.842681790075289,65.825743429113444,61.913593263906023,58.687723806133668,55.928740529982903,53.507499745692385,51.341666285983742,49.375581249498715,47.569890645327881,45.895761170527379,44.33144814697966,43.286416300682127,42.31887631562784,41.41844871258251,40.576689435408341,39.786638906410431,39.042494868376551,38.339370420649999,37.673111986557061,37.040160268569245,36.437442578715178,35.862288429778282,35.312362617224089,34.785611623414567,34.280220289006756,33.794576482713097,33.327242064014044,32.876928842549013,32.442478538689812,32.022845973452952,31.617084883972669]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Moderate",{"$f":" ((L86 * L544 * $N$43 * (L276 * 1 + L410) +L320) * 1000 / (L100 * 8760)) + L364 + 0","v":81.235447219753553},74.882873477257405,70.352464814795695,66.799851431759024,63.856312303146993,61.32805415936582,59.100763815442946,57.101432141364164,55.280628994243663,53.603357232357453,52.043944696439226,50.583009564149798,49.631897830967738,48.750545617756678,47.929660519921001,47.161676598502048,46.440353187633434,45.760483603312153,45.117679547630864,44.508208800689957,43.928871160788447,43.376902318642323,42.849898453799142,42.345756421971224,41.862625824201714,41.398870237948607,40.953035589133087,40.523824145299386,40.110072974097768,39.710735979074194,39.324868823947725,38.951616206313737]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Conservative",{"$f":" ((L87 * L545 * $N$43 * (L277 * 1 + L411) +L321) * 1000 / (L101 * 8760)) + L365 + 0","v":87.054842082946152},82.830224245451177,79.76650661411071,77.331596661619486,75.291106350975738,73.521029464351656,71.94782701345369,70.524320669692472,69.218445459052745,68.007422133834098,66.87449066757604,65.806963413722528,65.147929257423712,64.535898199373221,63.964696791899904,63.429287995431039,62.925508894914998,62.44987988310033,61.99946316376321,61.571756038921322,61.164609206343087,60.776163352982628,60.404799342005852,60.049098642526786,59.707811576371093,59.379831600606387,59.064174300560502,58.759960095382077,58.466399896314449,58.182783133200381,57.908467695331247,57.642871431044405]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Advanced",{"$f":" ((L85 * L543 * $N$43 * (L278 * 1 + L412) +L322) * 1000 / (L102 * 8760)) + L366 + 0","v":80.429321538165439},73.112595759739008,67.929029006863956,63.885955866493113,60.551350738314959,57.698731221350691,55.194780704798553,52.954503121017794,50.920440474674081,49.051966491697527,47.319315549105909,45.70003973599745,44.621452323866194,43.622845077474388,42.693505222190886,41.824717555445325,41.009299021547065,40.241261048201885,39.515559812783557,38.827908364450934,38.174633114401928,37.552562708882569,36.958940909918532,36.391357528427861,35.847693107416376,35.326074202050279,34.824836914927189,34.342496926373933,33.877724681871406,33.429324709144701,32.99621826828924,32.577428711767261]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Moderate",{"$f":" ((L86 * L544 * $N$43 * (L279 * 1 + L413) +L323) * 1000 / (L103 * 8760)) + L367 + 0","v":83.845527658026384},77.283172441898742,72.601848753940033,68.92991896921815,65.886752665783519,63.2722961602203,60.968542816486988,58.900124197961134,57.016012554829224,55.280079436309435,53.665822676588391,52.1532337182445,51.171568789928251,50.261904313065344,49.414649376963638,48.621994996972447,47.8775000341628,47.175790546756652,46.512337268632706,45.883288087307889,45.285339998872331,44.7156398942954,44.171706733600537,43.651369811796599,43.152719288329635,42.674066172767354,42.213909680841702,41.770910392173604,41.343868016763579,40.93170285370509,40.533440231174346,40.148197371318489]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Conservative",{"$f":" ((L87 * L545 * $N$43 * (L280 * 1 + L414) +L324) * 1000 / (L104 * 8760)) + L368 + 0","v":89.852636648718899},85.487790691356281,82.321333722931499,79.803994615118754,77.693817288060359,75.862791120991858,74.235002159588802,72.761748277671799,71.409928738498309,70.156028403908877,68.982745754616047,67.876983182509775,67.196739314220636,66.565011181321026,65.975426668839944,65.422786640025748,64.902794212462339,64.411857800829551,63.946945066722876,63.505472771808307,63.085222446106158,62.684274940967065,62.300959013084316,61.933810480830779,61.581539449177903,61.243003764615842,60.917187332147506,60.603182264297089,60.300174077851963,60.007429335047199,59.724285260699588,59.450140968251688]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Advanced",{"$f":" ((L85 *L543* $N$43 * (L281 * 1 + L415) +L325) * 1000 / (L105 * 8760)) + L369 + 0","v":85.120077333316956},77.372100704082172,71.881986057618207,67.599046989885878,64.066004230011956,61.043135570952693,58.389330350797195,56.014623038916184,53.858196000902062,51.877047322876187,50.039670697755483,48.322305373269074,47.180824896014144,46.123988329934612,45.140458221093532,44.221011169757908,43.358045265327661,42.545222733024978,41.777205637709351,41.049457050480633,40.358089170615273,39.699745718560067,39.071509736585682,38.470830494489725,37.895464947175938,37.343430407033509,36.812965952890643,36.302500712731117,35.810627604259132,35.33608144593714,34.877720595414644,34.434511455844422]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Moderate",{"$f":" ((L86 *L544* $N$43 * (L282 * 1 + L416) +L326) * 1000 / (L106 * 8760)) + L370 + 0","v":88.735882119114862},81.786374608442543,76.827859712670687,72.937753631306848,69.713176976035101,66.94238152832628,64.500461867716851,62.307643144740062,60.309914072115717,58.469033664994605,56.75694999567132,55.152484391699915,54.11356764453506,53.150850497315822,52.254182686493756,51.415299798522113,50.627385039899288,49.884751054430211,49.182604424024866,48.516868376604251,47.88404727330132,47.28112160851088,46.705465645173724,46.154782080306489,45.627049689274763,45.120480977796795,44.633487634153411,44.164652121440525,43.712704147376208,43.276501041664915,42.855011288509886,42.447300625446466]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Conservative",{"$f":" ((L87 *L545* $N$43 * (L283 * 1 + L417) +L327) * 1000 / (L107 * 8760)) + L371 + 0","v":95.093932319112341},90.471021969607676,87.116544251779871,84.449127389238484,82.212674199627514,80.271692162480335,78.545830150692794,76.983539275139805,75.549783894439543,74.219674233960987,72.974897327929256,71.801589850093009,71.081643063883249,70.413043618380939,69.789047495594104,69.204152115190325,68.653809810218902,68.134219374740411,67.642171489623024,67.174932147116166,66.730153397214693,66.305804080893566,65.900115413281327,65.51153775619818,65.138705930188877,64.780411120163521,64.435577926881635,64.103245474102124,63.782551741344449,63.472720483759822,63.17305024327635,62.882905062556802]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Advanced",{"$f":" ((L85 * L543 * $N$43 * (L284 * 1 + L418) +L328) * 1000 / (L108 * 8760)) + L372 + 0","v":98.186919170001943},89.247777635061027,82.913218790221435,77.971214951368466,73.894267223450257,70.40584136969315,67.343157382767373,64.602434233827083,62.113514772800777,59.826793390436841,57.70592538650596,55.723501055992983,54.406795701919343,53.187727686171911,52.053219175571577,50.992630913575375,49.997194042914153,49.059597895978186,48.173685127271256,47.334222357664146,46.536724981963125,45.777321508390337,45.052647205981621,44.359759789796257,43.696071891819656,43.059296468218179,42.447402284294505,41.858577328377628,41.291198521379528,40.74380646772341,40.215084275142544,39.703839682607331]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Moderate",{"$f":" ((L86 * L544 * $N$43 * (L285 * 1 + L419) +L329) * 1000 / (L109 * 8760)) + L373 + 0","v":102.35792936617811},94.33987052745168,88.618543101847834,84.129693489289437,80.408576475410513,77.210927644199188,74.392660831297889,71.861750673546197,69.555891636704757,67.430970200889263,65.454626560721493,63.602429647291878,62.404028196796247,61.293523790362315,60.259207991686097,59.291547712376286,58.382679709066785,57.526043556264185,56.71610999552923,55.948176427172292,55.218210594806941,54.522729466797671,53.858704227689429,53.223484914205528,52.614740022363272,52.030407658612702,51.468655688595256,50.927848968507014,50.406522202772145,49.903357309125312,49.417164423190556,48.946865863338552]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Conservative",{"$f":" ((L87 * L545 * $N$43 * (L286 * 1 + L420) +L330) * 1000 / (L110 * 8760)) + L374 + 0","v":109.6922415853826},104.35829886436595,100.48756601194886,97.409398570232696,94.828374042699878,92.5881940614521,90.596168932885064,88.792833970617693,87.137773462060906,85.602275537373046,84.165215059325092,82.810599812161428,81.980121749145937,81.208874210913748,80.489077794467477,79.814385127794552,79.179550356607464,78.580188689067654,78.012598090383804,77.473624809993709,76.96056042514769,76.471061939871078,76.003089013721066,75.554854097769137,75.124782421115853,74.711479583305277,74.31370508260558,73.930350522606687,73.560421539645816,73.203022714532509,72.857344896613455,72.522654492076612]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Advanced",{"$f":" ((L85 * L543 * $N$43 * (L287 * 1 + L421) +L331) * 1000 / (L111 * 8760)) + L375 + 0","v":125.77314898260035},114.30534638044287,106.17501386467541,99.82911484577923,94.591729257293807,90.108511339623078,86.170875696389103,82.64583652311947,79.44349298731953,76.500278777310143,73.769620084038948,71.216392463025429,69.529794931345833,67.968263472903118,66.515046354597501,65.156515480678465,63.881438599014785,62.680451290733828,61.545666457244309,60.470380532371898,59.44884907374621,58.476112991675429,57.547862319315655,56.660328211659568,55.810196445764127,54.994537491492807,54.210749491049242,53.456511394890924,52.729744161926483,52.028578417336803,51.351327322317886,50.696463681290666]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Moderate",{"$f":" ((L86 * L544 * $N$43 * (L288 * 1 + L422) +L332) * 1000 / (L112 * 8760)) + L376 + 0","v":131.11739616288733},120.82984867598266,113.48528549751575,107.7200239066505,102.93855606391868,98.827887246482589,95.203387016914036,91.947133945109158,88.979288866780607,86.243323574025922,83.697770978423591,81.311323879183391,79.776225237569506,78.353718776885643,77.028806514061699,75.789276989378749,74.625057739886259,73.527745154040559,72.490256499159926,71.506567955436211,70.571514382841528,69.680634173681611,68.830047550867661,68.016360030001636,67.236585058793153,66.488081443853815,65.768502303039966,65.075753090295123,64.407956827543956,63.763425110375586,63.140633775758857,62.538202361742137]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Conservative",{"$f":" ((L87 * L545 * $N$43 * (L289 * 1 + L423) +L333) * 1000 / (L113 * 8760)) + L377 + 0","v":140.51459367649588},133.66878873104113,128.69786676107108,124.74251022911528,121.42418270126984,118.54261169809557,115.97902880898532,113.65723819229561,111.52545234173181,109.54688049030426,107.69445318380059,105.94767809948739,104.88375801635149,103.89571758610167,102.97359070370503,102.10924582118101,101.29596253146399,100.52812352428928,99.800986161427616,99.110510205251828,98.453225922546409,97.826131724262225,97.226613750029969,96.652381987957142,96.101419013818102,95.571938474069256,95.062351173229075,94.571237154594755,94.097322547666607,93.639460238724055,93.196613631821592,92.76784292614974]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Advanced",{"$f":" ((L85 * L543 * $N$43 * (L290 * 1 + L424) +L334) * 1000 / (L114 * 8760)) + L378 + 0","v":73.830898778180583},67.915863487799044,63.620741167465006,60.204193476472796,57.339198938421951,54.852581274746569,52.641572500171314,50.640207880283512,48.803635060408141,47.099979219815005,45.505781106798452,44.003276994191474,43.079752347750038,42.222071761575926,41.421592529957849,40.671261988594473,39.96525071850423,39.298685649018061,38.667452114691685,38.068044551564434,37.497452171245548,36.953070226074118,36.432630290470911,35.934144872590018,35.455862963751585,34.996234034125855,34.553878620738153,34.127564111629134,33.716184663037325,33.318744431739333,32.93434348737172,32.562165907068049]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Moderate",{"$f":" ((L86 * L544 * $N$43 * (L291 * 1 + L425) +L335) * 1000 / (L115 * 8760)) + L379 + 0","v":76.644151431266877},71.437958380672654,67.645433728654865,64.620870172118615,62.078999325816753,59.868581936462711,57.8997848037463,56.114900876053085,54.474666272080647,52.95116129274885,51.523826851869508,50.177087970651357,49.35864123275428,48.598245120173594,47.888299344336623,47.222599556226818,46.596015717546337,46.004257986380814,45.44370302939631,44.911262972121811,44.404285020811031,43.920473531292473,43.457828762314548,43.014598205367037,42.589237516065893,42.180378861729523,41.786805058644035,41.407428273846143,41.041272358294592,40.687458093427843,40.345190793374087,40.013749825740241]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Conservative",{"$f":" ((L87 * L545 * $N$43 * (L292 * 1 + L426) +L336) * 1000 / (L116 * 8760)) + L380 + 0","v":81.267653087656953},77.926632990034022,75.457921759136781,73.465048671892291,71.772176353934142,70.285808636480439,68.95027924795717,67.729758399264782,66.599825933151976,65.543091258358302,64.546731549249643,63.601021004647926,63.076159272159309,62.588041670276382,62.131888351108799,61.703793703383546,61.300525542836901,60.919378811695587,60.558066948165894,60.214639858405086,59.88742103973393,59.574958729959313,59.275987489343905,58.989397651731672,58.714210787212679,58.449559810873296,58.194672720763648,57.948859198685163,57.711499489766005,57.482035111200489,57.259961040714217,57.044819110780139]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Advanced",{"$f":" ((L85 *L543* $N$43 * (L293 * 1 + L427) +L337) * 1000 / (L117 * 8760)) + L381 + 0","v":76.930446648450385},70.766074842934898,66.289674065962288,62.728760790239733,59.742574491769872,57.150663196513605,54.84594124716692,52.759672445021067,50.845119969180985,49.069069764863968,47.407076917262536,45.840631329440683,44.878322905893533,43.984623692218946,43.150528028389438,42.368687070313719,41.633026589970804,40.938468869937481,40.280726447587874,39.656146541272157,39.061591923233337,38.494348458306519,37.952052457404356,37.432632963109626,36.93426543238624,36.455334220245753,35.994401932582342,35.550184193378094,35.121528718498496,34.70739784386749,34.306853846170888,33.919046537522533]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Moderate",{"$f":" ((L86 *L544* $N$43 * (L294 * 1 + L428) +L338) * 1000 / (L118 * 8760)) + L382 + 0","v":79.861882217762286},74.436203245394253,70.483584915404037,67.331192651299517,64.681773311177523,62.377733672302533,60.325466355870006,58.464839825927122,56.754940563228743,55.166675833510929,53.678622758943909,52.274551969417068,51.421732698811034,50.629402021595645,49.889640457789092,49.195983092623116,48.543084440170787,47.926474496847256,47.342377759192189,46.787576670421331,46.259307026679949,45.755176772996982,45.273102184437668,44.811257151909977,44.368032472774061,43.942002869103071,43.531900038784002,43.136590462833453,42.755056996610492,42.386383496769874,42.029741902798669,41.684381317707071]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Conservative",{"$f":" ((L87 *L545* $N$43 * (L295 * 1 + L429) +L339) * 1000 / (L119 * 8760)) + L383 + 0","v":84.679610326027259},81.197602165299301,78.624550120158531,76.547327326633081,74.782709244480429,73.233271774461059,71.841009994198487,70.568588822636542,69.390562147858304,68.28880874898374,67.249967071985708,66.263902700306019,65.716995852845031,65.208376451816264,64.733063887755378,64.286988507191595,63.866782368708932,63.469626797566363,63.093139192527474,62.735287552520106,62.394324958919952,62.068738673064509,61.757210104601626,61.458582979511846,61.17183777216438,60.896070978601664,60.630478171474529,60.374340038040351,60.127010792662077,59.887908495299214,59.656506911875354,59.432328631040299]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Advanced",{"$f":" ((L85 *L543 * $N$43 * (L296 * 1 + L430) +L340) * 1000 / (L120 * 8760)) + L384 + 0","v":80.39045785545909},73.951653544258278,69.276595539309838,65.55811982460861,62.440168019339545,59.734187336885768,57.328285010213087,55.150639350857979,53.152415643201763,51.298908987833322,49.564577271941374,47.930079608724355,46.924525644987625,45.990664138826631,45.11908472292891,44.302108301864479,43.533387676482484,42.807616940612604,42.120315956300821,41.467667788629264,40.846394225159429,40.253659159495896,39.686992680096054,39.144230762223387,38.623466869196641,38.123012750101694,37.641366415367393,37.177185770028458,36.729266747113797,36.296525050651198,35.87798081669446,35.472745650503327]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Moderate",{"$f":" ((L86 *L544 * $N$43 * (L297 * 1 + L431) +L341) * 1000 / (L121 * 8760)) + L385 + 0","v":83.453521178300306},77.786376894230983,73.658423077595828,70.366617682955734,67.600362534312609,65.19498954257368,63.052689112709885,61.110630364377705,59.326063195251784,57.668588952607763,56.115823152669414,54.650807960101716,53.759667811727269,52.931734272240526,52.158732004991315,51.433905598482269,50.751669370862309,50.107352461850603,49.497009718200985,48.917279004313329,48.365271908635386,47.83848889076593,47.334752594949101,46.852154857071682,46.389014166022662,45.943841199941019,45.515310666385396,45.102238112436098,44.703560688721062,44.318321085591279,43.94565403417468,43.584774896414899]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Conservative",{"$f":" ((L87 *L545 * $N$43 * (L298 * 1 + L432) +L342) * 1000 / (L122 * 8760)) + L386 + 0","v":88.48758632111722},84.8509900764344,82.164158138430793,79.99541520290218,78.153310532308595,76.536046079464953,75.083012784561703,73.755199435169544,72.526017555812444,71.376532416639563,70.292782639574554,69.264178864329679,68.692703650923761,68.161235853947247,67.664571121814333,67.198456981530398,66.759374194942794,66.344377465099683,65.950977158135416,65.577049990236787,65.220770566694725,64.880558192741873,64.555035043572545,64.242992902387726,63.943366443871128,63.655211576374874,63.377687735637537,63.11004329557236,62.851603460225441,62.601760147347832,62.359963483109588,62.125714609648853]
[null,null,null,null,null,null,null,null,null,null,"Class 11 - Advanced",{"$f":" ((L85 * L543 * $N$43 * (L299 * 1 + L433) +L343) * 1000 / (L123 * 8760)) + L387 + 0","v":87.47607963804559},80.471587361039354,75.386205486442805,71.341667160868397,67.95054926259904,65.007689798139523,62.391339711024145,60.02335082654983,57.85058681783562,55.835285831914682,53.94965592220376,52.172652610004405,51.078491826479706,50.062340850045338,49.113960097058246,48.224993810754214,47.388535493753039,46.59881169758674,45.850947506477347,45.140789647353216,44.464771040402063,43.819805669055015,43.203205979706929,42.612617259486939,42.04596497273976,41.501412104337284,40.977324313347928,40.472241242933478,39.984852726910042,39.513978923995019,39.058553627205114,38.617610158787031]
[null,null,null,null,null,null,null,null,null,null,"Class 11 - Moderate",{"$f":" ((L86 * L544 * $N$43 * (L300 * 1 + L434) +L344) * 1000 / (L124 * 8760)) + L388 + 0","v":90.808981300306513},84.643996846762946,80.153787787072162,76.573380857415856,73.564817435979279,70.948924032515023,68.619275207888649,66.507505489700861,64.567099075393287,62.764979629923452,61.076790937286376,59.484081448289238,58.51441911591165,57.613532798067233,56.772417982668856,55.983724009912144,55.241373019539637,54.54028258171985,53.876159918818146,53.245346643033578,52.644699832472469,52.071499701498723,51.523377038193708,50.998255541912819,50.494305536382505,50.00990646919918,49.543616270715219,49.094146120779428,48.660339517798967,48.241154799462052,47.835650454341852,47.442972706554499]
[null,null,null,null,null,null,null,null,null,null,"Class 11 - Conservative",{"$f":" ((L87 * L545 * $N$43 * (L301 * 1 + L435) +L345) * 1000 / (L125 * 8760)) + L389 + 0","v":96.286525704342367},92.33071053930847,89.408324651001863,87.049665810221484,85.04641820113271,83.287816343470467,81.707912131473051,80.264257879245562,78.927922962779988,77.678304723185718,76.500211954849348,75.382122509108683,74.760296407707244,74.182002654677234,73.641578358557112,73.134396373688958,72.65662739240851,72.205066616508617,71.777005057987822,71.370132356908471,70.982462288556633,70.612274887939876,70.258070934291837,69.918535758505172,69.592510172694119,69.278966904174894,68.976991329135856,68.685765598014228,68.404555460650528,68.132699258532995,67.869598670136085,67.614710884764506]
[null,null,null,null,null,null,null,null,null,null,"Class 12 - Advanced",{"$f":" ((L85 * L543 * $N$43 * (L302 * 1 + L436) +L346) * 1000 / (L126 * 8760)) + L390 + 0","v":96.142999416092735},88.439150707223419,82.844825218284413,78.394620152496898,74.662673792379252,71.423468268660685,68.543174459742147,65.935890058130539,63.543206236734783,61.323614096604643,59.246563874948862,57.288922782266809,56.086288274751041,54.969397382572105,53.9269953798619,52.949898128484527,52.030514427902688,51.162498455882009,50.340492002543321,49.559930043668189,48.816891862919604,48.107985499335221,47.430256958134265,46.78111808276315,46.158288670366552,45.55974958615667,44.983704462451549,44.428548164263624,43.892840637002863,43.375285071253195,42.87470955748087,42.390051582603256]
[null,null,null,null,null,null,null,null,null,null,"Class 12 - Moderate",{"$f":" ((L86 * L544 * $N$43 * (L303 * 1 + L437) +L347) * 1000 / (L127 * 8760)) + L391 + 0","v":100.99371035633357},94.140780321454045,89.15029863031279,85.171567406944334,81.828756171581148,78.922613418918175,76.334787938431305,73.989253497052275,71.834281989073503,69.833090779012295,67.958594502407848,66.190274115893956,65.111904180930878,64.110020651433643,63.17460953099377,62.297496086747657,61.471921077306092,60.692232288136395,59.953655683799504,59.252122739322139,58.584138183861093,57.946677320094857,57.337105326790052,56.753113131895113,56.192665936472089,55.653961510062302,55.135396114436233,54.63553644146571,54.153096335645017,53.686917355234279,53.235952437166034,52.799252089835235]
[null,null,null,null,null,null,null,null,null,null,"Class 12 - Conservative",{"$f":" ((L87 * L545 * $N$43 * (L304 * 1 + L438) +L348) * 1000 / (L128 * 8760)) + L392 + 0","v":107.08513704454887},102.68841170918333,99.440923835605503,96.820334263500698,94.594982596034214,92.64169070964239,90.887120264055042,89.284066870780521,87.80035795897308,86.413082169843804,85.105346011534749,83.864336205396,83.172806945896056,82.529689771108991,81.928687010088538,81.364652839259932,80.833328706404274,80.331150572913486,79.855105788038117,79.402625013146178,78.971499378633908,78.559816120890289,78.165907964758972,77.78831287397928,77.425741722109478,77.077052084883661,76.741226814230671,76.417356384191351,76.1046242392446,75.802294552641925,75.509701934348911,75.226242727619791]
[null,null,null,null,null,null,null,null,null,null,"Class 13 - Advanced",{"$f":" ((L85 * L543 * $N$43 * (L305 * 1 + L439) +L349) * 1000 / (L129 * 8760)) + L393 + 0","v":125.20694849464323},115.18577905261056,107.91125497382188,102.12638975616295,97.276699419737383,93.068554430645761,89.327706791773323,85.942310518154116,82.836316793019975,79.955680855236778,77.260626930205646,74.721036248246293,73.154990225796581,71.700597752688438,70.343203161404659,69.070847060015254,67.873644346310243,66.743331623451255,65.672931542611622,64.656499624646401,63.688930394593392,62.765806911637377,61.883282545337309,61.037987052123732,60.226951199283555,59.447545711477801,58.697431396034361,57.97451807949956,57.27693055266618,56.602980137203083,55.951140796801084,55.320028948929426]
[null,null,null,null,null,null,null,null,null,null,"Class 13 - Moderate",{"$f":" ((L86 * L544 * $N$43 * (L306 * 1 + L440) +L350) * 1000 / (L130 * 8760)) + L394 + 0","v":129.97707391432374},121.15710094519268,114.73408272086071,109.61317880945057,105.31069874234053,101.57020758274329,98.239388344761892,95.220395911659665,92.446656642731483,89.870831587391692,87.458062099438052,85.18194033208222,83.794092888539154,82.504682408833744,81.300821015750088,80.171987939245696,79.109484127559085,78.106035257440695,77.15549721019373,76.25263384949784,75.392946809303609,74.572543345285496,73.788032478342132,73.036442464139995,72.31515454411344,71.621849272167282,70.954462659006353,70.311150056558731,69.690256200176478,69.090290191091952,68.509904473374363,67.947877064238398]
[null,null,null,null,null,null,null,null,null,null,"Class 13 - Conservative",{"$f":" ((L87 * L545 * $N$43 * (L307 * 1 + L441) +L351) * 1000 / (L131 * 8760)) + L395 + 0","v":137.81667859757408},132.15787576368427,127.97813111667153,124.60519901950158,121.74093467414981,119.22680895726737,116.96843608551826,114.90506443148446,112.99528817999983,111.20962061198254,109.52631994901093,107.92889561066127,107.03890588977433,106.21122193041275,105.43773870707425,104.71183360773182,104.0280259277399,103.3817287929752,102.76906495874503,102.18672771763063,101.63187428144496,101.10204294679316,100.59508795092029,100.10912767102114,99.642503017113924,99.193743703123957,98.761540671908065,98.344723374665918,97.942240914414782,97.553146291115866,97.176583155920667,96.811774609968879]
[null,null,null,null,null,null,null,null,null,null,"Class 14 - Advanced",{"$f":" ((L85 * L543 * $N$43 * (L308 * 1 + L442) +L352) * 1000 / (L132 * 8760)) + L396 + 0","v":149.99266892932206},137.95467755382688,129.20872651717244,122.24826378258025,116.40871053896225,111.33813288286844,106.82768152176715,102.74329947570932,98.993834934428534,95.514509495719224,92.257647241914995,89.187146991015098,87.310677678725654,85.567994086475608,83.941535467795447,82.416971814240171,80.982458577818349,79.628094374189303,78.345518790440522,77.127609021112818,75.968247574204341,74.862141974600178,73.804683105702239,72.791832668190565,71.820032862801057,70.886133234684195,69.987330912421967,69.121121404893074,68.285257795850526,67.477716674428308,66.696669510988229,65.940458467121374]
[null,null,null,null,null,null,null,null,null,null,"Class 14 - Moderate",{"$f":" ((L86 * L544 * $N$43 * (L309 * 1 + L443) +L353) * 1000 / (L133 * 8760)) + L397 + 0","v":155.70961494377633},145.11361351242033,137.3904991612327,131.22806705933212,126.04659251940701,121.53872438910884,117.52190110797943,113.87884820426341,110.52977173047871,107.41793165523666,104.50154640836493,101.74896330740451,100.0859649361954,98.54091937838119,97.098383640628484,95.745751133123704,94.472598153335511,93.27020819011419,92.131219008199182,91.049356368867222,90.019230072029615,89.036175608267058,88.096129712017841,87.195531468853403,86.331242932128674,85.500484808560174,84.700783907847409,83.929929866918002,83.185939252775711,82.467025585044865,81.771574144954783,81.098120682676623]
[null,null,null,null,null,null,null,null,null,null,"Class 14 - Conservative",{"$f":" ((L87 * L545 * $N$43 * (L310 * 1 + L444) +L354) * 1000 / (L134 * 8760)) + L398 + 0","v":165.10517455660704},158.30247346375108,153.27247749210372,149.20948554919008,145.75616269097915,142.72250631679708,139.99539124805383,137.5020038354929,135.19271703645654,133.03218929420927,130.99436168661282,129.05946909259902,127.99295563968508,127.00110582258336,126.07420705037637,125.20432316960272,124.38488642180569,123.61040016281191,122.87621812695822,122.17837774720739,121.51347239033031,120.8785520929592,120.27104549664188,119.6886977729185,119.12952076376723,118.59175256283605,118.07382447119672,117.57433377031282,117.09202112547531,116.6257517060765,116.17449931266741,115.73733295408667]
[]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Additional Factors",null,"Tax Credit","10 year CRF - Advanced",0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559]
[null,null,null,null,null,null,null,null,null,null,"10 year CRF - Moderate",0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559]
[null,null,null,null,null,null,null,null,null,null,"10 year CRF - Conservative",0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559]
[null,null,null,null,null,null,null,null,null,null,"ITC Schedule",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"PVD - Advanced",{"$f":"SUMPRODUCT($I$547:$I$552,L547:L552)","v":0.8704718640870559},0.8704718640870559,0.8704718640870559,0.8704718640870559,0.8704718640870559,0.8704718640870559,0.8704718640870559,0.8704718640870559,0.8704718640870559,0.8704718640870559,0.8704718640870559,0.8704718640870559,0.8704718640870559,0.8704718640870559,0.8704718640870559,0.8704718640870559,0.8704718640870559,0.8704718640870559,0.8704718640870559,0.8704718640870559,0.8704718640870559,0.8704718640870559,0.8704718640870559,0.8704718640870559,0.8704718640870559,0.8704718640870559,0.8704718640870559,0.8704718640870559,0.8704718640870559,0.8704718640870559,0.8704718640870559,0.8704718640870559]
[null,null,null,null,null,null,null,null,null,null,"PVD - Moderate",{"$f":"SUMPRODUCT($I$547:$I$552,L554:L559)","v":0.8704718640870559},0.8704718640870559,0.8704718640870559,0.8704718640870559,0.8704718640870559,0.8704718640870559,0.8704718640870559,0.8704718640870559,0.8704718640870559,0.8704718640870559,0.8704718640870559,0.8704718640870559,0.8704718640870559,0.8704718640870559,0.8704718640870559,0.8704718640870559,0.8704718640870559,0.8704718640870559,0.8704718640870559,0.8704718640870559,0.8704718640870559,0.8704718640870559,0.8704718640870559,0.8704718640870559,0.8704718640870559,0.8704718640870559,0.8704718640870559,0.8704718640870559,0.8704718640870559,0.8704718640870559,0.8704718640870559,0.8704718640870559]
[null,null,null,null,null,null,null,null,null,null,"PVD - Conservative",{"$f":"SUMPRODUCT($I$547:$I$552,L561:L566)","v":0.8704718640870559},0.8704718640870559,0.8704718640870559,0.8704718640870559,0.8704718640870559,0.8704718640870559,0.8704718640870559,0.8704718640870559,0.8704718640870559,0.8704718640870559,0.8704718640870559,0.8704718640870559,0.8704718640870559,0.8704718640870559,0.8704718640870559,0.8704718640870559,0.8704718640870559,0.8704718640870559,0.8704718640870559,0.8704718640870559,0.8704718640870559,0.8704718640870559,0.8704718640870559,0.8704718640870559,0.8704718640870559,0.8704718640870559,0.8704718640870559,0.8704718640870559,0.8704718640870559,0.8704718640870559,0.8704718640870559,0.8704718640870559]
[null,null,null,null,null,null,null,null,null,null,"PFF - Advanced",{"$f":"(1-L$75*L540*(1-L$539/2)-L$539)/(1-L$75)","v":1.0448970403770426},1.0448970403770426,1.0448970403770426,1.0448970403770426,1.0448970403770426,1.0448970403770426,1.0448970403770426,1.0448970403770426,1.0448970403770426,1.0448970403770426,1.0448970403770426,1.0448970403770426,1.0448970403770426,1.0448970403770426,1.0448970403770426,1.0448970403770426,1.0448970403770426,1.0448970403770426,1.0448970403770426,1.0448970403770426,1.0448970403770426,1.0448970403770426,1.0448970403770426,1.0448970403770426,1.0448970403770426,1.0448970403770426,1.0448970403770426,1.0448970403770426,1.0448970403770426,1.0448970403770426,1.0448970403770426,1.0448970403770426]
[null,null,null,null,null,null,null,null,null,null,"PFF - Moderate",{"$f":"(1-L$75*L541*(1-L$539/2)-L$539)/(1-L$75)","v":1.0448970403770426},1.0448970403770426,1.0448970403770426,1.0448970403770426,1.0448970403770426,1.0448970403770426,1.0448970403770426,1.0448970403770426,1.0448970403770426,1.0448970403770426,1.0448970403770426,1.0448970403770426,1.0448970403770426,1.0448970403770426,1.0448970403770426,1.0448970403770426,1.0448970403770426,1.0448970403770426,1.0448970403770426,1.0448970403770426,1.0448970403770426,1.0448970403770426,1.0448970403770426,1.0448970403770426,1.0448970403770426,1.0448970403770426,1.0448970403770426,1.0448970403770426,1.0448970403770426,1.0448970403770426,1.0448970403770426,1.0448970403770426]
[null,null,null,null,null,null,null,null,null,null,"PFF - Conservative",{"$f":"(1-L$75*L542*(1-L$539/2)-L$539)/(1-L$75)","v":1.0448970403770426},1.0448970403770426,1.0448970403770426,1.0448970403770426,1.0448970403770426,1.0448970403770426,1.0448970403770426,1.0448970403770426,1.0448970403770426,1.0448970403770426,1.0448970403770426,1.0448970403770426,1.0448970403770426,1.0448970403770426,1.0448970403770426,1.0448970403770426,1.0448970403770426,1.0448970403770426,1.0448970403770426,1.0448970403770426,1.0448970403770426,1.0448970403770426,1.0448970403770426,1.0448970403770426,1.0448970403770426,1.0448970403770426,1.0448970403770426,1.0448970403770426,1.0448970403770426,1.0448970403770426,1.0448970403770426,1.0448970403770426]
[null,null,null,null,null,null,null,null,"MACRS",null,"Year (Advanced)",2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,0.2,"Depreciation Factor",1,{"$f":"1/((1+L$79)*(1+L$58))^$K547","v":0.95070839373976013},0.95070839373976013,0.95070839373976013,0.95070839373976013,0.95070839373976013,0.95070839373976013,0.95070839373976013,0.95070839373976013,0.95070839373976013,0.95070839373976013,{"$f":"1/((1+V$79)*(1+V$58))^$K547","v":0.95070839373976013},0.95070839373976013,0.95070839373976013,0.95070839373976013,0.95070839373976013,0.95070839373976013,0.95070839373976013,0.95070839373976013,0.95070839373976013,0.95070839373976013,{"$f":"1/((1+AF$79)*(1+AF$58))^$K547","v":0.95070839373976013},0.95070839373976013,0.95070839373976013,0.95070839373976013,0.95070839373976013,0.95070839373976013,0.95070839373976013,0.95070839373976013,0.95070839373976013,0.95070839373976013,0.95070839373976013,0.95070839373976013]
[null,null,null,null,null,null,null,null,0.32,null,{"$f":"K547+1","v":2},0.90384644992723462,0.90384644992723462,0.90384644992723462,0.90384644992723462,0.90384644992723462,0.90384644992723462,0.90384644992723462,0.90384644992723462,0.90384644992723462,0.90384644992723462,0.90384644992723462,0.90384644992723462,0.90384644992723462,0.90384644992723462,0.90384644992723462,0.90384644992723462,0.90384644992723462,0.90384644992723462,0.90384644992723462,0.90384644992723462,0.90384644992723462,0.90384644992723462,0.90384644992723462,0.90384644992723462,0.90384644992723462,0.90384644992723462,0.90384644992723462,0.90384644992723462,0.90384644992723462,0.90384644992723462,0.90384644992723462,0.90384644992723462]
[null,null,null,null,null,null,null,null,0.192,null,{"$f":"K548+1","v":3},0.85929440659770573,0.85929440659770573,0.85929440659770573,0.85929440659770573,0.85929440659770573,0.85929440659770573,0.85929440659770573,0.85929440659770573,0.85929440659770573,0.85929440659770573,0.85929440659770573,0.85929440659770573,0.85929440659770573,0.85929440659770573,0.85929440659770573,0.85929440659770573,0.85929440659770573,0.85929440659770573,0.85929440659770573,0.85929440659770573,0.85929440659770573,0.85929440659770573,0.85929440659770573,0.85929440659770573,0.85929440659770573,0.85929440659770573,0.85929440659770573,0.85929440659770573,0.85929440659770573,0.85929440659770573,0.85929440659770573,0.85929440659770573]
[null,null,null,null,null,null,null,null,0.1152,null,{"$f":"K549+1","v":4},0.81693840504606507,0.81693840504606507,0.81693840504606507,0.81693840504606507,0.81693840504606507,0.81693840504606507,0.81693840504606507,0.81693840504606507,0.81693840504606507,0.81693840504606507,0.81693840504606507,0.81693840504606507,0.81693840504606507,0.81693840504606507,0.81693840504606507,0.81693840504606507,0.81693840504606507,0.81693840504606507,0.81693840504606507,0.81693840504606507,0.81693840504606507,0.81693840504606507,0.81693840504606507,0.81693840504606507,0.81693840504606507,0.81693840504606507,0.81693840504606507,0.81693840504606507,0.81693840504606507,0.81693840504606507,0.81693840504606507,0.81693840504606507]
[null,null,null,null,null,null,null,null,0.1152,null,{"$f":"K550+1","v":5},0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602]
[null,null,null,null,null,null,null,null,5.7599999999999998E-2,null,{"$f":"K551+1","v":6},0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321]
[null,null,null,null,null,null,null,null,null,null,"Year (Moderate)",2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,null,1,{"$f":"1/((1+L$80)*(1+L$58))^$K554","v":0.95070839373976013},0.95070839373976013,0.95070839373976013,0.95070839373976013,0.95070839373976013,0.95070839373976013,0.95070839373976013,0.95070839373976013,0.95070839373976013,0.95070839373976013,{"$f":"1/((1+V$80)*(1+V$58))^$K554","v":0.95070839373976013},0.95070839373976013,0.95070839373976013,0.95070839373976013,0.95070839373976013,0.95070839373976013,0.95070839373976013,0.95070839373976013,0.95070839373976013,0.95070839373976013,{"$f":"1/((1+AF$80)*(1+AF$58))^$K554","v":0.95070839373976013},0.95070839373976013,0.95070839373976013,0.95070839373976013,0.95070839373976013,0.95070839373976013,0.95070839373976013,0.95070839373976013,0.95070839373976013,0.95070839373976013,0.95070839373976013,0.95070839373976013]
[null,null,null,null,null,null,null,null,null,null,2,0.90384644992723462,0.90384644992723462,0.90384644992723462,0.90384644992723462,0.90384644992723462,0.90384644992723462,0.90384644992723462,0.90384644992723462,0.90384644992723462,0.90384644992723462,0.90384644992723462,0.90384644992723462,0.90384644992723462,0.90384644992723462,0.90384644992723462,0.90384644992723462,0.90384644992723462,0.90384644992723462,0.90384644992723462,0.90384644992723462,0.90384644992723462,0.90384644992723462,0.90384644992723462,0.90384644992723462,0.90384644992723462,0.90384644992723462,0.90384644992723462,0.90384644992723462,0.90384644992723462,0.90384644992723462,0.90384644992723462,0.90384644992723462]
[null,null,null,null,null,null,null,null,null,null,3,0.85929440659770573,0.85929440659770573,0.85929440659770573,0.85929440659770573,0.85929440659770573,0.85929440659770573,0.85929440659770573,0.85929440659770573,0.85929440659770573,0.85929440659770573,0.85929440659770573,0.85929440659770573,0.85929440659770573,0.85929440659770573,0.85929440659770573,0.85929440659770573,0.85929440659770573,0.85929440659770573,0.85929440659770573,0.85929440659770573,0.85929440659770573,0.85929440659770573,0.85929440659770573,0.85929440659770573,0.85929440659770573,0.85929440659770573,0.85929440659770573,0.85929440659770573,0.85929440659770573,0.85929440659770573,0.85929440659770573,0.85929440659770573]
[null,null,null,null,null,null,null,null,null,null,4,0.81693840504606507,0.81693840504606507,0.81693840504606507,0.81693840504606507,0.81693840504606507,0.81693840504606507,0.81693840504606507,0.81693840504606507,0.81693840504606507,0.81693840504606507,0.81693840504606507,0.81693840504606507,0.81693840504606507,0.81693840504606507,0.81693840504606507,0.81693840504606507,0.81693840504606507,0.81693840504606507,0.81693840504606507,0.81693840504606507,0.81693840504606507,0.81693840504606507,0.81693840504606507,0.81693840504606507,0.81693840504606507,0.81693840504606507,0.81693840504606507,0.81693840504606507,0.81693840504606507,0.81693840504606507,0.81693840504606507,0.81693840504606507]
[null,null,null,null,null,null,null,null,null,null,5,0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602]
[null,null,null,null,null,null,null,null,null,null,6,0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321]
[null,null,null,null,null,null,null,null,null,null,"Year (Conservative)",2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,null,1,{"$f":"1/((1+L$81)*(1+L$58))^$K561","v":0.95070839373976013},0.95070839373976013,0.95070839373976013,0.95070839373976013,0.95070839373976013,0.95070839373976013,0.95070839373976013,0.95070839373976013,0.95070839373976013,0.95070839373976013,{"$f":"1/((1+V$81)*(1+V$58))^$K561","v":0.95070839373976013},0.95070839373976013,0.95070839373976013,0.95070839373976013,0.95070839373976013,0.95070839373976013,0.95070839373976013,0.95070839373976013,0.95070839373976013,0.95070839373976013,{"$f":"1/((1+AF$81)*(1+AF$58))^$K561","v":0.95070839373976013},0.95070839373976013,0.95070839373976013,0.95070839373976013,0.95070839373976013,0.95070839373976013,0.95070839373976013,0.95070839373976013,0.95070839373976013,0.95070839373976013,0.95070839373976013,0.95070839373976013]
[null,null,null,null,null,null,null,null,null,null,2,0.90384644992723462,0.90384644992723462,0.90384644992723462,0.90384644992723462,0.90384644992723462,0.90384644992723462,0.90384644992723462,0.90384644992723462,0.90384644992723462,0.90384644992723462,0.90384644992723462,0.90384644992723462,0.90384644992723462,0.90384644992723462,0.90384644992723462,0.90384644992723462,0.90384644992723462,0.90384644992723462,0.90384644992723462,0.90384644992723462,0.90384644992723462,0.90384644992723462,0.90384644992723462,0.90384644992723462,0.90384644992723462,0.90384644992723462,0.90384644992723462,0.90384644992723462,0.90384644992723462,0.90384644992723462,0.90384644992723462,0.90384644992723462]
[null,null,null,null,null,null,null,null,null,null,3,0.85929440659770573,0.85929440659770573,0.85929440659770573,0.85929440659770573,0.85929440659770573,0.85929440659770573,0.85929440659770573,0.85929440659770573,0.85929440659770573,0.85929440659770573,0.85929440659770573,0.85929440659770573,0.85929440659770573,0.85929440659770573,0.85929440659770573,0.85929440659770573,0.85929440659770573,0.85929440659770573,0.85929440659770573,0.85929440659770573,0.85929440659770573,0.85929440659770573,0.85929440659770573,0.85929440659770573,0.85929440659770573,0.85929440659770573,0.85929440659770573,0.85929440659770573,0.85929440659770573,0.85929440659770573,0.85929440659770573,0.85929440659770573]
[null,null,null,null,null,null,null,null,null,null,4,0.81693840504606507,0.81693840504606507,0.81693840504606507,0.81693840504606507,0.81693840504606507,0.81693840504606507,0.81693840504606507,0.81693840504606507,0.81693840504606507,0.81693840504606507,0.81693840504606507,0.81693840504606507,0.81693840504606507,0.81693840504606507,0.81693840504606507,0.81693840504606507,0.81693840504606507,0.81693840504606507,0.81693840504606507,0.81693840504606507,0.81693840504606507,0.81693840504606507,0.81693840504606507,0.81693840504606507,0.81693840504606507,0.81693840504606507,0.81693840504606507,0.81693840504606507,0.81693840504606507,0.81693840504606507,0.81693840504606507,0.81693840504606507]
[null,null,null,null,null,null,null,null,null,null,5,0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602]
[null,null,null,null,null,null,null,null,null,null,6,0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321]
[]
[]
[]
[null,null,"X",null,null,null,"Data Sources for Default Inputs"]
[]
[null,null,null,null,null,null,null,"Current Costs:"]
[null,null,null,null,null,null,null,"Available Capacity (GW)",null,null,null,null,"Musial et al., 2016"]
[null,null,null,null,null,null,null,"Net Capacity Factor (%)",null,null,null,null,"Musial et al., 2016"]
[null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)",null,null,null,null,"Beiter et al., 2019","Musial et al., 2019","Beiter et al. 2020"]
[null,null,null,null,null,null,null,"Fixed Operating Expenses ($/kW-yr)",null,null,null,null,"Beiter et al., 2019","Musial et al., 2019","Beiter et al. 2020"]
[null,null,null,null,null,null,null,"Variable Operating Expenses ($/MWh)",null,null,null,null,"N/A"]
[null,null,null,null,null,null,null,"Grid Feature Cost ($/kW)",null,null,null,null,"N/A","`"]
[null,null,null,null,null,null,null,"Spur Line Cost ($/kW)",null,null,null,null,"Beiter et al., 2019","Musial et al., 2019","Beiter et al. 2020"]
[]
[null,null,null,null,null,null,null,"Future Projections Costs:"]
[null,null,null,null,null,null,null,"Net Capacity Factor (%)",null,null,null,null,"Adapted from Valpy et al., 2017 ","and Hundleby et al., 2017","Beiter et al. 2020"]
[null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)",null,null,null,null,"Adapted from Valpy et al., 2017","and Hundleby et al., 2017"," Beiter et al. 2020"]
[null,null,null,null,null,null,null,"Fixed Operating Expenses ($/kW-yr)",null,null,null,null,"Adapted from Valpy et al., 2017"," and Hundleby et al., 2019"," Beiter et al. 2020"]
[null,null,null,null,null,null,null,"Variable Operating Expenses ($/MWh)",null,null,null,null,"N/A"]
[null,null,null,null,null,null,null,"Grid Connection Cost ($/kW)",null,null,null,null,"N/A"]
[null,null,null,null,null,null,null,"Spur Line Cost ($/kW)",null,null,null,null,"Beiter et al, 2019","Beiter et al. 2020"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Land-Based Wind","index":3,"n_rows":438,"n_cols":43,"rows_kept":438,"cut":false,"hidden":false,"merged":[[30,24,30,26],[33,24,33,26],[27,9,27,13],[28,9,28,12],[251,9,280,9],[45,9,45,12],[44,9,44,12],[283,9,312,9],[395,9,401,9],[8,9,8,10],[8,11,8,14],[11,9,12,9],[11,10,12,10],[11,11,12,11],[11,12,12,12],[48,13,49,13],[91,9,120,9],[123,9,152,9],[155,9,184,9],[187,9,216,9],[219,9,248,9],[436,7,436,11],[436,12,436,26],[432,7,432,11],[433,7,433,11],[433,12,433,26],[434,7,434,11],[434,12,434,26],[435,7,435,11],[435,12,435,26],[91,7,312,7],[425,7,425,11],[422,7,422,11],[431,7,431,11],[431,12,431,26],[427,7,427,11],[427,12,427,26],[428,7,428,11],[428,12,428,26],[429,7,429,11],[430,7,430,11],[425,12,425,26],[426,7,426,11],[426,12,426,26],[424,7,424,11],[424,12,424,26],[6,6,6,22],[8,7,24,7],[423,7,423,11],[421,7,421,11],[419,6,419,19],[349,9,378,9],[349,7,378,7],[316,9,345,9],[316,7,345,7],[27,7,85,7],[422,12,422,26],[423,12,423,26],[56,9,83,9],[382,9,388,9],[382,7,388,7],[88,6,88,19]]}
["Land-Based Wind",null,null,null,null,null,null,null,null,null,null,"https://atb.nrel.gov/electricity/2021/land-based_wind"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inputs"]
[null,null,null,null,null,null,null,null,null,"Take me to: ",null,null,null,null,null,null,null,null,null,"Calculated"]
[]
[]
[null,"X",null,null,null,null,"                           Assumptions"]
[]
[null,null,null,null,null,null,null,"Technology",null,"Basis Year:",null,2019]
[null,null,null,null,null,null,null,null,null,"All values are given in 2019 U.S. dollars, using the Consumer Price Index (BLS, 2020) for dollar year conversions. Projections use an inflation assumption of 2.5% per year."]
[null,null,null,null,null,null,null,null,null,"Land-Based Wind Classes"]
[null,null,null,null,null,null,null,null,null,"Wind Classes","Wind Speed Range (m/s)","Weighted Average Wind Speed (m/s)"]
[]
[null,null,null,null,null,null,null,null,null,"Class1","> 9.0",9.5]
[null,null,null,null,null,null,null,null,null,"Class2","8.8 - 9.0",8.9,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,"Class3","8.6 - 8.8",8.6999999999999993]
[null,null,null,null,null,null,null,null,null,"Class4","8.4 - 8.6",8.5]
[null,null,null,null,null,null,null,null,null,"Class5","8.1 - 8.4",8.1999999999999993]
[null,null,null,null,null,null,null,null,null,"Class6","7.6 - 8.1",7.8]
[null,null,null,null,null,null,null,null,null,"Class7","7.1 - 7.6",7.4]
[null,null,null,null,null,null,null,null,null,"Class8","6.5 - 7.1",6.8]
[null,null,null,null,null,null,null,null,null,"Class9","5.9 - 6.5",6.2]
[null,null,null,null,null,null,null,null,null,"Class10","0 - 5.9",5.2]
[null,null,null,null,null,null,null,null,null,"Total"]
[null,null,null,null,null,null,null,null,null,"Wind speeds presented in table are assumed to be 110 meters above the surface "]
[]
[]
[null,null,null,null,null,null,null,"Finance",null,"Financial Assumptions:"]
[null,null,null,null,null,null,null,null,null,"Inflation Rate",null,null,null,{"$f":"L57","v":2.5000000000000001E-2}]
[null,null,null,null,null,null,null,null,null,"Capital Recovery Period (Years)",null,null,null,{"$f":"S30","v":30},null,null,null,null,30]
[null,null,null,null,null,null,null,null,null,"Interest Rate Nominal - Moderate",null,null,null,{"$f":"L59","v":0.04}]
[null,null,null,null,null,null,null,null,null,"Calculated Interest Rate Real - Moderate",null,null,null,{"$f":"L62","v":1.4634146341463428E-2}]
[null,null,null,null,null,null,null,null,null,"Interest During Construction  - Nominal",null,null,null,{"$f":"N31","v":0.04}]
[null,null,null,null,null,null,null,null,null,"Rate of Return on Equity Nominal - Moderate",null,null,null,{"$f":"L66","v":0.09}]
[null,null,null,null,null,null,null,null,null,"Calculated Rate of Return on Equity Real - Moderate",null,null,null,{"$f":"L69","v":6.3414634146341742E-2}]
[null,null,null,null,null,null,null,null,null,"Debt Fraction - Moderate",null,null,null,{"$f":"L72","v":0.67100000000000004}]
[null,null,null,null,null,null,null,null,null,"Tax Rate (Federal and State)",null,null,null,{"$f":"L74","v":0.25740000000000002}]
[null,null,null,null,null,null,null,null,null,"WACC Nominal - Moderate",null,null,null,{"$f":"L76","v":4.9541383999999994E-2}]
[null,null,null,null,null,null,null,null,null,"WACC Real - Moderate",null,null,null,{"$f":"L79","v":2.3942813658536677E-2}]
[null,null,null,null,null,null,null,null,null,"Depreciation Period",null,null,null,5]
[null,null,null,null,null,null,null,null,null,"Construction Finance Factor",null,null,null,{"$f":"SUMPRODUCT(K51:K53,L51:L53,M51:M53)+SUMPRODUCT(K51:K53,O51:O53,N51:N53)","v":1.0436853438952485}]
[null,null,null,null,null,null,null,null,null,"Present Value of Depreciation",null,null,null,{"$f":"SUMPRODUCT(R50:W50,R52:W52)","v":0.8756324114719588}]
[null,null,null,null,null,null,null,null,null,"Project Finance Factor",null,null,null,{"$f":" (1 - N37 * N42) / (1 - N37)","v":1.0431082915258791}]
[null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Nominal - Moderate",null,null,null,{"$f":"L82","v":6.4711752466122249E-2}]
[null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Moderate",null,null,null,{"$f":"L85","v":4.7106719511925653E-2}]
[null,null,null,null,null,null,null,null,null,"Equity Premium During Construction",null,null,null,0.02]
[null,null,null,null,null,null,null,null,null,"Cost of equity during construction",null,null,null,{"$f":"N34+N46","v":0.11}]
[null,null,null,null,null,null,null,null,null,"Construction Duration yrs",null,3]
[null,null,null,null,null,null,null,null,null,"Year","Capital","Accumulated","Percent of Leverage During Construction","Percent of Equity During Construction","Accumulated",null,"MACRS yr",1,2,3,4,5,6]
[null,null,null,null,null,null,null,null,null,"Index","Fraction","Interest",null,null,"Equity Cost",null,"Depreciation",0.2,0.32,0.192,0.1152,0.1152,5.7599999999999998E-2]
[null,null,null,null,null,null,null,null,null,0,0.8,{"$f":"1+((1+N33)^(J51+0.5)-1)","v":1.019803902718557},0.8,{"$f":"1-M51","v":0.19999999999999996},{"$f":"1+((1+$N$47)^(J51+0.5)-1)","v":1.0535653752852738},null,"Fraction"]
[null,null,null,null,null,null,null,null,null,1,0.1,{"$f":"1+((1+N33)^(J52+0.5)-1)","v":1.0605960588272993},0.8,{"$f":"1-M52","v":0.19999999999999996},{"$f":"1+((1+$N$47)^(J52+0.5)-1)","v":1.1694575665666542},null,"Depreciation",{"$f":"1/((1+N39)*(1+N29))^R49","v":0.95279711238142084},{"$f":"1/((1+N39)*(1+N29))^S49","v":0.90782233736237383},{"$f":"1/((1+N39)*(1+N29))^T49","v":0.86497050159422173},{"$f":"1/((1+N39)*(1+N29))^U49","v":0.82414139621408367},{"$f":"1/((1+N39)*(1+N29))^V49","v":0.7852395425067713},{"$f":"1/((1+N39)*(1+N29))^W49","v":0.74817396862815966}]
[null,null,null,null,null,null,null,null,null,2,0.1,{"$f":"1+((1+N33)^(J53+0.5)-1)","v":1.1030199011803914},0.8,{"$f":"1-M53","v":0.19999999999999996},{"$f":"1+((1+$N$47)^(J53+0.5)-1)","v":1.2980978988889862},null,"Factor"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Assumptions",{"$f":"'WACC Calc'!B342","v":"Inflation Rate"},{"$f":"'WACC Calc'!F342","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!G342","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!H342","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!I342","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!J342","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!K342","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!L342","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!M342","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!N342","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!O342","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!P342","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Q342","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!R342","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!S342","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!T342","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!U342","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!V342","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!W342","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!X342","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Y342","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Z342","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AA342","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AB342","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AC342","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AD342","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AE342","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AF342","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AG342","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AH342","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AI342","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AJ342","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AK342","v":2.5000000000000001E-2}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'WACC Calc'!B343","v":"Interest Rate Nominal - Advanced"},{"$f":"'WACC Calc'!F343","v":0.04},{"$f":"'WACC Calc'!G343","v":0.04},{"$f":"'WACC Calc'!H343","v":0.04},{"$f":"'WACC Calc'!I343","v":0.04},{"$f":"'WACC Calc'!J343","v":0.04},{"$f":"'WACC Calc'!K343","v":0.04},{"$f":"'WACC Calc'!L343","v":0.04},{"$f":"'WACC Calc'!M343","v":0.04},{"$f":"'WACC Calc'!N343","v":0.04},{"$f":"'WACC Calc'!O343","v":0.04},{"$f":"'WACC Calc'!P343","v":0.04},{"$f":"'WACC Calc'!Q343","v":0.04},{"$f":"'WACC Calc'!R343","v":0.04},{"$f":"'WACC Calc'!S343","v":0.04},{"$f":"'WACC Calc'!T343","v":0.04},{"$f":"'WACC Calc'!U343","v":0.04},{"$f":"'WACC Calc'!V343","v":0.04},{"$f":"'WACC Calc'!W343","v":0.04},{"$f":"'WACC Calc'!X343","v":0.04},{"$f":"'WACC Calc'!Y343","v":0.04},{"$f":"'WACC Calc'!Z343","v":0.04},{"$f":"'WACC Calc'!AA343","v":0.04},{"$f":"'WACC Calc'!AB343","v":0.04},{"$f":"'WACC Calc'!AC343","v":0.04},{"$f":"'WACC Calc'!AD343","v":0.04},{"$f":"'WACC Calc'!AE343","v":0.04},{"$f":"'WACC Calc'!AF343","v":0.04},{"$f":"'WACC Calc'!AG343","v":0.04},{"$f":"'WACC Calc'!AH343","v":0.04},{"$f":"'WACC Calc'!AI343","v":0.04},{"$f":"'WACC Calc'!AJ343","v":0.04},{"$f":"'WACC Calc'!AK343","v":0.04}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'WACC Calc'!B344","v":"Interest Rate Nominal - Moderate"},{"$f":"'WACC Calc'!F344","v":0.04},{"$f":"'WACC Calc'!G344","v":0.04},{"$f":"'WACC Calc'!H344","v":0.04},{"$f":"'WACC Calc'!I344","v":0.04},{"$f":"'WACC Calc'!J344","v":0.04},{"$f":"'WACC Calc'!K344","v":0.04},{"$f":"'WACC Calc'!L344","v":0.04},{"$f":"'WACC Calc'!M344","v":0.04},{"$f":"'WACC Calc'!N344","v":0.04},{"$f":"'WACC Calc'!O344","v":0.04},{"$f":"'WACC Calc'!P344","v":0.04},{"$f":"'WACC Calc'!Q344","v":0.04},{"$f":"'WACC Calc'!R344","v":0.04},{"$f":"'WACC Calc'!S344","v":0.04},{"$f":"'WACC Calc'!T344","v":0.04},{"$f":"'WACC Calc'!U344","v":0.04},{"$f":"'WACC Calc'!V344","v":0.04},{"$f":"'WACC Calc'!W344","v":0.04},{"$f":"'WACC Calc'!X344","v":0.04},{"$f":"'WACC Calc'!Y344","v":0.04},{"$f":"'WACC Calc'!Z344","v":0.04},{"$f":"'WACC Calc'!AA344","v":0.04},{"$f":"'WACC Calc'!AB344","v":0.04},{"$f":"'WACC Calc'!AC344","v":0.04},{"$f":"'WACC Calc'!AD344","v":0.04},{"$f":"'WACC Calc'!AE344","v":0.04},{"$f":"'WACC Calc'!AF344","v":0.04},{"$f":"'WACC Calc'!AG344","v":0.04},{"$f":"'WACC Calc'!AH344","v":0.04},{"$f":"'WACC Calc'!AI344","v":0.04},{"$f":"'WACC Calc'!AJ344","v":0.04},{"$f":"'WACC Calc'!AK344","v":0.04}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'WACC Calc'!B345","v":"Interest Rate Nominal - Conservative"},{"$f":"'WACC Calc'!F345","v":0.04},{"$f":"'WACC Calc'!G345","v":0.04},{"$f":"'WACC Calc'!H345","v":0.04},{"$f":"'WACC Calc'!I345","v":0.04},{"$f":"'WACC Calc'!J345","v":0.04},{"$f":"'WACC Calc'!K345","v":0.04},{"$f":"'WACC Calc'!L345","v":0.04},{"$f":"'WACC Calc'!M345","v":0.04},{"$f":"'WACC Calc'!N345","v":0.04},{"$f":"'WACC Calc'!O345","v":0.04},{"$f":"'WACC Calc'!P345","v":0.04},{"$f":"'WACC Calc'!Q345","v":0.04},{"$f":"'WACC Calc'!R345","v":0.04},{"$f":"'WACC Calc'!S345","v":0.04},{"$f":"'WACC Calc'!T345","v":0.04},{"$f":"'WACC Calc'!U345","v":0.04},{"$f":"'WACC Calc'!V345","v":0.04},{"$f":"'WACC Calc'!W345","v":0.04},{"$f":"'WACC Calc'!X345","v":0.04},{"$f":"'WACC Calc'!Y345","v":0.04},{"$f":"'WACC Calc'!Z345","v":0.04},{"$f":"'WACC Calc'!AA345","v":0.04},{"$f":"'WACC Calc'!AB345","v":0.04},{"$f":"'WACC Calc'!AC345","v":0.04},{"$f":"'WACC Calc'!AD345","v":0.04},{"$f":"'WACC Calc'!AE345","v":0.04},{"$f":"'WACC Calc'!AF345","v":0.04},{"$f":"'WACC Calc'!AG345","v":0.04},{"$f":"'WACC Calc'!AH345","v":0.04},{"$f":"'WACC Calc'!AI345","v":0.04},{"$f":"'WACC Calc'!AJ345","v":0.04},{"$f":"'WACC Calc'!AK345","v":0.04}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'WACC Calc'!B346","v":"Calculated Interest Rate Real - Advanced"},{"$f":"'WACC Calc'!F346","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!G346","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!H346","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!I346","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!J346","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!K346","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!L346","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!M346","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!N346","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!O346","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!P346","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Q346","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!R346","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!S346","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!T346","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!U346","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!V346","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!W346","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!X346","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Y346","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Z346","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AA346","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AB346","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AC346","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AD346","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AE346","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AF346","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AG346","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AH346","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AI346","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AJ346","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AK346","v":1.4634146341463428E-2}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'WACC Calc'!B347","v":"Calculated Interest Rate Real - Moderate"},{"$f":"'WACC Calc'!F347","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!G347","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!H347","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!I347","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!J347","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!K347","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!L347","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!M347","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!N347","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!O347","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!P347","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Q347","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!R347","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!S347","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!T347","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!U347","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!V347","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!W347","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!X347","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Y347","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Z347","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AA347","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AB347","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AC347","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AD347","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AE347","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AF347","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AG347","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AH347","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AI347","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AJ347","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AK347","v":1.4634146341463428E-2}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'WACC Calc'!B348","v":"Calculated Interest Rate Real - Conservative"},{"$f":"'WACC Calc'!F348","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!G348","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!H348","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!I348","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!J348","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!K348","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!L348","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!M348","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!N348","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!O348","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!P348","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Q348","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!R348","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!S348","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!T348","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!U348","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!V348","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!W348","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!X348","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Y348","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Z348","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AA348","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AB348","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AC348","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AD348","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AE348","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AF348","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AG348","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AH348","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AI348","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AJ348","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AK348","v":1.4634146341463428E-2}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'WACC Calc'!B349","v":"Interest During Construction  - Nominal"},{"$f":"'WACC Calc'!F349","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!G349","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!H349","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!I349","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!J349","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!K349","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!L349","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!M349","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!N349","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!O349","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!P349","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!Q349","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!R349","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!S349","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!T349","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!U349","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!V349","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!W349","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!X349","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!Y349","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!Z349","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AA349","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AB349","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AC349","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AD349","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AE349","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AF349","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AG349","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AH349","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AI349","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AJ349","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AK349","v":3.5000000000000003E-2}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'WACC Calc'!B350","v":"Rate of Return on Equity Nominal - Advanced"},{"$f":"'WACC Calc'!F350","v":0.09},{"$f":"'WACC Calc'!G350","v":0.09},{"$f":"'WACC Calc'!H350","v":0.09},{"$f":"'WACC Calc'!I350","v":0.09},{"$f":"'WACC Calc'!J350","v":0.09},{"$f":"'WACC Calc'!K350","v":0.09},{"$f":"'WACC Calc'!L350","v":0.09},{"$f":"'WACC Calc'!M350","v":0.09},{"$f":"'WACC Calc'!N350","v":0.09},{"$f":"'WACC Calc'!O350","v":0.09},{"$f":"'WACC Calc'!P350","v":0.09},{"$f":"'WACC Calc'!Q350","v":0.09},{"$f":"'WACC Calc'!R350","v":0.09},{"$f":"'WACC Calc'!S350","v":0.09},{"$f":"'WACC Calc'!T350","v":0.09},{"$f":"'WACC Calc'!U350","v":0.09},{"$f":"'WACC Calc'!V350","v":0.09},{"$f":"'WACC Calc'!W350","v":0.09},{"$f":"'WACC Calc'!X350","v":0.09},{"$f":"'WACC Calc'!Y350","v":0.09},{"$f":"'WACC Calc'!Z350","v":0.09},{"$f":"'WACC Calc'!AA350","v":0.09},{"$f":"'WACC Calc'!AB350","v":0.09},{"$f":"'WACC Calc'!AC350","v":0.09},{"$f":"'WACC Calc'!AD350","v":0.09},{"$f":"'WACC Calc'!AE350","v":0.09},{"$f":"'WACC Calc'!AF350","v":0.09},{"$f":"'WACC Calc'!AG350","v":0.09},{"$f":"'WACC Calc'!AH350","v":0.09},{"$f":"'WACC Calc'!AI350","v":0.09},{"$f":"'WACC Calc'!AJ350","v":0.09},{"$f":"'WACC Calc'!AK350","v":0.09}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'WACC Calc'!B351","v":"Rate of Return on Equity Nominal - Moderate"},{"$f":"'WACC Calc'!F351","v":0.09},{"$f":"'WACC Calc'!G351","v":0.09},{"$f":"'WACC Calc'!H351","v":0.09},{"$f":"'WACC Calc'!I351","v":0.09},{"$f":"'WACC Calc'!J351","v":0.09},{"$f":"'WACC Calc'!K351","v":0.09},{"$f":"'WACC Calc'!L351","v":0.09},{"$f":"'WACC Calc'!M351","v":0.09},{"$f":"'WACC Calc'!N351","v":0.09},{"$f":"'WACC Calc'!O351","v":0.09},{"$f":"'WACC Calc'!P351","v":0.09},{"$f":"'WACC Calc'!Q351","v":0.09},{"$f":"'WACC Calc'!R351","v":0.09},{"$f":"'WACC Calc'!S351","v":0.09},{"$f":"'WACC Calc'!T351","v":0.09},{"$f":"'WACC Calc'!U351","v":0.09},{"$f":"'WACC Calc'!V351","v":0.09},{"$f":"'WACC Calc'!W351","v":0.09},{"$f":"'WACC Calc'!X351","v":0.09},{"$f":"'WACC Calc'!Y351","v":0.09},{"$f":"'WACC Calc'!Z351","v":0.09},{"$f":"'WACC Calc'!AA351","v":0.09},{"$f":"'WACC Calc'!AB351","v":0.09},{"$f":"'WACC Calc'!AC351","v":0.09},{"$f":"'WACC Calc'!AD351","v":0.09},{"$f":"'WACC Calc'!AE351","v":0.09},{"$f":"'WACC Calc'!AF351","v":0.09},{"$f":"'WACC Calc'!AG351","v":0.09},{"$f":"'WACC Calc'!AH351","v":0.09},{"$f":"'WACC Calc'!AI351","v":0.09},{"$f":"'WACC Calc'!AJ351","v":0.09},{"$f":"'WACC Calc'!AK351","v":0.09}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'WACC Calc'!B352","v":"Rate of Return on Equity Nominal - Conservative"},{"$f":"'WACC Calc'!F352","v":0.09},{"$f":"'WACC Calc'!G352","v":0.09},{"$f":"'WACC Calc'!H352","v":0.09},{"$f":"'WACC Calc'!I352","v":0.09},{"$f":"'WACC Calc'!J352","v":0.09},{"$f":"'WACC Calc'!K352","v":0.09},{"$f":"'WACC Calc'!L352","v":0.09},{"$f":"'WACC Calc'!M352","v":0.09},{"$f":"'WACC Calc'!N352","v":0.09},{"$f":"'WACC Calc'!O352","v":0.09},{"$f":"'WACC Calc'!P352","v":0.09},{"$f":"'WACC Calc'!Q352","v":0.09},{"$f":"'WACC Calc'!R352","v":0.09},{"$f":"'WACC Calc'!S352","v":0.09},{"$f":"'WACC Calc'!T352","v":0.09},{"$f":"'WACC Calc'!U352","v":0.09},{"$f":"'WACC Calc'!V352","v":0.09},{"$f":"'WACC Calc'!W352","v":0.09},{"$f":"'WACC Calc'!X352","v":0.09},{"$f":"'WACC Calc'!Y352","v":0.09},{"$f":"'WACC Calc'!Z352","v":0.09},{"$f":"'WACC Calc'!AA352","v":0.09},{"$f":"'WACC Calc'!AB352","v":0.09},{"$f":"'WACC Calc'!AC352","v":0.09},{"$f":"'WACC Calc'!AD352","v":0.09},{"$f":"'WACC Calc'!AE352","v":0.09},{"$f":"'WACC Calc'!AF352","v":0.09},{"$f":"'WACC Calc'!AG352","v":0.09},{"$f":"'WACC Calc'!AH352","v":0.09},{"$f":"'WACC Calc'!AI352","v":0.09},{"$f":"'WACC Calc'!AJ352","v":0.09},{"$f":"'WACC Calc'!AK352","v":0.09}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'WACC Calc'!B353","v":"Calculated Rate of Return on Equity Real - Advanced"},{"$f":"'WACC Calc'!F353","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!G353","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!H353","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!I353","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!J353","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!K353","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!L353","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!M353","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!N353","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!O353","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!P353","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!Q353","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!R353","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!S353","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!T353","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!U353","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!V353","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!W353","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!X353","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!Y353","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!Z353","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AA353","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AB353","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AC353","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AD353","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AE353","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AF353","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AG353","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AH353","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AI353","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AJ353","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AK353","v":6.3414634146341742E-2}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'WACC Calc'!B354","v":"Calculated Rate of Return on Equity Real - Moderate"},{"$f":"'WACC Calc'!F354","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!G354","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!H354","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!I354","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!J354","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!K354","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!L354","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!M354","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!N354","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!O354","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!P354","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!Q354","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!R354","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!S354","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!T354","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!U354","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!V354","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!W354","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!X354","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!Y354","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!Z354","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AA354","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AB354","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AC354","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AD354","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AE354","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AF354","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AG354","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AH354","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AI354","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AJ354","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AK354","v":6.3414634146341742E-2}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'WACC Calc'!B355","v":"Calculated Rate of Return on Equity Real - Conservative"},{"$f":"'WACC Calc'!F355","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!G355","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!H355","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!I355","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!J355","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!K355","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!L355","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!M355","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!N355","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!O355","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!P355","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!Q355","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!R355","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!S355","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!T355","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!U355","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!V355","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!W355","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!X355","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!Y355","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!Z355","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AA355","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AB355","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AC355","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AD355","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AE355","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AF355","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AG355","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AH355","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AI355","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AJ355","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AK355","v":6.3414634146341742E-2}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'WACC Calc'!B356","v":"Debt Fraction - Advanced"},{"$f":"'WACC Calc'!F356","v":0.67100000000000004},{"$f":"'WACC Calc'!G356","v":0.67100000000000004},{"$f":"'WACC Calc'!H356","v":0.67100000000000004},{"$f":"'WACC Calc'!I356","v":0.67100000000000004},{"$f":"'WACC Calc'!J356","v":0.67100000000000004},{"$f":"'WACC Calc'!K356","v":0.67100000000000004},{"$f":"'WACC Calc'!L356","v":0.67100000000000004},{"$f":"'WACC Calc'!M356","v":0.67100000000000004},{"$f":"'WACC Calc'!N356","v":0.67100000000000004},{"$f":"'WACC Calc'!O356","v":0.67100000000000004},{"$f":"'WACC Calc'!P356","v":0.67100000000000004},{"$f":"'WACC Calc'!Q356","v":0.67100000000000004},{"$f":"'WACC Calc'!R356","v":0.67100000000000004},{"$f":"'WACC Calc'!S356","v":0.67100000000000004},{"$f":"'WACC Calc'!T356","v":0.67100000000000004},{"$f":"'WACC Calc'!U356","v":0.67100000000000004},{"$f":"'WACC Calc'!V356","v":0.67100000000000004},{"$f":"'WACC Calc'!W356","v":0.67100000000000004},{"$f":"'WACC Calc'!X356","v":0.67100000000000004},{"$f":"'WACC Calc'!Y356","v":0.67100000000000004},{"$f":"'WACC Calc'!Z356","v":0.67100000000000004},{"$f":"'WACC Calc'!AA356","v":0.67100000000000004},{"$f":"'WACC Calc'!AB356","v":0.67100000000000004},{"$f":"'WACC Calc'!AC356","v":0.67100000000000004},{"$f":"'WACC Calc'!AD356","v":0.67100000000000004},{"$f":"'WACC Calc'!AE356","v":0.67100000000000004},{"$f":"'WACC Calc'!AF356","v":0.67100000000000004},{"$f":"'WACC Calc'!AG356","v":0.67100000000000004},{"$f":"'WACC Calc'!AH356","v":0.67100000000000004},{"$f":"'WACC Calc'!AI356","v":0.67100000000000004},{"$f":"'WACC Calc'!AJ356","v":0.67100000000000004},{"$f":"'WACC Calc'!AK356","v":0.67100000000000004}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'WACC Calc'!B357","v":"Debt Fraction - Moderate"},{"$f":"'WACC Calc'!F357","v":0.67100000000000004},{"$f":"'WACC Calc'!G357","v":0.67100000000000004},{"$f":"'WACC Calc'!H357","v":0.67100000000000004},{"$f":"'WACC Calc'!I357","v":0.67100000000000004},{"$f":"'WACC Calc'!J357","v":0.67100000000000004},{"$f":"'WACC Calc'!K357","v":0.67100000000000004},{"$f":"'WACC Calc'!L357","v":0.67100000000000004},{"$f":"'WACC Calc'!M357","v":0.67100000000000004},{"$f":"'WACC Calc'!N357","v":0.67100000000000004},{"$f":"'WACC Calc'!O357","v":0.67100000000000004},{"$f":"'WACC Calc'!P357","v":0.67100000000000004},{"$f":"'WACC Calc'!Q357","v":0.67100000000000004},{"$f":"'WACC Calc'!R357","v":0.67100000000000004},{"$f":"'WACC Calc'!S357","v":0.67100000000000004},{"$f":"'WACC Calc'!T357","v":0.67100000000000004},{"$f":"'WACC Calc'!U357","v":0.67100000000000004},{"$f":"'WACC Calc'!V357","v":0.67100000000000004},{"$f":"'WACC Calc'!W357","v":0.67100000000000004},{"$f":"'WACC Calc'!X357","v":0.67100000000000004},{"$f":"'WACC Calc'!Y357","v":0.67100000000000004},{"$f":"'WACC Calc'!Z357","v":0.67100000000000004},{"$f":"'WACC Calc'!AA357","v":0.67100000000000004},{"$f":"'WACC Calc'!AB357","v":0.67100000000000004},{"$f":"'WACC Calc'!AC357","v":0.67100000000000004},{"$f":"'WACC Calc'!AD357","v":0.67100000000000004},{"$f":"'WACC Calc'!AE357","v":0.67100000000000004},{"$f":"'WACC Calc'!AF357","v":0.67100000000000004},{"$f":"'WACC Calc'!AG357","v":0.67100000000000004},{"$f":"'WACC Calc'!AH357","v":0.67100000000000004},{"$f":"'WACC Calc'!AI357","v":0.67100000000000004},{"$f":"'WACC Calc'!AJ357","v":0.67100000000000004},{"$f":"'WACC Calc'!AK357","v":0.67100000000000004}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'WACC Calc'!B358","v":"Debt Fraction - Conservative"},{"$f":"'WACC Calc'!F358","v":0.67100000000000004},{"$f":"'WACC Calc'!G358","v":0.67100000000000004},{"$f":"'WACC Calc'!H358","v":0.67100000000000004},{"$f":"'WACC Calc'!I358","v":0.67100000000000004},{"$f":"'WACC Calc'!J358","v":0.67100000000000004},{"$f":"'WACC Calc'!K358","v":0.67100000000000004},{"$f":"'WACC Calc'!L358","v":0.67100000000000004},{"$f":"'WACC Calc'!M358","v":0.67100000000000004},{"$f":"'WACC Calc'!N358","v":0.67100000000000004},{"$f":"'WACC Calc'!O358","v":0.67100000000000004},{"$f":"'WACC Calc'!P358","v":0.67100000000000004},{"$f":"'WACC Calc'!Q358","v":0.67100000000000004},{"$f":"'WACC Calc'!R358","v":0.67100000000000004},{"$f":"'WACC Calc'!S358","v":0.67100000000000004},{"$f":"'WACC Calc'!T358","v":0.67100000000000004},{"$f":"'WACC Calc'!U358","v":0.67100000000000004},{"$f":"'WACC Calc'!V358","v":0.67100000000000004},{"$f":"'WACC Calc'!W358","v":0.67100000000000004},{"$f":"'WACC Calc'!X358","v":0.67100000000000004},{"$f":"'WACC Calc'!Y358","v":0.67100000000000004},{"$f":"'WACC Calc'!Z358","v":0.67100000000000004},{"$f":"'WACC Calc'!AA358","v":0.67100000000000004},{"$f":"'WACC Calc'!AB358","v":0.67100000000000004},{"$f":"'WACC Calc'!AC358","v":0.67100000000000004},{"$f":"'WACC Calc'!AD358","v":0.67100000000000004},{"$f":"'WACC Calc'!AE358","v":0.67100000000000004},{"$f":"'WACC Calc'!AF358","v":0.67100000000000004},{"$f":"'WACC Calc'!AG358","v":0.67100000000000004},{"$f":"'WACC Calc'!AH358","v":0.67100000000000004},{"$f":"'WACC Calc'!AI358","v":0.67100000000000004},{"$f":"'WACC Calc'!AJ358","v":0.67100000000000004},{"$f":"'WACC Calc'!AK358","v":0.67100000000000004}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'WACC Calc'!B359","v":"Tax Rate (Federal and State)"},{"$f":"'WACC Calc'!F359","v":0.25740000000000002},{"$f":"'WACC Calc'!G359","v":0.25740000000000002},{"$f":"'WACC Calc'!H359","v":0.25740000000000002},{"$f":"'WACC Calc'!I359","v":0.25740000000000002},{"$f":"'WACC Calc'!J359","v":0.25740000000000002},{"$f":"'WACC Calc'!K359","v":0.25740000000000002},{"$f":"'WACC Calc'!L359","v":0.25740000000000002},{"$f":"'WACC Calc'!M359","v":0.25740000000000002},{"$f":"'WACC Calc'!N359","v":0.25740000000000002},{"$f":"'WACC Calc'!O359","v":0.25740000000000002},{"$f":"'WACC Calc'!P359","v":0.25740000000000002},{"$f":"'WACC Calc'!Q359","v":0.25740000000000002},{"$f":"'WACC Calc'!R359","v":0.25740000000000002},{"$f":"'WACC Calc'!S359","v":0.25740000000000002},{"$f":"'WACC Calc'!T359","v":0.25740000000000002},{"$f":"'WACC Calc'!U359","v":0.25740000000000002},{"$f":"'WACC Calc'!V359","v":0.25740000000000002},{"$f":"'WACC Calc'!W359","v":0.25740000000000002},{"$f":"'WACC Calc'!X359","v":0.25740000000000002},{"$f":"'WACC Calc'!Y359","v":0.25740000000000002},{"$f":"'WACC Calc'!Z359","v":0.25740000000000002},{"$f":"'WACC Calc'!AA359","v":0.25740000000000002},{"$f":"'WACC Calc'!AB359","v":0.25740000000000002},{"$f":"'WACC Calc'!AC359","v":0.25740000000000002},{"$f":"'WACC Calc'!AD359","v":0.25740000000000002},{"$f":"'WACC Calc'!AE359","v":0.25740000000000002},{"$f":"'WACC Calc'!AF359","v":0.25740000000000002},{"$f":"'WACC Calc'!AG359","v":0.25740000000000002},{"$f":"'WACC Calc'!AH359","v":0.25740000000000002},{"$f":"'WACC Calc'!AI359","v":0.25740000000000002},{"$f":"'WACC Calc'!AJ359","v":0.25740000000000002},{"$f":"'WACC Calc'!AK359","v":0.25740000000000002}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'WACC Calc'!B360","v":"WACC Nominal - Advanced"},{"$f":"'WACC Calc'!F360","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!G360","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!H360","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!I360","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!J360","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!K360","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!L360","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!M360","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!N360","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!O360","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!P360","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!Q360","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!R360","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!S360","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!T360","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!U360","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!V360","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!W360","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!X360","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!Y360","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!Z360","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!AA360","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!AB360","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!AC360","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!AD360","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!AE360","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!AF360","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!AG360","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!AH360","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!AI360","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!AJ360","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!AK360","v":4.9541383999999994E-2}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'WACC Calc'!B361","v":"WACC Nominal - Moderate"},{"$f":"'WACC Calc'!F361","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!G361","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!H361","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!I361","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!J361","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!K361","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!L361","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!M361","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!N361","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!O361","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!P361","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!Q361","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!R361","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!S361","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!T361","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!U361","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!V361","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!W361","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!X361","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!Y361","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!Z361","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!AA361","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!AB361","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!AC361","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!AD361","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!AE361","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!AF361","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!AG361","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!AH361","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!AI361","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!AJ361","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!AK361","v":4.9541383999999994E-2}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'WACC Calc'!B362","v":"WACC Nominal - Conservative"},{"$f":"'WACC Calc'!F362","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!G362","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!H362","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!I362","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!J362","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!K362","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!L362","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!M362","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!N362","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!O362","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!P362","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!Q362","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!R362","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!S362","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!T362","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!U362","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!V362","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!W362","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!X362","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!Y362","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!Z362","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!AA362","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!AB362","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!AC362","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!AD362","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!AE362","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!AF362","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!AG362","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!AH362","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!AI362","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!AJ362","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!AK362","v":4.9541383999999994E-2}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'WACC Calc'!B363","v":"WACC Real - Advanced"},{"$f":"'WACC Calc'!F363","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!G363","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!H363","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!I363","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!J363","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!K363","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!L363","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!M363","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!N363","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!O363","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!P363","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!Q363","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!R363","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!S363","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!T363","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!U363","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!V363","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!W363","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!X363","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!Y363","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!Z363","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!AA363","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!AB363","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!AC363","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!AD363","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!AE363","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!AF363","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!AG363","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!AH363","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!AI363","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!AJ363","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!AK363","v":2.3942813658536677E-2}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'WACC Calc'!B364","v":"WACC Real - Moderate"},{"$f":"'WACC Calc'!F364","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!G364","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!H364","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!I364","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!J364","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!K364","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!L364","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!M364","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!N364","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!O364","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!P364","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!Q364","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!R364","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!S364","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!T364","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!U364","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!V364","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!W364","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!X364","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!Y364","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!Z364","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!AA364","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!AB364","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!AC364","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!AD364","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!AE364","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!AF364","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!AG364","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!AH364","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!AI364","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!AJ364","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!AK364","v":2.3942813658536677E-2}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'WACC Calc'!B365","v":"WACC Real - Conservative"},{"$f":"'WACC Calc'!F365","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!G365","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!H365","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!I365","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!J365","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!K365","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!L365","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!M365","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!N365","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!O365","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!P365","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!Q365","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!R365","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!S365","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!T365","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!U365","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!V365","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!W365","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!X365","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!Y365","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!Z365","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!AA365","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!AB365","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!AC365","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!AD365","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!AE365","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!AF365","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!AG365","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!AH365","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!AI365","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!AJ365","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!AK365","v":2.3942813658536677E-2}]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Nominal - Low",{"$f":" L75 / (1 - (1 / (1 + L75)^$N$30))","v":6.4711752466122249E-2},6.4711752466122249E-2,6.4711752466122249E-2,6.4711752466122249E-2,6.4711752466122249E-2,6.4711752466122249E-2,6.4711752466122249E-2,6.4711752466122249E-2,6.4711752466122249E-2,6.4711752466122249E-2,6.4711752466122249E-2,6.4711752466122249E-2,6.4711752466122249E-2,6.4711752466122249E-2,6.4711752466122249E-2,6.4711752466122249E-2,6.4711752466122249E-2,6.4711752466122249E-2,6.4711752466122249E-2,6.4711752466122249E-2,6.4711752466122249E-2,6.4711752466122249E-2,6.4711752466122249E-2,6.4711752466122249E-2,6.4711752466122249E-2,6.4711752466122249E-2,6.4711752466122249E-2,6.4711752466122249E-2,6.4711752466122249E-2,6.4711752466122249E-2,6.4711752466122249E-2,6.4711752466122249E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Nominal - Mid",{"$f":" L76 / (1 - (1 / (1 + L76)^$N$30))","v":6.4711752466122249E-2},6.4711752466122249E-2,6.4711752466122249E-2,6.4711752466122249E-2,6.4711752466122249E-2,6.4711752466122249E-2,6.4711752466122249E-2,6.4711752466122249E-2,6.4711752466122249E-2,6.4711752466122249E-2,6.4711752466122249E-2,6.4711752466122249E-2,6.4711752466122249E-2,6.4711752466122249E-2,6.4711752466122249E-2,6.4711752466122249E-2,6.4711752466122249E-2,6.4711752466122249E-2,6.4711752466122249E-2,6.4711752466122249E-2,6.4711752466122249E-2,6.4711752466122249E-2,6.4711752466122249E-2,6.4711752466122249E-2,6.4711752466122249E-2,6.4711752466122249E-2,6.4711752466122249E-2,6.4711752466122249E-2,6.4711752466122249E-2,6.4711752466122249E-2,6.4711752466122249E-2,6.4711752466122249E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Nominal - Conservative",{"$f":" L77 / (1 - (1 / (1 + L77)^$N$30))","v":6.4711752466122249E-2},6.4711752466122249E-2,6.4711752466122249E-2,6.4711752466122249E-2,6.4711752466122249E-2,6.4711752466122249E-2,6.4711752466122249E-2,6.4711752466122249E-2,6.4711752466122249E-2,6.4711752466122249E-2,6.4711752466122249E-2,6.4711752466122249E-2,6.4711752466122249E-2,6.4711752466122249E-2,6.4711752466122249E-2,6.4711752466122249E-2,6.4711752466122249E-2,6.4711752466122249E-2,6.4711752466122249E-2,6.4711752466122249E-2,6.4711752466122249E-2,6.4711752466122249E-2,6.4711752466122249E-2,6.4711752466122249E-2,6.4711752466122249E-2,6.4711752466122249E-2,6.4711752466122249E-2,6.4711752466122249E-2,6.4711752466122249E-2,6.4711752466122249E-2,6.4711752466122249E-2,6.4711752466122249E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Low",{"$f":" L78 / (1 - (1 / (1 + L78)^$N$30))","v":4.7106719511925653E-2},4.7106719511925653E-2,4.7106719511925653E-2,4.7106719511925653E-2,4.7106719511925653E-2,4.7106719511925653E-2,4.7106719511925653E-2,4.7106719511925653E-2,4.7106719511925653E-2,4.7106719511925653E-2,4.7106719511925653E-2,4.7106719511925653E-2,4.7106719511925653E-2,4.7106719511925653E-2,4.7106719511925653E-2,4.7106719511925653E-2,4.7106719511925653E-2,4.7106719511925653E-2,4.7106719511925653E-2,4.7106719511925653E-2,4.7106719511925653E-2,4.7106719511925653E-2,4.7106719511925653E-2,4.7106719511925653E-2,4.7106719511925653E-2,4.7106719511925653E-2,4.7106719511925653E-2,4.7106719511925653E-2,4.7106719511925653E-2,4.7106719511925653E-2,4.7106719511925653E-2,4.7106719511925653E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Mid",{"$f":" L79 / (1 - (1 / (1 + L79)^$N$30))","v":4.7106719511925653E-2},4.7106719511925653E-2,4.7106719511925653E-2,4.7106719511925653E-2,4.7106719511925653E-2,4.7106719511925653E-2,4.7106719511925653E-2,4.7106719511925653E-2,4.7106719511925653E-2,4.7106719511925653E-2,4.7106719511925653E-2,4.7106719511925653E-2,4.7106719511925653E-2,4.7106719511925653E-2,4.7106719511925653E-2,4.7106719511925653E-2,4.7106719511925653E-2,4.7106719511925653E-2,4.7106719511925653E-2,4.7106719511925653E-2,4.7106719511925653E-2,4.7106719511925653E-2,4.7106719511925653E-2,4.7106719511925653E-2,4.7106719511925653E-2,4.7106719511925653E-2,4.7106719511925653E-2,4.7106719511925653E-2,4.7106719511925653E-2,4.7106719511925653E-2,4.7106719511925653E-2,4.7106719511925653E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Conservative",{"$f":" L80 / (1 - (1 / (1 + L80)^$N$30))","v":4.7106719511925653E-2},4.7106719511925653E-2,4.7106719511925653E-2,4.7106719511925653E-2,4.7106719511925653E-2,4.7106719511925653E-2,4.7106719511925653E-2,4.7106719511925653E-2,4.7106719511925653E-2,4.7106719511925653E-2,4.7106719511925653E-2,4.7106719511925653E-2,4.7106719511925653E-2,4.7106719511925653E-2,4.7106719511925653E-2,4.7106719511925653E-2,4.7106719511925653E-2,4.7106719511925653E-2,4.7106719511925653E-2,4.7106719511925653E-2,4.7106719511925653E-2,4.7106719511925653E-2,4.7106719511925653E-2,4.7106719511925653E-2,4.7106719511925653E-2,4.7106719511925653E-2,4.7106719511925653E-2,4.7106719511925653E-2,4.7106719511925653E-2,4.7106719511925653E-2,4.7106719511925653E-2,4.7106719511925653E-2]
[]
[]
[null,null,null,"X",null,null,"Future Projections"]
[null,null,null,null,null,null,null,null,null,null,null,"Base Year"]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Techno-Economic Cost and Performance Parameters",null,"Net Capacity Factor (%)","Class 1 - Advanced",0.50136800000000004,0.50747636363636373,0.5135847272727273,0.51969309090909099,0.52580145454545457,0.53190981818181815,0.53801818181818184,0.54412654545454542,0.550234909090909,0.55634327272727269,0.56245163636363626,0.56855999999999995,0.56912856000000001,0.56969711999999995,0.57026568,0.57083423999999994,0.57140279999999999,0.57197136000000004,0.57253991999999998,0.57310847999999992,0.57367703999999997,0.57424559999999991,0.57481415999999996,0.57538272000000001,0.57595127999999995,0.57651984000000001,0.57708839999999983,0.57765696,0.57822551999999994,0.57879407999999999,0.57936264000000004,0.57993119999999998]
[null,null,null,null,null,null,null,null,null,null,"Class 1 - Moderate",0.50136800000000004,0.50509190909090917,0.5088158181818182,0.51253972727272734,0.51626363636363637,0.51998754545454551,0.52371145454545465,0.52743536363636367,0.5311592727272727,0.53488318181818184,0.53860709090909087,0.54233100000000001,0.54260216550000007,0.54287333100000001,0.54314449650000007,0.54341566199999991,0.54368682749999997,0.54395799300000003,0.54422915849999998,0.54450032400000004,0.54477148949999998,0.54504265499999993,0.54531382049999999,0.54558498599999994,0.5458561515,0.54612731700000006,0.5463984825,0.54666964799999995,0.54694081350000001,0.54721197899999996,0.54748314450000002,0.54775430999999997]
[null,null,null,null,null,null,null,null,null,null,"Class 1 - Conservative",0.50136800000000004,0.50206136363636367,0.5027547272727273,0.50344809090909093,0.50414145454545445,0.50483481818181819,0.50552818181818182,0.50622154545454545,0.50691490909090908,0.50760827272727271,0.50830163636363634,0.50899499999999998,0.50912224875000001,0.50924949749999993,0.50937674624999996,0.50950399499999999,0.50963124375000002,0.50975849249999994,0.50988574124999997,0.51001298999999989,0.51014023874999992,0.51026748749999995,0.51039473624999998,0.5105219849999999,0.51064923374999993,0.51077648249999996,0.51090373124999999,0.51103097999999991,0.51115822874999994,0.51128547749999986,0.51141272624999989,0.51153997499999992]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Advanced",0.45713399999999998,0.46333909090909092,0.46954418181818186,0.47574927272727269,0.48195436363636368,0.48815945454545456,0.4943645454545455,0.50056963636363638,0.50677472727272732,0.51297981818181815,0.51918490909090909,0.52539000000000002,0.52617808499999996,0.52696617000000001,0.52775425499999995,0.52854234,0.52933042500000005,0.5301185100000001,0.53090659500000004,0.53169467999999998,0.53248276500000002,0.53327084999999996,0.53405893500000001,0.53484702000000006,0.53563510500000011,0.53642319000000005,0.53721127499999999,0.53799936000000004,0.53878744499999998,0.53957553000000003,0.54036361499999996,0.54115170000000001]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Moderate",0.45713399999999998,0.46089218181818181,0.46465036363636364,0.46840854545454547,0.47216672727272724,0.47592490909090907,0.47968309090909095,0.48344127272727272,0.48719945454545449,0.49095763636363632,0.49471581818181815,0.49847399999999997,0.49884785549999994,0.49922171099999996,0.49959556649999992,0.49996942199999994,0.50034327749999996,0.50071713299999998,0.5010909885,0.50146484400000002,0.50183869949999993,0.50221255499999995,0.50258641049999997,0.50296026599999999,0.50333412150000001,0.50370797700000003,0.50408183249999994,0.50445568799999996,0.50482954349999987,0.50520339899999989,0.50557725449999991,0.50595110999999993]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Conservative",0.45713399999999998,0.45800054545454549,0.45886709090909095,0.45973363636363634,0.4606001818181818,0.46146672727272725,0.4623332727272727,0.46319981818181816,0.46406636363636361,0.46493290909090912,0.46579945454545457,0.46666600000000003,0.46684099975000004,0.46701599950000006,0.46719099924999996,0.46736599899999998,0.46754099874999999,0.46771599850000001,0.46789099825000002,0.46806599800000004,0.46824099775000005,0.46841599750000001,0.46859099725000009,0.46876599700000005,0.46894099675000006,0.46911599650000008,0.46929099624999998,0.46946599600000011,0.46964099575000001,0.46981599550000003,0.46999099525000004,0.47016599500000006]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Advanced",0.44326700000000002,0.44946854545454545,0.45567009090909089,0.46187163636363643,0.46807318181818186,0.47427472727272729,0.48047627272727278,0.48667781818181821,0.49287936363636364,0.49908090909090919,0.50528245454545462,0.51148400000000005,0.51250696800000006,0.51352993600000008,0.51455290400000009,0.5155758720000001,0.51659884000000011,0.51762180800000002,0.51864477600000014,0.51966774400000004,0.52069071200000006,0.52171368000000007,0.52273664800000008,0.52375961600000009,0.52478258400000011,0.52580555200000012,0.52682852000000013,0.52785148800000015,0.52887445600000005,0.52989742400000006,0.53092039200000007,0.53194336000000009]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Moderate",0.44326700000000002,0.4470305454545454,0.45079409090909089,0.45455763636363639,0.45832118181818182,0.46208472727272726,0.46584827272727269,0.46961181818181819,0.47337536363636362,0.47713890909090911,0.48090245454545449,0.48466599999999999,0.4851506659999999,0.48563533200000003,0.48611999799999994,0.48660466399999996,0.48708932999999999,0.48757399599999995,0.48805866199999998,0.488543328,0.48902799399999991,0.48951265999999993,0.48999732599999996,0.49048199199999998,0.49096665799999994,0.49145132399999997,0.49193598999999999,0.49242065600000001,0.49290532200000003,0.49338998799999995,0.49387465400000002,0.49435931999999999]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Conservative",0.44326700000000002,0.44418454545454544,0.44510209090909092,0.4460196363636364,0.44693718181818182,0.44785472727272724,0.44877227272727271,0.44968981818181819,0.45060736363636361,0.45152490909090909,0.45244245454545451,0.45335999999999999,0.45358668000000002,0.45381336,0.45404004000000003,0.45426672000000001,0.45449339999999994,0.45472007999999997,0.45494676000000001,0.45517343999999998,0.45540012000000002,0.4556268,0.45585348000000003,0.45608015999999996,0.45630684000000005,0.45653351999999997,0.45676020000000001,0.45698687999999998,0.45721356000000002,0.45744024000000005,0.45766692000000003,0.45789360000000001]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Advanced",0.42975000000000002,0.43590863636363636,0.44206727272727275,0.44822590909090909,0.45438454545454549,0.46054318181818182,0.46670181818181822,0.47286045454545461,0.47901909090909095,0.48517772727272723,0.49133636363636363,0.49749500000000002,0.49873873749999997,0.49998247500000004,0.50122621249999999,0.50246995000000005,0.50371368750000012,0.50495742500000007,0.50620116250000002,0.50744490000000009,0.50868863750000004,0.50993237499999999,0.51117611250000006,0.51241985000000001,0.51366358750000007,0.51490732500000003,0.51615106249999998,0.51739480000000015,0.5186385375,0.51988227500000006,0.52112601250000012,0.52236975000000008]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Moderate",0.42975000000000002,0.4334643636363637,0.43717872727272727,0.4408930909090909,0.44460745454545453,0.44832181818181821,0.45203618181818184,0.45575054545454546,0.45946490909090909,0.46317927272727277,0.4668936363636364,0.47060800000000003,0.47119625999999998,0.47178452000000004,0.47237278000000005,0.47296104000000005,0.47354930000000001,0.47413756000000007,0.47472582000000002,0.47531408000000008,0.47590234000000003,0.47649059999999999,0.47707886000000005,0.47766712,0.47825538000000006,0.47884364000000001,0.47943189999999997,0.48002016000000003,0.48060842000000009,0.48119668000000004,0.48178493999999999,0.4823732]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Conservative",0.42975000000000002,0.4306817272727273,0.43161345454545452,0.4325451818181818,0.43347690909090913,0.4344086363636363,0.43534036363636358,0.43627209090909091,0.43720381818181814,0.43813554545454542,0.43906727272727275,0.43999899999999997,0.440273999375,0.44054899874999992,0.44082399812499995,0.44109899749999998,0.4413739968749999,0.44164899624999998,0.44192399562499995,0.44219899499999993,0.44247399437499996,0.44274899374999988,0.44302399312500002,0.44329899249999993,0.44357399187499996,0.44384899124999999,0.44412399062499996,0.44439898999999994,0.44467398937499991,0.44494898874999994,0.44522398812499997,0.44549898749999994]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Advanced",0.41290900000000003,0.4189967272727273,0.42508445454545457,0.43117218181818179,0.43725990909090912,0.44334763636363644,0.44943536363636372,0.45552309090909093,0.46161081818181821,0.46769854545454542,0.47378627272727275,0.47987400000000002,0.48131362200000005,0.48275324399999997,0.48419286600000006,0.48563248800000008,0.48707211000000006,0.48851173199999998,0.48995135400000012,0.49139097600000003,0.49283059800000001,0.49427022000000004,0.49570984200000001,0.49714946400000004,0.49858908600000007,0.5000287080000001,0.50146833000000002,0.50290795200000005,0.50434757400000008,0.50578719599999999,0.50722681800000013,0.50866644000000005]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Moderate",0.41290900000000003,0.41655954545454549,0.42021009090909089,0.42386063636363641,0.42751118181818182,0.43116172727272734,0.43481227272727274,0.43846281818181815,0.44211336363636367,0.44576390909090907,0.44941445454545453,0.453065,0.45374459750000007,0.45442419499999998,0.45510379249999999,0.45578339000000001,0.45646298750000003,0.45714258499999999,0.45782218250000001,0.45850178000000003,0.45918137750000004,0.45986097499999995,0.46054057250000008,0.46122016999999998,0.4618997675,0.46257936500000002,0.46325896249999998,0.46393856,0.46461815750000002,0.46529775500000004,0.46597735250000005,0.46665695000000001]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Conservative",0.41290900000000003,0.41385700000000009,0.41480499999999998,0.41575299999999998,0.41670099999999999,0.41764899999999999,0.41859700000000005,0.41954500000000006,0.42049300000000006,0.42144100000000007,0.42238899999999996,0.42333700000000002,0.42365450274999999,0.42397200550000003,0.42428950825000006,0.42460701099999998,0.42492451375000001,0.42524201650000004,0.42555951924999996,0.42587702199999999,0.42619452474999997,0.42651202749999995,0.42682953025000003,0.42714703299999995,0.42746453574999999,0.42778203850000002,0.42809954125000005,0.42841704399999997,0.42873454675,0.42905204949999998,0.42936955225000001,0.42968705499999998]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Advanced",0.38662000000000002,0.39258609090909091,0.39855218181818181,0.40451827272727275,0.41048436363636365,0.4164504545454546,0.42241654545454549,0.42838263636363644,0.43434872727272733,0.44031481818181822,0.44628090909090906,0.45224700000000001,0.45382986450000001,0.45541272900000002,0.45699559350000002,0.45857845800000002,0.46016132250000003,0.46174418700000003,0.46332705149999998,0.46490991600000003,0.46649278049999998,0.46807564500000004,0.46965850949999999,0.47124137400000005,0.47282423850000005,0.47440710300000005,0.4759899675,0.477572832,0.47915569650000001,0.48073856100000001,0.48232142550000001,0.48390429000000001]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Moderate",0.38662000000000002,0.39054527272727274,0.39447054545454546,0.39839581818181818,0.40232109090909096,0.40624636363636363,0.41017163636363646,0.41409690909090907,0.41802218181818185,0.42194745454545457,0.42587272727272724,0.42979800000000001,0.43055014650000001,0.431302293,0.4320544395,0.43280658599999999,0.43355873250000004,0.43431087900000004,0.43506302550000003,0.43581517200000003,0.43656731850000002,0.43731946500000002,0.43807161150000001,0.43882375800000001,0.4395759045,0.440328051,0.44108019749999999,0.44183234399999999,0.44258449049999998,0.44333663699999998,0.44408878349999997,0.44484092999999997]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Conservative",0.38662000000000002,0.3876024545454545,0.38858490909090909,0.38956736363636363,0.39054981818181816,0.39153227272727276,0.39251472727272729,0.39349718181818183,0.39447963636363637,0.3954620909090909,0.39644454545454538,0.39742699999999997,0.39777474862499995,0.39812249724999998,0.39847024587500002,0.39881799449999999,0.39916574312499997,0.39951349174999995,0.39986124037500004,0.40020898899999996,0.40055673762499994,0.40090448624999997,0.401252234875,0.40159998350000004,0.40194773212500001,0.40229548074999999,0.40264322937500002,0.40299097800000006,0.40333872662500003,0.40368647524999995,0.40403422387499999,0.40438197250000002]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Advanced",0.35230400000000001,0.35804654545454545,0.36378909090909095,0.36953163636363634,0.37527418181818178,0.38101672727272723,0.38675927272727273,0.39250181818181817,0.39824436363636367,0.40398690909090912,0.40972945454545456,0.41547200000000001,0.41713388800000006,0.41879577599999995,0.42045766400000001,0.42211955200000001,0.42378143999999995,0.42544332800000007,0.42710521600000001,0.42876710400000001,0.43042899200000007,0.43209087999999995,0.43375276800000001,0.43541465600000001,0.43707654399999996,0.43873843200000007,0.44040032000000001,0.44206220800000001,0.44372409600000007,0.44538598400000007,0.44704787200000001,0.44870976000000001]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Moderate",0.35230400000000001,0.35570545454545455,0.35910690909090914,0.36250836363636368,0.36590981818181817,0.36931127272727271,0.37271272727272731,0.37611418181818179,0.37951563636363639,0.38291709090909093,0.38631854545454547,0.38972000000000001,0.39049944000000003,0.39127888000000005,0.39205831999999996,0.39283776000000004,0.39361720000000006,0.39439663999999997,0.39517608000000004,0.39595552000000001,0.39673496000000003,0.39751440000000005,0.39829384000000001,0.39907327999999997,0.39985272000000005,0.40063215999999996,0.40141160000000004,0.40219104000000006,0.40297048000000002,0.40374991999999998,0.40452936,0.40530880000000002]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Conservative",0.35230400000000001,0.35330572727272724,0.35430745454545459,0.35530918181818183,0.35631090909090907,0.35731263636363636,0.35831436363636365,0.35931609090909089,0.36031781818181818,0.36131954545454542,0.36232127272727277,0.36332300000000001,0.36368632299999998,0.364049646,0.36441296900000003,0.364776292,0.36513961500000003,0.365502938,0.36586626100000003,0.366229584,0.36659290700000002,0.36695623000000005,0.36731955300000002,0.36768287600000005,0.36804619900000002,0.36840952199999999,0.36877284500000007,0.36913616800000004,0.36949949100000001,0.36986281400000004,0.37022613700000007,0.37058946000000004]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Advanced",0.31103599999999998,0.31645118181818183,0.32186636363636362,0.32728154545454546,0.33269672727272726,0.33811190909090905,0.34352709090909089,0.34894227272727274,0.35435745454545453,0.35977263636363638,0.36518781818181817,0.37060300000000002,0.37227071350000002,0.37393842700000002,0.37560614050000002,0.37727385400000002,0.37894156750000002,0.38060928100000002,0.38227699450000002,0.38394470800000002,0.38561242150000002,0.38728013500000003,0.38894784850000003,0.39061556200000003,0.39228327550000003,0.39395098900000003,0.39561870250000003,0.39728641600000003,0.39895412950000003,0.40062184300000003,0.40228955650000009,0.40395727000000003]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Moderate",0.31103599999999998,0.31421363636363636,0.31739127272727274,0.32056890909090907,0.32374654545454545,0.32692418181818184,0.33010181818181822,0.33327945454545455,0.33645709090909093,0.33963472727272725,0.34281236363636364,0.34599000000000002,0.34676847750000001,0.34754695499999999,0.34832543250000003,0.34910391000000002,0.3498823875,0.35066086500000004,0.35143934250000008,0.35221782000000001,0.3529962975,0.35377477500000004,0.35455325250000003,0.35533173000000001,0.3561102075,0.35688868500000004,0.35766716250000002,0.35844564000000001,0.3592241175,0.36000259499999998,0.36078107250000002,0.36155955000000001]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Conservative",0.31103599999999998,0.31203327272727271,0.31303054545454545,0.31402781818181819,0.31502509090909087,0.3160223636363636,0.31701963636363639,0.31801690909090907,0.31901418181818181,0.3200114545454546,0.32100872727272728,0.32200600000000001,0.32236825675000003,0.32273051349999998,0.32309277025000005,0.32345502700000001,0.32381728375000002,0.32417954050000003,0.32454179725000004,0.324904054,0.32526631075000001,0.32562856750000002,0.32599082425000003,0.32635308100000004,0.32671533775,0.32707759450000007,0.32743985125000002,0.32780210800000004,0.32816436474999999,0.3285266215,0.32888887825000002,0.32925113500000003]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Advanced",0.26575900000000002,0.27073790909090911,0.2757168181818182,0.28069572727272729,0.28567463636363638,0.29065354545454541,0.29563245454545456,0.30061136363636365,0.30559027272727274,0.31056918181818188,0.31554809090909092,0.32052700000000001,0.32212963499999997,0.32373227000000004,0.32533490500000001,0.32693754000000003,0.32854017499999999,0.33014281000000001,0.33174544500000003,0.33334808000000005,0.33495071500000001,0.33655335000000008,0.33815598500000005,0.33975862000000001,0.34136125500000003,0.34296389000000005,0.34456652500000007,0.34616916000000003,0.34777179499999999,0.34937443000000001,0.35097706500000003,0.35257970000000005]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Moderate",0.26575900000000002,0.26865036363636369,0.2715417272727273,0.2744330909090909,0.27732445454545457,0.28021581818181818,0.28310718181818184,0.28599854545454551,0.28888990909090906,0.29178127272727272,0.29467263636363633,0.297564,0.29830791000000001,0.29905181999999997,0.29979573000000004,0.30053964,0.30128354999999996,0.30202746000000003,0.30277136999999998,0.30351528,0.30425918999999996,0.30500309999999997,0.30574700999999999,0.30649092,0.30723482999999996,0.30797873999999997,0.30872265000000004,0.30946656,0.31021047000000002,0.31095437999999997,0.31169829000000004,0.3124422]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Conservative",0.26575900000000002,0.26672400000000002,0.26768900000000001,0.268654,0.269619,0.27058399999999999,0.27154900000000004,0.27251399999999998,0.27347900000000003,0.27444400000000002,0.27540900000000001,0.27637400000000001,0.27671946749999998,0.27706493500000001,0.27741040249999999,0.27775587000000002,0.27810133749999999,0.27844680500000002,0.27879227249999999,0.27913774000000002,0.2794832075,0.27982867499999997,0.28017414250000006,0.28051960999999997,0.2808650775,0.28121054499999998,0.28155601250000001,0.28190147999999998,0.28224694749999996,0.28259241499999999,0.28293788249999996,0.28328334999999999]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Advanced",0.16484099999999999,0.16851627272727271,0.17219154545454546,0.17586681818181818,0.1795420909090909,0.18321736363636365,0.18689263636363637,0.19056790909090909,0.19424318181818181,0.19791845454545454,0.20159372727272729,0.20526900000000001,0.20639797950000002,0.20752695900000001,0.20865593850000003,0.20978491799999999,0.2109138975,0.21204287700000002,0.21317185649999998,0.21430083599999999,0.21542981550000001,0.216558795,0.21768777450000001,0.21881675400000003,0.21994573349999999,0.22107471300000001,0.22220369250000002,0.22333267200000001,0.22446165150000003,0.22559063099999999,0.22671961050000006,0.22784859000000002]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Moderate",0.16484099999999999,0.16693290909090908,0.16902481818181816,0.17111672727272725,0.17320863636363634,0.17530054545454543,0.17739245454545455,0.17948436363636364,0.1815762727272727,0.18366818181818179,0.1857600909090909,0.18785199999999999,0.188368593,0.18888518599999998,0.18940177899999999,0.189918372,0.19043496499999998,0.19095155799999999,0.19146815099999998,0.19198474399999998,0.19250133699999999,0.19301792999999998,0.19353452299999999,0.19405111599999997,0.19456770899999998,0.19508430199999999,0.195600895,0.19611748800000001,0.19663408099999996,0.19715067399999997,0.19766726699999998,0.19818385999999999]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Conservative",0.16484099999999999,0.16563036363636363,0.16641972727272727,0.16720909090909089,0.16799845454545453,0.16878781818181818,0.16957718181818182,0.17036654545454546,0.17115590909090911,0.17194527272727275,0.17273463636363637,0.17352400000000001,0.17376259550000001,0.17400119100000003,0.17423978649999999,0.17447838200000002,0.17471697750000001,0.17495557300000003,0.17519416850000002,0.17543276400000002,0.17567135950000004,0.17590995500000001,0.17614855050000003,0.17638714600000002,0.17662574150000004,0.17686433700000001,0.17710293250000003,0.17734152800000003,0.17758012350000002,0.17781871900000004,0.17805731450000001,0.17829591000000003]
[]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Annual Energy Production (kWh/kW)","Class 1 - Advanced",{"$f":"(L92)*8760","v":4391.9836800000003},4445.4929454545463,4499.0022109090914,4552.5114763636375,4606.0207418181817,4659.5300072727268,4713.0392727272729,4766.548538181818,4820.0578036363631,4873.5670690909092,4927.0763345454534,4980.5855999999994,4985.5661855999997,4990.5467712,4995.5273568000002,5000.5079423999996,5005.4885279999999,5010.4691136000001,5015.4496991999995,5020.4302847999998,5025.4108704,5030.3914559999994,5035.3720415999996,5040.3526271999999,5045.3332127999993,5050.3137984000005,5055.2943839999989,5060.2749696000001,5065.2555551999994,5070.2361407999997,5075.2167264,5080.1973120000002]
[null,null,null,null,null,null,null,null,null,null,"Class 1 - Moderate",{"$f":"(L93)*8760","v":4391.9836800000003},4424.6051236363646,4457.2265672727272,4489.8480109090915,4522.4694545454549,4555.0908981818184,4587.7123418181827,4620.3337854545462,4652.9552290909087,4685.576672727273,4718.1981163636356,4750.8195599999999,4753.194969780001,4755.5703795600002,4757.9457893400004,4760.3211991199996,4762.6966088999998,4765.0720186799999,4767.4474284600001,4769.8228382400002,4772.1982480199995,4774.5736577999996,4776.9490675799998,4779.324477359999,4781.6998871400001,4784.0752969200003,4786.4507067000004,4788.8261164799997,4791.2015262599998,4793.57693604,4795.9523458200001,4798.3277555999994]
[null,null,null,null,null,null,null,null,null,null,"Class 1 - Conservative",{"$f":"(L94)*8760","v":4391.9836800000003},4398.057545454546,4404.1314109090908,4410.2052763636366,4416.2791418181814,4422.3530072727272,4428.4268727272729,4434.5007381818177,4440.5746036363635,4446.6484690909092,4452.722334545454,4458.7961999999998,4459.9108990499999,4461.0255980999991,4462.1402971499992,4463.2549962000003,4464.3696952500004,4465.4843942999996,4466.5990933499997,4467.713792399999,4468.8284914499991,4469.9431904999992,4471.0578895500003,4472.1725885999995,4473.2872876499996,4474.4019866999997,4475.5166857499999,4476.6313847999991,4477.7460838499992,4478.8607828999984,4479.9754819499994,4481.0901809999996]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Advanced",{"$f":"(L95)*8760","v":4004.4938400000001},4058.8504363636366,4113.2070327272731,4167.5636290909088,4221.9202254545462,4276.2768218181818,4330.6334181818183,4384.9900145454549,4439.3466109090914,4493.703207272727,4548.0598036363635,4602.4164000000001,4609.3200245999997,4616.2236492000002,4623.1272737999998,4630.0308984000003,4636.9345230000008,4643.8381476000004,4650.7417722,4657.6453967999996,4664.5490214000001,4671.4526459999997,4678.3562706000002,4685.2598952000008,4692.1635198000013,4699.0671444000009,4705.9707689999996,4712.8743936000001,4719.7780181999997,4726.6816428000002,4733.5852673999998,4740.4888920000003]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Moderate",{"$f":"(L96)*8760","v":4004.4938400000001},4037.4155127272725,4070.3371854545453,4103.2588581818181,4136.1805309090905,4169.1022036363638,4202.0238763636371,4234.9455490909086,4267.867221818181,4300.7888945454542,4333.7105672727266,4366.6322399999999,4369.9072141799998,4373.1821883599996,4376.4571625399994,4379.7321367199993,4383.0071109,4386.2820850799999,4389.5570592599997,4392.8320334400005,4396.1070076199994,4399.3819817999993,4402.65695598,4405.9319301599999,4409.2069043399997,4412.4818785200005,4415.7568526999994,4419.0318268799992,4422.3068010599991,4425.5817752399989,4428.8567494199988,4432.1317235999995]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Conservative",{"$f":"(L97)*8760","v":4004.4938400000001},4012.0847781818184,4019.6757163636366,4027.2666545454545,4034.8575927272727,4042.4485309090906,4050.0394690909088,4057.6304072727271,4065.2213454545454,4072.8122836363641,4080.4032218181819,4087.9941600000002,4089.5271578100005,4091.0601556200004,4092.5931534299998,4094.1261512399997,4095.65914905,4097.1921468600003,4098.7251446700002,4100.2581424800001,4101.7911402900008,4103.3241380999998,4104.8571359100006,4106.3901337200004,4107.9231315300003,4109.4561293400011,4110.9891271500001,4112.5221249600008,4114.0551227699998,4115.5881205800006,4117.1211183900004,4118.6541162000003]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Advanced",{"$f":"(L98)*8760","v":3883.01892},3937.344458181818,3991.6699963636361,4045.995534545455,4100.3210727272735,4154.6466109090907,4208.9721490909096,4263.2976872727277,4317.6232254545457,4371.9487636363647,4426.2743018181827,4480.5998400000008,4489.5610396800002,4498.5222393600006,4507.483439040001,4516.4446387200005,4525.4058384000009,4534.3670380800004,4543.3282377600017,4552.2894374400003,4561.2506371200006,4570.211836800001,4579.1730364800005,4588.1342361600009,4597.0954358400013,4606.0566355200008,4615.0178352000012,4623.9790348800016,4632.9402345600001,4641.9014342400005,4650.8626339200009,4659.8238336000004]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Moderate",{"$f":"(L99)*8760","v":3883.01892},3915.9875781818178,3948.9562363636364,3981.9248945454547,4014.8935527272729,4047.8622109090907,4080.8308690909089,4113.7995272727276,4146.7681854545453,4179.736843636364,4212.7055018181818,4245.6741599999996,4249.9198341599995,4254.1655083200003,4258.4111824799993,4262.6568566400001,4266.9025308,4271.1482049599999,4275.3938791199998,4279.6395532799997,4283.8852274399997,4288.1309015999996,4292.3765757599995,4296.6222499199994,4300.8679240799993,4305.1135982400001,4309.3592724,4313.6049465599999,4317.8506207200007,4322.0962948799997,4326.3419690400005,4330.5876431999995]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Conservative",{"$f":"(L100)*8760","v":3883.01892},3891.0566181818181,3899.0943163636366,3907.1320145454547,3915.1697127272728,3923.2074109090904,3931.245109090909,3939.2828072727275,3947.3205054545451,3955.3582036363637,3963.3959018181813,3971.4335999999998,3973.4193168000002,3975.4050336,3977.3907504000003,3979.3764672000002,3981.3621839999996,3983.3479007999999,3985.3336176000003,3987.3193343999997,3989.3050512,3991.2907679999998,3993.2764848000002,3995.2622015999996,3997.2479184000003,3999.2336351999998,4001.2193520000001,4003.2050687999999,4005.1907856000003,4007.1765024000006,4009.1622192000004,4011.1479360000003]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Advanced",{"$f":"(L101)*8760","v":3764.61},3818.5596545454546,3872.5093090909095,3926.4589636363635,3980.4086181818184,4034.3582727272728,4088.3079272727277,4142.2575818181822,4196.2072363636371,4250.1568909090902,4304.1065454545451,4358.0562,4368.9513404999998,4379.8464810000005,4390.7416215000003,4401.6367620000001,4412.5319025000008,4423.4270430000006,4434.3221835000004,4445.2173240000011,4456.1124645,4467.0076049999998,4477.9027455000005,4488.7978860000003,4499.693026500001,4510.5881669999999,4521.4833074999997,4532.3784480000013,4543.2735885000002,4554.1687290000009,4565.0638695000007,4575.9590100000005]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Moderate",{"$f":"(L102)*8760","v":3764.61},3797.1478254545459,3829.6856509090908,3862.2234763636361,3894.7613018181819,3927.2991272727277,3959.836952727273,3992.3747781818183,4024.9126036363637,4057.4504290909094,4089.9882545454548,4122.5260800000005,4127.6792375999994,4132.8323952000001,4137.9855528000007,4143.1387104000005,4148.2918680000002,4153.4450256000009,4158.5981831999998,4163.7513408000004,4168.9044984000002,4174.057656,4179.2108136000006,4184.3639712000004,4189.5171288000001,4194.6702863999999,4199.8234439999997,4204.9766016000003,4210.129759200001,4215.2829168000007,4220.4360743999996,4225.5892320000003]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Conservative",{"$f":"(L103)*8760","v":3764.61},3772.7719309090912,3780.9338618181814,3789.0957927272725,3797.2577236363641,3805.4196545454538,3813.5815854545449,3821.7435163636364,3829.9054472727271,3838.0673781818177,3846.2293090909093,3854.3912399999999,3856.8002345250002,3859.2092290499995,3861.6182235749998,3864.0272181,3866.4362126249989,3868.8452071499996,3871.2542016749994,3873.6631961999992,3876.0721907249995,3878.4811852499988,3880.890179775,3883.2991742999993,3885.7081688249996,3888.1171633499998,3890.5261578749996,3892.9351523999994,3895.3441469249992,3897.7531414499995,3900.1621359749997,3902.5711304999995]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Advanced",{"$f":"(L104)*8760","v":3617.08284},3670.4113309090912,3723.739821818182,3777.0683127272723,3830.396803636364,3883.7252945454552,3937.053785454546,3990.3822763636367,4043.7107672727275,4097.0392581818178,4150.3677490909095,4203.6962400000002,4216.3073287200004,4228.9184174399998,4241.5295061600009,4254.1405948800011,4266.7516836000004,4279.3627723199997,4291.9738610400009,4304.5849497600002,4317.1960384800004,4329.8071272000007,4342.41821592,4355.0293046400002,4367.6403933600004,4380.2514820800006,4392.8625708,4405.4736595200002,4418.0847482400004,4430.6958369599997,4443.3069256800009,4455.9180144000002]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Moderate",{"$f":"(L105)*8760","v":3617.08284},3649.0616181818186,3681.0403963636363,3713.0191745454549,3744.9979527272726,3776.9767309090917,3808.9555090909093,3840.934287272727,3872.9130654545456,3904.8918436363633,3936.8706218181819,3968.8494000000001,3974.8026741000008,3980.7559481999997,3986.7092223,3992.6624964000002,3998.6157705000001,4004.5690445999999,4010.5223187000001,4016.4755928000004,4022.4288669000002,4028.3821409999996,4034.3354151000008,4040.2886891999997,4046.2419633,4052.1952374000002,4058.1485115,4064.1017855999999,4070.0550597000001,4076.0083338000004,4081.9616079000007,4087.914882]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Conservative",{"$f":"(L106)*8760","v":3617.08284},3625.3873200000007,3633.6917999999996,3641.9962799999998,3650.3007600000001,3658.6052399999999,3666.9097200000006,3675.2142000000003,3683.5186800000006,3691.8231600000004,3700.1276399999997,3708.4321199999999,3711.2134440899999,3713.9947681800004,3716.7760922700004,3719.5574163599999,3722.3387404499999,3725.1200645400004,3727.9013886299995,3730.6827127199999,3733.4640368099999,3736.2453608999995,3739.0266849900004,3741.8080090799995,3744.5893331699999,3747.3706572600004,3750.1519813500004,3752.9333054399999,3755.7146295299999,3758.4959536199999,3761.2772777099999,3764.0586017999999]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Advanced",{"$f":"(L107)*8760","v":3386.7912000000001},3439.0541563636366,3491.3171127272726,3543.5800690909095,3595.8430254545456,3648.105981818182,3700.3689381818185,3752.631894545455,3804.8948509090915,3857.1578072727275,3909.4207636363635,3961.68372,3975.5496130199999,3989.4155060400003,4003.2813990600002,4017.1472920800002,4031.0131851000001,4044.87907812,4058.74497114,4072.6108641600003,4086.4767571799998,4100.3426502000002,4114.2085432200001,4128.0744362400001,4141.94032926,4155.8062222800008,4169.6721152999999,4183.5380083199998,4197.4039013399997,4211.2697943599997,4225.1356873800005,4239.0015804000004]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Moderate",{"$f":"(L108)*8760","v":3386.7912000000001},3421.1765890909091,3455.5619781818182,3489.9473672727272,3524.3327563636367,3558.7181454545453,3593.1035345454552,3627.4889236363633,3661.8743127272728,3696.2597018181818,3730.6450909090904,3765.0304799999999,3771.61928334,3778.2080866800002,3784.7968900199999,3791.38569336,3797.9744967000006,3804.5633000400003,3811.1521033800004,3817.7409067200001,3824.3297100600003,3830.9185133999999,3837.5073167400001,3844.0961200800002,3850.6849234199999,3857.27372676,3863.8625300999997,3870.4513334399999,3877.04013678,3883.6289401199997,3890.2177434599998,3896.8065467999995]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Conservative",{"$f":"(L109)*8760","v":3386.7912000000001},3395.3975018181814,3404.0038036363635,3412.6101054545452,3421.2164072727273,3429.8227090909095,3438.4290109090912,3447.0353127272729,3455.6416145454546,3464.2479163636363,3472.8542181818175,3481.4605199999996,3484.5067979549995,3487.5530759099997,3490.599353865,3493.6456318199998,3496.6919097749997,3499.7381877299995,3502.7844656850002,3505.8307436399996,3508.8770215949994,3511.9232995499997,3514.969577505,3518.0158554600002,3521.0621334150001,3524.1084113699999,3527.1546893250002,3530.2009672800004,3533.2472452350003,3536.2935231899996,3539.3398011449999,3542.3860791000002]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Advanced",{"$f":"(L110)*8760","v":3086.1830399999999},3136.4877381818183,3186.7924363636366,3237.0971345454545,3287.4018327272724,3337.7065309090904,3388.0112290909092,3438.3159272727271,3488.6206254545459,3538.9253236363638,3589.2300218181822,3639.5347200000001,3654.0928588800007,3668.6509977599994,3683.20913664,3697.7672755200001,3712.3254143999998,3726.8835532800003,3741.44169216,3755.9998310400001,3770.5579699200007,3785.1161087999994,3799.67424768,3814.2323865600001,3828.7905254399998,3843.3486643200008,3857.9068032,3872.4649420800001,3887.0230809600007,3901.5812198400008,3916.13935872,3930.6974976000001]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Moderate",{"$f":"(L111)*8760","v":3086.1830399999999},3115.9797818181819,3145.7765236363639,3175.5732654545459,3205.370007272727,3235.166749090909,3264.963490909091,3294.7602327272725,3324.556974545455,3354.3537163636365,3384.1504581818185,3413.9472000000001,3420.7750944000004,3427.6029888000003,3434.4308831999997,3441.2587776000005,3448.0866720000004,3454.9145663999998,3461.7424608000006,3468.5703552,3475.3982496000003,3482.2261440000002,3489.0540384000001,3495.8819328,3502.7098272000003,3509.5377215999997,3516.3656160000005,3523.1935104000004,3530.0214048000003,3536.8492991999997,3543.6771936,3550.5050880000003]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Conservative",{"$f":"(L112)*8760","v":3086.1830399999999},3094.9581709090908,3103.7333018181821,3112.508432727273,3121.2835636363634,3130.0586945454547,3138.8338254545456,3147.608956363636,3156.3840872727274,3165.1592181818178,3173.9343490909096,3182.70948,3185.8921894799996,3189.0748989600002,3192.2576084400002,3195.4403179199999,3198.6230274000004,3201.80573688,3204.9884463600001,3208.1711558399998,3211.3538653200003,3214.5365748000004,3217.71928428,3220.9019937600006,3224.0847032400002,3227.2674127199998,3230.4501222000008,3233.6328316800004,3236.8155411600001,3239.9982506400002,3243.1809601200007,3246.3636696000003]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Advanced",{"$f":"(L113)*8760","v":2724.6753599999997},2772.112352727273,2819.5493454545453,2866.9863381818182,2914.423330909091,2961.8603236363633,3009.2973163636361,3056.7343090909094,3104.1713018181817,3151.6082945454546,3199.0452872727274,3246.4822800000002,3261.0914502600003,3275.70062052,3290.3097907800002,3304.9189610400003,3319.5281313,3334.1373015600002,3348.7464718200004,3363.3556420800001,3377.9648123400002,3392.5739826000004,3407.1831528600001,3421.7923231200002,3436.4014933800004,3451.0106636400001,3465.6198339000002,3480.2290041600004,3494.8381744200001,3509.4473446800002,3524.0565149400009,3538.6656852000001]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Moderate",{"$f":"(L114)*8760","v":2724.6753599999997},2752.5114545454544,2780.3475490909091,2808.1836436363633,2836.019738181818,2863.8558327272731,2891.6919272727278,2919.528021818182,2947.3641163636366,2975.2002109090909,3003.0363054545455,3030.8724000000002,3037.6918629000002,3044.5113258000001,3051.3307887000001,3058.1502516,3064.9697145,3071.7891774000004,3078.6086403000008,3085.4281032000004,3092.2475660999999,3099.0670290000003,3105.8864919000002,3112.7059548000002,3119.5254177000002,3126.3448806000001,3133.1643435000001,3139.9838064,3146.8032693,3153.6227322,3160.4421951000004,3167.2616579999999]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Conservative",{"$f":"(L115)*8760","v":2724.6753599999997},2733.4114690909091,2742.1475781818181,2750.8836872727275,2759.6197963636359,2768.3559054545453,2777.0920145454547,2785.8281236363637,2794.5642327272726,2803.3003418181825,2812.0364509090909,2820.7725600000003,2823.9459291300004,2827.1192982600001,2830.2926673900006,2833.4660365200002,2836.6394056500003,2839.8127747800004,2842.9861439100005,2846.1595130400001,2849.3328821700002,2852.5062513000003,2855.6796204300003,2858.8529895600004,2862.0263586900001,2865.1997278200006,2868.3730969500002,2871.5464660800003,2874.7198352099999,2877.89320434,2881.0665734700001,2884.2399426000002]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Advanced",{"$f":"(L116)*8760","v":2328.0488400000004},2371.664083636364,2415.2793272727276,2458.8945709090913,2502.5098145454549,2546.1250581818176,2589.7403018181822,2633.3555454545458,2676.970789090909,2720.5860327272735,2764.2012763636362,2807.8165199999999,2821.8556025999997,2835.8946852000004,2849.9337678000002,2863.9728504000004,2878.0119329999998,2892.0510156,2906.0900982000003,2920.1291808000005,2934.1682633999999,2948.2073460000006,2962.2464286000004,2976.2855112000002,2990.3245938000005,3004.3636764000003,3018.4027590000005,3032.4418416000003,3046.4809242000001,3060.5200067999999,3074.5590894000002,3088.5981720000004]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Moderate",{"$f":"(L117)*8760","v":2328.0488400000004},2353.3771854545457,2378.7055309090911,2404.0338763636364,2429.3622218181822,2454.6905672727271,2480.0189127272729,2505.3472581818187,2530.6756036363636,2556.0039490909089,2581.3322945454543,2606.6606400000001,2613.1772916,2619.6939431999999,2626.2105948000003,2632.7272463999998,2639.2438979999997,2645.7605496000001,2652.2772012,2658.7938528,2665.3105043999994,2671.8271559999998,2678.3438075999998,2684.8604592000002,2691.3771107999996,2697.8937623999996,2704.4104140000004,2710.9270655999999,2717.4437172000003,2723.9603687999997,2730.4770204000006,2736.9936720000001]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Conservative",{"$f":"(L118)*8760","v":2328.0488400000004},2336.5022400000003,2344.9556400000001,2353.40904,2361.8624399999999,2370.3158399999998,2378.7692400000005,2387.22264,2395.6760400000003,2404.1294400000002,2412.58284,2421.0362399999999,2424.0625353,2427.0888306000002,2430.1151258999998,2433.1414212,2436.1677165000001,2439.1940118000002,2442.2203070999999,2445.2466024,2448.2728977000002,2451.2991929999998,2454.3254883000004,2457.3517835999996,2460.3780789000002,2463.4043741999999,2466.4306695,2469.4569647999997,2472.4832600999998,2475.5095554,2478.5358506999996,2481.5621459999998]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Advanced",{"$f":"(L119)*8760","v":1444.0071599999999},1476.2025490909089,1508.3979381818183,1540.5933272727273,1572.7887163636362,1604.9841054545457,1637.1794945454546,1669.3748836363636,1701.5702727272726,1733.7656618181818,1765.961050909091,1798.15644,1808.0463004200003,1817.9361608400002,1827.8260212600003,1837.7158816799999,1847.6057421,1857.4956025200001,1867.3854629399998,1877.2753233599999,1887.16518378,1897.0550441999999,1906.9449046200002,1916.8347650400003,1926.72462546,1936.6144858800001,1946.5043463000002,1956.3942067200001,1966.2840671400002,1976.1739275599998,1986.0637879800006,1995.9536484000002]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Moderate",{"$f":"(L120)*8760","v":1444.0071599999999},1462.3322836363634,1480.6574072727271,1498.9825309090907,1517.3076545454544,1535.6327781818179,1553.9579018181819,1572.2830254545454,1590.6081490909089,1608.9332727272724,1627.2583963636364,1645.5835199999999,1650.1088746800001,1654.6342293599998,1659.15958404,1663.68493872,1668.2102934,1672.7356480799999,1677.2610027599999,1681.7863574399998,1686.31171212,1690.8370667999998,1695.36242148,1699.8877761599997,1704.4131308399999,1708.9384855199999,1713.4638402,1717.98919488,1722.5145495599998,1727.0399042399997,1731.5652589199999,1736.0906135999999]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Conservative",{"$f":"(L121)*8760","v":1444.0071599999999},1450.9219854545454,1457.8368109090909,1464.7516363636362,1471.6664618181817,1478.5812872727272,1485.4961127272727,1492.4109381818182,1499.3257636363637,1506.2405890909092,1513.1554145454545,1520.07024,1522.1603365800001,1524.2504331600003,1526.34052974,1528.4306263200001,1530.5207229,1532.6108194800004,1534.7009160600003,1536.7910126400002,1538.8811092200003,1540.9712058,1543.0613023800001,1545.1513989600003,1547.2414955400004,1549.3315921200001,1551.4216887000002,1553.5117852800001,1555.6018818600003,1557.6919784400004,1559.7820750200001,1561.8721716000002]
[]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"CAPEX ($/kW)","Class 1 - Advanced",{"$f":" $N$41*(L220 + L317)","v":1436},1369.090909090909,1302.1818181818182,1235.272727272727,1168.3636363636363,1101.4545454545455,1034.5454545454545,967.63636363636363,900.72727272727275,833.81818181818187,766.90909090909088,700,691.25,682.49999999999989,673.75,665,656.25,647.5,638.75,630,621.25,612.5,603.75,595,586.25,577.5,568.75,560,551.25,542.5,533.75,525]
[null,null,null,null,null,null,null,null,null,null,"Class 1 - Moderate",{"$f":" $N$41*(L221 + L318)","v":1436},1391.8181818181818,1347.6363636363637,1303.4545454545455,1259.2727272727273,1215.090909090909,1170.909090909091,1126.7272727272727,1082.5454545454545,1038.3636363636363,994.18181818181813,950,940.5,931,921.5,912,902.5,893,883.5,874,864.5,855,845.5,836,826.5,817,807.5,798,788.5,779,769.5,760]
[null,null,null,null,null,null,null,null,null,null,"Class 1 - Conservative",{"$f":" $N$41*(L222 + L319)","v":1436},1396.3636363636363,1356.7272727272727,1317.090909090909,1277.4545454545455,1237.8181818181818,1198.1818181818182,1158.5454545454545,1118.909090909091,1079.2727272727275,1039.6363636363637,1000,995,990,985,980,975,970,965,960,955,950,945,940,935,930,925,920,915,910,905,900]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Advanced",{"$f":" $N$41*(L223 + L320)","v":1436},1369.090909090909,1302.1818181818182,1235.272727272727,1168.3636363636363,1101.4545454545455,1034.5454545454545,967.63636363636363,900.72727272727275,833.81818181818187,766.90909090909088,700,691.25,682.49999999999989,673.75,665,656.25,647.5,638.75,630,621.25,612.5,603.75,595,586.25,577.5,568.75,560,551.25,542.5,533.75,525]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Moderate",{"$f":" $N$41*(L224 + L321)","v":1436},1391.8181818181818,1347.6363636363637,1303.4545454545455,1259.2727272727273,1215.090909090909,1170.909090909091,1126.7272727272727,1082.5454545454545,1038.3636363636363,994.18181818181813,950,940.5,931,921.5,912,902.5,893,883.5,874,864.5,855,845.5,836,826.5,817,807.5,798,788.5,779,769.5,760]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Conservative",{"$f":" $N$41*(L225 + L322)","v":1436},1396.3636363636363,1356.7272727272727,1317.090909090909,1277.4545454545455,1237.8181818181818,1198.1818181818182,1158.5454545454545,1118.909090909091,1079.2727272727275,1039.6363636363637,1000,995,990,985,980,975,970,965,960,955,950,945,940,935,930,925,920,915,910,905,900]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Advanced",{"$f":" $N$41*(L226 + L323)","v":1436},1369.090909090909,1302.1818181818182,1235.272727272727,1168.3636363636363,1101.4545454545455,1034.5454545454545,967.63636363636363,900.72727272727275,833.81818181818187,766.90909090909088,700,691.25,682.49999999999989,673.75,665,656.25,647.5,638.75,630,621.25,612.5,603.75,595,586.25,577.5,568.75,560,551.25,542.5,533.75,525]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Moderate",{"$f":" $N$41*(L227 + L324)","v":1436},1391.8181818181818,1347.6363636363637,1303.4545454545455,1259.2727272727273,1215.090909090909,1170.909090909091,1126.7272727272727,1082.5454545454545,1038.3636363636363,994.18181818181813,950,940.5,931,921.5,912,902.5,893,883.5,874,864.5,855,845.5,836,826.5,817,807.5,798,788.5,779,769.5,760]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Conservative",{"$f":" $N$41*(L228 + L325)","v":1436},1396.3636363636363,1356.7272727272727,1317.090909090909,1277.4545454545455,1237.8181818181818,1198.1818181818182,1158.5454545454545,1118.909090909091,1079.2727272727275,1039.6363636363637,1000,995,990,985,980,975,970,965,960,955,950,945,940,935,930,925,920,915,910,905,900]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Advanced",{"$f":" $N$41*(L229 + L326)","v":1436},1369.090909090909,1302.1818181818182,1235.272727272727,1168.3636363636363,1101.4545454545455,1034.5454545454545,967.63636363636363,900.72727272727275,833.81818181818187,766.90909090909088,700,691.25,682.49999999999989,673.75,665,656.25,647.5,638.75,630,621.25,612.5,603.75,595,586.25,577.5,568.75,560,551.25,542.5,533.75,525]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Moderate",{"$f":" $N$41*(L230 + L327)","v":1436},1391.8181818181818,1347.6363636363637,1303.4545454545455,1259.2727272727273,1215.090909090909,1170.909090909091,1126.7272727272727,1082.5454545454545,1038.3636363636363,994.18181818181813,950,940.5,931,921.5,912,902.5,893,883.5,874,864.5,855,845.5,836,826.5,817,807.5,798,788.5,779,769.5,760]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Conservative",{"$f":" $N$41*(L231 + L328)","v":1436},1396.3636363636363,1356.7272727272727,1317.090909090909,1277.4545454545455,1237.8181818181818,1198.1818181818182,1158.5454545454545,1118.909090909091,1079.2727272727275,1039.6363636363637,1000,995,990,985,980,975,970,965,960,955,950,945,940,935,930,925,920,915,910,905,900]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Advanced",{"$f":" $N$41*(L232 + L329)","v":1436},1369.090909090909,1302.1818181818182,1235.272727272727,1168.3636363636363,1101.4545454545455,1034.5454545454545,967.63636363636363,900.72727272727275,833.81818181818187,766.90909090909088,700,691.25,682.49999999999989,673.75,665,656.25,647.5,638.75,630,621.25,612.5,603.75,595,586.25,577.5,568.75,560,551.25,542.5,533.75,525]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Moderate",{"$f":" $N$41*(L233 + L330)","v":1436},1391.8181818181818,1347.6363636363637,1303.4545454545455,1259.2727272727273,1215.090909090909,1170.909090909091,1126.7272727272727,1082.5454545454545,1038.3636363636363,994.18181818181813,950,940.5,931,921.5,912,902.5,893,883.5,874,864.5,855,845.5,836,826.5,817,807.5,798,788.5,779,769.5,760]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Conservative",{"$f":" $N$41*(L234 + L331)","v":1436},1396.3636363636363,1356.7272727272727,1317.090909090909,1277.4545454545455,1237.8181818181818,1198.1818181818182,1158.5454545454545,1118.909090909091,1079.2727272727275,1039.6363636363637,1000,995,990,985,980,975,970,965,960,955,950,945,940,935,930,925,920,915,910,905,900]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Advanced",{"$f":" $N$41*(L235 + L332)","v":1436},1369.090909090909,1302.1818181818182,1235.272727272727,1168.3636363636363,1101.4545454545455,1034.5454545454545,967.63636363636363,900.72727272727275,833.81818181818187,766.90909090909088,700,691.25,682.49999999999989,673.75,665,656.25,647.5,638.75,630,621.25,612.5,603.75,595,586.25,577.5,568.75,560,551.25,542.5,533.75,525]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Moderate",{"$f":" $N$41*(L236 + L333)","v":1436},1391.8181818181818,1347.6363636363637,1303.4545454545455,1259.2727272727273,1215.090909090909,1170.909090909091,1126.7272727272727,1082.5454545454545,1038.3636363636363,994.18181818181813,950,940.5,931,921.5,912,902.5,893,883.5,874,864.5,855,845.5,836,826.5,817,807.5,798,788.5,779,769.5,760]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Conservative",{"$f":" $N$41*(L237 + L334)","v":1436},1396.3636363636363,1356.7272727272727,1317.090909090909,1277.4545454545455,1237.8181818181818,1198.1818181818182,1158.5454545454545,1118.909090909091,1079.2727272727275,1039.6363636363637,1000,995,990,985,980,975,970,965,960,955,950,945,940,935,930,925,920,915,910,905,900]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Advanced",{"$f":" $N$41*(L238 + L335)","v":1436},1369.090909090909,1302.1818181818182,1235.272727272727,1168.3636363636363,1101.4545454545455,1034.5454545454545,967.63636363636363,900.72727272727275,833.81818181818187,766.90909090909088,700,691.25,682.49999999999989,673.75,665,656.25,647.5,638.75,630,621.25,612.5,603.75,595,586.25,577.5,568.75,560,551.25,542.5,533.75,525]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Moderate",{"$f":" $N$41*(L239 + L336)","v":1436},1391.8181818181818,1347.6363636363637,1303.4545454545455,1259.2727272727273,1215.090909090909,1170.909090909091,1126.7272727272727,1082.5454545454545,1038.3636363636363,994.18181818181813,950,940.5,931,921.5,912,902.5,893,883.5,874,864.5,855,845.5,836,826.5,817,807.5,798,788.5,779,769.5,760]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Conservative",{"$f":" $N$41*(L240 + L337)","v":1436},1396.3636363636363,1356.7272727272727,1317.090909090909,1277.4545454545455,1237.8181818181818,1198.1818181818182,1158.5454545454545,1118.909090909091,1079.2727272727275,1039.6363636363637,1000,995,990,985,980,975,970,965,960,955,950,945,940,935,930,925,920,915,910,905,900]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Advanced",{"$f":" $N$41*(L241 + L338)","v":1436},1369.090909090909,1302.1818181818182,1235.272727272727,1168.3636363636363,1101.4545454545455,1034.5454545454545,967.63636363636363,900.72727272727275,833.81818181818187,766.90909090909088,700,691.25,682.49999999999989,673.75,665,656.25,647.5,638.75,630,621.25,612.5,603.75,595,586.25,577.5,568.75,560,551.25,542.5,533.75,525]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Moderate",{"$f":" $N$41*(L242 + L339)","v":1436},1391.8181818181818,1347.6363636363637,1303.4545454545455,1259.2727272727273,1215.090909090909,1170.909090909091,1126.7272727272727,1082.5454545454545,1038.3636363636363,994.18181818181813,950,940.5,931,921.5,912,902.5,893,883.5,874,864.5,855,845.5,836,826.5,817,807.5,798,788.5,779,769.5,760]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Conservative",{"$f":" $N$41*(L243 + L340)","v":1436},1396.3636363636363,1356.7272727272727,1317.090909090909,1277.4545454545455,1237.8181818181818,1198.1818181818182,1158.5454545454545,1118.909090909091,1079.2727272727275,1039.6363636363637,1000,995,990,985,980,975,970,965,960,955,950,945,940,935,930,925,920,915,910,905,900]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Advanced",{"$f":" $N$41*(L244 + L341)","v":1436},1369.090909090909,1302.1818181818182,1235.272727272727,1168.3636363636363,1101.4545454545455,1034.5454545454545,967.63636363636363,900.72727272727275,833.81818181818187,766.90909090909088,700,691.25,682.49999999999989,673.75,665,656.25,647.5,638.75,630,621.25,612.5,603.75,595,586.25,577.5,568.75,560,551.25,542.5,533.75,525]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Moderate",{"$f":" $N$41*(L245 + L342)","v":1436},1391.8181818181818,1347.6363636363637,1303.4545454545455,1259.2727272727273,1215.090909090909,1170.909090909091,1126.7272727272727,1082.5454545454545,1038.3636363636363,994.18181818181813,950,940.5,931,921.5,912,902.5,893,883.5,874,864.5,855,845.5,836,826.5,817,807.5,798,788.5,779,769.5,760]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Conservative",{"$f":" $N$41*(L246 + L343)","v":1436},1396.3636363636363,1356.7272727272727,1317.090909090909,1277.4545454545455,1237.8181818181818,1198.1818181818182,1158.5454545454545,1118.909090909091,1079.2727272727275,1039.6363636363637,1000,995,990,985,980,975,970,965,960,955,950,945,940,935,930,925,920,915,910,905,900]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Advanced",{"$f":" $N$41*(L247 + L344)","v":1436},1369.090909090909,1302.1818181818182,1235.272727272727,1168.3636363636363,1101.4545454545455,1034.5454545454545,967.63636363636363,900.72727272727275,833.81818181818187,766.90909090909088,700,691.25,682.49999999999989,673.75,665,656.25,647.5,638.75,630,621.25,612.5,603.75,595,586.25,577.5,568.75,560,551.25,542.5,533.75,525]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Moderate",{"$f":" $N$41*(L248 + L345)","v":1436},1391.8181818181818,1347.6363636363637,1303.4545454545455,1259.2727272727273,1215.090909090909,1170.909090909091,1126.7272727272727,1082.5454545454545,1038.3636363636363,994.18181818181813,950,940.5,931,921.5,912,902.5,893,883.5,874,864.5,855,845.5,836,826.5,817,807.5,798,788.5,779,769.5,760]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Conservative",{"$f":" $N$41*(L249 + L346)","v":1436},1396.3636363636363,1356.7272727272727,1317.090909090909,1277.4545454545455,1237.8181818181818,1198.1818181818182,1158.5454545454545,1118.909090909091,1079.2727272727275,1039.6363636363637,1000,995,990,985,980,975,970,965,960,955,950,945,940,935,930,925,920,915,910,905,900]
[]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Construction Financing Cost ($/kW)","Class 1 - Advanced",{"$f":"(L220+L317)*($N$41-1)","v":60.106385703805607},{"$f":"(M220+M317)*($N$41-1)","v":57.305784293448497},54.505182883091386,51.704581472734276,48.903980062377165,46.103378652020062,43.302777241662945,40.502175831305834,37.701574420948724,34.900973010591613,32.100371600234496,29.299770189877389,28.933523062503919,28.56727593513045,28.201028807756988,27.834781680383518,27.468534553010052,27.102287425636582,26.736040298263116,26.369793170889647,26.003546043516184,25.637298916142715,25.271051788769249,24.904804661395779,24.538557534022313,24.172310406648844,23.806063279275378,23.439816151901908,23.073569024528446,22.707321897154976,22.341074769781507,21.974827642408041]
[null,null,null,null,null,null,null,null,null,null,"Class 1 - Moderate",{"$f":"(L221+L318)*($N$41-1)","v":60.106385703805607},58.257075533379584,56.407765362953562,54.558455192527532,52.709145022101509,50.859834851675473,49.01052468124945,47.161214510823427,45.31190434039739,43.462594169971368,41.613283999545338,39.763973829119315,39.366334090828119,38.968694352536929,38.571054614245732,38.173414875954542,37.775775137663345,37.378135399372155,36.980495661080965,36.582855922789768,36.185216184498572,35.787576446207382,35.389936707916192,34.992296969624995,34.594657231333798,34.197017493042608,33.799377754751418,33.401738016460222,33.004098278169025,32.606458539877835,32.208818801586645,31.811179063295452]
[null,null,null,null,null,null,null,null,null,null,"Class 1 - Conservative",{"$f":"(L222+L319)*($N$41-1)","v":60.106385703805607},58.447333781365799,56.788281858925991,55.129229936486183,53.470178014046375,51.811126091606553,50.152074169166752,48.493022246726937,46.833970324287137,45.174918401847322,43.515866479407514,41.856814556967699,41.647530484182859,41.438246411398019,41.228962338613179,41.01967826582834,40.810394193043507,40.601110120258667,40.391826047473828,40.182541974688988,39.973257901904148,39.763973829119315,39.554689756334476,39.345405683549636,39.136121610764796,38.926837537979956,38.717553465195117,38.508269392410284,38.298985319625444,38.089701246840605,37.880417174055765,37.671133101270925]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Advanced",{"$f":"(L223+L320)*($N$41-1)","v":60.106385703805607},57.305784293448497,54.505182883091386,51.704581472734276,48.903980062377165,46.103378652020062,43.302777241662945,40.502175831305834,37.701574420948724,34.900973010591613,32.100371600234496,29.299770189877389,28.933523062503919,28.56727593513045,28.201028807756988,27.834781680383518,27.468534553010052,27.102287425636582,26.736040298263116,26.369793170889647,26.003546043516184,25.637298916142715,25.271051788769249,24.904804661395779,24.538557534022313,24.172310406648844,23.806063279275378,23.439816151901908,23.073569024528446,22.707321897154976,22.341074769781507,21.974827642408041]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Moderate",{"$f":"(L224+L321)*($N$41-1)","v":60.106385703805607},58.257075533379584,56.407765362953562,54.558455192527532,52.709145022101509,50.859834851675473,49.01052468124945,47.161214510823427,45.31190434039739,43.462594169971368,41.613283999545338,39.763973829119315,39.366334090828119,38.968694352536929,38.571054614245732,38.173414875954542,37.775775137663345,37.378135399372155,36.980495661080965,36.582855922789768,36.185216184498572,35.787576446207382,35.389936707916192,34.992296969624995,34.594657231333798,34.197017493042608,33.799377754751418,33.401738016460222,33.004098278169025,32.606458539877835,32.208818801586645,31.811179063295452]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Conservative",{"$f":"(L225+L322)*($N$41-1)","v":60.106385703805607},58.447333781365799,56.788281858925991,55.129229936486183,53.470178014046375,51.811126091606553,50.152074169166752,48.493022246726937,46.833970324287137,45.174918401847322,43.515866479407514,41.856814556967699,41.647530484182859,41.438246411398019,41.228962338613179,41.01967826582834,40.810394193043507,40.601110120258667,40.391826047473828,40.182541974688988,39.973257901904148,39.763973829119315,39.554689756334476,39.345405683549636,39.136121610764796,38.926837537979956,38.717553465195117,38.508269392410284,38.298985319625444,38.089701246840605,37.880417174055765,37.671133101270925]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Advanced",{"$f":"(L226+L323)*($N$41-1)","v":60.106385703805607},57.305784293448497,54.505182883091386,51.704581472734276,48.903980062377165,46.103378652020062,43.302777241662945,40.502175831305834,37.701574420948724,34.900973010591613,32.100371600234496,29.299770189877389,28.933523062503919,28.56727593513045,28.201028807756988,27.834781680383518,27.468534553010052,27.102287425636582,26.736040298263116,26.369793170889647,26.003546043516184,25.637298916142715,25.271051788769249,24.904804661395779,24.538557534022313,24.172310406648844,23.806063279275378,23.439816151901908,23.073569024528446,22.707321897154976,22.341074769781507,21.974827642408041]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Moderate",{"$f":"(L227+L324)*($N$41-1)","v":60.106385703805607},58.257075533379584,56.407765362953562,54.558455192527532,52.709145022101509,50.859834851675473,49.01052468124945,47.161214510823427,45.31190434039739,43.462594169971368,41.613283999545338,39.763973829119315,39.366334090828119,38.968694352536929,38.571054614245732,38.173414875954542,37.775775137663345,37.378135399372155,36.980495661080965,36.582855922789768,36.185216184498572,35.787576446207382,35.389936707916192,34.992296969624995,34.594657231333798,34.197017493042608,33.799377754751418,33.401738016460222,33.004098278169025,32.606458539877835,32.208818801586645,31.811179063295452]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Conservative",{"$f":"(L228+L325)*($N$41-1)","v":60.106385703805607},58.447333781365799,56.788281858925991,55.129229936486183,53.470178014046375,51.811126091606553,50.152074169166752,48.493022246726937,46.833970324287137,45.174918401847322,43.515866479407514,41.856814556967699,41.647530484182859,41.438246411398019,41.228962338613179,41.01967826582834,40.810394193043507,40.601110120258667,40.391826047473828,40.182541974688988,39.973257901904148,39.763973829119315,39.554689756334476,39.345405683549636,39.136121610764796,38.926837537979956,38.717553465195117,38.508269392410284,38.298985319625444,38.089701246840605,37.880417174055765,37.671133101270925]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Advanced",{"$f":"(L229+L326)*($N$41-1)","v":60.106385703805607},57.305784293448497,54.505182883091386,51.704581472734276,48.903980062377165,46.103378652020062,43.302777241662945,40.502175831305834,37.701574420948724,34.900973010591613,32.100371600234496,29.299770189877389,28.933523062503919,28.56727593513045,28.201028807756988,27.834781680383518,27.468534553010052,27.102287425636582,26.736040298263116,26.369793170889647,26.003546043516184,25.637298916142715,25.271051788769249,24.904804661395779,24.538557534022313,24.172310406648844,23.806063279275378,23.439816151901908,23.073569024528446,22.707321897154976,22.341074769781507,21.974827642408041]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Moderate",{"$f":"(L230+L327)*($N$41-1)","v":60.106385703805607},58.257075533379584,56.407765362953562,54.558455192527532,52.709145022101509,50.859834851675473,49.01052468124945,47.161214510823427,45.31190434039739,43.462594169971368,41.613283999545338,39.763973829119315,39.366334090828119,38.968694352536929,38.571054614245732,38.173414875954542,37.775775137663345,37.378135399372155,36.980495661080965,36.582855922789768,36.185216184498572,35.787576446207382,35.389936707916192,34.992296969624995,34.594657231333798,34.197017493042608,33.799377754751418,33.401738016460222,33.004098278169025,32.606458539877835,32.208818801586645,31.811179063295452]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Conservative",{"$f":"(L231+L328)*($N$41-1)","v":60.106385703805607},58.447333781365799,56.788281858925991,55.129229936486183,53.470178014046375,51.811126091606553,50.152074169166752,48.493022246726937,46.833970324287137,45.174918401847322,43.515866479407514,41.856814556967699,41.647530484182859,41.438246411398019,41.228962338613179,41.01967826582834,40.810394193043507,40.601110120258667,40.391826047473828,40.182541974688988,39.973257901904148,39.763973829119315,39.554689756334476,39.345405683549636,39.136121610764796,38.926837537979956,38.717553465195117,38.508269392410284,38.298985319625444,38.089701246840605,37.880417174055765,37.671133101270925]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Advanced",{"$f":"(L232+L329)*($N$41-1)","v":60.106385703805607},57.305784293448497,54.505182883091386,51.704581472734276,48.903980062377165,46.103378652020062,43.302777241662945,40.502175831305834,37.701574420948724,34.900973010591613,32.100371600234496,29.299770189877389,28.933523062503919,28.56727593513045,28.201028807756988,27.834781680383518,27.468534553010052,27.102287425636582,26.736040298263116,26.369793170889647,26.003546043516184,25.637298916142715,25.271051788769249,24.904804661395779,24.538557534022313,24.172310406648844,23.806063279275378,23.439816151901908,23.073569024528446,22.707321897154976,22.341074769781507,21.974827642408041]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Moderate",{"$f":"(L233+L330)*($N$41-1)","v":60.106385703805607},58.257075533379584,56.407765362953562,54.558455192527532,52.709145022101509,50.859834851675473,49.01052468124945,47.161214510823427,45.31190434039739,43.462594169971368,41.613283999545338,39.763973829119315,39.366334090828119,38.968694352536929,38.571054614245732,38.173414875954542,37.775775137663345,37.378135399372155,36.980495661080965,36.582855922789768,36.185216184498572,35.787576446207382,35.389936707916192,34.992296969624995,34.594657231333798,34.197017493042608,33.799377754751418,33.401738016460222,33.004098278169025,32.606458539877835,32.208818801586645,31.811179063295452]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Conservative",{"$f":"(L234+L331)*($N$41-1)","v":60.106385703805607},58.447333781365799,56.788281858925991,55.129229936486183,53.470178014046375,51.811126091606553,50.152074169166752,48.493022246726937,46.833970324287137,45.174918401847322,43.515866479407514,41.856814556967699,41.647530484182859,41.438246411398019,41.228962338613179,41.01967826582834,40.810394193043507,40.601110120258667,40.391826047473828,40.182541974688988,39.973257901904148,39.763973829119315,39.554689756334476,39.345405683549636,39.136121610764796,38.926837537979956,38.717553465195117,38.508269392410284,38.298985319625444,38.089701246840605,37.880417174055765,37.671133101270925]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Advanced",{"$f":"(L235+L332)*($N$41-1)","v":60.106385703805607},57.305784293448497,54.505182883091386,51.704581472734276,48.903980062377165,46.103378652020062,43.302777241662945,40.502175831305834,37.701574420948724,34.900973010591613,32.100371600234496,29.299770189877389,28.933523062503919,28.56727593513045,28.201028807756988,27.834781680383518,27.468534553010052,27.102287425636582,26.736040298263116,26.369793170889647,26.003546043516184,25.637298916142715,25.271051788769249,24.904804661395779,24.538557534022313,24.172310406648844,23.806063279275378,23.439816151901908,23.073569024528446,22.707321897154976,22.341074769781507,21.974827642408041]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Moderate",{"$f":"(L236+L333)*($N$41-1)","v":60.106385703805607},58.257075533379584,56.407765362953562,54.558455192527532,52.709145022101509,50.859834851675473,49.01052468124945,47.161214510823427,45.31190434039739,43.462594169971368,41.613283999545338,39.763973829119315,39.366334090828119,38.968694352536929,38.571054614245732,38.173414875954542,37.775775137663345,37.378135399372155,36.980495661080965,36.582855922789768,36.185216184498572,35.787576446207382,35.389936707916192,34.992296969624995,34.594657231333798,34.197017493042608,33.799377754751418,33.401738016460222,33.004098278169025,32.606458539877835,32.208818801586645,31.811179063295452]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Conservative",{"$f":"(L237+L334)*($N$41-1)","v":60.106385703805607},58.447333781365799,56.788281858925991,55.129229936486183,53.470178014046375,51.811126091606553,50.152074169166752,48.493022246726937,46.833970324287137,45.174918401847322,43.515866479407514,41.856814556967699,41.647530484182859,41.438246411398019,41.228962338613179,41.01967826582834,40.810394193043507,40.601110120258667,40.391826047473828,40.182541974688988,39.973257901904148,39.763973829119315,39.554689756334476,39.345405683549636,39.136121610764796,38.926837537979956,38.717553465195117,38.508269392410284,38.298985319625444,38.089701246840605,37.880417174055765,37.671133101270925]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Advanced",{"$f":"(L238+L335)*($N$41-1)","v":60.106385703805607},57.305784293448497,54.505182883091386,51.704581472734276,48.903980062377165,46.103378652020062,43.302777241662945,40.502175831305834,37.701574420948724,34.900973010591613,32.100371600234496,29.299770189877389,28.933523062503919,28.56727593513045,28.201028807756988,27.834781680383518,27.468534553010052,27.102287425636582,26.736040298263116,26.369793170889647,26.003546043516184,25.637298916142715,25.271051788769249,24.904804661395779,24.538557534022313,24.172310406648844,23.806063279275378,23.439816151901908,23.073569024528446,22.707321897154976,22.341074769781507,21.974827642408041]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Moderate",{"$f":"(L239+L336)*($N$41-1)","v":60.106385703805607},58.257075533379584,56.407765362953562,54.558455192527532,52.709145022101509,50.859834851675473,49.01052468124945,47.161214510823427,45.31190434039739,43.462594169971368,41.613283999545338,39.763973829119315,39.366334090828119,38.968694352536929,38.571054614245732,38.173414875954542,37.775775137663345,37.378135399372155,36.980495661080965,36.582855922789768,36.185216184498572,35.787576446207382,35.389936707916192,34.992296969624995,34.594657231333798,34.197017493042608,33.799377754751418,33.401738016460222,33.004098278169025,32.606458539877835,32.208818801586645,31.811179063295452]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Conservative",{"$f":"(L240+L337)*($N$41-1)","v":60.106385703805607},58.447333781365799,56.788281858925991,55.129229936486183,53.470178014046375,51.811126091606553,50.152074169166752,48.493022246726937,46.833970324287137,45.174918401847322,43.515866479407514,41.856814556967699,41.647530484182859,41.438246411398019,41.228962338613179,41.01967826582834,40.810394193043507,40.601110120258667,40.391826047473828,40.182541974688988,39.973257901904148,39.763973829119315,39.554689756334476,39.345405683549636,39.136121610764796,38.926837537979956,38.717553465195117,38.508269392410284,38.298985319625444,38.089701246840605,37.880417174055765,37.671133101270925]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Advanced",{"$f":"(L241+L338)*($N$41-1)","v":60.106385703805607},57.305784293448497,54.505182883091386,51.704581472734276,48.903980062377165,46.103378652020062,43.302777241662945,40.502175831305834,37.701574420948724,34.900973010591613,32.100371600234496,29.299770189877389,28.933523062503919,28.56727593513045,28.201028807756988,27.834781680383518,27.468534553010052,27.102287425636582,26.736040298263116,26.369793170889647,26.003546043516184,25.637298916142715,25.271051788769249,24.904804661395779,24.538557534022313,24.172310406648844,23.806063279275378,23.439816151901908,23.073569024528446,22.707321897154976,22.341074769781507,21.974827642408041]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Moderate",{"$f":"(L242+L339)*($N$41-1)","v":60.106385703805607},58.257075533379584,56.407765362953562,54.558455192527532,52.709145022101509,50.859834851675473,49.01052468124945,47.161214510823427,45.31190434039739,43.462594169971368,41.613283999545338,39.763973829119315,39.366334090828119,38.968694352536929,38.571054614245732,38.173414875954542,37.775775137663345,37.378135399372155,36.980495661080965,36.582855922789768,36.185216184498572,35.787576446207382,35.389936707916192,34.992296969624995,34.594657231333798,34.197017493042608,33.799377754751418,33.401738016460222,33.004098278169025,32.606458539877835,32.208818801586645,31.811179063295452]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Conservative",{"$f":"(L243+L340)*($N$41-1)","v":60.106385703805607},58.447333781365799,56.788281858925991,55.129229936486183,53.470178014046375,51.811126091606553,50.152074169166752,48.493022246726937,46.833970324287137,45.174918401847322,43.515866479407514,41.856814556967699,41.647530484182859,41.438246411398019,41.228962338613179,41.01967826582834,40.810394193043507,40.601110120258667,40.391826047473828,40.182541974688988,39.973257901904148,39.763973829119315,39.554689756334476,39.345405683549636,39.136121610764796,38.926837537979956,38.717553465195117,38.508269392410284,38.298985319625444,38.089701246840605,37.880417174055765,37.671133101270925]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Advanced",{"$f":"(L244+L341)*($N$41-1)","v":60.106385703805607},57.305784293448497,54.505182883091386,51.704581472734276,48.903980062377165,46.103378652020062,43.302777241662945,40.502175831305834,37.701574420948724,34.900973010591613,32.100371600234496,29.299770189877389,28.933523062503919,28.56727593513045,28.201028807756988,27.834781680383518,27.468534553010052,27.102287425636582,26.736040298263116,26.369793170889647,26.003546043516184,25.637298916142715,25.271051788769249,24.904804661395779,24.538557534022313,24.172310406648844,23.806063279275378,23.439816151901908,23.073569024528446,22.707321897154976,22.341074769781507,21.974827642408041]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Moderate",{"$f":"(L245+L342)*($N$41-1)","v":60.106385703805607},58.257075533379584,56.407765362953562,54.558455192527532,52.709145022101509,50.859834851675473,49.01052468124945,47.161214510823427,45.31190434039739,43.462594169971368,41.613283999545338,39.763973829119315,39.366334090828119,38.968694352536929,38.571054614245732,38.173414875954542,37.775775137663345,37.378135399372155,36.980495661080965,36.582855922789768,36.185216184498572,35.787576446207382,35.389936707916192,34.992296969624995,34.594657231333798,34.197017493042608,33.799377754751418,33.401738016460222,33.004098278169025,32.606458539877835,32.208818801586645,31.811179063295452]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Conservative",{"$f":"(L246+L343)*($N$41-1)","v":60.106385703805607},58.447333781365799,56.788281858925991,55.129229936486183,53.470178014046375,51.811126091606553,50.152074169166752,48.493022246726937,46.833970324287137,45.174918401847322,43.515866479407514,41.856814556967699,41.647530484182859,41.438246411398019,41.228962338613179,41.01967826582834,40.810394193043507,40.601110120258667,40.391826047473828,40.182541974688988,39.973257901904148,39.763973829119315,39.554689756334476,39.345405683549636,39.136121610764796,38.926837537979956,38.717553465195117,38.508269392410284,38.298985319625444,38.089701246840605,37.880417174055765,37.671133101270925]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Advanced",{"$f":"(L247+L344)*($N$41-1)","v":60.106385703805607},57.305784293448497,54.505182883091386,51.704581472734276,48.903980062377165,46.103378652020062,43.302777241662945,40.502175831305834,37.701574420948724,34.900973010591613,32.100371600234496,29.299770189877389,28.933523062503919,28.56727593513045,28.201028807756988,27.834781680383518,27.468534553010052,27.102287425636582,26.736040298263116,26.369793170889647,26.003546043516184,25.637298916142715,25.271051788769249,24.904804661395779,24.538557534022313,24.172310406648844,23.806063279275378,23.439816151901908,23.073569024528446,22.707321897154976,22.341074769781507,21.974827642408041]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Moderate",{"$f":"(L248+L345)*($N$41-1)","v":60.106385703805607},58.257075533379584,56.407765362953562,54.558455192527532,52.709145022101509,50.859834851675473,49.01052468124945,47.161214510823427,45.31190434039739,43.462594169971368,41.613283999545338,39.763973829119315,39.366334090828119,38.968694352536929,38.571054614245732,38.173414875954542,37.775775137663345,37.378135399372155,36.980495661080965,36.582855922789768,36.185216184498572,35.787576446207382,35.389936707916192,34.992296969624995,34.594657231333798,34.197017493042608,33.799377754751418,33.401738016460222,33.004098278169025,32.606458539877835,32.208818801586645,31.811179063295452]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Conservative",{"$f":"(L249+L346)*($N$41-1)","v":60.106385703805607},58.447333781365799,56.788281858925991,55.129229936486183,53.470178014046375,51.811126091606553,50.152074169166752,48.493022246726937,46.833970324287137,45.174918401847322,43.515866479407514,41.856814556967699,41.647530484182859,41.438246411398019,41.228962338613179,41.01967826582834,40.810394193043507,40.601110120258667,40.391826047473828,40.182541974688988,39.973257901904148,39.763973829119315,39.554689756334476,39.345405683549636,39.136121610764796,38.926837537979956,38.717553465195117,38.508269392410284,38.298985319625444,38.089701246840605,37.880417174055765,37.671133101270925]
[]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)","Class 1 - Advanced",1375.8936142961943,1311.7851247974604,1247.6766352987268,1183.5681457999929,1119.4596563012592,1055.3511668025255,991.24267730379154,927.13418780505776,863.02569830632399,798.91720880759021,734.80871930885633,670.70022981012266,662.31647693749608,653.93272406486949,645.54897119224302,637.16521831961643,628.78146544698996,620.39771257436337,612.01395970173689,603.63020682911031,595.24645395648383,586.86270108385725,578.47894821123077,570.09519533860419,561.71144246597771,553.32768959335112,544.94393672072465,536.56018384809806,528.17643097547159,519.792678102845,511.40892523021847,503.02517235759194]
[null,null,null,null,null,null,null,null,null,null,"Class 1 - Moderate",1375.8936142961943,1333.5611062848022,1291.2285982734102,1248.8960902620179,1206.5635822506258,1164.2310742392335,1121.8985662278415,1079.5660582164494,1037.2335502050571,994.90104219366492,952.56853418227274,910.23602617088068,901.1336659091719,892.03130564746311,882.92894538575422,873.82658512404544,864.72422486233665,855.62186460062787,846.51950433891909,837.4171440772102,828.31478381550141,819.21242355379263,810.11006329208385,801.00770303037496,791.90534276866617,782.80298250695739,773.70062224524861,764.59826198353983,755.49590172183093,746.39354146012215,737.29118119841337,728.18882093670459]
[null,null,null,null,null,null,null,null,null,null,"Class 1 - Conservative",1375.8936142961943,1337.9163025822704,1299.9389908683468,1261.9616791544229,1223.9843674404992,1186.0070557265751,1148.0297440126515,1110.0524322987276,1072.0751205848039,1034.09780887088,996.12049715695628,958.14318544303228,953.35246951581712,948.56175358860196,943.7710376613868,938.98032173417164,934.18960580695648,929.39888987974132,924.60817395252616,919.817458025311,915.02674209809584,910.23602617088068,905.44531024366552,900.65459431645036,895.8638783892352,891.07316246202004,886.28244653480488,881.49173060758972,876.70101468037456,871.9102987531594,867.11958282594424,862.32886689872907]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Advanced",1375.8936142961943,1311.7851247974604,1247.6766352987268,1183.5681457999929,1119.4596563012592,1055.3511668025255,991.24267730379154,927.13418780505776,863.02569830632399,798.91720880759021,734.80871930885633,670.70022981012266,662.31647693749608,653.93272406486949,645.54897119224302,637.16521831961643,628.78146544698996,620.39771257436337,612.01395970173689,603.63020682911031,595.24645395648383,586.86270108385725,578.47894821123077,570.09519533860419,561.71144246597771,553.32768959335112,544.94393672072465,536.56018384809806,528.17643097547159,519.792678102845,511.40892523021847,503.02517235759194]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Moderate",1375.8936142961943,1333.5611062848022,1291.2285982734102,1248.8960902620179,1206.5635822506258,1164.2310742392335,1121.8985662278415,1079.5660582164494,1037.2335502050571,994.90104219366492,952.56853418227274,910.23602617088068,901.1336659091719,892.03130564746311,882.92894538575422,873.82658512404544,864.72422486233665,855.62186460062787,846.51950433891909,837.4171440772102,828.31478381550141,819.21242355379263,810.11006329208385,801.00770303037496,791.90534276866617,782.80298250695739,773.70062224524861,764.59826198353983,755.49590172183093,746.39354146012215,737.29118119841337,728.18882093670459]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Conservative",1375.8936142961943,1337.9163025822704,1299.9389908683468,1261.9616791544229,1223.9843674404992,1186.0070557265751,1148.0297440126515,1110.0524322987276,1072.0751205848039,1034.09780887088,996.12049715695628,958.14318544303228,953.35246951581712,948.56175358860196,943.7710376613868,938.98032173417164,934.18960580695648,929.39888987974132,924.60817395252616,919.817458025311,915.02674209809584,910.23602617088068,905.44531024366552,900.65459431645036,895.8638783892352,891.07316246202004,886.28244653480488,881.49173060758972,876.70101468037456,871.9102987531594,867.11958282594424,862.32886689872907]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Advanced",1375.8936142961943,1311.7851247974604,1247.6766352987268,1183.5681457999929,1119.4596563012592,1055.3511668025255,991.24267730379154,927.13418780505776,863.02569830632399,798.91720880759021,734.80871930885633,670.70022981012266,662.31647693749608,653.93272406486949,645.54897119224302,637.16521831961643,628.78146544698996,620.39771257436337,612.01395970173689,603.63020682911031,595.24645395648383,586.86270108385725,578.47894821123077,570.09519533860419,561.71144246597771,553.32768959335112,544.94393672072465,536.56018384809806,528.17643097547159,519.792678102845,511.40892523021847,503.02517235759194]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Moderate",1375.8936142961943,1333.5611062848022,1291.2285982734102,1248.8960902620179,1206.5635822506258,1164.2310742392335,1121.8985662278415,1079.5660582164494,1037.2335502050571,994.90104219366492,952.56853418227274,910.23602617088068,901.1336659091719,892.03130564746311,882.92894538575422,873.82658512404544,864.72422486233665,855.62186460062787,846.51950433891909,837.4171440772102,828.31478381550141,819.21242355379263,810.11006329208385,801.00770303037496,791.90534276866617,782.80298250695739,773.70062224524861,764.59826198353983,755.49590172183093,746.39354146012215,737.29118119841337,728.18882093670459]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Conservative",1375.8936142961943,1337.9163025822704,1299.9389908683468,1261.9616791544229,1223.9843674404992,1186.0070557265751,1148.0297440126515,1110.0524322987276,1072.0751205848039,1034.09780887088,996.12049715695628,958.14318544303228,953.35246951581712,948.56175358860196,943.7710376613868,938.98032173417164,934.18960580695648,929.39888987974132,924.60817395252616,919.817458025311,915.02674209809584,910.23602617088068,905.44531024366552,900.65459431645036,895.8638783892352,891.07316246202004,886.28244653480488,881.49173060758972,876.70101468037456,871.9102987531594,867.11958282594424,862.32886689872907]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Advanced",1375.8936142961943,1311.7851247974604,1247.6766352987268,1183.5681457999929,1119.4596563012592,1055.3511668025255,991.24267730379154,927.13418780505776,863.02569830632399,798.91720880759021,734.80871930885633,670.70022981012266,662.31647693749608,653.93272406486949,645.54897119224302,637.16521831961643,628.78146544698996,620.39771257436337,612.01395970173689,603.63020682911031,595.24645395648383,586.86270108385725,578.47894821123077,570.09519533860419,561.71144246597771,553.32768959335112,544.94393672072465,536.56018384809806,528.17643097547159,519.792678102845,511.40892523021847,503.02517235759194]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Moderate",1375.8936142961943,1333.5611062848022,1291.2285982734102,1248.8960902620179,1206.5635822506258,1164.2310742392335,1121.8985662278415,1079.5660582164494,1037.2335502050571,994.90104219366492,952.56853418227274,910.23602617088068,901.1336659091719,892.03130564746311,882.92894538575422,873.82658512404544,864.72422486233665,855.62186460062787,846.51950433891909,837.4171440772102,828.31478381550141,819.21242355379263,810.11006329208385,801.00770303037496,791.90534276866617,782.80298250695739,773.70062224524861,764.59826198353983,755.49590172183093,746.39354146012215,737.29118119841337,728.18882093670459]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Conservative",1375.8936142961943,1337.9163025822704,1299.9389908683468,1261.9616791544229,1223.9843674404992,1186.0070557265751,1148.0297440126515,1110.0524322987276,1072.0751205848039,1034.09780887088,996.12049715695628,958.14318544303228,953.35246951581712,948.56175358860196,943.7710376613868,938.98032173417164,934.18960580695648,929.39888987974132,924.60817395252616,919.817458025311,915.02674209809584,910.23602617088068,905.44531024366552,900.65459431645036,895.8638783892352,891.07316246202004,886.28244653480488,881.49173060758972,876.70101468037456,871.9102987531594,867.11958282594424,862.32886689872907]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Advanced",1375.8936142961943,1311.7851247974604,1247.6766352987268,1183.5681457999929,1119.4596563012592,1055.3511668025255,991.24267730379154,927.13418780505776,863.02569830632399,798.91720880759021,734.80871930885633,670.70022981012266,662.31647693749608,653.93272406486949,645.54897119224302,637.16521831961643,628.78146544698996,620.39771257436337,612.01395970173689,603.63020682911031,595.24645395648383,586.86270108385725,578.47894821123077,570.09519533860419,561.71144246597771,553.32768959335112,544.94393672072465,536.56018384809806,528.17643097547159,519.792678102845,511.40892523021847,503.02517235759194]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Moderate",1375.8936142961943,1333.5611062848022,1291.2285982734102,1248.8960902620179,1206.5635822506258,1164.2310742392335,1121.8985662278415,1079.5660582164494,1037.2335502050571,994.90104219366492,952.56853418227274,910.23602617088068,901.1336659091719,892.03130564746311,882.92894538575422,873.82658512404544,864.72422486233665,855.62186460062787,846.51950433891909,837.4171440772102,828.31478381550141,819.21242355379263,810.11006329208385,801.00770303037496,791.90534276866617,782.80298250695739,773.70062224524861,764.59826198353983,755.49590172183093,746.39354146012215,737.29118119841337,728.18882093670459]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Conservative",1375.8936142961943,1337.9163025822704,1299.9389908683468,1261.9616791544229,1223.9843674404992,1186.0070557265751,1148.0297440126515,1110.0524322987276,1072.0751205848039,1034.09780887088,996.12049715695628,958.14318544303228,953.35246951581712,948.56175358860196,943.7710376613868,938.98032173417164,934.18960580695648,929.39888987974132,924.60817395252616,919.817458025311,915.02674209809584,910.23602617088068,905.44531024366552,900.65459431645036,895.8638783892352,891.07316246202004,886.28244653480488,881.49173060758972,876.70101468037456,871.9102987531594,867.11958282594424,862.32886689872907]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Advanced",1375.8936142961943,1311.7851247974604,1247.6766352987268,1183.5681457999929,1119.4596563012592,1055.3511668025255,991.24267730379154,927.13418780505776,863.02569830632399,798.91720880759021,734.80871930885633,670.70022981012266,662.31647693749608,653.93272406486949,645.54897119224302,637.16521831961643,628.78146544698996,620.39771257436337,612.01395970173689,603.63020682911031,595.24645395648383,586.86270108385725,578.47894821123077,570.09519533860419,561.71144246597771,553.32768959335112,544.94393672072465,536.56018384809806,528.17643097547159,519.792678102845,511.40892523021847,503.02517235759194]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Moderate",1375.8936142961943,1333.5611062848022,1291.2285982734102,1248.8960902620179,1206.5635822506258,1164.2310742392335,1121.8985662278415,1079.5660582164494,1037.2335502050571,994.90104219366492,952.56853418227274,910.23602617088068,901.1336659091719,892.03130564746311,882.92894538575422,873.82658512404544,864.72422486233665,855.62186460062787,846.51950433891909,837.4171440772102,828.31478381550141,819.21242355379263,810.11006329208385,801.00770303037496,791.90534276866617,782.80298250695739,773.70062224524861,764.59826198353983,755.49590172183093,746.39354146012215,737.29118119841337,728.18882093670459]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Conservative",1375.8936142961943,1337.9163025822704,1299.9389908683468,1261.9616791544229,1223.9843674404992,1186.0070557265751,1148.0297440126515,1110.0524322987276,1072.0751205848039,1034.09780887088,996.12049715695628,958.14318544303228,953.35246951581712,948.56175358860196,943.7710376613868,938.98032173417164,934.18960580695648,929.39888987974132,924.60817395252616,919.817458025311,915.02674209809584,910.23602617088068,905.44531024366552,900.65459431645036,895.8638783892352,891.07316246202004,886.28244653480488,881.49173060758972,876.70101468037456,871.9102987531594,867.11958282594424,862.32886689872907]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Advanced",1375.8936142961943,1311.7851247974604,1247.6766352987268,1183.5681457999929,1119.4596563012592,1055.3511668025255,991.24267730379154,927.13418780505776,863.02569830632399,798.91720880759021,734.80871930885633,670.70022981012266,662.31647693749608,653.93272406486949,645.54897119224302,637.16521831961643,628.78146544698996,620.39771257436337,612.01395970173689,603.63020682911031,595.24645395648383,586.86270108385725,578.47894821123077,570.09519533860419,561.71144246597771,553.32768959335112,544.94393672072465,536.56018384809806,528.17643097547159,519.792678102845,511.40892523021847,503.02517235759194]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Moderate",1375.8936142961943,1333.5611062848022,1291.2285982734102,1248.8960902620179,1206.5635822506258,1164.2310742392335,1121.8985662278415,1079.5660582164494,1037.2335502050571,994.90104219366492,952.56853418227274,910.23602617088068,901.1336659091719,892.03130564746311,882.92894538575422,873.82658512404544,864.72422486233665,855.62186460062787,846.51950433891909,837.4171440772102,828.31478381550141,819.21242355379263,810.11006329208385,801.00770303037496,791.90534276866617,782.80298250695739,773.70062224524861,764.59826198353983,755.49590172183093,746.39354146012215,737.29118119841337,728.18882093670459]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Conservative",1375.8936142961943,1337.9163025822704,1299.9389908683468,1261.9616791544229,1223.9843674404992,1186.0070557265751,1148.0297440126515,1110.0524322987276,1072.0751205848039,1034.09780887088,996.12049715695628,958.14318544303228,953.35246951581712,948.56175358860196,943.7710376613868,938.98032173417164,934.18960580695648,929.39888987974132,924.60817395252616,919.817458025311,915.02674209809584,910.23602617088068,905.44531024366552,900.65459431645036,895.8638783892352,891.07316246202004,886.28244653480488,881.49173060758972,876.70101468037456,871.9102987531594,867.11958282594424,862.32886689872907]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Advanced",1375.8936142961943,1311.7851247974604,1247.6766352987268,1183.5681457999929,1119.4596563012592,1055.3511668025255,991.24267730379154,927.13418780505776,863.02569830632399,798.91720880759021,734.80871930885633,670.70022981012266,662.31647693749608,653.93272406486949,645.54897119224302,637.16521831961643,628.78146544698996,620.39771257436337,612.01395970173689,603.63020682911031,595.24645395648383,586.86270108385725,578.47894821123077,570.09519533860419,561.71144246597771,553.32768959335112,544.94393672072465,536.56018384809806,528.17643097547159,519.792678102845,511.40892523021847,503.02517235759194]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Moderate",1375.8936142961943,1333.5611062848022,1291.2285982734102,1248.8960902620179,1206.5635822506258,1164.2310742392335,1121.8985662278415,1079.5660582164494,1037.2335502050571,994.90104219366492,952.56853418227274,910.23602617088068,901.1336659091719,892.03130564746311,882.92894538575422,873.82658512404544,864.72422486233665,855.62186460062787,846.51950433891909,837.4171440772102,828.31478381550141,819.21242355379263,810.11006329208385,801.00770303037496,791.90534276866617,782.80298250695739,773.70062224524861,764.59826198353983,755.49590172183093,746.39354146012215,737.29118119841337,728.18882093670459]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Conservative",1375.8936142961943,1337.9163025822704,1299.9389908683468,1261.9616791544229,1223.9843674404992,1186.0070557265751,1148.0297440126515,1110.0524322987276,1072.0751205848039,1034.09780887088,996.12049715695628,958.14318544303228,953.35246951581712,948.56175358860196,943.7710376613868,938.98032173417164,934.18960580695648,929.39888987974132,924.60817395252616,919.817458025311,915.02674209809584,910.23602617088068,905.44531024366552,900.65459431645036,895.8638783892352,891.07316246202004,886.28244653480488,881.49173060758972,876.70101468037456,871.9102987531594,867.11958282594424,862.32886689872907]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Advanced",1375.8936142961943,1311.7851247974604,1247.6766352987268,1183.5681457999929,1119.4596563012592,1055.3511668025255,991.24267730379154,927.13418780505776,863.02569830632399,798.91720880759021,734.80871930885633,670.70022981012266,662.31647693749608,653.93272406486949,645.54897119224302,637.16521831961643,628.78146544698996,620.39771257436337,612.01395970173689,603.63020682911031,595.24645395648383,586.86270108385725,578.47894821123077,570.09519533860419,561.71144246597771,553.32768959335112,544.94393672072465,536.56018384809806,528.17643097547159,519.792678102845,511.40892523021847,503.02517235759194]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Moderate",1375.8936142961943,1333.5611062848022,1291.2285982734102,1248.8960902620179,1206.5635822506258,1164.2310742392335,1121.8985662278415,1079.5660582164494,1037.2335502050571,994.90104219366492,952.56853418227274,910.23602617088068,901.1336659091719,892.03130564746311,882.92894538575422,873.82658512404544,864.72422486233665,855.62186460062787,846.51950433891909,837.4171440772102,828.31478381550141,819.21242355379263,810.11006329208385,801.00770303037496,791.90534276866617,782.80298250695739,773.70062224524861,764.59826198353983,755.49590172183093,746.39354146012215,737.29118119841337,728.18882093670459]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Conservative",1375.8936142961943,1337.9163025822704,1299.9389908683468,1261.9616791544229,1223.9843674404992,1186.0070557265751,1148.0297440126515,1110.0524322987276,1072.0751205848039,1034.09780887088,996.12049715695628,958.14318544303228,953.35246951581712,948.56175358860196,943.7710376613868,938.98032173417164,934.18960580695648,929.39888987974132,924.60817395252616,919.817458025311,915.02674209809584,910.23602617088068,905.44531024366552,900.65459431645036,895.8638783892352,891.07316246202004,886.28244653480488,881.49173060758972,876.70101468037456,871.9102987531594,867.11958282594424,862.32886689872907]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Advanced",1375.8936142961943,1311.7851247974604,1247.6766352987268,1183.5681457999929,1119.4596563012592,1055.3511668025255,991.24267730379154,927.13418780505776,863.02569830632399,798.91720880759021,734.80871930885633,670.70022981012266,662.31647693749608,653.93272406486949,645.54897119224302,637.16521831961643,628.78146544698996,620.39771257436337,612.01395970173689,603.63020682911031,595.24645395648383,586.86270108385725,578.47894821123077,570.09519533860419,561.71144246597771,553.32768959335112,544.94393672072465,536.56018384809806,528.17643097547159,519.792678102845,511.40892523021847,503.02517235759194]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Moderate",1375.8936142961943,1333.5611062848022,1291.2285982734102,1248.8960902620179,1206.5635822506258,1164.2310742392335,1121.8985662278415,1079.5660582164494,1037.2335502050571,994.90104219366492,952.56853418227274,910.23602617088068,901.1336659091719,892.03130564746311,882.92894538575422,873.82658512404544,864.72422486233665,855.62186460062787,846.51950433891909,837.4171440772102,828.31478381550141,819.21242355379263,810.11006329208385,801.00770303037496,791.90534276866617,782.80298250695739,773.70062224524861,764.59826198353983,755.49590172183093,746.39354146012215,737.29118119841337,728.18882093670459]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Conservative",1375.8936142961943,1337.9163025822704,1299.9389908683468,1261.9616791544229,1223.9843674404992,1186.0070557265751,1148.0297440126515,1110.0524322987276,1072.0751205848039,1034.09780887088,996.12049715695628,958.14318544303228,953.35246951581712,948.56175358860196,943.7710376613868,938.98032173417164,934.18960580695648,929.39888987974132,924.60817395252616,919.817458025311,915.02674209809584,910.23602617088068,905.44531024366552,900.65459431645036,895.8638783892352,891.07316246202004,886.28244653480488,881.49173060758972,876.70101468037456,871.9102987531594,867.11958282594424,862.32886689872907]
[]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Fixed Operation and Maintenance Expenses ($/kW-yr)","Class 1 - Advanced",43,42.216363636363639,41.43272727272727,40.649090909090908,39.865454545454547,39.081818181818178,38.298181818181824,37.514545454545456,36.730909090909094,35.947272727272725,35.163636363636364,34.380000000000003,33.8643,33.348599999999998,32.832900000000002,32.3172,31.801500000000004,31.285800000000002,30.770100000000003,30.254400000000004,29.738700000000001,29.223000000000003,28.707299999999996,28.191600000000001,27.675900000000002,27.160199999999996,26.644500000000001,26.128800000000002,25.613099999999996,25.0974,24.581699999999998,24.065999999999999]
[null,null,null,null,null,null,null,null,null,null,"Class 1 - Moderate",43,42.631818181818183,42.263636363636358,41.895454545454548,41.527272727272731,41.159090909090907,40.790909090909096,40.422727272727279,40.054545454545455,39.686363636363637,39.31818181818182,38.950000000000003,38.657875000000004,38.365750000000006,38.073625000000007,37.781500000000008,37.489375000000003,37.197250000000004,36.905124999999998,36.613,36.320875000000001,36.028750000000002,35.736625000000004,35.444500000000005,35.152375000000006,34.860250000000001,34.568124999999995,34.275999999999996,33.983874999999998,33.691749999999999,33.399625,33.107500000000002]
[null,null,null,null,null,null,null,null,null,null,"Class 1 - Conservative",43,43,43,43,43,43,43,43,43,43,43,43,42.902474999999995,42.804950000000005,42.707425000000001,42.609899999999996,42.512374999999999,42.414850000000001,42.317324999999997,42.219799999999999,42.122275000000002,42.024749999999997,41.927225,41.829700000000003,41.732174999999998,41.634650000000001,41.537125000000003,41.439599999999999,41.342075000000001,41.244550000000004,41.147024999999999,41.049500000000002]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Advanced",43,42.216363636363639,41.43272727272727,40.649090909090908,39.865454545454547,39.081818181818178,38.298181818181824,37.514545454545456,36.730909090909094,35.947272727272725,35.163636363636364,34.380000000000003,33.8643,33.348599999999998,32.832900000000002,32.3172,31.801500000000004,31.285800000000002,30.770100000000003,30.254400000000004,29.738700000000001,29.223000000000003,28.707299999999996,28.191600000000001,27.675900000000002,27.160199999999996,26.644500000000001,26.128800000000002,25.613099999999996,25.0974,24.581699999999998,24.065999999999999]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Moderate",43,42.631818181818183,42.263636363636358,41.895454545454548,41.527272727272731,41.159090909090907,40.790909090909096,40.422727272727279,40.054545454545455,39.686363636363637,39.31818181818182,38.950000000000003,38.657875000000004,38.365750000000006,38.073625000000007,37.781500000000008,37.489375000000003,37.197250000000004,36.905124999999998,36.613,36.320875000000001,36.028750000000002,35.736625000000004,35.444500000000005,35.152375000000006,34.860250000000001,34.568124999999995,34.275999999999996,33.983874999999998,33.691749999999999,33.399625,33.107500000000002]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Conservative",43,43,43,43,43,43,43,43,43,43,43,43,42.902474999999995,42.804950000000005,42.707425000000001,42.609899999999996,42.512374999999999,42.414850000000001,42.317324999999997,42.219799999999999,42.122275000000002,42.024749999999997,41.927225,41.829700000000003,41.732174999999998,41.634650000000001,41.537125000000003,41.439599999999999,41.342075000000001,41.244550000000004,41.147024999999999,41.049500000000002]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Advanced",43,42.216363636363639,41.43272727272727,40.649090909090908,39.865454545454547,39.081818181818178,38.298181818181824,37.514545454545456,36.730909090909094,35.947272727272725,35.163636363636364,34.380000000000003,33.8643,33.348599999999998,32.832900000000002,32.3172,31.801500000000004,31.285800000000002,30.770100000000003,30.254400000000004,29.738700000000001,29.223000000000003,28.707299999999996,28.191600000000001,27.675900000000002,27.160199999999996,26.644500000000001,26.128800000000002,25.613099999999996,25.0974,24.581699999999998,24.065999999999999]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Moderate",43,42.631818181818183,42.263636363636358,41.895454545454548,41.527272727272731,41.159090909090907,40.790909090909096,40.422727272727279,40.054545454545455,39.686363636363637,39.31818181818182,38.950000000000003,38.657875000000004,38.365750000000006,38.073625000000007,37.781500000000008,37.489375000000003,37.197250000000004,36.905124999999998,36.613,36.320875000000001,36.028750000000002,35.736625000000004,35.444500000000005,35.152375000000006,34.860250000000001,34.568124999999995,34.275999999999996,33.983874999999998,33.691749999999999,33.399625,33.107500000000002]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Conservative",43,43,43,43,43,43,43,43,43,43,43,43,42.902474999999995,42.804950000000005,42.707425000000001,42.609899999999996,42.512374999999999,42.414850000000001,42.317324999999997,42.219799999999999,42.122275000000002,42.024749999999997,41.927225,41.829700000000003,41.732174999999998,41.634650000000001,41.537125000000003,41.439599999999999,41.342075000000001,41.244550000000004,41.147024999999999,41.049500000000002]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Advanced",43,42.216363636363639,41.43272727272727,40.649090909090908,39.865454545454547,39.081818181818178,38.298181818181824,37.514545454545456,36.730909090909094,35.947272727272725,35.163636363636364,34.380000000000003,33.8643,33.348599999999998,32.832900000000002,32.3172,31.801500000000004,31.285800000000002,30.770100000000003,30.254400000000004,29.738700000000001,29.223000000000003,28.707299999999996,28.191600000000001,27.675900000000002,27.160199999999996,26.644500000000001,26.128800000000002,25.613099999999996,25.0974,24.581699999999998,24.065999999999999]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Moderate",43,42.631818181818183,42.263636363636358,41.895454545454548,41.527272727272731,41.159090909090907,40.790909090909096,40.422727272727279,40.054545454545455,39.686363636363637,39.31818181818182,38.950000000000003,38.657875000000004,38.365750000000006,38.073625000000007,37.781500000000008,37.489375000000003,37.197250000000004,36.905124999999998,36.613,36.320875000000001,36.028750000000002,35.736625000000004,35.444500000000005,35.152375000000006,34.860250000000001,34.568124999999995,34.275999999999996,33.983874999999998,33.691749999999999,33.399625,33.107500000000002]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Conservative",43,43,43,43,43,43,43,43,43,43,43,43,42.902474999999995,42.804950000000005,42.707425000000001,42.609899999999996,42.512374999999999,42.414850000000001,42.317324999999997,42.219799999999999,42.122275000000002,42.024749999999997,41.927225,41.829700000000003,41.732174999999998,41.634650000000001,41.537125000000003,41.439599999999999,41.342075000000001,41.244550000000004,41.147024999999999,41.049500000000002]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Advanced",43,42.216363636363639,41.43272727272727,40.649090909090908,39.865454545454547,39.081818181818178,38.298181818181824,37.514545454545456,36.730909090909094,35.947272727272725,35.163636363636364,34.380000000000003,33.8643,33.348599999999998,32.832900000000002,32.3172,31.801500000000004,31.285800000000002,30.770100000000003,30.254400000000004,29.738700000000001,29.223000000000003,28.707299999999996,28.191600000000001,27.675900000000002,27.160199999999996,26.644500000000001,26.128800000000002,25.613099999999996,25.0974,24.581699999999998,24.065999999999999]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Moderate",43,42.631818181818183,42.263636363636358,41.895454545454548,41.527272727272731,41.159090909090907,40.790909090909096,40.422727272727279,40.054545454545455,39.686363636363637,39.31818181818182,38.950000000000003,38.657875000000004,38.365750000000006,38.073625000000007,37.781500000000008,37.489375000000003,37.197250000000004,36.905124999999998,36.613,36.320875000000001,36.028750000000002,35.736625000000004,35.444500000000005,35.152375000000006,34.860250000000001,34.568124999999995,34.275999999999996,33.983874999999998,33.691749999999999,33.399625,33.107500000000002]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Conservative",43,43,43,43,43,43,43,43,43,43,43,43,42.902474999999995,42.804950000000005,42.707425000000001,42.609899999999996,42.512374999999999,42.414850000000001,42.317324999999997,42.219799999999999,42.122275000000002,42.024749999999997,41.927225,41.829700000000003,41.732174999999998,41.634650000000001,41.537125000000003,41.439599999999999,41.342075000000001,41.244550000000004,41.147024999999999,41.049500000000002]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Advanced",43,42.216363636363639,41.43272727272727,40.649090909090908,39.865454545454547,39.081818181818178,38.298181818181824,37.514545454545456,36.730909090909094,35.947272727272725,35.163636363636364,34.380000000000003,33.8643,33.348599999999998,32.832900000000002,32.3172,31.801500000000004,31.285800000000002,30.770100000000003,30.254400000000004,29.738700000000001,29.223000000000003,28.707299999999996,28.191600000000001,27.675900000000002,27.160199999999996,26.644500000000001,26.128800000000002,25.613099999999996,25.0974,24.581699999999998,24.065999999999999]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Moderate",43,42.631818181818183,42.263636363636358,41.895454545454548,41.527272727272731,41.159090909090907,40.790909090909096,40.422727272727279,40.054545454545455,39.686363636363637,39.31818181818182,38.950000000000003,38.657875000000004,38.365750000000006,38.073625000000007,37.781500000000008,37.489375000000003,37.197250000000004,36.905124999999998,36.613,36.320875000000001,36.028750000000002,35.736625000000004,35.444500000000005,35.152375000000006,34.860250000000001,34.568124999999995,34.275999999999996,33.983874999999998,33.691749999999999,33.399625,33.107500000000002]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Conservative",43,43,43,43,43,43,43,43,43,43,43,43,42.902474999999995,42.804950000000005,42.707425000000001,42.609899999999996,42.512374999999999,42.414850000000001,42.317324999999997,42.219799999999999,42.122275000000002,42.024749999999997,41.927225,41.829700000000003,41.732174999999998,41.634650000000001,41.537125000000003,41.439599999999999,41.342075000000001,41.244550000000004,41.147024999999999,41.049500000000002]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Advanced",43,42.216363636363639,41.43272727272727,40.649090909090908,39.865454545454547,39.081818181818178,38.298181818181824,37.514545454545456,36.730909090909094,35.947272727272725,35.163636363636364,34.380000000000003,33.8643,33.348599999999998,32.832900000000002,32.3172,31.801500000000004,31.285800000000002,30.770100000000003,30.254400000000004,29.738700000000001,29.223000000000003,28.707299999999996,28.191600000000001,27.675900000000002,27.160199999999996,26.644500000000001,26.128800000000002,25.613099999999996,25.0974,24.581699999999998,24.065999999999999]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Moderate",43,42.631818181818183,42.263636363636358,41.895454545454548,41.527272727272731,41.159090909090907,40.790909090909096,40.422727272727279,40.054545454545455,39.686363636363637,39.31818181818182,38.950000000000003,38.657875000000004,38.365750000000006,38.073625000000007,37.781500000000008,37.489375000000003,37.197250000000004,36.905124999999998,36.613,36.320875000000001,36.028750000000002,35.736625000000004,35.444500000000005,35.152375000000006,34.860250000000001,34.568124999999995,34.275999999999996,33.983874999999998,33.691749999999999,33.399625,33.107500000000002]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Conservative",43,43,43,43,43,43,43,43,43,43,43,43,42.902474999999995,42.804950000000005,42.707425000000001,42.609899999999996,42.512374999999999,42.414850000000001,42.317324999999997,42.219799999999999,42.122275000000002,42.024749999999997,41.927225,41.829700000000003,41.732174999999998,41.634650000000001,41.537125000000003,41.439599999999999,41.342075000000001,41.244550000000004,41.147024999999999,41.049500000000002]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Advanced",43,42.216363636363639,41.43272727272727,40.649090909090908,39.865454545454547,39.081818181818178,38.298181818181824,37.514545454545456,36.730909090909094,35.947272727272725,35.163636363636364,34.380000000000003,33.8643,33.348599999999998,32.832900000000002,32.3172,31.801500000000004,31.285800000000002,30.770100000000003,30.254400000000004,29.738700000000001,29.223000000000003,28.707299999999996,28.191600000000001,27.675900000000002,27.160199999999996,26.644500000000001,26.128800000000002,25.613099999999996,25.0974,24.581699999999998,24.065999999999999]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Moderate",43,42.631818181818183,42.263636363636358,41.895454545454548,41.527272727272731,41.159090909090907,40.790909090909096,40.422727272727279,40.054545454545455,39.686363636363637,39.31818181818182,38.950000000000003,38.657875000000004,38.365750000000006,38.073625000000007,37.781500000000008,37.489375000000003,37.197250000000004,36.905124999999998,36.613,36.320875000000001,36.028750000000002,35.736625000000004,35.444500000000005,35.152375000000006,34.860250000000001,34.568124999999995,34.275999999999996,33.983874999999998,33.691749999999999,33.399625,33.107500000000002]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Conservative",43,43,43,43,43,43,43,43,43,43,43,43,42.902474999999995,42.804950000000005,42.707425000000001,42.609899999999996,42.512374999999999,42.414850000000001,42.317324999999997,42.219799999999999,42.122275000000002,42.024749999999997,41.927225,41.829700000000003,41.732174999999998,41.634650000000001,41.537125000000003,41.439599999999999,41.342075000000001,41.244550000000004,41.147024999999999,41.049500000000002]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Advanced",43,42.216363636363639,41.43272727272727,40.649090909090908,39.865454545454547,39.081818181818178,38.298181818181824,37.514545454545456,36.730909090909094,35.947272727272725,35.163636363636364,34.380000000000003,33.8643,33.348599999999998,32.832900000000002,32.3172,31.801500000000004,31.285800000000002,30.770100000000003,30.254400000000004,29.738700000000001,29.223000000000003,28.707299999999996,28.191600000000001,27.675900000000002,27.160199999999996,26.644500000000001,26.128800000000002,25.613099999999996,25.0974,24.581699999999998,24.065999999999999]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Moderate",43,42.631818181818183,42.263636363636358,41.895454545454548,41.527272727272731,41.159090909090907,40.790909090909096,40.422727272727279,40.054545454545455,39.686363636363637,39.31818181818182,38.950000000000003,38.657875000000004,38.365750000000006,38.073625000000007,37.781500000000008,37.489375000000003,37.197250000000004,36.905124999999998,36.613,36.320875000000001,36.028750000000002,35.736625000000004,35.444500000000005,35.152375000000006,34.860250000000001,34.568124999999995,34.275999999999996,33.983874999999998,33.691749999999999,33.399625,33.107500000000002]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Conservative",43,43,43,43,43,43,43,43,43,43,43,43,42.902474999999995,42.804950000000005,42.707425000000001,42.609899999999996,42.512374999999999,42.414850000000001,42.317324999999997,42.219799999999999,42.122275000000002,42.024749999999997,41.927225,41.829700000000003,41.732174999999998,41.634650000000001,41.537125000000003,41.439599999999999,41.342075000000001,41.244550000000004,41.147024999999999,41.049500000000002]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Advanced",43,42.216363636363639,41.43272727272727,40.649090909090908,39.865454545454547,39.081818181818178,38.298181818181824,37.514545454545456,36.730909090909094,35.947272727272725,35.163636363636364,34.380000000000003,33.8643,33.348599999999998,32.832900000000002,32.3172,31.801500000000004,31.285800000000002,30.770100000000003,30.254400000000004,29.738700000000001,29.223000000000003,28.707299999999996,28.191600000000001,27.675900000000002,27.160199999999996,26.644500000000001,26.128800000000002,25.613099999999996,25.0974,24.581699999999998,24.065999999999999]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Moderate",43,42.631818181818183,42.263636363636358,41.895454545454548,41.527272727272731,41.159090909090907,40.790909090909096,40.422727272727279,40.054545454545455,39.686363636363637,39.31818181818182,38.950000000000003,38.657875000000004,38.365750000000006,38.073625000000007,37.781500000000008,37.489375000000003,37.197250000000004,36.905124999999998,36.613,36.320875000000001,36.028750000000002,35.736625000000004,35.444500000000005,35.152375000000006,34.860250000000001,34.568124999999995,34.275999999999996,33.983874999999998,33.691749999999999,33.399625,33.107500000000002]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Conservative",43,43,43,43,43,43,43,43,43,43,43,43,42.902474999999995,42.804950000000005,42.707425000000001,42.609899999999996,42.512374999999999,42.414850000000001,42.317324999999997,42.219799999999999,42.122275000000002,42.024749999999997,41.927225,41.829700000000003,41.732174999999998,41.634650000000001,41.537125000000003,41.439599999999999,41.342075000000001,41.244550000000004,41.147024999999999,41.049500000000002]
[]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Variable Operation and Maintenance Expenses ($/MWh)","Class 1 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 1 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 1 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Grid Connection Costs",null,"Grid Connection Costs (GCC) ($/kW)","Class 1 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 1 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 1 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"LCOE",null,"Levelized Cost of Energy ($/MWh)","Class 1 - Advanced",{"$f":"(((L84* L393 * $N$41 * (L220 * 1 + L317) +L252) * 1000 / (L92 * 8760)) + L284 + 0)-L387","v":25.856498706936001},24.629427131996952,23.431544117346203,22.261820434329085,21.119274681491397,20.002970538381341,18.912014206424626,17.845552022171802,16.802768229523071,15.782882898712034,14.785149980891623,13.808855488124026,13.605382405230348,13.40231545623465,13.199653426379532,12.997395105747231,12.795539289235592,12.594084776534112,12.393030372100169,12.192374885135333,11.992117129561906,11.792255923999518,11.5927900917419,11.393718460733805,11.195039863548036,10.996753137362628,10.798857123938186,10.601350669595281,10.404232625192089,10.207501846102064,10.011157192191805,9.8151975277990182]
[null,null,null,null,null,null,null,null,null,null,"Class 1 - Moderate",{"$f":"(((L85* L394 * $N$41 * (L221 * 1 + L318) +L253) * 1000 / (L93 * 8760)) + L285 + 0)-L388","v":25.856498706936001},25.091992465006484,24.338676723225152,23.596307564468976,22.864648109299814,22.143468263961193,21.432544479126616,20.731659518867758,20.040602239341226,19.35916737672008,18.68715534392279,18.024372035716691,17.855696930456048,17.687190331794071,17.518851987349425,17.350681645244549,17.182679054104362,17.014843963055039,16.847176121722761,16.679675280232445,16.512341189206531,16.345173599763729,16.178172263517787,16.011336932576263,15.844667359539297,15.678163297498397,15.511824500035207,15.345650721220297,15.17964171561194,15.013797238254934,14.848117044679363,14.68260089089941]
[null,null,null,null,null,null,null,null,null,null,"Class 1 - Conservative",{"$f":"(((L86* L395 * $N$41 * (L222 * 1 + L319) +L254) * 1000 / (L94 * 8760)) + L286 + 0)-L389","v":25.856498706936001},25.377951732069686,24.900724713248202,24.424812196823748,23.950208759150922,23.476909006380648,23.004907574255888,22.534199127908941,22.064778361660458,21.596639998820105,21.129778791488846,20.664189520362822,20.582069852668841,20.499991224289058,20.417953604467041,20.335956962477098,20.254001267624236,20.172086489244094,20.090212596702916,20.008379559397543,19.926587346755326,19.844835928234129,19.763125273322267,19.681455351538478,19.599826132431879,19.518237585581932,19.436689680598413,19.355182387121364,19.273715674821052,19.192289513397945,19.11090387258265,19.029558722135928]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Advanced",{"$f":"(((L84* L393 * $N$41 * (L223 * 1 + L320) +L255) * 1000 / (L95 * 8760)) + L287 + 0)-L387","v":28.358470478457278},26.975604615767107,25.629288278021932,24.318091343487669,23.040657340850608,21.795698768292464,20.581992765085431,19.398377105118225,18.243746484760422,17.1170490801425,16.017283351312049,14.943495072855965,14.715952483156125,14.489090479467336,14.262906012872705,14.037396052639679,13.81255758608477,13.588387618439342,13.364883172716661,13.142041289580114,12.91985902721259,12.698333461187044,12.477461684338158,12.25724080663519,12.037667955055923,11.818740273461703,11.600454922473636,11.382809079349785,11.16579993786355,10.949424708183015,10.73368061675143,10.518564906168672]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Moderate",{"$f":"(((L85* L394 * $N$41 * (L224 * 1 + L321) +L256) * 1000 / (L96 * 8760)) + L288 + 0)-L388","v":28.358470478457278},27.498323636230676,26.652090861339019,25.819437243614363,25.000038535675717,24.193580731930947,23.399759667369224,22.618280635066757,21.84885802139565,21.091214957987226,20.345082989558705,19.610201756766187,19.42183315846119,19.233746689859093,19.045941717593145,18.858417610191001,18.671173738067662,18.484209473518426,18.297524190711869,18.11111726568285,17.924988076325594,17.73913600238674,17.553560425458453,17.368260728971585,17.183236298188831,16.998486520197936,16.814010783904934,16.629808480027382,16.445879001087683,16.262221741406414,16.078836097095635,15.895721466052306]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Conservative",{"$f":"(((L86* L395 * $N$41 * (L225 * 1 + L322) +L257) * 1000 / (L97 * 8760)) + L289 + 0)-L389","v":28.358470478457278},27.819375280995686,27.282316187243357,26.747281683730687,26.214260343631082,25.683240825947447,25.154211874707837,24.627162318170143,24.102081068035698,23.578957118671632,23.05777954634199,22.538537508447313,22.446164096409444,22.353859912509506,22.261624878953359,22.169458918063373,22.077361952278238,21.985333904152704,21.893374696357398,21.801484251678588,21.709662493017973,21.61790934339248,21.526224725934011,21.434608563889274,21.343060780619545,21.251581299600449,21.160170044421772,21.068826938787204,20.977551906514197,20.886344871533659,20.795205757889835,20.704134489740039]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Advanced",{"$f":"(((L84* L393 * $N$41 * (L226 * 1 + L323) +L258) * 1000 / (L98 * 8760)) + L290 + 0)-L387","v":29.245626323861444},27.808068541821047,26.409640297166234,25.048765414274111,23.72395124911602,22.43378322802425,21.176919809390309,19.952087830569806,18.758078206066585,17.593741946441241,16.457986470389478,15.349772185108028,15.108500332698078,14.868189722727996,14.628834622141502,14.390429343382731,14.152968243945777,13.916445725929522,13.680856235597748,13.446194262944449,13.212454341264243,12.979631046727881,12.747718997962703,12.51671285563801,12.286607322055326,12.05739714074339,11.82907709605791,11.601642012785938,11.375086755754866,11.149406229445917,10.92459537761215,10.700649182900822]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Moderate",{"$f":"(((L85* L394 * $N$41 * (L227 * 1 + L324) +L259) * 1000 / (L99 * 8760)) + L291 + 0)-L388","v":29.245626323861444},28.350998619474691,27.471308875004684,26.606186050433756,25.755271293057632,24.918217441174871,24.094688551834199,23.284359451289994,22.486915306902407,21.702051219297786,20.929471833679703,20.168890969249482,19.970167001640593,19.771839688657664,19.573907843896045,19.376370285677769,19.179225837028088,18.982473325652066,18.786111583911346,18.590139448801065,18.394555761926878,18.199359369482153,18.004549122225246,17.810123875456988,17.616082488998241,17.422423827167616,17.229146758759324,17.036250157021126,16.843732899632453,16.651593868682674,16.45983195064937,16.268446036376922]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Conservative",{"$f":"(((L86* L395 * $N$41 * (L228 * 1 + L325) +L260) * 1000 / (L100 * 8760)) + L292 + 0)-L389","v":29.245626323861444},28.684674384297267,28.126035167647125,27.569694400805822,27.015637927876771,26.463851708971358,25.914321819022991,25.367034446615701,24.821975892827048,24.279132570085096,23.738491001039375,23.200037817445459,23.102066593578851,23.004193243062769,22.906417619307053,22.808739576014169,22.711158967178442,22.613675647085312,22.516289470310664,22.419000291720057,22.321807966468015,22.224712349997318,22.12771329803828,22.03081066660803,21.934004312009794,21.837294090832216,21.74067985994861,21.644161476516281,21.5477387979758,21.451411682050328,21.35517998674489,21.259043570345693]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Advanced",{"$f":"(((L84* L393 * $N$41 * (L229 * 1 + L326) +L261) * 1000 / (L101 * 8760)) + L293 + 0)-L387","v":30.165493993482464},28.673100454394362,27.22228931547798,25.811346546754752,24.438651044710795,23.102668418978286,21.801945270965735,20.535103919586291,19.300837533846561,18.097905636144272,16.925129943748416,15.781390519156565,15.525587074611552,15.271056284019485,15.017788673529626,14.765774863091693,14.515005565297896,14.265471584242002,14.017163814395229,13.770073239498679,13.524190931472045,13.279508049338222,13.036015838163687,12.793705628014271,12.552568832926111,12.312596949891519,12.073781557859505,11.836114316750713,11.599586966486577,11.36419132603231,11.129919292453724,10.896762839987417]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Moderate",{"$f":"(((L85* L394 * $N$41 * (L230 * 1 + L327) +L262) * 1000 / (L102 * 8760)) + L294 + 0)-L388","v":30.165493993482464},29.238302938501636,28.326867109124159,27.43078830924577,26.549681649287919,25.68317499497233,24.830908443272055,23.992533823988296,23.167714225503307,22.356123543351874,21.557446050340797,20.771375987025863,20.561580478115761,20.35230815002587,20.14355704815787,19.935325227637804,19.727610753255679,19.520411699405514,19.313726150025868,19.107552198540713,18.901887947800891,18.696731510025863,18.492081006745963,18.287934568745072,18.084290336003722,17.881146457642568,17.678501091866352,17.476352405908212,17.274698575974444,17.073537787189668,16.872868233542345,16.672688117830738]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Conservative",{"$f":"(((L86* L395 * $N$41 * (L231 * 1 + L328) +L263) * 1000 / (L103 * 8760)) + L295 + 0)-L389","v":30.165493993482464},29.584001934756703,29.005020418759795,28.428533221930145,27.854524260191674,27.28297758745796,26.713877394155528,26.147208005766181,25.582953881387933,25.021099612314217,24.461629920631299,23.904529657833482,23.800609852491228,23.696819784733677,23.593159211758103,23.489627891367284,23.386225581967619,23.282952042567189,23.179807032773986,23.076790312793957,22.973901643429191,22.871140786076062,22.768507502723367,22.666001555950519,22.563622708925678,22.461370725403967,22.359245369725631,22.257246406814222,22.155373602174816,22.053626721892194,21.952005532629062,21.850509801624284]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Advanced",{"$f":"(((L84* L393 * $N$41 * (L232 * 1 + L329) +L264) * 1000 / (L104 * 8760)) + L296 + 0)-L387","v":31.395830664139289},29.830428988666149,28.309864231460185,26.832237232916466,25.395754597214768,23.998721430962757,22.639534671981799,21.31667695302761,20.028710951062799,18.77427417784034,17.552074172105041,16.360884057748066,16.087663724044948,15.81607293507564,15.546097155753328,15.277722023343994,15.010933344919351,14.745717094854772,14.482059412371372,14.219946599121277,13.95936511681519,13.70030158489147,13.442742778225782,13.186675624880547,12.932087203893419,12.67896474310391,12.427295617017505,12.1770673447064,11.928267587746262,11.680884148188175,11.434904966565137,11.190318119932421]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Moderate",{"$f":"(((L85* L394 * $N$41 * (L233 * 1 + L330) +L265) * 1000 / (L105 * 8760)) + L297 + 0)-L388","v":31.395830664139289},30.424851657679227,29.470743274153634,28.533069613382686,27.611409663905174,26.705356672681951,25.814517546550199,24.938512283577541,24.076973432588435,23.229545579247432,22.395884857189277,21.575658482783417,21.352408104378927,21.129825473865985,20.907907599840378,20.686651508739303,20.466054244708506,20.246112869470664,20.026824462194931,19.808186119367644,19.590194954664167,19.372848098821891,19.156142699514309,18.940075921226303,18.724644945130411,18.509846968964283,18.295679206909156,18.082138889469427,17.869223263353259,17.656929591354285,17.445255152234257,17.234197240606811]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Conservative",{"$f":"(((L86* L395 * $N$41 * (L234 * 1 + L331) +L266) * 1000 / (L106 * 8760)) + L298 + 0)-L389","v":31.395830664139289},30.786694565757546,30.180342720320056,29.576756081865906,28.975915777753425,28.377803106693094,27.782399536807233,27.189686703716006,26.599646408649296,26.012260616584058,25.427511454406812,24.845381209100726,24.734281399822422,24.623347990657866,24.512580608047308,24.401978879548334,24.29154243383168,24.18127090067706,24.071163910969087,23.961221096693077,23.851442090931013,23.741826527857434,23.632374042735357,23.523084271912282,23.413956852816096,23.304991423951126,23.196187624894119,23.08754509629026,22.979063479849231,22.870742418341269,22.762581555593236,22.65458053648473]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Advanced",{"$f":"(((L84* L393 * $N$41 * (L235 * 1 + L332) +L267) * 1000 / (L107 * 8760)) + L299 + 0)-L387","v":33.530652950439936},31.83722604753947,30.194498346959339,28.600226617153844,27.052298041516547,25.548720876724072,24.087615902713484,22.667208587117191,21.285821895460547,19.941869685873172,18.633850633615815,17.36034263649686,17.0619262905253,16.76558433821986,16.471295224772565,16.17903769297628,15.88879077810636,15.600533802907437,15.314246372683034,15.029908370485444,14.747499952403595,14.467001542946454,14.188393830519837,13.911657762994361,13.636774543362408,13.363725625482044,13.092492709905883,12.823057739792816,12.555402896900883,12.289510597659225,12.025363489317417,11.762944446170373]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Moderate",{"$f":"(((L85* L394 * $N$41 * (L236 * 1 + L333) +L268) * 1000 / (L108 * 8760)) + L300 + 0)-L388","v":33.530652950439936},32.45145508622052,31.393734850648226,30.356857406110858,29.340212690339314,28.343214219474046,27.365297959858282,26.405921263997556,25.464561866468028,24.540716935869781,23.633902179208853,22.743650995356585,22.502697768742152,22.262584937038678,22.023308111215297,21.784862932750784,21.54724507336892,21.31045023477661,21.074474148404668,20.839312575151371,20.604961305128572,20.371416157410533,20.138672979785216,19.906727648508266,19.675576068059453,19.445214170901579,19.215637917241931,18.986843294796103,18.758826318554263,18.5315830305498,18.30510949963028,18.079401821230775]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Conservative",{"$f":"(((L86* L395 * $N$41 * (L237 * 1 + L334) +L269) * 1000 / (L109 * 8760)) + L301 + 0)-L389","v":33.530652950439936},32.872054610290249,32.216786522642757,31.564823491687857,30.916140575142997,30.270713081071893,29.628516564751454,28.989526825585642,28.353719904065532,27.721072078774554,27.091559863438388,26.465160004018536,26.343526640498656,26.222105763513497,26.100896816746239,25.979899245820384,25.859112498291289,25.738536023637771,25.618169273253741,25.4980117004399,25.378062760395419,25.258321910209752,25.138788608854419,25.01946231717486,24.900342497882338,24.781428615545867,24.662720136584191,24.544216529257799,24.425917263661013,24.307821811714035,24.189929647155129,24.072240245532811]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Advanced",{"$f":"(((L84* L393 * $N$41 * (L238 * 1 + L335) +L270) * 1000 / (L110 * 8760)) + L302 + 0)-L387","v":36.796689914673379},34.90845611574084,33.079835255679463,31.308048167748485,29.590485795405069,27.924696373109256,26.308373749154331,24.739346733562538,23.215569367578709,21.735112023060228,20.296153250343696,18.896972302171495,18.562892920697159,18.231464962885315,17.902656988929696,17.576438054139079,17.252777699229174,16.931645940841999,16.613013262286639,16.296850604495265,15.983129357188767,15.671821350246175,15.362898845272483,15.05633452735966,14.752101497035532,14.450173262395667,14.150523731413474,13.853127204423622,13.557958366774518,13.264992281645181,12.974204383022389,12.685570468833836]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Moderate",{"$f":"(((L85* L394 * $N$41 * (L239 * 1 + L336) +L271) * 1000 / (L111 * 8760)) + L303 + 0)-L388","v":36.796689914673379},35.629935428570413,34.485283899830378,33.362113145251449,32.259824116598708,31.177839835208207,30.115604384929433,29.072581959712494,28.048255962412235,27.042128151624226,26.053717833592287,25.082561096434027,24.810636914043091,24.539796094928615,24.270032177679404,24.001338752165303,23.73370945902948,23.467137989186689,23.201618083327489,22.937143531428372,22.673708172267553,22.411305892946594,22.149930628417493,21.889576361015454,21.630237119997048,21.371906981083779,21.114580066010941,20.858250542081802,20.602912621726855,20.348560562068265,20.095188664489282,19.842791274208675]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Conservative",{"$f":"(((L86* L395 * $N$41 * (L240 * 1 + L337) +L272) * 1000 / (L112 * 8760)) + L304 + 0)-L389","v":36.796689914673379},36.063069657133923,35.333597703054501,34.608238966355792,33.886958755520446,33.169722768062272,32.45649708508828,31.7472481659516,31.041942842993624,30.34054831637366,29.643032148984251,28.949362261450759,28.812713111898745,28.676336715140248,28.540232255364323,28.404398920010262,28.26883589975143,28.133542388479199,27.998517583286951,27.863760684454213,27.729270895430851,27.595047422821398,27.461089476369441,27.327396268942081,27.193967016514584,27.060800938154991,26.927897256008904,26.795255195284376,26.662873984236793,26.530752854153938,26.398891039341109,26.26728777710635]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Advanced",{"$f":"(((L84* L393 * $N$41 * (L241 * 1 + L338) +L273) * 1000 / (L113 * 8760)) + L305 + 0)-L387","v":41.678844390035529},39.496936139027817,37.388446121328563,35.349730015212394,33.377380768071831,31.468209595971192,29.619228780279403,27.827636066161219,26.09080049157339,24.406249496044936,22.771657176401149,21.1848335721184,20.79994857435403,20.41849664396317,20.0404320518787,19.665709877602435,19.294285991412718,18.926117037039653,18.561160414793935,18.199374265135294,17.840717452667356,17.48514955054603,17.132630825289016,16.783122221974423,16.436585349816973,16.09298246811052,15.752276472526187,15.414430881755527,15.079409824488758,14.747178026718192,14.417700799357515,14.090944026167712]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Moderate",{"$f":"(((L85* L394 * $N$41 * (L242 * 1 + L339) +L274) * 1000 / (L114 * 8760)) + L306 + 0)-L388","v":41.678844390035529},40.334857912969802,39.01778270076062,37.726818480411687,36.461196398277536,35.220177493115123,34.00305125732806,32.80913428051705,31.637768969895774,30.488322342537675,29.360184884793,28.252769474557844,27.9395056056592,27.627645108995537,27.317178575316714,27.008096679300483,26.700390178618807,26.394049913016627,26.089066803402837,25.785431850953358,25.483136136226026,25.182170818287226,24.88252713384999,24.584196396423422,24.287169995473345,23.991439395593819,23.696996135689584,23.403831828169107,23.111938158148106,22.821306882663489,22.531929829897337,22.24379889841104]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Conservative",{"$f":"(((L86* L395 * $N$41 * (L243 * 1 + L340) +L275) * 1000 / (L115 * 8760)) + L307 + 0)-L389","v":41.678844390035529},40.833110333195222,39.992765063626081,39.157757241062008,38.328036175347059,37.503551816177541,36.684254743037968,35.870096155326181,35.061027862663806,34.257002275387819,33.45797239521945,32.663891806106321,32.505649883036568,32.347763204992425,32.190230577054756,32.033050809657524,31.876222718557763,31.719745124805875,31.563616854716088,31.407836739837112,31.252403616922965,31.097316327904053,30.942573719858395,30.788174644983034,30.6341179605657,30.480402528956564,30.327027217540305,30.173990898708212,30.021292449830625,29.868930753229407,29.716904696150742,29.565213170738023]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Advanced",{"$f":"(((L84* L393 * $N$41 * (L244 * 1 + L341) +L276) * 1000 / (L116 * 8760)) + L308 + 0)-L387","v":48.779612519986486},46.165873709232606,43.646532969745763,41.216567074919389,38.87130298938456,36.60638787504697,34.41776212799315,32.30163509487209,30.254463163159837,28.272929958907795,26.353928419202798,24.494544535492473,24.037563934588274,23.585107894089042,23.137109548570123,22.693503343693532,22.254225004230388,21.819211503014447,21.388401030795762,20.961732966963794,20.539147851111082,20.120587355409345,19.705994257771135,19.295312415771022,18.888486741301428,18.485463175939017,18.086188666998591,17.690611144252056,17.298679497291204,16.910343553513478,16.525554056710888,16.144262646242868]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Moderate",{"$f":"(((L85* L394 * $N$41 * (L245 * 1 + L342) +L277) * 1000 / (L117 * 8760)) + L309 + 0)-L388","v":48.779612519986486},47.175675496943022,45.605895766997925,44.069193710107697,42.564534730374142,41.090926933170948,39.647418944610784,38.233097863279738,36.847087334972656,35.488545741897134,34.156664498484076,32.850666446553575,32.4783202060487,32.10782643440205,31.739171341522866,31.372341273855973,31.007322712696066,30.644102272527093,30.282666699385981,29.923002869250464,29.565097786450572,29.208938582103364,28.854512512570501,28.501806957938268,28.150809420519764,27.801507523378643,27.453889008874334,27.107941737228234,26.763653685110398,26.421012944246733,26.080007720045892,25.740626330246013]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Conservative",{"$f":"(((L86* L395 * $N$41 * (L246 * 1 + L343) +L278) * 1000 / (L118 * 8760)) + L310 + 0)-L389","v":48.779612519986486},47.769563492226879,46.766796775744837,45.771233896774277,44.782797505018678,43.801411353617603,42.827000279540329,41.859490184396158,40.898808015650808,39.944881748239361,38.997640366565498,38.05701384687805,37.867916493155079,37.679290703905245,37.491134717368361,37.303446780549223,37.116225149163178,36.929468087582059,36.743173868780573,36.557340774283055,36.371967094110616,36.187051126728733,36.002591178995132,35.818585566108183,35.635032611555502,35.451930647063151,35.269278012545016,35.087073056052667,34.905314133725533,34.723999609741497,34.543127856267802,34.362697253412335]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Advanced",{"$f":"(((L84* L393 * $N$41 * (L247 * 1 + L344) +L279) * 1000 / (L119 * 8760)) + L311 + 0)-L387","v":78.643183696404961},74.170001015989669,69.887770408930109,65.784520300008055,61.849259358886648,58.071878183356731,54.443062583068951,50.95421689767042,47.597396020321135,44.365244994999472,41.250945221048568,38.248166436859904,37.515927797820723,36.791656146941207,36.075222162721495,35.366499307490443,34.665363752899339,33.971694307795644,33.285372348388776,32.606281750623154,31.934308824677849,31.269342251514917,30.61127302140223,29.959994374339491,29.315401742318937,28.677392693355213,28.045866877221616,27.420725972832017,26.801873637210853,26.18921545599536,25.582658895416682,24.982113255708615]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Moderate",{"$f":"(((L85* L394 * $N$41 * (L248 * 1 + L345) +L280) * 1000 / (L120 * 8760)) + L312 + 0)-L388","v":78.643183696404961},75.921293446955389,73.266777291068266,70.677164275475732,68.150102817622866,65.683353583251773,63.274782867934363,60.922356441438438,58.624133817602036,56.378262915791133,54.182975083072336,52.036580448982548,51.433944834833248,50.834605586549507,50.23853573163602,49.645708591066771,49.056097775304551,48.469677180385126,47.886420984064721,47.306303642029796,46.729299884167773,46.155384710897742,45.584533389559738,45.016721450861965,44.451924685384398,43.890119140138061,43.33128111517874,42.775387160274278,42.222414071624392,41.672338888632041,41.125138890725417,40.580791594229673]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Conservative",{"$f":"(((L86* L395 * $N$41 * (L249 * 1 + L346) +L281) * 1000 / (L121 * 8760)) + L313 + 0)-L389","v":78.643183696404961},76.926046487912274,75.225198762562542,73.540409821314611,71.87145330101086,70.218107072989923,68.580153144531081,66.957377563038335,65.34957032287619,63.756525274771271,62.178040037698295,60.613915913170935,60.305209283780179,59.997349269428902,59.690332392176565,59.384155193106658,59.078814232196848,58.774306088190073,58.470627358466849,58.167774658918447,57.865744623821207,57.564533905711919,57.264139175264042,56.964557121165129,56.665784449995137,56.367817886105726,56.070654171500507,55.7742900657164,55.478722345705748,55.183947805719512,54.889963257191404,54.596765528622846]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Additional Factors",null,"Tax Credit","10 year CRF - Advanced",0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559]
[null,null,null,null,null,null,null,null,null,null,"10 year CRF - Moderate",0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559]
[null,null,null,null,null,null,null,null,null,null,"10 year CRF - Conservative",0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559]
[null,null,null,null,null,null,null,null,null,null,"PTC Schedule",1,1,0.8,0.6,0.6,0.6,0.6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"PTC - Advanced",{"$f":"L$386*('WACC Calc'!$C$1017/(1-$L$74)*L84/L383)","v":0},{"$f":"M$386*('WACC Calc'!$C$1017/(1-$L$74)*M84/M383)","v":0},{"$f":"N$386*('WACC Calc'!$C$1017/(1-$L$74)*N84/N383)","v":0},{"$f":"O$386*('WACC Calc'!$C$1017/(1-$L$74)*O84/O383)","v":0},{"$f":"P$386*('WACC Calc'!$C$1017/(1-$L$74)*P84/P383)","v":0},{"$f":"Q$386*('WACC Calc'!$C$1017/(1-$L$74)*Q84/Q383)","v":0},{"$f":"R$386*('WACC Calc'!$C$1017/(1-$L$74)*R84/R383)","v":0},{"$f":"S$386*('WACC Calc'!$C$1017/(1-$L$74)*S84/S383)","v":0},{"$f":"T$386*('WACC Calc'!$C$1017/(1-$L$74)*T84/T383)","v":0},{"$f":"U$386*('WACC Calc'!$C$1017/(1-$L$74)*U84/U383)","v":0},{"$f":"V$386*('WACC Calc'!$C$1017/(1-$L$74)*V84/V383)","v":0},{"$f":"W$386*('WACC Calc'!$C$1017/(1-$L$74)*W84/W383)","v":0},{"$f":"X$386*('WACC Calc'!$C$1017/(1-$L$74)*X84/X383)","v":0},{"$f":"Y$386*('WACC Calc'!$C$1017/(1-$L$74)*Y84/Y383)","v":0},{"$f":"Z$386*('WACC Calc'!$C$1017/(1-$L$74)*Z84/Z383)","v":0},{"$f":"AA$386*('WACC Calc'!$C$1017/(1-$L$74)*AA84/AA383)","v":0},{"$f":"AB$386*('WACC Calc'!$C$1017/(1-$L$74)*AB84/AB383)","v":0},{"$f":"AC$386*('WACC Calc'!$C$1017/(1-$L$74)*AC84/AC383)","v":0},{"$f":"AD$386*('WACC Calc'!$C$1017/(1-$L$74)*AD84/AD383)","v":0},{"$f":"AE$386*('WACC Calc'!$C$1017/(1-$L$74)*AE84/AE383)","v":0},{"$f":"AF$386*('WACC Calc'!$C$1017/(1-$L$74)*AF84/AF383)","v":0},{"$f":"AG$386*('WACC Calc'!$C$1017/(1-$L$74)*AG84/AG383)","v":0},{"$f":"AH$386*('WACC Calc'!$C$1017/(1-$L$74)*AH84/AH383)","v":0},{"$f":"AI$386*('WACC Calc'!$C$1017/(1-$L$74)*AI84/AI383)","v":0},{"$f":"AJ$386*('WACC Calc'!$C$1017/(1-$L$74)*AJ84/AJ383)","v":0},{"$f":"AK$386*('WACC Calc'!$C$1017/(1-$L$74)*AK84/AK383)","v":0},{"$f":"AL$386*('WACC Calc'!$C$1017/(1-$L$74)*AL84/AL383)","v":0},{"$f":"AM$386*('WACC Calc'!$C$1017/(1-$L$74)*AM84/AM383)","v":0},{"$f":"AN$386*('WACC Calc'!$C$1017/(1-$L$74)*AN84/AN383)","v":0},{"$f":"AO$386*('WACC Calc'!$C$1017/(1-$L$74)*AO84/AO383)","v":0},{"$f":"AP$386*('WACC Calc'!$C$1017/(1-$L$74)*AP84/AP383)","v":0},{"$f":"AQ$386*('WACC Calc'!$C$1017/(1-$L$74)*AQ84/AQ383)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"PTC - Moderate",{"$f":"L$386*('WACC Calc'!$C$1017/(1-$L$74)*L85/L384)","v":0},{"$f":"M$386*('WACC Calc'!$C$1017/(1-$L$74)*M85/M384)","v":0},{"$f":"N$386*('WACC Calc'!$C$1017/(1-$L$74)*N85/N384)","v":0},{"$f":"O$386*('WACC Calc'!$C$1017/(1-$L$74)*O85/O384)","v":0},{"$f":"P$386*('WACC Calc'!$C$1017/(1-$L$74)*P85/P384)","v":0},{"$f":"Q$386*('WACC Calc'!$C$1017/(1-$L$74)*Q85/Q384)","v":0},{"$f":"R$386*('WACC Calc'!$C$1017/(1-$L$74)*R85/R384)","v":0},{"$f":"S$386*('WACC Calc'!$C$1017/(1-$L$74)*S85/S384)","v":0},{"$f":"T$386*('WACC Calc'!$C$1017/(1-$L$74)*T85/T384)","v":0},{"$f":"U$386*('WACC Calc'!$C$1017/(1-$L$74)*U85/U384)","v":0},{"$f":"V$386*('WACC Calc'!$C$1017/(1-$L$74)*V85/V384)","v":0},{"$f":"W$386*('WACC Calc'!$C$1017/(1-$L$74)*W85/W384)","v":0},{"$f":"X$386*('WACC Calc'!$C$1017/(1-$L$74)*X85/X384)","v":0},{"$f":"Y$386*('WACC Calc'!$C$1017/(1-$L$74)*Y85/Y384)","v":0},{"$f":"Z$386*('WACC Calc'!$C$1017/(1-$L$74)*Z85/Z384)","v":0},{"$f":"AA$386*('WACC Calc'!$C$1017/(1-$L$74)*AA85/AA384)","v":0},{"$f":"AB$386*('WACC Calc'!$C$1017/(1-$L$74)*AB85/AB384)","v":0},{"$f":"AC$386*('WACC Calc'!$C$1017/(1-$L$74)*AC85/AC384)","v":0},{"$f":"AD$386*('WACC Calc'!$C$1017/(1-$L$74)*AD85/AD384)","v":0},{"$f":"AE$386*('WACC Calc'!$C$1017/(1-$L$74)*AE85/AE384)","v":0},{"$f":"AF$386*('WACC Calc'!$C$1017/(1-$L$74)*AF85/AF384)","v":0},{"$f":"AG$386*('WACC Calc'!$C$1017/(1-$L$74)*AG85/AG384)","v":0},{"$f":"AH$386*('WACC Calc'!$C$1017/(1-$L$74)*AH85/AH384)","v":0},{"$f":"AI$386*('WACC Calc'!$C$1017/(1-$L$74)*AI85/AI384)","v":0},{"$f":"AJ$386*('WACC Calc'!$C$1017/(1-$L$74)*AJ85/AJ384)","v":0},{"$f":"AK$386*('WACC Calc'!$C$1017/(1-$L$74)*AK85/AK384)","v":0},{"$f":"AL$386*('WACC Calc'!$C$1017/(1-$L$74)*AL85/AL384)","v":0},{"$f":"AM$386*('WACC Calc'!$C$1017/(1-$L$74)*AM85/AM384)","v":0},{"$f":"AN$386*('WACC Calc'!$C$1017/(1-$L$74)*AN85/AN384)","v":0},{"$f":"AO$386*('WACC Calc'!$C$1017/(1-$L$74)*AO85/AO384)","v":0},{"$f":"AP$386*('WACC Calc'!$C$1017/(1-$L$74)*AP85/AP384)","v":0},{"$f":"AQ$386*('WACC Calc'!$C$1017/(1-$L$74)*AQ85/AQ384)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"PTC - Conservative",{"$f":"L$386*('WACC Calc'!$C$1017/(1-$L$74)*L86/L385)","v":0},{"$f":"M$386*('WACC Calc'!$C$1017/(1-$L$74)*M86/M385)","v":0},{"$f":"N$386*('WACC Calc'!$C$1017/(1-$L$74)*N86/N385)","v":0},{"$f":"O$386*('WACC Calc'!$C$1017/(1-$L$74)*O86/O385)","v":0},{"$f":"P$386*('WACC Calc'!$C$1017/(1-$L$74)*P86/P385)","v":0},{"$f":"Q$386*('WACC Calc'!$C$1017/(1-$L$74)*Q86/Q385)","v":0},{"$f":"R$386*('WACC Calc'!$C$1017/(1-$L$74)*R86/R385)","v":0},{"$f":"S$386*('WACC Calc'!$C$1017/(1-$L$74)*S86/S385)","v":0},{"$f":"T$386*('WACC Calc'!$C$1017/(1-$L$74)*T86/T385)","v":0},{"$f":"U$386*('WACC Calc'!$C$1017/(1-$L$74)*U86/U385)","v":0},{"$f":"V$386*('WACC Calc'!$C$1017/(1-$L$74)*V86/V385)","v":0},{"$f":"W$386*('WACC Calc'!$C$1017/(1-$L$74)*W86/W385)","v":0},{"$f":"X$386*('WACC Calc'!$C$1017/(1-$L$74)*X86/X385)","v":0},{"$f":"Y$386*('WACC Calc'!$C$1017/(1-$L$74)*Y86/Y385)","v":0},{"$f":"Z$386*('WACC Calc'!$C$1017/(1-$L$74)*Z86/Z385)","v":0},{"$f":"AA$386*('WACC Calc'!$C$1017/(1-$L$74)*AA86/AA385)","v":0},{"$f":"AB$386*('WACC Calc'!$C$1017/(1-$L$74)*AB86/AB385)","v":0},{"$f":"AC$386*('WACC Calc'!$C$1017/(1-$L$74)*AC86/AC385)","v":0},{"$f":"AD$386*('WACC Calc'!$C$1017/(1-$L$74)*AD86/AD385)","v":0},{"$f":"AE$386*('WACC Calc'!$C$1017/(1-$L$74)*AE86/AE385)","v":0},{"$f":"AF$386*('WACC Calc'!$C$1017/(1-$L$74)*AF86/AF385)","v":0},{"$f":"AG$386*('WACC Calc'!$C$1017/(1-$L$74)*AG86/AG385)","v":0},{"$f":"AH$386*('WACC Calc'!$C$1017/(1-$L$74)*AH86/AH385)","v":0},{"$f":"AI$386*('WACC Calc'!$C$1017/(1-$L$74)*AI86/AI385)","v":0},{"$f":"AJ$386*('WACC Calc'!$C$1017/(1-$L$74)*AJ86/AJ385)","v":0},{"$f":"AK$386*('WACC Calc'!$C$1017/(1-$L$74)*AK86/AK385)","v":0},{"$f":"AL$386*('WACC Calc'!$C$1017/(1-$L$74)*AL86/AL385)","v":0},{"$f":"AM$386*('WACC Calc'!$C$1017/(1-$L$74)*AM86/AM385)","v":0},{"$f":"AN$386*('WACC Calc'!$C$1017/(1-$L$74)*AN86/AN385)","v":0},{"$f":"AO$386*('WACC Calc'!$C$1017/(1-$L$74)*AO86/AO385)","v":0},{"$f":"AP$386*('WACC Calc'!$C$1017/(1-$L$74)*AP86/AP385)","v":0},{"$f":"AQ$386*('WACC Calc'!$C$1017/(1-$L$74)*AQ86/AQ385)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"PVD - Advanced",{"$f":"SUMPRODUCT($I$397:$I$402,L397:L402)","v":0.8756324114719588},0.8756324114719588,0.8756324114719588,0.8756324114719588,0.8756324114719588,0.8756324114719588,0.8756324114719588,0.8756324114719588,0.8756324114719588,0.8756324114719588,0.8756324114719588,0.8756324114719588,0.8756324114719588,0.8756324114719588,0.8756324114719588,0.8756324114719588,0.8756324114719588,0.8756324114719588,0.8756324114719588,0.8756324114719588,0.8756324114719588,0.8756324114719588,0.8756324114719588,0.8756324114719588,0.8756324114719588,0.8756324114719588,0.8756324114719588,0.8756324114719588,0.8756324114719588,0.8756324114719588,0.8756324114719588,0.8756324114719588]
[null,null,null,null,null,null,null,null,null,null,"PVD - Moderate",{"$f":"SUMPRODUCT($I$397:$I$402,L404:L409)","v":0.8756324114719588},0.8756324114719588,0.8756324114719588,0.8756324114719588,0.8756324114719588,0.8756324114719588,0.8756324114719588,0.8756324114719588,0.8756324114719588,0.8756324114719588,0.8756324114719588,0.8756324114719588,0.8756324114719588,0.8756324114719588,0.8756324114719588,0.8756324114719588,0.8756324114719588,0.8756324114719588,0.8756324114719588,0.8756324114719588,0.8756324114719588,0.8756324114719588,0.8756324114719588,0.8756324114719588,0.8756324114719588,0.8756324114719588,0.8756324114719588,0.8756324114719588,0.8756324114719588,0.8756324114719588,0.8756324114719588,0.8756324114719588]
[null,null,null,null,null,null,null,null,null,null,"PVD - Conservative",{"$f":"SUMPRODUCT($I$397:$I$402,L411:L416)","v":0.8756324114719588},0.8756324114719588,0.8756324114719588,0.8756324114719588,0.8756324114719588,0.8756324114719588,0.8756324114719588,0.8756324114719588,0.8756324114719588,0.8756324114719588,0.8756324114719588,0.8756324114719588,0.8756324114719588,0.8756324114719588,0.8756324114719588,0.8756324114719588,0.8756324114719588,0.8756324114719588,0.8756324114719588,0.8756324114719588,0.8756324114719588,0.8756324114719588,0.8756324114719588,0.8756324114719588,0.8756324114719588,0.8756324114719588,0.8756324114719588,0.8756324114719588,0.8756324114719588,0.8756324114719588,0.8756324114719588,0.8756324114719588]
[null,null,null,null,null,null,null,null,null,null,"PFF - Advanced",{"$f":"(1-L$74*L390*(1-0/2)-0)/(1-L$74)","v":1.0431082915258791},1.0431082915258791,1.0431082915258791,1.0431082915258791,1.0431082915258791,1.0431082915258791,1.0431082915258791,1.0431082915258791,1.0431082915258791,1.0431082915258791,1.0431082915258791,1.0431082915258791,1.0431082915258791,1.0431082915258791,1.0431082915258791,1.0431082915258791,1.0431082915258791,1.0431082915258791,1.0431082915258791,1.0431082915258791,1.0431082915258791,1.0431082915258791,1.0431082915258791,1.0431082915258791,1.0431082915258791,1.0431082915258791,1.0431082915258791,1.0431082915258791,1.0431082915258791,1.0431082915258791,1.0431082915258791,1.0431082915258791]
[null,null,null,null,null,null,null,null,null,null,"PFF - Moderate",{"$f":"(1-L$74*L391*(1-0/2)-0)/(1-L$74)","v":1.0431082915258791},1.0431082915258791,1.0431082915258791,1.0431082915258791,1.0431082915258791,1.0431082915258791,1.0431082915258791,1.0431082915258791,1.0431082915258791,1.0431082915258791,1.0431082915258791,1.0431082915258791,1.0431082915258791,1.0431082915258791,1.0431082915258791,1.0431082915258791,1.0431082915258791,1.0431082915258791,1.0431082915258791,1.0431082915258791,1.0431082915258791,1.0431082915258791,1.0431082915258791,1.0431082915258791,1.0431082915258791,1.0431082915258791,1.0431082915258791,1.0431082915258791,1.0431082915258791,1.0431082915258791,1.0431082915258791,1.0431082915258791]
[null,null,null,null,null,null,null,null,null,null,"PFF - Conservative",{"$f":"(1-L$74*L392*(1-0/2)-0)/(1-L$74)","v":1.0431082915258791},1.0431082915258791,1.0431082915258791,1.0431082915258791,1.0431082915258791,1.0431082915258791,1.0431082915258791,1.0431082915258791,1.0431082915258791,1.0431082915258791,1.0431082915258791,1.0431082915258791,1.0431082915258791,1.0431082915258791,1.0431082915258791,1.0431082915258791,1.0431082915258791,1.0431082915258791,1.0431082915258791,1.0431082915258791,1.0431082915258791,1.0431082915258791,1.0431082915258791,1.0431082915258791,1.0431082915258791,1.0431082915258791,1.0431082915258791,1.0431082915258791,1.0431082915258791,1.0431082915258791,1.0431082915258791,1.0431082915258791]
[null,null,null,null,null,null,null,null,"MACRS","Depreciation Factor","Year (Low)",2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,0.2,null,1,{"$f":"1/((1+L$78)*(1+L$57))^$K397","v":0.95279711238142084},0.95279711238142084,0.95279711238142084,0.95279711238142084,0.95279711238142084,0.95279711238142084,0.95279711238142084,0.95279711238142084,0.95279711238142084,0.95279711238142084,{"$f":"1/((1+V$78)*(1+V$57))^$K397","v":0.95279711238142084},0.95279711238142084,0.95279711238142084,0.95279711238142084,0.95279711238142084,0.95279711238142084,0.95279711238142084,0.95279711238142084,0.95279711238142084,0.95279711238142084,{"$f":"1/((1+AF$78)*(1+AF$57))^$K397","v":0.95279711238142084},0.95279711238142084,0.95279711238142084,0.95279711238142084,0.95279711238142084,0.95279711238142084,0.95279711238142084,0.95279711238142084,0.95279711238142084,0.95279711238142084,0.95279711238142084,0.95279711238142084]
[null,null,null,null,null,null,null,null,0.32,null,{"$f":"K397+1","v":2},0.90782233736237383,0.90782233736237383,0.90782233736237383,0.90782233736237383,0.90782233736237383,0.90782233736237383,0.90782233736237383,0.90782233736237383,0.90782233736237383,0.90782233736237383,0.90782233736237383,0.90782233736237383,0.90782233736237383,0.90782233736237383,0.90782233736237383,0.90782233736237383,0.90782233736237383,0.90782233736237383,0.90782233736237383,0.90782233736237383,0.90782233736237383,0.90782233736237383,0.90782233736237383,0.90782233736237383,0.90782233736237383,0.90782233736237383,0.90782233736237383,0.90782233736237383,0.90782233736237383,0.90782233736237383,0.90782233736237383,0.90782233736237383]
[null,null,null,null,null,null,null,null,0.192,null,{"$f":"K398+1","v":3},0.86497050159422173,0.86497050159422173,0.86497050159422173,0.86497050159422173,0.86497050159422173,0.86497050159422173,0.86497050159422173,0.86497050159422173,0.86497050159422173,0.86497050159422173,0.86497050159422173,0.86497050159422173,0.86497050159422173,0.86497050159422173,0.86497050159422173,0.86497050159422173,0.86497050159422173,0.86497050159422173,0.86497050159422173,0.86497050159422173,0.86497050159422173,0.86497050159422173,0.86497050159422173,0.86497050159422173,0.86497050159422173,0.86497050159422173,0.86497050159422173,0.86497050159422173,0.86497050159422173,0.86497050159422173,0.86497050159422173,0.86497050159422173]
[null,null,null,null,null,null,null,null,0.1152,null,{"$f":"K399+1","v":4},0.82414139621408367,0.82414139621408367,0.82414139621408367,0.82414139621408367,0.82414139621408367,0.82414139621408367,0.82414139621408367,0.82414139621408367,0.82414139621408367,0.82414139621408367,0.82414139621408367,0.82414139621408367,0.82414139621408367,0.82414139621408367,0.82414139621408367,0.82414139621408367,0.82414139621408367,0.82414139621408367,0.82414139621408367,0.82414139621408367,0.82414139621408367,0.82414139621408367,0.82414139621408367,0.82414139621408367,0.82414139621408367,0.82414139621408367,0.82414139621408367,0.82414139621408367,0.82414139621408367,0.82414139621408367,0.82414139621408367,0.82414139621408367]
[null,null,null,null,null,null,null,null,0.1152,null,{"$f":"K400+1","v":5},0.7852395425067713,0.7852395425067713,0.7852395425067713,0.7852395425067713,0.7852395425067713,0.7852395425067713,0.7852395425067713,0.7852395425067713,0.7852395425067713,0.7852395425067713,0.7852395425067713,0.7852395425067713,0.7852395425067713,0.7852395425067713,0.7852395425067713,0.7852395425067713,0.7852395425067713,0.7852395425067713,0.7852395425067713,0.7852395425067713,0.7852395425067713,0.7852395425067713,0.7852395425067713,0.7852395425067713,0.7852395425067713,0.7852395425067713,0.7852395425067713,0.7852395425067713,0.7852395425067713,0.7852395425067713,0.7852395425067713,0.7852395425067713]
[null,null,null,null,null,null,null,null,5.7599999999999998E-2,null,{"$f":"K401+1","v":6},0.74817396862815966,0.74817396862815966,0.74817396862815966,0.74817396862815966,0.74817396862815966,0.74817396862815966,0.74817396862815966,0.74817396862815966,0.74817396862815966,0.74817396862815966,0.74817396862815966,0.74817396862815966,0.74817396862815966,0.74817396862815966,0.74817396862815966,0.74817396862815966,0.74817396862815966,0.74817396862815966,0.74817396862815966,0.74817396862815966,0.74817396862815966,0.74817396862815966,0.74817396862815966,0.74817396862815966,0.74817396862815966,0.74817396862815966,0.74817396862815966,0.74817396862815966,0.74817396862815966,0.74817396862815966,0.74817396862815966,0.74817396862815966]
[null,null,null,null,null,null,null,null,null,null,"Year (Mid)",2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,null,1,{"$f":"1/((1+L$79)*(1+L$57))^$K404","v":0.95279711238142084},0.95279711238142084,0.95279711238142084,0.95279711238142084,0.95279711238142084,0.95279711238142084,0.95279711238142084,0.95279711238142084,0.95279711238142084,0.95279711238142084,{"$f":"1/((1+V$79)*(1+V$57))^$K404","v":0.95279711238142084},0.95279711238142084,0.95279711238142084,0.95279711238142084,0.95279711238142084,0.95279711238142084,0.95279711238142084,0.95279711238142084,0.95279711238142084,0.95279711238142084,{"$f":"1/((1+AF$79)*(1+AF$57))^$K404","v":0.95279711238142084},0.95279711238142084,0.95279711238142084,0.95279711238142084,0.95279711238142084,0.95279711238142084,0.95279711238142084,0.95279711238142084,0.95279711238142084,0.95279711238142084,0.95279711238142084,0.95279711238142084]
[null,null,null,null,null,null,null,null,null,null,2,0.90782233736237383,0.90782233736237383,0.90782233736237383,0.90782233736237383,0.90782233736237383,0.90782233736237383,0.90782233736237383,0.90782233736237383,0.90782233736237383,0.90782233736237383,0.90782233736237383,0.90782233736237383,0.90782233736237383,0.90782233736237383,0.90782233736237383,0.90782233736237383,0.90782233736237383,0.90782233736237383,0.90782233736237383,0.90782233736237383,0.90782233736237383,0.90782233736237383,0.90782233736237383,0.90782233736237383,0.90782233736237383,0.90782233736237383,0.90782233736237383,0.90782233736237383,0.90782233736237383,0.90782233736237383,0.90782233736237383,0.90782233736237383]
[null,null,null,null,null,null,null,null,null,null,3,0.86497050159422173,0.86497050159422173,0.86497050159422173,0.86497050159422173,0.86497050159422173,0.86497050159422173,0.86497050159422173,0.86497050159422173,0.86497050159422173,0.86497050159422173,0.86497050159422173,0.86497050159422173,0.86497050159422173,0.86497050159422173,0.86497050159422173,0.86497050159422173,0.86497050159422173,0.86497050159422173,0.86497050159422173,0.86497050159422173,0.86497050159422173,0.86497050159422173,0.86497050159422173,0.86497050159422173,0.86497050159422173,0.86497050159422173,0.86497050159422173,0.86497050159422173,0.86497050159422173,0.86497050159422173,0.86497050159422173,0.86497050159422173]
[null,null,null,null,null,null,null,null,null,null,4,0.82414139621408367,0.82414139621408367,0.82414139621408367,0.82414139621408367,0.82414139621408367,0.82414139621408367,0.82414139621408367,0.82414139621408367,0.82414139621408367,0.82414139621408367,0.82414139621408367,0.82414139621408367,0.82414139621408367,0.82414139621408367,0.82414139621408367,0.82414139621408367,0.82414139621408367,0.82414139621408367,0.82414139621408367,0.82414139621408367,0.82414139621408367,0.82414139621408367,0.82414139621408367,0.82414139621408367,0.82414139621408367,0.82414139621408367,0.82414139621408367,0.82414139621408367,0.82414139621408367,0.82414139621408367,0.82414139621408367,0.82414139621408367]
[null,null,null,null,null,null,null,null,null,null,5,0.7852395425067713,0.7852395425067713,0.7852395425067713,0.7852395425067713,0.7852395425067713,0.7852395425067713,0.7852395425067713,0.7852395425067713,0.7852395425067713,0.7852395425067713,0.7852395425067713,0.7852395425067713,0.7852395425067713,0.7852395425067713,0.7852395425067713,0.7852395425067713,0.7852395425067713,0.7852395425067713,0.7852395425067713,0.7852395425067713,0.7852395425067713,0.7852395425067713,0.7852395425067713,0.7852395425067713,0.7852395425067713,0.7852395425067713,0.7852395425067713,0.7852395425067713,0.7852395425067713,0.7852395425067713,0.7852395425067713,0.7852395425067713]
[null,null,null,null,null,null,null,null,null,null,6,0.74817396862815966,0.74817396862815966,0.74817396862815966,0.74817396862815966,0.74817396862815966,0.74817396862815966,0.74817396862815966,0.74817396862815966,0.74817396862815966,0.74817396862815966,0.74817396862815966,0.74817396862815966,0.74817396862815966,0.74817396862815966,0.74817396862815966,0.74817396862815966,0.74817396862815966,0.74817396862815966,0.74817396862815966,0.74817396862815966,0.74817396862815966,0.74817396862815966,0.74817396862815966,0.74817396862815966,0.74817396862815966,0.74817396862815966,0.74817396862815966,0.74817396862815966,0.74817396862815966,0.74817396862815966,0.74817396862815966,0.74817396862815966]
[null,null,null,null,null,null,null,null,null,null,"Year (Constant)",2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,null,1,{"$f":"1/((1+L$80)*(1+L$57))^$K411","v":0.95279711238142084},0.95279711238142084,0.95279711238142084,0.95279711238142084,0.95279711238142084,0.95279711238142084,0.95279711238142084,0.95279711238142084,0.95279711238142084,0.95279711238142084,{"$f":"1/((1+V$80)*(1+V$57))^$K411","v":0.95279711238142084},0.95279711238142084,0.95279711238142084,0.95279711238142084,0.95279711238142084,0.95279711238142084,0.95279711238142084,0.95279711238142084,0.95279711238142084,0.95279711238142084,{"$f":"1/((1+AF$80)*(1+AF$57))^$K411","v":0.95279711238142084},0.95279711238142084,0.95279711238142084,0.95279711238142084,0.95279711238142084,0.95279711238142084,0.95279711238142084,0.95279711238142084,0.95279711238142084,0.95279711238142084,0.95279711238142084,0.95279711238142084]
[null,null,null,null,null,null,null,null,null,null,2,0.90782233736237383,0.90782233736237383,0.90782233736237383,0.90782233736237383,0.90782233736237383,0.90782233736237383,0.90782233736237383,0.90782233736237383,0.90782233736237383,0.90782233736237383,0.90782233736237383,0.90782233736237383,0.90782233736237383,0.90782233736237383,0.90782233736237383,0.90782233736237383,0.90782233736237383,0.90782233736237383,0.90782233736237383,0.90782233736237383,0.90782233736237383,0.90782233736237383,0.90782233736237383,0.90782233736237383,0.90782233736237383,0.90782233736237383,0.90782233736237383,0.90782233736237383,0.90782233736237383,0.90782233736237383,0.90782233736237383,0.90782233736237383]
[null,null,null,null,null,null,null,null,null,null,3,0.86497050159422173,0.86497050159422173,0.86497050159422173,0.86497050159422173,0.86497050159422173,0.86497050159422173,0.86497050159422173,0.86497050159422173,0.86497050159422173,0.86497050159422173,0.86497050159422173,0.86497050159422173,0.86497050159422173,0.86497050159422173,0.86497050159422173,0.86497050159422173,0.86497050159422173,0.86497050159422173,0.86497050159422173,0.86497050159422173,0.86497050159422173,0.86497050159422173,0.86497050159422173,0.86497050159422173,0.86497050159422173,0.86497050159422173,0.86497050159422173,0.86497050159422173,0.86497050159422173,0.86497050159422173,0.86497050159422173,0.86497050159422173]
[null,null,null,null,null,null,null,null,null,null,4,0.82414139621408367,0.82414139621408367,0.82414139621408367,0.82414139621408367,0.82414139621408367,0.82414139621408367,0.82414139621408367,0.82414139621408367,0.82414139621408367,0.82414139621408367,0.82414139621408367,0.82414139621408367,0.82414139621408367,0.82414139621408367,0.82414139621408367,0.82414139621408367,0.82414139621408367,0.82414139621408367,0.82414139621408367,0.82414139621408367,0.82414139621408367,0.82414139621408367,0.82414139621408367,0.82414139621408367,0.82414139621408367,0.82414139621408367,0.82414139621408367,0.82414139621408367,0.82414139621408367,0.82414139621408367,0.82414139621408367,0.82414139621408367]
[null,null,null,null,null,null,null,null,null,null,5,0.7852395425067713,0.7852395425067713,0.7852395425067713,0.7852395425067713,0.7852395425067713,0.7852395425067713,0.7852395425067713,0.7852395425067713,0.7852395425067713,0.7852395425067713,0.7852395425067713,0.7852395425067713,0.7852395425067713,0.7852395425067713,0.7852395425067713,0.7852395425067713,0.7852395425067713,0.7852395425067713,0.7852395425067713,0.7852395425067713,0.7852395425067713,0.7852395425067713,0.7852395425067713,0.7852395425067713,0.7852395425067713,0.7852395425067713,0.7852395425067713,0.7852395425067713,0.7852395425067713,0.7852395425067713,0.7852395425067713,0.7852395425067713]
[null,null,null,null,null,null,null,null,null,null,6,0.74817396862815966,0.74817396862815966,0.74817396862815966,0.74817396862815966,0.74817396862815966,0.74817396862815966,0.74817396862815966,0.74817396862815966,0.74817396862815966,0.74817396862815966,0.74817396862815966,0.74817396862815966,0.74817396862815966,0.74817396862815966,0.74817396862815966,0.74817396862815966,0.74817396862815966,0.74817396862815966,0.74817396862815966,0.74817396862815966,0.74817396862815966,0.74817396862815966,0.74817396862815966,0.74817396862815966,0.74817396862815966,0.74817396862815966,0.74817396862815966,0.74817396862815966,0.74817396862815966,0.74817396862815966,0.74817396862815966,0.74817396862815966]
[]
[]
[]
[null,null,"X",null,null,null,"Data Sources for Default Inputs"]
[]
[null,null,null,null,null,null,null,"Current Costs:"]
[null,null,null,null,null,null,null,"Wind Speed Classes",null,null,null,null,"Lopez et al., 2021"]
[null,null,null,null,null,null,null,"Net Capacity Factor (%)",null,null,null,null,"https://sam.nrel.gov/"]
[null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)",null,null,null,null,"Stehly et al., 2019;2020"]
[null,null,null,null,null,null,null,"Fixed Operating Expenses ($/kW-yr)",null,null,null,null,"Stehly et al., 2019;2020"]
[null,null,null,null,null,null,null,"Variable Operating Expenses ($/MWh)",null,null,null,null,"N/A"]
[null,null,null,null,null,null,null,"Grid Feature Cost ($/kW)",null,null,null,null,"N/A"]
[null,null,null,null,null,null,null,"Spur Line Cost ($/kW)",null,null,null,null,"N/A"]
[]
[null,null,null,null,null,null,null,"Future Projections Costs:"]
[null,null,null,null,null,null,null,"Net Capacity Factor (%)",null,null,null,null,"https://sam.nrel.gov/"]
[null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)",null,null,null,null,"NREL 2015 Cost and Scaling Model*; ","Eberle et al., 2019"]
[null,null,null,null,null,null,null,"Fixed Operating Expenses ($/kW-yr)",null,null,null,null,"Wiser et al., 2019"]
[null,null,null,null,null,null,null,"Variable Operating Expenses ($/MWh)",null,null,null,null,"N/A"]
[null,null,null,null,null,null,null,"Grid Connection Cost ($/kW)",null,null,null,null,"N/A"]
[null,null,null,null,null,null,null,"Spur Line Cost ($/kW)",null,null,null,null,"N/A"]
[null,null,null,null,null,null,null,"*NREL's 2015 Cost and Scaling Model is used as an internal reference and is not publicly available."]

{"sheet":"Solar - Utility PV","index":4,"n_rows":688,"n_cols":43,"rows_kept":688,"cut":false,"hidden":false,"merged":[[91,7,312,7],[187,9,216,9],[155,9,184,9],[251,9,280,9],[283,9,312,9],[91,9,120,9],[123,9,152,9],[219,9,248,9],[434,12,434,26],[434,7,434,11],[429,7,429,11],[418,6,418,19],[420,7,420,11],[421,7,421,11],[422,7,422,11],[423,7,423,11],[424,7,424,11],[425,7,425,11],[426,7,426,11],[427,7,427,11],[428,7,428,11],[430,7,430,11],[433,7,433,11],[432,7,432,11],[433,12,433,26],[431,12,431,26],[25,9,25,13],[25,7,85,7],[88,6,88,19],[430,12,430,26],[28,9,28,12],[27,9,27,12],[431,7,431,11],[56,9,83,9],[383,7,392,7],[383,9,392,9],[318,9,347,9],[318,7,347,7],[351,7,380,7],[350,9,380,9],[0,0,0,9],[26,9,26,12],[6,6,6,23],[47,12,50,12],[47,13,50,13],[47,14,50,14],[8,9,8,10],[8,7,23,7],[19,11,23,16],[15,9,17,16],[18,9,18,16],[12,9,12,16],[13,9,13,16],[14,9,14,16],[10,9,10,16],[11,9,11,16],[8,11,8,16],[425,12,425,26],[426,12,426,26],[427,12,427,26],[429,12,429,26],[421,12,421,26],[422,12,422,26]]}
["Solar Utility PV",null,null,null,null,null,null,null,null,null,null,"https://atb.nrel.gov/electricity/2021/utility-scale_pv"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inputs"]
[null,null,null,null,null,null,null,null,null,"Take me to: ",null,null,null,null,null,null,null,null,null,"Calculated"]
[]
[]
[null,"X",null,null,null,null,"Assumptions"]
[]
[null,null,null,null,null,null,null,"Technology",null,"Basis Year:",null,2019]
[null,null,null,null,null,null,null,null,null,"All values are given in 2019 U.S. dollars, using the Consumer Price Index (BLS, 2020) for dollar year conversions. Projections use an inflation assumption of 2.5% per year."]
[null,null,null,null,null,null,null,null,null,"Utility Scale Solar Photovoltaic"]
[null,null,null,null,null,null,null,null,null,"Representative plant is Single Axis tracking with capacity of 100 MW"]
[null,null,null,null,null,null,null,null,null,"Overnight Capital Cost, Capacity Factor, Fixed O&M, and Variable O&M costs represent  "]
[null,null,null,null,null,null,null,null,null,"$/kW AC, unlike the commercial and residential PV cases which are represented in $/kW DC."]
[null,null,null,null,null,null,null,null,null,"Capacity factors chosen here to reflect range across the continental U.S. in ReEDS."]
[null,null,null,null,null,null,null,null,null,"Available Capacity (GW)"]
[]
[]
[null,null,null,null,null,null,null,null,null,176965]
[null,null,null,null,null,null,null,null,null,null,null,"ATB values reflect annual average capacity factor over life of plant including estimated degradation, starting at  0.7% per year, reducing to 0.2%, 0.5%,  and 0.5% annual degradation by 2050 for the advanced, moderate, and conservative scenarios, respectively. Capacity factors also assume an energy yield gain at the module of 20%, 10%, and 5% for advanced, moderate, and conservatives scenarios."]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,"Finance",null,"Financial Assumptions:"]
[null,null,null,null,null,null,null,null,null,"Inflation Rate",null,null,null,{"$f":"L57","v":2.5000000000000001E-2}]
[null,null,null,null,null,null,null,null,null,"Capital Recovery Period (Years)",null,null,null,{"$f":"S28","v":30},null,null,null,null,30]
[null,null,null,null,null,null,null,null,null,"Interest Rate Nominal - Moderate",null,null,null,{"$f":"L59","v":0.04}]
[null,null,null,null,null,null,null,null,null,"Calculated Interest Rate Real - Moderate",null,null,null,{"$f":"L62","v":1.4634146341463428E-2}]
[null,null,null,null,null,null,null,null,null,"Interest During Construction  - Nominal",null,null,null,{"$f":"L64","v":3.5000000000000003E-2}]
[null,null,null,null,null,null,null,null,null,"Rate of Return on Equity Nominal - Moderate",null,null,null,{"$f":"L66","v":7.8E-2}]
[null,null,null,null,null,null,null,null,null,"Calculated Rate of Return on Equity Real - Moderate",null,null,null,{"$f":"L69","v":5.1707317073171E-2}]
[null,null,null,null,null,null,null,null,null,"Debt Fraction - Moderate",null,null,null,{"$f":"L73","v":0.73499999999999999}]
[null,null,null,null,null,null,null,null,null,"Tax Rate (Federal and State)",null,null,null,{"$f":"L74","v":0.25740000000000002}]
[null,null,null,null,null,null,null,null,null,"WACC Nominal - Moderate",null,null,null,{"$f":"L76","v":4.2502440000000002E-2}]
[null,null,null,null,null,null,null,null,null,"WACC Real - Moderate",null,null,null,{"$f":"L79","v":1.7075551219512208E-2}]
[null,null,null,null,null,null,null,null,null,"Depreciation Period",null,null,null,5]
[null,null,null,null,null,null,null,null,null,"Construction Finance Factor",null,null,null,{"$f":"SUMPRODUCT(K52:K54,L52:L54,M52:M54)+SUMPRODUCT(K52:K54,O52:O54,N52:N54)","v":1.0217256948832973}]
[null,null,null,null,null,null,null,null,null,"Present Value of Depreciation",null,null,null,{"$f":"SUMPRODUCT(R48:W48,R50:W50)","v":0.89170324439111714}]
[null,null,null,null,null,null,null,null,null,"Project Finance Factor",null,null,null,{"$f":" (1 - N40 * N35) / (1 - N35)","v":1.0375378196791361}]
[null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Nominal - Moderate",null,null,null,{"$f":"L83","v":5.9599984519851212E-2}]
[null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Moderate",null,null,null,{"$f":"L86","v":4.2874591900350451E-2}]
[null,null,null,null,null,null,null,null,null,"Equity Premium During Construction",null,null,null,0.02]
[null,null,null,null,null,null,null,null,null,"Cost of equity during construction",null,null,null,{"$f":"N32+N44","v":9.8000000000000004E-2}]
[]
[null,null,null,null,null,null,null,null,null,"Construction Duration yrs",null,1,null,null,null,null,"MACRS yr",1,2,3,4,5,6]
[null,null,null,null,null,null,null,null,null,"Year","Capital","Accumulated","Percent of Leverage During Construction","Percent of Equity During Construction","Accumulated Equity Cost",null,"Depreciation",0.2,0.32,0.192,0.1152,0.1152,5.7599999999999998E-2]
[null,null,null,null,null,null,null,null,null,"Index","Fraction","Interest",null,null,null,null,"Fraction"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation",{"$f":"1/((1+N37)*(1+N27))^R47","v":0.95923036880374113},{"$f":"1/((1+N37)*(1+N27))^S47","v":0.92012290043536127},{"$f":"1/((1+N37)*(1+N27))^T47","v":0.88260982912937935},{"$f":"1/((1+N37)*(1+N27))^U47","v":0.84662615190558166},{"$f":"1/((1+N37)*(1+N27))^V47","v":0.81210951593128322},{"$f":"1/((1+N37)*(1+N27))^W47","v":0.77900011047579254}]
[]
[null,null,null,null,null,null,null,null,null,0,1,{"$f":"1+((1+N31)^(J52+0.5)-1)","v":1.0173494974687902},0.8,0.19999999999999996,1.0392304845413265]
[null,null,null,null,null,null,null,null,null,1,0,{"$f":"1+((1+N31)^(J53+0.5)-1)","v":1.0529567298801978},0.8,0.19999999999999996,1.1223689233046326,null,"Factor"]
[null,null,null,null,null,null,null,null,null,2,0,{"$f":"1+((1+N31)^(J54+0.5)-1)","v":1.0898102154260045},0.8,0.19999999999999996,1.2121584371690033]
[]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Assumptions","Inflation Rate",{"$f":"'WACC Calc'!F394","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!G394","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!H394","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!I394","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!J394","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!K394","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!L394","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!M394","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!N394","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!O394","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!P394","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Q394","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!R394","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!S394","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!T394","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!U394","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!V394","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!W394","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!X394","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Y394","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Z394","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AA394","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AB394","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AC394","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AD394","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AE394","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AF394","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AG394","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AH394","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AI394","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AJ394","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AK394","v":2.5000000000000001E-2}]
[null,null,null,null,null,null,null,null,null,null,"Interest Rate Nominal - Advanced",{"$f":"'WACC Calc'!F395","v":0.04},{"$f":"'WACC Calc'!G395","v":0.04},{"$f":"'WACC Calc'!H395","v":0.04},{"$f":"'WACC Calc'!I395","v":0.04},{"$f":"'WACC Calc'!J395","v":0.04},{"$f":"'WACC Calc'!K395","v":0.04},{"$f":"'WACC Calc'!L395","v":0.04},{"$f":"'WACC Calc'!M395","v":0.04},{"$f":"'WACC Calc'!N395","v":0.04},{"$f":"'WACC Calc'!O395","v":0.04},{"$f":"'WACC Calc'!P395","v":0.04},{"$f":"'WACC Calc'!Q395","v":0.04},{"$f":"'WACC Calc'!R395","v":0.04},{"$f":"'WACC Calc'!S395","v":0.04},{"$f":"'WACC Calc'!T395","v":0.04},{"$f":"'WACC Calc'!U395","v":0.04},{"$f":"'WACC Calc'!V395","v":0.04},{"$f":"'WACC Calc'!W395","v":0.04},{"$f":"'WACC Calc'!X395","v":0.04},{"$f":"'WACC Calc'!Y395","v":0.04},{"$f":"'WACC Calc'!Z395","v":0.04},{"$f":"'WACC Calc'!AA395","v":0.04},{"$f":"'WACC Calc'!AB395","v":0.04},{"$f":"'WACC Calc'!AC395","v":0.04},{"$f":"'WACC Calc'!AD395","v":0.04},{"$f":"'WACC Calc'!AE395","v":0.04},{"$f":"'WACC Calc'!AF395","v":0.04},{"$f":"'WACC Calc'!AG395","v":0.04},{"$f":"'WACC Calc'!AH395","v":0.04},{"$f":"'WACC Calc'!AI395","v":0.04},{"$f":"'WACC Calc'!AJ395","v":0.04},{"$f":"'WACC Calc'!AK395","v":0.04}]
[null,null,null,null,null,null,null,null,null,null,"Interest Rate Nominal - Moderate",{"$f":"'WACC Calc'!F396","v":0.04},{"$f":"'WACC Calc'!G396","v":0.04},{"$f":"'WACC Calc'!H396","v":0.04},{"$f":"'WACC Calc'!I396","v":0.04},{"$f":"'WACC Calc'!J396","v":0.04},{"$f":"'WACC Calc'!K396","v":0.04},{"$f":"'WACC Calc'!L396","v":0.04},{"$f":"'WACC Calc'!M396","v":0.04},{"$f":"'WACC Calc'!N396","v":0.04},{"$f":"'WACC Calc'!O396","v":0.04},{"$f":"'WACC Calc'!P396","v":0.04},{"$f":"'WACC Calc'!Q396","v":0.04},{"$f":"'WACC Calc'!R396","v":0.04},{"$f":"'WACC Calc'!S396","v":0.04},{"$f":"'WACC Calc'!T396","v":0.04},{"$f":"'WACC Calc'!U396","v":0.04},{"$f":"'WACC Calc'!V396","v":0.04},{"$f":"'WACC Calc'!W396","v":0.04},{"$f":"'WACC Calc'!X396","v":0.04},{"$f":"'WACC Calc'!Y396","v":0.04},{"$f":"'WACC Calc'!Z396","v":0.04},{"$f":"'WACC Calc'!AA396","v":0.04},{"$f":"'WACC Calc'!AB396","v":0.04},{"$f":"'WACC Calc'!AC396","v":0.04},{"$f":"'WACC Calc'!AD396","v":0.04},{"$f":"'WACC Calc'!AE396","v":0.04},{"$f":"'WACC Calc'!AF396","v":0.04},{"$f":"'WACC Calc'!AG396","v":0.04},{"$f":"'WACC Calc'!AH396","v":0.04},{"$f":"'WACC Calc'!AI396","v":0.04},{"$f":"'WACC Calc'!AJ396","v":0.04},{"$f":"'WACC Calc'!AK396","v":0.04}]
[null,null,null,null,null,null,null,null,null,null,"Interest Rate Nominal - Conservative",{"$f":"'WACC Calc'!F397","v":0.04},{"$f":"'WACC Calc'!G397","v":0.04},{"$f":"'WACC Calc'!H397","v":0.04},{"$f":"'WACC Calc'!I397","v":0.04},{"$f":"'WACC Calc'!J397","v":0.04},{"$f":"'WACC Calc'!K397","v":0.04},{"$f":"'WACC Calc'!L397","v":0.04},{"$f":"'WACC Calc'!M397","v":0.04},{"$f":"'WACC Calc'!N397","v":0.04},{"$f":"'WACC Calc'!O397","v":0.04},{"$f":"'WACC Calc'!P397","v":0.04},{"$f":"'WACC Calc'!Q397","v":0.04},{"$f":"'WACC Calc'!R397","v":0.04},{"$f":"'WACC Calc'!S397","v":0.04},{"$f":"'WACC Calc'!T397","v":0.04},{"$f":"'WACC Calc'!U397","v":0.04},{"$f":"'WACC Calc'!V397","v":0.04},{"$f":"'WACC Calc'!W397","v":0.04},{"$f":"'WACC Calc'!X397","v":0.04},{"$f":"'WACC Calc'!Y397","v":0.04},{"$f":"'WACC Calc'!Z397","v":0.04},{"$f":"'WACC Calc'!AA397","v":0.04},{"$f":"'WACC Calc'!AB397","v":0.04},{"$f":"'WACC Calc'!AC397","v":0.04},{"$f":"'WACC Calc'!AD397","v":0.04},{"$f":"'WACC Calc'!AE397","v":0.04},{"$f":"'WACC Calc'!AF397","v":0.04},{"$f":"'WACC Calc'!AG397","v":0.04},{"$f":"'WACC Calc'!AH397","v":0.04},{"$f":"'WACC Calc'!AI397","v":0.04},{"$f":"'WACC Calc'!AJ397","v":0.04},{"$f":"'WACC Calc'!AK397","v":0.04}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate Real - Advanced",{"$f":"'WACC Calc'!F398","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!G398","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!H398","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!I398","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!J398","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!K398","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!L398","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!M398","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!N398","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!O398","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!P398","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Q398","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!R398","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!S398","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!T398","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!U398","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!V398","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!W398","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!X398","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Y398","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Z398","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AA398","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AB398","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AC398","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AD398","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AE398","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AF398","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AG398","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AH398","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AI398","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AJ398","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AK398","v":1.4634146341463428E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate Real - Moderate",{"$f":"'WACC Calc'!F399","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!G399","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!H399","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!I399","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!J399","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!K399","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!L399","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!M399","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!N399","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!O399","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!P399","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Q399","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!R399","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!S399","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!T399","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!U399","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!V399","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!W399","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!X399","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Y399","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Z399","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AA399","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AB399","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AC399","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AD399","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AE399","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AF399","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AG399","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AH399","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AI399","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AJ399","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AK399","v":1.4634146341463428E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate Real - Conservative",{"$f":"'WACC Calc'!F400","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!G400","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!H400","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!I400","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!J400","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!K400","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!L400","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!M400","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!N400","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!O400","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!P400","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Q400","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!R400","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!S400","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!T400","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!U400","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!V400","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!W400","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!X400","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Y400","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Z400","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AA400","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AB400","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AC400","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AD400","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AE400","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AF400","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AG400","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AH400","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AI400","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AJ400","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AK400","v":1.4634146341463428E-2}]
[null,null,null,null,null,null,null,null,null,null,"Interest During Construction  - Nominal",{"$f":"'WACC Calc'!F401","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!G401","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!H401","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!I401","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!J401","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!K401","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!L401","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!M401","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!N401","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!O401","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!P401","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!Q401","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!R401","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!S401","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!T401","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!U401","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!V401","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!W401","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!X401","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!Y401","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!Z401","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AA401","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AB401","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AC401","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AD401","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AE401","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AF401","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AG401","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AH401","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AI401","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AJ401","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AK401","v":3.5000000000000003E-2}]
[null,null,null,null,null,null,null,null,null,null,"Rate of Return on Equity Nominal - Advanced",{"$f":"'WACC Calc'!F402","v":7.8E-2},{"$f":"'WACC Calc'!G402","v":7.8E-2},{"$f":"'WACC Calc'!H402","v":7.8E-2},{"$f":"'WACC Calc'!I402","v":7.8E-2},{"$f":"'WACC Calc'!J402","v":7.8E-2},{"$f":"'WACC Calc'!K402","v":7.8E-2},{"$f":"'WACC Calc'!L402","v":7.8E-2},{"$f":"'WACC Calc'!M402","v":7.8E-2},{"$f":"'WACC Calc'!N402","v":7.8E-2},{"$f":"'WACC Calc'!O402","v":7.8E-2},{"$f":"'WACC Calc'!P402","v":7.8E-2},{"$f":"'WACC Calc'!Q402","v":7.8E-2},{"$f":"'WACC Calc'!R402","v":7.8E-2},{"$f":"'WACC Calc'!S402","v":7.8E-2},{"$f":"'WACC Calc'!T402","v":7.8E-2},{"$f":"'WACC Calc'!U402","v":7.8E-2},{"$f":"'WACC Calc'!V402","v":7.8E-2},{"$f":"'WACC Calc'!W402","v":7.8E-2},{"$f":"'WACC Calc'!X402","v":7.8E-2},{"$f":"'WACC Calc'!Y402","v":7.8E-2},{"$f":"'WACC Calc'!Z402","v":7.8E-2},{"$f":"'WACC Calc'!AA402","v":7.8E-2},{"$f":"'WACC Calc'!AB402","v":7.8E-2},{"$f":"'WACC Calc'!AC402","v":7.8E-2},{"$f":"'WACC Calc'!AD402","v":7.8E-2},{"$f":"'WACC Calc'!AE402","v":7.8E-2},{"$f":"'WACC Calc'!AF402","v":7.8E-2},{"$f":"'WACC Calc'!AG402","v":7.8E-2},{"$f":"'WACC Calc'!AH402","v":7.8E-2},{"$f":"'WACC Calc'!AI402","v":7.8E-2},{"$f":"'WACC Calc'!AJ402","v":7.8E-2},{"$f":"'WACC Calc'!AK402","v":7.8E-2}]
[null,null,null,null,null,null,null,null,null,null,"Rate of Return on Equity Nominal - Moderate",{"$f":"'WACC Calc'!F403","v":7.8E-2},{"$f":"'WACC Calc'!G403","v":7.8E-2},{"$f":"'WACC Calc'!H403","v":7.8E-2},{"$f":"'WACC Calc'!I403","v":7.8E-2},{"$f":"'WACC Calc'!J403","v":7.8E-2},{"$f":"'WACC Calc'!K403","v":7.8E-2},{"$f":"'WACC Calc'!L403","v":7.8E-2},{"$f":"'WACC Calc'!M403","v":7.8E-2},{"$f":"'WACC Calc'!N403","v":7.8E-2},{"$f":"'WACC Calc'!O403","v":7.8E-2},{"$f":"'WACC Calc'!P403","v":7.8E-2},{"$f":"'WACC Calc'!Q403","v":7.8E-2},{"$f":"'WACC Calc'!R403","v":7.8E-2},{"$f":"'WACC Calc'!S403","v":7.8E-2},{"$f":"'WACC Calc'!T403","v":7.8E-2},{"$f":"'WACC Calc'!U403","v":7.8E-2},{"$f":"'WACC Calc'!V403","v":7.8E-2},{"$f":"'WACC Calc'!W403","v":7.8E-2},{"$f":"'WACC Calc'!X403","v":7.8E-2},{"$f":"'WACC Calc'!Y403","v":7.8E-2},{"$f":"'WACC Calc'!Z403","v":7.8E-2},{"$f":"'WACC Calc'!AA403","v":7.8E-2},{"$f":"'WACC Calc'!AB403","v":7.8E-2},{"$f":"'WACC Calc'!AC403","v":7.8E-2},{"$f":"'WACC Calc'!AD403","v":7.8E-2},{"$f":"'WACC Calc'!AE403","v":7.8E-2},{"$f":"'WACC Calc'!AF403","v":7.8E-2},{"$f":"'WACC Calc'!AG403","v":7.8E-2},{"$f":"'WACC Calc'!AH403","v":7.8E-2},{"$f":"'WACC Calc'!AI403","v":7.8E-2},{"$f":"'WACC Calc'!AJ403","v":7.8E-2},{"$f":"'WACC Calc'!AK403","v":7.8E-2}]
[null,null,null,null,null,null,null,null,null,null,"Rate of Return on Equity Nominal - Conservative",{"$f":"'WACC Calc'!F404","v":7.8E-2},{"$f":"'WACC Calc'!G404","v":7.8E-2},{"$f":"'WACC Calc'!H404","v":7.8E-2},{"$f":"'WACC Calc'!I404","v":7.8E-2},{"$f":"'WACC Calc'!J404","v":7.8E-2},{"$f":"'WACC Calc'!K404","v":7.8E-2},{"$f":"'WACC Calc'!L404","v":7.8E-2},{"$f":"'WACC Calc'!M404","v":7.8E-2},{"$f":"'WACC Calc'!N404","v":7.8E-2},{"$f":"'WACC Calc'!O404","v":7.8E-2},{"$f":"'WACC Calc'!P404","v":7.8E-2},{"$f":"'WACC Calc'!Q404","v":7.8E-2},{"$f":"'WACC Calc'!R404","v":7.8E-2},{"$f":"'WACC Calc'!S404","v":7.8E-2},{"$f":"'WACC Calc'!T404","v":7.8E-2},{"$f":"'WACC Calc'!U404","v":7.8E-2},{"$f":"'WACC Calc'!V404","v":7.8E-2},{"$f":"'WACC Calc'!W404","v":7.8E-2},{"$f":"'WACC Calc'!X404","v":7.8E-2},{"$f":"'WACC Calc'!Y404","v":7.8E-2},{"$f":"'WACC Calc'!Z404","v":7.8E-2},{"$f":"'WACC Calc'!AA404","v":7.8E-2},{"$f":"'WACC Calc'!AB404","v":7.8E-2},{"$f":"'WACC Calc'!AC404","v":7.8E-2},{"$f":"'WACC Calc'!AD404","v":7.8E-2},{"$f":"'WACC Calc'!AE404","v":7.8E-2},{"$f":"'WACC Calc'!AF404","v":7.8E-2},{"$f":"'WACC Calc'!AG404","v":7.8E-2},{"$f":"'WACC Calc'!AH404","v":7.8E-2},{"$f":"'WACC Calc'!AI404","v":7.8E-2},{"$f":"'WACC Calc'!AJ404","v":7.8E-2},{"$f":"'WACC Calc'!AK404","v":7.8E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Rate of Return on Equity Real - Advanced",{"$f":"'WACC Calc'!F405","v":5.1707317073171E-2},{"$f":"'WACC Calc'!G405","v":5.1707317073171E-2},{"$f":"'WACC Calc'!H405","v":5.1707317073171E-2},{"$f":"'WACC Calc'!I405","v":5.1707317073171E-2},{"$f":"'WACC Calc'!J405","v":5.1707317073171E-2},{"$f":"'WACC Calc'!K405","v":5.1707317073171E-2},{"$f":"'WACC Calc'!L405","v":5.1707317073171E-2},{"$f":"'WACC Calc'!M405","v":5.1707317073171E-2},{"$f":"'WACC Calc'!N405","v":5.1707317073171E-2},{"$f":"'WACC Calc'!O405","v":5.1707317073171E-2},{"$f":"'WACC Calc'!P405","v":5.1707317073171E-2},{"$f":"'WACC Calc'!Q405","v":5.1707317073171E-2},{"$f":"'WACC Calc'!R405","v":5.1707317073171E-2},{"$f":"'WACC Calc'!S405","v":5.1707317073171E-2},{"$f":"'WACC Calc'!T405","v":5.1707317073171E-2},{"$f":"'WACC Calc'!U405","v":5.1707317073171E-2},{"$f":"'WACC Calc'!V405","v":5.1707317073171E-2},{"$f":"'WACC Calc'!W405","v":5.1707317073171E-2},{"$f":"'WACC Calc'!X405","v":5.1707317073171E-2},{"$f":"'WACC Calc'!Y405","v":5.1707317073171E-2},{"$f":"'WACC Calc'!Z405","v":5.1707317073171E-2},{"$f":"'WACC Calc'!AA405","v":5.1707317073171E-2},{"$f":"'WACC Calc'!AB405","v":5.1707317073171E-2},{"$f":"'WACC Calc'!AC405","v":5.1707317073171E-2},{"$f":"'WACC Calc'!AD405","v":5.1707317073171E-2},{"$f":"'WACC Calc'!AE405","v":5.1707317073171E-2},{"$f":"'WACC Calc'!AF405","v":5.1707317073171E-2},{"$f":"'WACC Calc'!AG405","v":5.1707317073171E-2},{"$f":"'WACC Calc'!AH405","v":5.1707317073171E-2},{"$f":"'WACC Calc'!AI405","v":5.1707317073171E-2},{"$f":"'WACC Calc'!AJ405","v":5.1707317073171E-2},{"$f":"'WACC Calc'!AK405","v":5.1707317073171E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Rate of Return on Equity Real - Moderate",{"$f":"'WACC Calc'!F406","v":5.1707317073171E-2},{"$f":"'WACC Calc'!G406","v":5.1707317073171E-2},{"$f":"'WACC Calc'!H406","v":5.1707317073171E-2},{"$f":"'WACC Calc'!I406","v":5.1707317073171E-2},{"$f":"'WACC Calc'!J406","v":5.1707317073171E-2},{"$f":"'WACC Calc'!K406","v":5.1707317073171E-2},{"$f":"'WACC Calc'!L406","v":5.1707317073171E-2},{"$f":"'WACC Calc'!M406","v":5.1707317073171E-2},{"$f":"'WACC Calc'!N406","v":5.1707317073171E-2},{"$f":"'WACC Calc'!O406","v":5.1707317073171E-2},{"$f":"'WACC Calc'!P406","v":5.1707317073171E-2},{"$f":"'WACC Calc'!Q406","v":5.1707317073171E-2},{"$f":"'WACC Calc'!R406","v":5.1707317073171E-2},{"$f":"'WACC Calc'!S406","v":5.1707317073171E-2},{"$f":"'WACC Calc'!T406","v":5.1707317073171E-2},{"$f":"'WACC Calc'!U406","v":5.1707317073171E-2},{"$f":"'WACC Calc'!V406","v":5.1707317073171E-2},{"$f":"'WACC Calc'!W406","v":5.1707317073171E-2},{"$f":"'WACC Calc'!X406","v":5.1707317073171E-2},{"$f":"'WACC Calc'!Y406","v":5.1707317073171E-2},{"$f":"'WACC Calc'!Z406","v":5.1707317073171E-2},{"$f":"'WACC Calc'!AA406","v":5.1707317073171E-2},{"$f":"'WACC Calc'!AB406","v":5.1707317073171E-2},{"$f":"'WACC Calc'!AC406","v":5.1707317073171E-2},{"$f":"'WACC Calc'!AD406","v":5.1707317073171E-2},{"$f":"'WACC Calc'!AE406","v":5.1707317073171E-2},{"$f":"'WACC Calc'!AF406","v":5.1707317073171E-2},{"$f":"'WACC Calc'!AG406","v":5.1707317073171E-2},{"$f":"'WACC Calc'!AH406","v":5.1707317073171E-2},{"$f":"'WACC Calc'!AI406","v":5.1707317073171E-2},{"$f":"'WACC Calc'!AJ406","v":5.1707317073171E-2},{"$f":"'WACC Calc'!AK406","v":5.1707317073171E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Rate of Return on Equity Real - Conservative",{"$f":"'WACC Calc'!F407","v":5.1707317073171E-2},{"$f":"'WACC Calc'!G407","v":5.1707317073171E-2},{"$f":"'WACC Calc'!H407","v":5.1707317073171E-2},{"$f":"'WACC Calc'!I407","v":5.1707317073171E-2},{"$f":"'WACC Calc'!J407","v":5.1707317073171E-2},{"$f":"'WACC Calc'!K407","v":5.1707317073171E-2},{"$f":"'WACC Calc'!L407","v":5.1707317073171E-2},{"$f":"'WACC Calc'!M407","v":5.1707317073171E-2},{"$f":"'WACC Calc'!N407","v":5.1707317073171E-2},{"$f":"'WACC Calc'!O407","v":5.1707317073171E-2},{"$f":"'WACC Calc'!P407","v":5.1707317073171E-2},{"$f":"'WACC Calc'!Q407","v":5.1707317073171E-2},{"$f":"'WACC Calc'!R407","v":5.1707317073171E-2},{"$f":"'WACC Calc'!S407","v":5.1707317073171E-2},{"$f":"'WACC Calc'!T407","v":5.1707317073171E-2},{"$f":"'WACC Calc'!U407","v":5.1707317073171E-2},{"$f":"'WACC Calc'!V407","v":5.1707317073171E-2},{"$f":"'WACC Calc'!W407","v":5.1707317073171E-2},{"$f":"'WACC Calc'!X407","v":5.1707317073171E-2},{"$f":"'WACC Calc'!Y407","v":5.1707317073171E-2},{"$f":"'WACC Calc'!Z407","v":5.1707317073171E-2},{"$f":"'WACC Calc'!AA407","v":5.1707317073171E-2},{"$f":"'WACC Calc'!AB407","v":5.1707317073171E-2},{"$f":"'WACC Calc'!AC407","v":5.1707317073171E-2},{"$f":"'WACC Calc'!AD407","v":5.1707317073171E-2},{"$f":"'WACC Calc'!AE407","v":5.1707317073171E-2},{"$f":"'WACC Calc'!AF407","v":5.1707317073171E-2},{"$f":"'WACC Calc'!AG407","v":5.1707317073171E-2},{"$f":"'WACC Calc'!AH407","v":5.1707317073171E-2},{"$f":"'WACC Calc'!AI407","v":5.1707317073171E-2},{"$f":"'WACC Calc'!AJ407","v":5.1707317073171E-2},{"$f":"'WACC Calc'!AK407","v":5.1707317073171E-2}]
[null,null,null,null,null,null,null,null,null,null,"Debt Fraction - Advanced",{"$f":"'WACC Calc'!F408","v":0.73499999999999999},{"$f":"'WACC Calc'!G408","v":0.73499999999999999},{"$f":"'WACC Calc'!H408","v":0.73499999999999999},{"$f":"'WACC Calc'!I408","v":0.73499999999999999},{"$f":"'WACC Calc'!J408","v":0.73499999999999999},{"$f":"'WACC Calc'!K408","v":0.73499999999999999},{"$f":"'WACC Calc'!L408","v":0.73499999999999999},{"$f":"'WACC Calc'!M408","v":0.73499999999999999},{"$f":"'WACC Calc'!N408","v":0.73499999999999999},{"$f":"'WACC Calc'!O408","v":0.73499999999999999},{"$f":"'WACC Calc'!P408","v":0.73499999999999999},{"$f":"'WACC Calc'!Q408","v":0.73499999999999999},{"$f":"'WACC Calc'!R408","v":0.73499999999999999},{"$f":"'WACC Calc'!S408","v":0.73499999999999999},{"$f":"'WACC Calc'!T408","v":0.73499999999999999},{"$f":"'WACC Calc'!U408","v":0.73499999999999999},{"$f":"'WACC Calc'!V408","v":0.73499999999999999},{"$f":"'WACC Calc'!W408","v":0.73499999999999999},{"$f":"'WACC Calc'!X408","v":0.73499999999999999},{"$f":"'WACC Calc'!Y408","v":0.73499999999999999},{"$f":"'WACC Calc'!Z408","v":0.73499999999999999},{"$f":"'WACC Calc'!AA408","v":0.73499999999999999},{"$f":"'WACC Calc'!AB408","v":0.73499999999999999},{"$f":"'WACC Calc'!AC408","v":0.73499999999999999},{"$f":"'WACC Calc'!AD408","v":0.73499999999999999},{"$f":"'WACC Calc'!AE408","v":0.73499999999999999},{"$f":"'WACC Calc'!AF408","v":0.73499999999999999},{"$f":"'WACC Calc'!AG408","v":0.73499999999999999},{"$f":"'WACC Calc'!AH408","v":0.73499999999999999},{"$f":"'WACC Calc'!AI408","v":0.73499999999999999},{"$f":"'WACC Calc'!AJ408","v":0.73499999999999999},{"$f":"'WACC Calc'!AK408","v":0.73499999999999999}]
[null,null,null,null,null,null,null,null,null,null,"Debt Fraction - Moderate",{"$f":"'WACC Calc'!F409","v":0.73499999999999999},{"$f":"'WACC Calc'!G409","v":0.73499999999999999},{"$f":"'WACC Calc'!H409","v":0.73499999999999999},{"$f":"'WACC Calc'!I409","v":0.73499999999999999},{"$f":"'WACC Calc'!J409","v":0.73499999999999999},{"$f":"'WACC Calc'!K409","v":0.73499999999999999},{"$f":"'WACC Calc'!L409","v":0.73499999999999999},{"$f":"'WACC Calc'!M409","v":0.73499999999999999},{"$f":"'WACC Calc'!N409","v":0.73499999999999999},{"$f":"'WACC Calc'!O409","v":0.73499999999999999},{"$f":"'WACC Calc'!P409","v":0.73499999999999999},{"$f":"'WACC Calc'!Q409","v":0.73499999999999999},{"$f":"'WACC Calc'!R409","v":0.73499999999999999},{"$f":"'WACC Calc'!S409","v":0.73499999999999999},{"$f":"'WACC Calc'!T409","v":0.73499999999999999},{"$f":"'WACC Calc'!U409","v":0.73499999999999999},{"$f":"'WACC Calc'!V409","v":0.73499999999999999},{"$f":"'WACC Calc'!W409","v":0.73499999999999999},{"$f":"'WACC Calc'!X409","v":0.73499999999999999},{"$f":"'WACC Calc'!Y409","v":0.73499999999999999},{"$f":"'WACC Calc'!Z409","v":0.73499999999999999},{"$f":"'WACC Calc'!AA409","v":0.73499999999999999},{"$f":"'WACC Calc'!AB409","v":0.73499999999999999},{"$f":"'WACC Calc'!AC409","v":0.73499999999999999},{"$f":"'WACC Calc'!AD409","v":0.73499999999999999},{"$f":"'WACC Calc'!AE409","v":0.73499999999999999},{"$f":"'WACC Calc'!AF409","v":0.73499999999999999},{"$f":"'WACC Calc'!AG409","v":0.73499999999999999},{"$f":"'WACC Calc'!AH409","v":0.73499999999999999},{"$f":"'WACC Calc'!AI409","v":0.73499999999999999},{"$f":"'WACC Calc'!AJ409","v":0.73499999999999999},{"$f":"'WACC Calc'!AK409","v":0.73499999999999999}]
[null,null,null,null,null,null,null,null,null,null,"Debt Fraction - Conservative",{"$f":"'WACC Calc'!F410","v":0.73499999999999999},{"$f":"'WACC Calc'!G410","v":0.73499999999999999},{"$f":"'WACC Calc'!H410","v":0.73499999999999999},{"$f":"'WACC Calc'!I410","v":0.73499999999999999},{"$f":"'WACC Calc'!J410","v":0.73499999999999999},{"$f":"'WACC Calc'!K410","v":0.73499999999999999},{"$f":"'WACC Calc'!L410","v":0.73499999999999999},{"$f":"'WACC Calc'!M410","v":0.73499999999999999},{"$f":"'WACC Calc'!N410","v":0.73499999999999999},{"$f":"'WACC Calc'!O410","v":0.73499999999999999},{"$f":"'WACC Calc'!P410","v":0.73499999999999999},{"$f":"'WACC Calc'!Q410","v":0.73499999999999999},{"$f":"'WACC Calc'!R410","v":0.73499999999999999},{"$f":"'WACC Calc'!S410","v":0.73499999999999999},{"$f":"'WACC Calc'!T410","v":0.73499999999999999},{"$f":"'WACC Calc'!U410","v":0.73499999999999999},{"$f":"'WACC Calc'!V410","v":0.73499999999999999},{"$f":"'WACC Calc'!W410","v":0.73499999999999999},{"$f":"'WACC Calc'!X410","v":0.73499999999999999},{"$f":"'WACC Calc'!Y410","v":0.73499999999999999},{"$f":"'WACC Calc'!Z410","v":0.73499999999999999},{"$f":"'WACC Calc'!AA410","v":0.73499999999999999},{"$f":"'WACC Calc'!AB410","v":0.73499999999999999},{"$f":"'WACC Calc'!AC410","v":0.73499999999999999},{"$f":"'WACC Calc'!AD410","v":0.73499999999999999},{"$f":"'WACC Calc'!AE410","v":0.73499999999999999},{"$f":"'WACC Calc'!AF410","v":0.73499999999999999},{"$f":"'WACC Calc'!AG410","v":0.73499999999999999},{"$f":"'WACC Calc'!AH410","v":0.73499999999999999},{"$f":"'WACC Calc'!AI410","v":0.73499999999999999},{"$f":"'WACC Calc'!AJ410","v":0.73499999999999999},{"$f":"'WACC Calc'!AK410","v":0.73499999999999999}]
[null,null,null,null,null,null,null,null,null,null,"Tax Rate (Federal and State)",{"$f":"'WACC Calc'!F411","v":0.25740000000000002},{"$f":"'WACC Calc'!G411","v":0.25740000000000002},{"$f":"'WACC Calc'!H411","v":0.25740000000000002},{"$f":"'WACC Calc'!I411","v":0.25740000000000002},{"$f":"'WACC Calc'!J411","v":0.25740000000000002},{"$f":"'WACC Calc'!K411","v":0.25740000000000002},{"$f":"'WACC Calc'!L411","v":0.25740000000000002},{"$f":"'WACC Calc'!M411","v":0.25740000000000002},{"$f":"'WACC Calc'!N411","v":0.25740000000000002},{"$f":"'WACC Calc'!O411","v":0.25740000000000002},{"$f":"'WACC Calc'!P411","v":0.25740000000000002},{"$f":"'WACC Calc'!Q411","v":0.25740000000000002},{"$f":"'WACC Calc'!R411","v":0.25740000000000002},{"$f":"'WACC Calc'!S411","v":0.25740000000000002},{"$f":"'WACC Calc'!T411","v":0.25740000000000002},{"$f":"'WACC Calc'!U411","v":0.25740000000000002},{"$f":"'WACC Calc'!V411","v":0.25740000000000002},{"$f":"'WACC Calc'!W411","v":0.25740000000000002},{"$f":"'WACC Calc'!X411","v":0.25740000000000002},{"$f":"'WACC Calc'!Y411","v":0.25740000000000002},{"$f":"'WACC Calc'!Z411","v":0.25740000000000002},{"$f":"'WACC Calc'!AA411","v":0.25740000000000002},{"$f":"'WACC Calc'!AB411","v":0.25740000000000002},{"$f":"'WACC Calc'!AC411","v":0.25740000000000002},{"$f":"'WACC Calc'!AD411","v":0.25740000000000002},{"$f":"'WACC Calc'!AE411","v":0.25740000000000002},{"$f":"'WACC Calc'!AF411","v":0.25740000000000002},{"$f":"'WACC Calc'!AG411","v":0.25740000000000002},{"$f":"'WACC Calc'!AH411","v":0.25740000000000002},{"$f":"'WACC Calc'!AI411","v":0.25740000000000002},{"$f":"'WACC Calc'!AJ411","v":0.25740000000000002},{"$f":"'WACC Calc'!AK411","v":0.25740000000000002}]
[null,null,null,null,null,null,null,null,null,null,"WACC Nominal - Advanced",{"$f":"'WACC Calc'!F412","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!G412","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!H412","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!I412","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!J412","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!K412","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!L412","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!M412","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!N412","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!O412","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!P412","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!Q412","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!R412","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!S412","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!T412","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!U412","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!V412","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!W412","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!X412","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!Y412","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!Z412","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!AA412","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!AB412","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!AC412","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!AD412","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!AE412","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!AF412","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!AG412","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!AH412","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!AI412","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!AJ412","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!AK412","v":4.2502440000000002E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Nominal - Moderate",{"$f":"'WACC Calc'!F413","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!G413","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!H413","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!I413","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!J413","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!K413","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!L413","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!M413","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!N413","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!O413","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!P413","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!Q413","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!R413","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!S413","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!T413","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!U413","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!V413","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!W413","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!X413","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!Y413","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!Z413","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!AA413","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!AB413","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!AC413","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!AD413","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!AE413","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!AF413","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!AG413","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!AH413","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!AI413","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!AJ413","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!AK413","v":4.2502440000000002E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Nominal - Conservative",{"$f":"'WACC Calc'!F414","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!G414","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!H414","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!I414","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!J414","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!K414","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!L414","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!M414","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!N414","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!O414","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!P414","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!Q414","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!R414","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!S414","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!T414","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!U414","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!V414","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!W414","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!X414","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!Y414","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!Z414","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!AA414","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!AB414","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!AC414","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!AD414","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!AE414","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!AF414","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!AG414","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!AH414","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!AI414","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!AJ414","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!AK414","v":4.2502440000000002E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Real - Advanced",{"$f":"'WACC Calc'!F415","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!G415","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!H415","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!I415","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!J415","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!K415","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!L415","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!M415","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!N415","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!O415","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!P415","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!Q415","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!R415","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!S415","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!T415","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!U415","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!V415","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!W415","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!X415","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!Y415","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!Z415","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!AA415","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!AB415","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!AC415","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!AD415","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!AE415","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!AF415","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!AG415","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!AH415","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!AI415","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!AJ415","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!AK415","v":1.7075551219512208E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Real - Moderate",{"$f":"'WACC Calc'!F416","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!G416","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!H416","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!I416","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!J416","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!K416","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!L416","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!M416","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!N416","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!O416","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!P416","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!Q416","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!R416","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!S416","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!T416","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!U416","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!V416","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!W416","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!X416","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!Y416","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!Z416","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!AA416","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!AB416","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!AC416","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!AD416","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!AE416","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!AF416","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!AG416","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!AH416","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!AI416","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!AJ416","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!AK416","v":1.7075551219512208E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Real - Conservative",{"$f":"'WACC Calc'!F417","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!G417","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!H417","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!I417","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!J417","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!K417","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!L417","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!M417","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!N417","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!O417","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!P417","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!Q417","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!R417","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!S417","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!T417","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!U417","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!V417","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!W417","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!X417","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!Y417","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!Z417","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!AA417","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!AB417","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!AC417","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!AD417","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!AE417","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!AF417","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!AG417","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!AH417","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!AI417","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!AJ417","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!AK417","v":1.7075551219512208E-2}]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Nominal - Advanced",{"$f":" L75 / (1 - (1 / (1 + L75)^$N$28))","v":5.9599984519851212E-2},5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Nominal - Moderate",{"$f":" L76 / (1 - (1 / (1 + L76)^$N$28))","v":5.9599984519851212E-2},5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Nominal - Conservative",{"$f":" L77 / (1 - (1 / (1 + L77)^$N$28))","v":5.9599984519851212E-2},5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Advanced",{"$f":" L78 / (1 - (1 / (1 + L78)^$N$28))","v":4.2874591900350451E-2},4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Moderate",{"$f":" L79 / (1 - (1 / (1 + L79)^$N$28))","v":4.2874591900350451E-2},4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Conservative",{"$f":" L80 / (1 - (1 / (1 + L80)^$N$28))","v":4.2874591900350451E-2},4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2]
[]
[]
[null,null,null,"X",null,null,"Future Projections"]
[null,null,null,null,null,null,null,null,null,null,null,"Base Year"]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Techno-Economic Cost and Performance Parameters",null,"Net Capacity Factor (%)","Utility PV - Class 10 - Advanced",0.19265270841007084,0.1961515400282112,0.19965037164635155,0.2031492032644919,0.20664803488263225,0.21014686650077261,0.21364569811891296,0.21714452973705331,0.22064336135519366,0.22414219297333401,0.22764102459147437,0.2311398562096148,0.23164233415789656,0.23214481210617832,0.23264729005446008,0.23314976800274184,0.2336522459510236,0.23415472389930536,0.23465720184758712,0.23515967979586888,0.23566215774415064,0.2361646356924324,0.23666711364071416,0.23716959158899592,0.23767206953727768,0.23817454748555944,0.2386770254338412,0.23917950338212296,0.23968198133040472,0.24018445927868648,0.24068693722696824,0.24118941517525025]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 10 - Moderate",0.19265270841007084,0.19473197004983886,0.19681123168960687,0.19889049332937489,0.20096975496914291,0.20304901660891092,0.20512827824867894,0.20720753988844695,0.20928680152821497,0.21136606316798298,0.213445324807751,0.21552458644751893,0.21630534993562373,0.21708611342372852,0.21786687691183332,0.21864764039993811,0.21942840388804291,0.22020916737614771,0.2209899308642525,0.2217706943523573,0.2225514578404621,0.22333222132856689,0.22411298481667169,0.22489374830477649,0.22567451179288128,0.22645527528098608,0.22723603876909088,0.22801680225719567,0.22879756574530047,0.22957832923340526,0.23035909272151006,0.2311398562096148]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 10 - Conservative",0.19265270841007084,0.19265270841007084,0.19265270841007084,0.19265270841007084,0.19265270841007084,0.19265270841007084,0.19265270841007084,0.19265270841007084,0.19265270841007084,0.19265270841007084,0.19265270841007084,0.19265270841007084,0.19379630231194325,0.19493989621381566,0.19608349011568807,0.19722708401756048,0.19837067791943289,0.19951427182130529,0.2006578657231777,0.20180145962505011,0.20294505352692252,0.20408864742879493,0.20523224133066734,0.20637583523253974,0.20751942913441215,0.20866302303628456,0.20980661693815697,0.21095021084002938,0.21209380474190179,0.2132373986437742,0.2143809925456466,0.21552458644751893]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 9 - Advanced",0.20973134956672476,0.21354035221836329,0.21734935487000182,0.22115835752164034,0.22496736017327887,0.2287763628249174,0.23258536547655592,0.23639436812819445,0.24020337077983298,0.2440123734314715,0.24782137608311003,0.25163037873474864,0.2521774012972155,0.25272442385968236,0.25327144642214922,0.25381846898461607,0.25436549154708293,0.25491251410954979,0.25545953667201665,0.25600655923448351,0.25655358179695037,0.25710060435941723,0.25764762692188409,0.25819464948435095,0.25874167204681781,0.25928869460928466,0.25983571717175152,0.26038273973421838,0.26092976229668524,0.2614767848591521,0.26202380742161896,0.26257082998408554]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 9 - Moderate",0.20973134956672476,0.21199493751941856,0.21425852547211235,0.21652211342480615,0.21878570137749995,0.22104928933019374,0.22331287728288754,0.22557646523558134,0.22784005318827513,0.23010364114096893,0.23236722909366272,0.23463081704635638,0.23548079513077599,0.23633077321519561,0.23718075129961522,0.23803072938403483,0.23888070746845444,0.23973068555287405,0.24058066363729366,0.24143064172171327,0.24228061980613289,0.2431305978905525,0.24398057597497211,0.24483055405939172,0.24568053214381133,0.24653051022823094,0.24738048831265055,0.24823046639707017,0.24908044448148978,0.24993042256590939,0.25078040065032903,0.25163037873474864]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 9 - Conservative",0.20973134956672476,0.20973134956672476,0.20973134956672476,0.20973134956672476,0.20973134956672476,0.20973134956672476,0.20973134956672476,0.20973134956672476,0.20973134956672476,0.20973134956672476,0.20973134956672476,0.20973134956672476,0.21097632294070634,0.21222129631468792,0.2134662696886695,0.21471124306265107,0.21595621643663265,0.21720118981061423,0.21844616318459581,0.21969113655857739,0.22093610993255897,0.22218108330654054,0.22342605668052212,0.2246710300545037,0.22591600342848528,0.22716097680246686,0.22840595017644844,0.22965092355043001,0.23089589692441159,0.23214087029839317,0.23338584367237475,0.23463081704635638]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 8 - Advanced",0.2204938653577603,0.22449832973350944,0.22850279410925858,0.23250725848500772,0.23651172286075686,0.240516187236506,0.24452065161225514,0.24852511598800428,0.25252958036375339,0.25653404473950253,0.26053850911525167,0.26454297349100081,0.26511806691163342,0.26569316033226603,0.26626825375289864,0.26684334717353125,0.26741844059416386,0.26799353401479648,0.26856862743542909,0.2691437208560617,0.26971881427669431,0.27029390769732692,0.27086900111795953,0.27144409453859214,0.27201918795922475,0.27259428137985736,0.27316937480048997,0.27374446822112258,0.27431956164175519,0.2748946550623878,0.27546974848302042,0.27604484190365303]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 8 - Moderate",0.2204938653577603,0.22287361096230535,0.22525335656685039,0.22763310217139543,0.23001284777594047,0.23239259338048551,0.23477233898503055,0.2371520845895756,0.23953183019412064,0.24191157579866568,0.24429132140321072,0.24667106700775568,0.24756466233191793,0.24845825765608018,0.24935185298024243,0.25024544830440471,0.25113904362856698,0.25203263895272926,0.25292623427689154,0.25381982960105381,0.25471342492521609,0.25560702024937837,0.25650061557354065,0.25739421089770292,0.2582878062218652,0.25918140154602748,0.26007499687018976,0.26096859219435203,0.26186218751851431,0.26275578284267659,0.26364937816683887,0.26454297349100081]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 8 - Conservative",0.2204938653577603,0.2204938653577603,0.2204938653577603,0.2204938653577603,0.2204938653577603,0.2204938653577603,0.2204938653577603,0.2204938653577603,0.2204938653577603,0.2204938653577603,0.2204938653577603,0.2204938653577603,0.22180272544026008,0.22311158552275986,0.22442044560525964,0.22572930568775942,0.2270381657702592,0.22834702585275898,0.22965588593525876,0.23096474601775854,0.23227360610025832,0.2335824661827581,0.23489132626525788,0.23620018634775766,0.23750904643025744,0.23881790651275722,0.240126766595257,0.24143562667775678,0.24274448676025656,0.24405334684275634,0.24536220692525612,0.24667106700775568]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 7 - Advanced",0.23146148168747635,0.23566513268825004,0.23986878368902373,0.24407243468979742,0.24827608569057111,0.25247973669134482,0.25668338769211851,0.2608870386928922,0.26509068969366589,0.26929434069443958,0.27349799169521327,0.27770164269598707,0.27830534191923922,0.27890904114249138,0.27951274036574353,0.28011643958899568,0.28072013881224783,0.28132383803549998,0.28192753725875214,0.28253123648200429,0.28313493570525644,0.28373863492850859,0.28434233415176074,0.2849460333750129,0.28554973259826505,0.2861534318215172,0.28675713104476935,0.28736083026802151,0.28796452949127366,0.28856822871452581,0.28917192793777796,0.28977562716103]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 7 - Moderate",0.23146148168747635,0.2339595985524219,0.23645771541736746,0.23895583228231301,0.24145394914725857,0.24395206601220412,0.24645018287714968,0.24894829974209523,0.25144641660704076,0.25394453347198631,0.25644265033693187,0.25894076720187736,0.25987881097658283,0.2608168547512883,0.26175489852599376,0.26269294230069923,0.26363098607540469,0.26456902985011016,0.26550707362481563,0.26644511739952109,0.26738316117422656,0.26832120494893202,0.26925924872363749,0.27019729249834296,0.27113533627304842,0.27207338004775389,0.27301142382245935,0.27394946759716482,0.27488751137187029,0.27582555514657575,0.27676359892128122,0.27770164269598707]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 7 - Conservative",0.23146148168747635,0.23146148168747635,0.23146148168747635,0.23146148168747635,0.23146148168747635,0.23146148168747635,0.23146148168747635,0.23146148168747635,0.23146148168747635,0.23146148168747635,0.23146148168747635,0.23146148168747635,0.23283544596319641,0.23420941023891648,0.23558337451463654,0.2369573387903566,0.23833130306607667,0.23970526734179673,0.24107923161751679,0.24245319589323686,0.24382716016895692,0.24520112444467698,0.24657508872039705,0.24794905299611711,0.24932301727183717,0.25069698154755721,0.25207094582327727,0.25344491009899733,0.2548188743747174,0.25619283865043746,0.25756680292615752,0.25894076720187736]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 6 - Advanced",0.24320342623035651,0.24762032669522616,0.2520372271600958,0.25645412762496544,0.26087102808983509,0.26528792855470473,0.26970482901957438,0.27412172948444402,0.27853862994931367,0.28295553041418331,0.28737243087905295,0.29178933134392265,0.29242365597727898,0.29305798061063532,0.29369230524399165,0.29432662987734798,0.29496095451070431,0.29559527914406064,0.29622960377741697,0.2968639284107733,0.29749825304412963,0.29813257767748597,0.2987669023108423,0.29940122694419863,0.30003555157755496,0.30066987621091129,0.30130420084426762,0.30193852547762395,0.30257285011098028,0.30320717474433662,0.30384149937769295,0.30447582401104972]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 6 - Moderate",0.24320342623035651,0.24582827152318548,0.24845311681601445,0.25107796210884342,0.25370280740167239,0.25632765269450136,0.25895249798733033,0.2615773432801593,0.26420218857298827,0.26682703386581724,0.26945187915864621,0.27207672445147529,0.27306235479609764,0.27404798514071999,0.27503361548534233,0.27601924582996468,0.27700487617458702,0.27799050651920937,0.27897613686383171,0.27996176720845406,0.28094739755307641,0.28193302789769875,0.2829186582423211,0.28390428858694344,0.28488991893156579,0.28587554927618813,0.28686117962081048,0.28784680996543283,0.28883244031005517,0.28981807065467752,0.29080370099929986,0.29178933134392265]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 6 - Conservative",0.24320342623035651,0.24320342623035651,0.24320342623035651,0.24320342623035651,0.24320342623035651,0.24320342623035651,0.24320342623035651,0.24320342623035651,0.24320342623035651,0.24320342623035651,0.24320342623035651,0.24320342623035651,0.24464709114141245,0.24609075605246838,0.24753442096352432,0.24897808587458026,0.25042175078563622,0.25186541569669219,0.25330908060774815,0.25475274551880411,0.25619641042986008,0.25764007534091604,0.25908374025197201,0.26052740516302797,0.26197107007408393,0.2634147349851399,0.26485839989619586,0.26630206480725183,0.26774572971830779,0.26918939462936375,0.27063305954041972,0.27207672445147529]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 5 - Advanced",0.25238422643046826,0.25696786254252957,0.26155149865459087,0.26613513476665218,0.27071877087871349,0.2753024069907748,0.2798860431028361,0.28446967921489741,0.28905331532695872,0.29363695143902002,0.29822058755108133,0.30280422366314269,0.30346249371458428,0.30412076376602587,0.30477903381746746,0.30543730386890905,0.30609557392035064,0.30675384397179223,0.30741211402323382,0.30807038407467541,0.308728654126117,0.30938692417755859,0.31004519422900018,0.31070346428044177,0.31136173433188336,0.31202000438332494,0.31267827443476653,0.31333654448620812,0.31399481453764971,0.3146530845890913,0.31531135464053289,0.31596962469197498]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 5 - Moderate",0.25238422643046826,0.25510815823931876,0.25783209004816926,0.26055602185701976,0.26327995366587026,0.26600388547472076,0.26872781728357126,0.27145174909242176,0.27417568090127226,0.27689961271012276,0.27962354451897325,0.28234747632782392,0.28337031369458987,0.28439315106135582,0.28541598842812177,0.28643882579488772,0.28746166316165367,0.28848450052841962,0.28950733789518557,0.29053017526195152,0.29155301262871747,0.29257584999548342,0.29359868736224937,0.29462152472901532,0.29564436209578127,0.29666719946254722,0.29769003682931316,0.29871287419607911,0.29973571156284506,0.30075854892961101,0.30178138629637696,0.30280422366314269]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 5 - Conservative",0.25238422643046826,0.25238422643046826,0.25238422643046826,0.25238422643046826,0.25238422643046826,0.25238422643046826,0.25238422643046826,0.25238422643046826,0.25238422643046826,0.25238422643046826,0.25238422643046826,0.25238422643046826,0.25388238892533604,0.25538055142020383,0.25687871391507161,0.25837687640993939,0.25987503890480718,0.26137320139967496,0.26287136389454274,0.26436952638941053,0.26586768888427831,0.26736585137914609,0.26886401387401387,0.27036217636888166,0.27186033886374944,0.27335850135861722,0.27485666385348501,0.27635482634835279,0.27785298884322057,0.27935115133808835,0.28084931383295614,0.28234747632782392]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 4 - Advanced",0.27015160192343068,0.27505791740843821,0.27996423289344574,0.28487054837845327,0.2897768638634608,0.29468317934846833,0.29958949483347586,0.30449581031848338,0.30940212580349091,0.31430844128849844,0.31921475677350597,0.32412107225851328,0.3248256832851622,0.32553029431181113,0.32623490533846006,0.32693951636510898,0.32764412739175791,0.32834873841840684,0.32905334944505576,0.32975796047170469,0.33046257149835362,0.33116718252500255,0.33187179355165147,0.3325764045783004,0.33328101560494933,0.33398562663159825,0.33469023765824718,0.33539484868489611,0.33609945971154503,0.33680407073819396,0.33750868176484289,0.33821329279149209]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 4 - Moderate",0.27015160192343068,0.27306729341532304,0.2759829849072154,0.27889867639910776,0.28181436789100012,0.28473005938289248,0.28764575087478483,0.29056144236667719,0.29347713385856955,0.29639282535046191,0.29930851684235427,0.30222420833424679,0.30331905153046013,0.30441389472667346,0.3055087379228868,0.30660358111910013,0.30769842431531347,0.3087932675115268,0.30988811070774014,0.31098295390395347,0.31207779710016681,0.31317264029638014,0.31426748349259348,0.31536232668880682,0.31645716988502015,0.31755201308123349,0.31864685627744682,0.31974169947366016,0.32083654266987349,0.32193138586608683,0.32302622906230016,0.32412107225851328]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 4 - Conservative",0.27015160192343068,0.27015160192343068,0.27015160192343068,0.27015160192343068,0.27015160192343068,0.27015160192343068,0.27015160192343068,0.27015160192343068,0.27015160192343068,0.27015160192343068,0.27015160192343068,0.27015160192343068,0.27175523224397147,0.27335886256451225,0.27496249288505303,0.27656612320559382,0.2781697535261346,0.27977338384667538,0.28137701416721617,0.28298064448775695,0.28458427480829773,0.28618790512883852,0.2877915354493793,0.28939516576992008,0.29099879609046087,0.29260242641100165,0.29420605673154243,0.29580968705208321,0.297413317372624,0.29901694769316478,0.30062057801370556,0.30222420833424679]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 3 - Advanced",0.28585676509877955,0.29104830741469673,0.2962398497306139,0.30143139204653108,0.30662293436244825,0.31181447667836543,0.3170060189942826,0.32219756131019978,0.32738910362611695,0.33258064594203413,0.3377721882579513,0.34296373057386825,0.34370930390120275,0.34445487722853724,0.34520045055587173,0.34594602388320622,0.34669159721054071,0.34743717053787521,0.3481827438652097,0.34892831719254419,0.34967389051987868,0.35041946384721318,0.35116503717454767,0.35191061050188216,0.35265618382921665,0.35340175715655114,0.35414733048388564,0.35489290381122013,0.35563847713855462,0.35638405046588911,0.35712962379322361,0.35787519712055821]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 3 - Moderate",0.28585676509877955,0.28894195923408816,0.29202715336939677,0.29511234750470539,0.298197541640014,0.30128273577532261,0.30436792991063122,0.30745312404593983,0.31053831818124844,0.31362351231655705,0.31670870645186566,0.319793900587174,0.32095239208650872,0.32211088358584344,0.32326937508517817,0.32442786658451289,0.32558635808384762,0.32674484958318234,0.32790334108251706,0.32906183258185179,0.33022032408118651,0.33137881558052124,0.33253730707985596,0.33369579857919068,0.33485429007852541,0.33601278157786013,0.33717127307719486,0.33832976457652958,0.3394882560758643,0.34064674757519903,0.34180523907453375,0.34296373057386825]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 3 - Conservative",0.28585676509877955,0.28585676509877955,0.28585676509877955,0.28585676509877955,0.28585676509877955,0.28585676509877955,0.28585676509877955,0.28585676509877955,0.28585676509877955,0.28585676509877955,0.28585676509877955,0.28585676509877955,0.28755362187319927,0.28925047864761899,0.29094733542203871,0.29264419219645843,0.29434104897087815,0.29603790574529787,0.29773476251971759,0.29943161929413731,0.30112847606855703,0.30282533284297675,0.30452218961739647,0.30621904639181619,0.3079159031662359,0.30961275994065562,0.31130961671507534,0.31300647348949506,0.31470333026391478,0.3164001870383345,0.31809704381275422,0.319793900587174]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 2 - Advanced",0.299727738110796,0.30517119590378766,0.31061465369677932,0.31605811148977098,0.32150156928276263,0.32694502707575429,0.33238848486874595,0.33783194266173761,0.34327540045472926,0.34871885824772092,0.35416231604071258,0.35960577383370412,0.36038752551595132,0.36116927719819852,0.36195102888044572,0.36273278056269292,0.36351453224494013,0.36429628392718733,0.36507803560943453,0.36585978729168173,0.36664153897392893,0.36742329065617613,0.36820504233842333,0.36898679402067053,0.36976854570291773,0.37055029738516493,0.37133204906741213,0.37211380074965933,0.37289555243190653,0.37367730411415373,0.37445905579640093,0.3752408074786478]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 2 - Moderate",0.299727738110796,0.30296263884679642,0.30619753958279683,0.30943244031879724,0.31266734105479765,0.31590224179079807,0.31913714252679848,0.32237204326279889,0.3256069439987993,0.32884184473479972,0.33207674547080013,0.33531164620680043,0.33652635258814562,0.3377410589694908,0.33895576535083599,0.34017047173218118,0.34138517811352637,0.34259988449487155,0.34381459087621674,0.34502929725756193,0.34624400363890712,0.3474587100202523,0.34867341640159749,0.34988812278294268,0.35110282916428787,0.35231753554563305,0.35353224192697824,0.35474694830832343,0.35596165468966862,0.3571763610710138,0.35839106745235899,0.35960577383370412]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 2 - Conservative",0.299727738110796,0.299727738110796,0.299727738110796,0.299727738110796,0.299727738110796,0.299727738110796,0.299727738110796,0.299727738110796,0.299727738110796,0.299727738110796,0.299727738110796,0.299727738110796,0.30150693351559621,0.30328612892039641,0.30506532432519662,0.30684451972999682,0.30862371513479703,0.31040291053959723,0.31218210594439744,0.31396130134919764,0.31574049675399785,0.31751969215879805,0.31929888756359825,0.32107808296839846,0.32285727837319866,0.32463647377799887,0.32641566918279907,0.32819486458759928,0.32997405999239948,0.33175325539719969,0.33353245080199989,0.33531164620680043]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 1 - Advanced",0.30900312471459246,0.31461503597074936,0.32022694722690626,0.32583885848306315,0.33145076973922005,0.33706268099537695,0.34267459225153385,0.34828650350769075,0.35389841476384765,0.35951032602000454,0.36512223727616144,0.37073414853231812,0.37154009233347535,0.37234603613463257,0.3731519799357898,0.37395792373694703,0.37476386753810426,0.37556981133926148,0.37637575514041871,0.37718169894157594,0.37798764274273317,0.37879358654389039,0.37959953034504762,0.38040547414620485,0.38121141794736207,0.3820173617485193,0.38282330554967653,0.38362924935083376,0.38443519315199098,0.38524113695314821,0.38604708075430544,0.38685302455546244]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 1 - Moderate",0.30900312471459246,0.31233813281850092,0.31567314092240939,0.31900814902631786,0.32234315713022632,0.32567816523413479,0.32901317333804325,0.33234818144195172,0.33568318954586018,0.33901819764976865,0.34235320575367711,0.34568821385758558,0.34694051059132219,0.34819280732505881,0.34944510405879542,0.35069740079253203,0.35194969752626865,0.35320199426000526,0.35445429099374187,0.35570658772747848,0.3569588844612151,0.35821118119495171,0.35946347792868832,0.36071577466242494,0.36196807139616155,0.36322036812989816,0.36447266486363478,0.36572496159737139,0.366977258331108,0.36822955506484462,0.36948185179858123,0.37073414853231812]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 1 - Conservative",0.30900312471459246,0.30900312471459246,0.30900312471459246,0.30900312471459246,0.30900312471459246,0.30900312471459246,0.30900312471459246,0.30900312471459246,0.30900312471459246,0.30900312471459246,0.30900312471459246,0.30900312471459246,0.31083737917174209,0.31267163362889172,0.31450588808604135,0.31634014254319098,0.31817439700034061,0.32000865145749025,0.32184290591463988,0.32367716037178951,0.32551141482893914,0.32734566928608877,0.3291799237432384,0.33101417820038803,0.33284843265753766,0.33468268711468729,0.33651694157183693,0.33835119602898656,0.34018545048613619,0.34201970494328582,0.34385395940043545,0.34568821385758558]
[]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Annual Energy Production (kWh/kW)","Utility PV - Class 10 - Advanced",{"$f":"L92*8760","v":1687.6377256722205},1718.28749064713,1748.9372556220396,1779.5870205969491,1810.2367855718585,1840.8865505467679,1871.5363155216776,1902.186080496587,1932.8358454714964,1963.4856104464059,1994.1353754213155,2024.7851403962256,2029.1868472231738,2033.5885540501222,2037.9902608770703,2042.3919677040185,2046.7936745309667,2051.1953813579148,2055.597088184863,2059.9987950118116,2064.4005018387597,2068.8022086657079,2073.2039154926561,2077.6056223196042,2082.0073291465524,2086.4090359735005,2090.8107428004491,2095.2124496273973,2099.6141564543454,2104.0158632812936,2108.4175701082418,2112.8192769351922]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 10 - Moderate",{"$f":"L93*8760","v":1687.6377256722205},1705.8520576365884,1724.0663896009562,1742.280721565324,1760.4950535296919,1778.7093854940597,1796.9237174584275,1815.1380494227953,1833.3523813871632,1851.566713351531,1869.7810453158988,1887.9953772802658,1894.8348654360639,1901.6743535918617,1908.5138417476599,1915.353329903458,1922.1928180592558,1929.0323062150539,1935.8717943708518,1942.7112825266499,1949.550770682448,1956.3902588382459,1963.229746994044,1970.0692351498419,1976.90872330564,1983.7482114614381,1990.587699617236,1997.4271877730341,2004.266675928832,2011.1061640846301,2017.9456522404282,2024.7851403962256]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 10 - Conservative",{"$f":"L94*8760","v":1687.6377256722205},1687.6377256722205,1687.6377256722205,1687.6377256722205,1687.6377256722205,1687.6377256722205,1687.6377256722205,1687.6377256722205,1687.6377256722205,1687.6377256722205,1687.6377256722205,1687.6377256722205,1697.6556082526229,1707.6734908330252,1717.6913734134275,1727.7092559938299,1737.7271385742322,1747.7450211546343,1757.7629037350366,1767.7807863154389,1777.7986688958413,1787.8165514762436,1797.8344340566459,1807.8523166370483,1817.8701992174504,1827.8880817978527,1837.905964378255,1847.9238469586574,1857.9417295390597,1867.959612119462,1877.9774946998643,1887.9953772802658]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 9 - Advanced",{"$f":"L95*8760","v":1837.2466222045089},1870.6134854328625,1903.9803486612159,1937.3472118895695,1970.7140751179229,2004.0809383462763,2037.4478015746299,2070.8146648029833,2104.1815280313367,2137.5483912596906,2170.915254488044,2204.2821177163983,2209.0740353636079,2213.8659530108175,2218.6578706580272,2223.4497883052368,2228.2417059524464,2233.033623599656,2237.8255412468657,2242.6174588940758,2247.4093765412854,2252.201294188495,2256.9932118357046,2261.7851294829143,2266.5770471301239,2271.3689647773335,2276.1608824245432,2280.9528000717532,2285.7447177189629,2290.5366353661725,2295.3285530133821,2300.1204706605895]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 9 - Moderate",{"$f":"L96*8760","v":1837.2466222045089},1857.0756526701066,1876.9046831357043,1896.7337136013018,1916.5627440668995,1936.3917745324973,1956.2208049980948,1976.0498354636925,1995.8788659292902,2015.7078963948877,2035.5369268604854,2055.365957326082,2062.8117653455979,2070.2575733651133,2077.7033813846292,2085.1491894041451,2092.594997423661,2100.0408054431769,2107.4866134626923,2114.9324214822082,2122.378229501724,2129.8240375212399,2137.2698455407558,2144.7156535602717,2152.1614615797871,2159.607269599303,2167.0530776188189,2174.4988856383347,2181.9446936578506,2189.390501677366,2196.8363096968824,2204.2821177163983]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 9 - Conservative",{"$f":"L97*8760","v":1837.2466222045089},1837.2466222045089,1837.2466222045089,1837.2466222045089,1837.2466222045089,1837.2466222045089,1837.2466222045089,1837.2466222045089,1837.2466222045089,1837.2466222045089,1837.2466222045089,1837.2466222045089,1848.1525889605875,1859.0585557166662,1869.9645224727449,1880.8704892288233,1891.776455984902,1902.6824227409807,1913.5883894970593,1924.494356253138,1935.4003230092164,1946.3062897652951,1957.2122565213738,1968.1182232774524,1979.0241900335311,1989.9301567896098,2000.8361235456882,2011.7420903017669,2022.6480570578456,2033.5540238139242,2044.4599905700029,2055.365957326082]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 8 - Advanced",{"$f":"L98*8760","v":1931.5262605339803},1966.6053684655428,2001.6844763971053,2036.7635843286675,2071.8426922602303,2106.9218001917925,2142.0009081233552,2177.0800160549175,2212.1591239864797,2247.2382319180424,2282.3173398496047,2317.3964477811669,2322.4342661459086,2327.4720845106503,2332.5099028753921,2337.5477212401338,2342.5855396048755,2347.6233579696172,2352.661176334359,2357.6989946991002,2362.736813063842,2367.7746314285837,2372.8124497933254,2377.8502681580671,2382.8880865228089,2387.9259048875506,2392.9637232522923,2398.001541617034,2403.0393599817753,2408.077178346517,2413.1149967112588,2418.1528150760005]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 8 - Moderate",{"$f":"L99*8760","v":1931.5262605339803},1952.3728320297948,1973.2194035256093,1994.065975021424,2014.9125465172385,2035.759118013053,2056.6056895088677,2077.4522610046824,2098.2988325004967,2119.1454039963114,2139.9919754921261,2160.8385469879399,2168.6664420276011,2176.4943370672622,2184.3222321069238,2192.1501271465854,2199.9780221862466,2207.8059172259082,2215.6338122655698,2223.4617073052314,2231.289602344893,2239.1174973845546,2246.9453924242162,2254.7732874638778,2262.6011825035393,2270.4290775432005,2278.2569725828621,2286.0848676225237,2293.9127626621853,2301.7406577018469,2309.5685527415085,2317.3964477811669]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 8 - Conservative",{"$f":"L100*8760","v":1931.5262605339803},1931.5262605339803,1931.5262605339803,1931.5262605339803,1931.5262605339803,1931.5262605339803,1931.5262605339803,1931.5262605339803,1931.5262605339803,1931.5262605339803,1931.5262605339803,1931.5262605339803,1942.9918748566784,1954.4574891793764,1965.9231035020746,1977.3887178247726,1988.8543321474706,2000.3199464701686,2011.7855607928668,2023.2511751155648,2034.7167894382628,2046.1824037609611,2057.6480180836588,2069.1136324063573,2080.5792467290553,2092.0448610517533,2103.5104753744513,2114.9760896971493,2126.4417040198473,2137.9073183425458,2149.3729326652438,2160.8385469879399]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 7 - Advanced",{"$f":"L101*8760","v":2027.6025795822927},2064.4265623490705,2101.2505451158477,2138.0745278826253,2174.8985106494029,2211.7224934161804,2248.546476182958,2285.3704589497356,2322.1944417165132,2359.0184244832908,2395.8424072500684,2432.6663900168469,2437.9547952125358,2443.2432004082243,2448.5316056039132,2453.8200107996022,2459.1084159952911,2464.3968211909801,2469.6852263866685,2474.9736315823575,2480.2620367780464,2485.5504419737354,2490.8388471694243,2496.1272523651128,2501.4156575608017,2506.7040627564907,2511.9924679521796,2517.2808731478685,2522.569278343557,2527.857683539246,2533.1460887349349,2538.4344939306229]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 7 - Moderate",{"$f":"L102*8760","v":2027.6025795822927},2049.486083319216,2071.3695870561392,2093.2530907930618,2115.1365945299849,2137.020098266908,2158.9036020038311,2180.7871057407542,2202.6706094776769,2224.5541132146,2246.4376169515231,2268.3211206884457,2276.5383841548655,2284.7556476212853,2292.9729110877051,2301.1901745541254,2309.4074380205452,2317.624701486965,2325.8419649533848,2334.0592284198046,2342.2764918862244,2350.4937553526447,2358.7110188190645,2366.9282822854843,2375.1455457519041,2383.3628092183239,2391.5800726847438,2399.797336151164,2408.0145996175838,2416.2318630840036,2424.4491265504234,2432.6663900168469]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 7 - Conservative",{"$f":"L103*8760","v":2027.6025795822927},2027.6025795822927,2027.6025795822927,2027.6025795822927,2027.6025795822927,2027.6025795822927,2027.6025795822927,2027.6025795822927,2027.6025795822927,2027.6025795822927,2027.6025795822927,2027.6025795822927,2039.6385066376006,2051.6744336929082,2063.7103607482159,2075.746287803524,2087.7822148588316,2099.8181419141392,2111.8540689694473,2123.889996024755,2135.9259230800626,2147.9618501353702,2159.9977771906783,2172.033704245986,2184.0696313012936,2196.1055583566013,2208.1414854119089,2220.1774124672165,2232.2133395225246,2244.2492665778323,2256.2851936331399,2268.3211206884457]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 6 - Advanced",{"$f":"L104*8760","v":2130.4620137779229},2169.1540618501813,2207.8461099224392,2246.5381579946975,2285.2302060669554,2323.9222541392132,2362.6143022114716,2401.3063502837294,2439.9983983559878,2478.6904464282457,2517.382494500504,2556.0745425727623,2561.6312263609639,2567.1879101491654,2572.744593937367,2578.3012777255681,2583.8579615137696,2589.4146453019712,2594.9713290901727,2600.5280128783743,2606.0846966665754,2611.6413804547769,2617.1980642429785,2622.75474803118,2628.3114318193816,2633.8681156075827,2639.4247993957842,2644.9814831839858,2650.5381669721874,2656.0948507603889,2661.65153454859,2667.2082183367957]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 6 - Moderate",{"$f":"L105*8760","v":2130.4620137779229},2153.4556585431046,2176.4493033082867,2199.4429480734684,2222.4365928386501,2245.4302376038318,2268.4238823690139,2291.4175271341956,2314.4111718993772,2337.4048166645589,2360.398461429741,2383.3921061949236,2392.0262280138154,2400.6603498327072,2409.294471651599,2417.9285934704903,2426.5627152893821,2435.1968371082739,2443.8309589271657,2452.4650807460575,2461.0992025649493,2469.7333243838411,2478.3674462027329,2487.0015680216247,2495.6356898405165,2504.2698116594079,2512.9039334782997,2521.5380552971915,2530.1721771160833,2538.8062989349751,2547.4404207538669,2556.0745425727623]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 6 - Conservative",{"$f":"L106*8760","v":2130.4620137779229},2130.4620137779229,2130.4620137779229,2130.4620137779229,2130.4620137779229,2130.4620137779229,2130.4620137779229,2130.4620137779229,2130.4620137779229,2130.4620137779229,2130.4620137779229,2130.4620137779229,2143.108518398773,2155.755023019623,2168.401527640473,2181.048032261323,2193.6945368821735,2206.3410415030235,2218.9875461238739,2231.6340507447239,2244.2805553655744,2256.9270599864244,2269.5735646072749,2282.2200692281249,2294.8665738489753,2307.5130784698254,2320.1595830906758,2332.8060877115258,2345.4525923323763,2358.0990969532263,2370.7456015740768,2383.3921061949236]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 5 - Advanced",{"$f":"L107*8760","v":2210.8858235309021},2251.038475872559,2291.191128214216,2331.3437805558733,2371.4964328975302,2411.6490852391871,2451.8017375808445,2491.9543899225014,2532.1070422641583,2572.2596946058152,2612.4123469474725,2652.5649992891299,2658.3314449397585,2664.0978905903867,2669.8643362410148,2675.6307818916434,2681.3972275422716,2687.1636731928998,2692.9301188435284,2698.6965644941565,2704.4630101447847,2710.2294557954133,2715.9959014460414,2721.7623470966701,2727.5287927472982,2733.2952383979264,2739.061684048555,2744.8281296991831,2750.5945753498113,2756.3610210004399,2762.1274666510681,2767.8939123017008]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 5 - Moderate",{"$f":"L108*8760","v":2210.8858235309021},2234.7474661764322,2258.6091088219628,2282.4707514674933,2306.3323941130234,2330.1940367585539,2354.055679404084,2377.9173220496145,2401.7789646951451,2425.6406073406752,2449.5022499862057,2473.3638926317376,2482.3239479646072,2491.2840032974768,2500.2440586303469,2509.2041139632165,2518.1641692960861,2527.1242246289557,2536.0842799618254,2545.0443352946954,2554.004390627565,2562.9644459604347,2571.9245012933043,2580.8845566261743,2589.844611959044,2598.8046672919136,2607.7647226247832,2616.7247779576533,2625.6848332905229,2634.6448886233925,2643.6049439562621,2652.5649992891299]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 5 - Conservative",{"$f":"L109*8760","v":2210.8858235309021},2210.8858235309021,2210.8858235309021,2210.8858235309021,2210.8858235309021,2210.8858235309021,2210.8858235309021,2210.8858235309021,2210.8858235309021,2210.8858235309021,2210.8858235309021,2210.8858235309021,2224.0097269859439,2237.1336304409856,2250.2575338960273,2263.3814373510691,2276.5053408061108,2289.6292442611525,2302.7531477161942,2315.8770511712364,2329.0009546262781,2342.1248580813199,2355.2487615363616,2368.3726649914033,2381.4965684464451,2394.6204719014868,2407.7443753565285,2420.8682788115702,2433.9921822666124,2447.1160857216541,2460.2399891766959,2473.3638926317376]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 4 - Advanced",{"$f":"L110*8760","v":2366.5280328492527},2409.5073564979189,2452.4866801465846,2495.4660037952508,2538.4453274439165,2581.4246510925827,2624.4039747412485,2667.3832983899147,2710.3626220385804,2753.3419456872462,2796.3212693359123,2839.3005929845763,2845.4729855780211,2851.6453781714654,2857.8177707649102,2863.9901633583545,2870.1625559517993,2876.3349485452441,2882.5073411386884,2888.6797337321332,2894.8521263255775,2901.0245189190223,2907.1969115124671,2913.3693041059114,2919.5416966993562,2925.7140892928005,2931.8864818862453,2938.0588744796901,2944.2312670731344,2950.4036596665792,2956.5760522600235,2962.7484448534706]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 4 - Moderate",{"$f":"L111*8760","v":2366.5280328492527},2392.0694903182298,2417.6109477872069,2443.152405256184,2468.6938627251611,2494.2353201941382,2519.7767776631154,2545.318235132092,2570.8596926010691,2596.4011500700462,2621.9426075390234,2647.4840650080018,2657.0748914068308,2666.6657178056594,2676.2565442044884,2685.8473706033174,2695.4381970021459,2705.0290234009749,2714.6198497998034,2724.2106761986324,2733.8015025974614,2743.39232899629,2752.983155395119,2762.5739817939475,2772.1648081927765,2781.7556345916055,2791.346460990434,2800.937287389263,2810.528113788092,2820.1189401869206,2829.7097665857495,2839.3005929845763]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 4 - Conservative",{"$f":"L112*8760","v":2366.5280328492527},2366.5280328492527,2366.5280328492527,2366.5280328492527,2366.5280328492527,2366.5280328492527,2366.5280328492527,2366.5280328492527,2366.5280328492527,2366.5280328492527,2366.5280328492527,2366.5280328492527,2380.57583445719,2394.6236360651274,2408.6714376730647,2422.719239281002,2436.7670408889389,2450.8148424968763,2464.8626441048136,2478.910445712751,2492.9582473206883,2507.0060489286252,2521.0538505365625,2535.1016521444999,2549.1494537524372,2563.1972553603746,2577.2450569683115,2591.2928585762488,2605.3406601841862,2619.3884617921235,2633.4362634000609,2647.4840650080018]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 3 - Advanced",{"$f":"L113*8760","v":2504.1052622653087},2549.5831729527436,2595.0610836401779,2640.5389943276123,2686.0169050150466,2731.494815702481,2776.9727263899158,2822.4506370773502,2867.9285477647845,2913.4064584522189,2958.8843691396532,3004.3622798270858,3010.893502174536,3017.4247245219863,3023.9559468694365,3030.4871692168863,3037.0183915643365,3043.5496139117868,3050.080836259237,3056.6120586066872,3063.1432809541375,3069.6745033015873,3076.2057256490375,3082.7369479964877,3089.268170343938,3095.7993926913882,3102.330615038838,3108.8618373862882,3115.3930597337385,3121.9242820811887,3128.455504428639,3134.9867267760901]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 3 - Moderate",{"$f":"L114*8760","v":2504.1052622653087},2531.1315628906123,2558.1578635159158,2585.1841641412193,2612.2104647665228,2639.2367653918259,2666.2630660171294,2693.2893666424329,2720.3156672677364,2747.34196789304,2774.368268518343,2801.3945691436443,2811.5429546778164,2821.6913402119885,2831.8397257461606,2841.9881112803328,2852.1364968145053,2862.2848823486775,2872.4332678828496,2882.5816534170217,2892.7300389511938,2902.8784244853659,2913.0268100195381,2923.1751955537102,2933.3235810878828,2943.4719666220549,2953.620352156227,2963.7687376903991,2973.9171232245712,2984.0655087587434,2994.2138942929155,3004.3622798270858]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 3 - Conservative",{"$f":"L115*8760","v":2504.1052622653087},2504.1052622653087,2504.1052622653087,2504.1052622653087,2504.1052622653087,2504.1052622653087,2504.1052622653087,2504.1052622653087,2504.1052622653087,2504.1052622653087,2504.1052622653087,2504.1052622653087,2518.9697276092256,2533.8341929531425,2548.698658297059,2563.5631236409758,2578.4275889848927,2593.2920543288092,2608.1565196727261,2623.020985016643,2637.8854503605594,2652.7499157044763,2667.6143810483932,2682.4788463923096,2697.3433117362265,2712.2077770801434,2727.0722424240598,2741.9367077679767,2756.8011731118936,2771.66563845581,2786.5301037997269,2801.3945691436443]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 2 - Advanced",{"$f":"L116*8760","v":2625.6149858505728},2673.2996761171798,2720.9843663837869,2768.6690566503939,2816.3537469170005,2864.0384371836076,2911.7231274502146,2959.4078177168212,3007.0925079834283,3054.7771982500353,3102.4618885166424,3150.1465787832481,3156.9947235197337,3163.8428682562189,3170.6910129927046,3177.5391577291898,3184.3873024656755,3191.2354472021611,3198.0835919386464,3204.931736675132,3211.7798814116172,3218.6280261481029,3225.4761708845886,3232.3243156210738,3239.1724603575594,3246.0206050940446,3252.8687498305303,3259.7168945670155,3266.5650393035012,3273.4131840399868,3280.2613287764721,3287.1094735129545]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 2 - Moderate",{"$f":"L117*8760","v":2625.6149858505728},2653.9527162979366,2682.2904467453004,2710.6281771926638,2738.9659076400276,2767.3036380873909,2795.6413685347547,2823.9790989821181,2852.3168294294819,2880.6545598768457,2908.9922903242091,2937.330020771572,2947.9708486721556,2958.6116765727393,2969.2525044733234,2979.893332373907,2990.5341602744911,3001.1749881750748,3011.8158160756589,3022.4566439762425,3033.0974718768261,3043.7382997774102,3054.3791276779939,3065.019955578578,3075.6607834791616,3086.3016113797457,3096.9424392803294,3107.583267180913,3118.2240950814971,3128.8649229820808,3139.5057508826649,3150.1465787832481]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 2 - Conservative",{"$f":"L118*8760","v":2625.6149858505728},2625.6149858505728,2625.6149858505728,2625.6149858505728,2625.6149858505728,2625.6149858505728,2625.6149858505728,2625.6149858505728,2625.6149858505728,2625.6149858505728,2625.6149858505728,2625.6149858505728,2641.2007375966227,2656.7864893426727,2672.3722410887226,2687.9579928347721,2703.543744580822,2719.129496326872,2734.7152480729214,2750.3009998189714,2765.8867515650213,2781.4725033110708,2797.0582550571207,2812.6440068031707,2828.2297585492202,2843.8155102952701,2859.40126204132,2874.9870137873695,2890.5727655334194,2906.1585172794694,2921.7442690255189,2937.330020771572]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 1 - Advanced",{"$f":"L119*8760","v":2706.8673724998298},2756.0277151037644,2805.1880577076986,2854.3484003116332,2903.5087429155678,2952.669085519502,3001.8294281234366,3050.9897707273708,3100.1501133313054,3149.3104559352396,3198.4707985391742,3247.6311411431066,3254.6912088412441,3261.7512765393813,3268.8113442375188,3275.8714119356559,3282.9314796337931,3289.9915473319306,3297.0516150300678,3304.1116827282053,3311.1717504263424,3318.23181812448,3325.2918858226171,3332.3519535207543,3339.4120212188918,3346.4720889170289,3353.5321566151665,3360.5922243133036,3367.6522920114412,3374.7123597095783,3381.7724274077154,3388.8324951058512]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 1 - Moderate",{"$f":"L120*8760","v":2706.8673724998298},2736.0820434900679,2765.296714480306,2794.5113854705446,2823.7260564607827,2852.9407274510208,2882.155398441259,2911.3700694314971,2940.5847404217352,2969.7994114119733,2999.0140824022114,3028.2287533924496,3039.1988727799826,3050.1689921675152,3061.1391115550477,3072.1092309425808,3083.0793503301134,3094.0494697176459,3105.019589105179,3115.9897084927115,3126.9598278802441,3137.9299472677772,3148.9000666553097,3159.8701860428423,3170.8403054303753,3181.8104248179079,3192.7805442054405,3203.7506635929735,3214.7207829805061,3225.6909023680387,3236.6610217555717,3247.6311411431066]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 1 - Conservative",{"$f":"L121*8760","v":2706.8673724998298},2706.8673724998298,2706.8673724998298,2706.8673724998298,2706.8673724998298,2706.8673724998298,2706.8673724998298,2706.8673724998298,2706.8673724998298,2706.8673724998298,2706.8673724998298,2706.8673724998298,2722.9354415444609,2739.0035105890915,2755.0715796337222,2771.1396486783528,2787.2077177229839,2803.2757867676146,2819.3438558122452,2835.4119248568759,2851.479993901507,2867.5480629461376,2883.6161319907683,2899.6842010353994,2915.75227008003,2931.8203391246607,2947.8884081692913,2963.9564772139224,2980.0245462585531,2996.0926153031837,3012.1606843478144,3028.2287533924496]
[]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"CAPEX ($/kW)","Utility PV - Class 10 - Advanced",{"$f":"L188+L220","v":1391.1592345989786},1376.5401161146963,1302.6491100628066,1228.7581040109167,1154.8670979590268,1080.9760919071371,1007.0850858552473,933.19407980335757,859.30307375146788,785.41206769957807,711.52106164768838,637.63005559579869,629.78789807356213,621.94574055132568,614.10358302908912,606.26142550685267,598.41926798461623,590.57711046237966,582.73495294014322,574.89279541790677,567.05063789567021,559.20848037343376,551.36632285119731,543.52416532896063,535.68200780672419,527.83985028448774,519.99769276225118,512.15553524001473,504.31337771777828,496.47122019554183,488.62906267330538,480.78690515106979]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 10 - Moderate",{"$f":"L189+L221","v":1391.1592345989786},1376.5401161146963,1316.4771657967624,1256.4142154788285,1196.3512651608944,1136.2883148429605,1076.2253645250264,1016.1624142070926,956.09946388915887,896.03651357122499,835.9735632532911,775.91061293535768,768.99658506837977,762.08255720140187,755.16852933442397,748.25450146744595,741.34047360046804,734.42644573349003,727.51241786651212,720.59838999953422,713.68436213255632,706.7703342655783,699.8563063986004,692.94227853162249,686.02825066464447,679.11422279766668,672.20019493068867,665.28616706371076,658.37213919673275,651.45811132975484,644.54408346277694,637.63005559579869]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 10 - Conservative",{"$f":"L190+L222","v":1391.1592345989786},1376.5401161146963,1357.1233443632004,1337.7065726117048,1318.289800860209,1298.8730291087134,1279.4562573572175,1260.0394856057219,1240.622713854226,1221.2059421027302,1201.7891703512346,1182.3723985997397,1162.0493093165207,1141.7262200333016,1121.4031307500825,1101.0800414668636,1080.7569521836442,1060.4338629004253,1040.1107736172062,1019.7876843339869,999.4645950507678,979.14150576754867,958.81841648432953,938.4953272011104,918.17223791789127,897.84914863467236,877.52605935145323,857.20297006823409,836.87988078501496,816.55679150179583,796.2337022185767,775.91061293535768]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 9 - Advanced",{"$f":"L191+L223","v":1391.1592345989786},1376.5401161146963,1302.6491100628066,1228.7581040109167,1154.8670979590268,1080.9760919071371,1007.0850858552473,933.19407980335757,859.30307375146788,785.41206769957807,711.52106164768838,637.63005559579869,629.78789807356213,621.94574055132568,614.10358302908912,606.26142550685267,598.41926798461623,590.57711046237966,582.73495294014322,574.89279541790677,567.05063789567021,559.20848037343376,551.36632285119731,543.52416532896063,535.68200780672419,527.83985028448774,519.99769276225118,512.15553524001473,504.31337771777828,496.47122019554183,488.62906267330538,480.78690515106979]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 9 - Moderate",{"$f":"L192+L224","v":1391.1592345989786},1376.5401161146963,1316.4771657967624,1256.4142154788285,1196.3512651608944,1136.2883148429605,1076.2253645250264,1016.1624142070926,956.09946388915887,896.03651357122499,835.9735632532911,775.91061293535768,768.99658506837977,762.08255720140187,755.16852933442397,748.25450146744595,741.34047360046804,734.42644573349003,727.51241786651212,720.59838999953422,713.68436213255632,706.7703342655783,699.8563063986004,692.94227853162249,686.02825066464447,679.11422279766668,672.20019493068867,665.28616706371076,658.37213919673275,651.45811132975484,644.54408346277694,637.63005559579869]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 9 - Conservative",{"$f":"L193+L225","v":1391.1592345989786},1376.5401161146963,1357.1233443632004,1337.7065726117048,1318.289800860209,1298.8730291087134,1279.4562573572175,1260.0394856057219,1240.622713854226,1221.2059421027302,1201.7891703512346,1182.3723985997397,1162.0493093165207,1141.7262200333016,1121.4031307500825,1101.0800414668636,1080.7569521836442,1060.4338629004253,1040.1107736172062,1019.7876843339869,999.4645950507678,979.14150576754867,958.81841648432953,938.4953272011104,918.17223791789127,897.84914863467236,877.52605935145323,857.20297006823409,836.87988078501496,816.55679150179583,796.2337022185767,775.91061293535768]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 8 - Advanced",{"$f":"L194+L226","v":1391.1592345989786},1376.5401161146963,1302.6491100628066,1228.7581040109167,1154.8670979590268,1080.9760919071371,1007.0850858552473,933.19407980335757,859.30307375146788,785.41206769957807,711.52106164768838,637.63005559579869,629.78789807356213,621.94574055132568,614.10358302908912,606.26142550685267,598.41926798461623,590.57711046237966,582.73495294014322,574.89279541790677,567.05063789567021,559.20848037343376,551.36632285119731,543.52416532896063,535.68200780672419,527.83985028448774,519.99769276225118,512.15553524001473,504.31337771777828,496.47122019554183,488.62906267330538,480.78690515106979]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 8 - Moderate",{"$f":"L195+L227","v":1391.1592345989786},1376.5401161146963,1316.4771657967624,1256.4142154788285,1196.3512651608944,1136.2883148429605,1076.2253645250264,1016.1624142070926,956.09946388915887,896.03651357122499,835.9735632532911,775.91061293535768,768.99658506837977,762.08255720140187,755.16852933442397,748.25450146744595,741.34047360046804,734.42644573349003,727.51241786651212,720.59838999953422,713.68436213255632,706.7703342655783,699.8563063986004,692.94227853162249,686.02825066464447,679.11422279766668,672.20019493068867,665.28616706371076,658.37213919673275,651.45811132975484,644.54408346277694,637.63005559579869]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 8 - Conservative",{"$f":"L196+L228","v":1391.1592345989786},1376.5401161146963,1357.1233443632004,1337.7065726117048,1318.289800860209,1298.8730291087134,1279.4562573572175,1260.0394856057219,1240.622713854226,1221.2059421027302,1201.7891703512346,1182.3723985997397,1162.0493093165207,1141.7262200333016,1121.4031307500825,1101.0800414668636,1080.7569521836442,1060.4338629004253,1040.1107736172062,1019.7876843339869,999.4645950507678,979.14150576754867,958.81841648432953,938.4953272011104,918.17223791789127,897.84914863467236,877.52605935145323,857.20297006823409,836.87988078501496,816.55679150179583,796.2337022185767,775.91061293535768]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 7 - Advanced",{"$f":"L197+L229","v":1391.1592345989786},1376.5401161146963,1302.6491100628066,1228.7581040109167,1154.8670979590268,1080.9760919071371,1007.0850858552473,933.19407980335757,859.30307375146788,785.41206769957807,711.52106164768838,637.63005559579869,629.78789807356213,621.94574055132568,614.10358302908912,606.26142550685267,598.41926798461623,590.57711046237966,582.73495294014322,574.89279541790677,567.05063789567021,559.20848037343376,551.36632285119731,543.52416532896063,535.68200780672419,527.83985028448774,519.99769276225118,512.15553524001473,504.31337771777828,496.47122019554183,488.62906267330538,480.78690515106979]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 7 - Moderate",{"$f":"L198+L230","v":1391.1592345989786},1376.5401161146963,1316.4771657967624,1256.4142154788285,1196.3512651608944,1136.2883148429605,1076.2253645250264,1016.1624142070926,956.09946388915887,896.03651357122499,835.9735632532911,775.91061293535768,768.99658506837977,762.08255720140187,755.16852933442397,748.25450146744595,741.34047360046804,734.42644573349003,727.51241786651212,720.59838999953422,713.68436213255632,706.7703342655783,699.8563063986004,692.94227853162249,686.02825066464447,679.11422279766668,672.20019493068867,665.28616706371076,658.37213919673275,651.45811132975484,644.54408346277694,637.63005559579869]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 7 - Conservative",{"$f":"L199+L231","v":1391.1592345989786},1376.5401161146963,1357.1233443632004,1337.7065726117048,1318.289800860209,1298.8730291087134,1279.4562573572175,1260.0394856057219,1240.622713854226,1221.2059421027302,1201.7891703512346,1182.3723985997397,1162.0493093165207,1141.7262200333016,1121.4031307500825,1101.0800414668636,1080.7569521836442,1060.4338629004253,1040.1107736172062,1019.7876843339869,999.4645950507678,979.14150576754867,958.81841648432953,938.4953272011104,918.17223791789127,897.84914863467236,877.52605935145323,857.20297006823409,836.87988078501496,816.55679150179583,796.2337022185767,775.91061293535768]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 6 - Advanced",{"$f":"L200+L232","v":1391.1592345989786},1376.5401161146963,1302.6491100628066,1228.7581040109167,1154.8670979590268,1080.9760919071371,1007.0850858552473,933.19407980335757,859.30307375146788,785.41206769957807,711.52106164768838,637.63005559579869,629.78789807356213,621.94574055132568,614.10358302908912,606.26142550685267,598.41926798461623,590.57711046237966,582.73495294014322,574.89279541790677,567.05063789567021,559.20848037343376,551.36632285119731,543.52416532896063,535.68200780672419,527.83985028448774,519.99769276225118,512.15553524001473,504.31337771777828,496.47122019554183,488.62906267330538,480.78690515106979]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 6 - Moderate",{"$f":"L201+L233","v":1391.1592345989786},1376.5401161146963,1316.4771657967624,1256.4142154788285,1196.3512651608944,1136.2883148429605,1076.2253645250264,1016.1624142070926,956.09946388915887,896.03651357122499,835.9735632532911,775.91061293535768,768.99658506837977,762.08255720140187,755.16852933442397,748.25450146744595,741.34047360046804,734.42644573349003,727.51241786651212,720.59838999953422,713.68436213255632,706.7703342655783,699.8563063986004,692.94227853162249,686.02825066464447,679.11422279766668,672.20019493068867,665.28616706371076,658.37213919673275,651.45811132975484,644.54408346277694,637.63005559579869]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 6 - Conservative",{"$f":"L202+L234","v":1391.1592345989786},1376.5401161146963,1357.1233443632004,1337.7065726117048,1318.289800860209,1298.8730291087134,1279.4562573572175,1260.0394856057219,1240.622713854226,1221.2059421027302,1201.7891703512346,1182.3723985997397,1162.0493093165207,1141.7262200333016,1121.4031307500825,1101.0800414668636,1080.7569521836442,1060.4338629004253,1040.1107736172062,1019.7876843339869,999.4645950507678,979.14150576754867,958.81841648432953,938.4953272011104,918.17223791789127,897.84914863467236,877.52605935145323,857.20297006823409,836.87988078501496,816.55679150179583,796.2337022185767,775.91061293535768]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 5 - Advanced",{"$f":"L203+L235","v":1391.1592345989786},1376.5401161146963,1302.6491100628066,1228.7581040109167,1154.8670979590268,1080.9760919071371,1007.0850858552473,933.19407980335757,859.30307375146788,785.41206769957807,711.52106164768838,637.63005559579869,629.78789807356213,621.94574055132568,614.10358302908912,606.26142550685267,598.41926798461623,590.57711046237966,582.73495294014322,574.89279541790677,567.05063789567021,559.20848037343376,551.36632285119731,543.52416532896063,535.68200780672419,527.83985028448774,519.99769276225118,512.15553524001473,504.31337771777828,496.47122019554183,488.62906267330538,480.78690515106979]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 5 - Moderate",{"$f":"L204+L236","v":1391.1592345989786},1376.5401161146963,1316.4771657967624,1256.4142154788285,1196.3512651608944,1136.2883148429605,1076.2253645250264,1016.1624142070926,956.09946388915887,896.03651357122499,835.9735632532911,775.91061293535768,768.99658506837977,762.08255720140187,755.16852933442397,748.25450146744595,741.34047360046804,734.42644573349003,727.51241786651212,720.59838999953422,713.68436213255632,706.7703342655783,699.8563063986004,692.94227853162249,686.02825066464447,679.11422279766668,672.20019493068867,665.28616706371076,658.37213919673275,651.45811132975484,644.54408346277694,637.63005559579869]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 5 - Conservative",{"$f":"L205+L237","v":1391.1592345989786},1376.5401161146963,1357.1233443632004,1337.7065726117048,1318.289800860209,1298.8730291087134,1279.4562573572175,1260.0394856057219,1240.622713854226,1221.2059421027302,1201.7891703512346,1182.3723985997397,1162.0493093165207,1141.7262200333016,1121.4031307500825,1101.0800414668636,1080.7569521836442,1060.4338629004253,1040.1107736172062,1019.7876843339869,999.4645950507678,979.14150576754867,958.81841648432953,938.4953272011104,918.17223791789127,897.84914863467236,877.52605935145323,857.20297006823409,836.87988078501496,816.55679150179583,796.2337022185767,775.91061293535768]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 4 - Advanced",{"$f":"L206+L238","v":1391.1592345989786},1376.5401161146963,1302.6491100628066,1228.7581040109167,1154.8670979590268,1080.9760919071371,1007.0850858552473,933.19407980335757,859.30307375146788,785.41206769957807,711.52106164768838,637.63005559579869,629.78789807356213,621.94574055132568,614.10358302908912,606.26142550685267,598.41926798461623,590.57711046237966,582.73495294014322,574.89279541790677,567.05063789567021,559.20848037343376,551.36632285119731,543.52416532896063,535.68200780672419,527.83985028448774,519.99769276225118,512.15553524001473,504.31337771777828,496.47122019554183,488.62906267330538,480.78690515106979]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 4 - Moderate",{"$f":"L207+L239","v":1391.1592345989786},1376.5401161146963,1316.4771657967624,1256.4142154788285,1196.3512651608944,1136.2883148429605,1076.2253645250264,1016.1624142070926,956.09946388915887,896.03651357122499,835.9735632532911,775.91061293535768,768.99658506837977,762.08255720140187,755.16852933442397,748.25450146744595,741.34047360046804,734.42644573349003,727.51241786651212,720.59838999953422,713.68436213255632,706.7703342655783,699.8563063986004,692.94227853162249,686.02825066464447,679.11422279766668,672.20019493068867,665.28616706371076,658.37213919673275,651.45811132975484,644.54408346277694,637.63005559579869]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 4 - Conservative",{"$f":"L208+L240","v":1391.1592345989786},1376.5401161146963,1357.1233443632004,1337.7065726117048,1318.289800860209,1298.8730291087134,1279.4562573572175,1260.0394856057219,1240.622713854226,1221.2059421027302,1201.7891703512346,1182.3723985997397,1162.0493093165207,1141.7262200333016,1121.4031307500825,1101.0800414668636,1080.7569521836442,1060.4338629004253,1040.1107736172062,1019.7876843339869,999.4645950507678,979.14150576754867,958.81841648432953,938.4953272011104,918.17223791789127,897.84914863467236,877.52605935145323,857.20297006823409,836.87988078501496,816.55679150179583,796.2337022185767,775.91061293535768]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 3 - Advanced",{"$f":"L209+L241","v":1391.1592345989786},1376.5401161146963,1302.6491100628066,1228.7581040109167,1154.8670979590268,1080.9760919071371,1007.0850858552473,933.19407980335757,859.30307375146788,785.41206769957807,711.52106164768838,637.63005559579869,629.78789807356213,621.94574055132568,614.10358302908912,606.26142550685267,598.41926798461623,590.57711046237966,582.73495294014322,574.89279541790677,567.05063789567021,559.20848037343376,551.36632285119731,543.52416532896063,535.68200780672419,527.83985028448774,519.99769276225118,512.15553524001473,504.31337771777828,496.47122019554183,488.62906267330538,480.78690515106979]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 3 - Moderate",{"$f":"L210+L242","v":1391.1592345989786},1376.5401161146963,1316.4771657967624,1256.4142154788285,1196.3512651608944,1136.2883148429605,1076.2253645250264,1016.1624142070926,956.09946388915887,896.03651357122499,835.9735632532911,775.91061293535768,768.99658506837977,762.08255720140187,755.16852933442397,748.25450146744595,741.34047360046804,734.42644573349003,727.51241786651212,720.59838999953422,713.68436213255632,706.7703342655783,699.8563063986004,692.94227853162249,686.02825066464447,679.11422279766668,672.20019493068867,665.28616706371076,658.37213919673275,651.45811132975484,644.54408346277694,637.63005559579869]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 3 - Conservative",{"$f":"L211+L243","v":1391.1592345989786},1376.5401161146963,1357.1233443632004,1337.7065726117048,1318.289800860209,1298.8730291087134,1279.4562573572175,1260.0394856057219,1240.622713854226,1221.2059421027302,1201.7891703512346,1182.3723985997397,1162.0493093165207,1141.7262200333016,1121.4031307500825,1101.0800414668636,1080.7569521836442,1060.4338629004253,1040.1107736172062,1019.7876843339869,999.4645950507678,979.14150576754867,958.81841648432953,938.4953272011104,918.17223791789127,897.84914863467236,877.52605935145323,857.20297006823409,836.87988078501496,816.55679150179583,796.2337022185767,775.91061293535768]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 2 - Advanced",{"$f":"L212+L244","v":1391.1592345989786},1376.5401161146963,1302.6491100628066,1228.7581040109167,1154.8670979590268,1080.9760919071371,1007.0850858552473,933.19407980335757,859.30307375146788,785.41206769957807,711.52106164768838,637.63005559579869,629.78789807356213,621.94574055132568,614.10358302908912,606.26142550685267,598.41926798461623,590.57711046237966,582.73495294014322,574.89279541790677,567.05063789567021,559.20848037343376,551.36632285119731,543.52416532896063,535.68200780672419,527.83985028448774,519.99769276225118,512.15553524001473,504.31337771777828,496.47122019554183,488.62906267330538,480.78690515106979]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 2 - Moderate",{"$f":"L213+L245","v":1391.1592345989786},1376.5401161146963,1316.4771657967624,1256.4142154788285,1196.3512651608944,1136.2883148429605,1076.2253645250264,1016.1624142070926,956.09946388915887,896.03651357122499,835.9735632532911,775.91061293535768,768.99658506837977,762.08255720140187,755.16852933442397,748.25450146744595,741.34047360046804,734.42644573349003,727.51241786651212,720.59838999953422,713.68436213255632,706.7703342655783,699.8563063986004,692.94227853162249,686.02825066464447,679.11422279766668,672.20019493068867,665.28616706371076,658.37213919673275,651.45811132975484,644.54408346277694,637.63005559579869]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 2 - Conservative",{"$f":"L214+L246","v":1391.1592345989786},1376.5401161146963,1357.1233443632004,1337.7065726117048,1318.289800860209,1298.8730291087134,1279.4562573572175,1260.0394856057219,1240.622713854226,1221.2059421027302,1201.7891703512346,1182.3723985997397,1162.0493093165207,1141.7262200333016,1121.4031307500825,1101.0800414668636,1080.7569521836442,1060.4338629004253,1040.1107736172062,1019.7876843339869,999.4645950507678,979.14150576754867,958.81841648432953,938.4953272011104,918.17223791789127,897.84914863467236,877.52605935145323,857.20297006823409,836.87988078501496,816.55679150179583,796.2337022185767,775.91061293535768]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 1 - Advanced",{"$f":"L215+L247","v":1391.1592345989786},1376.5401161146963,1302.6491100628066,1228.7581040109167,1154.8670979590268,1080.9760919071371,1007.0850858552473,933.19407980335757,859.30307375146788,785.41206769957807,711.52106164768838,637.63005559579869,629.78789807356213,621.94574055132568,614.10358302908912,606.26142550685267,598.41926798461623,590.57711046237966,582.73495294014322,574.89279541790677,567.05063789567021,559.20848037343376,551.36632285119731,543.52416532896063,535.68200780672419,527.83985028448774,519.99769276225118,512.15553524001473,504.31337771777828,496.47122019554183,488.62906267330538,480.78690515106979]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 1 - Moderate",{"$f":"L216+L248","v":1391.1592345989786},1376.5401161146963,1316.4771657967624,1256.4142154788285,1196.3512651608944,1136.2883148429605,1076.2253645250264,1016.1624142070926,956.09946388915887,896.03651357122499,835.9735632532911,775.91061293535768,768.99658506837977,762.08255720140187,755.16852933442397,748.25450146744595,741.34047360046804,734.42644573349003,727.51241786651212,720.59838999953422,713.68436213255632,706.7703342655783,699.8563063986004,692.94227853162249,686.02825066464447,679.11422279766668,672.20019493068867,665.28616706371076,658.37213919673275,651.45811132975484,644.54408346277694,637.63005559579869]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 1 - Conservative",{"$f":"L217+L249","v":1391.1592345989786},1376.5401161146963,1357.1233443632004,1337.7065726117048,1318.289800860209,1298.8730291087134,1279.4562573572175,1260.0394856057219,1240.622713854226,1221.2059421027302,1201.7891703512346,1182.3723985997397,1162.0493093165207,1141.7262200333016,1121.4031307500825,1101.0800414668636,1080.7569521836442,1060.4338629004253,1040.1107736172062,1019.7876843339869,999.4645950507678,979.14150576754867,958.81841648432953,938.4953272011104,918.17223791789127,897.84914863467236,877.52605935145323,857.20297006823409,836.87988078501496,816.55679150179583,796.2337022185767,775.91061293535768]
[]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Construction Financing Cost ($/kW)","Utility PV - Class 10 - Advanced",{"$f":" ($N$39-1)*(L220+L319)","v":29.581228324135555},29.270371399187056,27.69917331721399,26.127975235240921,24.556777153267852,22.98557907129479,21.414380989321725,19.843182907348659,18.271984825375593,16.700786743402528,15.129588661429464,13.5583905794564,13.391637093263292,13.224883607070185,13.058130120877076,12.891376634683969,12.724623148490862,12.557869662297753,12.391116176104646,12.224362689911541,12.05760920371843,11.890855717525325,11.724102231332218,11.557348745139109,11.390595258946002,11.223841772752895,11.057088286559786,10.890334800366679,10.723581314173572,10.556827827980465,10.39007434178736,10.223320855594269]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 10 - Moderate",{"$f":" ($N$39-1)*(L221+L320)","v":29.581228324135555},29.270371399187056,27.993209300853877,26.716047202520695,25.438885104187513,24.161723005854327,22.884560907521145,21.607398809187966,20.330236710854788,19.053074612521609,17.775912514188427,16.498750415855259,16.351732424035315,16.204714432215376,16.057696440395432,15.910678448575489,15.763660456755545,15.616642464935602,15.46962447311566,15.322606481295718,15.175588489475777,15.028570497655833,14.88155250583589,14.734534514015946,14.587516522196005,14.440498530376063,14.293480538556121,14.146462546736178,13.999444554916234,13.852426563096291,13.705408571276349,13.5583905794564]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 10 - Conservative",{"$f":" ($N$39-1)*(L222+L321)","v":29.581228324135555},29.270371399187056,28.857498491317386,28.444625583447721,28.031752675578051,27.618879767708385,27.206006859838716,26.79313395196905,26.380261044099385,25.967388136229715,25.554515228360049,25.141642320490401,24.709497725258647,24.277353130026885,23.84520853479513,23.413063939563376,22.980919344331614,22.548774749099859,22.116630153868101,21.684485558636343,21.252340963404588,20.82019636817283,20.388051772941072,19.955907177709314,19.523762582477556,19.091617987245801,18.659473392014043,18.227328796782285,17.795184201550526,17.363039606318772,16.930895011087014,16.498750415855259]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 9 - Advanced",{"$f":" ($N$39-1)*(L223+L322)","v":29.581228324135555},29.270371399187056,27.69917331721399,26.127975235240921,24.556777153267852,22.98557907129479,21.414380989321725,19.843182907348659,18.271984825375593,16.700786743402528,15.129588661429464,13.5583905794564,13.391637093263292,13.224883607070185,13.058130120877076,12.891376634683969,12.724623148490862,12.557869662297753,12.391116176104646,12.224362689911541,12.05760920371843,11.890855717525325,11.724102231332218,11.557348745139109,11.390595258946002,11.223841772752895,11.057088286559786,10.890334800366679,10.723581314173572,10.556827827980465,10.39007434178736,10.223320855594269]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 9 - Moderate",{"$f":" ($N$39-1)*(L224+L323)","v":29.581228324135555},29.270371399187056,27.993209300853877,26.716047202520695,25.438885104187513,24.161723005854327,22.884560907521145,21.607398809187966,20.330236710854788,19.053074612521609,17.775912514188427,16.498750415855259,16.351732424035315,16.204714432215376,16.057696440395432,15.910678448575489,15.763660456755545,15.616642464935602,15.46962447311566,15.322606481295718,15.175588489475777,15.028570497655833,14.88155250583589,14.734534514015946,14.587516522196005,14.440498530376063,14.293480538556121,14.146462546736178,13.999444554916234,13.852426563096291,13.705408571276349,13.5583905794564]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 9 - Conservative",{"$f":" ($N$39-1)*(L225+L324)","v":29.581228324135555},29.270371399187056,28.857498491317386,28.444625583447721,28.031752675578051,27.618879767708385,27.206006859838716,26.79313395196905,26.380261044099385,25.967388136229715,25.554515228360049,25.141642320490401,24.709497725258647,24.277353130026885,23.84520853479513,23.413063939563376,22.980919344331614,22.548774749099859,22.116630153868101,21.684485558636343,21.252340963404588,20.82019636817283,20.388051772941072,19.955907177709314,19.523762582477556,19.091617987245801,18.659473392014043,18.227328796782285,17.795184201550526,17.363039606318772,16.930895011087014,16.498750415855259]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 8 - Advanced",{"$f":" ($N$39-1)*(L226+L325)","v":29.581228324135555},29.270371399187056,27.69917331721399,26.127975235240921,24.556777153267852,22.98557907129479,21.414380989321725,19.843182907348659,18.271984825375593,16.700786743402528,15.129588661429464,13.5583905794564,13.391637093263292,13.224883607070185,13.058130120877076,12.891376634683969,12.724623148490862,12.557869662297753,12.391116176104646,12.224362689911541,12.05760920371843,11.890855717525325,11.724102231332218,11.557348745139109,11.390595258946002,11.223841772752895,11.057088286559786,10.890334800366679,10.723581314173572,10.556827827980465,10.39007434178736,10.223320855594269]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 8 - Moderate",{"$f":" ($N$39-1)*(L227+L326)","v":29.581228324135555},29.270371399187056,27.993209300853877,26.716047202520695,25.438885104187513,24.161723005854327,22.884560907521145,21.607398809187966,20.330236710854788,19.053074612521609,17.775912514188427,16.498750415855259,16.351732424035315,16.204714432215376,16.057696440395432,15.910678448575489,15.763660456755545,15.616642464935602,15.46962447311566,15.322606481295718,15.175588489475777,15.028570497655833,14.88155250583589,14.734534514015946,14.587516522196005,14.440498530376063,14.293480538556121,14.146462546736178,13.999444554916234,13.852426563096291,13.705408571276349,13.5583905794564]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 8 - Conservative",{"$f":" ($N$39-1)*(L228+L327)","v":29.581228324135555},29.270371399187056,28.857498491317386,28.444625583447721,28.031752675578051,27.618879767708385,27.206006859838716,26.79313395196905,26.380261044099385,25.967388136229715,25.554515228360049,25.141642320490401,24.709497725258647,24.277353130026885,23.84520853479513,23.413063939563376,22.980919344331614,22.548774749099859,22.116630153868101,21.684485558636343,21.252340963404588,20.82019636817283,20.388051772941072,19.955907177709314,19.523762582477556,19.091617987245801,18.659473392014043,18.227328796782285,17.795184201550526,17.363039606318772,16.930895011087014,16.498750415855259]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 7 - Advanced",{"$f":" ($N$39-1)*(L229+L328)","v":29.581228324135555},29.270371399187056,27.69917331721399,26.127975235240921,24.556777153267852,22.98557907129479,21.414380989321725,19.843182907348659,18.271984825375593,16.700786743402528,15.129588661429464,13.5583905794564,13.391637093263292,13.224883607070185,13.058130120877076,12.891376634683969,12.724623148490862,12.557869662297753,12.391116176104646,12.224362689911541,12.05760920371843,11.890855717525325,11.724102231332218,11.557348745139109,11.390595258946002,11.223841772752895,11.057088286559786,10.890334800366679,10.723581314173572,10.556827827980465,10.39007434178736,10.223320855594269]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 7 - Moderate",{"$f":" ($N$39-1)*(L230+L329)","v":29.581228324135555},29.270371399187056,27.993209300853877,26.716047202520695,25.438885104187513,24.161723005854327,22.884560907521145,21.607398809187966,20.330236710854788,19.053074612521609,17.775912514188427,16.498750415855259,16.351732424035315,16.204714432215376,16.057696440395432,15.910678448575489,15.763660456755545,15.616642464935602,15.46962447311566,15.322606481295718,15.175588489475777,15.028570497655833,14.88155250583589,14.734534514015946,14.587516522196005,14.440498530376063,14.293480538556121,14.146462546736178,13.999444554916234,13.852426563096291,13.705408571276349,13.5583905794564]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 7 - Conservative",{"$f":" ($N$39-1)*(L231+L330)","v":29.581228324135555},29.270371399187056,28.857498491317386,28.444625583447721,28.031752675578051,27.618879767708385,27.206006859838716,26.79313395196905,26.380261044099385,25.967388136229715,25.554515228360049,25.141642320490401,24.709497725258647,24.277353130026885,23.84520853479513,23.413063939563376,22.980919344331614,22.548774749099859,22.116630153868101,21.684485558636343,21.252340963404588,20.82019636817283,20.388051772941072,19.955907177709314,19.523762582477556,19.091617987245801,18.659473392014043,18.227328796782285,17.795184201550526,17.363039606318772,16.930895011087014,16.498750415855259]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 6 - Advanced",{"$f":" ($N$39-1)*(L232+L331)","v":29.581228324135555},29.270371399187056,27.69917331721399,26.127975235240921,24.556777153267852,22.98557907129479,21.414380989321725,19.843182907348659,18.271984825375593,16.700786743402528,15.129588661429464,13.5583905794564,13.391637093263292,13.224883607070185,13.058130120877076,12.891376634683969,12.724623148490862,12.557869662297753,12.391116176104646,12.224362689911541,12.05760920371843,11.890855717525325,11.724102231332218,11.557348745139109,11.390595258946002,11.223841772752895,11.057088286559786,10.890334800366679,10.723581314173572,10.556827827980465,10.39007434178736,10.223320855594269]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 6 - Moderate",{"$f":" ($N$39-1)*(L233+L332)","v":29.581228324135555},29.270371399187056,27.993209300853877,26.716047202520695,25.438885104187513,24.161723005854327,22.884560907521145,21.607398809187966,20.330236710854788,19.053074612521609,17.775912514188427,16.498750415855259,16.351732424035315,16.204714432215376,16.057696440395432,15.910678448575489,15.763660456755545,15.616642464935602,15.46962447311566,15.322606481295718,15.175588489475777,15.028570497655833,14.88155250583589,14.734534514015946,14.587516522196005,14.440498530376063,14.293480538556121,14.146462546736178,13.999444554916234,13.852426563096291,13.705408571276349,13.5583905794564]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 6 - Conservative",{"$f":" ($N$39-1)*(L234+L333)","v":29.581228324135555},29.270371399187056,28.857498491317386,28.444625583447721,28.031752675578051,27.618879767708385,27.206006859838716,26.79313395196905,26.380261044099385,25.967388136229715,25.554515228360049,25.141642320490401,24.709497725258647,24.277353130026885,23.84520853479513,23.413063939563376,22.980919344331614,22.548774749099859,22.116630153868101,21.684485558636343,21.252340963404588,20.82019636817283,20.388051772941072,19.955907177709314,19.523762582477556,19.091617987245801,18.659473392014043,18.227328796782285,17.795184201550526,17.363039606318772,16.930895011087014,16.498750415855259]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 5 - Advanced",{"$f":" ($N$39-1)*(L235+L334)","v":29.581228324135555},{"$f":" ($N$39-1)*(M235+M334)","v":29.270371399187056},27.69917331721399,26.127975235240921,24.556777153267852,22.98557907129479,21.414380989321725,19.843182907348659,18.271984825375593,16.700786743402528,15.129588661429464,13.5583905794564,13.391637093263292,13.224883607070185,13.058130120877076,12.891376634683969,12.724623148490862,12.557869662297753,12.391116176104646,12.224362689911541,12.05760920371843,11.890855717525325,11.724102231332218,11.557348745139109,11.390595258946002,11.223841772752895,11.057088286559786,10.890334800366679,10.723581314173572,10.556827827980465,10.39007434178736,10.223320855594269]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 5 - Moderate",{"$f":" ($N$39-1)*(L236+L335)","v":29.581228324135555},29.270371399187056,27.993209300853877,26.716047202520695,25.438885104187513,24.161723005854327,22.884560907521145,21.607398809187966,20.330236710854788,19.053074612521609,17.775912514188427,16.498750415855259,16.351732424035315,16.204714432215376,16.057696440395432,15.910678448575489,15.763660456755545,15.616642464935602,15.46962447311566,15.322606481295718,15.175588489475777,15.028570497655833,14.88155250583589,14.734534514015946,14.587516522196005,14.440498530376063,14.293480538556121,14.146462546736178,13.999444554916234,13.852426563096291,13.705408571276349,13.5583905794564]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 5 - Conservative",{"$f":" ($N$39-1)*(L237+L336)","v":29.581228324135555},29.270371399187056,28.857498491317386,28.444625583447721,28.031752675578051,27.618879767708385,27.206006859838716,26.79313395196905,26.380261044099385,25.967388136229715,25.554515228360049,25.141642320490401,24.709497725258647,24.277353130026885,23.84520853479513,23.413063939563376,22.980919344331614,22.548774749099859,22.116630153868101,21.684485558636343,21.252340963404588,20.82019636817283,20.388051772941072,19.955907177709314,19.523762582477556,19.091617987245801,18.659473392014043,18.227328796782285,17.795184201550526,17.363039606318772,16.930895011087014,16.498750415855259]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 4 - Advanced",{"$f":" ($N$39-1)*(L238+L337)","v":29.581228324135555},29.270371399187056,27.69917331721399,26.127975235240921,24.556777153267852,22.98557907129479,21.414380989321725,19.843182907348659,18.271984825375593,16.700786743402528,15.129588661429464,13.5583905794564,13.391637093263292,13.224883607070185,13.058130120877076,12.891376634683969,12.724623148490862,12.557869662297753,12.391116176104646,12.224362689911541,12.05760920371843,11.890855717525325,11.724102231332218,11.557348745139109,11.390595258946002,11.223841772752895,11.057088286559786,10.890334800366679,10.723581314173572,10.556827827980465,10.39007434178736,10.223320855594269]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 4 - Moderate",{"$f":" ($N$39-1)*(L239+L338)","v":29.581228324135555},29.270371399187056,27.993209300853877,26.716047202520695,25.438885104187513,24.161723005854327,22.884560907521145,21.607398809187966,20.330236710854788,19.053074612521609,17.775912514188427,16.498750415855259,16.351732424035315,16.204714432215376,16.057696440395432,15.910678448575489,15.763660456755545,15.616642464935602,15.46962447311566,15.322606481295718,15.175588489475777,15.028570497655833,14.88155250583589,14.734534514015946,14.587516522196005,14.440498530376063,14.293480538556121,14.146462546736178,13.999444554916234,13.852426563096291,13.705408571276349,13.5583905794564]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 4 - Conservative",{"$f":" ($N$39-1)*(L240+L339)","v":29.581228324135555},29.270371399187056,28.857498491317386,28.444625583447721,28.031752675578051,27.618879767708385,27.206006859838716,26.79313395196905,26.380261044099385,25.967388136229715,25.554515228360049,25.141642320490401,24.709497725258647,24.277353130026885,23.84520853479513,23.413063939563376,22.980919344331614,22.548774749099859,22.116630153868101,21.684485558636343,21.252340963404588,20.82019636817283,20.388051772941072,19.955907177709314,19.523762582477556,19.091617987245801,18.659473392014043,18.227328796782285,17.795184201550526,17.363039606318772,16.930895011087014,16.498750415855259]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 3 - Advanced",{"$f":" ($N$39-1)*(L241+L340)","v":29.581228324135555},29.270371399187056,27.69917331721399,26.127975235240921,24.556777153267852,22.98557907129479,21.414380989321725,19.843182907348659,18.271984825375593,16.700786743402528,15.129588661429464,13.5583905794564,13.391637093263292,13.224883607070185,13.058130120877076,12.891376634683969,12.724623148490862,12.557869662297753,12.391116176104646,12.224362689911541,12.05760920371843,11.890855717525325,11.724102231332218,11.557348745139109,11.390595258946002,11.223841772752895,11.057088286559786,10.890334800366679,10.723581314173572,10.556827827980465,10.39007434178736,10.223320855594269]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 3 - Moderate",{"$f":" ($N$39-1)*(L242+L341)","v":29.581228324135555},29.270371399187056,27.993209300853877,26.716047202520695,25.438885104187513,24.161723005854327,22.884560907521145,21.607398809187966,20.330236710854788,19.053074612521609,17.775912514188427,16.498750415855259,16.351732424035315,16.204714432215376,16.057696440395432,15.910678448575489,15.763660456755545,15.616642464935602,15.46962447311566,15.322606481295718,15.175588489475777,15.028570497655833,14.88155250583589,14.734534514015946,14.587516522196005,14.440498530376063,14.293480538556121,14.146462546736178,13.999444554916234,13.852426563096291,13.705408571276349,13.5583905794564]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 3 - Conservative",{"$f":" ($N$39-1)*(L243+L342)","v":29.581228324135555},29.270371399187056,28.857498491317386,28.444625583447721,28.031752675578051,27.618879767708385,27.206006859838716,26.79313395196905,26.380261044099385,25.967388136229715,25.554515228360049,25.141642320490401,24.709497725258647,24.277353130026885,23.84520853479513,23.413063939563376,22.980919344331614,22.548774749099859,22.116630153868101,21.684485558636343,21.252340963404588,20.82019636817283,20.388051772941072,19.955907177709314,19.523762582477556,19.091617987245801,18.659473392014043,18.227328796782285,17.795184201550526,17.363039606318772,16.930895011087014,16.498750415855259]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 2 - Advanced",{"$f":" ($N$39-1)*(L244+L343)","v":29.581228324135555},29.270371399187056,27.69917331721399,26.127975235240921,24.556777153267852,22.98557907129479,21.414380989321725,19.843182907348659,18.271984825375593,16.700786743402528,15.129588661429464,13.5583905794564,13.391637093263292,13.224883607070185,13.058130120877076,12.891376634683969,12.724623148490862,12.557869662297753,12.391116176104646,12.224362689911541,12.05760920371843,11.890855717525325,11.724102231332218,11.557348745139109,11.390595258946002,11.223841772752895,11.057088286559786,10.890334800366679,10.723581314173572,10.556827827980465,10.39007434178736,10.223320855594269]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 2 - Moderate",{"$f":" ($N$39-1)*(L245+L344)","v":29.581228324135555},29.270371399187056,27.993209300853877,26.716047202520695,25.438885104187513,24.161723005854327,22.884560907521145,21.607398809187966,20.330236710854788,19.053074612521609,17.775912514188427,16.498750415855259,16.351732424035315,16.204714432215376,16.057696440395432,15.910678448575489,15.763660456755545,15.616642464935602,15.46962447311566,15.322606481295718,15.175588489475777,15.028570497655833,14.88155250583589,14.734534514015946,14.587516522196005,14.440498530376063,14.293480538556121,14.146462546736178,13.999444554916234,13.852426563096291,13.705408571276349,13.5583905794564]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 2 - Conservative",{"$f":" ($N$39-1)*(L246+L345)","v":29.581228324135555},29.270371399187056,28.857498491317386,28.444625583447721,28.031752675578051,27.618879767708385,27.206006859838716,26.79313395196905,26.380261044099385,25.967388136229715,25.554515228360049,25.141642320490401,24.709497725258647,24.277353130026885,23.84520853479513,23.413063939563376,22.980919344331614,22.548774749099859,22.116630153868101,21.684485558636343,21.252340963404588,20.82019636817283,20.388051772941072,19.955907177709314,19.523762582477556,19.091617987245801,18.659473392014043,18.227328796782285,17.795184201550526,17.363039606318772,16.930895011087014,16.498750415855259]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 1 - Advanced",{"$f":" ($N$39-1)*(L247+L346)","v":29.581228324135555},29.270371399187056,27.69917331721399,26.127975235240921,24.556777153267852,22.98557907129479,21.414380989321725,19.843182907348659,18.271984825375593,16.700786743402528,15.129588661429464,13.5583905794564,13.391637093263292,13.224883607070185,13.058130120877076,12.891376634683969,12.724623148490862,12.557869662297753,12.391116176104646,12.224362689911541,12.05760920371843,11.890855717525325,11.724102231332218,11.557348745139109,11.390595258946002,11.223841772752895,11.057088286559786,10.890334800366679,10.723581314173572,10.556827827980465,10.39007434178736,10.223320855594269]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 1 - Moderate",{"$f":" ($N$39-1)*(L248+L347)","v":29.581228324135555},29.270371399187056,27.993209300853877,26.716047202520695,25.438885104187513,24.161723005854327,22.884560907521145,21.607398809187966,20.330236710854788,19.053074612521609,17.775912514188427,16.498750415855259,16.351732424035315,16.204714432215376,16.057696440395432,15.910678448575489,15.763660456755545,15.616642464935602,15.46962447311566,15.322606481295718,15.175588489475777,15.028570497655833,14.88155250583589,14.734534514015946,14.587516522196005,14.440498530376063,14.293480538556121,14.146462546736178,13.999444554916234,13.852426563096291,13.705408571276349,13.5583905794564]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 1 - Conservative",{"$f":" ($N$39-1)*(L249+L348)","v":29.581228324135555},29.270371399187056,28.857498491317386,28.444625583447721,28.031752675578051,27.618879767708385,27.206006859838716,26.79313395196905,26.380261044099385,25.967388136229715,25.554515228360049,25.141642320490401,24.709497725258647,24.277353130026885,23.84520853479513,23.413063939563376,22.980919344331614,22.548774749099859,22.116630153868101,21.684485558636343,21.252340963404588,20.82019636817283,20.388051772941072,19.955907177709314,19.523762582477556,19.091617987245801,18.659473392014043,18.227328796782285,17.795184201550526,17.363039606318772,16.930895011087014,16.498750415855259]
[]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)","Utility PV - Class 10 - Advanced",1361.5780062748431,1347.2697447155092,1274.9499367455926,1202.6301287756758,1130.3103208057589,1057.9905128358423,985.67070486592559,913.35089689600886,841.03108892609225,768.71128095617553,696.39147298625892,624.07166501634231,616.39626098029885,608.7208569442555,601.04545290821204,593.3700488721687,585.69464483612535,578.01924080008189,570.34383676403854,562.6684327279952,554.99302869195174,547.31762465590839,539.64222061986504,531.96681658382158,524.29141254777824,516.61600851173489,508.94060447569143,501.26520043964808,493.58979640360474,485.91439236756139,478.23898833151804,470.56358429547549]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 10 - Moderate",1361.5780062748431,1347.2697447155092,1288.4839564959086,1229.6981682763078,1170.912380056707,1112.1265918371062,1053.3408036175053,994.55501539790464,935.76922717830405,876.98343895870335,818.19765073910264,759.41186251950239,752.6448526443445,745.87784276918649,739.11083289402848,732.34382301887047,725.57681314371246,718.80980326855445,712.04279339339644,705.27578351823854,698.50877364308053,691.74176376792252,684.97475389276451,678.2077440176065,671.44073414244849,664.67372426729059,657.90671439213259,651.13970451697458,644.37269464181657,637.60568476665856,630.83867489150055,624.07166501634231]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 10 - Conservative",1361.5780062748431,1347.2697447155092,1328.2658458718831,1309.2619470282571,1290.258048184631,1271.2541493410049,1252.2502504973788,1233.2463516537528,1214.2424528101267,1195.2385539665006,1176.2346551228745,1157.2307562792494,1137.3398115912621,1117.4488669032746,1097.5579222152874,1077.6669775273001,1057.7760328393126,1037.8850881513254,1017.994143463338,998.10319877535062,978.21225408736325,958.32130939937588,938.43036471138851,918.53942002340114,898.64847533541376,878.75753064742651,858.86658595943913,838.97564127145176,819.08469658346439,799.19375189547702,779.30280720748965,759.41186251950239]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 9 - Advanced",{"$f":"L220","v":1361.5780062748431},1347.2697447155092,1274.9499367455926,1202.6301287756758,1130.3103208057589,1057.9905128358423,985.67070486592559,913.35089689600886,841.03108892609225,768.71128095617553,696.39147298625892,624.07166501634231,616.39626098029885,608.7208569442555,601.04545290821204,593.3700488721687,585.69464483612535,578.01924080008189,570.34383676403854,562.6684327279952,554.99302869195174,547.31762465590839,539.64222061986504,531.96681658382158,524.29141254777824,516.61600851173489,508.94060447569143,501.26520043964808,493.58979640360474,485.91439236756139,478.23898833151804,470.56358429547549]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 9 - Moderate",{"$f":"L221","v":1361.5780062748431},1347.2697447155092,1288.4839564959086,1229.6981682763078,1170.912380056707,1112.1265918371062,1053.3408036175053,994.55501539790464,935.76922717830405,876.98343895870335,818.19765073910264,759.41186251950239,752.6448526443445,745.87784276918649,739.11083289402848,732.34382301887047,725.57681314371246,718.80980326855445,712.04279339339644,705.27578351823854,698.50877364308053,691.74176376792252,684.97475389276451,678.2077440176065,671.44073414244849,664.67372426729059,657.90671439213259,651.13970451697458,644.37269464181657,637.60568476665856,630.83867489150055,624.07166501634231]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 9 - Conservative",{"$f":"L222","v":1361.5780062748431},1347.2697447155092,1328.2658458718831,1309.2619470282571,1290.258048184631,1271.2541493410049,1252.2502504973788,1233.2463516537528,1214.2424528101267,1195.2385539665006,1176.2346551228745,1157.2307562792494,1137.3398115912621,1117.4488669032746,1097.5579222152874,1077.6669775273001,1057.7760328393126,1037.8850881513254,1017.994143463338,998.10319877535062,978.21225408736325,958.32130939937588,938.43036471138851,918.53942002340114,898.64847533541376,878.75753064742651,858.86658595943913,838.97564127145176,819.08469658346439,799.19375189547702,779.30280720748965,759.41186251950239]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 8 - Advanced",{"$f":"L223","v":1361.5780062748431},1347.2697447155092,1274.9499367455926,1202.6301287756758,1130.3103208057589,1057.9905128358423,985.67070486592559,913.35089689600886,841.03108892609225,768.71128095617553,696.39147298625892,624.07166501634231,616.39626098029885,608.7208569442555,601.04545290821204,593.3700488721687,585.69464483612535,578.01924080008189,570.34383676403854,562.6684327279952,554.99302869195174,547.31762465590839,539.64222061986504,531.96681658382158,524.29141254777824,516.61600851173489,508.94060447569143,501.26520043964808,493.58979640360474,485.91439236756139,478.23898833151804,470.56358429547549]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 8 - Moderate",{"$f":"L224","v":1361.5780062748431},1347.2697447155092,1288.4839564959086,1229.6981682763078,1170.912380056707,1112.1265918371062,1053.3408036175053,994.55501539790464,935.76922717830405,876.98343895870335,818.19765073910264,759.41186251950239,752.6448526443445,745.87784276918649,739.11083289402848,732.34382301887047,725.57681314371246,718.80980326855445,712.04279339339644,705.27578351823854,698.50877364308053,691.74176376792252,684.97475389276451,678.2077440176065,671.44073414244849,664.67372426729059,657.90671439213259,651.13970451697458,644.37269464181657,637.60568476665856,630.83867489150055,624.07166501634231]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 8 - Conservative",{"$f":"L225","v":1361.5780062748431},1347.2697447155092,1328.2658458718831,1309.2619470282571,1290.258048184631,1271.2541493410049,1252.2502504973788,1233.2463516537528,1214.2424528101267,1195.2385539665006,1176.2346551228745,1157.2307562792494,1137.3398115912621,1117.4488669032746,1097.5579222152874,1077.6669775273001,1057.7760328393126,1037.8850881513254,1017.994143463338,998.10319877535062,978.21225408736325,958.32130939937588,938.43036471138851,918.53942002340114,898.64847533541376,878.75753064742651,858.86658595943913,838.97564127145176,819.08469658346439,799.19375189547702,779.30280720748965,759.41186251950239]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 7 - Advanced",{"$f":"L226","v":1361.5780062748431},1347.2697447155092,1274.9499367455926,1202.6301287756758,1130.3103208057589,1057.9905128358423,985.67070486592559,913.35089689600886,841.03108892609225,768.71128095617553,696.39147298625892,624.07166501634231,616.39626098029885,608.7208569442555,601.04545290821204,593.3700488721687,585.69464483612535,578.01924080008189,570.34383676403854,562.6684327279952,554.99302869195174,547.31762465590839,539.64222061986504,531.96681658382158,524.29141254777824,516.61600851173489,508.94060447569143,501.26520043964808,493.58979640360474,485.91439236756139,478.23898833151804,470.56358429547549]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 7 - Moderate",{"$f":"L227","v":1361.5780062748431},1347.2697447155092,1288.4839564959086,1229.6981682763078,1170.912380056707,1112.1265918371062,1053.3408036175053,994.55501539790464,935.76922717830405,876.98343895870335,818.19765073910264,759.41186251950239,752.6448526443445,745.87784276918649,739.11083289402848,732.34382301887047,725.57681314371246,718.80980326855445,712.04279339339644,705.27578351823854,698.50877364308053,691.74176376792252,684.97475389276451,678.2077440176065,671.44073414244849,664.67372426729059,657.90671439213259,651.13970451697458,644.37269464181657,637.60568476665856,630.83867489150055,624.07166501634231]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 7 - Conservative",{"$f":"L228","v":1361.5780062748431},1347.2697447155092,1328.2658458718831,1309.2619470282571,1290.258048184631,1271.2541493410049,1252.2502504973788,1233.2463516537528,1214.2424528101267,1195.2385539665006,1176.2346551228745,1157.2307562792494,1137.3398115912621,1117.4488669032746,1097.5579222152874,1077.6669775273001,1057.7760328393126,1037.8850881513254,1017.994143463338,998.10319877535062,978.21225408736325,958.32130939937588,938.43036471138851,918.53942002340114,898.64847533541376,878.75753064742651,858.86658595943913,838.97564127145176,819.08469658346439,799.19375189547702,779.30280720748965,759.41186251950239]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 6 - Advanced",{"$f":"L229","v":1361.5780062748431},{"$f":"M229","v":1347.2697447155092},1274.9499367455926,1202.6301287756758,1130.3103208057589,1057.9905128358423,985.67070486592559,913.35089689600886,841.03108892609225,768.71128095617553,696.39147298625892,624.07166501634231,616.39626098029885,608.7208569442555,601.04545290821204,593.3700488721687,585.69464483612535,578.01924080008189,570.34383676403854,562.6684327279952,554.99302869195174,547.31762465590839,539.64222061986504,531.96681658382158,524.29141254777824,516.61600851173489,508.94060447569143,501.26520043964808,493.58979640360474,485.91439236756139,478.23898833151804,470.56358429547549]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 6 - Moderate",{"$f":"L230","v":1361.5780062748431},1347.2697447155092,1288.4839564959086,1229.6981682763078,1170.912380056707,1112.1265918371062,1053.3408036175053,994.55501539790464,935.76922717830405,876.98343895870335,818.19765073910264,759.41186251950239,752.6448526443445,745.87784276918649,739.11083289402848,732.34382301887047,725.57681314371246,718.80980326855445,712.04279339339644,705.27578351823854,698.50877364308053,691.74176376792252,684.97475389276451,678.2077440176065,671.44073414244849,664.67372426729059,657.90671439213259,651.13970451697458,644.37269464181657,637.60568476665856,630.83867489150055,624.07166501634231]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 6 - Conservative",{"$f":"L231","v":1361.5780062748431},1347.2697447155092,1328.2658458718831,1309.2619470282571,1290.258048184631,1271.2541493410049,1252.2502504973788,1233.2463516537528,1214.2424528101267,1195.2385539665006,1176.2346551228745,1157.2307562792494,1137.3398115912621,1117.4488669032746,1097.5579222152874,1077.6669775273001,1057.7760328393126,1037.8850881513254,1017.994143463338,998.10319877535062,978.21225408736325,958.32130939937588,938.43036471138851,918.53942002340114,898.64847533541376,878.75753064742651,858.86658595943913,838.97564127145176,819.08469658346439,799.19375189547702,779.30280720748965,759.41186251950239]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 5 - Advanced",{"$f":"L232","v":1361.5780062748431},1347.2697447155092,1274.9499367455926,1202.6301287756758,1130.3103208057589,1057.9905128358423,985.67070486592559,913.35089689600886,841.03108892609225,768.71128095617553,696.39147298625892,624.07166501634231,616.39626098029885,608.7208569442555,601.04545290821204,593.3700488721687,585.69464483612535,578.01924080008189,570.34383676403854,562.6684327279952,554.99302869195174,547.31762465590839,539.64222061986504,531.96681658382158,524.29141254777824,516.61600851173489,508.94060447569143,501.26520043964808,493.58979640360474,485.91439236756139,478.23898833151804,470.56358429547549]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 5 - Moderate",{"$f":"L233","v":1361.5780062748431},1347.2697447155092,1288.4839564959086,1229.6981682763078,1170.912380056707,1112.1265918371062,1053.3408036175053,994.55501539790464,935.76922717830405,876.98343895870335,818.19765073910264,759.41186251950239,752.6448526443445,745.87784276918649,739.11083289402848,732.34382301887047,725.57681314371246,718.80980326855445,712.04279339339644,705.27578351823854,698.50877364308053,691.74176376792252,684.97475389276451,678.2077440176065,671.44073414244849,664.67372426729059,657.90671439213259,651.13970451697458,644.37269464181657,637.60568476665856,630.83867489150055,624.07166501634231]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 5 - Conservative",{"$f":"L234","v":1361.5780062748431},1347.2697447155092,1328.2658458718831,1309.2619470282571,1290.258048184631,1271.2541493410049,1252.2502504973788,1233.2463516537528,1214.2424528101267,1195.2385539665006,1176.2346551228745,1157.2307562792494,1137.3398115912621,1117.4488669032746,1097.5579222152874,1077.6669775273001,1057.7760328393126,1037.8850881513254,1017.994143463338,998.10319877535062,978.21225408736325,958.32130939937588,938.43036471138851,918.53942002340114,898.64847533541376,878.75753064742651,858.86658595943913,838.97564127145176,819.08469658346439,799.19375189547702,779.30280720748965,759.41186251950239]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 4 - Advanced",{"$f":"L235","v":1361.5780062748431},1347.2697447155092,1274.9499367455926,1202.6301287756758,1130.3103208057589,1057.9905128358423,985.67070486592559,913.35089689600886,841.03108892609225,768.71128095617553,696.39147298625892,624.07166501634231,616.39626098029885,608.7208569442555,601.04545290821204,593.3700488721687,585.69464483612535,578.01924080008189,570.34383676403854,562.6684327279952,554.99302869195174,547.31762465590839,539.64222061986504,531.96681658382158,524.29141254777824,516.61600851173489,508.94060447569143,501.26520043964808,493.58979640360474,485.91439236756139,478.23898833151804,470.56358429547549]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 4 - Moderate",{"$f":"L236","v":1361.5780062748431},1347.2697447155092,1288.4839564959086,1229.6981682763078,1170.912380056707,1112.1265918371062,1053.3408036175053,994.55501539790464,935.76922717830405,876.98343895870335,818.19765073910264,759.41186251950239,752.6448526443445,745.87784276918649,739.11083289402848,732.34382301887047,725.57681314371246,718.80980326855445,712.04279339339644,705.27578351823854,698.50877364308053,691.74176376792252,684.97475389276451,678.2077440176065,671.44073414244849,664.67372426729059,657.90671439213259,651.13970451697458,644.37269464181657,637.60568476665856,630.83867489150055,624.07166501634231]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 4 - Conservative",{"$f":"L237","v":1361.5780062748431},1347.2697447155092,1328.2658458718831,1309.2619470282571,1290.258048184631,1271.2541493410049,1252.2502504973788,1233.2463516537528,1214.2424528101267,1195.2385539665006,1176.2346551228745,1157.2307562792494,1137.3398115912621,1117.4488669032746,1097.5579222152874,1077.6669775273001,1057.7760328393126,1037.8850881513254,1017.994143463338,998.10319877535062,978.21225408736325,958.32130939937588,938.43036471138851,918.53942002340114,898.64847533541376,878.75753064742651,858.86658595943913,838.97564127145176,819.08469658346439,799.19375189547702,779.30280720748965,759.41186251950239]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 3 - Advanced",{"$f":"L238","v":1361.5780062748431},1347.2697447155092,1274.9499367455926,1202.6301287756758,1130.3103208057589,1057.9905128358423,985.67070486592559,913.35089689600886,841.03108892609225,768.71128095617553,696.39147298625892,624.07166501634231,616.39626098029885,608.7208569442555,601.04545290821204,593.3700488721687,585.69464483612535,578.01924080008189,570.34383676403854,562.6684327279952,554.99302869195174,547.31762465590839,539.64222061986504,531.96681658382158,524.29141254777824,516.61600851173489,508.94060447569143,501.26520043964808,493.58979640360474,485.91439236756139,478.23898833151804,470.56358429547549]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 3 - Moderate",{"$f":"L239","v":1361.5780062748431},1347.2697447155092,1288.4839564959086,1229.6981682763078,1170.912380056707,1112.1265918371062,1053.3408036175053,994.55501539790464,935.76922717830405,876.98343895870335,818.19765073910264,759.41186251950239,752.6448526443445,745.87784276918649,739.11083289402848,732.34382301887047,725.57681314371246,718.80980326855445,712.04279339339644,705.27578351823854,698.50877364308053,691.74176376792252,684.97475389276451,678.2077440176065,671.44073414244849,664.67372426729059,657.90671439213259,651.13970451697458,644.37269464181657,637.60568476665856,630.83867489150055,624.07166501634231]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 3 - Conservative",{"$f":"L240","v":1361.5780062748431},1347.2697447155092,1328.2658458718831,1309.2619470282571,1290.258048184631,1271.2541493410049,1252.2502504973788,1233.2463516537528,1214.2424528101267,1195.2385539665006,1176.2346551228745,1157.2307562792494,1137.3398115912621,1117.4488669032746,1097.5579222152874,1077.6669775273001,1057.7760328393126,1037.8850881513254,1017.994143463338,998.10319877535062,978.21225408736325,958.32130939937588,938.43036471138851,918.53942002340114,898.64847533541376,878.75753064742651,858.86658595943913,838.97564127145176,819.08469658346439,799.19375189547702,779.30280720748965,759.41186251950239]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 2 - Advanced",{"$f":"L241","v":1361.5780062748431},1347.2697447155092,1274.9499367455926,1202.6301287756758,1130.3103208057589,1057.9905128358423,985.67070486592559,913.35089689600886,841.03108892609225,768.71128095617553,696.39147298625892,624.07166501634231,616.39626098029885,608.7208569442555,601.04545290821204,593.3700488721687,585.69464483612535,578.01924080008189,570.34383676403854,562.6684327279952,554.99302869195174,547.31762465590839,539.64222061986504,531.96681658382158,524.29141254777824,516.61600851173489,508.94060447569143,501.26520043964808,493.58979640360474,485.91439236756139,478.23898833151804,470.56358429547549]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 2 - Moderate",{"$f":"L242","v":1361.5780062748431},1347.2697447155092,1288.4839564959086,1229.6981682763078,1170.912380056707,1112.1265918371062,1053.3408036175053,994.55501539790464,935.76922717830405,876.98343895870335,818.19765073910264,759.41186251950239,752.6448526443445,745.87784276918649,739.11083289402848,732.34382301887047,725.57681314371246,718.80980326855445,712.04279339339644,705.27578351823854,698.50877364308053,691.74176376792252,684.97475389276451,678.2077440176065,671.44073414244849,664.67372426729059,657.90671439213259,651.13970451697458,644.37269464181657,637.60568476665856,630.83867489150055,624.07166501634231]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 2 - Conservative",{"$f":"L243","v":1361.5780062748431},1347.2697447155092,1328.2658458718831,1309.2619470282571,1290.258048184631,1271.2541493410049,1252.2502504973788,1233.2463516537528,1214.2424528101267,1195.2385539665006,1176.2346551228745,1157.2307562792494,1137.3398115912621,1117.4488669032746,1097.5579222152874,1077.6669775273001,1057.7760328393126,1037.8850881513254,1017.994143463338,998.10319877535062,978.21225408736325,958.32130939937588,938.43036471138851,918.53942002340114,898.64847533541376,878.75753064742651,858.86658595943913,838.97564127145176,819.08469658346439,799.19375189547702,779.30280720748965,759.41186251950239]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 1 - Advanced",{"$f":"L244","v":1361.5780062748431},1347.2697447155092,1274.9499367455926,1202.6301287756758,1130.3103208057589,1057.9905128358423,985.67070486592559,913.35089689600886,841.03108892609225,768.71128095617553,696.39147298625892,624.07166501634231,616.39626098029885,608.7208569442555,601.04545290821204,593.3700488721687,585.69464483612535,578.01924080008189,570.34383676403854,562.6684327279952,554.99302869195174,547.31762465590839,539.64222061986504,531.96681658382158,524.29141254777824,516.61600851173489,508.94060447569143,501.26520043964808,493.58979640360474,485.91439236756139,478.23898833151804,470.56358429547549]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 1 - Moderate",{"$f":"L245","v":1361.5780062748431},1347.2697447155092,1288.4839564959086,1229.6981682763078,1170.912380056707,1112.1265918371062,1053.3408036175053,994.55501539790464,935.76922717830405,876.98343895870335,818.19765073910264,759.41186251950239,752.6448526443445,745.87784276918649,739.11083289402848,732.34382301887047,725.57681314371246,718.80980326855445,712.04279339339644,705.27578351823854,698.50877364308053,691.74176376792252,684.97475389276451,678.2077440176065,671.44073414244849,664.67372426729059,657.90671439213259,651.13970451697458,644.37269464181657,637.60568476665856,630.83867489150055,624.07166501634231]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 1 - Conservative",{"$f":"L246","v":1361.5780062748431},1347.2697447155092,1328.2658458718831,1309.2619470282571,1290.258048184631,1271.2541493410049,1252.2502504973788,1233.2463516537528,1214.2424528101267,1195.2385539665006,1176.2346551228745,1157.2307562792494,1137.3398115912621,1117.4488669032746,1097.5579222152874,1077.6669775273001,1057.7760328393126,1037.8850881513254,1017.994143463338,998.10319877535062,978.21225408736325,958.32130939937588,938.43036471138851,918.53942002340114,898.64847533541376,878.75753064742651,858.86658595943913,838.97564127145176,819.08469658346439,799.19375189547702,779.30280720748965,759.41186251950239]
[]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Fixed Operation and Maintenance Expenses ($/kW-yr)","Utility PV - Class 10 - Advanced",22.887668615750123,23.396400000000003,22.524111075316796,21.660262239731235,20.804195046576123,19.955317804145924,19.113097325083508,18.277051869934624,17.446745087973056,16.62178079464821,15.801798453917113,14.986469256908581,14.852633706842221,14.719670678616282,14.587554758973273,14.456261512088687,14.32576743302657,14.196049903829682,14.067087152071897,13.938858211713235,13.81134288610969,13.684521713040663,13.558375931626845,13.432887451020328,13.308038820757197,13.18381320267053,13.060194344268758,12.937166553491073,12.814714674757361,12.692824066236005,12.571480578257781,12.450670532809108]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 10 - Moderate",22.887668615750123,23.396400000000003,22.710378654528096,22.026963369662248,21.346039172140426,20.667497753817244,19.991236995584185,19.317160531521946,18.645177349373412,17.975201423854461,17.307151379696318,16.640950181644566,16.555605115149937,16.470563232028109,16.385819562059851,16.301369243074177,16.217207518028133,16.133329732180755,16.049731330357737,15.966407854303359,15.883354940116543,15.800568315767796,15.71804379869422,15.635777293469637,15.55376478954717,15.472002359071638,15.390486154759238,15.309212407842166,15.228177426075824,15.147377591806414,15.066809360096796,14.986469256908581]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 10 - Conservative",22.887668615750123,23.396400000000003,23.144352657361942,22.893481143104367,22.64375035787263,22.395126585537888,22.14757742572267,21.901071730238009,21.655579543170102,21.411072044374396,21.167521496153093,20.924901192908766,20.710191685655687,20.495538314004566,20.28094068902514,20.066398425371748,19.851911141242141,19.637478458336844,19.42310000181908,19.208775400275233,18.994504285675866,18.780286293337269,18.566121061883521,18.352008233209069,18.137947452441814,17.923938367906707,17.709980631089827,17.496073896602937,17.28221782214851,17.068412068485269,16.854656299394115,16.640950181644566]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 9 - Advanced",{"$f":"L252","v":22.887668615750123},23.396400000000003,22.524111075316796,21.660262239731235,20.804195046576123,19.955317804145924,19.113097325083508,18.277051869934624,17.446745087973056,16.62178079464821,15.801798453917113,14.986469256908581,14.852633706842221,14.719670678616282,14.587554758973273,14.456261512088687,14.32576743302657,14.196049903829682,14.067087152071897,13.938858211713235,13.81134288610969,13.684521713040663,13.558375931626845,13.432887451020328,13.308038820757197,13.18381320267053,13.060194344268758,12.937166553491073,12.814714674757361,12.692824066236005,12.571480578257781,12.450670532809108]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 9 - Moderate",{"$f":"L253","v":22.887668615750123},23.396400000000003,22.710378654528096,22.026963369662248,21.346039172140426,20.667497753817244,19.991236995584185,19.317160531521946,18.645177349373412,17.975201423854461,17.307151379696318,16.640950181644566,16.555605115149937,16.470563232028109,16.385819562059851,16.301369243074177,16.217207518028133,16.133329732180755,16.049731330357737,15.966407854303359,15.883354940116543,15.800568315767796,15.71804379869422,15.635777293469637,15.55376478954717,15.472002359071638,15.390486154759238,15.309212407842166,15.228177426075824,15.147377591806414,15.066809360096796,14.986469256908581]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 9 - Conservative",{"$f":"L254","v":22.887668615750123},23.396400000000003,23.144352657361942,22.893481143104367,22.64375035787263,22.395126585537888,22.14757742572267,21.901071730238009,21.655579543170102,21.411072044374396,21.167521496153093,20.924901192908766,20.710191685655687,20.495538314004566,20.28094068902514,20.066398425371748,19.851911141242141,19.637478458336844,19.42310000181908,19.208775400275233,18.994504285675866,18.780286293337269,18.566121061883521,18.352008233209069,18.137947452441814,17.923938367906707,17.709980631089827,17.496073896602937,17.28221782214851,17.068412068485269,16.854656299394115,16.640950181644566]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 8 - Advanced",{"$f":"L255","v":22.887668615750123},23.396400000000003,22.524111075316796,21.660262239731235,20.804195046576123,19.955317804145924,19.113097325083508,18.277051869934624,17.446745087973056,16.62178079464821,15.801798453917113,14.986469256908581,14.852633706842221,14.719670678616282,14.587554758973273,14.456261512088687,14.32576743302657,14.196049903829682,14.067087152071897,13.938858211713235,13.81134288610969,13.684521713040663,13.558375931626845,13.432887451020328,13.308038820757197,13.18381320267053,13.060194344268758,12.937166553491073,12.814714674757361,12.692824066236005,12.571480578257781,12.450670532809108]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 8 - Moderate",{"$f":"L256","v":22.887668615750123},23.396400000000003,22.710378654528096,22.026963369662248,21.346039172140426,20.667497753817244,19.991236995584185,19.317160531521946,18.645177349373412,17.975201423854461,17.307151379696318,16.640950181644566,16.555605115149937,16.470563232028109,16.385819562059851,16.301369243074177,16.217207518028133,16.133329732180755,16.049731330357737,15.966407854303359,15.883354940116543,15.800568315767796,15.71804379869422,15.635777293469637,15.55376478954717,15.472002359071638,15.390486154759238,15.309212407842166,15.228177426075824,15.147377591806414,15.066809360096796,14.986469256908581]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 8 - Conservative",{"$f":"L257","v":22.887668615750123},23.396400000000003,23.144352657361942,22.893481143104367,22.64375035787263,22.395126585537888,22.14757742572267,21.901071730238009,21.655579543170102,21.411072044374396,21.167521496153093,20.924901192908766,20.710191685655687,20.495538314004566,20.28094068902514,20.066398425371748,19.851911141242141,19.637478458336844,19.42310000181908,19.208775400275233,18.994504285675866,18.780286293337269,18.566121061883521,18.352008233209069,18.137947452441814,17.923938367906707,17.709980631089827,17.496073896602937,17.28221782214851,17.068412068485269,16.854656299394115,16.640950181644566]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 7 - Advanced",{"$f":"L258","v":22.887668615750123},23.396400000000003,22.524111075316796,21.660262239731235,20.804195046576123,19.955317804145924,19.113097325083508,18.277051869934624,17.446745087973056,16.62178079464821,15.801798453917113,14.986469256908581,14.852633706842221,14.719670678616282,14.587554758973273,14.456261512088687,14.32576743302657,14.196049903829682,14.067087152071897,13.938858211713235,13.81134288610969,13.684521713040663,13.558375931626845,13.432887451020328,13.308038820757197,13.18381320267053,13.060194344268758,12.937166553491073,12.814714674757361,12.692824066236005,12.571480578257781,12.450670532809108]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 7 - Moderate",{"$f":"L259","v":22.887668615750123},23.396400000000003,22.710378654528096,22.026963369662248,21.346039172140426,20.667497753817244,19.991236995584185,19.317160531521946,18.645177349373412,17.975201423854461,17.307151379696318,16.640950181644566,16.555605115149937,16.470563232028109,16.385819562059851,16.301369243074177,16.217207518028133,16.133329732180755,16.049731330357737,15.966407854303359,15.883354940116543,15.800568315767796,15.71804379869422,15.635777293469637,15.55376478954717,15.472002359071638,15.390486154759238,15.309212407842166,15.228177426075824,15.147377591806414,15.066809360096796,14.986469256908581]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 7 - Conservative",{"$f":"L260","v":22.887668615750123},23.396400000000003,23.144352657361942,22.893481143104367,22.64375035787263,22.395126585537888,22.14757742572267,21.901071730238009,21.655579543170102,21.411072044374396,21.167521496153093,20.924901192908766,20.710191685655687,20.495538314004566,20.28094068902514,20.066398425371748,19.851911141242141,19.637478458336844,19.42310000181908,19.208775400275233,18.994504285675866,18.780286293337269,18.566121061883521,18.352008233209069,18.137947452441814,17.923938367906707,17.709980631089827,17.496073896602937,17.28221782214851,17.068412068485269,16.854656299394115,16.640950181644566]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 6 - Advanced",{"$f":"L261","v":22.887668615750123},{"$f":"M261","v":23.396400000000003},22.524111075316796,21.660262239731235,20.804195046576123,19.955317804145924,19.113097325083508,18.277051869934624,17.446745087973056,16.62178079464821,15.801798453917113,14.986469256908581,14.852633706842221,14.719670678616282,14.587554758973273,14.456261512088687,14.32576743302657,14.196049903829682,14.067087152071897,13.938858211713235,13.81134288610969,13.684521713040663,13.558375931626845,13.432887451020328,13.308038820757197,13.18381320267053,13.060194344268758,12.937166553491073,12.814714674757361,12.692824066236005,12.571480578257781,12.450670532809108]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 6 - Moderate",{"$f":"L262","v":22.887668615750123},23.396400000000003,22.710378654528096,22.026963369662248,21.346039172140426,20.667497753817244,19.991236995584185,19.317160531521946,18.645177349373412,17.975201423854461,17.307151379696318,16.640950181644566,16.555605115149937,16.470563232028109,16.385819562059851,16.301369243074177,16.217207518028133,16.133329732180755,16.049731330357737,15.966407854303359,15.883354940116543,15.800568315767796,15.71804379869422,15.635777293469637,15.55376478954717,15.472002359071638,15.390486154759238,15.309212407842166,15.228177426075824,15.147377591806414,15.066809360096796,14.986469256908581]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 6 - Conservative",{"$f":"L263","v":22.887668615750123},23.396400000000003,23.144352657361942,22.893481143104367,22.64375035787263,22.395126585537888,22.14757742572267,21.901071730238009,21.655579543170102,21.411072044374396,21.167521496153093,20.924901192908766,20.710191685655687,20.495538314004566,20.28094068902514,20.066398425371748,19.851911141242141,19.637478458336844,19.42310000181908,19.208775400275233,18.994504285675866,18.780286293337269,18.566121061883521,18.352008233209069,18.137947452441814,17.923938367906707,17.709980631089827,17.496073896602937,17.28221782214851,17.068412068485269,16.854656299394115,16.640950181644566]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 5 - Advanced",{"$f":"L264","v":22.887668615750123},23.396400000000003,22.524111075316796,21.660262239731235,20.804195046576123,19.955317804145924,19.113097325083508,18.277051869934624,17.446745087973056,16.62178079464821,15.801798453917113,14.986469256908581,14.852633706842221,14.719670678616282,14.587554758973273,14.456261512088687,14.32576743302657,14.196049903829682,14.067087152071897,13.938858211713235,13.81134288610969,13.684521713040663,13.558375931626845,13.432887451020328,13.308038820757197,13.18381320267053,13.060194344268758,12.937166553491073,12.814714674757361,12.692824066236005,12.571480578257781,12.450670532809108]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 5 - Moderate",{"$f":"L265","v":22.887668615750123},23.396400000000003,22.710378654528096,22.026963369662248,21.346039172140426,20.667497753817244,19.991236995584185,19.317160531521946,18.645177349373412,17.975201423854461,17.307151379696318,16.640950181644566,16.555605115149937,16.470563232028109,16.385819562059851,16.301369243074177,16.217207518028133,16.133329732180755,16.049731330357737,15.966407854303359,15.883354940116543,15.800568315767796,15.71804379869422,15.635777293469637,15.55376478954717,15.472002359071638,15.390486154759238,15.309212407842166,15.228177426075824,15.147377591806414,15.066809360096796,14.986469256908581]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 5 - Conservative",{"$f":"L266","v":22.887668615750123},23.396400000000003,23.144352657361942,22.893481143104367,22.64375035787263,22.395126585537888,22.14757742572267,21.901071730238009,21.655579543170102,21.411072044374396,21.167521496153093,20.924901192908766,20.710191685655687,20.495538314004566,20.28094068902514,20.066398425371748,19.851911141242141,19.637478458336844,19.42310000181908,19.208775400275233,18.994504285675866,18.780286293337269,18.566121061883521,18.352008233209069,18.137947452441814,17.923938367906707,17.709980631089827,17.496073896602937,17.28221782214851,17.068412068485269,16.854656299394115,16.640950181644566]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 4 - Advanced",{"$f":"L267","v":22.887668615750123},23.396400000000003,22.524111075316796,21.660262239731235,20.804195046576123,19.955317804145924,19.113097325083508,18.277051869934624,17.446745087973056,16.62178079464821,15.801798453917113,14.986469256908581,14.852633706842221,14.719670678616282,14.587554758973273,14.456261512088687,14.32576743302657,14.196049903829682,14.067087152071897,13.938858211713235,13.81134288610969,13.684521713040663,13.558375931626845,13.432887451020328,13.308038820757197,13.18381320267053,13.060194344268758,12.937166553491073,12.814714674757361,12.692824066236005,12.571480578257781,12.450670532809108]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 4 - Moderate",{"$f":"L268","v":22.887668615750123},23.396400000000003,22.710378654528096,22.026963369662248,21.346039172140426,20.667497753817244,19.991236995584185,19.317160531521946,18.645177349373412,17.975201423854461,17.307151379696318,16.640950181644566,16.555605115149937,16.470563232028109,16.385819562059851,16.301369243074177,16.217207518028133,16.133329732180755,16.049731330357737,15.966407854303359,15.883354940116543,15.800568315767796,15.71804379869422,15.635777293469637,15.55376478954717,15.472002359071638,15.390486154759238,15.309212407842166,15.228177426075824,15.147377591806414,15.066809360096796,14.986469256908581]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 4 - Conservative",{"$f":"L269","v":22.887668615750123},23.396400000000003,23.144352657361942,22.893481143104367,22.64375035787263,22.395126585537888,22.14757742572267,21.901071730238009,21.655579543170102,21.411072044374396,21.167521496153093,20.924901192908766,20.710191685655687,20.495538314004566,20.28094068902514,20.066398425371748,19.851911141242141,19.637478458336844,19.42310000181908,19.208775400275233,18.994504285675866,18.780286293337269,18.566121061883521,18.352008233209069,18.137947452441814,17.923938367906707,17.709980631089827,17.496073896602937,17.28221782214851,17.068412068485269,16.854656299394115,16.640950181644566]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 3 - Advanced",{"$f":"L270","v":22.887668615750123},23.396400000000003,22.524111075316796,21.660262239731235,20.804195046576123,19.955317804145924,19.113097325083508,18.277051869934624,17.446745087973056,16.62178079464821,15.801798453917113,14.986469256908581,14.852633706842221,14.719670678616282,14.587554758973273,14.456261512088687,14.32576743302657,14.196049903829682,14.067087152071897,13.938858211713235,13.81134288610969,13.684521713040663,13.558375931626845,13.432887451020328,13.308038820757197,13.18381320267053,13.060194344268758,12.937166553491073,12.814714674757361,12.692824066236005,12.571480578257781,12.450670532809108]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 3 - Moderate",{"$f":"L271","v":22.887668615750123},23.396400000000003,22.710378654528096,22.026963369662248,21.346039172140426,20.667497753817244,19.991236995584185,19.317160531521946,18.645177349373412,17.975201423854461,17.307151379696318,16.640950181644566,16.555605115149937,16.470563232028109,16.385819562059851,16.301369243074177,16.217207518028133,16.133329732180755,16.049731330357737,15.966407854303359,15.883354940116543,15.800568315767796,15.71804379869422,15.635777293469637,15.55376478954717,15.472002359071638,15.390486154759238,15.309212407842166,15.228177426075824,15.147377591806414,15.066809360096796,14.986469256908581]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 3 - Conservative",{"$f":"L272","v":22.887668615750123},23.396400000000003,23.144352657361942,22.893481143104367,22.64375035787263,22.395126585537888,22.14757742572267,21.901071730238009,21.655579543170102,21.411072044374396,21.167521496153093,20.924901192908766,20.710191685655687,20.495538314004566,20.28094068902514,20.066398425371748,19.851911141242141,19.637478458336844,19.42310000181908,19.208775400275233,18.994504285675866,18.780286293337269,18.566121061883521,18.352008233209069,18.137947452441814,17.923938367906707,17.709980631089827,17.496073896602937,17.28221782214851,17.068412068485269,16.854656299394115,16.640950181644566]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 2 - Advanced",{"$f":"L273","v":22.887668615750123},23.396400000000003,22.524111075316796,21.660262239731235,20.804195046576123,19.955317804145924,19.113097325083508,18.277051869934624,17.446745087973056,16.62178079464821,15.801798453917113,14.986469256908581,14.852633706842221,14.719670678616282,14.587554758973273,14.456261512088687,14.32576743302657,14.196049903829682,14.067087152071897,13.938858211713235,13.81134288610969,13.684521713040663,13.558375931626845,13.432887451020328,13.308038820757197,13.18381320267053,13.060194344268758,12.937166553491073,12.814714674757361,12.692824066236005,12.571480578257781,12.450670532809108]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 2 - Moderate",{"$f":"L274","v":22.887668615750123},23.396400000000003,22.710378654528096,22.026963369662248,21.346039172140426,20.667497753817244,19.991236995584185,19.317160531521946,18.645177349373412,17.975201423854461,17.307151379696318,16.640950181644566,16.555605115149937,16.470563232028109,16.385819562059851,16.301369243074177,16.217207518028133,16.133329732180755,16.049731330357737,15.966407854303359,15.883354940116543,15.800568315767796,15.71804379869422,15.635777293469637,15.55376478954717,15.472002359071638,15.390486154759238,15.309212407842166,15.228177426075824,15.147377591806414,15.066809360096796,14.986469256908581]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 2 - Conservative",{"$f":"L275","v":22.887668615750123},23.396400000000003,23.144352657361942,22.893481143104367,22.64375035787263,22.395126585537888,22.14757742572267,21.901071730238009,21.655579543170102,21.411072044374396,21.167521496153093,20.924901192908766,20.710191685655687,20.495538314004566,20.28094068902514,20.066398425371748,19.851911141242141,19.637478458336844,19.42310000181908,19.208775400275233,18.994504285675866,18.780286293337269,18.566121061883521,18.352008233209069,18.137947452441814,17.923938367906707,17.709980631089827,17.496073896602937,17.28221782214851,17.068412068485269,16.854656299394115,16.640950181644566]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 1 - Advanced",{"$f":"L276","v":22.887668615750123},23.396400000000003,22.524111075316796,21.660262239731235,20.804195046576123,19.955317804145924,19.113097325083508,18.277051869934624,17.446745087973056,16.62178079464821,15.801798453917113,14.986469256908581,14.852633706842221,14.719670678616282,14.587554758973273,14.456261512088687,14.32576743302657,14.196049903829682,14.067087152071897,13.938858211713235,13.81134288610969,13.684521713040663,13.558375931626845,13.432887451020328,13.308038820757197,13.18381320267053,13.060194344268758,12.937166553491073,12.814714674757361,12.692824066236005,12.571480578257781,12.450670532809108]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 1 - Moderate",{"$f":"L277","v":22.887668615750123},23.396400000000003,22.710378654528096,22.026963369662248,21.346039172140426,20.667497753817244,19.991236995584185,19.317160531521946,18.645177349373412,17.975201423854461,17.307151379696318,16.640950181644566,16.555605115149937,16.470563232028109,16.385819562059851,16.301369243074177,16.217207518028133,16.133329732180755,16.049731330357737,15.966407854303359,15.883354940116543,15.800568315767796,15.71804379869422,15.635777293469637,15.55376478954717,15.472002359071638,15.390486154759238,15.309212407842166,15.228177426075824,15.147377591806414,15.066809360096796,14.986469256908581]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 1 - Conservative",{"$f":"L278","v":22.887668615750123},23.396400000000003,23.144352657361942,22.893481143104367,22.64375035787263,22.395126585537888,22.14757742572267,21.901071730238009,21.655579543170102,21.411072044374396,21.167521496153093,20.924901192908766,20.710191685655687,20.495538314004566,20.28094068902514,20.066398425371748,19.851911141242141,19.637478458336844,19.42310000181908,19.208775400275233,18.994504285675866,18.780286293337269,18.566121061883521,18.352008233209069,18.137947452441814,17.923938367906707,17.709980631089827,17.496073896602937,17.28221782214851,17.068412068485269,16.854656299394115,16.640950181644566]
[]
[" ",null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Variable Operation and Maintenance Expenses ($/MWh)","Utility PV - Class 10 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 10 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 10 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 9 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 9 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 9 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 8 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 8 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 8 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 7 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 7 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 7 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 6 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 6 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 6 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 5 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 5 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 5 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 4 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 4 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 4 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 3 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 3 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 3 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 2 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 2 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 2 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 1 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 1 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 1 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Grid Connection Costs",null,"Grid Connection Costs (GCC) ($/kW)","Utility PV - Class 10 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 10 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 10 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 9 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 9 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 9 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 8 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 8 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 8 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 7 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 7 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 7 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 6 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 6 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 6 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 5 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 5 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 5 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 4 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 4 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 4 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 3 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 3 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 3 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 2 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 2 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 2 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 1 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 1 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 1 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,null,null,null,null,"Levelized Cost of Energy ($/MWh)",null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"LCOE",null,null,"Utility PV - Class 10 - Advanced",{"$f":" ((L84 *L391* $N$39 * (L220 * 1 + L319) +L252) * 1000 / (L92 * 8760)) + L284 + 0","v":50.231166004578697},{"$f":" ((M84 *M391* $N$39 * (M220 * 1 + M319) +M252) * 1000 / (M92 * 8760)) + M284 + 0","v":49.252773809458141},46.01146647008165,42.886551699895101,39.871753711427338,36.961250933468136,34.149634409566318,31.431870846244081,28.803269692930687,26.259453731255405,23.796332730066094,21.410079787714146,21.12576537695972,20.843110819767777,20.562092891383674,20.282689045838858,20.004877385911875,19.728636634760694,19.453946109117162,19.180785693943008,18.909135818453858,18.638977433424532,18.370291989695318,18.103061417804515,17.837268108677787,17.572894895309872,17.309925035378548,17.048342194734982,16.788130431718258,16.529274182245697,16.27175824563345,16.015567771105246]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 10 - Moderate",{"$f":" ((L85 *L392* $N$39 * (L221 * 1 + L320) +L253) * 1000 / (L93 * 8760)) + L285 + 0","v":50.231166004578697},49.611819933387224,47.140042484789674,44.721442236307382,42.35430334398869,40.036983993356927,37.767912382508179,35.545582969223759,33.368552961603164,31.235439033567289,29.144914248236873,27.09570517367812,26.790544275188569,26.487737866081492,26.187258028966518,25.889077301623011,25.593168667383015,25.299505545767602,25.00806178336855,24.718811644967566,24.431729804885574,24.146791338554856,23.863971714307059,23.583246785370427,23.304592782069783,23.027986304223102,22.753404313728581,22.480824127336536,22.210223409600559,21.941580166002467,21.674872736245998,21.410079787714146]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 10 - Conservative",50.231166004578697,50.147270251827585,49.486119338883029,48.825665156263099,48.165886906047682,47.50676460993909,46.848279069280551,46.190411827392339,45.53314513407053,44.876461912104709,44.220345725682023,43.564780750554789,42.648700435447921,41.743401165876229,40.848694084469827,39.964394716186689,39.090322841969815,38.226302376749764,37.372161251619275,36.52773130001443,35.692848147744371,34.867351106718495,34.05108307222708,33.243890423637296,32.445622928373012,31.656133649052332,30.875278853662415,30.102917928656243,29.338913294861168,28.583130326093546,27.835437270378531,27.09570517367812]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 9 - Advanced",{"$f":" ((L84 * L391 * $N$39 * (L223 * 1 + L322) +L255) * 1000 / (L95 * 8760)) + L287 + 0","v":46.14079009823579},{"$f":" ((M84 * M391 * $N$39 * (M223 * 1 + M322) +M255) * 1000 / (M95 * 8760)) + M287 + 0","v":45.242069393550274},42.26470507004624,39.394255348196033,36.624955484406392,33.951457964044103,31.368794287587541,28.872341027863207,26.457789590694532,24.121119199139169,21.858572693806749,19.66663480161602,19.405472407987176,19.145834704324983,18.887700357090637,18.631048656257168,18.375859487716568,18.12211330722209,17.869791115765555,17.618874436297098,17.369345291701606,17.121186183952037,16.874380074365991,16.628910364896747,16.384760880395152,16.141915851782969,15.900359900082636,15.660078021251969,15.421055571776035,15.183278254971539,14.946732107962065,14.711403489285479]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 9 - Moderate",{"$f":" ((L85 * L392 * $N$39 * (L224 * 1 + L323) +L256) * 1000 / (L96 * 8760)) + L288 + 0","v":46.14079009823579},45.571878019499493,43.301379970242657,41.07972884658389,38.905348527522783,36.776730893237051,34.692432135280797,32.651069309298514,30.651317111429439,28.691904861270746,26.771613675788455,24.889273819930903,24.608962489668095,24.330813920277205,24.05480246770988,23.780902906022582,23.50909041854262,23.23934058926702,22.971629394486694,22.705933194628845,22.442228726310688,22.180493094597885,21.920703765461269,21.662838558425726,21.406875639405374,21.152793513719249,20.900571019282054,20.650187319964644,20.401621899119153,20.154854553263821,19.909865385922739,19.66663480161602]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 9 - Conservative",46.14079009823579,46.063726063579104,45.456413354679391,44.8497406406319,44.243688817112691,43.638239532677581,43.033375152036292,42.429078721455674,41.825333936149306,41.222125109521706,40.619437144145294,40.017255504357287,39.175772558717149,38.344192746900994,37.522342590390302,36.710052636136886,35.907157340508356,35.113494957224944,34.328907429128854,33.553240283633748,32.786342531709472,32.028066570263199,31.278268087784515,30.536805973127944,29.803542227311723,29.078341878217248,28.361072898078451,27.651606123655167,26.949815178989365,26.255576400647058,25.568768765353258,24.889273819930903]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 8 - Advanced",{"$f":" ((L84 * L391* $N$39 * (L226 * 1 + L325) +L258) * 1000 / (L98 * 8760)) + L290 + 0","v":43.888614142059502},{"$f":" ((M84 * M391* $N$39 * (M226 * 1 + M325) +M258) * 1000 / (M98 * 8760)) + M290 + 0","v":43.033760851826607},40.201724519626929,37.471384185440009,34.837256488303566,32.294254930872079,29.8376535308226,27.463054534870054,25.166359655427513,22.943744373508675,20.791634920255156,18.706687606416327,18.458272798217557,18.211308258414498,17.965773694778715,17.721649408159397,17.478916266237331,17.237555678739081,16.99754957401618,16.758880376901182,16.521530987759085,16.285484762658253,16.050725494590601,15.817237395675908,15.585005080289463,15.354013549056777,15.12424817366284,14.895694682427083,14.668339146598489,14.442167967328505,14.217167863282029,13.993325858849683]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 8 - Moderate",{"$f":" ((L85 * L392* $N$39 * (L227 * 1 + L326) +L259) * 1000 / (L99 * 8760)) + L291 + 0","v":43.888614142059502},43.347471204297612,41.187798329559776,39.074588115410002,37.006341372816621,34.981623594723743,32.999061446352258,31.057339486179185,29.155197099688781,27.291425629600155,25.464865687722334,23.674404634886766,23.407775567908089,23.143203695381146,22.880664624968048,22.620134362027606,22.361589301212589,22.105006218288402,21.850362262166094,21.597634947142968,21.346802145344128,21.097842079358809,20.850733315065295,20.605454754638608,20.361985629735408,20.120305494850616,19.880394220840483,19.6422319886072,19.405799282940038,19.171076886508445,18.93804587400248,18.706687606416327]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 8 - Conservative",43.888614142059502,43.815311676408683,43.23764247985352,42.660582039391649,42.084112183199416,41.508215455584107,40.932875082050799,40.358074936394196,39.783799509680058,39.210033880990586,38.636763689818039,38.063975109999177,37.263565749221115,36.472576140863261,35.690841274058961,34.918199966924902,34.154494756171196,33.399571790508226,32.653280727698743,31.91547463511063,31.18600989363226,30.464746104818474,29.751546001141303,29.046275359224786,28.348802915949051,27.659000287313287,26.97674188995255,26.301904865207593,25.634369005651376,24.974016683980025,24.320732784179999,23.674404634886766]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 7 - Advanced",{"$f":" ((L84 * L391 * $N$39 * (L229 * 1 + L328) +L261) * 1000 / (L101 * 8760)) + L293 + 0","v":41.808987425580646},{"$f":" ((M84 * M391 * $N$39 * (M229 * 1 + M328) +M261) * 1000 / (M101 * 8760)) + M293 + 0","v":40.994640671628062},38.296798105479375,35.695832754190661,33.186521081452952,30.764017609510418,28.423820292915163,26.161739762387896,23.973871924406012,21.856573481742373,19.806440005704403,17.820286245069944,17.583642372955577,17.348380049434283,17.114479943808572,16.88192329035606,16.650691863327108,16.42076795333346,16.192134345037175,15.964774296056,15.738671517007406,15.513810152619074,15.29017476383898,15.067750310882923,14.846522137161653,14.626475954033989,14.407597826335875,14.189874158638856,13.973291682194597,13.75783744252505,13.543498787620509,13.330263356710425]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 7 - Moderate",{"$f":" ((L85 * L392 * $N$39 * (L230 * 1 + L329) +L262) * 1000 / (L102 * 8760)) + L294 + 0","v":41.808987425580646},41.293486111114504,39.236147600242013,37.223070154118531,35.25282562158003,33.324047468534829,31.435427434568865,29.585712409298758,27.773701511414675,25.998243354889826,24.258233488211101,22.552611993722927,22.298616930845721,22.046581583914119,21.796482716401563,21.548297470633649,21.302003359783566,21.057578260078408,20.815000403209723,20.57424836894176,20.3353010779112,20.098137784612383,19.862738070562234,19.629081837639259,19.397149301591373,19.166920985707332,18.938377714646691,18.711500608423663,18.486271076540106,18.262670812263224,18.040681787043688,17.820286245069944]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 7 - Conservative",41.808987425580646,41.739158338365925,41.188861532530467,40.639144637369967,40.089990342118014,39.541382018205887,38.993303685984614,38.445739983376185,37.898676136324745,37.352097930928188,36.805991687139915,36.260344233938305,35.497861627589209,34.744352426260697,33.999659437993444,33.263629118378148,32.536111465396417,31.816959917878354,31.106031257432825,30.403185513712433,29.708285872881749,29.021198589163134,28.341792899340117,27.669940940103594,27.005517668131127,26.348400782794638,25.698470651396025,25.055610236834887,24.419705027616526,23.790642970112366,23.168314402988649,22.552611993722927]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 6 - Advanced",{"$f":" ((L84 *L391 * $N$39 * (L232 * 1 + L331) +L264) * 1000 / (L104 * 8760)) + L296 + 0","v":39.790435222783323},{"$f":" ((M84 *M391 * $N$39 * (M232 * 1 + M331) +M264) * 1000 / (M104 * 8760)) + M296 + 0","v":39.01540540844708},36.447815603487427,33.972425748342658,31.584264500822158,29.278720324492266,27.051508534198071,24.898642024840974,22.816405193868022,20.801330643687443,18.850178312587527,16.959916734363834,16.734698109277637,16.510794331146244,16.288187002564836,16.066858263826539,15.846790769127114,15.627967664093633,15.410372564550554,15.193989536443564,14.97880307684709,14.764798095986775,14.551959900213307,14.3402741758684,14.129726973987953,13.920304695791263,13.711994078908752,13.504782184303901,13.298656383848074,13.09360434850986,12.889614037122906,12.686673685698857]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 6 - Moderate",{"$f":" ((L85 *L392 * $N$39 * (L233 * 1 + L332) +L265) * 1000 / (L105 * 8760)) + L297 + 0","v":39.790435222783323},39.299822487972769,37.341812983582756,35.425927604607686,33.550807151509858,31.715151066930606,29.917714253715797,28.157304102079674,26.432777709672486,24.743039279778355,23.0870376841807,21.463764178410631,21.222032083982086,20.982165089743482,20.744141081035703,20.507938303760685,20.273535356763283,20.040911184413925,19.810045069385524,19.580916625618638,19.353505791468805,19.127792823030479,18.90375828763192,18.681383057495808,18.460648303560514,18.241535489457075,18.024026365637027,17.808102963646753,17.593747590543718,17.38094282345044,17.169671504242114,16.959916734363834]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 6 - Conservative",39.790435222783323,39.723977507766207,39.200249219802387,38.677072844227922,38.154431906046142,37.632310579521281,37.110693656507294,36.58956651661255,36.068915099077664,35.548725876252576,35.028985828568004,34.509682420903765,33.784012735398072,33.066883215851547,32.358144259586389,31.657649735369869,30.965256883332284,30.280826218327142,29.60422143659617,28.935309325608188,28.273959676946493,27.620045202125318,26.973441451220971,26.33402673420861,25.701682044900146,25.076290987383626,24.457739704868498,23.84591681084558,23.240713322474271,22.642022596113478,22.049740264916117,21.463764178410631]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 5 - Advanced",{"$f":" ((L84 *L391* $N$39 * (L235 * 1 + L334) +L267) * 1000 / (L107 * 8760)) + L299 + 0","v":38.343007066030005},37.596169956028689,35.121979526016396,32.736635154295399,30.435346337628559,28.213669290139414,26.067475187595438,23.992921960963894,21.986429167504095,20.044655540662458,18.164478880131025,16.342977993179776,16.125951984674668,15.910192993878631,15.695683292616064,15.482405670849838,15.270343413751631,15.059480280047952,14.849800481558674,14.641288663851171,14.433929887938678,14.227709612956756,14.02261367975645,13.818628295357161,13.615740018206266,13.413935744196163,13.213202693392992,13.0135283974343,12.814900687555838,12.617307683210532,12.420737781244915,12.225179645600813]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 5 - Moderate",38.343007066030005,37.87024099920513,35.983456603863992,34.137264014804742,32.330353475117555,30.5614717368871,28.82941899496646,27.133046022281661,25.471251491022976,23.84297946548666,22.247217053594238,20.682992205251715,20.450053426048495,20.218911901621738,19.989546321761438,19.761935723702777,19.536059484785106,19.311897315304392,19.089429251552922,18.868635649040325,18.649497175890225,18.431994806406969,18.216109814807197,18.001823769111045,17.789118525188176,17.577976220953826,17.368379270710296,17.160310359629527,16.953752438372479,16.748688717841208,16.545102664059723,16.342977993179776]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 5 - Conservative",38.343007066030005,38.278966835702633,37.774289836477998,37.270144673121116,36.766515469934454,36.263386976863721,35.760744538978699,35.258574067723259,34.756862013816189,34.255595341693073,33.754761505388167,33.25434842576238,32.555075906546087,31.864032893789922,31.181075226805536,30.50606209007135,29.838855916791182,29.179322295769783,28.527329881473054,27.882750307146612,27.245458100872078,26.61533060444572,25.99224789496958,25.376092709049662,24.766750369500734,24.164108714461541,23.568058028828446,22.978490977919503,22.395302543284835,21.818389960582685,21.247652659444,20.682992205251715]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 4 - Advanced",{"$f":" ((L84 * L391 * $N$39 * (L238 * 1 + L337) +L270) * 1000 / (L110 * 8760)) + L302 + 0","v":35.821257799244044},35.123538796523945,32.812071334275444,30.583606687977671,28.433669417007248,26.358107995136425,24.353065143331616,22.414951478395306,20.540422036740573,18.726355300788313,16.969834411619789,15.268130297994364,15.065377692117247,14.863808774517748,14.663406982969869,14.464156239309077,14.266040928010645,14.069045875959864,13.873156333336269,13.678357955540104,13.484636786094379,13.291979240460641,13.100372090711197,12.909802451004499,12.720257763814182,12.531725786865779,12.344194580738247,12.157652497090464,11.972088167475494,11.787490492708063,11.603848632752827,11.421151997103383]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 4 - Moderate",35.821257799244044,35.379584689743133,33.616890644367011,31.892118756605093,30.204045409857862,28.55149978002736,26.933360970951139,25.348555338112607,23.796053986012616,22.274870425902421,20.784058381758271,19.322709733438433,19.105090910613441,18.889151140413819,18.67487051416299,18.462229447778739,18.251208674914999,18.041789240284363,17.833952493155568,17.627680081020358,17.422953943424407,17.219756305957191,17.018069674395775,16.817876828997825,16.619160818939168,16.421904956891616,16.226092813736564,16.031708213410433,15.838735227877956,15.647158172229377,15.45696159989798,15.268130297994364]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 4 - Conservative",35.821257799244044,35.761429377437445,35.289944059046988,34.818955598654476,34.348449164677874,33.878410510031017,33.408825943611554,32.939682303441877,32.470966931352145,32.002667649103117,31.534772735854212,31.06727090688916,30.413988259035346,29.768393878091871,29.130353084554521,28.499734324080364,27.876409077389162,27.260251773263494,26.651139704524208,26.048952946862979,25.453574280419414,24.864889113994941,24.282785411800692,23.70715362264108,23.137886611439065,22.574879593013343,22.01803006802146,21.467237760986684,20.92240456033003,20.383434460332051,19.850233504952463,19.322709733438433]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 3 - Advanced",{"$f":" ((L84 * L391* $N$39 * (L241 * 1 + L340) +L273) * 1000 / (L113 * 8760)) + L305 + 0","v":33.853213773107512},33.193827922252737,31.009354038961785,28.903322741017725,26.871504471518847,24.909975791884079,23.015091344587479,21.183458949561576,19.411917417771456,17.697516729915897,16.037500281269423,14.429288937603159,14.237675696429994,14.047181110903356,13.857789528737104,13.669485755111884,13.482255032430418,13.296083021199134,13.110955781962639,12.926859758223145,12.743781760281907,12.561708949944165,12.38062882603348,12.200529210665112,12.021398236231656,11.843224333057448,11.665996217681277,11.489702881729723,11.314333581345984,11.139877827141499,10.966325374639764,10.793666215183935]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 3 - Moderate",33.853213773107512,33.435806481672792,31.769956034177866,30.13994427542039,28.544614815120838,26.982861155045644,25.453623981822343,23.955888637687103,22.488682755352375,21.051074044425594,19.642168217924986,18.261107048440973,18.055444350290216,17.851368456482884,17.648860552138505,17.447902129137532,17.248474979639905,17.050561189774498,16.854143133493771,16.659203466588629,16.465725120858274,16.273691298430261,16.083085466226052,15.893891350567538,15.706092931920255,15.51967443976906,15.334620347622181,15.150915368139875,14.968544448383854,14.787492765183863,14.60774572061797,14.429288937603159]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 3 - Conservative",33.853213773107512,33.796672365084447,33.351090767592623,32.905978730385733,32.461322236738873,32.017107822310358,31.573322548196238,31.129953975546812,30.686990141640621,30.244419537319079,29.802231085692483,29.360414122034477,28.743023262785428,28.132898271885253,27.529911869212405,26.933939728108125,26.344860390227986,25.762555183321826,25.18690814182553,24.617805930153043,24.055137768582039,23.498795361631554,22.948672828834418,22.404666637811502,21.866675539559044,21.334600505864156,20.808344668767297,20.287813261993946,19.772913564281339,19.263554844528912,18.759648308704495,18.261107048440973]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 2 - Advanced",{"$f":" ((L84 * L391 * $N$39 * (L244 * 1 + L343) +L276) * 1000 / (L116 * 8760)) + L308 + 0","v":32.286535234856188},31.657664822443525,29.57428528054243,27.565718112813254,25.627929500226287,23.757177575352376,21.949985682622167,20.203118627232424,18.513561515476336,16.878500850746153,15.295307600058644,13.761521987845256,13.578776334683164,13.397097567376857,13.216470758005705,13.036881414944968,12.858315463557959,12.680759227962453,12.504199413801208,12.328623091951854,12.154017683116127,11.980370943232641,11.807670949661606,11.635906088093456,11.465065040136755,11.295136771543959,11.126110521036377,10.957975789692446,10.790722330865753,10.624340140601708,10.458819448523599,10.294150709160979]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 2 - Moderate",32.286535234856188,31.888444958626675,30.299687698251844,28.745110563121489,27.223610679051916,25.734132754972542,24.275666501025693,22.847244216364331,21.447938533474655,20.07686030703621,18.733156636395595,17.416009011685912,17.21986409041363,17.025232538438811,16.832096411606869,16.640438058327682,16.450240113394113,16.261485491963473,16.074157383696615,15.888239247049757,15.703714803714128,15.5205680331989,15.338783167552883,15.158344686220616,14.979237311028891,14.801446001299542,14.624955949084743,14.449752574521067,14.275821521298777,14.103148652242838,13.931720045002359,13.761521987845256]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 2 - Conservative",32.286535234856188,32.23261048270119,31.807649767188511,31.383136881379279,30.959058457222646,30.535401653487501,30.112154130063949,29.689304023754545,29.266839925455539,28.844750858635834,28.423026259028401,28.001655955455242,27.412837066223005,26.830947791296524,26.255866740897062,25.687475342026648,25.1256577572601,24.570300806330049,24.021293890393615,23.478528918874286,22.941900238777588,22.411304566383247,21.886640921221364,21.367810562243925,20.854716926106924,20.347265567482186,19.845364101321415,19.348922146998383,18.857851274258348,18.37206495090691,17.891478492173313,17.416009011685912]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 1 - Advanced",{"$f":" ((L84 *L391 * $N$39 * (L247 * 1 + L346) +L279) * 1000 / (L119 * 8760)) + L311 + 0","v":31.317386147198935},30.707392618973781,28.686550149186189,26.738274400896824,24.858652638741482,23.044055315407697,21.29111013454424,19.596679012607087,17.957837554342223,16.371856716232049,14.836186381315088,13.34844060942293,13.171180456075144,12.994955163732961,12.819750252569069,12.645551665955693,12.472345751736333,12.300119244539477,12.12885924906632,11.958553224289624,11.78918896850554,11.620754605184251,11.453238569569384,11.286629595979594,11.120916705769066,10.956089195906678,10.792136628136436,10.62904881868425,10.466815828478619,10.305427953854947,10.144875717715172,9.9851498611164651]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 1 - Moderate",31.317386147198935,30.931245398077451,29.390178069068774,27.882264876081635,26.406436050048811,24.96166797670773,23.546980692201544,22.161435543284195,20.804132999352028,19.474210604674219,18.170841060226156,16.893230425457073,16.702973211556198,16.514183939951621,16.326845205120755,16.140939885323519,15.956451136606448,15.773362386964775,15.591657330657467,15.411319922670391,15.232334373322871,15.054685143013215,14.878356937098854,14.703334700906844,14.529603614870862,14.357149089790727,14.185956762210681,14.01601248991294,13.84730234752297,13.679812622223134,13.513529809571542,13.34844060942293]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Class 1 - Conservative",31.317386147198935,31.265080061276564,30.852875446309625,30.441105218484221,30.029756411020024,29.618816568142808,29.20827372015734,28.798116359965302,28.388333420931492,27.978914256008743,27.569848618039007,27.161126641153839,26.589982404377924,26.025559774782398,25.467741006361148,24.916411085337163,24.371457651392177,23.832770921605494,23.300243616993932,22.773770891549756,22.253250263678026,21.738581549939216,21.229666801007198,20.726410239756714,20.228718201398099,19.736499075580756,19.249663250390299,18.768123058167383,18.291792723079627,17.820588310380661,17.354427677293391,16.893230425457073]
[]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Additional Factors",null,"Tax Credit","10 year CRF - Advanced",0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559]
[null,null,null,null,null,null,null,null,null,null,"10 year CRF - Moderate",0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559]
[null,null,null,null,null,null,null,null,null,null,"10 year CRF - Conservative",0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559]
[null,null,null,null,null,null,null,null,null,null,"ITC Schedule",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"PVD - Advanced",{"$f":"SUMPRODUCT($I$395:$I$400,L395:L400)","v":0.89170324439111714},0.89170324439111714,0.89170324439111714,0.89170324439111714,0.89170324439111714,0.89170324439111714,0.89170324439111714,0.89170324439111714,0.89170324439111714,0.89170324439111714,0.89170324439111714,0.89170324439111714,0.89170324439111714,0.89170324439111714,0.89170324439111714,0.89170324439111714,0.89170324439111714,0.89170324439111714,0.89170324439111714,0.89170324439111714,0.89170324439111714,0.89170324439111714,0.89170324439111714,0.89170324439111714,0.89170324439111714,0.89170324439111714,0.89170324439111714,0.89170324439111714,0.89170324439111714,0.89170324439111714,0.89170324439111714,0.89170324439111714]
[null,null,null,null,null,null,null,null,null,null,"PVD - Moderate",{"$f":"SUMPRODUCT($I$395:$I$400,L402:L407)","v":0.89170324439111714},0.89170324439111714,0.89170324439111714,0.89170324439111714,0.89170324439111714,0.89170324439111714,0.89170324439111714,0.89170324439111714,0.89170324439111714,0.89170324439111714,0.89170324439111714,0.89170324439111714,0.89170324439111714,0.89170324439111714,0.89170324439111714,0.89170324439111714,0.89170324439111714,0.89170324439111714,0.89170324439111714,0.89170324439111714,0.89170324439111714,0.89170324439111714,0.89170324439111714,0.89170324439111714,0.89170324439111714,0.89170324439111714,0.89170324439111714,0.89170324439111714,0.89170324439111714,0.89170324439111714,0.89170324439111714,0.89170324439111714]
[null,null,null,null,null,null,null,null,null,null,"PVD - Conservative",{"$f":"SUMPRODUCT($I$395:$I$400,L409:L414)","v":0.89170324439111714},0.89170324439111714,0.89170324439111714,0.89170324439111714,0.89170324439111714,0.89170324439111714,0.89170324439111714,0.89170324439111714,0.89170324439111714,0.89170324439111714,0.89170324439111714,0.89170324439111714,0.89170324439111714,0.89170324439111714,0.89170324439111714,0.89170324439111714,0.89170324439111714,0.89170324439111714,0.89170324439111714,0.89170324439111714,0.89170324439111714,0.89170324439111714,0.89170324439111714,0.89170324439111714,0.89170324439111714,0.89170324439111714,0.89170324439111714,0.89170324439111714,0.89170324439111714,0.89170324439111714,0.89170324439111714,0.89170324439111714]
[null,null,null,null,null,null,null,null,null,null,"PFF - Advanced",{"$f":"(1-L$74*L388*(1-L$387/2)-L$387)/(1-L$74)","v":1.0375378196791361},1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361]
[null,null,null,null,null,null,null,null,null,null,"PFF - Moderate",{"$f":"(1-L$74*L389*(1-L$387/2)-L$387)/(1-L$74)","v":1.0375378196791361},1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361]
[null,null,null,null,null,null,null,null,null,null,"PFF - Conservative",{"$f":"(1-L$74*L390*(1-L$387/2)-L$387)/(1-L$74)","v":1.0375378196791361},1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361]
[null,null,null,null,null,null,null,null,"MACRS",null,"Year (Advanced)",2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,0.2,"Depreciation Factor",1,{"$f":"1/((1+L$78)*(1+L$57))^$K395","v":0.95923036880374113},0.95923036880374113,0.95923036880374113,0.95923036880374113,0.95923036880374113,0.95923036880374113,0.95923036880374113,0.95923036880374113,0.95923036880374113,0.95923036880374113,{"$f":"1/((1+V$78)*(1+V$57))^$K395","v":0.95923036880374113},0.95923036880374113,0.95923036880374113,0.95923036880374113,0.95923036880374113,0.95923036880374113,0.95923036880374113,0.95923036880374113,0.95923036880374113,0.95923036880374113,{"$f":"1/((1+AF$78)*(1+AF$57))^$K395","v":0.95923036880374113},0.95923036880374113,0.95923036880374113,0.95923036880374113,0.95923036880374113,0.95923036880374113,0.95923036880374113,0.95923036880374113,0.95923036880374113,0.95923036880374113,0.95923036880374113,0.95923036880374113]
[null,null,null,null,null,null,null,null,0.32,null,2,0.92012290043536127,0.92012290043536127,0.92012290043536127,0.92012290043536127,0.92012290043536127,0.92012290043536127,0.92012290043536127,0.92012290043536127,0.92012290043536127,0.92012290043536127,0.92012290043536127,0.92012290043536127,0.92012290043536127,0.92012290043536127,0.92012290043536127,0.92012290043536127,0.92012290043536127,0.92012290043536127,0.92012290043536127,0.92012290043536127,0.92012290043536127,0.92012290043536127,0.92012290043536127,0.92012290043536127,0.92012290043536127,0.92012290043536127,0.92012290043536127,0.92012290043536127,0.92012290043536127,0.92012290043536127,0.92012290043536127,0.92012290043536127]
[null,null,null,null,null,null,null,null,0.192,null,3,0.88260982912937935,0.88260982912937935,0.88260982912937935,0.88260982912937935,0.88260982912937935,0.88260982912937935,0.88260982912937935,0.88260982912937935,0.88260982912937935,0.88260982912937935,0.88260982912937935,0.88260982912937935,0.88260982912937935,0.88260982912937935,0.88260982912937935,0.88260982912937935,0.88260982912937935,0.88260982912937935,0.88260982912937935,0.88260982912937935,0.88260982912937935,0.88260982912937935,0.88260982912937935,0.88260982912937935,0.88260982912937935,0.88260982912937935,0.88260982912937935,0.88260982912937935,0.88260982912937935,0.88260982912937935,0.88260982912937935,0.88260982912937935]
[null,null,null,null,null,null,null,null,0.1152,null,4,0.84662615190558166,0.84662615190558166,0.84662615190558166,0.84662615190558166,0.84662615190558166,0.84662615190558166,0.84662615190558166,0.84662615190558166,0.84662615190558166,0.84662615190558166,0.84662615190558166,0.84662615190558166,0.84662615190558166,0.84662615190558166,0.84662615190558166,0.84662615190558166,0.84662615190558166,0.84662615190558166,0.84662615190558166,0.84662615190558166,0.84662615190558166,0.84662615190558166,0.84662615190558166,0.84662615190558166,0.84662615190558166,0.84662615190558166,0.84662615190558166,0.84662615190558166,0.84662615190558166,0.84662615190558166,0.84662615190558166,0.84662615190558166]
[null,null,null,null,null,null,null,null,0.1152,null,5,0.81210951593128322,0.81210951593128322,0.81210951593128322,0.81210951593128322,0.81210951593128322,0.81210951593128322,0.81210951593128322,0.81210951593128322,0.81210951593128322,0.81210951593128322,0.81210951593128322,0.81210951593128322,0.81210951593128322,0.81210951593128322,0.81210951593128322,0.81210951593128322,0.81210951593128322,0.81210951593128322,0.81210951593128322,0.81210951593128322,0.81210951593128322,0.81210951593128322,0.81210951593128322,0.81210951593128322,0.81210951593128322,0.81210951593128322,0.81210951593128322,0.81210951593128322,0.81210951593128322,0.81210951593128322,0.81210951593128322,0.81210951593128322]
[null,null,null,null,null,null,null,null,5.7599999999999998E-2,null,6,0.77900011047579254,0.77900011047579254,0.77900011047579254,0.77900011047579254,0.77900011047579254,0.77900011047579254,0.77900011047579254,0.77900011047579254,0.77900011047579254,0.77900011047579254,0.77900011047579254,0.77900011047579254,0.77900011047579254,0.77900011047579254,0.77900011047579254,0.77900011047579254,0.77900011047579254,0.77900011047579254,0.77900011047579254,0.77900011047579254,0.77900011047579254,0.77900011047579254,0.77900011047579254,0.77900011047579254,0.77900011047579254,0.77900011047579254,0.77900011047579254,0.77900011047579254,0.77900011047579254,0.77900011047579254,0.77900011047579254,0.77900011047579254]
[null,null,null,null,null,null,null,null,null,null,"Year (Moderate)",2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,null,1,{"$f":"1/((1+L$79)*(1+L$57))^$K402","v":0.95923036880374113},0.95923036880374113,0.95923036880374113,0.95923036880374113,0.95923036880374113,0.95923036880374113,0.95923036880374113,0.95923036880374113,0.95923036880374113,0.95923036880374113,{"$f":"1/((1+V$79)*(1+V$57))^$K402","v":0.95923036880374113},0.95923036880374113,0.95923036880374113,0.95923036880374113,0.95923036880374113,0.95923036880374113,0.95923036880374113,0.95923036880374113,0.95923036880374113,0.95923036880374113,{"$f":"1/((1+AF$79)*(1+AF$57))^$K402","v":0.95923036880374113},0.95923036880374113,0.95923036880374113,0.95923036880374113,0.95923036880374113,0.95923036880374113,0.95923036880374113,0.95923036880374113,0.95923036880374113,0.95923036880374113,0.95923036880374113,0.95923036880374113]
[null,null,null,null,null,null,null,null,null,null,2,0.92012290043536127,0.92012290043536127,0.92012290043536127,0.92012290043536127,0.92012290043536127,0.92012290043536127,0.92012290043536127,0.92012290043536127,0.92012290043536127,0.92012290043536127,0.92012290043536127,0.92012290043536127,0.92012290043536127,0.92012290043536127,0.92012290043536127,0.92012290043536127,0.92012290043536127,0.92012290043536127,0.92012290043536127,0.92012290043536127,0.92012290043536127,0.92012290043536127,0.92012290043536127,0.92012290043536127,0.92012290043536127,0.92012290043536127,0.92012290043536127,0.92012290043536127,0.92012290043536127,0.92012290043536127,0.92012290043536127,0.92012290043536127]
[null,null,null,null,null,null,null,null,null,null,3,0.88260982912937935,0.88260982912937935,0.88260982912937935,0.88260982912937935,0.88260982912937935,0.88260982912937935,0.88260982912937935,0.88260982912937935,0.88260982912937935,0.88260982912937935,0.88260982912937935,0.88260982912937935,0.88260982912937935,0.88260982912937935,0.88260982912937935,0.88260982912937935,0.88260982912937935,0.88260982912937935,0.88260982912937935,0.88260982912937935,0.88260982912937935,0.88260982912937935,0.88260982912937935,0.88260982912937935,0.88260982912937935,0.88260982912937935,0.88260982912937935,0.88260982912937935,0.88260982912937935,0.88260982912937935,0.88260982912937935,0.88260982912937935]
[null,null,null,null,null,null,null,null,null,null,4,0.84662615190558166,0.84662615190558166,0.84662615190558166,0.84662615190558166,0.84662615190558166,0.84662615190558166,0.84662615190558166,0.84662615190558166,0.84662615190558166,0.84662615190558166,0.84662615190558166,0.84662615190558166,0.84662615190558166,0.84662615190558166,0.84662615190558166,0.84662615190558166,0.84662615190558166,0.84662615190558166,0.84662615190558166,0.84662615190558166,0.84662615190558166,0.84662615190558166,0.84662615190558166,0.84662615190558166,0.84662615190558166,0.84662615190558166,0.84662615190558166,0.84662615190558166,0.84662615190558166,0.84662615190558166,0.84662615190558166,0.84662615190558166]
[null,null,null,null,null,null,null,null,null,null,5,0.81210951593128322,0.81210951593128322,0.81210951593128322,0.81210951593128322,0.81210951593128322,0.81210951593128322,0.81210951593128322,0.81210951593128322,0.81210951593128322,0.81210951593128322,0.81210951593128322,0.81210951593128322,0.81210951593128322,0.81210951593128322,0.81210951593128322,0.81210951593128322,0.81210951593128322,0.81210951593128322,0.81210951593128322,0.81210951593128322,0.81210951593128322,0.81210951593128322,0.81210951593128322,0.81210951593128322,0.81210951593128322,0.81210951593128322,0.81210951593128322,0.81210951593128322,0.81210951593128322,0.81210951593128322,0.81210951593128322,0.81210951593128322]
[null,null,null,null,null,null,null,null,null,null,6,0.77900011047579254,0.77900011047579254,0.77900011047579254,0.77900011047579254,0.77900011047579254,0.77900011047579254,0.77900011047579254,0.77900011047579254,0.77900011047579254,0.77900011047579254,0.77900011047579254,0.77900011047579254,0.77900011047579254,0.77900011047579254,0.77900011047579254,0.77900011047579254,0.77900011047579254,0.77900011047579254,0.77900011047579254,0.77900011047579254,0.77900011047579254,0.77900011047579254,0.77900011047579254,0.77900011047579254,0.77900011047579254,0.77900011047579254,0.77900011047579254,0.77900011047579254,0.77900011047579254,0.77900011047579254,0.77900011047579254,0.77900011047579254]
[null,null,null,null,null,null,null,null,null,null,"Year (Conservative)",2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,null,1,{"$f":"1/((1+L$80)*(1+L$57))^$K409","v":0.95923036880374113},0.95923036880374113,0.95923036880374113,0.95923036880374113,0.95923036880374113,0.95923036880374113,0.95923036880374113,0.95923036880374113,0.95923036880374113,0.95923036880374113,{"$f":"1/((1+V$80)*(1+V$57))^$K409","v":0.95923036880374113},0.95923036880374113,0.95923036880374113,0.95923036880374113,0.95923036880374113,0.95923036880374113,0.95923036880374113,0.95923036880374113,0.95923036880374113,0.95923036880374113,{"$f":"1/((1+AF$80)*(1+AF$57))^$K409","v":0.95923036880374113},0.95923036880374113,0.95923036880374113,0.95923036880374113,0.95923036880374113,0.95923036880374113,0.95923036880374113,0.95923036880374113,0.95923036880374113,0.95923036880374113,0.95923036880374113,0.95923036880374113]
[null,null,null,null,null,null,null,null,null,null,2,0.92012290043536127,0.92012290043536127,0.92012290043536127,0.92012290043536127,0.92012290043536127,0.92012290043536127,0.92012290043536127,0.92012290043536127,0.92012290043536127,0.92012290043536127,0.92012290043536127,0.92012290043536127,0.92012290043536127,0.92012290043536127,0.92012290043536127,0.92012290043536127,0.92012290043536127,0.92012290043536127,0.92012290043536127,0.92012290043536127,0.92012290043536127,0.92012290043536127,0.92012290043536127,0.92012290043536127,0.92012290043536127,0.92012290043536127,0.92012290043536127,0.92012290043536127,0.92012290043536127,0.92012290043536127,0.92012290043536127,0.92012290043536127]
[null,null,null,null,null,null,null,null,null,null,3,0.88260982912937935,0.88260982912937935,0.88260982912937935,0.88260982912937935,0.88260982912937935,0.88260982912937935,0.88260982912937935,0.88260982912937935,0.88260982912937935,0.88260982912937935,0.88260982912937935,0.88260982912937935,0.88260982912937935,0.88260982912937935,0.88260982912937935,0.88260982912937935,0.88260982912937935,0.88260982912937935,0.88260982912937935,0.88260982912937935,0.88260982912937935,0.88260982912937935,0.88260982912937935,0.88260982912937935,0.88260982912937935,0.88260982912937935,0.88260982912937935,0.88260982912937935,0.88260982912937935,0.88260982912937935,0.88260982912937935,0.88260982912937935]
[null,null,null,null,null,null,null,null,null,null,4,0.84662615190558166,0.84662615190558166,0.84662615190558166,0.84662615190558166,0.84662615190558166,0.84662615190558166,0.84662615190558166,0.84662615190558166,0.84662615190558166,0.84662615190558166,0.84662615190558166,0.84662615190558166,0.84662615190558166,0.84662615190558166,0.84662615190558166,0.84662615190558166,0.84662615190558166,0.84662615190558166,0.84662615190558166,0.84662615190558166,0.84662615190558166,0.84662615190558166,0.84662615190558166,0.84662615190558166,0.84662615190558166,0.84662615190558166,0.84662615190558166,0.84662615190558166,0.84662615190558166,0.84662615190558166,0.84662615190558166,0.84662615190558166]
[null,null,null,null,null,null,null,null,null,null,5,0.81210951593128322,0.81210951593128322,0.81210951593128322,0.81210951593128322,0.81210951593128322,0.81210951593128322,0.81210951593128322,0.81210951593128322,0.81210951593128322,0.81210951593128322,0.81210951593128322,0.81210951593128322,0.81210951593128322,0.81210951593128322,0.81210951593128322,0.81210951593128322,0.81210951593128322,0.81210951593128322,0.81210951593128322,0.81210951593128322,0.81210951593128322,0.81210951593128322,0.81210951593128322,0.81210951593128322,0.81210951593128322,0.81210951593128322,0.81210951593128322,0.81210951593128322,0.81210951593128322,0.81210951593128322,0.81210951593128322,0.81210951593128322]
[null,null,null,null,null,null,null,null,null,null,6,0.77900011047579254,0.77900011047579254,0.77900011047579254,0.77900011047579254,0.77900011047579254,0.77900011047579254,0.77900011047579254,0.77900011047579254,0.77900011047579254,0.77900011047579254,0.77900011047579254,0.77900011047579254,0.77900011047579254,0.77900011047579254,0.77900011047579254,0.77900011047579254,0.77900011047579254,0.77900011047579254,0.77900011047579254,0.77900011047579254,0.77900011047579254,0.77900011047579254,0.77900011047579254,0.77900011047579254,0.77900011047579254,0.77900011047579254,0.77900011047579254,0.77900011047579254,0.77900011047579254,0.77900011047579254,0.77900011047579254,0.77900011047579254]
[null,null,null,null,null,null,null,null,null,"Tariff Schedule","Tarrif Schedule ($/Wdc)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,"X",null,null,null,"Data Sources for Default Inputs"]
[]
[null,null,null,null,null,null,null,"Current Costs:"]
[null,null,null,null,null,null,null,"Available Capacity (GW)",null,null,null,null,"Pieter Gagnon, Robert Margolis, Jennifer Melius, Caleb Phillips, Ryan Elmore. (2016)"]
[null,null,null,null,null,null,null,"Net Capacity Factor (%)",null,null,null,null,"NREL PVWATTS v5. Representative of national range of capacity factors."]
[null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)",null,null,null,null,"D. Feldman, Fu, R., A. Ramdas, J. Desai, and R. Margolis. 2021. ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"U.S. Solar Photovoltaic System and Energy Storage Cost Benchmark: Q1 2020. Golden, CO: National Renewable Energy Laboratory"]
[null,null,null,null,null,null,null,"Fixed Operating Expenses ($/kW-yr)",null,null,null,null,"D. Feldman, Fu, R., A. Ramdas, J. Desai, and R. Margolis. 2021. ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"U.S. Solar Photovoltaic System and Energy Storage Cost Benchmark: Q1 2020. Golden, CO: National Renewable Energy Laboratory"]
[null,null,null,null,null,null,null,"Variable Operating Expenses ($/MWh)",null,null,null,null,"N/A"]
[null,null,null,null,null,null,null,"Grid Feature Cost ($/kW)",null,null,null,null,"N/A"]
[null,null,null,null,null,null,null,"Spur Line Cost ($/kW)",null,null,null,null,"N/A"]
[]
[null,null,null,null,null,null,null,"Future Projections Costs:"]
[null,null,null,null,null,null,null,"Net Capacity Factor (%)",null,null,null,null,"NREL internal modeling taking into account improvements in degradation and increases in energy yield.  See accompanying ATB presentation for more information."]
[null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)",null,null,null,null,"NREL internal modeling  See accompanying ATB presentation for more information."]
[null,null,null,null,null,null,null,"Fixed Operating Expenses ($/kW-yr)",null,null,null,null,"D. Feldman, Fu, R., A. Ramdas, J. Desai, and R. Margolis. 2021. ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"U.S. Solar Photovoltaic System and Energy Storage Cost Benchmark: Q1 2020. Golden, CO: National Renewable Energy Laboratory"]
[null,null,null,null,null,null,null,"Variable Operating Expenses ($/MWh)",null,null,null,null,"N/A"]
[null,null,null,null,null,null,null,"Grid Connection Cost ($/kW)",null,null,null,null,"N/A"]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,-0.89999998807907111,-1.2999999880790711,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10]

{"sheet":"Solar - PV Dist. Comm","index":5,"n_rows":493,"n_cols":46,"rows_kept":493,"cut":false,"hidden":false,"merged":[[38,24,38,26],[41,24,41,26],[425,6,425,27],[96,6,96,19],[291,7,321,7],[389,7,398,7],[389,9,398,9],[99,7,288,7],[99,9,128,9],[131,9,160,9],[195,9,224,9],[163,9,192,9],[227,9,256,9],[259,9,288,9],[356,9,385,9],[433,8,433,12],[433,13,433,27],[356,7,385,7],[292,9,321,9],[324,7,353,7],[429,8,429,12],[400,9,419,9],[324,9,353,9],[430,8,430,12],[430,13,430,27],[431,8,431,12],[432,8,432,12],[442,8,442,12],[441,8,441,12],[441,13,441,27],[442,13,442,27],[435,8,435,12],[435,13,435,27],[439,8,439,12],[436,8,436,12],[440,8,440,12],[437,8,437,12],[437,13,437,27],[438,8,438,12],[434,8,434,12],[434,13,434,27],[6,6,6,23],[8,7,29,7],[31,7,91,7],[13,9,13,14],[14,9,14,14],[15,9,15,14],[16,9,16,14],[25,11,29,16],[62,9,89,9],[52,12,55,12],[52,13,55,13],[52,14,55,14],[428,8,428,12],[428,13,428,27]]}
["Solar Distributed Commercial PV ",null,null,null,null,null,null,null,null,null,null,"https://atb.nrel.gov/electricity/2021/commercial_pv"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inputs"]
[null,null,null,null,null,null,null,null,null,"Take me to: ",null,null,null,null,null,null,null,null,null,"Calculated"]
[]
[]
[null,"X",null,null,null,null,"Assumptions"]
[]
[null,null,null,null,null,null,null,"Technology",null,"Basis Year:",null,2019]
[null,null,null,null,null,null,null,null,null,"All values are given in 2019 U.S. dollars, using the Consumer Price Index (BLS, 2020) for dollar year conversions. Projections use an inflation assumption of 2.5% per year."]
[null,null,null,null,null,null,null,null,null,"Commercial Solar Photovoltaic"]
[]
[]
[null,null,null,null,null,null,null,null,null,"Representative Dist. Commercial system is fixed-tilt roof mounted with capacity of 300 kW"]
[null,null,null,null,null,null,null,null,null,"Overnight Capital Cost, Capacity Factor, Fixed O&M, and Variable O&M costs "]
[null,null,null,null,null,null,null,null,null,"represent $/kW DC;  however LCOE reflects $/MWh AC."]
[null,null,null,null,null,null,null,null,null,"Capacity factors chosen here to reflect range across the continental U.S. using NREL PVWATTS"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Available","Available"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity","Generation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"(GW)","(GWh)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,386,506000]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,"ATB values reflect annual average capacity factor over life of plant including estimated degradation, starting at  0.7% per year, reducing to 0.2%, 0.5%,  and 0.5% annual degradation by 2050 for the advanced, moderate, and conservative scenarios, respectively. Capacity factors also assume an energy yield gain at the module of 10%, 5%, and 2.5% for advanced, moderate, and conservatives scenarios."]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,"Finance",null,"Financial Assumptions:"]
[null,null,null,null,null,null,null,null,null,"Inflation Rate",null,null,null,{"$f":"L63","v":2.5000000000000001E-2}]
[null,null,null,null,null,null,null,null,null,"Capital Recovery Period (Years)",null,null,null,{"$f":"S34","v":30},null,null,null,null,30]
[null,null,null,null,null,null,null,null,null,"Interest Rate Nominal - Moderate",null,null,null,{"$f":"L65","v":0.04}]
[null,null,null,null,null,null,null,null,null,"Calculated Interest Rate Real - Moderate",null,null,null,{"$f":"L68","v":1.4634146341463428E-2}]
[null,null,null,null,null,null,null,null,null,"Interest During Construction  - Nominal",null,null,null,{"$f":"L70","v":3.5000000000000003E-2}]
[null,null,null,null,null,null,null,null,null,"Rate of Return on Equity Nominal - Moderate",null,null,null,{"$f":"L72","v":8.7999999999999995E-2},null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,"Calculated Rate of Return on Equity Real - Moderate",null,null,null,{"$f":"L75","v":6.1463414634146618E-2}]
[null,null,null,null,null,null,null,null,null,"Debt Fraction - Moderate",null,null,null,{"$f":"L78","v":0.75900000000000001}]
[null,null,null,null,null,null,null,null,null,"Tax Rate (Federal and State)",null,null,null,{"$f":"L80","v":0.25740000000000002}]
[null,null,null,null,null,null,null,null,null,"WACC Nominal - Moderate",null,null,null,{"$f":"L82","v":4.3753335999999997E-2}]
[null,null,null,null,null,null,null,null,null,"WACC Real - Moderate",null,null,null,{"$f":"L85","v":1.8295937560975695E-2}]
[null,null,null,null,null,null,null,null,null,"Depreciation Period",null,null,null,5]
[null,null,null,null,null,null,null,null,null,"Construction Finance Factor",null,null,null,{"$f":"SUMPRODUCT(K57:K59,L57:L59,M57:M59)+SUMPRODUCT(K57:K59,O57:O59,N57:N59)","v":1.0244027558460844}]
[null,null,null,null,null,null,null,null,null,"Present Value of Depreciation",null,null,null,{"$f":"SUMPRODUCT(R56:W56,R58:W58)","v":0.88881178975855901}]
[null,null,null,null,null,null,null,null,null,"Project Finance Factor",null,null,null,{"$f":" (1 - N41 * N46) / (1 - N41)","v":1.0385400556371494}]
[null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Nominal - Moderate",null,null,null,{"$f":"L88","v":6.0494177216606923E-2}]
[null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Moderate",null,null,null,{"$f":"L91","v":4.3610542466031188E-2}]
[null,null,null,null,null,null,null,null,null,"Equity Premium During Construction",null,null,null,0.02]
[null,null,null,null,null,null,null,null,null,"Cost of equity during construction",null,null,null,{"$f":"N38+N50","v":0.108}]
[null,null,null,null,null,null,null,null,null,"Construction Duration yrs",null,1]
[null,null,null,null,null,null,null,null,null,"Year","Capital","Accumulated","Percent of Leverage During Construction","Percent of Equity During Construction","Accumulated Equity Cost"]
[null,null,null,null,null,null,null,null,null,"Index","Fraction","Interest"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MACRS yr",1,2,3,4,5,6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation",0.2,0.32,0.192,0.1152,0.1152,5.7599999999999998E-2]
[null,null,null,null,null,null,null,null,null,0,1,{"$f":"1+((1+N37)^(J57+0.5)-1)","v":1.0173494974687902},0.8,{"$f":"1-M57","v":0.19999999999999996},{"$f":"1+((1+$N$51)^(J57+0.5)-1)","v":1.0526157893552615},null,"Fraction"]
[null,null,null,null,null,null,null,null,null,1,0,{"$f":"1+((1+N37)^(J58+0.5)-1)","v":1.0529567298801978},0.8,{"$f":"1-M58","v":0.19999999999999996},{"$f":"1+((1+$N$51)^(J58+0.5)-1)","v":1.1662982946056297},null,"Depreciation",{"$f":"1/((1+$N$43)*(1+$N$33))^R55","v":0.95808077014855164},0.91791876212844192,0.87944031455382288,0.84257485386741116,0.80725476490109271,0.77341526686252693]
[null,null,null,null,null,null,null,null,null,2,0,{"$f":"1+((1+N37)^(J59+0.5)-1)","v":1.0898102154260045},0.8,{"$f":"1-M59","v":0.19999999999999996},{"$f":"1+((1+$N$51)^(J59+0.5)-1)","v":1.292258510423038},null,"Factor"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Base Year"]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Assumptions","Inflation Rate",{"$f":"'WACC Calc'!F420","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!G420","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!H420","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!I420","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!J420","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!K420","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!L420","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!M420","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!N420","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!O420","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!P420","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Q420","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!R420","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!S420","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!T420","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!U420","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!V420","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!W420","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!X420","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Y420","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Z420","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AA420","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AB420","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AC420","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AD420","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AE420","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AF420","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AG420","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AH420","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AI420","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AJ420","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AK420","v":2.5000000000000001E-2}]
[null,null,null,null,null,null,null,null,null,null,"Interest Rate Nominal - Advanced",{"$f":"'WACC Calc'!F421","v":0.04},{"$f":"'WACC Calc'!G421","v":0.04},{"$f":"'WACC Calc'!H421","v":0.04},{"$f":"'WACC Calc'!I421","v":0.04},{"$f":"'WACC Calc'!J421","v":0.04},{"$f":"'WACC Calc'!K421","v":0.04},{"$f":"'WACC Calc'!L421","v":0.04},{"$f":"'WACC Calc'!M421","v":0.04},{"$f":"'WACC Calc'!N421","v":0.04},{"$f":"'WACC Calc'!O421","v":0.04},{"$f":"'WACC Calc'!P421","v":0.04},{"$f":"'WACC Calc'!Q421","v":0.04},{"$f":"'WACC Calc'!R421","v":0.04},{"$f":"'WACC Calc'!S421","v":0.04},{"$f":"'WACC Calc'!T421","v":0.04},{"$f":"'WACC Calc'!U421","v":0.04},{"$f":"'WACC Calc'!V421","v":0.04},{"$f":"'WACC Calc'!W421","v":0.04},{"$f":"'WACC Calc'!X421","v":0.04},{"$f":"'WACC Calc'!Y421","v":0.04},{"$f":"'WACC Calc'!Z421","v":0.04},{"$f":"'WACC Calc'!AA421","v":0.04},{"$f":"'WACC Calc'!AB421","v":0.04},{"$f":"'WACC Calc'!AC421","v":0.04},{"$f":"'WACC Calc'!AD421","v":0.04},{"$f":"'WACC Calc'!AE421","v":0.04},{"$f":"'WACC Calc'!AF421","v":0.04},{"$f":"'WACC Calc'!AG421","v":0.04},{"$f":"'WACC Calc'!AH421","v":0.04},{"$f":"'WACC Calc'!AI421","v":0.04},{"$f":"'WACC Calc'!AJ421","v":0.04},{"$f":"'WACC Calc'!AK421","v":0.04}]
[null,null,null,null,null,null,null,null,null,null,"Interest Rate Nominal - Moderate",{"$f":"'WACC Calc'!F422","v":0.04},{"$f":"'WACC Calc'!G422","v":0.04},{"$f":"'WACC Calc'!H422","v":0.04},{"$f":"'WACC Calc'!I422","v":0.04},{"$f":"'WACC Calc'!J422","v":0.04},{"$f":"'WACC Calc'!K422","v":0.04},{"$f":"'WACC Calc'!L422","v":0.04},{"$f":"'WACC Calc'!M422","v":0.04},{"$f":"'WACC Calc'!N422","v":0.04},{"$f":"'WACC Calc'!O422","v":0.04},{"$f":"'WACC Calc'!P422","v":0.04},{"$f":"'WACC Calc'!Q422","v":0.04},{"$f":"'WACC Calc'!R422","v":0.04},{"$f":"'WACC Calc'!S422","v":0.04},{"$f":"'WACC Calc'!T422","v":0.04},{"$f":"'WACC Calc'!U422","v":0.04},{"$f":"'WACC Calc'!V422","v":0.04},{"$f":"'WACC Calc'!W422","v":0.04},{"$f":"'WACC Calc'!X422","v":0.04},{"$f":"'WACC Calc'!Y422","v":0.04},{"$f":"'WACC Calc'!Z422","v":0.04},{"$f":"'WACC Calc'!AA422","v":0.04},{"$f":"'WACC Calc'!AB422","v":0.04},{"$f":"'WACC Calc'!AC422","v":0.04},{"$f":"'WACC Calc'!AD422","v":0.04},{"$f":"'WACC Calc'!AE422","v":0.04},{"$f":"'WACC Calc'!AF422","v":0.04},{"$f":"'WACC Calc'!AG422","v":0.04},{"$f":"'WACC Calc'!AH422","v":0.04},{"$f":"'WACC Calc'!AI422","v":0.04},{"$f":"'WACC Calc'!AJ422","v":0.04},{"$f":"'WACC Calc'!AK422","v":0.04}]
[null,null,null,null,null,null,null,null,null,null,"Interest Rate Nominal - Conservative",{"$f":"'WACC Calc'!F423","v":0.04},{"$f":"'WACC Calc'!G423","v":0.04},{"$f":"'WACC Calc'!H423","v":0.04},{"$f":"'WACC Calc'!I423","v":0.04},{"$f":"'WACC Calc'!J423","v":0.04},{"$f":"'WACC Calc'!K423","v":0.04},{"$f":"'WACC Calc'!L423","v":0.04},{"$f":"'WACC Calc'!M423","v":0.04},{"$f":"'WACC Calc'!N423","v":0.04},{"$f":"'WACC Calc'!O423","v":0.04},{"$f":"'WACC Calc'!P423","v":0.04},{"$f":"'WACC Calc'!Q423","v":0.04},{"$f":"'WACC Calc'!R423","v":0.04},{"$f":"'WACC Calc'!S423","v":0.04},{"$f":"'WACC Calc'!T423","v":0.04},{"$f":"'WACC Calc'!U423","v":0.04},{"$f":"'WACC Calc'!V423","v":0.04},{"$f":"'WACC Calc'!W423","v":0.04},{"$f":"'WACC Calc'!X423","v":0.04},{"$f":"'WACC Calc'!Y423","v":0.04},{"$f":"'WACC Calc'!Z423","v":0.04},{"$f":"'WACC Calc'!AA423","v":0.04},{"$f":"'WACC Calc'!AB423","v":0.04},{"$f":"'WACC Calc'!AC423","v":0.04},{"$f":"'WACC Calc'!AD423","v":0.04},{"$f":"'WACC Calc'!AE423","v":0.04},{"$f":"'WACC Calc'!AF423","v":0.04},{"$f":"'WACC Calc'!AG423","v":0.04},{"$f":"'WACC Calc'!AH423","v":0.04},{"$f":"'WACC Calc'!AI423","v":0.04},{"$f":"'WACC Calc'!AJ423","v":0.04},{"$f":"'WACC Calc'!AK423","v":0.04}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate Real - Advanced",{"$f":"'WACC Calc'!F424","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!G424","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!H424","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!I424","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!J424","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!K424","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!L424","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!M424","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!N424","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!O424","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!P424","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Q424","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!R424","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!S424","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!T424","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!U424","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!V424","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!W424","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!X424","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Y424","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Z424","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AA424","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AB424","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AC424","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AD424","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AE424","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AF424","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AG424","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AH424","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AI424","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AJ424","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AK424","v":1.4634146341463428E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate Real - Moderate",{"$f":"'WACC Calc'!F425","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!G425","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!H425","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!I425","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!J425","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!K425","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!L425","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!M425","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!N425","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!O425","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!P425","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Q425","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!R425","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!S425","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!T425","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!U425","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!V425","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!W425","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!X425","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Y425","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Z425","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AA425","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AB425","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AC425","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AD425","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AE425","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AF425","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AG425","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AH425","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AI425","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AJ425","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AK425","v":1.4634146341463428E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate Real - Conservative",{"$f":"'WACC Calc'!F426","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!G426","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!H426","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!I426","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!J426","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!K426","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!L426","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!M426","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!N426","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!O426","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!P426","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Q426","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!R426","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!S426","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!T426","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!U426","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!V426","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!W426","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!X426","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Y426","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Z426","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AA426","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AB426","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AC426","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AD426","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AE426","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AF426","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AG426","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AH426","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AI426","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AJ426","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AK426","v":1.4634146341463428E-2}]
[null,null,null,null,null,null,null,null,null,null,"Interest During Construction  - Nominal",{"$f":"'WACC Calc'!F427","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!G427","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!H427","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!I427","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!J427","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!K427","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!L427","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!M427","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!N427","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!O427","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!P427","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!Q427","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!R427","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!S427","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!T427","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!U427","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!V427","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!W427","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!X427","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!Y427","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!Z427","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AA427","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AB427","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AC427","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AD427","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AE427","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AF427","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AG427","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AH427","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AI427","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AJ427","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AK427","v":3.5000000000000003E-2}]
[null,null,null,null,null,null,null,null,null,null,"Rate of Return on Equity Nominal - Advanced",{"$f":"'WACC Calc'!F428","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!G428","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!H428","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!I428","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!J428","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!K428","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!L428","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!M428","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!N428","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!O428","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!P428","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!Q428","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!R428","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!S428","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!T428","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!U428","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!V428","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!W428","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!X428","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!Y428","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!Z428","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!AA428","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!AB428","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!AC428","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!AD428","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!AE428","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!AF428","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!AG428","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!AH428","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!AI428","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!AJ428","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!AK428","v":8.7999999999999995E-2}]
[null,null,null,null,null,null,null,null,null,null,"Rate of Return on Equity Nominal - Moderate",{"$f":"'WACC Calc'!F429","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!G429","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!H429","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!I429","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!J429","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!K429","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!L429","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!M429","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!N429","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!O429","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!P429","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!Q429","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!R429","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!S429","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!T429","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!U429","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!V429","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!W429","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!X429","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!Y429","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!Z429","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!AA429","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!AB429","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!AC429","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!AD429","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!AE429","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!AF429","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!AG429","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!AH429","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!AI429","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!AJ429","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!AK429","v":8.7999999999999995E-2}]
[null,null,null,null,null,null,null,null,null,null,"Rate of Return on Equity Nominal - Conservative",{"$f":"'WACC Calc'!F430","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!G430","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!H430","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!I430","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!J430","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!K430","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!L430","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!M430","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!N430","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!O430","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!P430","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!Q430","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!R430","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!S430","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!T430","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!U430","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!V430","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!W430","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!X430","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!Y430","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!Z430","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!AA430","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!AB430","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!AC430","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!AD430","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!AE430","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!AF430","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!AG430","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!AH430","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!AI430","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!AJ430","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!AK430","v":8.7999999999999995E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Rate of Return on Equity Real - Advanced",{"$f":"'WACC Calc'!F431","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!G431","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!H431","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!I431","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!J431","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!K431","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!L431","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!M431","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!N431","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!O431","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!P431","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!Q431","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!R431","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!S431","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!T431","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!U431","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!V431","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!W431","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!X431","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!Y431","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!Z431","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!AA431","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!AB431","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!AC431","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!AD431","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!AE431","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!AF431","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!AG431","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!AH431","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!AI431","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!AJ431","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!AK431","v":6.1463414634146618E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Rate of Return on Equity Real - Moderate",{"$f":"'WACC Calc'!F432","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!G432","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!H432","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!I432","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!J432","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!K432","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!L432","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!M432","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!N432","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!O432","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!P432","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!Q432","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!R432","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!S432","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!T432","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!U432","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!V432","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!W432","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!X432","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!Y432","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!Z432","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!AA432","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!AB432","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!AC432","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!AD432","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!AE432","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!AF432","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!AG432","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!AH432","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!AI432","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!AJ432","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!AK432","v":6.1463414634146618E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Rate of Return on Equity Real - Conservative",{"$f":"'WACC Calc'!F433","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!G433","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!H433","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!I433","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!J433","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!K433","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!L433","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!M433","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!N433","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!O433","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!P433","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!Q433","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!R433","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!S433","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!T433","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!U433","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!V433","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!W433","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!X433","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!Y433","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!Z433","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!AA433","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!AB433","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!AC433","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!AD433","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!AE433","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!AF433","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!AG433","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!AH433","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!AI433","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!AJ433","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!AK433","v":6.1463414634146618E-2}]
[null,null,null,null,null,null,null,null,null,null,"Debt Fraction - Advanced",{"$f":"'WACC Calc'!F434","v":0.75900000000000001},{"$f":"'WACC Calc'!G434","v":0.75900000000000001},{"$f":"'WACC Calc'!H434","v":0.75900000000000001},{"$f":"'WACC Calc'!I434","v":0.75900000000000001},{"$f":"'WACC Calc'!J434","v":0.75900000000000001},{"$f":"'WACC Calc'!K434","v":0.75900000000000001},{"$f":"'WACC Calc'!L434","v":0.75900000000000001},{"$f":"'WACC Calc'!M434","v":0.75900000000000001},{"$f":"'WACC Calc'!N434","v":0.75900000000000001},{"$f":"'WACC Calc'!O434","v":0.75900000000000001},{"$f":"'WACC Calc'!P434","v":0.75900000000000001},{"$f":"'WACC Calc'!Q434","v":0.75900000000000001},{"$f":"'WACC Calc'!R434","v":0.75900000000000001},{"$f":"'WACC Calc'!S434","v":0.75900000000000001},{"$f":"'WACC Calc'!T434","v":0.75900000000000001},{"$f":"'WACC Calc'!U434","v":0.75900000000000001},{"$f":"'WACC Calc'!V434","v":0.75900000000000001},{"$f":"'WACC Calc'!W434","v":0.75900000000000001},{"$f":"'WACC Calc'!X434","v":0.75900000000000001},{"$f":"'WACC Calc'!Y434","v":0.75900000000000001},{"$f":"'WACC Calc'!Z434","v":0.75900000000000001},{"$f":"'WACC Calc'!AA434","v":0.75900000000000001},{"$f":"'WACC Calc'!AB434","v":0.75900000000000001},{"$f":"'WACC Calc'!AC434","v":0.75900000000000001},{"$f":"'WACC Calc'!AD434","v":0.75900000000000001},{"$f":"'WACC Calc'!AE434","v":0.75900000000000001},{"$f":"'WACC Calc'!AF434","v":0.75900000000000001},{"$f":"'WACC Calc'!AG434","v":0.75900000000000001},{"$f":"'WACC Calc'!AH434","v":0.75900000000000001},{"$f":"'WACC Calc'!AI434","v":0.75900000000000001},{"$f":"'WACC Calc'!AJ434","v":0.75900000000000001},{"$f":"'WACC Calc'!AK434","v":0.75900000000000001}]
[null,null,null,null,null,null,null,null,null,null,"Debt Fraction - Moderate",{"$f":"'WACC Calc'!F435","v":0.75900000000000001},{"$f":"'WACC Calc'!G435","v":0.75900000000000001},{"$f":"'WACC Calc'!H435","v":0.75900000000000001},{"$f":"'WACC Calc'!I435","v":0.75900000000000001},{"$f":"'WACC Calc'!J435","v":0.75900000000000001},{"$f":"'WACC Calc'!K435","v":0.75900000000000001},{"$f":"'WACC Calc'!L435","v":0.75900000000000001},{"$f":"'WACC Calc'!M435","v":0.75900000000000001},{"$f":"'WACC Calc'!N435","v":0.75900000000000001},{"$f":"'WACC Calc'!O435","v":0.75900000000000001},{"$f":"'WACC Calc'!P435","v":0.75900000000000001},{"$f":"'WACC Calc'!Q435","v":0.75900000000000001},{"$f":"'WACC Calc'!R435","v":0.75900000000000001},{"$f":"'WACC Calc'!S435","v":0.75900000000000001},{"$f":"'WACC Calc'!T435","v":0.75900000000000001},{"$f":"'WACC Calc'!U435","v":0.75900000000000001},{"$f":"'WACC Calc'!V435","v":0.75900000000000001},{"$f":"'WACC Calc'!W435","v":0.75900000000000001},{"$f":"'WACC Calc'!X435","v":0.75900000000000001},{"$f":"'WACC Calc'!Y435","v":0.75900000000000001},{"$f":"'WACC Calc'!Z435","v":0.75900000000000001},{"$f":"'WACC Calc'!AA435","v":0.75900000000000001},{"$f":"'WACC Calc'!AB435","v":0.75900000000000001},{"$f":"'WACC Calc'!AC435","v":0.75900000000000001},{"$f":"'WACC Calc'!AD435","v":0.75900000000000001},{"$f":"'WACC Calc'!AE435","v":0.75900000000000001},{"$f":"'WACC Calc'!AF435","v":0.75900000000000001},{"$f":"'WACC Calc'!AG435","v":0.75900000000000001},{"$f":"'WACC Calc'!AH435","v":0.75900000000000001},{"$f":"'WACC Calc'!AI435","v":0.75900000000000001},{"$f":"'WACC Calc'!AJ435","v":0.75900000000000001},{"$f":"'WACC Calc'!AK435","v":0.75900000000000001}]
[null,null,null,null,null,null,null,null,null,null,"Debt Fraction - Conservative",{"$f":"'WACC Calc'!F436","v":0.75900000000000001},{"$f":"'WACC Calc'!G436","v":0.75900000000000001},{"$f":"'WACC Calc'!H436","v":0.75900000000000001},{"$f":"'WACC Calc'!I436","v":0.75900000000000001},{"$f":"'WACC Calc'!J436","v":0.75900000000000001},{"$f":"'WACC Calc'!K436","v":0.75900000000000001},{"$f":"'WACC Calc'!L436","v":0.75900000000000001},{"$f":"'WACC Calc'!M436","v":0.75900000000000001},{"$f":"'WACC Calc'!N436","v":0.75900000000000001},{"$f":"'WACC Calc'!O436","v":0.75900000000000001},{"$f":"'WACC Calc'!P436","v":0.75900000000000001},{"$f":"'WACC Calc'!Q436","v":0.75900000000000001},{"$f":"'WACC Calc'!R436","v":0.75900000000000001},{"$f":"'WACC Calc'!S436","v":0.75900000000000001},{"$f":"'WACC Calc'!T436","v":0.75900000000000001},{"$f":"'WACC Calc'!U436","v":0.75900000000000001},{"$f":"'WACC Calc'!V436","v":0.75900000000000001},{"$f":"'WACC Calc'!W436","v":0.75900000000000001},{"$f":"'WACC Calc'!X436","v":0.75900000000000001},{"$f":"'WACC Calc'!Y436","v":0.75900000000000001},{"$f":"'WACC Calc'!Z436","v":0.75900000000000001},{"$f":"'WACC Calc'!AA436","v":0.75900000000000001},{"$f":"'WACC Calc'!AB436","v":0.75900000000000001},{"$f":"'WACC Calc'!AC436","v":0.75900000000000001},{"$f":"'WACC Calc'!AD436","v":0.75900000000000001},{"$f":"'WACC Calc'!AE436","v":0.75900000000000001},{"$f":"'WACC Calc'!AF436","v":0.75900000000000001},{"$f":"'WACC Calc'!AG436","v":0.75900000000000001},{"$f":"'WACC Calc'!AH436","v":0.75900000000000001},{"$f":"'WACC Calc'!AI436","v":0.75900000000000001},{"$f":"'WACC Calc'!AJ436","v":0.75900000000000001},{"$f":"'WACC Calc'!AK436","v":0.75900000000000001}]
[null,null,null,null,null,null,null,null,null,null,"Tax Rate (Federal and State)",{"$f":"'WACC Calc'!F437","v":0.25740000000000002},{"$f":"'WACC Calc'!G437","v":0.25740000000000002},{"$f":"'WACC Calc'!H437","v":0.25740000000000002},{"$f":"'WACC Calc'!I437","v":0.25740000000000002},{"$f":"'WACC Calc'!J437","v":0.25740000000000002},{"$f":"'WACC Calc'!K437","v":0.25740000000000002},{"$f":"'WACC Calc'!L437","v":0.25740000000000002},{"$f":"'WACC Calc'!M437","v":0.25740000000000002},{"$f":"'WACC Calc'!N437","v":0.25740000000000002},{"$f":"'WACC Calc'!O437","v":0.25740000000000002},{"$f":"'WACC Calc'!P437","v":0.25740000000000002},{"$f":"'WACC Calc'!Q437","v":0.25740000000000002},{"$f":"'WACC Calc'!R437","v":0.25740000000000002},{"$f":"'WACC Calc'!S437","v":0.25740000000000002},{"$f":"'WACC Calc'!T437","v":0.25740000000000002},{"$f":"'WACC Calc'!U437","v":0.25740000000000002},{"$f":"'WACC Calc'!V437","v":0.25740000000000002},{"$f":"'WACC Calc'!W437","v":0.25740000000000002},{"$f":"'WACC Calc'!X437","v":0.25740000000000002},{"$f":"'WACC Calc'!Y437","v":0.25740000000000002},{"$f":"'WACC Calc'!Z437","v":0.25740000000000002},{"$f":"'WACC Calc'!AA437","v":0.25740000000000002},{"$f":"'WACC Calc'!AB437","v":0.25740000000000002},{"$f":"'WACC Calc'!AC437","v":0.25740000000000002},{"$f":"'WACC Calc'!AD437","v":0.25740000000000002},{"$f":"'WACC Calc'!AE437","v":0.25740000000000002},{"$f":"'WACC Calc'!AF437","v":0.25740000000000002},{"$f":"'WACC Calc'!AG437","v":0.25740000000000002},{"$f":"'WACC Calc'!AH437","v":0.25740000000000002},{"$f":"'WACC Calc'!AI437","v":0.25740000000000002},{"$f":"'WACC Calc'!AJ437","v":0.25740000000000002},{"$f":"'WACC Calc'!AK437","v":0.25740000000000002}]
[null,null,null,null,null,null,null,null,null,null,"WACC Nominal - Advanced",{"$f":"'WACC Calc'!F438","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!G438","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!H438","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!I438","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!J438","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!K438","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!L438","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!M438","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!N438","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!O438","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!P438","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!Q438","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!R438","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!S438","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!T438","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!U438","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!V438","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!W438","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!X438","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!Y438","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!Z438","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!AA438","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!AB438","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!AC438","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!AD438","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!AE438","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!AF438","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!AG438","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!AH438","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!AI438","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!AJ438","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!AK438","v":4.3753335999999997E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Nominal - Moderate",{"$f":"'WACC Calc'!F439","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!G439","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!H439","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!I439","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!J439","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!K439","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!L439","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!M439","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!N439","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!O439","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!P439","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!Q439","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!R439","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!S439","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!T439","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!U439","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!V439","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!W439","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!X439","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!Y439","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!Z439","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!AA439","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!AB439","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!AC439","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!AD439","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!AE439","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!AF439","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!AG439","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!AH439","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!AI439","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!AJ439","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!AK439","v":4.3753335999999997E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Nominal - Conservative",{"$f":"'WACC Calc'!F440","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!G440","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!H440","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!I440","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!J440","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!K440","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!L440","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!M440","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!N440","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!O440","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!P440","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!Q440","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!R440","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!S440","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!T440","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!U440","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!V440","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!W440","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!X440","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!Y440","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!Z440","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!AA440","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!AB440","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!AC440","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!AD440","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!AE440","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!AF440","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!AG440","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!AH440","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!AI440","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!AJ440","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!AK440","v":4.3753335999999997E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Real - Advanced",{"$f":"'WACC Calc'!F441","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!G441","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!H441","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!I441","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!J441","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!K441","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!L441","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!M441","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!N441","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!O441","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!P441","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!Q441","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!R441","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!S441","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!T441","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!U441","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!V441","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!W441","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!X441","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!Y441","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!Z441","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!AA441","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!AB441","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!AC441","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!AD441","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!AE441","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!AF441","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!AG441","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!AH441","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!AI441","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!AJ441","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!AK441","v":1.8295937560975695E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Real - Moderate",{"$f":"'WACC Calc'!F442","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!G442","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!H442","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!I442","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!J442","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!K442","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!L442","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!M442","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!N442","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!O442","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!P442","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!Q442","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!R442","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!S442","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!T442","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!U442","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!V442","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!W442","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!X442","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!Y442","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!Z442","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!AA442","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!AB442","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!AC442","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!AD442","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!AE442","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!AF442","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!AG442","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!AH442","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!AI442","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!AJ442","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!AK442","v":1.8295937560975695E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Real - Conservative",{"$f":"'WACC Calc'!F443","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!G443","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!H443","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!I443","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!J443","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!K443","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!L443","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!M443","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!N443","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!O443","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!P443","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!Q443","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!R443","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!S443","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!T443","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!U443","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!V443","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!W443","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!X443","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!Y443","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!Z443","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!AA443","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!AB443","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!AC443","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!AD443","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!AE443","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!AF443","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!AG443","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!AH443","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!AI443","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!AJ443","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!AK443","v":1.8295937560975695E-2}]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Nominal - Advanced",{"$f":" L81 / (1 - (1 / (1 + L81)^$N$34))","v":6.0494177216606923E-2},6.0494177216606923E-2,6.0494177216606923E-2,6.0494177216606923E-2,6.0494177216606923E-2,6.0494177216606923E-2,6.0494177216606923E-2,6.0494177216606923E-2,6.0494177216606923E-2,6.0494177216606923E-2,6.0494177216606923E-2,6.0494177216606923E-2,6.0494177216606923E-2,6.0494177216606923E-2,6.0494177216606923E-2,6.0494177216606923E-2,6.0494177216606923E-2,6.0494177216606923E-2,6.0494177216606923E-2,6.0494177216606923E-2,6.0494177216606923E-2,6.0494177216606923E-2,6.0494177216606923E-2,6.0494177216606923E-2,6.0494177216606923E-2,6.0494177216606923E-2,6.0494177216606923E-2,6.0494177216606923E-2,6.0494177216606923E-2,6.0494177216606923E-2,6.0494177216606923E-2,6.0494177216606923E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Nominal - Moderate",{"$f":" L82 / (1 - (1 / (1 + L82)^$N$34))","v":6.0494177216606923E-2},6.0494177216606923E-2,6.0494177216606923E-2,6.0494177216606923E-2,6.0494177216606923E-2,6.0494177216606923E-2,6.0494177216606923E-2,6.0494177216606923E-2,6.0494177216606923E-2,6.0494177216606923E-2,6.0494177216606923E-2,6.0494177216606923E-2,6.0494177216606923E-2,6.0494177216606923E-2,6.0494177216606923E-2,6.0494177216606923E-2,6.0494177216606923E-2,6.0494177216606923E-2,6.0494177216606923E-2,6.0494177216606923E-2,6.0494177216606923E-2,6.0494177216606923E-2,6.0494177216606923E-2,6.0494177216606923E-2,6.0494177216606923E-2,6.0494177216606923E-2,6.0494177216606923E-2,6.0494177216606923E-2,6.0494177216606923E-2,6.0494177216606923E-2,6.0494177216606923E-2,6.0494177216606923E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Nominal - Conservative",{"$f":" L83 / (1 - (1 / (1 + L83)^$N$34))","v":6.0494177216606923E-2},6.0494177216606923E-2,6.0494177216606923E-2,6.0494177216606923E-2,6.0494177216606923E-2,6.0494177216606923E-2,6.0494177216606923E-2,6.0494177216606923E-2,6.0494177216606923E-2,6.0494177216606923E-2,6.0494177216606923E-2,6.0494177216606923E-2,6.0494177216606923E-2,6.0494177216606923E-2,6.0494177216606923E-2,6.0494177216606923E-2,6.0494177216606923E-2,6.0494177216606923E-2,6.0494177216606923E-2,6.0494177216606923E-2,6.0494177216606923E-2,6.0494177216606923E-2,6.0494177216606923E-2,6.0494177216606923E-2,6.0494177216606923E-2,6.0494177216606923E-2,6.0494177216606923E-2,6.0494177216606923E-2,6.0494177216606923E-2,6.0494177216606923E-2,6.0494177216606923E-2,6.0494177216606923E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Advanced",{"$f":" L84 / (1 - (1 / (1 + L84)^$N$34))","v":4.3610542466031188E-2},4.3610542466031188E-2,4.3610542466031188E-2,4.3610542466031188E-2,4.3610542466031188E-2,4.3610542466031188E-2,4.3610542466031188E-2,4.3610542466031188E-2,4.3610542466031188E-2,4.3610542466031188E-2,4.3610542466031188E-2,4.3610542466031188E-2,4.3610542466031188E-2,4.3610542466031188E-2,4.3610542466031188E-2,4.3610542466031188E-2,4.3610542466031188E-2,4.3610542466031188E-2,4.3610542466031188E-2,4.3610542466031188E-2,4.3610542466031188E-2,4.3610542466031188E-2,4.3610542466031188E-2,4.3610542466031188E-2,4.3610542466031188E-2,4.3610542466031188E-2,4.3610542466031188E-2,4.3610542466031188E-2,4.3610542466031188E-2,4.3610542466031188E-2,4.3610542466031188E-2,4.3610542466031188E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Moderate",{"$f":" L85 / (1 - (1 / (1 + L85)^$N$34))","v":4.3610542466031188E-2},4.3610542466031188E-2,4.3610542466031188E-2,4.3610542466031188E-2,4.3610542466031188E-2,4.3610542466031188E-2,4.3610542466031188E-2,4.3610542466031188E-2,4.3610542466031188E-2,4.3610542466031188E-2,4.3610542466031188E-2,4.3610542466031188E-2,4.3610542466031188E-2,4.3610542466031188E-2,4.3610542466031188E-2,4.3610542466031188E-2,4.3610542466031188E-2,4.3610542466031188E-2,4.3610542466031188E-2,4.3610542466031188E-2,4.3610542466031188E-2,4.3610542466031188E-2,4.3610542466031188E-2,4.3610542466031188E-2,4.3610542466031188E-2,4.3610542466031188E-2,4.3610542466031188E-2,4.3610542466031188E-2,4.3610542466031188E-2,4.3610542466031188E-2,4.3610542466031188E-2,4.3610542466031188E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Conservative",{"$f":" L86 / (1 - (1 / (1 + L86)^$N$34))","v":4.3610542466031188E-2},4.3610542466031188E-2,4.3610542466031188E-2,4.3610542466031188E-2,4.3610542466031188E-2,4.3610542466031188E-2,4.3610542466031188E-2,4.3610542466031188E-2,4.3610542466031188E-2,4.3610542466031188E-2,4.3610542466031188E-2,4.3610542466031188E-2,4.3610542466031188E-2,4.3610542466031188E-2,4.3610542466031188E-2,4.3610542466031188E-2,4.3610542466031188E-2,4.3610542466031188E-2,4.3610542466031188E-2,4.3610542466031188E-2,4.3610542466031188E-2,4.3610542466031188E-2,4.3610542466031188E-2,4.3610542466031188E-2,4.3610542466031188E-2,4.3610542466031188E-2,4.3610542466031188E-2,4.3610542466031188E-2,4.3610542466031188E-2,4.3610542466031188E-2,4.3610542466031188E-2,4.3610542466031188E-2]
[]
[]
[]
[]
[null,null,null,"X",null,null,"Future Projections"]
[null,null,null,null,null,null,null,null,null,null,null,"Basis Year"]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Techno-Economic Cost and Performance Parameters",null,"Net Capacity Factor (%)","Commercial PV - Class 10 - Advanced",0.11974504956396949,0.12191978029569846,0.12409451102742743,0.12626924175915641,0.12844397249088538,0.13061870322261435,0.13279343395434332,0.13496816468607228,0.13714289541780125,0.13931762614953022,0.14149235688125919,0.14366708761298816,0.14397940736866857,0.14429172712434898,0.1446040468800294,0.14491636663570981,0.14522868639139022,0.14554100614707063,0.14585332590275105,0.14616564565843146,0.14647796541411187,0.14679028516979228,0.1471026049254727,0.14741492468115311,0.14772724443683352,0.14803956419251393,0.14835188394819435,0.14866420370387476,0.14897652345955517,0.14928884321523558,0.149601162970916,0.14991348272659633]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 10 - Moderate",0.11974504956396949,0.12103743361693858,0.12232981766990768,0.12362220172287677,0.12491458577584587,0.12620696982881496,0.12749935388178404,0.12879173793475313,0.13008412198772221,0.13137650604069129,0.13266889009366037,0.13396127414662951,0.13444656481994743,0.13493185549326536,0.13541714616658329,0.13590243683990122,0.13638772751321915,0.13687301818653708,0.13735830885985501,0.13784359953317293,0.13832889020649086,0.13881418087980879,0.13929947155312672,0.13978476222644465,0.14027005289976258,0.1407553435730805,0.14124063424639843,0.14172592491971636,0.14221121559303429,0.14269650626635222,0.14318179693967015,0.14366708761298816]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 10 - Conservative",0.11974504956396949,0.11974504956396949,0.11974504956396949,0.11974504956396949,0.11974504956396949,0.11974504956396949,0.11974504956396949,0.11974504956396949,0.11974504956396949,0.11974504956396949,0.11974504956396949,0.11974504956396949,0.12045586079310248,0.12116667202223548,0.12187748325136848,0.12258829448050147,0.12329910570963447,0.12400991693876746,0.12472072816790046,0.12543153939703347,0.12614235062616647,0.12685316185529946,0.12756397308443246,0.12827478431356545,0.12898559554269845,0.12969640677183145,0.13040721800096444,0.13111802923009744,0.13182884045923043,0.13253965168836343,0.13325046291749643,0.13396127414662951]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 9 - Advanced",0.13163862104961069,0.13402935499411567,0.13642008893862065,0.13881082288312563,0.14120155682763061,0.14359229077213559,0.14598302471664057,0.14837375866114555,0.15076449260565053,0.15315522655015551,0.15554596049466049,0.15793669443916541,0.15828003507925056,0.15862337571933571,0.15896671635942086,0.15931005699950601,0.15965339763959116,0.15999673827967631,0.16034007891976146,0.16068341955984661,0.16102676019993176,0.16137010084001691,0.16171344148010205,0.1620567821201872,0.16240012276027235,0.1627434634003575,0.16308680404044265,0.1634301446805278,0.16377348532061295,0.1641168259606981,0.16446016660078325,0.16480350724086826]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 9 - Moderate",0.13163862104961069,0.13305937000932844,0.13448011896904619,0.13590086792876394,0.13732161688848168,0.13874236584819943,0.14016311480791718,0.14158386376763493,0.14300461272735268,0.14442536168707043,0.14584611064678818,0.14726685960650579,0.14780035134813876,0.14833384308977174,0.14886733483140471,0.14940082657303769,0.14993431831467066,0.15046781005630364,0.15100130179793661,0.15153479353956958,0.15206828528120256,0.15260177702283553,0.15313526876446851,0.15366876050610148,0.15420225224773446,0.15473574398936743,0.1552692357310004,0.15580272747263338,0.15633621921426635,0.15686971095589933,0.1574032026975323,0.15793669443916541]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 9 - Conservative",0.13163862104961069,0.13163862104961069,0.13163862104961069,0.13163862104961069,0.13163862104961069,0.13163862104961069,0.13163862104961069,0.13163862104961069,0.13163862104961069,0.13163862104961069,0.13163862104961069,0.13163862104961069,0.13242003297745544,0.1332014449053002,0.13398285683314495,0.13476426876098971,0.13554568068883446,0.13632709261667922,0.13710850454452397,0.13788991647236873,0.13867132840021348,0.13945274032805824,0.14023415225590299,0.14101556418374775,0.1417969761115925,0.14257838803943726,0.14335979996728201,0.14414121189512677,0.14492262382297152,0.14570403575081628,0.14648544767866103,0.14726685960650579]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 8 - Advanced",0.13713922269135043,0.13962985494043542,0.14212048718952042,0.14461111943860541,0.14710175168769041,0.1495923839367754,0.1520830161858604,0.15457364843494539,0.15706428068403039,0.15955491293311538,0.16204554518220038,0.16453617743128526,0.16489386477352719,0.16525155211576911,0.16560923945801104,0.16596692680025296,0.16632461414249489,0.16668230148473681,0.16703998882697874,0.16739767616922066,0.16775536351146259,0.16811305085370451,0.16847073819594643,0.16882842553818836,0.16918611288043028,0.16954380022267221,0.16990148756491413,0.17025917490715606,0.17061686224939798,0.17097454959163991,0.17133223693388183,0.17168992427612376]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 8 - Moderate",0.13713922269135043,0.13861933852986111,0.14009945436837179,0.14157957020688247,0.14305968604539315,0.14453980188390383,0.14601991772241452,0.1475000335609252,0.14898014939943588,0.15046026523794656,0.15194038107645724,0.15342049691496795,0.15397628094078381,0.15453206496659966,0.15508784899241551,0.15564363301823136,0.15619941704404722,0.15675520106986307,0.15731098509567892,0.15786676912149478,0.15842255314731063,0.15897833717312648,0.15953412119894234,0.16008990522475819,0.16064568925057404,0.16120147327638989,0.16175725730220575,0.1623130413280216,0.16286882535383745,0.16342460937965331,0.16398039340546916,0.16453617743128526]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 8 - Conservative",0.13713922269135043,0.13713922269135043,0.13713922269135043,0.13713922269135043,0.13713922269135043,0.13713922269135043,0.13713922269135043,0.13713922269135043,0.13713922269135043,0.13713922269135043,0.13713922269135043,0.13713922269135043,0.13795328640253129,0.13876735011371216,0.13958141382489303,0.1403954775360739,0.14120954124725477,0.14202360495843563,0.1428376686696165,0.14365173238079737,0.14446579609197824,0.14527985980315911,0.14609392351433997,0.14690798722552084,0.14772205093670171,0.14853611464788258,0.14935017835906345,0.15016424207024431,0.15097830578142518,0.15179236949260605,0.15260643320378692,0.15342049691496795]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 7 - Advanced",0.14439782807134519,0.14702028633116587,0.14964274459098656,0.15226520285080725,0.15488766111062793,0.15751011937044862,0.16013257763026931,0.16275503589008999,0.16537749414991068,0.16799995240973137,0.17062241066955205,0.17324486892937285,0.17362148820965409,0.17399810748993533,0.17437472677021656,0.1747513460504978,0.17512796533077904,0.17550458461106028,0.17588120389134151,0.17625782317162275,0.17663444245190399,0.17701106173218523,0.17738768101246646,0.1777643002927477,0.17814091957302894,0.17851753885331018,0.17889415813359141,0.17927077741387265,0.17964739669415389,0.18002401597443513,0.18040063525471636,0.18077725453499777]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 7 - Moderate",0.14439782807134519,0.14595628456672696,0.14751474106210874,0.14907319755749052,0.15063165405287229,0.15219011054825407,0.15374856704363585,0.15530702353901762,0.1568654800343994,0.15842393652978118,0.15998239302516296,0.16154084952054459,0.162126050490986,0.1627112514614274,0.1632964524318688,0.1638816534023102,0.1644668543727516,0.165052055343193,0.16563725631363441,0.16622245728407581,0.16680765825451721,0.16739285922495861,0.16797806019540001,0.16856326116584142,0.16914846213628282,0.16973366310672422,0.17031886407716562,0.17090406504760702,0.17148926601804843,0.17207446698848983,0.17265966795893123,0.17324486892937285]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 7 - Conservative",0.14439782807134519,0.14439782807134519,0.14439782807134519,0.14439782807134519,0.14439782807134519,0.14439782807134519,0.14439782807134519,0.14439782807134519,0.14439782807134519,0.14439782807134519,0.14439782807134519,0.14439782807134519,0.14525497914380517,0.14611213021626515,0.14696928128872513,0.14782643236118512,0.1486835834336451,0.14954073450610508,0.15039788557856507,0.15125503665102505,0.15211218772348503,0.15296933879594501,0.153826489868405,0.15468364094086498,0.15554079201332496,0.15639794308578495,0.15725509415824493,0.15811224523070491,0.15896939630316489,0.15982654737562488,0.16068369844808486,0.16154084952054459]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 6 - Advanced",0.15155102652611524,0.15430339646551175,0.15705576640490826,0.15980813634430477,0.16256050628370128,0.16531287622309779,0.1680652461624943,0.17081761610189081,0.17356998604128732,0.17632235598068383,0.17907472592008034,0.18182709585947687,0.18222237215482356,0.18261764845017026,0.18301292474551695,0.18340820104086364,0.18380347733621033,0.18419875363155702,0.18459402992690371,0.1849893062222504,0.1853845825175971,0.18577985881294379,0.18617513510829048,0.18657041140363717,0.18696568769898386,0.18736096399433055,0.18775624028967725,0.18815151658502394,0.18854679288037063,0.18894206917571732,0.18933734547106401,0.18973262176641065]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 6 - Moderate",0.15155102652611524,0.1531866860427854,0.15482234555945557,0.15645800507612573,0.15809366459279589,0.15972932410946605,0.16136498362613622,0.16300064314280638,0.16463630265947654,0.1662719621761467,0.16790762169281687,0.16954328120948706,0.17015747194198655,0.17077166267448604,0.17138585340698553,0.17200004413948503,0.17261423487198452,0.17322842560448401,0.1738426163369835,0.17445680706948299,0.17507099780198249,0.17568518853448198,0.17629937926698147,0.17691356999948096,0.17752776073198046,0.17814195146447995,0.17875614219697944,0.17937033292947893,0.17998452366197842,0.18059871439447792,0.18121290512697741,0.18182709585947687]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 6 - Conservative",0.15155102652611524,0.15155102652611524,0.15155102652611524,0.15155102652611524,0.15155102652611524,0.15155102652611524,0.15155102652611524,0.15155102652611524,0.15155102652611524,0.15155102652611524,0.15155102652611524,0.15155102652611524,0.15245063926028382,0.1533502519944524,0.15424986472862098,0.15514947746278956,0.15604909019695815,0.15694870293112673,0.15784831566529531,0.15874792839946389,0.15964754113363247,0.16054715386780105,0.16144676660196963,0.16234637933613821,0.16324599207030679,0.16414560480447538,0.16504521753864396,0.16594483027281254,0.16684444300698112,0.1677440557411497,0.16864366847531828,0.16954328120948706]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 5 - Advanced",0.15358769721554841,0.15637705582675099,0.15916641443795357,0.16195577304915615,0.16474513166035873,0.16753449027156131,0.17032384888276389,0.17311320749396647,0.17590256610516905,0.17869192471637163,0.18148128332757421,0.18427064193877668,0.1846712302908175,0.18507181864285832,0.18547240699489914,0.18587299534693996,0.18627358369898078,0.1866741720510216,0.18707476040306242,0.18747534875510324,0.18787593710714406,0.18827652545918488,0.18867711381122571,0.18907770216326653,0.18947829051530735,0.18987887886734817,0.19027946721938899,0.19068005557142981,0.19108064392347063,0.19148123227551145,0.19188182062755227,0.19228240897959306]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 5 - Moderate",0.15358769721554841,0.15524533810622743,0.15690297899690644,0.15856061988758546,0.16021826077826448,0.1618759016689435,0.16353354255962252,0.16519118345030154,0.16684882434098056,0.16850646523165957,0.17016410612233859,0.1718217470130175,0.17244419175930545,0.1730666365055934,0.17368908125188134,0.17431152599816929,0.17493397074445724,0.17555641549074519,0.17617886023703314,0.17680130498332108,0.17742374972960903,0.17804619447589698,0.17866863922218493,0.17929108396847288,0.17991352871476082,0.18053597346104877,0.18115841820733672,0.18178086295362467,0.18240330769991261,0.18302575244620056,0.18364819719248851,0.18427064193877668]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 5 - Conservative",0.15358769721554841,0.15358769721554841,0.15358769721554841,0.15358769721554841,0.15358769721554841,0.15358769721554841,0.15358769721554841,0.15358769721554841,0.15358769721554841,0.15358769721554841,0.15358769721554841,0.15358769721554841,0.15449939970542187,0.15541110219529533,0.15632280468516879,0.15723450717504225,0.15814620966491572,0.15905791215478918,0.15996961464466264,0.1608813171345361,0.16179301962440956,0.16270472211428302,0.16361642460415649,0.16452812709402995,0.16543982958390341,0.16635153207377687,0.16726323456365033,0.16817493705352379,0.16908663954339725,0.16999834203327072,0.17091004452314418,0.1718217470130175]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 4 - Advanced",0.160946048317963,0.16386904445602404,0.16679204059408509,0.16971503673214614,0.17263803287020718,0.17556102900826823,0.17848402514632927,0.18140702128439032,0.18433001742245136,0.18725301356051241,0.19017600969857346,0.19309900583663436,0.19351878628410529,0.19393856673157622,0.19435834717904715,0.19477812762651808,0.19519790807398901,0.19561768852145994,0.19603746896893087,0.1964572494164018,0.19687702986387273,0.19729681031134366,0.19771659075881459,0.19813637120628552,0.19855615165375645,0.19897593210122738,0.19939571254869831,0.19981549299616924,0.20023527344364017,0.2006550538911111,0.20107483433858203,0.20149461478605324]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 4 - Moderate",0.160946048317963,0.16268310640088116,0.16442016448379931,0.16615722256671747,0.16789428064963563,0.16963133873255379,0.17136839681547195,0.1731054548983901,0.17484251298130826,0.17657957106422642,0.17831662914714458,0.18005368723006271,0.18070595316039129,0.18135821909071986,0.18201048502104844,0.18266275095137702,0.18331501688170559,0.18396728281203417,0.18461954874236275,0.18527181467269133,0.1859240806030199,0.18657634653334848,0.18722861246367706,0.18788087839400563,0.18853314432433421,0.18918541025466279,0.18983767618499137,0.19048994211531994,0.19114220804564852,0.1917944739759771,0.19244673990630567,0.19309900583663436]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 4 - Conservative",0.160946048317963,0.160946048317963,0.160946048317963,0.160946048317963,0.160946048317963,0.160946048317963,0.160946048317963,0.160946048317963,0.160946048317963,0.160946048317963,0.160946048317963,0.160946048317963,0.16190143026356799,0.16285681220917297,0.16381219415477796,0.16476757610038295,0.16572295804598794,0.16667833999159293,0.16763372193719792,0.1685891038828029,0.16954448582840789,0.17049986777401288,0.17145524971961787,0.17241063166522286,0.17336601361082785,0.17432139555643283,0.17527677750203782,0.17623215944764281,0.1771875413932478,0.17814292333885279,0.17909830528445778,0.18005368723006271]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 3 - Advanced",0.16992492231411765,0.17301098684863317,0.17609705138314868,0.1791831159176642,0.18226918045217971,0.18535524498669523,0.18844130952121074,0.19152737405572626,0.19461343859024177,0.19769950312475729,0.2007855676592728,0.20387163219378834,0.20431483139420961,0.20475803059463088,0.20520122979505215,0.20564442899547342,0.20608762819589468,0.20653082739631595,0.20697402659673722,0.20741722579715849,0.20786042499757976,0.20830362419800103,0.20874682339842229,0.20919002259884356,0.20963322179926483,0.2100764209996861,0.21051962020010737,0.21096281940052863,0.2114060186009499,0.21184921780137117,0.21229241700179244,0.21273561620221393]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 3 - Moderate",0.16992492231411765,0.17175888756445945,0.17359285281480125,0.17542681806514304,0.17726078331548484,0.17909474856582663,0.18092871381616843,0.18276267906651023,0.18459664431685202,0.18643060956719382,0.18826457481753561,0.19009854006787755,0.1907871946741731,0.19147584928046865,0.1921645038867642,0.19285315849305976,0.19354181309935531,0.19423046770565086,0.19491912231194641,0.19560777691824197,0.19629643152453752,0.19698508613083307,0.19767374073712862,0.19836239534342417,0.19905104994971973,0.19973970455601528,0.20042835916231083,0.20111701376860638,0.20180566837490194,0.20249432298119749,0.20318297758749304,0.20387163219378834]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 3 - Conservative",0.16992492231411765,0.16992492231411765,0.16992492231411765,0.16992492231411765,0.16992492231411765,0.16992492231411765,0.16992492231411765,0.16992492231411765,0.16992492231411765,0.16992492231411765,0.16992492231411765,0.16992492231411765,0.17093360320180565,0.17194228408949364,0.17295096497718163,0.17395964586486962,0.17496832675255761,0.1759770076402456,0.17698568852793359,0.17799436941562158,0.17900305030330957,0.18001173119099756,0.18102041207868555,0.18202909296637354,0.18303777385406153,0.18404645474174952,0.18505513562943751,0.1860638165171255,0.18707249740481349,0.18808117829250148,0.18908985918018947,0.19009854006787755]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 2 - Advanced",0.17950748203127412,0.18276757870474997,0.18602767537822582,0.18928777205170166,0.19254786872517751,0.19580796539865336,0.19906806207212921,0.20232815874560506,0.20558825541908091,0.20884835209255675,0.2121084487660326,0.21536854543950842,0.21583673792959432,0.21630493041968021,0.21677312290976611,0.217241315399852,0.2177095078899379,0.21817770038002379,0.21864589287010969,0.21911408536019558,0.21958227785028148,0.22005047034036737,0.22051866283045327,0.22098685532053916,0.22145504781062506,0.22192324030071095,0.22239143279079684,0.22285962528088274,0.22332781777096863,0.22379601026105453,0.22426420275114042,0.22473239524122618]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 2 - Moderate",0.17950748203127412,0.18144486990668621,0.1833822577820983,0.18531964565751038,0.18725703353292247,0.18919442140833456,0.19113180928374665,0.19306919715915874,0.19500658503457083,0.19694397290998292,0.19888136078539501,0.20081874866080715,0.20154623849974221,0.20227372833867727,0.20300121817761232,0.20372870801654738,0.20445619785548244,0.2051836876944175,0.20591117753335256,0.20663866737228762,0.20736615721122267,0.20809364705015773,0.20882113688909279,0.20954862672802785,0.21027611656696291,0.21100360640589796,0.21173109624483302,0.21245858608376808,0.21318607592270314,0.2139135657616382,0.21464105560057326,0.21536854543950842]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 2 - Conservative",0.17950748203127412,0.17950748203127412,0.17950748203127412,0.17950748203127412,0.17950748203127412,0.17950748203127412,0.17950748203127412,0.17950748203127412,0.17950748203127412,0.17950748203127412,0.17950748203127412,0.17950748203127412,0.18057304536275076,0.1816386086942274,0.18270417202570405,0.18376973535718069,0.18483529868865733,0.18590086202013398,0.18696642535161062,0.18803198868308726,0.18909755201456391,0.19016311534604055,0.19122867867751719,0.19229424200899384,0.19335980534047048,0.19442536867194712,0.19549093200342377,0.19655649533490041,0.19762205866637705,0.1986876219978537,0.19975318532933034,0.20081874866080715]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 1 - Advanced",0.18626187442464867,0.18964463992464817,0.19302740542464766,0.19641017092464716,0.19979293642464666,0.20317570192464615,0.20655846742464565,0.20994123292464514,0.21332399842464464,0.21670676392464414,0.22008952942464363,0.2234722949246431,0.22395810426143581,0.22444391359822852,0.22492972293502123,0.22541553227181393,0.22590134160860664,0.22638715094539935,0.22687296028219206,0.22735876961898477,0.22784457895577748,0.22833038829257019,0.22881619762936289,0.2293020069661556,0.22978781630294831,0.23027362563974102,0.23075943497653373,0.23124524431332644,0.23173105365011915,0.23221686298691185,0.23270267232370456,0.23318848166049716]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 1 - Moderate",0.18626187442464867,0.18827216108834871,0.19028244775204875,0.19229273441574879,0.19430302107944883,0.19631330774314887,0.19832359440684891,0.20033388107054895,0.20234416773424899,0.20435445439794903,0.20636474106164907,0.20837502772534908,0.20912989108531377,0.20988475444527846,0.21063961780524315,0.21139448116520784,0.21214934452517253,0.21290420788513723,0.21365907124510192,0.21441393460506661,0.2151687979650313,0.21592366132499599,0.21667852468496068,0.21743338804492537,0.21818825140489007,0.21894311476485476,0.21969797812481945,0.22045284148478414,0.22120770484474883,0.22196256820471352,0.22271743156467821,0.2234722949246431]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 1 - Conservative",0.18626187442464867,0.18626187442464867,0.18626187442464867,0.18626187442464867,0.18626187442464867,0.18626187442464867,0.18626187442464867,0.18626187442464867,0.18626187442464867,0.18626187442464867,0.18626187442464867,0.18626187442464867,0.18736753208968368,0.18847318975471869,0.1895788474197537,0.19068450508478871,0.19179016274982372,0.19289582041485873,0.19400147807989374,0.19510713574492874,0.19621279340996375,0.19731845107499876,0.19842410874003377,0.19952976640506878,0.20063542407010379,0.2017410817351388,0.20284673940017381,0.20395239706520882,0.20505805473024383,0.20616371239527884,0.20726937006031385,0.20837502772534908]
[]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Annual Energy Production (kWh/kW)","Commercial PV - Class 10 - Advanced",{"$f":"L100*8760","v":1048.9666341803727},1068.0172753903184,1087.0679166002642,1106.1185578102102,1125.1691990201559,1144.2198402301017,1163.2704814400474,1182.3211226499932,1201.3717638599389,1220.4224050698847,1239.4730462798304,1258.5236874897762,1261.2596085495368,1263.9955296092971,1266.7314506690575,1269.4673717288179,1272.2032927885784,1274.9392138483388,1277.6751349080992,1280.4110559678595,1283.1469770276201,1285.8828980873805,1288.6188191471408,1291.3547402069012,1294.0906612666618,1296.8265823264221,1299.5625033861825,1302.2984244459428,1305.0343455057034,1307.7702665654638,1310.5061876252241,1313.2421086849838]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 10 - Moderate",{"$f":"L101*8760","v":1048.9666341803727},1060.2879184843821,1071.6092027883913,1082.9304870924004,1094.2517713964098,1105.573055700419,1116.8943400044282,1128.2156243084373,1139.5369086124465,1150.8581929164557,1162.1794772204648,1173.5007615244745,1177.7519078227394,1182.0030541210047,1186.2542004192696,1190.5053467175346,1194.7564930157998,1199.0076393140648,1203.2587856123298,1207.5099319105948,1211.76107820886,1216.012224507125,1220.26337080539,1224.5145171036552,1228.7656634019202,1233.0168097001851,1237.2679559984504,1241.5191022967153,1245.7702485949803,1250.0213948932455,1254.2725411915105,1258.5236874897762]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 10 - Conservative",{"$f":"L102*8760","v":1048.9666341803727},1048.9666341803727,1048.9666341803727,1048.9666341803727,1048.9666341803727,1048.9666341803727,1048.9666341803727,1048.9666341803727,1048.9666341803727,1048.9666341803727,1048.9666341803727,1048.9666341803727,1055.1933405475777,1061.4200469147829,1067.6467532819879,1073.8734596491929,1080.1001660163979,1086.3268723836029,1092.5535787508081,1098.7802851180131,1105.0069914852184,1111.2336978524233,1117.4604042196283,1123.6871105868333,1129.9138169540383,1136.1405233212436,1142.3672296884486,1148.5939360556536,1154.8206424228586,1161.0473487900636,1167.2740551572688,1173.5007615244745]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 9 - Advanced",{"$f":"L103*8760","v":1153.1543203945896},1174.0971497484531,1195.0399791023169,1215.9828084561805,1236.9256378100442,1257.8684671639078,1278.8112965177713,1299.7541258716351,1320.6969552254986,1341.6397845793622,1362.582613933226,1383.525443287089,1386.5331072942349,1389.5407713013808,1392.5484353085267,1395.5560993156726,1398.5637633228187,1401.5714273299645,1404.5790913371104,1407.5867553442563,1410.5944193514022,1413.602083358548,1416.6097473656939,1419.6174113728398,1422.6250753799859,1425.6327393871318,1428.6404033942777,1431.6480674014235,1434.6557314085694,1437.6633954157153,1440.6710594228612,1443.6787234300059]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 9 - Moderate",{"$f":"L104*8760","v":1153.1543203945896},1165.6000812817172,1178.0458421688445,1190.4916030559721,1202.9373639430996,1215.383124830227,1227.8288857173545,1240.2746466044821,1252.7204074916094,1265.166168378737,1277.6119292658645,1290.0576901529907,1294.7310778096955,1299.4044654664003,1304.0778531231053,1308.7512407798101,1313.4246284365149,1318.0980160932199,1322.7714037499247,1327.4447914066295,1332.1181790633343,1336.7915667200393,1341.4649543767441,1346.1383420334489,1350.8117296901539,1355.4851173468587,1360.1585050035635,1364.8318926602683,1369.5052803169733,1374.1786679736781,1378.8520556303829,1383.525443287089]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 9 - Conservative",{"$f":"L105*8760","v":1153.1543203945896},1153.1543203945896,1153.1543203945896,1153.1543203945896,1153.1543203945896,1153.1543203945896,1153.1543203945896,1153.1543203945896,1153.1543203945896,1153.1543203945896,1153.1543203945896,1153.1543203945896,1159.9994888825097,1166.8446573704298,1173.6898258583499,1180.5349943462697,1187.3801628341898,1194.2253313221099,1201.07049981003,1207.9156682979501,1214.7608367858702,1221.6060052737901,1228.4511737617102,1235.2963422496302,1242.1415107375503,1248.9866792254704,1255.8318477133905,1262.6770162013106,1269.5221846892305,1276.3673531771506,1283.2125216650707,1290.0576901529907]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 8 - Advanced",{"$f":"L106*8760","v":1201.3395907762297},1223.1575292782143,1244.9754677801989,1266.7934062821835,1288.6113447841681,1310.4292832861524,1332.247221788137,1354.0651602901216,1375.8830987921062,1397.7010372940908,1419.5189757960752,1441.3369142980589,1444.4702554160981,1447.6035965341375,1450.7369376521767,1453.8702787702159,1457.0036198882551,1460.1369610062945,1463.2703021243337,1466.4036432423729,1469.5369843604121,1472.6703254784516,1475.8036665964908,1478.93700771453,1482.0703488325694,1485.2036899506086,1488.3370310686478,1491.470372186687,1494.6037133047264,1497.7370544227656,1500.8703955408048,1504.0037366588442]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 8 - Moderate",{"$f":"L107*8760","v":1201.3395907762297},1214.3054055215832,1227.2712202669368,1240.2370350122906,1253.2028497576441,1266.1686645029977,1279.1344792483512,1292.1002939937048,1305.0661087390583,1318.0319234844119,1330.9977382297654,1343.9635529751192,1348.8322210412662,1353.7008891074131,1358.5695571735598,1363.4382252397068,1368.3068933058537,1373.1755613720004,1378.0442294381473,1382.9128975042943,1387.7815655704412,1392.6502336365879,1397.5189017027349,1402.3875697688818,1407.2562378350285,1412.1249059011755,1416.9935739673224,1421.8622420334693,1426.730910099616,1431.599578165763,1436.4682462319099,1441.3369142980589]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 8 - Conservative",{"$f":"L108*8760","v":1201.3395907762297},1201.3395907762297,1201.3395907762297,1201.3395907762297,1201.3395907762297,1201.3395907762297,1201.3395907762297,1201.3395907762297,1201.3395907762297,1201.3395907762297,1201.3395907762297,1201.3395907762297,1208.4707888861742,1215.6019869961185,1222.733185106063,1229.8643832160074,1236.9955813259517,1244.1267794358962,1251.2579775458405,1258.389175655785,1265.5203737657293,1272.6515718756739,1279.7827699856182,1286.9139680955625,1294.045166205507,1301.1763643154513,1308.3075624253959,1315.4387605353402,1322.5699586452845,1329.701156755229,1336.8323548651733,1343.9635529751192]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 7 - Advanced",{"$f":"L109*8760","v":1264.9249739049837},1287.8977082610131,1310.8704426170423,1333.8431769730714,1356.8159113291008,1379.7886456851299,1402.7613800411591,1425.7341143971883,1448.7068487532176,1471.6795831092468,1494.6523174652759,1517.6250518213062,1520.9242367165698,1524.2234216118334,1527.5226065070972,1530.8217914023608,1534.1209762976243,1537.4201611928879,1540.7193460881517,1544.0185309834153,1547.3177158786789,1550.6169007739427,1553.9160856692063,1557.2152705644698,1560.5144554597334,1563.8136403549972,1567.1128252502608,1570.4120101455244,1573.711195040788,1577.0103799360518,1580.3095648313154,1583.6087497265805]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 7 - Moderate",{"$f":"L110*8760","v":1264.9249739049837},1278.5770528045282,1292.2291317040726,1305.8812106036169,1319.5332895031613,1333.1853684027058,1346.83744730225,1360.4895262017944,1374.1416051013387,1387.7936840008831,1401.4457629004276,1415.0978417999706,1420.2242023010374,1425.3505628021039,1430.4769233031707,1435.6032838042374,1440.729644305304,1445.8560048063707,1450.9823653074375,1456.108725808504,1461.2350863095708,1466.3614468106375,1471.487807311704,1476.6141678127708,1481.7405283138376,1486.8668888149041,1491.9932493159708,1497.1196098170376,1502.2459703181041,1507.3723308191709,1512.4986913202376,1517.6250518213062]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 7 - Conservative",{"$f":"L111*8760","v":1264.9249739049837},1264.9249739049837,1264.9249739049837,1264.9249739049837,1264.9249739049837,1264.9249739049837,1264.9249739049837,1264.9249739049837,1264.9249739049837,1264.9249739049837,1264.9249739049837,1264.9249739049837,1272.4336172997332,1279.9422606944827,1287.4509040892322,1294.9595474839816,1302.4681908787311,1309.9768342734806,1317.48547766823,1324.9941210629795,1332.502764457729,1340.0114078524782,1347.5200512472277,1355.0286946419772,1362.5373380367266,1370.0459814314761,1377.5546248262256,1385.063268220975,1392.5719116157245,1400.080555010474,1407.5891984052234,1415.0978417999706]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 6 - Advanced",{"$f":"L112*8760","v":1327.5869923687694},1351.6977530378829,1375.8085137069963,1399.9192743761098,1424.0300350452233,1448.1407957143367,1472.25155638345,1496.3623170525634,1520.4730777216769,1544.5838383907903,1568.6945990599038,1592.8053597290175,1596.2679800762544,1599.7306004234915,1603.1932207707284,1606.6558411179656,1610.1184614652025,1613.5810818124396,1617.0437021596765,1620.5063225069136,1623.9689428541506,1627.4315632013877,1630.8941835486246,1634.3568038958615,1637.8194242430986,1641.2820445903355,1644.7446649375727,1648.2072852848096,1651.6699056320467,1655.1325259792836,1658.5951463265208,1662.0577666737572]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 6 - Moderate",{"$f":"L113*8760","v":1327.5869923687694},1341.9153697348002,1356.2437471008307,1370.5721244668614,1384.9005018328919,1399.2288791989226,1413.5572565649531,1427.8856339309839,1442.2140112970144,1456.5423886630451,1470.8707660290756,1485.1991433951066,1490.5794542118022,1495.9597650284977,1501.3400758451933,1506.7203866618888,1512.1006974785844,1517.4810082952799,1522.8613191119755,1528.241629928671,1533.6219407453666,1539.0022515620622,1544.3825623787577,1549.7628731954533,1555.1431840121488,1560.5234948288444,1565.9038056455399,1571.2841164622355,1576.664427278931,1582.0447380956266,1587.4250489123222,1592.8053597290175]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 6 - Conservative",{"$f":"L114*8760","v":1327.5869923687694},1327.5869923687694,1327.5869923687694,1327.5869923687694,1327.5869923687694,1327.5869923687694,1327.5869923687694,1327.5869923687694,1327.5869923687694,1327.5869923687694,1327.5869923687694,1327.5869923687694,1335.4675999200863,1343.3482074714032,1351.2288150227198,1359.1094225740367,1366.9900301253533,1374.8706376766702,1382.7512452279868,1390.6318527793037,1398.5124603306203,1406.3930678819372,1414.2736754332541,1422.1542829845707,1430.0348905358876,1437.9154980872042,1445.7961056385211,1453.6767131898378,1461.5573207411546,1469.4379282924713,1477.3185358437881,1485.1991433951066]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 5 - Advanced",{"$f":"L115*8760","v":1345.428227608204},1369.8630090423387,1394.2977904764732,1418.7325719106079,1443.1673533447424,1467.6021347788771,1492.0369162130116,1516.4716976471464,1540.9064790812808,1565.3412605154156,1589.7760419495501,1614.2108233836836,1617.7199773475613,1621.229131311439,1624.7382852753165,1628.2474392391941,1631.7565932030716,1635.2657471669493,1638.7749011308267,1642.2840550947044,1645.7932090585821,1649.3023630224595,1652.8115169863372,1656.3206709502147,1659.8298249140923,1663.33897887797,1666.8481328418475,1670.3572868057252,1673.8664407696026,1677.3755947334803,1680.884748697358,1684.3939026612352]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 5 - Moderate",{"$f":"L116*8760","v":1345.428227608204},1359.9491618105521,1374.4700960129005,1388.9910302152487,1403.5119644175968,1418.0328986199452,1432.5538328222933,1447.0747670246415,1461.5957012269896,1476.116635429338,1490.6375696316861,1505.1585038340334,1510.6111198115157,1516.0637357889982,1521.5163517664805,1526.968967743963,1532.4215837214454,1537.8741996989279,1543.3268156764102,1548.7794316538927,1554.2320476313751,1559.6846636088576,1565.1372795863399,1570.5898955638224,1576.0425115413047,1581.4951275187873,1586.9477434962696,1592.4003594737521,1597.8529754512344,1603.305591428717,1608.7582074061993,1614.2108233836836]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 5 - Conservative",{"$f":"L117*8760","v":1345.428227608204},1345.428227608204,1345.428227608204,1345.428227608204,1345.428227608204,1345.428227608204,1345.428227608204,1345.428227608204,1345.428227608204,1345.428227608204,1345.428227608204,1345.428227608204,1353.4147414194956,1361.401255230787,1369.3877690420786,1377.3742828533702,1385.3607966646616,1393.3473104759532,1401.3338242872446,1409.3203380985362,1417.3068519098279,1425.2933657211192,1433.2798795324109,1441.2663933437022,1449.2529071549939,1457.2394209662855,1465.2259347775769,1473.2124485888685,1481.1989624001599,1489.1854762114515,1497.1719900227431,1505.1585038340334]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 4 - Advanced",{"$f":"L118*8760","v":1409.8873832653558},1435.4928294347706,1461.0982756041853,1486.7037217736001,1512.3091679430149,1537.9146141124297,1563.5200602818445,1589.1255064512593,1614.7309526206739,1640.3363987900887,1665.9418449595034,1691.5472911289171,1695.2245678487623,1698.9018445686077,1702.5791212884531,1706.2563980082984,1709.9336747281438,1713.610951447989,1717.2882281678344,1720.9655048876798,1724.6427816075252,1728.3200583273706,1731.9973350472158,1735.6746117670612,1739.3518884869065,1743.0291652067519,1746.7064419265971,1750.3837186464425,1754.0609953662879,1757.7382720861333,1761.4155488059787,1765.0928255258264]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 4 - Moderate",{"$f":"L119*8760","v":1409.8873832653558},1425.1040120717189,1440.320640878082,1455.5372696844452,1470.7538984908081,1485.9705272971712,1501.1871561035343,1516.4037849098972,1531.6204137162604,1546.8370425226235,1562.0536713289864,1577.2703001353493,1582.9841496850277,1588.697999234706,1594.4118487843843,1600.1256983340627,1605.839547883741,1611.5533974334194,1617.2672469830977,1622.9810965327761,1628.6949460824544,1634.4087956321328,1640.1226451818111,1645.8364947314894,1651.5503442811678,1657.2641938308461,1662.9780433805245,1668.6918929302028,1674.4057424798809,1680.1195920295593,1685.8334415792376,1691.5472911289171]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 4 - Conservative",{"$f":"L120*8760","v":1409.8873832653558},1409.8873832653558,1409.8873832653558,1409.8873832653558,1409.8873832653558,1409.8873832653558,1409.8873832653558,1409.8873832653558,1409.8873832653558,1409.8873832653558,1409.8873832653558,1409.8873832653558,1418.2565291088556,1426.6256749523552,1434.994820795855,1443.3639666393547,1451.7331124828543,1460.1022583263541,1468.4714041698537,1476.8405500133535,1485.2096958568532,1493.5788417003528,1501.9479875438526,1510.3171333873522,1518.6862792308518,1527.0554250743517,1535.4245709178513,1543.7937167613511,1552.1628626048507,1560.5320084483503,1568.9011542918502,1577.2703001353493]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 3 - Advanced",{"$f":"L121*8760","v":1488.5423194716707},1515.5762447940265,1542.6101701163825,1569.6440954387383,1596.6780207610943,1623.7119460834501,1650.7458714058062,1677.779796728162,1704.813722050518,1731.8476473728738,1758.8815726952298,1785.9154980175858,1789.7979230132762,1793.6803480089666,1797.5627730046567,1801.4451980003471,1805.3276229960375,1809.2100479917278,1813.092472987418,1816.9748979831083,1820.8573229787987,1824.7397479744891,1828.6221729701792,1832.5045979658696,1836.38702296156,1840.2694479572501,1844.1518729529405,1848.0342979486309,1851.9167229443212,1855.7991479400114,1859.6815729357018,1863.5639979313939]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 3 - Moderate",{"$f":"L122*8760","v":1488.5423194716707},1504.6078550646648,1520.673390657659,1536.7389262506531,1552.8044618436472,1568.8699974366414,1584.9355330296355,1601.0010686226296,1617.0666042156238,1633.1321398086179,1649.1976754016121,1665.2632109946073,1671.2958253457564,1677.3284396969054,1683.3610540480545,1689.3936683992035,1695.4262827503526,1701.4588971015016,1707.4915114526507,1713.5241258037995,1719.5567401549486,1725.5893545060976,1731.6219688572467,1737.6545832083957,1743.6871975595448,1749.7198119106938,1755.7524262618429,1761.7850406129919,1767.817654964141,1773.85026931529,1779.8828836664391,1785.9154980175858]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 3 - Conservative",{"$f":"L123*8760","v":1488.5423194716707},1488.5423194716707,1488.5423194716707,1488.5423194716707,1488.5423194716707,1488.5423194716707,1488.5423194716707,1488.5423194716707,1488.5423194716707,1488.5423194716707,1488.5423194716707,1488.5423194716707,1497.3783640478175,1506.2144086239643,1515.050453200111,1523.8864977762578,1532.7225423524046,1541.5585869285514,1550.3946315046983,1559.2306760808451,1568.0667206569917,1576.9027652331386,1585.7388098092854,1594.5748543854322,1603.4108989615791,1612.2469435377259,1621.0829881138725,1629.9190326900193,1638.7550772661662,1647.591121842313,1656.4271664184598,1665.2632109946073]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 2 - Advanced",{"$f":"L124*8760","v":1572.4855425939613},1601.0439894536098,1629.6024363132581,1658.1608831729066,1686.719330032555,1715.2777768922035,1743.8362237518518,1772.3946706115003,1800.9531174711487,1829.5115643307972,1858.0700111904457,1886.6284580500937,1890.7298242632462,1894.8311904763987,1898.9325566895511,1903.0339229027036,1907.135289115856,1911.2366553290085,1915.338021542161,1919.4393877553132,1923.5407539684657,1927.6421201816181,1931.7434863947706,1935.844852607923,1939.9462188210755,1944.047585034228,1948.1489512473804,1952.2503174605329,1956.3516836736853,1960.4530498868376,1964.55441609999,1968.6557823131413]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 2 - Moderate",{"$f":"L125*8760","v":1572.4855425939613},1589.4570603825712,1606.428578171181,1623.4000959597909,1640.3716137484009,1657.3431315370108,1674.3146493256206,1691.2861671142305,1708.2576849028405,1725.2292026914504,1742.2007204800602,1759.1722382686705,1765.5450492577418,1771.9178602468128,1778.290671235884,1784.663482224955,1791.0362932140263,1797.4091042030973,1803.7819151921683,1810.1547261812395,1816.5275371703106,1822.9003481593818,1829.2731591484528,1835.645970137524,1842.0187811265951,1848.3915921156661,1854.7644031047373,1861.1372140938083,1867.5100250828796,1873.8828360719506,1880.2556470610218,1886.6284580500937]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 2 - Conservative",{"$f":"L126*8760","v":1572.4855425939613},1572.4855425939613,1572.4855425939613,1572.4855425939613,1572.4855425939613,1572.4855425939613,1572.4855425939613,1572.4855425939613,1572.4855425939613,1572.4855425939613,1572.4855425939613,1572.4855425939613,1581.8198773776967,1591.154212161432,1600.4885469451674,1609.8228817289028,1619.1572165126383,1628.4915512963737,1637.8258860801091,1647.1602208638444,1656.4945556475798,1665.8288904313151,1675.1632252150507,1684.4975599987861,1693.8318947825214,1703.1662295662568,1712.5005643499921,1721.8348991337275,1731.1692339174631,1740.5035687011984,1749.8379034849338,1759.1722382686705]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 1 - Advanced",{"$f":"L127*8760","v":1631.6540199599224},1661.2870457399179,1690.9200715199136,1720.553097299909,1750.1861230799047,1779.8191488599002,1809.4521746398959,1839.0852004198914,1868.7182261998871,1898.3512519798826,1927.9842777598783,1957.6173035398735,1961.8729933301777,1966.1286831204818,1970.3843729107859,1974.6400627010901,1978.8957524913942,1983.1514422816983,1987.4071320720025,1991.6628218623066,1995.9185116526107,2000.1742014429149,2004.429891233219,2008.6855810235231,2012.9412708138273,2017.1969606041314,2021.4526503944355,2025.7083401847397,2029.9640299750438,2034.2197197653479,2038.475409555652,2042.731099345955]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 1 - Moderate",{"$f":"L128*8760","v":1631.6540199599224},1649.2641311339346,1666.874242307947,1684.4843534819595,1702.0944646559717,1719.7045758299842,1737.3146870039964,1754.9247981780088,1772.534909352021,1790.1450205260335,1807.7551317000459,1825.3652428740579,1831.9778459073486,1838.5904489406394,1845.2030519739301,1851.8156550072208,1858.4282580405113,1865.040861073802,1871.6534641070928,1878.2660671403835,1884.8786701736742,1891.4912732069649,1898.1038762402557,1904.7164792735464,1911.3290823068369,1917.9416853401276,1924.5542883734183,1931.1668914067091,1937.7794944399998,1944.3920974732905,1951.0047005065812,1957.6173035398735]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 1 - Conservative",{"$f":"L129*8760","v":1631.6540199599224},1631.6540199599224,1631.6540199599224,1631.6540199599224,1631.6540199599224,1631.6540199599224,1631.6540199599224,1631.6540199599224,1631.6540199599224,1631.6540199599224,1631.6540199599224,1631.6540199599224,1641.3395811056291,1651.0251422513356,1660.7107033970424,1670.3962645427491,1680.0818256884559,1689.7673868341624,1699.4529479798691,1709.1385091255759,1718.8240702712824,1728.5096314169891,1738.1951925626959,1747.8807537084026,1757.5663148541091,1767.2518759998159,1776.9374371455226,1786.6229982912294,1796.3085594369359,1805.9941205826426,1815.6796817283494,1825.3652428740579]
[]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"CAPEX ($/kW)","Commercial PV - Class 10 - Advanced",{"$f":" $N$45*(L196+L325)","v":1806.462617457503},1762.4295834724421,1656.2193106005366,1550.009037728631,1443.7987648567257,1337.5884919848202,1231.3782191129148,1125.1679462410093,1018.9576733691038,912.74740049719821,806.53712762529267,700.32685475338667,691.30060058709171,682.27434642079697,673.24809225450224,664.22183808820739,655.19558392191266,646.16932975561781,637.14307558932308,628.11682142302834,619.09056725673338,610.06431309043865,601.03805892414391,592.01180475784906,582.98555059155433,573.95929642525959,564.93304225896475,555.90678809267001,546.88053392637516,537.85427976008032,528.82802559378558,519.80177142749028]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 10 - Moderate",{"$f":" $N$45*(L197+L326)","v":1806.462617457503},1762.4295834724421,1677.4111728866005,1592.3927623007592,1507.3743517149178,1422.3559411290762,1337.3375305432346,1252.3191199573932,1167.3007093715519,1082.2822987857103,997.26388819986892,912.24547761402732,901.64954647099535,891.05361532796337,880.4576841849314,869.86175304189942,859.26582189886733,848.66989075583547,838.07395961280338,827.4780284697714,816.88209732673943,806.28616618370745,795.69023504067536,785.09430389764339,774.49837275461141,763.90244161157943,753.30651046854746,742.71057932551548,732.11464818248351,721.51871703945142,710.92278589641955,700.32685475338667]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 10 - Conservative",{"$f":" $N$45*(L198+L327)","v":1806.462617457503},1762.4295834724421,1733.2139450293894,1703.9983065863364,1674.7826681432834,1645.5670297002305,1616.3513912571775,1587.1357528141248,1557.9201143710718,1528.7044759280191,1499.4888374849661,1470.2731990419134,1442.3718129705192,1414.470426899125,1386.5690408277308,1358.6676547563363,1330.7662686849419,1302.8648826135477,1274.9634965421533,1247.0621104707593,1219.1607243993649,1191.2593383279705,1163.3579522565763,1135.4565661851818,1107.5551801137876,1079.6537940423934,1051.752407970999,1023.8510218996048,995.94963582821049,968.04824975681618,940.14686368542186,912.24547761402732]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 9 - Advanced",{"$f":" $N$45*(L199+L328)","v":1806.462617457503},1762.4295834724421,1656.2193106005366,1550.009037728631,1443.7987648567257,1337.5884919848202,1231.3782191129148,1125.1679462410093,1018.9576733691038,912.74740049719821,806.53712762529267,700.32685475338667,691.30060058709171,682.27434642079697,673.24809225450224,664.22183808820739,655.19558392191266,646.16932975561781,637.14307558932308,628.11682142302834,619.09056725673338,610.06431309043865,601.03805892414391,592.01180475784906,582.98555059155433,573.95929642525959,564.93304225896475,555.90678809267001,546.88053392637516,537.85427976008032,528.82802559378558,519.80177142749028]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 9 - Moderate",{"$f":" $N$45*(L200+L329)","v":1806.462617457503},1762.4295834724421,1677.4111728866005,1592.3927623007592,1507.3743517149178,1422.3559411290762,1337.3375305432346,1252.3191199573932,1167.3007093715519,1082.2822987857103,997.26388819986892,912.24547761402732,901.64954647099535,891.05361532796337,880.4576841849314,869.86175304189942,859.26582189886733,848.66989075583547,838.07395961280338,827.4780284697714,816.88209732673943,806.28616618370745,795.69023504067536,785.09430389764339,774.49837275461141,763.90244161157943,753.30651046854746,742.71057932551548,732.11464818248351,721.51871703945142,710.92278589641955,700.32685475338667]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 9 - Conservative",{"$f":" $N$45*(L201+L330)","v":1806.462617457503},1762.4295834724421,1733.2139450293894,1703.9983065863364,1674.7826681432834,1645.5670297002305,1616.3513912571775,1587.1357528141248,1557.9201143710718,1528.7044759280191,1499.4888374849661,1470.2731990419134,1442.3718129705192,1414.470426899125,1386.5690408277308,1358.6676547563363,1330.7662686849419,1302.8648826135477,1274.9634965421533,1247.0621104707593,1219.1607243993649,1191.2593383279705,1163.3579522565763,1135.4565661851818,1107.5551801137876,1079.6537940423934,1051.752407970999,1023.8510218996048,995.94963582821049,968.04824975681618,940.14686368542186,912.24547761402732]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 8 - Advanced",{"$f":" $N$45*(L202+L331)","v":1806.462617457503},1762.4295834724421,1656.2193106005366,1550.009037728631,1443.7987648567257,1337.5884919848202,1231.3782191129148,1125.1679462410093,1018.9576733691038,912.74740049719821,806.53712762529267,700.32685475338667,691.30060058709171,682.27434642079697,673.24809225450224,664.22183808820739,655.19558392191266,646.16932975561781,637.14307558932308,628.11682142302834,619.09056725673338,610.06431309043865,601.03805892414391,592.01180475784906,582.98555059155433,573.95929642525959,564.93304225896475,555.90678809267001,546.88053392637516,537.85427976008032,528.82802559378558,519.80177142749028]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 8 - Moderate",{"$f":" $N$45*(L203+L332)","v":1806.462617457503},1762.4295834724421,1677.4111728866005,1592.3927623007592,1507.3743517149178,1422.3559411290762,1337.3375305432346,1252.3191199573932,1167.3007093715519,1082.2822987857103,997.26388819986892,912.24547761402732,901.64954647099535,891.05361532796337,880.4576841849314,869.86175304189942,859.26582189886733,848.66989075583547,838.07395961280338,827.4780284697714,816.88209732673943,806.28616618370745,795.69023504067536,785.09430389764339,774.49837275461141,763.90244161157943,753.30651046854746,742.71057932551548,732.11464818248351,721.51871703945142,710.92278589641955,700.32685475338667]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 8 - Conservative",{"$f":" $N$45*(L204+L333)","v":1806.462617457503},1762.4295834724421,1733.2139450293894,1703.9983065863364,1674.7826681432834,1645.5670297002305,1616.3513912571775,1587.1357528141248,1557.9201143710718,1528.7044759280191,1499.4888374849661,1470.2731990419134,1442.3718129705192,1414.470426899125,1386.5690408277308,1358.6676547563363,1330.7662686849419,1302.8648826135477,1274.9634965421533,1247.0621104707593,1219.1607243993649,1191.2593383279705,1163.3579522565763,1135.4565661851818,1107.5551801137876,1079.6537940423934,1051.752407970999,1023.8510218996048,995.94963582821049,968.04824975681618,940.14686368542186,912.24547761402732]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 7 - Advanced",{"$f":" $N$45*(L205+L334)","v":1806.462617457503},1762.4295834724421,1656.2193106005366,1550.009037728631,1443.7987648567257,1337.5884919848202,1231.3782191129148,1125.1679462410093,1018.9576733691038,912.74740049719821,806.53712762529267,700.32685475338667,691.30060058709171,682.27434642079697,673.24809225450224,664.22183808820739,655.19558392191266,646.16932975561781,637.14307558932308,628.11682142302834,619.09056725673338,610.06431309043865,601.03805892414391,592.01180475784906,582.98555059155433,573.95929642525959,564.93304225896475,555.90678809267001,546.88053392637516,537.85427976008032,528.82802559378558,519.80177142749028]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 7 - Moderate",{"$f":" $N$45*(L206+L335)","v":1806.462617457503},1762.4295834724421,1677.4111728866005,1592.3927623007592,1507.3743517149178,1422.3559411290762,1337.3375305432346,1252.3191199573932,1167.3007093715519,1082.2822987857103,997.26388819986892,912.24547761402732,901.64954647099535,891.05361532796337,880.4576841849314,869.86175304189942,859.26582189886733,848.66989075583547,838.07395961280338,827.4780284697714,816.88209732673943,806.28616618370745,795.69023504067536,785.09430389764339,774.49837275461141,763.90244161157943,753.30651046854746,742.71057932551548,732.11464818248351,721.51871703945142,710.92278589641955,700.32685475338667]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 7 - Conservative",{"$f":" $N$45*(L207+L336)","v":1806.462617457503},1762.4295834724421,1733.2139450293894,1703.9983065863364,1674.7826681432834,1645.5670297002305,1616.3513912571775,1587.1357528141248,1557.9201143710718,1528.7044759280191,1499.4888374849661,1470.2731990419134,1442.3718129705192,1414.470426899125,1386.5690408277308,1358.6676547563363,1330.7662686849419,1302.8648826135477,1274.9634965421533,1247.0621104707593,1219.1607243993649,1191.2593383279705,1163.3579522565763,1135.4565661851818,1107.5551801137876,1079.6537940423934,1051.752407970999,1023.8510218996048,995.94963582821049,968.04824975681618,940.14686368542186,912.24547761402732]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 6 - Advanced",{"$f":" $N$45*(L208+L337)","v":1806.462617457503},1762.4295834724421,1656.2193106005366,1550.009037728631,1443.7987648567257,1337.5884919848202,1231.3782191129148,1125.1679462410093,1018.9576733691038,912.74740049719821,806.53712762529267,700.32685475338667,691.30060058709171,682.27434642079697,673.24809225450224,664.22183808820739,655.19558392191266,646.16932975561781,637.14307558932308,628.11682142302834,619.09056725673338,610.06431309043865,601.03805892414391,592.01180475784906,582.98555059155433,573.95929642525959,564.93304225896475,555.90678809267001,546.88053392637516,537.85427976008032,528.82802559378558,519.80177142749028]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 6 - Moderate",{"$f":" $N$45*(L209+L338)","v":1806.462617457503},1762.4295834724421,1677.4111728866005,1592.3927623007592,1507.3743517149178,1422.3559411290762,1337.3375305432346,1252.3191199573932,1167.3007093715519,1082.2822987857103,997.26388819986892,912.24547761402732,901.64954647099535,891.05361532796337,880.4576841849314,869.86175304189942,859.26582189886733,848.66989075583547,838.07395961280338,827.4780284697714,816.88209732673943,806.28616618370745,795.69023504067536,785.09430389764339,774.49837275461141,763.90244161157943,753.30651046854746,742.71057932551548,732.11464818248351,721.51871703945142,710.92278589641955,700.32685475338667]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 6 - Conservative",{"$f":" $N$45*(L210+L339)","v":1806.462617457503},1762.4295834724421,1733.2139450293894,1703.9983065863364,1674.7826681432834,1645.5670297002305,1616.3513912571775,1587.1357528141248,1557.9201143710718,1528.7044759280191,1499.4888374849661,1470.2731990419134,1442.3718129705192,1414.470426899125,1386.5690408277308,1358.6676547563363,1330.7662686849419,1302.8648826135477,1274.9634965421533,1247.0621104707593,1219.1607243993649,1191.2593383279705,1163.3579522565763,1135.4565661851818,1107.5551801137876,1079.6537940423934,1051.752407970999,1023.8510218996048,995.94963582821049,968.04824975681618,940.14686368542186,912.24547761402732]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 5 - Advanced",{"$f":" $N$45*(L211+L340)","v":1806.462617457503},{"$f":" $N$45*(M211+M340)","v":1762.4295834724421},1656.2193106005366,1550.009037728631,1443.7987648567257,1337.5884919848202,1231.3782191129148,1125.1679462410093,1018.9576733691038,912.74740049719821,806.53712762529267,700.32685475338667,691.30060058709171,682.27434642079697,673.24809225450224,664.22183808820739,655.19558392191266,646.16932975561781,637.14307558932308,628.11682142302834,619.09056725673338,610.06431309043865,601.03805892414391,592.01180475784906,582.98555059155433,573.95929642525959,564.93304225896475,555.90678809267001,546.88053392637516,537.85427976008032,528.82802559378558,519.80177142749028]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 5 - Moderate",{"$f":" $N$45*(L212+L341)","v":1806.462617457503},1762.4295834724421,1677.4111728866005,1592.3927623007592,1507.3743517149178,1422.3559411290762,1337.3375305432346,1252.3191199573932,1167.3007093715519,1082.2822987857103,997.26388819986892,912.24547761402732,901.64954647099535,891.05361532796337,880.4576841849314,869.86175304189942,859.26582189886733,848.66989075583547,838.07395961280338,827.4780284697714,816.88209732673943,806.28616618370745,795.69023504067536,785.09430389764339,774.49837275461141,763.90244161157943,753.30651046854746,742.71057932551548,732.11464818248351,721.51871703945142,710.92278589641955,700.32685475338667]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 5 - Conservative",{"$f":" $N$45*(L213+L342)","v":1806.462617457503},1762.4295834724421,1733.2139450293894,1703.9983065863364,1674.7826681432834,1645.5670297002305,1616.3513912571775,1587.1357528141248,1557.9201143710718,1528.7044759280191,1499.4888374849661,1470.2731990419134,1442.3718129705192,1414.470426899125,1386.5690408277308,1358.6676547563363,1330.7662686849419,1302.8648826135477,1274.9634965421533,1247.0621104707593,1219.1607243993649,1191.2593383279705,1163.3579522565763,1135.4565661851818,1107.5551801137876,1079.6537940423934,1051.752407970999,1023.8510218996048,995.94963582821049,968.04824975681618,940.14686368542186,912.24547761402732]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 4 - Advanced",{"$f":" $N$45*(L214+L343)","v":1806.462617457503},1762.4295834724421,1656.2193106005366,1550.009037728631,1443.7987648567257,1337.5884919848202,1231.3782191129148,1125.1679462410093,1018.9576733691038,912.74740049719821,806.53712762529267,700.32685475338667,691.30060058709171,682.27434642079697,673.24809225450224,664.22183808820739,655.19558392191266,646.16932975561781,637.14307558932308,628.11682142302834,619.09056725673338,610.06431309043865,601.03805892414391,592.01180475784906,582.98555059155433,573.95929642525959,564.93304225896475,555.90678809267001,546.88053392637516,537.85427976008032,528.82802559378558,519.80177142749028]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 4 - Moderate",{"$f":" $N$45*(L215+L344)","v":1806.462617457503},1762.4295834724421,1677.4111728866005,1592.3927623007592,1507.3743517149178,1422.3559411290762,1337.3375305432346,1252.3191199573932,1167.3007093715519,1082.2822987857103,997.26388819986892,912.24547761402732,901.64954647099535,891.05361532796337,880.4576841849314,869.86175304189942,859.26582189886733,848.66989075583547,838.07395961280338,827.4780284697714,816.88209732673943,806.28616618370745,795.69023504067536,785.09430389764339,774.49837275461141,763.90244161157943,753.30651046854746,742.71057932551548,732.11464818248351,721.51871703945142,710.92278589641955,700.32685475338667]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 4 - Conservative",{"$f":" $N$45*(L216+L345)","v":1806.462617457503},1762.4295834724421,1733.2139450293894,1703.9983065863364,1674.7826681432834,1645.5670297002305,1616.3513912571775,1587.1357528141248,1557.9201143710718,1528.7044759280191,1499.4888374849661,1470.2731990419134,1442.3718129705192,1414.470426899125,1386.5690408277308,1358.6676547563363,1330.7662686849419,1302.8648826135477,1274.9634965421533,1247.0621104707593,1219.1607243993649,1191.2593383279705,1163.3579522565763,1135.4565661851818,1107.5551801137876,1079.6537940423934,1051.752407970999,1023.8510218996048,995.94963582821049,968.04824975681618,940.14686368542186,912.24547761402732]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 3 - Advanced",{"$f":" $N$45*(L217+L346)","v":1806.462617457503},1762.4295834724421,1656.2193106005366,1550.009037728631,1443.7987648567257,1337.5884919848202,1231.3782191129148,1125.1679462410093,1018.9576733691038,912.74740049719821,806.53712762529267,700.32685475338667,691.30060058709171,682.27434642079697,673.24809225450224,664.22183808820739,655.19558392191266,646.16932975561781,637.14307558932308,628.11682142302834,619.09056725673338,610.06431309043865,601.03805892414391,592.01180475784906,582.98555059155433,573.95929642525959,564.93304225896475,555.90678809267001,546.88053392637516,537.85427976008032,528.82802559378558,519.80177142749028]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 3 - Moderate",{"$f":" $N$45*(L218+L347)","v":1806.462617457503},1762.4295834724421,1677.4111728866005,1592.3927623007592,1507.3743517149178,1422.3559411290762,1337.3375305432346,1252.3191199573932,1167.3007093715519,1082.2822987857103,997.26388819986892,912.24547761402732,901.64954647099535,891.05361532796337,880.4576841849314,869.86175304189942,859.26582189886733,848.66989075583547,838.07395961280338,827.4780284697714,816.88209732673943,806.28616618370745,795.69023504067536,785.09430389764339,774.49837275461141,763.90244161157943,753.30651046854746,742.71057932551548,732.11464818248351,721.51871703945142,710.92278589641955,700.32685475338667]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 3 - Conservative",{"$f":" $N$45*(L219+L348)","v":1806.462617457503},1762.4295834724421,1733.2139450293894,1703.9983065863364,1674.7826681432834,1645.5670297002305,1616.3513912571775,1587.1357528141248,1557.9201143710718,1528.7044759280191,1499.4888374849661,1470.2731990419134,1442.3718129705192,1414.470426899125,1386.5690408277308,1358.6676547563363,1330.7662686849419,1302.8648826135477,1274.9634965421533,1247.0621104707593,1219.1607243993649,1191.2593383279705,1163.3579522565763,1135.4565661851818,1107.5551801137876,1079.6537940423934,1051.752407970999,1023.8510218996048,995.94963582821049,968.04824975681618,940.14686368542186,912.24547761402732]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 2 - Advanced",{"$f":" $N$45*(L220+L349)","v":1806.462617457503},1762.4295834724421,1656.2193106005366,1550.009037728631,1443.7987648567257,1337.5884919848202,1231.3782191129148,1125.1679462410093,1018.9576733691038,912.74740049719821,806.53712762529267,700.32685475338667,691.30060058709171,682.27434642079697,673.24809225450224,664.22183808820739,655.19558392191266,646.16932975561781,637.14307558932308,628.11682142302834,619.09056725673338,610.06431309043865,601.03805892414391,592.01180475784906,582.98555059155433,573.95929642525959,564.93304225896475,555.90678809267001,546.88053392637516,537.85427976008032,528.82802559378558,519.80177142749028]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 2 - Moderate",{"$f":" $N$45*(L221+L350)","v":1806.462617457503},1762.4295834724421,1677.4111728866005,1592.3927623007592,1507.3743517149178,1422.3559411290762,1337.3375305432346,1252.3191199573932,1167.3007093715519,1082.2822987857103,997.26388819986892,912.24547761402732,901.64954647099535,891.05361532796337,880.4576841849314,869.86175304189942,859.26582189886733,848.66989075583547,838.07395961280338,827.4780284697714,816.88209732673943,806.28616618370745,795.69023504067536,785.09430389764339,774.49837275461141,763.90244161157943,753.30651046854746,742.71057932551548,732.11464818248351,721.51871703945142,710.92278589641955,700.32685475338667]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 2 - Conservative",{"$f":" $N$45*(L222+L351)","v":1806.462617457503},1762.4295834724421,1733.2139450293894,1703.9983065863364,1674.7826681432834,1645.5670297002305,1616.3513912571775,1587.1357528141248,1557.9201143710718,1528.7044759280191,1499.4888374849661,1470.2731990419134,1442.3718129705192,1414.470426899125,1386.5690408277308,1358.6676547563363,1330.7662686849419,1302.8648826135477,1274.9634965421533,1247.0621104707593,1219.1607243993649,1191.2593383279705,1163.3579522565763,1135.4565661851818,1107.5551801137876,1079.6537940423934,1051.752407970999,1023.8510218996048,995.94963582821049,968.04824975681618,940.14686368542186,912.24547761402732]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 1 - Advanced",{"$f":" $N$45*(L223+L352)","v":1806.462617457503},1762.4295834724421,1656.2193106005366,1550.009037728631,1443.7987648567257,1337.5884919848202,1231.3782191129148,1125.1679462410093,1018.9576733691038,912.74740049719821,806.53712762529267,700.32685475338667,691.30060058709171,682.27434642079697,673.24809225450224,664.22183808820739,655.19558392191266,646.16932975561781,637.14307558932308,628.11682142302834,619.09056725673338,610.06431309043865,601.03805892414391,592.01180475784906,582.98555059155433,573.95929642525959,564.93304225896475,555.90678809267001,546.88053392637516,537.85427976008032,528.82802559378558,519.80177142749028]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 1 - Moderate",{"$f":" $N$45*(L224+L353)","v":1806.462617457503},1762.4295834724421,1677.4111728866005,1592.3927623007592,1507.3743517149178,1422.3559411290762,1337.3375305432346,1252.3191199573932,1167.3007093715519,1082.2822987857103,997.26388819986892,912.24547761402732,901.64954647099535,891.05361532796337,880.4576841849314,869.86175304189942,859.26582189886733,848.66989075583547,838.07395961280338,827.4780284697714,816.88209732673943,806.28616618370745,795.69023504067536,785.09430389764339,774.49837275461141,763.90244161157943,753.30651046854746,742.71057932551548,732.11464818248351,721.51871703945142,710.92278589641955,700.32685475338667]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 1 - Conservative",{"$f":" $N$45*(L225+L354)","v":1806.462617457503},1762.4295834724421,1733.2139450293894,1703.9983065863364,1674.7826681432834,1645.5670297002305,1616.3513912571775,1587.1357528141248,1557.9201143710718,1528.7044759280191,1499.4888374849661,1470.2731990419134,1442.3718129705192,1414.470426899125,1386.5690408277308,1358.6676547563363,1330.7662686849419,1302.8648826135477,1274.9634965421533,1247.0621104707593,1219.1607243993649,1191.2593383279705,1163.3579522565763,1135.4565661851818,1107.5551801137876,1079.6537940423934,1051.752407970999,1023.8510218996048,995.94963582821049,968.04824975681618,940.14686368542186,912.24547761402732]
[]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)","Commercial PV - Class 10 - Advanced",1763.430064150396,1720.445960745976,1616.7657702488473,1513.0855797517188,1409.4053892545903,1305.7251987574618,1202.0450082603334,1098.3648177632049,994.68462726607618,891.00443676894758,787.32424627181899,683.64405577468995,674.83282004266596,666.02158431064208,657.21034857861821,648.39911284659422,639.58787711457035,630.77664138254636,621.96540565052248,613.15416991849861,604.34293418647462,595.53169845445075,586.72046272242687,577.90922699040289,569.09799125837901,560.28675552635514,551.47551979433115,542.66428406230727,533.8530483302834,525.04181259825941,516.23057686623554,507.41934113421115]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 10 - Moderate",1763.430064150396,1720.445960745976,1637.4528117128866,1554.4596626797972,1471.4665136467081,1388.4733646136187,1305.4802155805294,1222.48706654744,1139.4939175143509,1056.5007684812615,973.50761944817225,890.51447041508288,880.17094968306333,869.82742895104366,859.4839082190241,849.14038748700455,838.79686675498488,828.45334602296532,818.10982529094565,807.76630455892609,797.42278382690643,787.07926309488687,776.7357423628672,766.39222163084764,756.04870089882797,745.70518016680842,735.36165943478886,725.01813870276919,714.67461797074964,704.33109723872997,693.98757650671041,683.64405577468995]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 10 - Conservative",1763.430064150396,1720.445960745976,1691.926281082558,1663.4066014191401,1634.8869217557221,1606.367242092304,1577.847562428886,1549.3278827654681,1520.8082031020501,1492.2885234386322,1463.7688437752142,1435.2491641117965,1408.0124294269608,1380.7756947421253,1353.5389600572896,1326.3022253724539,1299.0654906876182,1271.8287560027825,1244.5920213179468,1217.3552866331113,1190.1185519482756,1162.8818172634399,1135.6450825786042,1108.4083478937685,1081.1716132089327,1053.9348785240973,1026.6981438392615,999.46140915442584,972.22467446959013,944.98793978475453,917.75120509991882,890.51447041508288]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 9 - Advanced",{"$f":"L196","v":1763.430064150396},1720.445960745976,1616.7657702488473,1513.0855797517188,1409.4053892545903,1305.7251987574618,1202.0450082603334,1098.3648177632049,994.68462726607618,891.00443676894758,787.32424627181899,683.64405577468995,674.83282004266596,666.02158431064208,657.21034857861821,648.39911284659422,639.58787711457035,630.77664138254636,621.96540565052248,613.15416991849861,604.34293418647462,595.53169845445075,586.72046272242687,577.90922699040289,569.09799125837901,560.28675552635514,551.47551979433115,542.66428406230727,533.8530483302834,525.04181259825941,516.23057686623554,507.41934113421115]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 9 - Moderate",{"$f":"L197","v":1763.430064150396},1720.445960745976,1637.4528117128866,1554.4596626797972,1471.4665136467081,1388.4733646136187,1305.4802155805294,1222.48706654744,1139.4939175143509,1056.5007684812615,973.50761944817225,890.51447041508288,880.17094968306333,869.82742895104366,859.4839082190241,849.14038748700455,838.79686675498488,828.45334602296532,818.10982529094565,807.76630455892609,797.42278382690643,787.07926309488687,776.7357423628672,766.39222163084764,756.04870089882797,745.70518016680842,735.36165943478886,725.01813870276919,714.67461797074964,704.33109723872997,693.98757650671041,683.64405577468995]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 9 - Conservative",{"$f":"L198","v":1763.430064150396},1720.445960745976,1691.926281082558,1663.4066014191401,1634.8869217557221,1606.367242092304,1577.847562428886,1549.3278827654681,1520.8082031020501,1492.2885234386322,1463.7688437752142,1435.2491641117965,1408.0124294269608,1380.7756947421253,1353.5389600572896,1326.3022253724539,1299.0654906876182,1271.8287560027825,1244.5920213179468,1217.3552866331113,1190.1185519482756,1162.8818172634399,1135.6450825786042,1108.4083478937685,1081.1716132089327,1053.9348785240973,1026.6981438392615,999.46140915442584,972.22467446959013,944.98793978475453,917.75120509991882,890.51447041508288]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 8 - Advanced",{"$f":"L199","v":1763.430064150396},1720.445960745976,1616.7657702488473,1513.0855797517188,1409.4053892545903,1305.7251987574618,1202.0450082603334,1098.3648177632049,994.68462726607618,891.00443676894758,787.32424627181899,683.64405577468995,674.83282004266596,666.02158431064208,657.21034857861821,648.39911284659422,639.58787711457035,630.77664138254636,621.96540565052248,613.15416991849861,604.34293418647462,595.53169845445075,586.72046272242687,577.90922699040289,569.09799125837901,560.28675552635514,551.47551979433115,542.66428406230727,533.8530483302834,525.04181259825941,516.23057686623554,507.41934113421115]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 8 - Moderate",{"$f":"L200","v":1763.430064150396},1720.445960745976,1637.4528117128866,1554.4596626797972,1471.4665136467081,1388.4733646136187,1305.4802155805294,1222.48706654744,1139.4939175143509,1056.5007684812615,973.50761944817225,890.51447041508288,880.17094968306333,869.82742895104366,859.4839082190241,849.14038748700455,838.79686675498488,828.45334602296532,818.10982529094565,807.76630455892609,797.42278382690643,787.07926309488687,776.7357423628672,766.39222163084764,756.04870089882797,745.70518016680842,735.36165943478886,725.01813870276919,714.67461797074964,704.33109723872997,693.98757650671041,683.64405577468995]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 8 - Conservative",{"$f":"L201","v":1763.430064150396},1720.445960745976,1691.926281082558,1663.4066014191401,1634.8869217557221,1606.367242092304,1577.847562428886,1549.3278827654681,1520.8082031020501,1492.2885234386322,1463.7688437752142,1435.2491641117965,1408.0124294269608,1380.7756947421253,1353.5389600572896,1326.3022253724539,1299.0654906876182,1271.8287560027825,1244.5920213179468,1217.3552866331113,1190.1185519482756,1162.8818172634399,1135.6450825786042,1108.4083478937685,1081.1716132089327,1053.9348785240973,1026.6981438392615,999.46140915442584,972.22467446959013,944.98793978475453,917.75120509991882,890.51447041508288]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 7 - Advanced",{"$f":"L202","v":1763.430064150396},1720.445960745976,1616.7657702488473,1513.0855797517188,1409.4053892545903,1305.7251987574618,1202.0450082603334,1098.3648177632049,994.68462726607618,891.00443676894758,787.32424627181899,683.64405577468995,674.83282004266596,666.02158431064208,657.21034857861821,648.39911284659422,639.58787711457035,630.77664138254636,621.96540565052248,613.15416991849861,604.34293418647462,595.53169845445075,586.72046272242687,577.90922699040289,569.09799125837901,560.28675552635514,551.47551979433115,542.66428406230727,533.8530483302834,525.04181259825941,516.23057686623554,507.41934113421115]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 7 - Moderate",{"$f":"L203","v":1763.430064150396},1720.445960745976,1637.4528117128866,1554.4596626797972,1471.4665136467081,1388.4733646136187,1305.4802155805294,1222.48706654744,1139.4939175143509,1056.5007684812615,973.50761944817225,890.51447041508288,880.17094968306333,869.82742895104366,859.4839082190241,849.14038748700455,838.79686675498488,828.45334602296532,818.10982529094565,807.76630455892609,797.42278382690643,787.07926309488687,776.7357423628672,766.39222163084764,756.04870089882797,745.70518016680842,735.36165943478886,725.01813870276919,714.67461797074964,704.33109723872997,693.98757650671041,683.64405577468995]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 7 - Conservative",{"$f":"L204","v":1763.430064150396},1720.445960745976,1691.926281082558,1663.4066014191401,1634.8869217557221,1606.367242092304,1577.847562428886,1549.3278827654681,1520.8082031020501,1492.2885234386322,1463.7688437752142,1435.2491641117965,1408.0124294269608,1380.7756947421253,1353.5389600572896,1326.3022253724539,1299.0654906876182,1271.8287560027825,1244.5920213179468,1217.3552866331113,1190.1185519482756,1162.8818172634399,1135.6450825786042,1108.4083478937685,1081.1716132089327,1053.9348785240973,1026.6981438392615,999.46140915442584,972.22467446959013,944.98793978475453,917.75120509991882,890.51447041508288]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 6 - Advanced",{"$f":"L205","v":1763.430064150396},1720.445960745976,1616.7657702488473,1513.0855797517188,1409.4053892545903,1305.7251987574618,1202.0450082603334,1098.3648177632049,994.68462726607618,891.00443676894758,787.32424627181899,683.64405577468995,674.83282004266596,666.02158431064208,657.21034857861821,648.39911284659422,639.58787711457035,630.77664138254636,621.96540565052248,613.15416991849861,604.34293418647462,595.53169845445075,586.72046272242687,577.90922699040289,569.09799125837901,560.28675552635514,551.47551979433115,542.66428406230727,533.8530483302834,525.04181259825941,516.23057686623554,507.41934113421115]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 6 - Moderate",{"$f":"L206","v":1763.430064150396},1720.445960745976,1637.4528117128866,1554.4596626797972,1471.4665136467081,1388.4733646136187,1305.4802155805294,1222.48706654744,1139.4939175143509,1056.5007684812615,973.50761944817225,890.51447041508288,880.17094968306333,869.82742895104366,859.4839082190241,849.14038748700455,838.79686675498488,828.45334602296532,818.10982529094565,807.76630455892609,797.42278382690643,787.07926309488687,776.7357423628672,766.39222163084764,756.04870089882797,745.70518016680842,735.36165943478886,725.01813870276919,714.67461797074964,704.33109723872997,693.98757650671041,683.64405577468995]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 6 - Conservative",{"$f":"L207","v":1763.430064150396},1720.445960745976,1691.926281082558,1663.4066014191401,1634.8869217557221,1606.367242092304,1577.847562428886,1549.3278827654681,1520.8082031020501,1492.2885234386322,1463.7688437752142,1435.2491641117965,1408.0124294269608,1380.7756947421253,1353.5389600572896,1326.3022253724539,1299.0654906876182,1271.8287560027825,1244.5920213179468,1217.3552866331113,1190.1185519482756,1162.8818172634399,1135.6450825786042,1108.4083478937685,1081.1716132089327,1053.9348785240973,1026.6981438392615,999.46140915442584,972.22467446959013,944.98793978475453,917.75120509991882,890.51447041508288]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 5 - Advanced",{"$f":"L208","v":1763.430064150396},{"$f":"M208","v":1720.445960745976},1616.7657702488473,1513.0855797517188,1409.4053892545903,1305.7251987574618,1202.0450082603334,1098.3648177632049,994.68462726607618,891.00443676894758,787.32424627181899,683.64405577468995,674.83282004266596,666.02158431064208,657.21034857861821,648.39911284659422,639.58787711457035,630.77664138254636,621.96540565052248,613.15416991849861,604.34293418647462,595.53169845445075,586.72046272242687,577.90922699040289,569.09799125837901,560.28675552635514,551.47551979433115,542.66428406230727,533.8530483302834,525.04181259825941,516.23057686623554,507.41934113421115]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 5 - Moderate",{"$f":"L209","v":1763.430064150396},1720.445960745976,1637.4528117128866,1554.4596626797972,1471.4665136467081,1388.4733646136187,1305.4802155805294,1222.48706654744,1139.4939175143509,1056.5007684812615,973.50761944817225,890.51447041508288,880.17094968306333,869.82742895104366,859.4839082190241,849.14038748700455,838.79686675498488,828.45334602296532,818.10982529094565,807.76630455892609,797.42278382690643,787.07926309488687,776.7357423628672,766.39222163084764,756.04870089882797,745.70518016680842,735.36165943478886,725.01813870276919,714.67461797074964,704.33109723872997,693.98757650671041,683.64405577468995]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 5 - Conservative",{"$f":"L210","v":1763.430064150396},1720.445960745976,1691.926281082558,1663.4066014191401,1634.8869217557221,1606.367242092304,1577.847562428886,1549.3278827654681,1520.8082031020501,1492.2885234386322,1463.7688437752142,1435.2491641117965,1408.0124294269608,1380.7756947421253,1353.5389600572896,1326.3022253724539,1299.0654906876182,1271.8287560027825,1244.5920213179468,1217.3552866331113,1190.1185519482756,1162.8818172634399,1135.6450825786042,1108.4083478937685,1081.1716132089327,1053.9348785240973,1026.6981438392615,999.46140915442584,972.22467446959013,944.98793978475453,917.75120509991882,890.51447041508288]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 4 - Advanced",{"$f":"L211","v":1763.430064150396},1720.445960745976,1616.7657702488473,1513.0855797517188,1409.4053892545903,1305.7251987574618,1202.0450082603334,1098.3648177632049,994.68462726607618,891.00443676894758,787.32424627181899,683.64405577468995,674.83282004266596,666.02158431064208,657.21034857861821,648.39911284659422,639.58787711457035,630.77664138254636,621.96540565052248,613.15416991849861,604.34293418647462,595.53169845445075,586.72046272242687,577.90922699040289,569.09799125837901,560.28675552635514,551.47551979433115,542.66428406230727,533.8530483302834,525.04181259825941,516.23057686623554,507.41934113421115]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 4 - Moderate",{"$f":"L212","v":1763.430064150396},1720.445960745976,1637.4528117128866,1554.4596626797972,1471.4665136467081,1388.4733646136187,1305.4802155805294,1222.48706654744,1139.4939175143509,1056.5007684812615,973.50761944817225,890.51447041508288,880.17094968306333,869.82742895104366,859.4839082190241,849.14038748700455,838.79686675498488,828.45334602296532,818.10982529094565,807.76630455892609,797.42278382690643,787.07926309488687,776.7357423628672,766.39222163084764,756.04870089882797,745.70518016680842,735.36165943478886,725.01813870276919,714.67461797074964,704.33109723872997,693.98757650671041,683.64405577468995]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 4 - Conservative",{"$f":"L213","v":1763.430064150396},1720.445960745976,1691.926281082558,1663.4066014191401,1634.8869217557221,1606.367242092304,1577.847562428886,1549.3278827654681,1520.8082031020501,1492.2885234386322,1463.7688437752142,1435.2491641117965,1408.0124294269608,1380.7756947421253,1353.5389600572896,1326.3022253724539,1299.0654906876182,1271.8287560027825,1244.5920213179468,1217.3552866331113,1190.1185519482756,1162.8818172634399,1135.6450825786042,1108.4083478937685,1081.1716132089327,1053.9348785240973,1026.6981438392615,999.46140915442584,972.22467446959013,944.98793978475453,917.75120509991882,890.51447041508288]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 3 - Advanced",{"$f":"L214","v":1763.430064150396},1720.445960745976,1616.7657702488473,1513.0855797517188,1409.4053892545903,1305.7251987574618,1202.0450082603334,1098.3648177632049,994.68462726607618,891.00443676894758,787.32424627181899,683.64405577468995,674.83282004266596,666.02158431064208,657.21034857861821,648.39911284659422,639.58787711457035,630.77664138254636,621.96540565052248,613.15416991849861,604.34293418647462,595.53169845445075,586.72046272242687,577.90922699040289,569.09799125837901,560.28675552635514,551.47551979433115,542.66428406230727,533.8530483302834,525.04181259825941,516.23057686623554,507.41934113421115]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 3 - Moderate",{"$f":"L215","v":1763.430064150396},1720.445960745976,1637.4528117128866,1554.4596626797972,1471.4665136467081,1388.4733646136187,1305.4802155805294,1222.48706654744,1139.4939175143509,1056.5007684812615,973.50761944817225,890.51447041508288,880.17094968306333,869.82742895104366,859.4839082190241,849.14038748700455,838.79686675498488,828.45334602296532,818.10982529094565,807.76630455892609,797.42278382690643,787.07926309488687,776.7357423628672,766.39222163084764,756.04870089882797,745.70518016680842,735.36165943478886,725.01813870276919,714.67461797074964,704.33109723872997,693.98757650671041,683.64405577468995]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 3 - Conservative",{"$f":"L216","v":1763.430064150396},1720.445960745976,1691.926281082558,1663.4066014191401,1634.8869217557221,1606.367242092304,1577.847562428886,1549.3278827654681,1520.8082031020501,1492.2885234386322,1463.7688437752142,1435.2491641117965,1408.0124294269608,1380.7756947421253,1353.5389600572896,1326.3022253724539,1299.0654906876182,1271.8287560027825,1244.5920213179468,1217.3552866331113,1190.1185519482756,1162.8818172634399,1135.6450825786042,1108.4083478937685,1081.1716132089327,1053.9348785240973,1026.6981438392615,999.46140915442584,972.22467446959013,944.98793978475453,917.75120509991882,890.51447041508288]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 2 - Advanced",{"$f":"L217","v":1763.430064150396},1720.445960745976,1616.7657702488473,1513.0855797517188,1409.4053892545903,1305.7251987574618,1202.0450082603334,1098.3648177632049,994.68462726607618,891.00443676894758,787.32424627181899,683.64405577468995,674.83282004266596,666.02158431064208,657.21034857861821,648.39911284659422,639.58787711457035,630.77664138254636,621.96540565052248,613.15416991849861,604.34293418647462,595.53169845445075,586.72046272242687,577.90922699040289,569.09799125837901,560.28675552635514,551.47551979433115,542.66428406230727,533.8530483302834,525.04181259825941,516.23057686623554,507.41934113421115]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 2 - Moderate",{"$f":"L218","v":1763.430064150396},1720.445960745976,1637.4528117128866,1554.4596626797972,1471.4665136467081,1388.4733646136187,1305.4802155805294,1222.48706654744,1139.4939175143509,1056.5007684812615,973.50761944817225,890.51447041508288,880.17094968306333,869.82742895104366,859.4839082190241,849.14038748700455,838.79686675498488,828.45334602296532,818.10982529094565,807.76630455892609,797.42278382690643,787.07926309488687,776.7357423628672,766.39222163084764,756.04870089882797,745.70518016680842,735.36165943478886,725.01813870276919,714.67461797074964,704.33109723872997,693.98757650671041,683.64405577468995]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 2 - Conservative",{"$f":"L219","v":1763.430064150396},1720.445960745976,1691.926281082558,1663.4066014191401,1634.8869217557221,1606.367242092304,1577.847562428886,1549.3278827654681,1520.8082031020501,1492.2885234386322,1463.7688437752142,1435.2491641117965,1408.0124294269608,1380.7756947421253,1353.5389600572896,1326.3022253724539,1299.0654906876182,1271.8287560027825,1244.5920213179468,1217.3552866331113,1190.1185519482756,1162.8818172634399,1135.6450825786042,1108.4083478937685,1081.1716132089327,1053.9348785240973,1026.6981438392615,999.46140915442584,972.22467446959013,944.98793978475453,917.75120509991882,890.51447041508288]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 1 - Advanced",{"$f":"L220","v":1763.430064150396},1720.445960745976,1616.7657702488473,1513.0855797517188,1409.4053892545903,1305.7251987574618,1202.0450082603334,1098.3648177632049,994.68462726607618,891.00443676894758,787.32424627181899,683.64405577468995,674.83282004266596,666.02158431064208,657.21034857861821,648.39911284659422,639.58787711457035,630.77664138254636,621.96540565052248,613.15416991849861,604.34293418647462,595.53169845445075,586.72046272242687,577.90922699040289,569.09799125837901,560.28675552635514,551.47551979433115,542.66428406230727,533.8530483302834,525.04181259825941,516.23057686623554,507.41934113421115]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 1 - Moderate",{"$f":"L221","v":1763.430064150396},1720.445960745976,1637.4528117128866,1554.4596626797972,1471.4665136467081,1388.4733646136187,1305.4802155805294,1222.48706654744,1139.4939175143509,1056.5007684812615,973.50761944817225,890.51447041508288,880.17094968306333,869.82742895104366,859.4839082190241,849.14038748700455,838.79686675498488,828.45334602296532,818.10982529094565,807.76630455892609,797.42278382690643,787.07926309488687,776.7357423628672,766.39222163084764,756.04870089882797,745.70518016680842,735.36165943478886,725.01813870276919,714.67461797074964,704.33109723872997,693.98757650671041,683.64405577468995]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 1 - Conservative",{"$f":"L222","v":1763.430064150396},1720.445960745976,1691.926281082558,1663.4066014191401,1634.8869217557221,1606.367242092304,1577.847562428886,1549.3278827654681,1520.8082031020501,1492.2885234386322,1463.7688437752142,1435.2491641117965,1408.0124294269608,1380.7756947421253,1353.5389600572896,1326.3022253724539,1299.0654906876182,1271.8287560027825,1244.5920213179468,1217.3552866331113,1190.1185519482756,1162.8818172634399,1135.6450825786042,1108.4083478937685,1081.1716132089327,1053.9348785240973,1026.6981438392615,999.46140915442584,972.22467446959013,944.98793978475453,917.75120509991882,890.51447041508288]
[]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Fixed Operation and Maintenance Expenses ($/kW-yr)","Commercial PV - Class 10 - Advanced",19.268385484388549,18.55,17.680999530888872,16.811999061777747,15.942998592666623,15.073998123555498,14.204997654444373,13.335997185333252,12.466996716222123,11.597996247110999,10.728995777999872,9.8599953088887418,9.7861435157172245,9.7122917225457073,9.63843992937419,9.5645881362026728,9.4907363430311555,9.4168845498596347,9.3430327566881175,9.2691809635166003,9.195329170345083,9.1214773771735658,9.0476255840020485,8.9737737908305313,8.8999219976590123,8.826070204487495,8.752218411315976,8.6783666181444588,8.6045148249729415,8.5306630318014243,8.456811238629907,8.3829594454583862]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 10 - Moderate",19.268385484388549,18.55,17.854388957071201,17.158777914142401,16.463166871213602,15.767555828284802,15.071944785356006,14.376333742427207,13.680722699498407,12.985111656569607,12.289500613640811,11.59388957071201,11.507194857620847,11.420500144529683,11.33380543143852,11.247110718347358,11.160416005256195,11.073721292165033,10.98702657907387,10.900331865982707,10.813637152891543,10.72694243980038,10.640247726709216,10.553553013618053,10.466858300526891,10.380163587435728,10.293468874344565,10.206774161253403,10.12007944816224,10.033384735071076,9.9466900219799133,9.8599953088887418]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 10 - Conservative",19.268385484388549,18.55,18.310960942610386,18.071921885220771,17.832882827831156,17.593843770441541,17.354804713051927,17.115765655662315,16.8767265982727,16.637687540883086,16.398648483493474,16.159609426103859,15.931323433334267,15.703037440564678,15.474751447795086,15.24646545502549,15.018179462255898,14.789893469486305,14.561607476716713,14.333321483947124,14.105035491177528,13.876749498407936,13.648463505638343,13.420177512868751,13.191891520099158,12.963605527329566,12.735319534559974,12.507033541790381,12.278747549020789,12.050461556251197,11.822175563481604,11.59388957071201]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 9 - Advanced",{"$f":"L228","v":19.268385484388549},18.55,17.680999530888872,16.811999061777747,15.942998592666623,15.073998123555498,14.204997654444373,13.335997185333252,12.466996716222123,11.597996247110999,10.728995777999872,9.8599953088887418,9.7861435157172245,9.7122917225457073,9.63843992937419,9.5645881362026728,9.4907363430311555,9.4168845498596347,9.3430327566881175,9.2691809635166003,9.195329170345083,9.1214773771735658,9.0476255840020485,8.9737737908305313,8.8999219976590123,8.826070204487495,8.752218411315976,8.6783666181444588,8.6045148249729415,8.5306630318014243,8.456811238629907,8.3829594454583862]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 9 - Moderate",{"$f":"L229","v":19.268385484388549},18.55,17.854388957071201,17.158777914142401,16.463166871213602,15.767555828284802,15.071944785356006,14.376333742427207,13.680722699498407,12.985111656569607,12.289500613640811,11.59388957071201,11.507194857620847,11.420500144529683,11.33380543143852,11.247110718347358,11.160416005256195,11.073721292165033,10.98702657907387,10.900331865982707,10.813637152891543,10.72694243980038,10.640247726709216,10.553553013618053,10.466858300526891,10.380163587435728,10.293468874344565,10.206774161253403,10.12007944816224,10.033384735071076,9.9466900219799133,9.8599953088887418]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 9 - Conservative",{"$f":"L230","v":19.268385484388549},18.55,18.310960942610386,18.071921885220771,17.832882827831156,17.593843770441541,17.354804713051927,17.115765655662315,16.8767265982727,16.637687540883086,16.398648483493474,16.159609426103859,15.931323433334267,15.703037440564678,15.474751447795086,15.24646545502549,15.018179462255898,14.789893469486305,14.561607476716713,14.333321483947124,14.105035491177528,13.876749498407936,13.648463505638343,13.420177512868751,13.191891520099158,12.963605527329566,12.735319534559974,12.507033541790381,12.278747549020789,12.050461556251197,11.822175563481604,11.59388957071201]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 8 - Advanced",{"$f":"L231","v":19.268385484388549},18.55,17.680999530888872,16.811999061777747,15.942998592666623,15.073998123555498,14.204997654444373,13.335997185333252,12.466996716222123,11.597996247110999,10.728995777999872,9.8599953088887418,9.7861435157172245,9.7122917225457073,9.63843992937419,9.5645881362026728,9.4907363430311555,9.4168845498596347,9.3430327566881175,9.2691809635166003,9.195329170345083,9.1214773771735658,9.0476255840020485,8.9737737908305313,8.8999219976590123,8.826070204487495,8.752218411315976,8.6783666181444588,8.6045148249729415,8.5306630318014243,8.456811238629907,8.3829594454583862]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 8 - Moderate",{"$f":"L232","v":19.268385484388549},18.55,17.854388957071201,17.158777914142401,16.463166871213602,15.767555828284802,15.071944785356006,14.376333742427207,13.680722699498407,12.985111656569607,12.289500613640811,11.59388957071201,11.507194857620847,11.420500144529683,11.33380543143852,11.247110718347358,11.160416005256195,11.073721292165033,10.98702657907387,10.900331865982707,10.813637152891543,10.72694243980038,10.640247726709216,10.553553013618053,10.466858300526891,10.380163587435728,10.293468874344565,10.206774161253403,10.12007944816224,10.033384735071076,9.9466900219799133,9.8599953088887418]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 8 - Conservative",{"$f":"L233","v":19.268385484388549},18.55,18.310960942610386,18.071921885220771,17.832882827831156,17.593843770441541,17.354804713051927,17.115765655662315,16.8767265982727,16.637687540883086,16.398648483493474,16.159609426103859,15.931323433334267,15.703037440564678,15.474751447795086,15.24646545502549,15.018179462255898,14.789893469486305,14.561607476716713,14.333321483947124,14.105035491177528,13.876749498407936,13.648463505638343,13.420177512868751,13.191891520099158,12.963605527329566,12.735319534559974,12.507033541790381,12.278747549020789,12.050461556251197,11.822175563481604,11.59388957071201]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 7 - Advanced",{"$f":"L234","v":19.268385484388549},18.55,17.680999530888872,16.811999061777747,15.942998592666623,15.073998123555498,14.204997654444373,13.335997185333252,12.466996716222123,11.597996247110999,10.728995777999872,9.8599953088887418,9.7861435157172245,9.7122917225457073,9.63843992937419,9.5645881362026728,9.4907363430311555,9.4168845498596347,9.3430327566881175,9.2691809635166003,9.195329170345083,9.1214773771735658,9.0476255840020485,8.9737737908305313,8.8999219976590123,8.826070204487495,8.752218411315976,8.6783666181444588,8.6045148249729415,8.5306630318014243,8.456811238629907,8.3829594454583862]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 7 - Moderate",{"$f":"L235","v":19.268385484388549},18.55,17.854388957071201,17.158777914142401,16.463166871213602,15.767555828284802,15.071944785356006,14.376333742427207,13.680722699498407,12.985111656569607,12.289500613640811,11.59388957071201,11.507194857620847,11.420500144529683,11.33380543143852,11.247110718347358,11.160416005256195,11.073721292165033,10.98702657907387,10.900331865982707,10.813637152891543,10.72694243980038,10.640247726709216,10.553553013618053,10.466858300526891,10.380163587435728,10.293468874344565,10.206774161253403,10.12007944816224,10.033384735071076,9.9466900219799133,9.8599953088887418]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 7 - Conservative",{"$f":"L236","v":19.268385484388549},18.55,18.310960942610386,18.071921885220771,17.832882827831156,17.593843770441541,17.354804713051927,17.115765655662315,16.8767265982727,16.637687540883086,16.398648483493474,16.159609426103859,15.931323433334267,15.703037440564678,15.474751447795086,15.24646545502549,15.018179462255898,14.789893469486305,14.561607476716713,14.333321483947124,14.105035491177528,13.876749498407936,13.648463505638343,13.420177512868751,13.191891520099158,12.963605527329566,12.735319534559974,12.507033541790381,12.278747549020789,12.050461556251197,11.822175563481604,11.59388957071201]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 6 - Advanced",{"$f":"L237","v":19.268385484388549},{"$f":"M237","v":18.55},17.680999530888872,16.811999061777747,15.942998592666623,15.073998123555498,14.204997654444373,13.335997185333252,12.466996716222123,11.597996247110999,10.728995777999872,9.8599953088887418,9.7861435157172245,9.7122917225457073,9.63843992937419,9.5645881362026728,9.4907363430311555,9.4168845498596347,9.3430327566881175,9.2691809635166003,9.195329170345083,9.1214773771735658,9.0476255840020485,8.9737737908305313,8.8999219976590123,8.826070204487495,8.752218411315976,8.6783666181444588,8.6045148249729415,8.5306630318014243,8.456811238629907,8.3829594454583862]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 6 - Moderate",{"$f":"L238","v":19.268385484388549},18.55,17.854388957071201,17.158777914142401,16.463166871213602,15.767555828284802,15.071944785356006,14.376333742427207,13.680722699498407,12.985111656569607,12.289500613640811,11.59388957071201,11.507194857620847,11.420500144529683,11.33380543143852,11.247110718347358,11.160416005256195,11.073721292165033,10.98702657907387,10.900331865982707,10.813637152891543,10.72694243980038,10.640247726709216,10.553553013618053,10.466858300526891,10.380163587435728,10.293468874344565,10.206774161253403,10.12007944816224,10.033384735071076,9.9466900219799133,9.8599953088887418]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 6 - Conservative",{"$f":"L239","v":19.268385484388549},18.55,18.310960942610386,18.071921885220771,17.832882827831156,17.593843770441541,17.354804713051927,17.115765655662315,16.8767265982727,16.637687540883086,16.398648483493474,16.159609426103859,15.931323433334267,15.703037440564678,15.474751447795086,15.24646545502549,15.018179462255898,14.789893469486305,14.561607476716713,14.333321483947124,14.105035491177528,13.876749498407936,13.648463505638343,13.420177512868751,13.191891520099158,12.963605527329566,12.735319534559974,12.507033541790381,12.278747549020789,12.050461556251197,11.822175563481604,11.59388957071201]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 5 - Advanced",{"$f":"L240","v":19.268385484388549},18.55,17.680999530888872,16.811999061777747,15.942998592666623,15.073998123555498,14.204997654444373,13.335997185333252,12.466996716222123,11.597996247110999,10.728995777999872,9.8599953088887418,9.7861435157172245,9.7122917225457073,9.63843992937419,9.5645881362026728,9.4907363430311555,9.4168845498596347,9.3430327566881175,9.2691809635166003,9.195329170345083,9.1214773771735658,9.0476255840020485,8.9737737908305313,8.8999219976590123,8.826070204487495,8.752218411315976,8.6783666181444588,8.6045148249729415,8.5306630318014243,8.456811238629907,8.3829594454583862]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 5 - Moderate",{"$f":"L241","v":19.268385484388549},18.55,17.854388957071201,17.158777914142401,16.463166871213602,15.767555828284802,15.071944785356006,14.376333742427207,13.680722699498407,12.985111656569607,12.289500613640811,11.59388957071201,11.507194857620847,11.420500144529683,11.33380543143852,11.247110718347358,11.160416005256195,11.073721292165033,10.98702657907387,10.900331865982707,10.813637152891543,10.72694243980038,10.640247726709216,10.553553013618053,10.466858300526891,10.380163587435728,10.293468874344565,10.206774161253403,10.12007944816224,10.033384735071076,9.9466900219799133,9.8599953088887418]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 5 - Conservative",{"$f":"L242","v":19.268385484388549},18.55,18.310960942610386,18.071921885220771,17.832882827831156,17.593843770441541,17.354804713051927,17.115765655662315,16.8767265982727,16.637687540883086,16.398648483493474,16.159609426103859,15.931323433334267,15.703037440564678,15.474751447795086,15.24646545502549,15.018179462255898,14.789893469486305,14.561607476716713,14.333321483947124,14.105035491177528,13.876749498407936,13.648463505638343,13.420177512868751,13.191891520099158,12.963605527329566,12.735319534559974,12.507033541790381,12.278747549020789,12.050461556251197,11.822175563481604,11.59388957071201]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 4 - Advanced",{"$f":"L243","v":19.268385484388549},18.55,17.680999530888872,16.811999061777747,15.942998592666623,15.073998123555498,14.204997654444373,13.335997185333252,12.466996716222123,11.597996247110999,10.728995777999872,9.8599953088887418,9.7861435157172245,9.7122917225457073,9.63843992937419,9.5645881362026728,9.4907363430311555,9.4168845498596347,9.3430327566881175,9.2691809635166003,9.195329170345083,9.1214773771735658,9.0476255840020485,8.9737737908305313,8.8999219976590123,8.826070204487495,8.752218411315976,8.6783666181444588,8.6045148249729415,8.5306630318014243,8.456811238629907,8.3829594454583862]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 4 - Moderate",{"$f":"L244","v":19.268385484388549},18.55,17.854388957071201,17.158777914142401,16.463166871213602,15.767555828284802,15.071944785356006,14.376333742427207,13.680722699498407,12.985111656569607,12.289500613640811,11.59388957071201,11.507194857620847,11.420500144529683,11.33380543143852,11.247110718347358,11.160416005256195,11.073721292165033,10.98702657907387,10.900331865982707,10.813637152891543,10.72694243980038,10.640247726709216,10.553553013618053,10.466858300526891,10.380163587435728,10.293468874344565,10.206774161253403,10.12007944816224,10.033384735071076,9.9466900219799133,9.8599953088887418]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 4 - Conservative",{"$f":"L245","v":19.268385484388549},18.55,18.310960942610386,18.071921885220771,17.832882827831156,17.593843770441541,17.354804713051927,17.115765655662315,16.8767265982727,16.637687540883086,16.398648483493474,16.159609426103859,15.931323433334267,15.703037440564678,15.474751447795086,15.24646545502549,15.018179462255898,14.789893469486305,14.561607476716713,14.333321483947124,14.105035491177528,13.876749498407936,13.648463505638343,13.420177512868751,13.191891520099158,12.963605527329566,12.735319534559974,12.507033541790381,12.278747549020789,12.050461556251197,11.822175563481604,11.59388957071201]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 3 - Advanced",{"$f":"L246","v":19.268385484388549},18.55,17.680999530888872,16.811999061777747,15.942998592666623,15.073998123555498,14.204997654444373,13.335997185333252,12.466996716222123,11.597996247110999,10.728995777999872,9.8599953088887418,9.7861435157172245,9.7122917225457073,9.63843992937419,9.5645881362026728,9.4907363430311555,9.4168845498596347,9.3430327566881175,9.2691809635166003,9.195329170345083,9.1214773771735658,9.0476255840020485,8.9737737908305313,8.8999219976590123,8.826070204487495,8.752218411315976,8.6783666181444588,8.6045148249729415,8.5306630318014243,8.456811238629907,8.3829594454583862]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 3 - Moderate",{"$f":"L247","v":19.268385484388549},18.55,17.854388957071201,17.158777914142401,16.463166871213602,15.767555828284802,15.071944785356006,14.376333742427207,13.680722699498407,12.985111656569607,12.289500613640811,11.59388957071201,11.507194857620847,11.420500144529683,11.33380543143852,11.247110718347358,11.160416005256195,11.073721292165033,10.98702657907387,10.900331865982707,10.813637152891543,10.72694243980038,10.640247726709216,10.553553013618053,10.466858300526891,10.380163587435728,10.293468874344565,10.206774161253403,10.12007944816224,10.033384735071076,9.9466900219799133,9.8599953088887418]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 3 - Conservative",{"$f":"L248","v":19.268385484388549},18.55,18.310960942610386,18.071921885220771,17.832882827831156,17.593843770441541,17.354804713051927,17.115765655662315,16.8767265982727,16.637687540883086,16.398648483493474,16.159609426103859,15.931323433334267,15.703037440564678,15.474751447795086,15.24646545502549,15.018179462255898,14.789893469486305,14.561607476716713,14.333321483947124,14.105035491177528,13.876749498407936,13.648463505638343,13.420177512868751,13.191891520099158,12.963605527329566,12.735319534559974,12.507033541790381,12.278747549020789,12.050461556251197,11.822175563481604,11.59388957071201]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 2 - Advanced",{"$f":"L249","v":19.268385484388549},18.55,17.680999530888872,16.811999061777747,15.942998592666623,15.073998123555498,14.204997654444373,13.335997185333252,12.466996716222123,11.597996247110999,10.728995777999872,9.8599953088887418,9.7861435157172245,9.7122917225457073,9.63843992937419,9.5645881362026728,9.4907363430311555,9.4168845498596347,9.3430327566881175,9.2691809635166003,9.195329170345083,9.1214773771735658,9.0476255840020485,8.9737737908305313,8.8999219976590123,8.826070204487495,8.752218411315976,8.6783666181444588,8.6045148249729415,8.5306630318014243,8.456811238629907,8.3829594454583862]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 2 - Moderate",{"$f":"L250","v":19.268385484388549},18.55,17.854388957071201,17.158777914142401,16.463166871213602,15.767555828284802,15.071944785356006,14.376333742427207,13.680722699498407,12.985111656569607,12.289500613640811,11.59388957071201,11.507194857620847,11.420500144529683,11.33380543143852,11.247110718347358,11.160416005256195,11.073721292165033,10.98702657907387,10.900331865982707,10.813637152891543,10.72694243980038,10.640247726709216,10.553553013618053,10.466858300526891,10.380163587435728,10.293468874344565,10.206774161253403,10.12007944816224,10.033384735071076,9.9466900219799133,9.8599953088887418]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 2 - Conservative",{"$f":"L251","v":19.268385484388549},18.55,18.310960942610386,18.071921885220771,17.832882827831156,17.593843770441541,17.354804713051927,17.115765655662315,16.8767265982727,16.637687540883086,16.398648483493474,16.159609426103859,15.931323433334267,15.703037440564678,15.474751447795086,15.24646545502549,15.018179462255898,14.789893469486305,14.561607476716713,14.333321483947124,14.105035491177528,13.876749498407936,13.648463505638343,13.420177512868751,13.191891520099158,12.963605527329566,12.735319534559974,12.507033541790381,12.278747549020789,12.050461556251197,11.822175563481604,11.59388957071201]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 1 - Advanced",{"$f":"L252","v":19.268385484388549},18.55,17.680999530888872,16.811999061777747,15.942998592666623,15.073998123555498,14.204997654444373,13.335997185333252,12.466996716222123,11.597996247110999,10.728995777999872,9.8599953088887418,9.7861435157172245,9.7122917225457073,9.63843992937419,9.5645881362026728,9.4907363430311555,9.4168845498596347,9.3430327566881175,9.2691809635166003,9.195329170345083,9.1214773771735658,9.0476255840020485,8.9737737908305313,8.8999219976590123,8.826070204487495,8.752218411315976,8.6783666181444588,8.6045148249729415,8.5306630318014243,8.456811238629907,8.3829594454583862]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 1 - Moderate",{"$f":"L253","v":19.268385484388549},18.55,17.854388957071201,17.158777914142401,16.463166871213602,15.767555828284802,15.071944785356006,14.376333742427207,13.680722699498407,12.985111656569607,12.289500613640811,11.59388957071201,11.507194857620847,11.420500144529683,11.33380543143852,11.247110718347358,11.160416005256195,11.073721292165033,10.98702657907387,10.900331865982707,10.813637152891543,10.72694243980038,10.640247726709216,10.553553013618053,10.466858300526891,10.380163587435728,10.293468874344565,10.206774161253403,10.12007944816224,10.033384735071076,9.9466900219799133,9.8599953088887418]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 1 - Conservative",{"$f":"L254","v":19.268385484388549},18.55,18.310960942610386,18.071921885220771,17.832882827831156,17.593843770441541,17.354804713051927,17.115765655662315,16.8767265982727,16.637687540883086,16.398648483493474,16.159609426103859,15.931323433334267,15.703037440564678,15.474751447795086,15.24646545502549,15.018179462255898,14.789893469486305,14.561607476716713,14.333321483947124,14.105035491177528,13.876749498407936,13.648463505638343,13.420177512868751,13.191891520099158,12.963605527329566,12.735319534559974,12.507033541790381,12.278747549020789,12.050461556251197,11.822175563481604,11.59388957071201]
[]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Variable Operation and Maintenance Expenses ($/MWh)","Commercial PV - Class 10 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 10 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 10 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 9 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 9 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 9 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 8 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 8 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[" ",null,null,null,null,null,null,null,null,null,"Commercial PV - Class 8 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 7 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 7 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[" ",null,null,null,null,null,null,null,null,null,"Commercial PV - Class 7 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 6 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 6 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[" ",null,null,null,null,null,null,null,null,null,"Commercial PV - Class 6 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 5 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 5 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 5 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 4 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 4 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 4 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 3 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 3 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[" ",null,null,null,null,null,null,null,null,null,"Commercial PV - Class 3 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 2 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 2 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[" ",null,null,null,null,null,null,null,null,null,"Commercial PV - Class 2 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 1 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 1 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[" ",null,null,null,null,null,null,null,null,null,"Commercial PV - Class 1 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,null,null,"Finance",null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Weighted Average Cost of Capital (WACC) (Nominal) (%)","Commercial PV - Class 10 - Advanced",{"$f":"L66","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 10 - Moderate",{"$f":"L67","v":1.4634146341463428E-2},1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 10 - Conservative",{"$f":"L68","v":1.4634146341463428E-2},1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 9 - Advanced",{"$f":"L66","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 9 - Moderate",{"$f":"L67","v":1.4634146341463428E-2},1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 9 - Conservative",{"$f":"L68","v":1.4634146341463428E-2},1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 8 - Advanced",{"$f":"L66","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 8 - Moderate",{"$f":"L67","v":1.4634146341463428E-2},1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 8 - Conservative",{"$f":"L68","v":1.4634146341463428E-2},1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 7 - Advanced",{"$f":"L66","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 7 - Moderate",{"$f":"L67","v":1.4634146341463428E-2},1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 7 - Conservative",{"$f":"L68","v":1.4634146341463428E-2},1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 6 - Advanced",{"$f":"L66","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 6 - Moderate",{"$f":"L67","v":1.4634146341463428E-2},1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 6 - Conservative",{"$f":"L68","v":1.4634146341463428E-2},1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 5 - Advanced",{"$f":"L81","v":4.3753335999999997E-2},4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 5 - Moderate",{"$f":"L82","v":4.3753335999999997E-2},4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 5 - Conservative",{"$f":"L83","v":4.3753335999999997E-2},4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 4 - Advanced",{"$f":"L81","v":4.3753335999999997E-2},4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 4 - Moderate",{"$f":"L82","v":4.3753335999999997E-2},4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 4 - Conservative",{"$f":"L83","v":4.3753335999999997E-2},4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 3 - Advanced",{"$f":"L81","v":4.3753335999999997E-2},4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 3 - Moderate",{"$f":"L82","v":4.3753335999999997E-2},4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 3 - Conservative",{"$f":"L83","v":4.3753335999999997E-2},4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 2 - Advanced",{"$f":"L81","v":4.3753335999999997E-2},4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 2 - Moderate",{"$f":"L82","v":4.3753335999999997E-2},4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 2 - Conservative",{"$f":"L83","v":4.3753335999999997E-2},4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 1 - Advanced",{"$f":"L81","v":4.3753335999999997E-2},4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 1 - Moderate",{"$f":"L82","v":4.3753335999999997E-2},4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 1 - Conservative",{"$f":"L83","v":4.3753335999999997E-2},4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2]
[]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Grid Connection Costs",null,"Grid Connection Costs (GCC) ($/kW)","Commercial PV - Class 10 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 10 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 10 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 9 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 9 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 9 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 8 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 8 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 8 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 7 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 7 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 7 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 6 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 6 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 6 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 5 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 5 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 5 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 4 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 4 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 4 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 3 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 3 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 3 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 2 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 2 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 2 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 1 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 1 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 1 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"LCOE",null,"Levelized Cost of Energy ($/MWh)","Commercial PV - Class 10 - Advanced",{"$f":" ((L90 * L397 * $N$45 * (L196 * 1 + L325) +L228) * 1000 / (L100 * 8750)) + L260 + 0","v":96.476799214682444},{"$f":" ((M90 * M397 * $N$45 * (M196 * 1 + M325) +M228) * 1000 / (M100 * 8750)) + M260 + 0","v":92.213063183470723},85.366563619662301,78.755898100610111,72.369087655216347,66.194951085931351,60.22303964388766,54.443578019478899,48.847410947356749,43.42595481236431,38.171153718355924,33.075439547012046,32.620572097667583,32.167673771480459,31.71673180955332,31.26773356297932,30.820666491659392,30.375518163134824,29.932276251434786,29.4909285359386,29.051462900252613,28.613867331101471,28.178129917233356,27.74423884833924,27.312182413985916,26.881949002562347,26.453527100239508,26.02690528994324,25.602072250340036,25.179016754835587,24.757727670585862,24.338193957520502]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 10 - Moderate",{"$f":" ((L91 * L398 * $N$45 * (L197 * 1 + L326) +L229) * 1000 / (L101 * 8750)) + L261 + 0","v":96.476799214682444},92.885284062638675,87.656716287273142,82.537470583810119,77.524153767182796,72.613511639838919,67.802421947578011,63.087887759503744,58.467031242597066,53.937087803735842,49.495400574105034,45.139415212874866,44.494848261212859,43.854917758502452,43.219573858202871,42.588767425756473,41.962450025921974,41.340573910377152,40.723092005584313,40.1099579009121,39.501125837007315,38.896550694410664,38.296187982410494,37.699993828128655,37.107924965832929,36.519938726470585,35.935993027417688,35.356046362438981,34.780057791853338,34.207986932899985,33.639793950300486,33.075439547012046]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 10 - Conservative",{"$f":" ((L92 * L399 * $N$45 * (L198 * 1 + L327) +L230) * 1000 / (L102 * 8750)) + L262 + 0","v":96.476799214682444},93.887776109827072,92.396748136425273,90.905720163023489,89.414692189621704,87.923664216219905,86.43263624281812,84.941608269416335,83.450580296014536,81.959552322612751,80.468524349210981,78.977496375809181,77.095897407764909,75.236374835034454,73.398542397187981,71.582022792505953,69.78644741974702,68.011456128797334,66.256696979846069,64.521826010749649,62.806507012261179,61.110411310816907,59.433217558584801,57.774611530493445,56.134285927972321,54.511940189145626,52.907280305233563,51.320018642925682,49.749873772500521,48.196570301476164,46.659838713584989,45.139415212874866]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 9 - Advanced",{"$f":" ((L90 * L397 * $N$45 * (L199 * 1 + L328) +L231) * 1000 / (L103 * 8750)) + L263 + 0","v":87.760104227933553},{"$f":" ((M90 * M397 * $N$45 * (M199 * 1 + M328) +M231) * 1000 / (M103 * 8750)) + M263 + 0","v":83.881597462105958},77.653680281942201,71.64028950104516,65.830528450364397,60.214226155423745,54.781877913568081,49.524591616053094,44.434039177289883,39.502412513190336,34.722383579176402,30.087068037687771,29.673297938665982,29.261319052194068,28.851119772143207,28.442688592437392,28.036014105977614,27.631085003579898,27.227890072926929,26.826418197533165,26.426658355723163,26.028599619622995,25.632231154164444,25.237542216101893,24.84452215304173,24.453160402483928,24.06344649087584,23.675370032677872,23.28892072944091,22.904088368895305,22.520862824051356,22.139234052310925]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 9 - Moderate",{"$f":" ((L91 * L398 * $N$45 * (L200 * 1 + L329) +L232) * 1000 / (L104 * 8750)) + L264 + 0","v":87.760104227933553},84.493083072119788,79.736917272010388,75.080196276275444,70.519833474687914,66.052868686990081,61.676461755172028,57.387886521546456,53.184525165790149,49.063862876233138,45.023482832603335,41.061061479193341,40.474731259698139,39.892618585214301,39.314678112844362,38.740865147346213,38.171135629610731,37.605446125384617,37.043753814232204,36.486016478730463,35.932192493891407,35.382240816806487,34.836120976507296,34.29379306403758,33.755217722731281,33.220356138691734,32.68917003146715,32.16162164491756,31.637673738268912,31.117289577349645,30.600432926005389,30.087068037687771]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 9 - Conservative",{"$f":" ((L92 * L399 * $N$45 * (L201 * 1 + L330) +L233) * 1000 / (L105 * 8750)) + L265 + 0","v":87.760104227933553},85.40499979474194,84.048686448759881,82.692373102777822,81.336059756795748,79.979746410813689,78.62343306483163,77.267119718849571,75.910806372867498,74.554493026885439,73.198179680903394,71.84186633492132,70.130270149155578,68.438755752685182,66.766971783774878,65.114575029978766,63.481230193239476,61.86660966306632,60.270393297469418,58.692268211342522,57.131928572000589,55.589075401591444,54.063416386113566,52.554665690783445,51.062543781507934,49.586777252227108,48.127098657903737,46.683246352945176,45.254964334852509,43.842002092900742,42.444114461662217,41.061061479193341]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 8 - Advanced",{"$f":" ((L90 * L397 * $N$45 * (L202 * 1 + L331) +L234) * 1000 / (L106 * 8750)) + L266 + 0","v":84.240080095363723},{"$f":" ((M90 * M397 * $N$45 * (M202 * 1 + M331) +M234) * 1000 / (M106 * 8750)) + M266 + 0","v":80.517138748859125},74.539020938952333,68.766824956689007,63.190091194236444,57.799056631005101,52.58459779431913,47.538179234506657,42.651806902298695,37.917985892866199,33.329682086689516,28.880287274348373,28.483113335355174,28.087658764063242,27.693912419861132,27.301863258177132,26.911500329446611,26.522812778092607,26.135789841519571,25.750420849119926,25.366695221293405,24.984602468478922,24.604132190198687,24.225274074114537,23.848017895096294,23.472353514301755,23.098270878268448,22.725760018016803,22.354811048164539,21.985414166052234,21.617559650879862,21.251237862854019]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 8 - Moderate",{"$f":" ((L91 * L398 * $N$45 * (L203 * 1 + L332) +L235) * 1000 / (L107 * 8750)) + L267 + 0","v":84.240080095363723},81.104097905504403,76.538700092080674,72.06875839005599,67.691309991956061,63.403513449218359,59.202642521481792,55.086080396198668,51.051314252815231,47.095930147793389,43.21760819859557,39.414118046442859,38.85130530724733,38.292540948949814,37.737781447339067,37.186983899881994,36.640106014663466,36.097106099561429,35.557943051651456,35.022576346835187,34.490966029686938,33.963072703513483,33.438857520621433,32.918282172787478,32.401308881926347,31.887900390951899,31.378019954826559,30.871631331794685,30.36869877479538,29.869187023050621,29.373061293824303,28.880287274348373]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 8 - Conservative",{"$f":" ((L92 * L399 * $N$45 * (L204 * 1 + L333) +L236) * 1000 / (L108 * 8750)) + L268 + 0","v":84.240080095363723},81.979437998019222,80.677525860321765,79.375613722624337,78.07370158492688,76.771789447229423,75.469877309531995,74.167965171834538,72.866053034137082,71.564140896439653,70.262228758742211,68.960316621044754,67.317371902048734,65.693703499478929,64.08897414458464,62.50285439103952,60.935022389462766,59.385163669694847,57.852970930518339,56.338143836528651,54.84038882187248,53.359418900584686,51.894953483266242,50.446718199857251,49.014444728269837,47.597870628656317,46.196739183097364,44.81079924050475,43.439805066541616,42.083516198372116,40.74169730405989,39.414118046442859]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 7 - Advanced",{"$f":" ((L90 * L397 * $N$45 * (L205 * 1 + L334) +L237) * 1000 / (L109 * 8750)) + L269 + 0","v":80.005490789150059},{"$f":" ((M90 * M397 * $N$45 * (M205 * 1 + M334) +M237) * 1000 / (M109 * 8750)) + M269 + 0","v":76.469694654232669},70.792085506241435,65.310046885559345,60.013644969032718,54.89360750462945,49.941269639368549,45.148524984470086,40.507781336384006,36.011920544954386,31.654262082529744,27.428529921863788,27.051321164680289,26.675745345839577,26.301791884747637,25.929450292022469,25.558710168513326,25.189561204332538,24.821993177899859,24.455995954998947,24.091559487846006,23.728673814170314,23.367329056306414,23.007515420297857,22.649223195012386,22.292442751268201,21.937164540971363,21.583379096264011,21.231077028683313,20.880249028330979,20.530885863053197,20.182978377630693]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 7 - Moderate",{"$f":" ((L91 * L398 * $N$45 * (L206 * 1 + L335) +L238) * 1000 / (L110 * 8750)) + L270 + 0","v":80.005490789150059},77.02714848556127,72.691244575009549,68.445998377896117,64.288596021467939,60.21633889140103,56.226637790274779,52.317007447752935,48.485061358012643,44.728506921886336,41.045140872938546,37.432844968302746,36.898323759743235,36.367647427640151,35.840774635661944,35.317664637904613,34.798277268387515,34.282572930772616,33.770512588301678,33.26205775394601,32.757170480763541,32.25581335245819,31.757949474136566,31.263542463257188,30.772556440767602,30.284956022424836,29.800706310294771,29.31977288442619,28.842121794695252,28.367719552816485,27.896533124516054,27.428529921863788]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 7 - Conservative",{"$f":" ((L92 * L399 * $N$45 * (L207 * 1 + L336) +L239) * 1000 / (L111 * 8750)) + L271 + 0","v":80.005490789150059},77.858486889202268,76.622019409317133,75.385551929432012,74.149084449546876,72.912616969661741,71.67614948977662,70.439682009891484,69.203214530006363,67.966747050121242,66.730279570236121,65.493812090350985,63.93345509123705,62.391405424624942,60.867342775625382,59.360954258555026,57.871934202791948,56.399983945996048,54.944811634400217,53.506132029891894,52.083666323617315,50.67714195585237,49.286292441895803,47.910857203751029,46.550581407373457,45.205215805269582,43.874516584243729,42.558245218097298,41.256168325093228,39.968057530007052,38.69368933059323,37.432844968302746]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 6 - Advanced",{"$f":" ((L90 * L397 * $N$45 * (L208 * 1 + L337) +L240) * 1000 / (L112 * 8750)) + L272 + 0","v":76.229236901569493},{"$f":" ((M90 * M397 * $N$45 * (M208 * 1 + M337) +M240) * 1000 / (M112 * 8750)) + M272 + 0","v":72.860330110976776},67.450703740239774,62.227416980823982,57.181004885373312,52.302632851539876,47.584045006831815,43.017517583484853,38.595816729455684,34.312160270806181,30.160183000349317,26.133905118910835,25.774500590183322,25.416651925216534,25.060349042819801,24.705581948709263,24.352340734573389,24.000615577150537,23.650396737318371,23.301674559194897,22.954439469251035,22.608681975434607,22.264392666305298,21.921562210180767,21.580181354293554,21.240240923958602,20.90173182175138,20.56464502669629,20.228971593465335,19.894702651586801,19.561829404663925,19.230343129603217]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 6 - Moderate",{"$f":" ((L91 * L398 * $N$45 * (L209 * 1 + L338) +L241) * 1000 / (L113 * 8750)) + L273 + 0","v":76.229236901569493},73.39147215823985,69.26022262624258,65.21535176958966,61.254178530136372,57.37413166797684,53.572744195637874,49.847648147379175,46.19656966029526,42.617324345748059,39.107812931332532,35.666017155105664,35.156725312329762,34.651096868095173,34.149092437142485,33.650673196771663,33.155800876833695,32.664437749935104,32.176546621850058,31.692090822135089,31.211034194941274,30.733341090019248,30.258976353912161,29.787905321332083,29.320093806715462,28.855508095953269,28.394114938291576,27.935881538398583,27.480775548594064,27.028765061237404,26.579818601270322,26.133905118910835]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 6 - Conservative",{"$f":" ((L92 * L399 * $N$45 * (L210 * 1 + L339) +L242) * 1000 / (L114 * 8750)) + L274 + 0","v":76.229236901569493},74.183571444069315,73.005465147669554,71.827358851269807,70.649252554870046,69.471146258470299,68.293039962070551,67.11493366567079,65.936827369271043,64.758721072871296,63.580614776471549,62.402508480071788,60.915800228385031,59.446535204313697,57.994408211810132,56.559121133374603,55.140382726018387,53.737908424244132,52.351420149763271,50.980646127683357,49.625320708910131,48.285184198520469,46.959982689873435,45.649467904236708,44.35339703571578,43.071532601282399,41.803642295707654,40.549498851213762,39.308879901666273,38.081567851136242,36.867349746669383,35.666017155105664]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 5 - Advanced",{"$f":" ((L90 * L397 * $N$45 * (L211 * 1 + L340) +L243) * 1000 / (L115 * 8760)) + L275 + 0","v":75.132522927206139},71.812084772870932,66.480286976549962,61.332147913923471,56.358338810322543,51.55015216728026,46.899450889969351,42.398622332871902,38.040536717748118,33.818509446147132,29.726266887446979,25.757915274153444,25.403681516971421,25.050981239257716,24.699804504860275,24.35014146328351,24.001982348767292,23.655317479377743,23.310137256109787,22.966432162001098,22.624192761257465,22.283409698389349,21.944073697359315,21.606175560740418,21.269706168885239,20.934656479105396,20.601017524861472,20.268780414963111,19.937936332779209,19.608476535457996,19.28039235315692,18.953675188282084]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 5 - Moderate",{"$f":" ((L91 * L398 * $N$45 * (L212 * 1 + L341) +L244) * 1000 / (L116 * 8760)) + L276 + 0","v":75.132522927206139},72.335585252025993,68.263772220740023,64.277095130328192,60.372911495167976,56.548687067915004,52.801990353772489,49.130487455045724,45.531937223012463,42.004186695946956,38.545166803784852,35.152888321422132,34.650923686732064,34.152569745078999,33.657787677841291,33.166539220863086,32.678786654590013,32.194492794414536,31.713620981226086,31.236135072160746,30.761999431545679,30.291178922033492,29.823638895921935,29.359345186654373,28.898264100496732,28.440362408386598,27.98560733795037,27.533966565684381,27.085408209296158,26.639900820201952,26.197413376176783,25.757915274153444]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 5 - Conservative",{"$f":" ((L92 * L399 * $N$45 * (L213 * 1 + L342) +L245) * 1000 / (L117 * 8760)) + L277 + 0","v":75.132522927206139},73.116288564457818,71.95513174428352,70.793974924109222,69.632818103934909,68.471661283760596,67.310504463586298,66.149347643411986,64.988190823237673,63.827034003063375,62.665877182889076,61.504720362714771,60.039401459547015,58.591274827376715,57.160039661027525,55.7454021320316,54.347075187528191,52.964778356078433,51.598237560120509,50.247184934801396,48.911358652934091,47.590502755839779,46.284366989845488,44.992706648217869,43.715282418323369,42.451860233814351,41.20221113164925,39.96611111376356,38.743341013215904,37.533686364641227,36.336937278850407,35.152888321422132]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 4 - Advanced",{"$f":" ((L90 * L397 * $N$45 * (L214 * 1 + L343) +L246) * 1000 / (L118 * 8760)) + L278 + 0","v":71.697511700236532},68.528881869304101,63.440850481679917,58.528081067098597,53.781671356543818,49.193311952847907,44.755237783990722,40.460184249772169,36.301347540885025,32.272348674473797,28.367200846323783,24.580279748247118,24.242241333447932,23.905666288409773,23.570545131255152,23.236868461846889,22.904626960909191,22.57381138916007,22.244412586454846,21.916421470940673,21.589829038221858,21.2646263605359,20.940804585939908,20.618354937507441,20.297268712535587,19.977537281761922,19.659152088591519,19.342104648333596,19.026386547447824,18.711989442800064,18.398905060927454,18.087125197312609]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 4 - Moderate",{"$f":" ((L91 * L398 * $N$45 * (L215 * 1 + L344) +L247) * 1000 / (L119 * 8760)) + L279 + 0","v":71.697511700236532},69.028448239059372,65.142795913306216,61.338387167285468,57.612700328138885,53.963317012701005,50.387916892572761,46.884272774379653,43.45024597329553,40.083781959637257,36.78290625990963,33.545720595116897,33.066705464696405,32.591135948720641,32.118975003330668,31.650186113783562,31.184733285038991,30.722581032546074,30.263694373225484,29.8080388166421,29.355580356363394,28.906285461499191,28.460121068418175,28.017054572636987,27.577053820877659,27.140087103289421,26.706123145830766,26.275131102808089,25.847080549567082,25.421941475333263,24.999684276198071,24.580279748247118]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 4 - Conservative",{"$f":" ((L92 * L399 * $N$45 * (L216 * 1 + L345) +L248) * 1000 / (L120 * 8760)) + L280 + 0","v":71.697511700236532},69.773458291919255,68.665388824041571,67.557319356163902,66.449249888286218,65.341180420408548,64.233110952530865,63.125041484653188,62.016972016775512,60.908902548897835,59.800833081020166,58.692763613142482,57.294438159513867,55.912518957172573,54.54671895356384,53.19675775387077,51.862361429107054,50.543262330809888,49.23919891206949,47.949915554643781,46.675162401918456,45.414695197482899,44.168275129103122,42.935668677882212,41.716647472408205,40.510988147698207,39.318472208755487,38.13888589856478,36.972020070358056,35.817670063990541,34.675635586273508,33.545720595116897]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 3 - Advanced",{"$f":" ((L90 * L397 * $N$45 * (L217 * 1 + L346) +L249) * 1000 / (L121 * 8760)) + L281 + 0","v":67.908997839955276},{"$f":" ((M90 * M397 * $N$45 * (M217 * 1 + M346) +M249) * 1000 / (M121 * 8760)) + M281 + 0","v":64.907799175710736},60.08862059729077,55.435443106866096,50.939834833468453,46.593925450486402,42.390360194183515,38.322258327591435,34.383175556332404,30.567069964547972,26.868271092206204,23.281451820924268,22.961275437727075,22.642485099478783,22.325071825326603,22.009026711838871,21.694340932172587,21.381005735251644,21.069012444955646,20.758352459319031,20.449017249740557,20.14099836020285,19.834287406501829,19.528876075485964,19.224756124305273,18.921919379669646,18.620357737116692,18.320063160288754,18.021027680219003,17.723243394626532,17.426702467220249,17.131397127011464]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 3 - Moderate",{"$f":" ((L91 * L398 * $N$45 * (L218 * 1 + L347) +L250) * 1000 / (L122 * 8760)) + L282 + 0","v":67.908997839955276},65.380968337654096,61.700634820647018,58.097251952968257,54.568431307563337,51.111882289218229,47.7254071762477,44.40689646071386,41.154324466414074,37.965745225510624,34.83928859616536,31.773156604903789,31.319452749837868,30.869012442115995,30.421800595285706,29.977782624051919,29.536924435360945,29.09919241967415,28.66455344242658,28.232974835666056,27.80442438986816,27.378870345923065,26.956281387289739,26.536626632313602,26.119875626703678,25.705998336165376,25.294965139185106,24.886746819963179,24.481314561491374,24.078639938771797,23.678694912173579,23.281451820924268]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 3 - Conservative",{"$f":" ((L92 * L399 * $N$45 * (L219 * 1 + L348) +L251) * 1000 / (L123 * 8760)) + L283 + 0","v":67.908997839955276},66.086611879119417,65.037093069941861,63.987574260764326,62.93805545158677,61.888536642409221,60.839017833231672,59.789499024054123,58.739980214876567,57.690461405699025,56.640942596521484,55.591423787343935,54.26698618890903,52.958087931475106,51.664457130413851,50.385828207038294,49.121941706836012,47.872544123953745,46.637387731683653,45.416230418713425,44.208835530912673,43.014971718438602,41.83441278795344,40.666937559755247,39.512329729632725,38.370377735262707,37.240874626976925,36.123617942732515,35.018409587127245,33.925055714307888,32.843366614626284,31.773156604903789]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 2 - Advanced",{"$f":" ((L90 * L397 * $N$45 * (L220 * 1 + L349) +L252) * 1000 / (L124 * 8760)) + L284 + 0","v":64.283845173504048},61.442858022995523,56.880939286855032,52.476160084189488,48.220538658455787,44.106624820821082,40.12745642328796,36.27652003988895,32.547715388846861,28.93532308692896,25.43397537748519,22.038629517076007,21.735544952433074,21.433772442182526,21.133303484892028,20.834129652417442,20.536242589114782,20.239634011062343,19.944295705292795,19.650219529035084,19.357397408966097,19.065821340471874,18.775483386918186,18.486375678930393,18.19849041368251,17.911819854195166,17.626356328642505,17.342092229667799,17.059020013707663,16.777132200324761,16.496421371548891,16.216880171226247]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 2 - Moderate",{"$f":" ((L91 * L398 * $N$45 * (L221 * 1 + L350) +L253) * 1000 / (L125 * 8760)) + L285 + 0","v":64.283845173504048},61.890768228045658,58.406900146945198,54.995874896467569,51.655431549786243,48.383401789406101,45.177705213538836,42.036344925072356,38.957403383481491,35.939038501573499,32.979479970373141,30.077025796740543,29.647541791654554,29.221147117568211,28.797808561031886,28.377493383000321,27.960169310392558,27.545804527831457,27.134367669558255,26.725827811518013,26.320154463611544,25.917317562109968,25.517287462227777,25.120034930850579,24.72553113941386,24.33374765692902,23.944656443153164,23.558229841899298,23.174440574483381,22.793261733305222,22.414666775559784,22.038629517076007]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 2 - Conservative",{"$f":" ((L92 * L399 * $N$45 * (L222 * 1 + L351) +L254) * 1000 / (L126 * 8760)) + L286 + 0","v":64.283845173504048},62.558742747035708,61.565249884795954,60.571757022556213,59.578264160316465,58.584771298076717,57.591278435836976,56.597785573597228,55.604292711357481,54.61079984911774,53.617306986877999,52.623814124638251,51.370078327794211,50.131052342945324,48.906478799346807,47.696106295568264,46.499689227430025,45.316987621857244,44.147766976415205,42.991798104300841,41.848856984574908,40.718724617429636,39.601186884295032,38.496034412596551,37.403062444984307,36.32207071286269,35.252863314055894,34.195248594452821,33.149039033480754,32.114051133264432,31.090105311332611,30.077025796740543]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 1 - Advanced",{"$f":" ((L90 * L397 * $N$45 * (L223 * 1 + L352) +L255) * 1000 / (L127 * 8760)) + L287 + 0","v":61.952727674563405},59.214762906162569,54.818272491334518,50.573223277604612,46.471922949926245,42.507191484785913,38.67231920173824,34.961028870413742,31.367441422834119,27.886044877086547,24.51166612684754,21.239445293088409,20.947351448281712,20.65652207899365,20.366948992078328,20.078624065020403,19.791539245175624,19.50568654902116,19.221058061415548,18.937645934868083,18.655442388817608,18.374439708920551,18.094630246347897,17.816006417091224,17.538560701277497,17.262285642492522,16.987173847112953,16.71321798364675,16.440410782081873,16.168745033243205,15.898213588157519,15.628809357426352]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 1 - Moderate",{"$f":" ((L91 * L398 * $N$45 * (L224 * 1 + L353) +L256) * 1000 / (L128 * 8760)) + L288 + 0","v":61.952727674563405},59.646430596252237,56.288897612654644,53.001565968700625,49.782256725286643,46.628880194359247,43.539431415494931,40.51198590482614,37.544695657373737,34.635785385335652,31.783548976242322,28.986346156130466,28.572436478887951,28.161504104599246,27.753517024230138,27.348443685947508,26.946252986985325,26.546914265683718,26.150397293696738,25.756672268364809,25.365709805247604,24.977480930813716,24.591957075282984,24.209110065618006,23.828912118661105,23.451335834413257,23.076354189451603,22.703940530482189,22.334068568024684,21.966712370226023,21.601846356799786,21.239445293088409]
[null,null,null,null,null,null,null,null,null,null,"Commercial PV - Class 1 - Conservative",{"$f":" ((L92 * L399 * $N$45 * (L225 * 1 + L354) +L257) * 1000 / (L129 * 8760)) + L289 + 0","v":61.952727674563405},60.290182434009367,59.332716486307618,58.375250538605876,57.41778459090412,56.46031864320237,55.502852695500628,54.545386747798879,53.587920800097123,52.630454852395381,51.672988904693639,50.71552295699189,49.507251233542696,48.313155901910463,47.132988924355367,45.966508015987444,44.813476478942455,43.673663042260856,42.546841707242088,41.432791598057094,40.331296817411548,39.242146307061873,38.165133712994574,37.100057255088046,36.046719601084085,35.004927744703522,33.974492887748077,32.955230326037075,31.946959339034237,30.949503083026102,29.962688487719412,28.986346156130466]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Additional Factors",null,"Tax Credit","10 year CRF - Advanced",0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559]
[null,null,null,null,null,null,null,null,null,null,"10 year CRF - Moderate",0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559]
[null,null,null,null,null,null,null,null,null,null,"10 year CRF - Conservative",0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559]
[null,null,null,null,null,null,null,null,null,null,"ITC Schedule",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"PVD - Advanced",{"$f":"SUMPRODUCT($I$401:$I$406,L401:L406)","v":0.88881178975855901},0.88881178975855901,0.88881178975855901,0.88881178975855901,0.88881178975855901,0.88881178975855901,0.88881178975855901,0.88881178975855901,0.88881178975855901,0.88881178975855901,0.88881178975855901,0.88881178975855901,0.88881178975855901,0.88881178975855901,0.88881178975855901,0.88881178975855901,0.88881178975855901,0.88881178975855901,0.88881178975855901,0.88881178975855901,0.88881178975855901,0.88881178975855901,0.88881178975855901,0.88881178975855901,0.88881178975855901,0.88881178975855901,0.88881178975855901,0.88881178975855901,0.88881178975855901,0.88881178975855901,0.88881178975855901,0.88881178975855901]
[null,null,null,null,null,null,null,null,null,null,"PVD - Moderate",{"$f":"SUMPRODUCT($I$401:$I$406,L408:L413)","v":0.88881178975855901},0.88881178975855901,0.88881178975855901,0.88881178975855901,0.88881178975855901,0.88881178975855901,0.88881178975855901,0.88881178975855901,0.88881178975855901,0.88881178975855901,0.88881178975855901,0.88881178975855901,0.88881178975855901,0.88881178975855901,0.88881178975855901,0.88881178975855901,0.88881178975855901,0.88881178975855901,0.88881178975855901,0.88881178975855901,0.88881178975855901,0.88881178975855901,0.88881178975855901,0.88881178975855901,0.88881178975855901,0.88881178975855901,0.88881178975855901,0.88881178975855901,0.88881178975855901,0.88881178975855901,0.88881178975855901,0.88881178975855901]
[null,null,null,null,null,null,null,null,null,null,"PVD - Conservative",{"$f":"SUMPRODUCT($I$401:$I$406,L415:L420)","v":0.88881178975855901},0.88881178975855901,0.88881178975855901,0.88881178975855901,0.88881178975855901,0.88881178975855901,0.88881178975855901,0.88881178975855901,0.88881178975855901,0.88881178975855901,0.88881178975855901,0.88881178975855901,0.88881178975855901,0.88881178975855901,0.88881178975855901,0.88881178975855901,0.88881178975855901,0.88881178975855901,0.88881178975855901,0.88881178975855901,0.88881178975855901,0.88881178975855901,0.88881178975855901,0.88881178975855901,0.88881178975855901,0.88881178975855901,0.88881178975855901,0.88881178975855901,0.88881178975855901,0.88881178975855901,0.88881178975855901,0.88881178975855901]
[null,null,null,null,null,null,null,null,null,null,"PFF - Advanced",{"$f":"(1-L$80*L394*(1-L$393/2)-L$393)/(1-L$80)","v":1.0385400556371494},1.0385400556371494,1.0385400556371494,1.0385400556371494,1.0385400556371494,1.0385400556371494,1.0385400556371494,1.0385400556371494,1.0385400556371494,1.0385400556371494,1.0385400556371494,1.0385400556371494,1.0385400556371494,1.0385400556371494,1.0385400556371494,1.0385400556371494,1.0385400556371494,1.0385400556371494,1.0385400556371494,1.0385400556371494,1.0385400556371494,1.0385400556371494,1.0385400556371494,1.0385400556371494,1.0385400556371494,1.0385400556371494,1.0385400556371494,1.0385400556371494,1.0385400556371494,1.0385400556371494,1.0385400556371494,1.0385400556371494]
[null,null,null,null,null,null,null,null,null,null,"PFF - Moderate",{"$f":"(1-L$80*L395*(1-L$393/2)-L$393)/(1-L$80)","v":1.0385400556371494},1.0385400556371494,1.0385400556371494,1.0385400556371494,1.0385400556371494,1.0385400556371494,1.0385400556371494,1.0385400556371494,1.0385400556371494,1.0385400556371494,1.0385400556371494,1.0385400556371494,1.0385400556371494,1.0385400556371494,1.0385400556371494,1.0385400556371494,1.0385400556371494,1.0385400556371494,1.0385400556371494,1.0385400556371494,1.0385400556371494,1.0385400556371494,1.0385400556371494,1.0385400556371494,1.0385400556371494,1.0385400556371494,1.0385400556371494,1.0385400556371494,1.0385400556371494,1.0385400556371494,1.0385400556371494,1.0385400556371494]
[null,null,null,null,null,null,null,null,null,null,"PFF - Conservative",{"$f":"(1-L$80*L396*(1-L$393/2)-L$393)/(1-L$80)","v":1.0385400556371494},1.0385400556371494,1.0385400556371494,1.0385400556371494,1.0385400556371494,1.0385400556371494,1.0385400556371494,1.0385400556371494,1.0385400556371494,1.0385400556371494,1.0385400556371494,1.0385400556371494,1.0385400556371494,1.0385400556371494,1.0385400556371494,1.0385400556371494,1.0385400556371494,1.0385400556371494,1.0385400556371494,1.0385400556371494,1.0385400556371494,1.0385400556371494,1.0385400556371494,1.0385400556371494,1.0385400556371494,1.0385400556371494,1.0385400556371494,1.0385400556371494,1.0385400556371494,1.0385400556371494,1.0385400556371494,1.0385400556371494]
[null,null,null,null,null,null,null,null,"MACRS",null,"Year (Advanced)",2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,0.2,"Depreciation Factor",1,{"$f":"1/((1+L$84)*(1+L$63))^$K401","v":0.95808077014855164},0.95808077014855164,0.95808077014855164,0.95808077014855164,0.95808077014855164,0.95808077014855164,0.95808077014855164,0.95808077014855164,0.95808077014855164,0.95808077014855164,{"$f":"1/((1+V$84)*(1+V$63))^$K401","v":0.95808077014855164},0.95808077014855164,0.95808077014855164,0.95808077014855164,0.95808077014855164,0.95808077014855164,0.95808077014855164,0.95808077014855164,0.95808077014855164,0.95808077014855164,{"$f":"1/((1+AF$84)*(1+AF$63))^$K401","v":0.95808077014855164},0.95808077014855164,0.95808077014855164,0.95808077014855164,0.95808077014855164,0.95808077014855164,0.95808077014855164,0.95808077014855164,0.95808077014855164,0.95808077014855164,0.95808077014855164,0.95808077014855164]
[null,null,null,null,null,null,null,null,0.32,null,2,0.91791876212844192,0.91791876212844192,0.91791876212844192,0.91791876212844192,0.91791876212844192,0.91791876212844192,0.91791876212844192,0.91791876212844192,0.91791876212844192,0.91791876212844192,0.91791876212844192,0.91791876212844192,0.91791876212844192,0.91791876212844192,0.91791876212844192,0.91791876212844192,0.91791876212844192,0.91791876212844192,0.91791876212844192,0.91791876212844192,0.91791876212844192,0.91791876212844192,0.91791876212844192,0.91791876212844192,0.91791876212844192,0.91791876212844192,0.91791876212844192,0.91791876212844192,0.91791876212844192,0.91791876212844192,0.91791876212844192,0.91791876212844192]
[null,null,null,null,null,null,null,null,0.192,null,3,0.87944031455382288,0.87944031455382288,0.87944031455382288,0.87944031455382288,0.87944031455382288,0.87944031455382288,0.87944031455382288,0.87944031455382288,0.87944031455382288,0.87944031455382288,0.87944031455382288,0.87944031455382288,0.87944031455382288,0.87944031455382288,0.87944031455382288,0.87944031455382288,0.87944031455382288,0.87944031455382288,0.87944031455382288,0.87944031455382288,0.87944031455382288,0.87944031455382288,0.87944031455382288,0.87944031455382288,0.87944031455382288,0.87944031455382288,0.87944031455382288,0.87944031455382288,0.87944031455382288,0.87944031455382288,0.87944031455382288,0.87944031455382288]
[null,null,null,null,null,null,null,null,0.1152,null,4,0.84257485386741116,0.84257485386741116,0.84257485386741116,0.84257485386741116,0.84257485386741116,0.84257485386741116,0.84257485386741116,0.84257485386741116,0.84257485386741116,0.84257485386741116,0.84257485386741116,0.84257485386741116,0.84257485386741116,0.84257485386741116,0.84257485386741116,0.84257485386741116,0.84257485386741116,0.84257485386741116,0.84257485386741116,0.84257485386741116,0.84257485386741116,0.84257485386741116,0.84257485386741116,0.84257485386741116,0.84257485386741116,0.84257485386741116,0.84257485386741116,0.84257485386741116,0.84257485386741116,0.84257485386741116,0.84257485386741116,0.84257485386741116]
[null,null,null,null,null,null,null,null,0.1152,null,5,0.80725476490109271,0.80725476490109271,0.80725476490109271,0.80725476490109271,0.80725476490109271,0.80725476490109271,0.80725476490109271,0.80725476490109271,0.80725476490109271,0.80725476490109271,0.80725476490109271,0.80725476490109271,0.80725476490109271,0.80725476490109271,0.80725476490109271,0.80725476490109271,0.80725476490109271,0.80725476490109271,0.80725476490109271,0.80725476490109271,0.80725476490109271,0.80725476490109271,0.80725476490109271,0.80725476490109271,0.80725476490109271,0.80725476490109271,0.80725476490109271,0.80725476490109271,0.80725476490109271,0.80725476490109271,0.80725476490109271,0.80725476490109271]
[null,null,null,null,null,null,null,null,5.7599999999999998E-2,null,6,0.77341526686252693,0.77341526686252693,0.77341526686252693,0.77341526686252693,0.77341526686252693,0.77341526686252693,0.77341526686252693,0.77341526686252693,0.77341526686252693,0.77341526686252693,0.77341526686252693,0.77341526686252693,0.77341526686252693,0.77341526686252693,0.77341526686252693,0.77341526686252693,0.77341526686252693,0.77341526686252693,0.77341526686252693,0.77341526686252693,0.77341526686252693,0.77341526686252693,0.77341526686252693,0.77341526686252693,0.77341526686252693,0.77341526686252693,0.77341526686252693,0.77341526686252693,0.77341526686252693,0.77341526686252693,0.77341526686252693,0.77341526686252693]
[null,null,null,null,null,null,null,null,null,null,"Year (Moderate)",2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,null,1,{"$f":"1/((1+L$85)*(1+L$63))^$K408","v":0.95808077014855164},0.95808077014855164,0.95808077014855164,0.95808077014855164,0.95808077014855164,0.95808077014855164,0.95808077014855164,0.95808077014855164,0.95808077014855164,0.95808077014855164,{"$f":"1/((1+V$85)*(1+V$63))^$K408","v":0.95808077014855164},0.95808077014855164,0.95808077014855164,0.95808077014855164,0.95808077014855164,0.95808077014855164,0.95808077014855164,0.95808077014855164,0.95808077014855164,0.95808077014855164,{"$f":"1/((1+AF$85)*(1+AF$63))^$K408","v":0.95808077014855164},0.95808077014855164,0.95808077014855164,0.95808077014855164,0.95808077014855164,0.95808077014855164,0.95808077014855164,0.95808077014855164,0.95808077014855164,0.95808077014855164,0.95808077014855164,0.95808077014855164]
[null,null,null,null,null,null,null,null,null,null,2,0.91791876212844192,0.91791876212844192,0.91791876212844192,0.91791876212844192,0.91791876212844192,0.91791876212844192,0.91791876212844192,0.91791876212844192,0.91791876212844192,0.91791876212844192,0.91791876212844192,0.91791876212844192,0.91791876212844192,0.91791876212844192,0.91791876212844192,0.91791876212844192,0.91791876212844192,0.91791876212844192,0.91791876212844192,0.91791876212844192,0.91791876212844192,0.91791876212844192,0.91791876212844192,0.91791876212844192,0.91791876212844192,0.91791876212844192,0.91791876212844192,0.91791876212844192,0.91791876212844192,0.91791876212844192,0.91791876212844192,0.91791876212844192]
[null,null,null,null,null,null,null,null,null,null,3,0.87944031455382288,0.87944031455382288,0.87944031455382288,0.87944031455382288,0.87944031455382288,0.87944031455382288,0.87944031455382288,0.87944031455382288,0.87944031455382288,0.87944031455382288,0.87944031455382288,0.87944031455382288,0.87944031455382288,0.87944031455382288,0.87944031455382288,0.87944031455382288,0.87944031455382288,0.87944031455382288,0.87944031455382288,0.87944031455382288,0.87944031455382288,0.87944031455382288,0.87944031455382288,0.87944031455382288,0.87944031455382288,0.87944031455382288,0.87944031455382288,0.87944031455382288,0.87944031455382288,0.87944031455382288,0.87944031455382288,0.87944031455382288]
[null,null,null,null,null,null,null,null,null,null,4,0.84257485386741116,0.84257485386741116,0.84257485386741116,0.84257485386741116,0.84257485386741116,0.84257485386741116,0.84257485386741116,0.84257485386741116,0.84257485386741116,0.84257485386741116,0.84257485386741116,0.84257485386741116,0.84257485386741116,0.84257485386741116,0.84257485386741116,0.84257485386741116,0.84257485386741116,0.84257485386741116,0.84257485386741116,0.84257485386741116,0.84257485386741116,0.84257485386741116,0.84257485386741116,0.84257485386741116,0.84257485386741116,0.84257485386741116,0.84257485386741116,0.84257485386741116,0.84257485386741116,0.84257485386741116,0.84257485386741116,0.84257485386741116]
[null,null,null,null,null,null,null,null,null,null,5,0.80725476490109271,0.80725476490109271,0.80725476490109271,0.80725476490109271,0.80725476490109271,0.80725476490109271,0.80725476490109271,0.80725476490109271,0.80725476490109271,0.80725476490109271,0.80725476490109271,0.80725476490109271,0.80725476490109271,0.80725476490109271,0.80725476490109271,0.80725476490109271,0.80725476490109271,0.80725476490109271,0.80725476490109271,0.80725476490109271,0.80725476490109271,0.80725476490109271,0.80725476490109271,0.80725476490109271,0.80725476490109271,0.80725476490109271,0.80725476490109271,0.80725476490109271,0.80725476490109271,0.80725476490109271,0.80725476490109271,0.80725476490109271]
[null,null,null,null,null,null,null,null,null,null,6,0.77341526686252693,0.77341526686252693,0.77341526686252693,0.77341526686252693,0.77341526686252693,0.77341526686252693,0.77341526686252693,0.77341526686252693,0.77341526686252693,0.77341526686252693,0.77341526686252693,0.77341526686252693,0.77341526686252693,0.77341526686252693,0.77341526686252693,0.77341526686252693,0.77341526686252693,0.77341526686252693,0.77341526686252693,0.77341526686252693,0.77341526686252693,0.77341526686252693,0.77341526686252693,0.77341526686252693,0.77341526686252693,0.77341526686252693,0.77341526686252693,0.77341526686252693,0.77341526686252693,0.77341526686252693,0.77341526686252693,0.77341526686252693]
[null,null,null,null,null,null,null,null,null,null,"Year (Conservative)",2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,null,1,{"$f":"1/((1+L$86)*(1+L$63))^$K415","v":0.95808077014855164},0.95808077014855164,0.95808077014855164,0.95808077014855164,0.95808077014855164,0.95808077014855164,0.95808077014855164,0.95808077014855164,0.95808077014855164,0.95808077014855164,{"$f":"1/((1+V$86)*(1+V$63))^$K415","v":0.95808077014855164},0.95808077014855164,0.95808077014855164,0.95808077014855164,0.95808077014855164,0.95808077014855164,0.95808077014855164,0.95808077014855164,0.95808077014855164,0.95808077014855164,{"$f":"1/((1+AF$86)*(1+AF$63))^$K415","v":0.95808077014855164},0.95808077014855164,0.95808077014855164,0.95808077014855164,0.95808077014855164,0.95808077014855164,0.95808077014855164,0.95808077014855164,0.95808077014855164,0.95808077014855164,0.95808077014855164,0.95808077014855164]
[null,null,null,null,null,null,null,null,null,null,2,0.91791876212844192,0.91791876212844192,0.91791876212844192,0.91791876212844192,0.91791876212844192,0.91791876212844192,0.91791876212844192,0.91791876212844192,0.91791876212844192,0.91791876212844192,0.91791876212844192,0.91791876212844192,0.91791876212844192,0.91791876212844192,0.91791876212844192,0.91791876212844192,0.91791876212844192,0.91791876212844192,0.91791876212844192,0.91791876212844192,0.91791876212844192,0.91791876212844192,0.91791876212844192,0.91791876212844192,0.91791876212844192,0.91791876212844192,0.91791876212844192,0.91791876212844192,0.91791876212844192,0.91791876212844192,0.91791876212844192,0.91791876212844192]
[null,null,null,null,null,null,null,null,null,null,3,0.87944031455382288,0.87944031455382288,0.87944031455382288,0.87944031455382288,0.87944031455382288,0.87944031455382288,0.87944031455382288,0.87944031455382288,0.87944031455382288,0.87944031455382288,0.87944031455382288,0.87944031455382288,0.87944031455382288,0.87944031455382288,0.87944031455382288,0.87944031455382288,0.87944031455382288,0.87944031455382288,0.87944031455382288,0.87944031455382288,0.87944031455382288,0.87944031455382288,0.87944031455382288,0.87944031455382288,0.87944031455382288,0.87944031455382288,0.87944031455382288,0.87944031455382288,0.87944031455382288,0.87944031455382288,0.87944031455382288,0.87944031455382288]
[null,null,null,null,null,null,null,null,null,null,4,0.84257485386741116,0.84257485386741116,0.84257485386741116,0.84257485386741116,0.84257485386741116,0.84257485386741116,0.84257485386741116,0.84257485386741116,0.84257485386741116,0.84257485386741116,0.84257485386741116,0.84257485386741116,0.84257485386741116,0.84257485386741116,0.84257485386741116,0.84257485386741116,0.84257485386741116,0.84257485386741116,0.84257485386741116,0.84257485386741116,0.84257485386741116,0.84257485386741116,0.84257485386741116,0.84257485386741116,0.84257485386741116,0.84257485386741116,0.84257485386741116,0.84257485386741116,0.84257485386741116,0.84257485386741116,0.84257485386741116,0.84257485386741116]
[null,null,null,null,null,null,null,null,null,null,5,0.80725476490109271,0.80725476490109271,0.80725476490109271,0.80725476490109271,0.80725476490109271,0.80725476490109271,0.80725476490109271,0.80725476490109271,0.80725476490109271,0.80725476490109271,0.80725476490109271,0.80725476490109271,0.80725476490109271,0.80725476490109271,0.80725476490109271,0.80725476490109271,0.80725476490109271,0.80725476490109271,0.80725476490109271,0.80725476490109271,0.80725476490109271,0.80725476490109271,0.80725476490109271,0.80725476490109271,0.80725476490109271,0.80725476490109271,0.80725476490109271,0.80725476490109271,0.80725476490109271,0.80725476490109271,0.80725476490109271,0.80725476490109271]
[null,null,null,null,null,null,null,null,null,null,6,0.77341526686252693,0.77341526686252693,0.77341526686252693,0.77341526686252693,0.77341526686252693,0.77341526686252693,0.77341526686252693,0.77341526686252693,0.77341526686252693,0.77341526686252693,0.77341526686252693,0.77341526686252693,0.77341526686252693,0.77341526686252693,0.77341526686252693,0.77341526686252693,0.77341526686252693,0.77341526686252693,0.77341526686252693,0.77341526686252693,0.77341526686252693,0.77341526686252693,0.77341526686252693,0.77341526686252693,0.77341526686252693,0.77341526686252693,0.77341526686252693,0.77341526686252693,0.77341526686252693,0.77341526686252693,0.77341526686252693,0.77341526686252693]
[null,null,null,null,null,null,null,null,null,"Tariff Schedule","Tarriff Schedule ($/Wdc)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,"X",null,null,null,"Data Sources for Default Inputs"]
[]
[]
[null,null,null,null,null,null,null,null,"Current Costs:"]
[null,null,null,null,null,null,null,null,"Available Capacity (GW)",null,null,null,null,"Pieter Gagnon, Robert Margolis, Jennifer Melius, Caleb Phillips, Ryan Elmore. (2016). "]
[null,null,null,null,null,null,null,null,"Net Capacity Factor (%)",null,null,null,null,"NREL. PVWATTS v5. Representative of national range of capacity factors."]
[null,null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)",null,null,null,null,"D.Feldman, Fu, R., A. Ramdas, J. Desai, and R. Margolis. 2021.",null,null,null,null,null,null,null,null,null,null,null,null,null,null," U.S. Solar Photovoltaic System and Energy Storage Cost Benchmark: Q1 2020. Golden, CO: National Renewable Energy Laboratory"]
[null,null,null,null,null,null,null,null,"Fixed Operating Expenses ($/kW-yr)",null,null,null,null,"D.Feldman, Fu, R., A. Ramdas, J. Desai, and R. Margolis. 2021. ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"U.S. Solar Photovoltaic System and Energy Storage Cost Benchmark: Q1 2020. Golden, CO: National Renewable Energy Laboratory"]
[null,null,null,null,null,null,null,null,"Variable Operating Expenses ($/MWh)",null,null,null,null,"N/A"]
[null,null,null,null,null,null,null,null,"Grid Feature Cost ($/kW)",null,null,null,null,"N/A"]
[null,null,null,null,null,null,null,null,"Spur Line Cost ($/kW)",null,null,null,null,"N/A"]
[]
[null,null,null,null,null,null,null,null,"Future Projections Costs:"]
[null,null,null,null,null,null,null,null,"Net Capacity Factor (%)",null,null,null,null,"NREL internal modeling taking into account improvements in degradation and increases in energy yield.  See accompanying ATB presentation for more information."]
[null,null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)",null,null,null,null,"NREL internal modeling  See accompanying ATB presentation for more information."]
[null,null,null,null,null,null,null,null,"Fixed Operating Expenses ($/kW-yr)",null,null,null,null,"D.Feldman, Fu, R., A. Ramdas, J. Desai, and R. Margolis. 2021. ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"U.S. Solar Photovoltaic System and Energy Storage Cost Benchmark: Q1 2020. Golden, CO: National Renewable Energy Laboratory"]
[null,null,null,null,null,null,null,null,"Variable Operating Expenses ($/MWh)",null,null,null,null,"N/A"]
[null,null,null,null,null,null,null,null,"Grid Connection Cost ($/kW)",null,null,null,null,"N/A"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Solar - PV Dist. Res","index":6,"n_rows":459,"n_cols":43,"rows_kept":459,"cut":false,"hidden":false,"merged":[[48,9,48,12],[63,9,90,9],[358,7,387,7],[294,9,323,9],[326,9,355,9],[326,7,355,7],[196,9,225,9],[52,9,52,10],[46,9,46,12],[47,9,47,12],[39,9,39,12],[33,9,33,12],[34,9,34,12],[35,9,35,12],[40,9,40,12],[36,9,36,12],[38,9,38,12],[41,9,41,12],[42,9,42,12],[43,9,43,12],[44,9,44,12],[45,9,45,12],[444,12,444,26],[440,7,440,11],[440,12,440,26],[441,7,441,11],[441,12,441,26],[442,7,442,11],[442,12,442,26],[443,7,443,11],[443,12,443,26],[444,7,444,11],[439,12,439,26],[433,7,433,11],[434,7,434,11],[435,7,435,11],[435,12,435,26],[436,7,436,11],[436,12,436,26],[437,7,437,11],[437,12,437,26],[438,7,438,11],[439,7,439,11],[432,7,432,11],[53,14,56,14],[430,7,430,11],[430,12,430,26],[53,13,56,13],[431,7,431,11],[100,7,289,7],[100,9,129,9],[132,9,161,9],[391,7,400,7],[391,9,400,9],[32,7,92,7],[37,9,37,12],[53,12,56,12],[32,9,32,13],[49,9,49,12],[427,6,427,26],[97,6,97,19],[293,7,323,7],[402,9,421,9],[164,9,193,9],[228,9,257,9],[260,9,289,9],[358,9,387,9],[6,6,6,23],[25,11,29,18],[13,9,13,14],[14,9,14,14],[15,9,15,14],[16,9,16,14],[8,7,29,7]]}
["Solar Distributed Residential PV",null,null,null,null,null,null,null,null,null,null,"https://atb.nrel.gov/electricity/2021/residential_pv"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inputs"]
[null,null,null,null,null,null,null,null,null,"Take me to: ",null,null,null,null,null,null,null,null,null,"Calculated"]
[]
[]
[null,"X",null,null,null,null,"Assumptions"]
[]
[null,null,null,null,null,null,null,"Technology",null,"Basis Year:",null,2019]
[null,null,null,null,null,null,null,null,null,"All values are given in 2019 U.S. dollars, using the Consumer Price Index (BLS, 2020) for dollar year conversions. Projections use an inflation assumption of 2.5% per year."]
[null,null,null,null,null,null,null,null,null,"Residential Solar Photovoltaic"]
[]
[]
[null,null,null,null,null,null,null,null,null,"Representative Dist. Res system is fixed-tilt roof mounted  with capacity of 5 kW"]
[null,null,null,null,null,null,null,null,null,"Overnight Capital Cost, Capacity Factor, Fixed O&M, and Variable O&M costs "]
[null,null,null,null,null,null,null,null,null,"represent $/kW DC;  however LCOE reflects $/MWh AC."]
[null,null,null,null,null,null,null,null,null,"Capacity factors chosen here to reflect range of across the continental U.S. using NREL PVWATTS"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Available","Available"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity","Generation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"(GW)","(GWh)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,731,926000]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,"ATB values reflect annual average capacity factor over life of plant including estimated degradation, starting at  0.7% per year, reducing to 0.2%, 0.5%,  and 0.5% annual degradation by 2050 for the advanced, moderate, and conservative scenarios, respectively."]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,"Finance",null,"Financial Assumptions:"]
[null,null,null,null,null,null,null,null,null,"Inflation Rate",null,null,null,{"$f":"L64","v":2.5000000000000001E-2}]
[null,null,null,null,null,null,null,null,null,"Capital Recovery Period (Years)",null,null,null,{"$f":"S35","v":30},null,null,null,null,30]
[null,null,null,null,null,null,null,null,null,"Interest Rate Nominal - Moderate",null,null,null,{"$f":"L66","v":0.04}]
[null,null,null,null,null,null,null,null,null,"Calculated Interest Rate Real - Moderate",null,null,null,{"$f":"L69","v":1.4634146341463428E-2}]
[null,null,null,null,null,null,null,null,null,"Interest During Construction  - Nominal",null,null,null,{"$f":"L71","v":3.5000000000000003E-2},null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,"Rate of Return on Equity Nominal - Moderate",null,null,null,{"$f":"L73","v":8.7999999999999995E-2}]
[null,null,null,null,null,null,null,null,null,"Calculated Rate of Return on Equity Real - Moderate",null,null,null,{"$f":"L76","v":6.1463414634146618E-2}]
[null,null,null,null,null,null,null,null,null,"Debt Fraction - Moderate",null,null,null,{"$f":"L79","v":0.75800000000000001}]
[null,null,null,null,null,null,null,null,null,"Tax Rate (Federal and State)",null,null,null,{"$f":"L81","v":0.25740000000000002}]
[null,null,null,null,null,null,null,null,null,"WACC Nominal - Moderate",null,null,null,{"$f":"L83","v":4.3811631999999996E-2}]
[null,null,null,null,null,null,null,null,null,"WACC Real - Moderate",null,null,null,{"$f":"L86","v":1.8352811707317063E-2}]
[null,null,null,null,null,null,null,null,null,"Depreciation Period",null,null,null,5]
[null,null,null,null,null,null,null,null,null,"Construction Finance Factor",null,null,null,1]
[null,null,null,null,null,null,null,null,null,"Present Value of Depreciation",null,null,null,{"$f":"SUMPRODUCT(R55:W55,R57:W57)","v":0.8886774164144563}]
[null,null,null,null,null,null,null,null,null,"Project Finance Factor",null,null,null,{"$f":" (1 - N42 * N47) / (1 - N42)","v":1.0385866321235107}]
[null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Nominal - Moderate",null,null,null,{"$f":"L89","v":6.0536002078929306E-2}]
[null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Moderate",null,null,null,{"$f":"L92","v":4.3645011975737565E-2}]
[null,null,null,null,null,null,null,null,null,"Equity Premium During Construction",null,null,null,0.02]
[null,null,null,null,null,null,null,null,null,"Cost of equity during construction",null,null,null,{"$f":"N39+N51","v":0.108}]
[null,null,null,null,null,null,null,null,null,"Construction Duration yrs",null,0]
[null,null,null,null,null,null,null,null,null,"Year","Capital","Accumulated","Percent of Leverage During Construction","Percent of Equity During Construction","Accumulated Equity Cost",null,"MACRS yr",1,2,3,4,5,6]
[null,null,null,null,null,null,null,null,null,"Index","Fraction","Interest",null,null,null,null,"Depreciation",0.2,0.32,0.192,0.1152,0.1152,5.7599999999999998E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fraction"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation",{"$f":"1/((1+$N$44)*(1+$N$34))^R54","v":0.9580272621449385},0.91781623501292664,0.87929297478160962,0.84238664125330387,0.8070293675873732,0.77315613550029239]
[null,null,null,null,null,null,null,null,null,0,1,{"$f":"1+((1+N38)^(J58+0.5)-1)","v":1.0173494974687902},0.8,{"$f":"1-M58","v":0.19999999999999996},{"$f":"1+((1+$N$52)^(J58+0.5)-1)","v":1.0526157893552615}]
[null,null,null,null,null,null,null,null,null,1,0,{"$f":"1+((1+N38)^(J59+0.5)-1)","v":1.0529567298801978},0.8,{"$f":"1-M59","v":0.19999999999999996},{"$f":"1+((1+$N$52)^(J59+0.5)-1)","v":1.1662982946056297}]
[null,null,null,null,null,null,null,null,null,2,0,{"$f":"1+((1+N38)^(J60+0.5)-1)","v":1.0898102154260045},0.8,0.19999999999999996,{"$f":"1+((1+$N$52)^(J60+0.5)-1)","v":1.292258510423038},null,"Factor"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Base Year"]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Assumptions","Inflation Rate",{"$f":"'WACC Calc'!F653","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!G653","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!H653","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!I653","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!J653","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!K653","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!L653","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!M653","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!N653","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!O653","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!P653","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Q653","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!R653","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!S653","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!T653","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!U653","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!V653","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!W653","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!X653","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Y653","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Z653","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AA653","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AB653","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AC653","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AD653","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AE653","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AF653","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AG653","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AH653","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AI653","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AJ653","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AK653","v":2.5000000000000001E-2}]
[null,null,null,null,null,null,null,null,null,null,"Interest Rate Nominal - Advanced",{"$f":"'WACC Calc'!F654","v":0.04},{"$f":"'WACC Calc'!G654","v":0.04},{"$f":"'WACC Calc'!H654","v":0.04},{"$f":"'WACC Calc'!I654","v":0.04},{"$f":"'WACC Calc'!J654","v":0.04},{"$f":"'WACC Calc'!K654","v":0.04},{"$f":"'WACC Calc'!L654","v":0.04},{"$f":"'WACC Calc'!M654","v":0.04},{"$f":"'WACC Calc'!N654","v":0.04},{"$f":"'WACC Calc'!O654","v":0.04},{"$f":"'WACC Calc'!P654","v":0.04},{"$f":"'WACC Calc'!Q654","v":0.04},{"$f":"'WACC Calc'!R654","v":0.04},{"$f":"'WACC Calc'!S654","v":0.04},{"$f":"'WACC Calc'!T654","v":0.04},{"$f":"'WACC Calc'!U654","v":0.04},{"$f":"'WACC Calc'!V654","v":0.04},{"$f":"'WACC Calc'!W654","v":0.04},{"$f":"'WACC Calc'!X654","v":0.04},{"$f":"'WACC Calc'!Y654","v":0.04},{"$f":"'WACC Calc'!Z654","v":0.04},{"$f":"'WACC Calc'!AA654","v":0.04},{"$f":"'WACC Calc'!AB654","v":0.04},{"$f":"'WACC Calc'!AC654","v":0.04},{"$f":"'WACC Calc'!AD654","v":0.04},{"$f":"'WACC Calc'!AE654","v":0.04},{"$f":"'WACC Calc'!AF654","v":0.04},{"$f":"'WACC Calc'!AG654","v":0.04},{"$f":"'WACC Calc'!AH654","v":0.04},{"$f":"'WACC Calc'!AI654","v":0.04},{"$f":"'WACC Calc'!AJ654","v":0.04},{"$f":"'WACC Calc'!AK654","v":0.04}]
[null,null,null,null,null,null,null,null,null,null,"Interest Rate Nominal - Moderate",{"$f":"'WACC Calc'!F655","v":0.04},{"$f":"'WACC Calc'!G655","v":0.04},{"$f":"'WACC Calc'!H655","v":0.04},{"$f":"'WACC Calc'!I655","v":0.04},{"$f":"'WACC Calc'!J655","v":0.04},{"$f":"'WACC Calc'!K655","v":0.04},{"$f":"'WACC Calc'!L655","v":0.04},{"$f":"'WACC Calc'!M655","v":0.04},{"$f":"'WACC Calc'!N655","v":0.04},{"$f":"'WACC Calc'!O655","v":0.04},{"$f":"'WACC Calc'!P655","v":0.04},{"$f":"'WACC Calc'!Q655","v":0.04},{"$f":"'WACC Calc'!R655","v":0.04},{"$f":"'WACC Calc'!S655","v":0.04},{"$f":"'WACC Calc'!T655","v":0.04},{"$f":"'WACC Calc'!U655","v":0.04},{"$f":"'WACC Calc'!V655","v":0.04},{"$f":"'WACC Calc'!W655","v":0.04},{"$f":"'WACC Calc'!X655","v":0.04},{"$f":"'WACC Calc'!Y655","v":0.04},{"$f":"'WACC Calc'!Z655","v":0.04},{"$f":"'WACC Calc'!AA655","v":0.04},{"$f":"'WACC Calc'!AB655","v":0.04},{"$f":"'WACC Calc'!AC655","v":0.04},{"$f":"'WACC Calc'!AD655","v":0.04},{"$f":"'WACC Calc'!AE655","v":0.04},{"$f":"'WACC Calc'!AF655","v":0.04},{"$f":"'WACC Calc'!AG655","v":0.04},{"$f":"'WACC Calc'!AH655","v":0.04},{"$f":"'WACC Calc'!AI655","v":0.04},{"$f":"'WACC Calc'!AJ655","v":0.04},{"$f":"'WACC Calc'!AK655","v":0.04}]
[null,null,null,null,null,null,null,null,null,null,"Interest Rate Nominal - Conservative",{"$f":"'WACC Calc'!F656","v":0.04},{"$f":"'WACC Calc'!G656","v":0.04},{"$f":"'WACC Calc'!H656","v":0.04},{"$f":"'WACC Calc'!I656","v":0.04},{"$f":"'WACC Calc'!J656","v":0.04},{"$f":"'WACC Calc'!K656","v":0.04},{"$f":"'WACC Calc'!L656","v":0.04},{"$f":"'WACC Calc'!M656","v":0.04},{"$f":"'WACC Calc'!N656","v":0.04},{"$f":"'WACC Calc'!O656","v":0.04},{"$f":"'WACC Calc'!P656","v":0.04},{"$f":"'WACC Calc'!Q656","v":0.04},{"$f":"'WACC Calc'!R656","v":0.04},{"$f":"'WACC Calc'!S656","v":0.04},{"$f":"'WACC Calc'!T656","v":0.04},{"$f":"'WACC Calc'!U656","v":0.04},{"$f":"'WACC Calc'!V656","v":0.04},{"$f":"'WACC Calc'!W656","v":0.04},{"$f":"'WACC Calc'!X656","v":0.04},{"$f":"'WACC Calc'!Y656","v":0.04},{"$f":"'WACC Calc'!Z656","v":0.04},{"$f":"'WACC Calc'!AA656","v":0.04},{"$f":"'WACC Calc'!AB656","v":0.04},{"$f":"'WACC Calc'!AC656","v":0.04},{"$f":"'WACC Calc'!AD656","v":0.04},{"$f":"'WACC Calc'!AE656","v":0.04},{"$f":"'WACC Calc'!AF656","v":0.04},{"$f":"'WACC Calc'!AG656","v":0.04},{"$f":"'WACC Calc'!AH656","v":0.04},{"$f":"'WACC Calc'!AI656","v":0.04},{"$f":"'WACC Calc'!AJ656","v":0.04},{"$f":"'WACC Calc'!AK656","v":0.04}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate Real - Advanced",{"$f":"'WACC Calc'!F657","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!G657","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!H657","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!I657","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!J657","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!K657","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!L657","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!M657","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!N657","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!O657","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!P657","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Q657","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!R657","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!S657","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!T657","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!U657","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!V657","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!W657","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!X657","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Y657","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Z657","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AA657","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AB657","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AC657","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AD657","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AE657","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AF657","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AG657","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AH657","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AI657","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AJ657","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AK657","v":1.4634146341463428E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate Real - Moderate",{"$f":"'WACC Calc'!F658","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!G658","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!H658","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!I658","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!J658","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!K658","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!L658","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!M658","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!N658","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!O658","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!P658","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Q658","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!R658","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!S658","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!T658","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!U658","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!V658","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!W658","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!X658","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Y658","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Z658","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AA658","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AB658","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AC658","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AD658","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AE658","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AF658","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AG658","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AH658","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AI658","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AJ658","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AK658","v":1.4634146341463428E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate Real - Conservative",{"$f":"'WACC Calc'!F659","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!G659","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!H659","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!I659","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!J659","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!K659","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!L659","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!M659","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!N659","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!O659","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!P659","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Q659","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!R659","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!S659","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!T659","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!U659","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!V659","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!W659","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!X659","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Y659","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Z659","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AA659","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AB659","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AC659","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AD659","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AE659","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AF659","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AG659","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AH659","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AI659","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AJ659","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AK659","v":1.4634146341463428E-2}]
[null,null,null,null,null,null,null,null,null,null,"Interest During Construction  - Nominal",{"$f":"'WACC Calc'!F660","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!G660","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!H660","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!I660","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!J660","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!K660","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!L660","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!M660","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!N660","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!O660","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!P660","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!Q660","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!R660","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!S660","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!T660","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!U660","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!V660","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!W660","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!X660","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!Y660","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!Z660","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AA660","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AB660","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AC660","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AD660","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AE660","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AF660","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AG660","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AH660","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AI660","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AJ660","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AK660","v":3.5000000000000003E-2}]
[null,null,null,null,null,null,null,null,null,null,"Rate of Return on Equity Nominal - Advanced",{"$f":"'WACC Calc'!F661","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!G661","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!H661","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!I661","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!J661","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!K661","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!L661","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!M661","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!N661","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!O661","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!P661","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!Q661","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!R661","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!S661","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!T661","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!U661","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!V661","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!W661","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!X661","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!Y661","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!Z661","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!AA661","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!AB661","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!AC661","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!AD661","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!AE661","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!AF661","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!AG661","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!AH661","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!AI661","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!AJ661","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!AK661","v":8.7999999999999995E-2}]
[null,null,null,null,null,null,null,null,null,null,"Rate of Return on Equity Nominal - Moderate",{"$f":"'WACC Calc'!F662","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!G662","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!H662","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!I662","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!J662","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!K662","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!L662","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!M662","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!N662","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!O662","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!P662","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!Q662","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!R662","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!S662","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!T662","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!U662","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!V662","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!W662","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!X662","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!Y662","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!Z662","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!AA662","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!AB662","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!AC662","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!AD662","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!AE662","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!AF662","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!AG662","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!AH662","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!AI662","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!AJ662","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!AK662","v":8.7999999999999995E-2}]
[null,null,null,null,null,null,null,null,null,null,"Rate of Return on Equity Nominal - Conservative",{"$f":"'WACC Calc'!F663","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!G663","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!H663","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!I663","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!J663","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!K663","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!L663","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!M663","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!N663","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!O663","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!P663","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!Q663","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!R663","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!S663","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!T663","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!U663","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!V663","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!W663","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!X663","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!Y663","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!Z663","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!AA663","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!AB663","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!AC663","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!AD663","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!AE663","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!AF663","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!AG663","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!AH663","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!AI663","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!AJ663","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!AK663","v":8.7999999999999995E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Rate of Return on Equity Real - Advanced",{"$f":"'WACC Calc'!F664","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!G664","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!H664","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!I664","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!J664","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!K664","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!L664","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!M664","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!N664","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!O664","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!P664","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!Q664","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!R664","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!S664","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!T664","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!U664","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!V664","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!W664","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!X664","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!Y664","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!Z664","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!AA664","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!AB664","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!AC664","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!AD664","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!AE664","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!AF664","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!AG664","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!AH664","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!AI664","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!AJ664","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!AK664","v":6.1463414634146618E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Rate of Return on Equity Real - Moderate",{"$f":"'WACC Calc'!F665","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!G665","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!H665","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!I665","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!J665","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!K665","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!L665","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!M665","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!N665","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!O665","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!P665","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!Q665","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!R665","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!S665","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!T665","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!U665","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!V665","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!W665","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!X665","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!Y665","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!Z665","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!AA665","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!AB665","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!AC665","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!AD665","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!AE665","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!AF665","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!AG665","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!AH665","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!AI665","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!AJ665","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!AK665","v":6.1463414634146618E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Rate of Return on Equity Real - Conservative",{"$f":"'WACC Calc'!F666","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!G666","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!H666","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!I666","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!J666","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!K666","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!L666","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!M666","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!N666","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!O666","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!P666","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!Q666","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!R666","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!S666","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!T666","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!U666","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!V666","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!W666","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!X666","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!Y666","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!Z666","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!AA666","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!AB666","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!AC666","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!AD666","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!AE666","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!AF666","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!AG666","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!AH666","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!AI666","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!AJ666","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!AK666","v":6.1463414634146618E-2}]
[null,null,null,null,null,null,null,null,null,null,"Debt Fraction - Advanced",{"$f":"'WACC Calc'!F667","v":0.75800000000000001},{"$f":"'WACC Calc'!G667","v":0.75800000000000001},{"$f":"'WACC Calc'!H667","v":0.75800000000000001},{"$f":"'WACC Calc'!I667","v":0.75800000000000001},{"$f":"'WACC Calc'!J667","v":0.75800000000000001},{"$f":"'WACC Calc'!K667","v":0.75800000000000001},{"$f":"'WACC Calc'!L667","v":0.75800000000000001},{"$f":"'WACC Calc'!M667","v":0.75800000000000001},{"$f":"'WACC Calc'!N667","v":0.75800000000000001},{"$f":"'WACC Calc'!O667","v":0.75800000000000001},{"$f":"'WACC Calc'!P667","v":0.75800000000000001},{"$f":"'WACC Calc'!Q667","v":0.75800000000000001},{"$f":"'WACC Calc'!R667","v":0.75800000000000001},{"$f":"'WACC Calc'!S667","v":0.75800000000000001},{"$f":"'WACC Calc'!T667","v":0.75800000000000001},{"$f":"'WACC Calc'!U667","v":0.75800000000000001},{"$f":"'WACC Calc'!V667","v":0.75800000000000001},{"$f":"'WACC Calc'!W667","v":0.75800000000000001},{"$f":"'WACC Calc'!X667","v":0.75800000000000001},{"$f":"'WACC Calc'!Y667","v":0.75800000000000001},{"$f":"'WACC Calc'!Z667","v":0.75800000000000001},{"$f":"'WACC Calc'!AA667","v":0.75800000000000001},{"$f":"'WACC Calc'!AB667","v":0.75800000000000001},{"$f":"'WACC Calc'!AC667","v":0.75800000000000001},{"$f":"'WACC Calc'!AD667","v":0.75800000000000001},{"$f":"'WACC Calc'!AE667","v":0.75800000000000001},{"$f":"'WACC Calc'!AF667","v":0.75800000000000001},{"$f":"'WACC Calc'!AG667","v":0.75800000000000001},{"$f":"'WACC Calc'!AH667","v":0.75800000000000001},{"$f":"'WACC Calc'!AI667","v":0.75800000000000001},{"$f":"'WACC Calc'!AJ667","v":0.75800000000000001},{"$f":"'WACC Calc'!AK667","v":0.75800000000000001}]
[null,null,null,null,null,null,null,null,null,null,"Debt Fraction - Moderate",{"$f":"'WACC Calc'!F668","v":0.75800000000000001},{"$f":"'WACC Calc'!G668","v":0.75800000000000001},{"$f":"'WACC Calc'!H668","v":0.75800000000000001},{"$f":"'WACC Calc'!I668","v":0.75800000000000001},{"$f":"'WACC Calc'!J668","v":0.75800000000000001},{"$f":"'WACC Calc'!K668","v":0.75800000000000001},{"$f":"'WACC Calc'!L668","v":0.75800000000000001},{"$f":"'WACC Calc'!M668","v":0.75800000000000001},{"$f":"'WACC Calc'!N668","v":0.75800000000000001},{"$f":"'WACC Calc'!O668","v":0.75800000000000001},{"$f":"'WACC Calc'!P668","v":0.75800000000000001},{"$f":"'WACC Calc'!Q668","v":0.75800000000000001},{"$f":"'WACC Calc'!R668","v":0.75800000000000001},{"$f":"'WACC Calc'!S668","v":0.75800000000000001},{"$f":"'WACC Calc'!T668","v":0.75800000000000001},{"$f":"'WACC Calc'!U668","v":0.75800000000000001},{"$f":"'WACC Calc'!V668","v":0.75800000000000001},{"$f":"'WACC Calc'!W668","v":0.75800000000000001},{"$f":"'WACC Calc'!X668","v":0.75800000000000001},{"$f":"'WACC Calc'!Y668","v":0.75800000000000001},{"$f":"'WACC Calc'!Z668","v":0.75800000000000001},{"$f":"'WACC Calc'!AA668","v":0.75800000000000001},{"$f":"'WACC Calc'!AB668","v":0.75800000000000001},{"$f":"'WACC Calc'!AC668","v":0.75800000000000001},{"$f":"'WACC Calc'!AD668","v":0.75800000000000001},{"$f":"'WACC Calc'!AE668","v":0.75800000000000001},{"$f":"'WACC Calc'!AF668","v":0.75800000000000001},{"$f":"'WACC Calc'!AG668","v":0.75800000000000001},{"$f":"'WACC Calc'!AH668","v":0.75800000000000001},{"$f":"'WACC Calc'!AI668","v":0.75800000000000001},{"$f":"'WACC Calc'!AJ668","v":0.75800000000000001},{"$f":"'WACC Calc'!AK668","v":0.75800000000000001}]
[null,null,null,null,null,null,null,null,null,null,"Debt Fraction - Conservative",{"$f":"'WACC Calc'!F669","v":0.75800000000000001},{"$f":"'WACC Calc'!G669","v":0.75800000000000001},{"$f":"'WACC Calc'!H669","v":0.75800000000000001},{"$f":"'WACC Calc'!I669","v":0.75800000000000001},{"$f":"'WACC Calc'!J669","v":0.75800000000000001},{"$f":"'WACC Calc'!K669","v":0.75800000000000001},{"$f":"'WACC Calc'!L669","v":0.75800000000000001},{"$f":"'WACC Calc'!M669","v":0.75800000000000001},{"$f":"'WACC Calc'!N669","v":0.75800000000000001},{"$f":"'WACC Calc'!O669","v":0.75800000000000001},{"$f":"'WACC Calc'!P669","v":0.75800000000000001},{"$f":"'WACC Calc'!Q669","v":0.75800000000000001},{"$f":"'WACC Calc'!R669","v":0.75800000000000001},{"$f":"'WACC Calc'!S669","v":0.75800000000000001},{"$f":"'WACC Calc'!T669","v":0.75800000000000001},{"$f":"'WACC Calc'!U669","v":0.75800000000000001},{"$f":"'WACC Calc'!V669","v":0.75800000000000001},{"$f":"'WACC Calc'!W669","v":0.75800000000000001},{"$f":"'WACC Calc'!X669","v":0.75800000000000001},{"$f":"'WACC Calc'!Y669","v":0.75800000000000001},{"$f":"'WACC Calc'!Z669","v":0.75800000000000001},{"$f":"'WACC Calc'!AA669","v":0.75800000000000001},{"$f":"'WACC Calc'!AB669","v":0.75800000000000001},{"$f":"'WACC Calc'!AC669","v":0.75800000000000001},{"$f":"'WACC Calc'!AD669","v":0.75800000000000001},{"$f":"'WACC Calc'!AE669","v":0.75800000000000001},{"$f":"'WACC Calc'!AF669","v":0.75800000000000001},{"$f":"'WACC Calc'!AG669","v":0.75800000000000001},{"$f":"'WACC Calc'!AH669","v":0.75800000000000001},{"$f":"'WACC Calc'!AI669","v":0.75800000000000001},{"$f":"'WACC Calc'!AJ669","v":0.75800000000000001},{"$f":"'WACC Calc'!AK669","v":0.75800000000000001}]
[null,null,null,null,null,null,null,null,null,null,"Tax Rate (Federal and State)",{"$f":"'WACC Calc'!F670","v":0.25740000000000002},{"$f":"'WACC Calc'!G670","v":0.25740000000000002},{"$f":"'WACC Calc'!H670","v":0.25740000000000002},{"$f":"'WACC Calc'!I670","v":0.25740000000000002},{"$f":"'WACC Calc'!J670","v":0.25740000000000002},{"$f":"'WACC Calc'!K670","v":0.25740000000000002},{"$f":"'WACC Calc'!L670","v":0.25740000000000002},{"$f":"'WACC Calc'!M670","v":0.25740000000000002},{"$f":"'WACC Calc'!N670","v":0.25740000000000002},{"$f":"'WACC Calc'!O670","v":0.25740000000000002},{"$f":"'WACC Calc'!P670","v":0.25740000000000002},{"$f":"'WACC Calc'!Q670","v":0.25740000000000002},{"$f":"'WACC Calc'!R670","v":0.25740000000000002},{"$f":"'WACC Calc'!S670","v":0.25740000000000002},{"$f":"'WACC Calc'!T670","v":0.25740000000000002},{"$f":"'WACC Calc'!U670","v":0.25740000000000002},{"$f":"'WACC Calc'!V670","v":0.25740000000000002},{"$f":"'WACC Calc'!W670","v":0.25740000000000002},{"$f":"'WACC Calc'!X670","v":0.25740000000000002},{"$f":"'WACC Calc'!Y670","v":0.25740000000000002},{"$f":"'WACC Calc'!Z670","v":0.25740000000000002},{"$f":"'WACC Calc'!AA670","v":0.25740000000000002},{"$f":"'WACC Calc'!AB670","v":0.25740000000000002},{"$f":"'WACC Calc'!AC670","v":0.25740000000000002},{"$f":"'WACC Calc'!AD670","v":0.25740000000000002},{"$f":"'WACC Calc'!AE670","v":0.25740000000000002},{"$f":"'WACC Calc'!AF670","v":0.25740000000000002},{"$f":"'WACC Calc'!AG670","v":0.25740000000000002},{"$f":"'WACC Calc'!AH670","v":0.25740000000000002},{"$f":"'WACC Calc'!AI670","v":0.25740000000000002},{"$f":"'WACC Calc'!AJ670","v":0.25740000000000002},{"$f":"'WACC Calc'!AK670","v":0.25740000000000002}]
[null,null,null,null,null,null,null,null,null,null,"WACC Nominal - Advanced",{"$f":"'WACC Calc'!F671","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!G671","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!H671","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!I671","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!J671","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!K671","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!L671","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!M671","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!N671","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!O671","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!P671","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!Q671","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!R671","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!S671","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!T671","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!U671","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!V671","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!W671","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!X671","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!Y671","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!Z671","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!AA671","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!AB671","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!AC671","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!AD671","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!AE671","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!AF671","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!AG671","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!AH671","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!AI671","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!AJ671","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!AK671","v":4.3811631999999996E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Nominal - Moderate",{"$f":"'WACC Calc'!F672","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!G672","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!H672","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!I672","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!J672","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!K672","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!L672","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!M672","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!N672","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!O672","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!P672","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!Q672","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!R672","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!S672","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!T672","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!U672","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!V672","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!W672","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!X672","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!Y672","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!Z672","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!AA672","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!AB672","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!AC672","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!AD672","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!AE672","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!AF672","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!AG672","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!AH672","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!AI672","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!AJ672","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!AK672","v":4.3811631999999996E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Nominal - Conservative",{"$f":"'WACC Calc'!F673","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!G673","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!H673","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!I673","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!J673","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!K673","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!L673","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!M673","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!N673","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!O673","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!P673","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!Q673","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!R673","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!S673","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!T673","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!U673","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!V673","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!W673","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!X673","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!Y673","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!Z673","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!AA673","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!AB673","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!AC673","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!AD673","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!AE673","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!AF673","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!AG673","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!AH673","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!AI673","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!AJ673","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!AK673","v":4.3811631999999996E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Real - Advanced",{"$f":"'WACC Calc'!F674","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!G674","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!H674","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!I674","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!J674","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!K674","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!L674","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!M674","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!N674","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!O674","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!P674","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!Q674","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!R674","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!S674","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!T674","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!U674","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!V674","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!W674","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!X674","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!Y674","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!Z674","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!AA674","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!AB674","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!AC674","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!AD674","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!AE674","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!AF674","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!AG674","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!AH674","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!AI674","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!AJ674","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!AK674","v":1.8352811707317063E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Real - Moderate",{"$f":"'WACC Calc'!F675","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!G675","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!H675","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!I675","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!J675","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!K675","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!L675","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!M675","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!N675","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!O675","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!P675","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!Q675","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!R675","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!S675","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!T675","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!U675","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!V675","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!W675","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!X675","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!Y675","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!Z675","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!AA675","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!AB675","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!AC675","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!AD675","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!AE675","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!AF675","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!AG675","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!AH675","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!AI675","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!AJ675","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!AK675","v":1.8352811707317063E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Real - Conservative",{"$f":"'WACC Calc'!F676","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!G676","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!H676","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!I676","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!J676","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!K676","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!L676","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!M676","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!N676","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!O676","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!P676","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!Q676","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!R676","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!S676","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!T676","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!U676","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!V676","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!W676","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!X676","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!Y676","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!Z676","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!AA676","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!AB676","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!AC676","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!AD676","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!AE676","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!AF676","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!AG676","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!AH676","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!AI676","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!AJ676","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!AK676","v":1.8352811707317063E-2}]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Nominal - Advanced",{"$f":" L82 / (1 - (1 / (1 + L82)^$N$35))","v":6.0536002078929306E-2},6.0536002078929306E-2,6.0536002078929306E-2,6.0536002078929306E-2,6.0536002078929306E-2,6.0536002078929306E-2,6.0536002078929306E-2,6.0536002078929306E-2,6.0536002078929306E-2,6.0536002078929306E-2,6.0536002078929306E-2,6.0536002078929306E-2,6.0536002078929306E-2,6.0536002078929306E-2,6.0536002078929306E-2,6.0536002078929306E-2,6.0536002078929306E-2,6.0536002078929306E-2,6.0536002078929306E-2,6.0536002078929306E-2,6.0536002078929306E-2,6.0536002078929306E-2,6.0536002078929306E-2,6.0536002078929306E-2,6.0536002078929306E-2,6.0536002078929306E-2,6.0536002078929306E-2,6.0536002078929306E-2,6.0536002078929306E-2,6.0536002078929306E-2,6.0536002078929306E-2,6.0536002078929306E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Nominal - Moderate",{"$f":" L83 / (1 - (1 / (1 + L83)^$N$35))","v":6.0536002078929306E-2},6.0536002078929306E-2,6.0536002078929306E-2,6.0536002078929306E-2,6.0536002078929306E-2,6.0536002078929306E-2,6.0536002078929306E-2,6.0536002078929306E-2,6.0536002078929306E-2,6.0536002078929306E-2,6.0536002078929306E-2,6.0536002078929306E-2,6.0536002078929306E-2,6.0536002078929306E-2,6.0536002078929306E-2,6.0536002078929306E-2,6.0536002078929306E-2,6.0536002078929306E-2,6.0536002078929306E-2,6.0536002078929306E-2,6.0536002078929306E-2,6.0536002078929306E-2,6.0536002078929306E-2,6.0536002078929306E-2,6.0536002078929306E-2,6.0536002078929306E-2,6.0536002078929306E-2,6.0536002078929306E-2,6.0536002078929306E-2,6.0536002078929306E-2,6.0536002078929306E-2,6.0536002078929306E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Nominal - Conservative",{"$f":" L84 / (1 - (1 / (1 + L84)^$N$35))","v":6.0536002078929306E-2},6.0536002078929306E-2,6.0536002078929306E-2,6.0536002078929306E-2,6.0536002078929306E-2,6.0536002078929306E-2,6.0536002078929306E-2,6.0536002078929306E-2,6.0536002078929306E-2,6.0536002078929306E-2,6.0536002078929306E-2,6.0536002078929306E-2,6.0536002078929306E-2,6.0536002078929306E-2,6.0536002078929306E-2,6.0536002078929306E-2,6.0536002078929306E-2,6.0536002078929306E-2,6.0536002078929306E-2,6.0536002078929306E-2,6.0536002078929306E-2,6.0536002078929306E-2,6.0536002078929306E-2,6.0536002078929306E-2,6.0536002078929306E-2,6.0536002078929306E-2,6.0536002078929306E-2,6.0536002078929306E-2,6.0536002078929306E-2,6.0536002078929306E-2,6.0536002078929306E-2,6.0536002078929306E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Advanced",{"$f":" L85 / (1 - (1 / (1 + L85)^$N$35))","v":4.3645011975737565E-2},4.3645011975737565E-2,4.3645011975737565E-2,4.3645011975737565E-2,4.3645011975737565E-2,4.3645011975737565E-2,4.3645011975737565E-2,4.3645011975737565E-2,4.3645011975737565E-2,4.3645011975737565E-2,4.3645011975737565E-2,4.3645011975737565E-2,4.3645011975737565E-2,4.3645011975737565E-2,4.3645011975737565E-2,4.3645011975737565E-2,4.3645011975737565E-2,4.3645011975737565E-2,4.3645011975737565E-2,4.3645011975737565E-2,4.3645011975737565E-2,4.3645011975737565E-2,4.3645011975737565E-2,4.3645011975737565E-2,4.3645011975737565E-2,4.3645011975737565E-2,4.3645011975737565E-2,4.3645011975737565E-2,4.3645011975737565E-2,4.3645011975737565E-2,4.3645011975737565E-2,4.3645011975737565E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Moderate",{"$f":" L86 / (1 - (1 / (1 + L86)^$N$35))","v":4.3645011975737565E-2},4.3645011975737565E-2,4.3645011975737565E-2,4.3645011975737565E-2,4.3645011975737565E-2,4.3645011975737565E-2,4.3645011975737565E-2,4.3645011975737565E-2,4.3645011975737565E-2,4.3645011975737565E-2,4.3645011975737565E-2,4.3645011975737565E-2,4.3645011975737565E-2,4.3645011975737565E-2,4.3645011975737565E-2,4.3645011975737565E-2,4.3645011975737565E-2,4.3645011975737565E-2,4.3645011975737565E-2,4.3645011975737565E-2,4.3645011975737565E-2,4.3645011975737565E-2,4.3645011975737565E-2,4.3645011975737565E-2,4.3645011975737565E-2,4.3645011975737565E-2,4.3645011975737565E-2,4.3645011975737565E-2,4.3645011975737565E-2,4.3645011975737565E-2,4.3645011975737565E-2,4.3645011975737565E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Conservative",{"$f":" L87 / (1 - (1 / (1 + L87)^$N$35))","v":4.3645011975737565E-2},4.3645011975737565E-2,4.3645011975737565E-2,4.3645011975737565E-2,4.3645011975737565E-2,4.3645011975737565E-2,4.3645011975737565E-2,4.3645011975737565E-2,4.3645011975737565E-2,4.3645011975737565E-2,4.3645011975737565E-2,4.3645011975737565E-2,4.3645011975737565E-2,4.3645011975737565E-2,4.3645011975737565E-2,4.3645011975737565E-2,4.3645011975737565E-2,4.3645011975737565E-2,4.3645011975737565E-2,4.3645011975737565E-2,4.3645011975737565E-2,4.3645011975737565E-2,4.3645011975737565E-2,4.3645011975737565E-2,4.3645011975737565E-2,4.3645011975737565E-2,4.3645011975737565E-2,4.3645011975737565E-2,4.3645011975737565E-2,4.3645011975737565E-2,4.3645011975737565E-2,4.3645011975737565E-2]
[]
[]
[]
[]
[null,null,null,"X",null,null,"Future Projections"]
[null,null,null,null,null,null,null,null,null,null,null,"Basis Year"]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Techno-Economic Cost and Performance Parameters",null,"Net Capacity Factor (%)","Residential PV - Class 10 - Advanced",0.11966055760633977,0.12013139357850224,0.1206022295506647,0.12107306552282716,0.12154390149498963,0.12201473746715209,0.12248557343931456,0.12295640941147702,0.12342724538363949,0.12389808135580195,0.12436891732796442,0.12483975330012691,0.12483975330012691,0.12483975330012691,0.12483975330012691,0.12483975330012691,0.12483975330012691,0.12483975330012691,0.12483975330012691,0.12483975330012691,0.12483975330012691,0.12483975330012691,0.12483975330012691,0.12483975330012691,0.12483975330012691,0.12483975330012691,0.12483975330012691,0.12483975330012691,0.12483975330012691,0.12483975330012691,0.12483975330012691,0.12483975330012691]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 10 - Moderate",0.11966055760633977,0.11984569296763652,0.12003082832893326,0.12021596369023001,0.12040109905152675,0.1205862344128235,0.12077136977412024,0.12095650513541699,0.12114164049671373,0.12132677585801048,0.12151191121930723,0.12169704658060394,0.1218541819165801,0.12201131725255625,0.1221684525885324,0.12232558792450855,0.1224827232604847,0.12263985859646086,0.12279699393243701,0.12295412926841316,0.12311126460438931,0.12326839994036547,0.12342553527634162,0.12358267061231777,0.12373980594829392,0.12389694128427008,0.12405407662024623,0.12421121195622238,0.12436834729219853,0.12452548262817469,0.12468261796415084,0.12483975330012691]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 10 - Conservative",0.11966055760633977,0.11966055760633977,0.11966055760633977,0.11966055760633977,0.11966055760633977,0.11966055760633977,0.11966055760633977,0.11966055760633977,0.11966055760633977,0.11966055760633977,0.11966055760633977,0.11966055760633977,0.11976238205505298,0.11986420650376618,0.11996603095247939,0.12006785540119259,0.1201696798499058,0.12027150429861901,0.12037332874733221,0.12047515319604542,0.12057697764475862,0.12067880209347183,0.12078062654218504,0.12088245099089824,0.12098427543961145,0.12108609988832465,0.12118792433703786,0.12128974878575106,0.12139157323446427,0.12149339768317748,0.12159522213189068,0.12169704658060394]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 9 - Advanced",0.13106905410575789,0.13158477981141037,0.13210050551706284,0.13261623122271532,0.1331319569283678,0.13364768263402027,0.13416340833967275,0.13467913404532522,0.1351948597509777,0.13571058545663017,0.13622631116228265,0.13674203686793523,0.13674203686793523,0.13674203686793523,0.13674203686793523,0.13674203686793523,0.13674203686793523,0.13674203686793523,0.13674203686793523,0.13674203686793523,0.13674203686793523,0.13674203686793523,0.13674203686793523,0.13674203686793523,0.13674203686793523,0.13674203686793523,0.13674203686793523,0.13674203686793523,0.13674203686793523,0.13674203686793523,0.13674203686793523,0.13674203686793523]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 9 - Moderate",0.13106905410575789,0.13127184036358666,0.13147462662141543,0.1316774128792442,0.13188019913707297,0.13208298539490174,0.1322857716527305,0.13248855791055927,0.13269134416838804,0.13289413042621681,0.13309691668404558,0.13329970294187421,0.13347181963817725,0.1336439363344803,0.13381605303078334,0.13398816972708638,0.13416028642338942,0.13433240311969247,0.13450451981599551,0.13467663651229855,0.1348487532086016,0.13502086990490464,0.13519298660120768,0.13536510329751072,0.13553721999381377,0.13570933669011681,0.13588145338641985,0.1360535700827229,0.13622568677902594,0.13639780347532898,0.13656992017163203,0.13674203686793523]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 9 - Conservative",0.13106905410575789,0.13106905410575789,0.13106905410575789,0.13106905410575789,0.13106905410575789,0.13106905410575789,0.13106905410575789,0.13106905410575789,0.13106905410575789,0.13106905410575789,0.13106905410575789,0.13106905410575789,0.1311805865475637,0.13129211898936952,0.13140365143117533,0.13151518387298114,0.13162671631478695,0.13173824875659276,0.13184978119839857,0.13196131364020439,0.1320728460820102,0.13218437852381601,0.13229591096562182,0.13240744340742763,0.13251897584923344,0.13263050829103926,0.13274204073284507,0.13285357317465088,0.13296510561645669,0.1330766380582625,0.13318817050006831,0.13329970294187421]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 8 - Advanced",0.13650260348288767,0.13703970891929229,0.13757681435569691,0.13811391979210152,0.13865102522850614,0.13918813066491076,0.13972523610131538,0.14026234153771999,0.14079944697412461,0.14133655241052923,0.14187365784693384,0.14241076328333849,0.14241076328333849,0.14241076328333849,0.14241076328333849,0.14241076328333849,0.14241076328333849,0.14241076328333849,0.14241076328333849,0.14241076328333849,0.14241076328333849,0.14241076328333849,0.14241076328333849,0.14241076328333849,0.14241076328333849,0.14241076328333849,0.14241076328333849,0.14241076328333849,0.14241076328333849,0.14241076328333849,0.14241076328333849,0.14241076328333849]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 8 - Moderate",0.13650260348288767,0.13671379637149922,0.13692498926011076,0.13713618214872231,0.13734737503733385,0.1375585679259454,0.13776976081455694,0.13798095370316849,0.13819214659178003,0.13840333948039157,0.13861453236900312,0.13882572525761461,0.13900497715890081,0.13918422906018701,0.13936348096147322,0.13954273286275942,0.13972198476404563,0.13990123666533183,0.14008048856661803,0.14025974046790424,0.14043899236919044,0.14061824427047664,0.14079749617176285,0.14097674807304905,0.14115599997433526,0.14133525187562146,0.14151450377690766,0.14169375567819387,0.14187300757948007,0.14205225948076627,0.14223151138205248,0.14241076328333849]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 8 - Conservative",0.13650260348288767,0.13650260348288767,0.13650260348288767,0.13650260348288767,0.13650260348288767,0.13650260348288767,0.13650260348288767,0.13650260348288767,0.13650260348288767,0.13650260348288767,0.13650260348288767,0.13650260348288767,0.13661875957162403,0.13673491566036039,0.13685107174909675,0.13696722783783311,0.13708338392656946,0.13719954001530582,0.13731569610404218,0.13743185219277854,0.13754800828151489,0.13766416437025125,0.13778032045898761,0.13789647654772397,0.13801263263646033,0.13812878872519668,0.13824494481393304,0.1383611009026694,0.13847725699140576,0.13859341308014211,0.13870956916887847,0.13882572525761461]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 7 - Advanced",0.14329454662854071,0.14385837675366336,0.14442220687878601,0.14498603700390866,0.14554986712903131,0.14611369725415396,0.14667752737927661,0.14724135750439926,0.14780518762952191,0.14836901775464456,0.14893284787976721,0.14949667800488989,0.14949667800488989,0.14949667800488989,0.14949667800488989,0.14949667800488989,0.14949667800488989,0.14949667800488989,0.14949667800488989,0.14949667800488989,0.14949667800488989,0.14949667800488989,0.14949667800488989,0.14949667800488989,0.14949667800488989,0.14949667800488989,0.14949667800488989,0.14949667800488989,0.14949667800488989,0.14949667800488989,0.14949667800488989,0.14949667800488989]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 7 - Moderate",0.14329454662854071,0.14351624781557012,0.14373794900259954,0.14395965018962895,0.14418135137665836,0.14440305256368777,0.14462475375071718,0.14484645493774659,0.145068156124776,0.14528985731180541,0.14551155849883482,0.14573325968586431,0.14592143060181559,0.14610960151776686,0.14629777243371814,0.14648594334966941,0.14667411426562069,0.14686228518157196,0.14705045609752324,0.14723862701347451,0.14742679792942578,0.14761496884537706,0.14780313976132833,0.14799131067727961,0.14817948159323088,0.14836765250918216,0.14855582342513343,0.14874399434108471,0.14893216525703598,0.14912033617298726,0.14930850708893853,0.14949667800488989]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 7 - Conservative",0.14329454662854071,0.14329454662854071,0.14329454662854071,0.14329454662854071,0.14329454662854071,0.14329454662854071,0.14329454662854071,0.14329454662854071,0.14329454662854071,0.14329454662854071,0.14329454662854071,0.14329454662854071,0.14341648228140688,0.14353841793427305,0.14366035358713922,0.14378228924000538,0.14390422489287155,0.14402616054573772,0.14414809619860389,0.14427003185147005,0.14439196750433622,0.14451390315720239,0.14463583881006856,0.14475777446293472,0.14487971011580089,0.14500164576866706,0.14512358142153323,0.14524551707439939,0.14536745272726556,0.14548938838013173,0.1456113240329979,0.14573325968586431]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 6 - Advanced",0.14990328410944515,0.15049311805235732,0.1510829519952695,0.15167278593818168,0.15226261988109385,0.15285245382400603,0.15344228776691821,0.15403212170983038,0.15462195565274256,0.15521178959565474,0.15580162353856691,0.15639145748147906,0.15639145748147906,0.15639145748147906,0.15639145748147906,0.15639145748147906,0.15639145748147906,0.15639145748147906,0.15639145748147906,0.15639145748147906,0.15639145748147906,0.15639145748147906,0.15639145748147906,0.15639145748147906,0.15639145748147906,0.15639145748147906,0.15639145748147906,0.15639145748147906,0.15639145748147906,0.15639145748147906,0.15639145748147906,0.15639145748147906]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 6 - Moderate",0.14990328410944515,0.15013521014437531,0.15036713617930547,0.15059906221423563,0.1508309882491658,0.15106291428409596,0.15129484031902612,0.15152676635395629,0.15175869238888645,0.15199061842381661,0.15222254445874678,0.15245447049367689,0.15265131984306698,0.15284816919245708,0.15304501854184718,0.15324186789123728,0.15343871724062738,0.15363556659001748,0.15383241593940758,0.15402926528879768,0.15422611463818778,0.15442296398757788,0.15461981333696798,0.15481666268635808,0.15501351203574817,0.15521036138513827,0.15540721073452837,0.15560406008391847,0.15580090943330857,0.15599775878269867,0.15619460813208877,0.15639145748147906]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 6 - Conservative",0.14990328410944515,0.14990328410944515,0.14990328410944515,0.14990328410944515,0.14990328410944515,0.14990328410944515,0.14990328410944515,0.14990328410944515,0.14990328410944515,0.14990328410944515,0.14990328410944515,0.14990328410944515,0.15003084342865675,0.15015840274786835,0.15028596206707995,0.15041352138629155,0.15054108070550315,0.15066864002471475,0.15079619934392635,0.15092375866313795,0.15105131798234955,0.15117887730156115,0.15130643662077276,0.15143399593998436,0.15156155525919596,0.15168911457840756,0.15181667389761916,0.15194423321683076,0.15207179253604236,0.15219935185525396,0.15232691117446556,0.15245447049367689]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 5 - Advanced",0.15178682877019675,0.15238407401553972,0.15298131926088268,0.15357856450622565,0.15417580975156861,0.15477305499691157,0.15537030024225454,0.1559675454875975,0.15656479073294047,0.15716203597828343,0.1577592812236264,0.15835652646896928,0.15835652646896928,0.15835652646896928,0.15835652646896928,0.15835652646896928,0.15835652646896928,0.15835652646896928,0.15835652646896928,0.15835652646896928,0.15835652646896928,0.15835652646896928,0.15835652646896928,0.15835652646896928,0.15835652646896928,0.15835652646896928,0.15835652646896928,0.15835652646896928,0.15835652646896928,0.15835652646896928,0.15835652646896928,0.15835652646896928]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 5 - Moderate",0.15178682877019675,0.15202166897106648,0.1522565091719362,0.15249134937280592,0.15272618957367565,0.15296102977454537,0.15319586997541509,0.15343071017628482,0.15366555037715454,0.15390039057802427,0.15413523077889399,0.15437007097976382,0.1545693937542241,0.15476871652868437,0.15496803930314465,0.15516736207760493,0.1553666848520652,0.15556600762652548,0.15576533040098575,0.15596465317544603,0.1561639759499063,0.15636329872436658,0.15656262149882685,0.15676194427328713,0.1569612670477474,0.15716058982220768,0.15735991259666796,0.15755923537112823,0.15775855814558851,0.15795788092004878,0.15815720369450906,0.15835652646896928]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 5 - Conservative",0.15178682877019675,0.15178682877019675,0.15178682877019675,0.15178682877019675,0.15178682877019675,0.15178682877019675,0.15178682877019675,0.15178682877019675,0.15178682877019675,0.15178682877019675,0.15178682877019675,0.15178682877019675,0.15191599088067512,0.15204515299115348,0.15217431510163185,0.15230347721211021,0.15243263932258858,0.15256180143306694,0.1526909635435453,0.15282012565402367,0.15294928776450203,0.1530784498749804,0.15320761198545876,0.15333677409593713,0.15346593620641549,0.15359509831689386,0.15372426042737222,0.15385342253785059,0.15398258464832895,0.15411174675880732,0.15424090886928568,0.15437007097976382]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 4 - Advanced",0.16025448206067328,0.16088504551753646,0.16151560897439965,0.16214617243126284,0.16277673588812602,0.16340729934498921,0.1640378628018524,0.16466842625871558,0.16529898971557877,0.16592955317244196,0.16656011662930514,0.16719068008616828,0.16719068008616828,0.16719068008616828,0.16719068008616828,0.16719068008616828,0.16719068008616828,0.16719068008616828,0.16719068008616828,0.16719068008616828,0.16719068008616828,0.16719068008616828,0.16719068008616828,0.16719068008616828,0.16719068008616828,0.16719068008616828,0.16719068008616828,0.16719068008616828,0.16719068008616828,0.16719068008616828,0.16719068008616828,0.16719068008616828]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 4 - Moderate",0.16025448206067328,0.16050242317033558,0.16075036427999789,0.1609983053896602,0.16124624649932251,0.16149418760898482,0.16174212871864713,0.16199006982830944,0.16223801093797174,0.16248595204763405,0.16273389315729636,0.16298183426695853,0.16319227655791901,0.1634027188488795,0.16361316113983998,0.16382360343080046,0.16403404572176095,0.16424448801272143,0.16445493030368191,0.1646653725946424,0.16487581488560288,0.16508625717656336,0.16529669946752384,0.16550714175848433,0.16571758404944481,0.16592802634040529,0.16613846863136578,0.16634891092232626,0.16655935321328674,0.16676979550424723,0.16698023779520771,0.16719068008616828]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 4 - Conservative",0.16025448206067328,0.16025448206067328,0.16025448206067328,0.16025448206067328,0.16025448206067328,0.16025448206067328,0.16025448206067328,0.16025448206067328,0.16025448206067328,0.16025448206067328,0.16025448206067328,0.16025448206067328,0.16039084967098755,0.16052721728130181,0.16066358489161608,0.16079995250193035,0.16093632011224462,0.16107268772255889,0.16120905533287316,0.16134542294318743,0.1614817905535017,0.16161815816381597,0.16175452577413024,0.16189089338444451,0.16202726099475878,0.16216362860507305,0.16229999621538732,0.16243636382570159,0.16257273143601586,0.16270909904633013,0.1628454666566444,0.16298183426695853]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 3 - Advanced",0.1695860383924738,0.17025331931485077,0.17092060023722774,0.17158788115960472,0.17225516208198169,0.17292244300435866,0.17358972392673563,0.17425700484911261,0.17492428577148958,0.17559156669386655,0.17625884761624352,0.17692612853862053,0.17692612853862053,0.17692612853862053,0.17692612853862053,0.17692612853862053,0.17692612853862053,0.17692612853862053,0.17692612853862053,0.17692612853862053,0.17692612853862053,0.17692612853862053,0.17692612853862053,0.17692612853862053,0.17692612853862053,0.17692612853862053,0.17692612853862053,0.17692612853862053,0.17692612853862053,0.17692612853862053,0.17692612853862053,0.17692612853862053]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 3 - Moderate",0.1695860383924738,0.16984841701678174,0.17011079564108969,0.17037317426539764,0.17063555288970558,0.17089793151401353,0.17116031013832148,0.17142268876262942,0.17168506738693737,0.17194744601124531,0.17220982463555326,0.17247220325986126,0.17269489952379924,0.17291759578773719,0.17314029205167514,0.17336298831561309,0.17358568457955104,0.17380838084348899,0.17403107710742693,0.17425377337136488,0.17447646963530283,0.17469916589924078,0.17492186216317873,0.17514455842711668,0.17536725469105463,0.17558995095499258,0.17581264721893053,0.17603534348286848,0.17625803974680643,0.17648073601074438,0.17670343227468233,0.17692612853862053]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 3 - Conservative",0.1695860383924738,0.1695860383924738,0.1695860383924738,0.1695860383924738,0.1695860383924738,0.1695860383924738,0.1695860383924738,0.1695860383924738,0.1695860383924738,0.1695860383924738,0.1695860383924738,0.1695860383924738,0.16973034663584316,0.16987465487921252,0.17001896312258188,0.17016327136595125,0.17030757960932061,0.17045188785268997,0.17059619609605933,0.17074050433942869,0.17088481258279806,0.17102912082616742,0.17117342906953678,0.17131773731290614,0.17146204555627551,0.17160635379964487,0.17175066204301423,0.17189497028638359,0.17203927852975295,0.17218358677312232,0.17232789501649168,0.17247220325986126]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 2 - Advanced",0.18178140304622881,0.18249666984204219,0.18321193663785557,0.18392720343366895,0.18464247022948233,0.1853577370252957,0.18607300382110908,0.18678827061692246,0.18750353741273584,0.18821880420854922,0.1889340710043626,0.1896493378001759,0.1896493378001759,0.1896493378001759,0.1896493378001759,0.1896493378001759,0.1896493378001759,0.1896493378001759,0.1896493378001759,0.1896493378001759,0.1896493378001759,0.1896493378001759,0.1896493378001759,0.1896493378001759,0.1896493378001759,0.1896493378001759,0.1896493378001759,0.1896493378001759,0.1896493378001759,0.1896493378001759,0.1896493378001759,0.1896493378001759]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 2 - Moderate",0.18178140304622881,0.18206264998676797,0.18234389692730713,0.18262514386784628,0.18290639080838544,0.1831876377489246,0.18346888468946376,0.18375013163000292,0.18403137857054208,0.18431262551108124,0.1845938724516204,0.1848751193921595,0.18511383031256032,0.18535254123296113,0.18559125215336195,0.18582996307376276,0.18606867399416357,0.18630738491456439,0.1865460958349652,0.18678480675536602,0.18702351767576683,0.18726222859616765,0.18750093951656846,0.18773965043696927,0.18797836135737009,0.1882170722777709,0.18845578319817172,0.18869449411857253,0.18893320503897335,0.18917191595937416,0.18941062687977497,0.1896493378001759]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 2 - Conservative",0.18178140304622881,0.18178140304622881,0.18178140304622881,0.18178140304622881,0.18178140304622881,0.18178140304622881,0.18178140304622881,0.18178140304622881,0.18178140304622881,0.18178140304622881,0.18178140304622881,0.18178140304622881,0.18193608886352533,0.18209077468082185,0.18224546049811838,0.1824001463154149,0.18255483213271143,0.18270951795000795,0.18286420376730447,0.183018889584601,0.18317357540189752,0.18332826121919404,0.18348294703649057,0.18363763285378709,0.18379231867108362,0.18394700448838014,0.18410169030567666,0.18425637612297319,0.18441106194026971,0.18456574775756623,0.18472043357486276,0.1848751193921595]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 1 - Advanced",0.18463784427634133,0.18536435049231459,0.18609085670828784,0.1868173629242611,0.18754386914023435,0.18827037535620761,0.18899688157218086,0.18972338778815412,0.19044989400412737,0.19117640022010063,0.19190290643607388,0.19262941265204728,0.19262941265204728,0.19262941265204728,0.19262941265204728,0.19262941265204728,0.19262941265204728,0.19262941265204728,0.19262941265204728,0.19262941265204728,0.19262941265204728,0.19262941265204728,0.19262941265204728,0.19262941265204728,0.19262941265204728,0.19262941265204728,0.19262941265204728,0.19262941265204728,0.19262941265204728,0.19262941265204728,0.19262941265204728,0.19262941265204728]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 1 - Moderate",0.18463784427634133,0.18492351062031415,0.18520917696428696,0.18549484330825977,0.18578050965223258,0.1860661759962054,0.18635184234017821,0.18663750868415102,0.18692317502812383,0.18720884137209665,0.18749450771606946,0.18778017406004235,0.18802263598964261,0.18826509791924287,0.18850755984884313,0.18875002177844338,0.18899248370804364,0.1892349456376439,0.18947740756724415,0.18971986949684441,0.18996233142644467,0.19020479335604493,0.19044725528564518,0.19068971721524544,0.1909321791448457,0.19117464107444596,0.19141710300404621,0.19165956493364647,0.19190202686324673,0.19214448879284698,0.19238695072244724,0.19262941265204728]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 1 - Conservative",0.18463784427634133,0.18463784427634133,0.18463784427634133,0.18463784427634133,0.18463784427634133,0.18463784427634133,0.18463784427634133,0.18463784427634133,0.18463784427634133,0.18463784427634133,0.18463784427634133,0.18463784427634133,0.18479496076552637,0.18495207725471141,0.18510919374389645,0.18526631023308149,0.18542342672226653,0.18558054321145157,0.1857376597006366,0.18589477618982164,0.18605189267900668,0.18620900916819172,0.18636612565737676,0.1865232421465618,0.18668035863574683,0.18683747512493187,0.18699459161411691,0.18715170810330195,0.18730882459248699,0.18746594108167203,0.18762305757085707,0.18778017406004235]
[]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Annual Energy Production (kWh/kW)","Residential PV - Class 10 - Advanced",{"$f":"L101*8760","v":1048.2264846315363},1052.3510077476797,1056.4755308638228,1060.6000539799659,1064.7245770961092,1068.8491002122523,1072.9736233283954,1077.0981464445388,1081.2226695606819,1085.347192676825,1089.4717157929683,1093.5962389091117,1093.5962389091117,1093.5962389091117,1093.5962389091117,1093.5962389091117,1093.5962389091117,1093.5962389091117,1093.5962389091117,1093.5962389091117,1093.5962389091117,1093.5962389091117,1093.5962389091117,1093.5962389091117,1093.5962389091117,1093.5962389091117,1093.5962389091117,1093.5962389091117,1093.5962389091117,1093.5962389091117,1093.5962389091117,1093.5962389091117]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 10 - Moderate",{"$f":"L102*8760","v":1048.2264846315363},1049.848270396496,1051.4700561614554,1053.0918419264149,1054.7136276913743,1056.3354134563338,1057.9571992212934,1059.5789849862529,1061.2007707512123,1062.8225565161717,1064.4443422811312,1066.0661280460906,1067.4426335892417,1068.8191391323928,1070.1956446755439,1071.572150218695,1072.9486557618461,1074.3251613049972,1075.7016668481483,1077.0781723912994,1078.4546779344505,1079.8311834776016,1081.2076890207527,1082.5841945639036,1083.9607001070547,1085.3372056502058,1086.7137111933569,1088.090216736508,1089.4667222796591,1090.8432278228101,1092.2197333659612,1093.5962389091117]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 10 - Conservative",{"$f":"L103*8760","v":1048.2264846315363},1048.2264846315363,1048.2264846315363,1048.2264846315363,1048.2264846315363,1048.2264846315363,1048.2264846315363,1048.2264846315363,1048.2264846315363,1048.2264846315363,1048.2264846315363,1048.2264846315363,1049.118466802264,1050.0104489729918,1050.9024311437195,1051.7944133144472,1052.6863954851749,1053.5783776559024,1054.4703598266301,1055.3623419973578,1056.2543241680855,1057.1463063388132,1058.038288509541,1058.9302706802687,1059.8222528509962,1060.7142350217239,1061.6062171924516,1062.4981993631793,1063.390181533907,1064.2821637046347,1065.1741458753625,1066.0661280460906]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 9 - Advanced",{"$f":"L104*8760","v":1148.1649139664391},1152.6826711479548,1157.2004283294705,1161.7181855109861,1166.2359426925018,1170.7536998740175,1175.2714570555333,1179.789214237049,1184.3069714185647,1188.8247286000803,1193.342485781596,1197.8602429631126,1197.8602429631126,1197.8602429631126,1197.8602429631126,1197.8602429631126,1197.8602429631126,1197.8602429631126,1197.8602429631126,1197.8602429631126,1197.8602429631126,1197.8602429631126,1197.8602429631126,1197.8602429631126,1197.8602429631126,1197.8602429631126,1197.8602429631126,1197.8602429631126,1197.8602429631126,1197.8602429631126,1197.8602429631126,1197.8602429631126]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 9 - Moderate",{"$f":"L105*8760","v":1148.1649139664391},1149.9413215850191,1151.7177292035992,1153.4941368221791,1155.2705444407593,1157.0469520593392,1158.8233596779191,1160.5997672964993,1162.3761749150792,1164.1525825336594,1165.9289901522393,1167.7053977708181,1169.2131400304327,1170.7208822900475,1172.2286245496621,1173.7363668092767,1175.2441090688912,1176.7518513285061,1178.2595935881207,1179.7673358477352,1181.2750781073501,1182.7828203669646,1184.2905626265792,1185.798304886194,1187.3060471458086,1188.8137894054232,1190.3215316650378,1191.8292739246526,1193.3370161842672,1194.8447584438818,1196.3525007034966,1197.8602429631126]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 9 - Conservative",{"$f":"L106*8760","v":1148.1649139664391},1148.1649139664391,1148.1649139664391,1148.1649139664391,1148.1649139664391,1148.1649139664391,1148.1649139664391,1148.1649139664391,1148.1649139664391,1148.1649139664391,1148.1649139664391,1148.1649139664391,1149.1419381566579,1150.118962346877,1151.0959865370958,1152.0730107273148,1153.0500349175336,1154.0270591077526,1155.0040832979714,1155.9811074881904,1156.9581316784092,1157.9351558686283,1158.9121800588471,1159.8892042490661,1160.8662284392849,1161.8432526295039,1162.8202768197227,1163.7973010099417,1164.7743252001605,1165.7513493903796,1166.7283735805984,1167.7053977708181]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 8 - Advanced",{"$f":"L107*8760","v":1195.762806510096},1200.4678501330004,1205.1728937559049,1209.8779373788093,1214.5829810017137,1219.2880246246182,1223.9930682475226,1228.6981118704271,1233.4031554933315,1238.1081991162359,1242.8132427391404,1247.518286362045,1247.518286362045,1247.518286362045,1247.518286362045,1247.518286362045,1247.518286362045,1247.518286362045,1247.518286362045,1247.518286362045,1247.518286362045,1247.518286362045,1247.518286362045,1247.518286362045,1247.518286362045,1247.518286362045,1247.518286362045,1247.518286362045,1247.518286362045,1247.518286362045,1247.518286362045,1247.518286362045]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 8 - Moderate",{"$f":"L108*8760","v":1195.762806510096},1197.6128562143331,1199.4629059185702,1201.3129556228075,1203.1630053270446,1205.0130550312817,1206.8631047355188,1208.713154439756,1210.5632041439931,1212.4132538482302,1214.2633035524673,1216.1133532567039,1217.6835999119712,1219.2538465672383,1220.8240932225053,1222.3943398777726,1223.9645865330397,1225.5348331883067,1227.105079843574,1228.6753264988411,1230.2455731541083,1231.8158198093754,1233.3860664646425,1234.9563131199097,1236.5265597751768,1238.0968064304441,1239.6670530857111,1241.2372997409782,1242.8075463962455,1244.3777930515125,1245.9480397067798,1247.518286362045]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 8 - Conservative",{"$f":"L109*8760","v":1195.762806510096},1195.762806510096,1195.762806510096,1195.762806510096,1195.762806510096,1195.762806510096,1195.762806510096,1195.762806510096,1195.762806510096,1195.762806510096,1195.762806510096,1195.762806510096,1196.7803338474266,1197.797861184757,1198.8153885220875,1199.8329158594181,1200.8504431967485,1201.8679705340789,1202.8854978714096,1203.90302520874,1204.9205525460704,1205.9380798834009,1206.9556072207315,1207.9731345580619,1208.9906618953923,1210.008189232723,1211.0257165700534,1212.0432439073838,1213.0607712447145,1214.0782985820449,1215.0958259193753,1216.1133532567039]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 7 - Advanced",{"$f":"L110*8760","v":1255.2602284660168},1260.199380362091,1265.1385322581655,1270.0776841542399,1275.0168360503144,1279.9559879463886,1284.8951398424631,1289.8342917385376,1294.773443634612,1299.7125955306863,1304.6517474267607,1309.5908993228354,1309.5908993228354,1309.5908993228354,1309.5908993228354,1309.5908993228354,1309.5908993228354,1309.5908993228354,1309.5908993228354,1309.5908993228354,1309.5908993228354,1309.5908993228354,1309.5908993228354,1309.5908993228354,1309.5908993228354,1309.5908993228354,1309.5908993228354,1309.5908993228354,1309.5908993228354,1309.5908993228354,1309.5908993228354,1309.5908993228354]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 7 - Moderate",{"$f":"L111*8760","v":1255.2602284660168},1257.2023308643943,1259.1444332627718,1261.0865356611496,1263.0286380595271,1264.9707404579049,1266.9128428562824,1268.8549452546602,1270.7970476530377,1272.7391500514154,1274.681252449793,1276.6233548481714,1278.2717320719046,1279.9201092956378,1281.5684865193709,1283.2168637431041,1284.8652409668373,1286.5136181905705,1288.1619954143036,1289.8103726380366,1291.4587498617698,1293.107127085503,1294.7555043092361,1296.4038815329693,1298.0522587567025,1299.7006359804357,1301.3490132041688,1302.997390427902,1304.6457676516352,1306.2941448753684,1307.9425220991016,1309.5908993228354]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 7 - Conservative",{"$f":"L112*8760","v":1255.2602284660168},1255.2602284660168,1255.2602284660168,1255.2602284660168,1255.2602284660168,1255.2602284660168,1255.2602284660168,1255.2602284660168,1255.2602284660168,1255.2602284660168,1255.2602284660168,1255.2602284660168,1256.3283847851242,1257.3965411042318,1258.4646974233394,1259.5328537424471,1260.6010100615547,1261.6691663806623,1262.7373226997699,1263.8054790188776,1264.8736353379852,1265.9417916570928,1267.0099479762005,1268.0781042953081,1269.1462606144157,1270.2144169335234,1271.282573252631,1272.3507295717386,1273.4188858908462,1274.4870422099539,1275.5551985290615,1276.6233548481714]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 6 - Advanced",{"$f":"L113*8760","v":1313.1527687987395},1318.3197141386502,1323.4866594785608,1328.6536048184714,1333.820550158382,1338.9874954982929,1344.1544408382035,1349.3213861781142,1354.4883315180248,1359.6552768579354,1364.8222221978463,1369.9891675377567,1369.9891675377567,1369.9891675377567,1369.9891675377567,1369.9891675377567,1369.9891675377567,1369.9891675377567,1369.9891675377567,1369.9891675377567,1369.9891675377567,1369.9891675377567,1369.9891675377567,1369.9891675377567,1369.9891675377567,1369.9891675377567,1369.9891675377567,1369.9891675377567,1369.9891675377567,1369.9891675377567,1369.9891675377567,1369.9891675377567]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 6 - Moderate",{"$f":"L114*8760","v":1313.1527687987395},1315.1844408647278,1317.216112930716,1319.2477849967042,1321.2794570626925,1323.3111291286807,1325.3428011946689,1327.3744732606572,1329.4061453266454,1331.4378173926336,1333.4694894586219,1335.5011615246094,1337.2255618252668,1338.949962125924,1340.6743624265814,1342.3987627272386,1344.1231630278958,1345.8475633285532,1347.5719636292104,1349.2963639298678,1351.0207642305249,1352.7451645311821,1354.4695648318395,1356.1939651324967,1357.9183654331539,1359.6427657338113,1361.3671660344685,1363.0915663351259,1364.8159666357831,1366.5403669364403,1368.2647672370977,1369.9891675377567]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 6 - Conservative",{"$f":"L115*8760","v":1313.1527687987395},1313.1527687987395,1313.1527687987395,1313.1527687987395,1313.1527687987395,1313.1527687987395,1313.1527687987395,1313.1527687987395,1313.1527687987395,1313.1527687987395,1313.1527687987395,1313.1527687987395,1314.2701884350331,1315.3876080713267,1316.5050277076205,1317.622447343914,1318.7398669802076,1319.8572866165011,1320.9747062527949,1322.0921258890885,1323.2095455253821,1324.3269651616756,1325.4443847979694,1326.561804434263,1327.6792240705565,1328.7966437068503,1329.9140633431439,1331.0314829794374,1332.148902615731,1333.2663222520248,1334.3837418883184,1335.5011615246094]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 5 - Advanced",{"$f":"L116*8760","v":1329.6526200269236},1334.8844883761278,1340.1163567253323,1345.3482250745367,1350.5800934237411,1355.8119617729453,1361.0438301221498,1366.2756984713542,1371.5075668205584,1376.7394351697628,1381.9713035189673,1387.2031718681708,1387.2031718681708,1387.2031718681708,1387.2031718681708,1387.2031718681708,1387.2031718681708,1387.2031718681708,1387.2031718681708,1387.2031718681708,1387.2031718681708,1387.2031718681708,1387.2031718681708,1387.2031718681708,1387.2031718681708,1387.2031718681708,1387.2031718681708,1387.2031718681708,1387.2031718681708,1387.2031718681708,1387.2031718681708,1387.2031718681708]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 5 - Moderate",{"$f":"L117*8760","v":1329.6526200269236},1331.7098201865424,1333.7670203461612,1335.82422050578,1337.8814206653988,1339.9386208250176,1341.9958209846363,1344.0530211442549,1346.1102213038737,1348.1674214634925,1350.2246216231113,1352.2818217827312,1354.0278892870031,1355.7739567912752,1357.520024295547,1359.2660917998192,1361.0121593040913,1362.7582268083631,1364.5042943126352,1366.2503618169071,1367.9964293211792,1369.7424968254513,1371.4885643297232,1373.2346318339953,1374.9806993382672,1376.7267668425393,1378.4728343468114,1380.2189018510833,1381.9649693553554,1383.7110368596273,1385.4571043638994,1387.2031718681708]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 5 - Conservative",{"$f":"L118*8760","v":1329.6526200269236},1329.6526200269236,1329.6526200269236,1329.6526200269236,1329.6526200269236,1329.6526200269236,1329.6526200269236,1329.6526200269236,1329.6526200269236,1329.6526200269236,1329.6526200269236,1329.6526200269236,1330.784080114714,1331.9155402025044,1333.047000290295,1334.1784603780854,1335.3099204658758,1336.4413805536665,1337.5728406414569,1338.7043007292473,1339.8357608170379,1340.9672209048283,1342.0986809926187,1343.2301410804093,1344.3616011681997,1345.4930612559901,1346.6245213437808,1347.7559814315712,1348.8874415193616,1350.0189016071522,1351.1503616949426,1352.2818217827312]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 4 - Advanced",{"$f":"L119*8760","v":1403.8292628514978},1409.3529987336194,1414.8767346157408,1420.4004704978624,1425.9242063799841,1431.4479422621055,1436.9716781442271,1442.4954140263485,1448.0191499084701,1453.5428857905915,1459.0666216727132,1464.5903575548341,1464.5903575548341,1464.5903575548341,1464.5903575548341,1464.5903575548341,1464.5903575548341,1464.5903575548341,1464.5903575548341,1464.5903575548341,1464.5903575548341,1464.5903575548341,1464.5903575548341,1464.5903575548341,1464.5903575548341,1464.5903575548341,1464.5903575548341,1464.5903575548341,1464.5903575548341,1464.5903575548341,1464.5903575548341,1464.5903575548341]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 4 - Moderate",{"$f":"L120*8760","v":1403.8292628514978},1406.0012269721396,1408.1731910927815,1410.3451552134234,1412.5171193340652,1414.6890834547071,1416.8610475753487,1419.0330116959906,1421.2049758166324,1423.3769399372743,1425.5489040579162,1427.7208681785567,1429.5643426473705,1431.4078171161843,1433.2512915849982,1435.094766053812,1436.9382405226258,1438.7817149914397,1440.6251894602535,1442.4686639290674,1444.3121383978812,1446.155612866695,1447.9990873355089,1449.8425618043227,1451.6860362731366,1453.5295107419504,1455.3729852107642,1457.2164596795781,1459.0599341483919,1460.9034086172057,1462.7468830860196,1464.5903575548341]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 4 - Conservative",{"$f":"L121*8760","v":1403.8292628514978},1403.8292628514978,1403.8292628514978,1403.8292628514978,1403.8292628514978,1403.8292628514978,1403.8292628514978,1403.8292628514978,1403.8292628514978,1403.8292628514978,1403.8292628514978,1403.8292628514978,1405.0238431178509,1406.2184233842038,1407.4130036505569,1408.60758391691,1409.8021641832629,1410.996744449616,1412.1913247159689,1413.385904982322,1414.5804852486749,1415.775065515028,1416.9696457813809,1418.164226047734,1419.3588063140869,1420.55338658044,1421.7479668467929,1422.942547113146,1424.1371273794989,1425.331707645852,1426.5262879122049,1427.7208681785567]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 3 - Advanced",{"$f":"L122*8760","v":1485.5736963180705},1491.4190771980927,1497.264458078115,1503.1098389581373,1508.9552198381596,1514.8006007181818,1520.6459815982041,1526.4913624782264,1532.3367433582487,1538.1821242382709,1544.0275051182932,1549.8728859983157,1549.8728859983157,1549.8728859983157,1549.8728859983157,1549.8728859983157,1549.8728859983157,1549.8728859983157,1549.8728859983157,1549.8728859983157,1549.8728859983157,1549.8728859983157,1549.8728859983157,1549.8728859983157,1549.8728859983157,1549.8728859983157,1549.8728859983157,1549.8728859983157,1549.8728859983157,1549.8728859983157,1549.8728859983157,1549.8728859983157]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 3 - Moderate",{"$f":"L123*8760","v":1485.5736963180705},1487.872133067008,1490.1705698159458,1492.4690065648833,1494.7674433138209,1497.0658800627584,1499.3643168116962,1501.6627535606337,1503.9611903095713,1506.2596270585088,1508.5580638074466,1510.8565005563846,1512.8073198284812,1514.7581391005779,1516.7089583726743,1518.6597776447707,1520.6105969168671,1522.5614161889634,1524.5122354610598,1526.4630547331565,1528.4138740052529,1530.3646932773493,1532.3155125494457,1534.2663318215421,1536.2171510936384,1538.1679703657351,1540.1187896378315,1542.0696089099279,1544.0204281820243,1545.9712474541207,1547.9220667262173,1549.8728859983157]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 3 - Conservative",{"$f":"L124*8760","v":1485.5736963180705},1485.5736963180705,1485.5736963180705,1485.5736963180705,1485.5736963180705,1485.5736963180705,1485.5736963180705,1485.5736963180705,1485.5736963180705,1485.5736963180705,1485.5736963180705,1485.5736963180705,1486.8378365299861,1488.1019767419016,1489.3661169538173,1490.6302571657329,1491.8943973776486,1493.158537589564,1494.4226778014797,1495.6868180133954,1496.9509582253111,1498.2150984372265,1499.4792386491422,1500.7433788610579,1502.0075190729735,1503.271659284889,1504.5357994968047,1505.7999397087203,1507.0640799206358,1508.3282201325515,1509.5923603444671,1510.8565005563846]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 2 - Advanced",{"$f":"L125*8760","v":1592.4050906849643},1598.6708278162896,1604.9365649476147,1611.20230207894,1617.4680392102653,1623.7337763415903,1629.9995134729156,1636.2652506042407,1642.530987735566,1648.7967248668913,1655.0624619982163,1661.328199129541,1661.328199129541,1661.328199129541,1661.328199129541,1661.328199129541,1661.328199129541,1661.328199129541,1661.328199129541,1661.328199129541,1661.328199129541,1661.328199129541,1661.328199129541,1661.328199129541,1661.328199129541,1661.328199129541,1661.328199129541,1661.328199129541,1661.328199129541,1661.328199129541,1661.328199129541,1661.328199129541]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 2 - Moderate",{"$f":"L126*8760","v":1592.4050906849643},1594.8688138840873,1597.3325370832104,1599.7962602823334,1602.2599834814564,1604.7237066805794,1607.1874298797024,1609.6511530788257,1612.1148762779487,1614.5785994770717,1617.0423226761948,1619.5060458753173,1621.5971535380284,1623.6882612007396,1625.7793688634506,1627.8704765261618,1629.9615841888728,1632.0526918515841,1634.1437995142951,1636.2349071770063,1638.3260148397173,1640.4171225024286,1642.5082301651398,1644.5993378278508,1646.6904454905621,1648.7815531532731,1650.8726608159843,1652.9637684786953,1655.0548761414066,1657.1459838041176,1659.2370914668288,1661.328199129541]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 2 - Conservative",{"$f":"L127*8760","v":1592.4050906849643},1592.4050906849643,1592.4050906849643,1592.4050906849643,1592.4050906849643,1592.4050906849643,1592.4050906849643,1592.4050906849643,1592.4050906849643,1592.4050906849643,1592.4050906849643,1592.4050906849643,1593.760138444482,1595.1151862039994,1596.4702339635171,1597.8252817230345,1599.180329482552,1600.5353772420697,1601.8904250015871,1603.2454727611048,1604.6005205206222,1605.9555682801399,1607.3106160396574,1608.665663799175,1610.0207115586925,1611.3757593182099,1612.7308070777276,1614.0858548372451,1615.4409025967627,1616.7959503562802,1618.1509981157978,1619.5060458753173]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 1 - Advanced",{"$f":"L128*8760","v":1617.4275158607502},1623.7917103126758,1630.1559047646015,1636.5200992165271,1642.884293668453,1649.2484881203786,1655.6126825723043,1661.9768770242301,1668.3410714761558,1674.7052659280814,1681.0694603800073,1687.4336548319341,1687.4336548319341,1687.4336548319341,1687.4336548319341,1687.4336548319341,1687.4336548319341,1687.4336548319341,1687.4336548319341,1687.4336548319341,1687.4336548319341,1687.4336548319341,1687.4336548319341,1687.4336548319341,1687.4336548319341,1687.4336548319341,1687.4336548319341,1687.4336548319341,1687.4336548319341,1687.4336548319341,1687.4336548319341,1687.4336548319341]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 1 - Moderate",{"$f":"L129*8760","v":1617.4275158607502},1619.929953033952,1622.4323902071537,1624.9348273803555,1627.4372645535575,1629.9397017267593,1632.442138899961,1634.944576073163,1637.4470132463648,1639.9494504195666,1642.4518875927683,1644.954324765971,1647.0782912692694,1649.2022577725675,1651.3262242758658,1653.4501907791641,1655.5741572824622,1657.6981237857606,1659.8220902890589,1661.946056792357,1664.0700232956553,1666.1939897989535,1668.3179563022518,1670.4419228055501,1672.5658893088482,1674.6898558121466,1676.8138223154449,1678.937788818743,1681.0617553220413,1683.1857218253397,1685.3096883286378,1687.4336548319341]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 1 - Conservative",{"$f":"L130*8760","v":1617.4275158607502},1617.4275158607502,1617.4275158607502,1617.4275158607502,1617.4275158607502,1617.4275158607502,1617.4275158607502,1617.4275158607502,1617.4275158607502,1617.4275158607502,1617.4275158607502,1617.4275158607502,1618.8038563060111,1620.180196751272,1621.5565371965329,1622.9328776417938,1624.3092180870549,1625.6855585323158,1627.0618989775767,1628.4382394228376,1629.8145798680985,1631.1909203133594,1632.5672607586205,1633.9436012038814,1635.3199416491423,1636.6962820944032,1638.0726225396641,1639.4489629849252,1640.8253034301861,1642.201643875447,1643.5779843207079,1644.954324765971]
[]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"CAPEX ($/kW)","Residential PV - Class 10 - Advanced",{"$f":" $N$46*(L197+L327)","v":2773.3436221869811},2710.1386889915611,2517.2715474455904,2324.4044058996192,2131.537264353648,1938.670122807677,1745.802981261706,1552.9358397157348,1360.0686981697638,1167.2015566237928,974.33441507782186,781.46727353185145,769.57854792014541,757.68982230843949,745.80109669673357,733.91237108502764,722.02364547332161,710.13491986161569,698.24619424990976,686.35746863820384,674.4687430264978,662.58001741479188,650.69129180308596,638.80256619138004,626.913840579674,615.02511496796808,603.13638935626216,591.24766374455612,579.3589381328502,567.47021252114428,555.58148690943835,543.69276129773323]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 10 - Moderate",{"$f":" $N$46*(L198+L328)","v":2773.3436221869811},2710.1386889915611,2539.5326653672018,2368.9266417428421,2198.3206181184823,2027.7145944941228,1857.1085708697635,1686.502547245404,1515.8965236210447,1345.2904999966852,1174.6844763723259,1004.0784527479665,992.94789378716075,981.81733482635502,970.68677586554929,959.55621690474356,948.42565794393784,937.29509898313211,926.16454002232638,915.03398106152065,903.90342210071492,892.77286313990919,881.64230417910346,870.51174521829773,859.381186257492,848.25062729668628,837.12006833588055,825.98950937507482,814.8589504142692,803.72839145346347,792.59783249265774,781.46727353185145]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 10 - Conservative",{"$f":" $N$46*(L199+L329)","v":2773.3436221869811},2710.1386889915611,2664.890635453407,2619.6425819152528,2574.3945283770981,2529.146474838944,2483.8984213007898,2438.6503677626356,2393.402314224481,2348.1542606863268,2302.9062071481726,2257.6581536100171,2194.9791685669143,2132.3001835238115,2069.6211984807087,2006.9422134376064,1944.2632283945038,1881.5842433514015,1818.9052583082989,1756.2262732651966,1693.547288222094,1630.8683031789917,1568.1893181358892,1505.5103330927868,1442.8313480496845,1380.1523630065819,1317.4733779634796,1254.794392920377,1192.1154078772747,1129.4364228341722,1066.7574377910698,1004.0784527479665]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 9 - Advanced",{"$f":" $N$46*(L200+L330)","v":2773.3436221869811},2710.1386889915611,2517.2715474455904,2324.4044058996192,2131.537264353648,1938.670122807677,1745.802981261706,1552.9358397157348,1360.0686981697638,1167.2015566237928,974.33441507782186,781.46727353185145,769.57854792014541,757.68982230843949,745.80109669673357,733.91237108502764,722.02364547332161,710.13491986161569,698.24619424990976,686.35746863820384,674.4687430264978,662.58001741479188,650.69129180308596,638.80256619138004,626.913840579674,615.02511496796808,603.13638935626216,591.24766374455612,579.3589381328502,567.47021252114428,555.58148690943835,543.69276129773323]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 9 - Moderate",{"$f":" $N$46*(L201+L331)","v":2773.3436221869811},2710.1386889915611,2539.5326653672018,2368.9266417428421,2198.3206181184823,2027.7145944941228,1857.1085708697635,1686.502547245404,1515.8965236210447,1345.2904999966852,1174.6844763723259,1004.0784527479665,992.94789378716075,981.81733482635502,970.68677586554929,959.55621690474356,948.42565794393784,937.29509898313211,926.16454002232638,915.03398106152065,903.90342210071492,892.77286313990919,881.64230417910346,870.51174521829773,859.381186257492,848.25062729668628,837.12006833588055,825.98950937507482,814.8589504142692,803.72839145346347,792.59783249265774,781.46727353185145]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 9 - Conservative",{"$f":" $N$46*(L202+L332)","v":2773.3436221869811},2710.1386889915611,2664.890635453407,2619.6425819152528,2574.3945283770981,2529.146474838944,2483.8984213007898,2438.6503677626356,2393.402314224481,2348.1542606863268,2302.9062071481726,2257.6581536100171,2194.9791685669143,2132.3001835238115,2069.6211984807087,2006.9422134376064,1944.2632283945038,1881.5842433514015,1818.9052583082989,1756.2262732651966,1693.547288222094,1630.8683031789917,1568.1893181358892,1505.5103330927868,1442.8313480496845,1380.1523630065819,1317.4733779634796,1254.794392920377,1192.1154078772747,1129.4364228341722,1066.7574377910698,1004.0784527479665]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 8 - Advanced",{"$f":" $N$46*(L203+L333)","v":2773.3436221869811},2710.1386889915611,2517.2715474455904,2324.4044058996192,2131.537264353648,1938.670122807677,1745.802981261706,1552.9358397157348,1360.0686981697638,1167.2015566237928,974.33441507782186,781.46727353185145,769.57854792014541,757.68982230843949,745.80109669673357,733.91237108502764,722.02364547332161,710.13491986161569,698.24619424990976,686.35746863820384,674.4687430264978,662.58001741479188,650.69129180308596,638.80256619138004,626.913840579674,615.02511496796808,603.13638935626216,591.24766374455612,579.3589381328502,567.47021252114428,555.58148690943835,543.69276129773323]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 8 - Moderate",{"$f":" $N$46*(L204+L334)","v":2773.3436221869811},2710.1386889915611,2539.5326653672018,2368.9266417428421,2198.3206181184823,2027.7145944941228,1857.1085708697635,1686.502547245404,1515.8965236210447,1345.2904999966852,1174.6844763723259,1004.0784527479665,992.94789378716075,981.81733482635502,970.68677586554929,959.55621690474356,948.42565794393784,937.29509898313211,926.16454002232638,915.03398106152065,903.90342210071492,892.77286313990919,881.64230417910346,870.51174521829773,859.381186257492,848.25062729668628,837.12006833588055,825.98950937507482,814.8589504142692,803.72839145346347,792.59783249265774,781.46727353185145]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 8 - Conservative",{"$f":" $N$46*(L205+L335)","v":2773.3436221869811},2710.1386889915611,2664.890635453407,2619.6425819152528,2574.3945283770981,2529.146474838944,2483.8984213007898,2438.6503677626356,2393.402314224481,2348.1542606863268,2302.9062071481726,2257.6581536100171,2194.9791685669143,2132.3001835238115,2069.6211984807087,2006.9422134376064,1944.2632283945038,1881.5842433514015,1818.9052583082989,1756.2262732651966,1693.547288222094,1630.8683031789917,1568.1893181358892,1505.5103330927868,1442.8313480496845,1380.1523630065819,1317.4733779634796,1254.794392920377,1192.1154078772747,1129.4364228341722,1066.7574377910698,1004.0784527479665]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 7 - Advanced",{"$f":" $N$46*(L206+L336)","v":2773.3436221869811},2710.1386889915611,2517.2715474455904,2324.4044058996192,2131.537264353648,1938.670122807677,1745.802981261706,1552.9358397157348,1360.0686981697638,1167.2015566237928,974.33441507782186,781.46727353185145,769.57854792014541,757.68982230843949,745.80109669673357,733.91237108502764,722.02364547332161,710.13491986161569,698.24619424990976,686.35746863820384,674.4687430264978,662.58001741479188,650.69129180308596,638.80256619138004,626.913840579674,615.02511496796808,603.13638935626216,591.24766374455612,579.3589381328502,567.47021252114428,555.58148690943835,543.69276129773323]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 7 - Moderate",{"$f":" $N$46*(L207+L337)","v":2773.3436221869811},2710.1386889915611,2539.5326653672018,2368.9266417428421,2198.3206181184823,2027.7145944941228,1857.1085708697635,1686.502547245404,1515.8965236210447,1345.2904999966852,1174.6844763723259,1004.0784527479665,992.94789378716075,981.81733482635502,970.68677586554929,959.55621690474356,948.42565794393784,937.29509898313211,926.16454002232638,915.03398106152065,903.90342210071492,892.77286313990919,881.64230417910346,870.51174521829773,859.381186257492,848.25062729668628,837.12006833588055,825.98950937507482,814.8589504142692,803.72839145346347,792.59783249265774,781.46727353185145]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 7 - Conservative",{"$f":" $N$46*(L208+L338)","v":2773.3436221869811},2710.1386889915611,2664.890635453407,2619.6425819152528,2574.3945283770981,2529.146474838944,2483.8984213007898,2438.6503677626356,2393.402314224481,2348.1542606863268,2302.9062071481726,2257.6581536100171,2194.9791685669143,2132.3001835238115,2069.6211984807087,2006.9422134376064,1944.2632283945038,1881.5842433514015,1818.9052583082989,1756.2262732651966,1693.547288222094,1630.8683031789917,1568.1893181358892,1505.5103330927868,1442.8313480496845,1380.1523630065819,1317.4733779634796,1254.794392920377,1192.1154078772747,1129.4364228341722,1066.7574377910698,1004.0784527479665]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 6 - Advanced",{"$f":" $N$46*(L209+L339)","v":2773.3436221869811},2710.1386889915611,2517.2715474455904,2324.4044058996192,2131.537264353648,1938.670122807677,1745.802981261706,1552.9358397157348,1360.0686981697638,1167.2015566237928,974.33441507782186,781.46727353185145,769.57854792014541,757.68982230843949,745.80109669673357,733.91237108502764,722.02364547332161,710.13491986161569,698.24619424990976,686.35746863820384,674.4687430264978,662.58001741479188,650.69129180308596,638.80256619138004,626.913840579674,615.02511496796808,603.13638935626216,591.24766374455612,579.3589381328502,567.47021252114428,555.58148690943835,543.69276129773323]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 6 - Moderate",{"$f":" $N$46*(L210+L340)","v":2773.3436221869811},2710.1386889915611,2539.5326653672018,2368.9266417428421,2198.3206181184823,2027.7145944941228,1857.1085708697635,1686.502547245404,1515.8965236210447,1345.2904999966852,1174.6844763723259,1004.0784527479665,992.94789378716075,981.81733482635502,970.68677586554929,959.55621690474356,948.42565794393784,937.29509898313211,926.16454002232638,915.03398106152065,903.90342210071492,892.77286313990919,881.64230417910346,870.51174521829773,859.381186257492,848.25062729668628,837.12006833588055,825.98950937507482,814.8589504142692,803.72839145346347,792.59783249265774,781.46727353185145]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 6 - Conservative",{"$f":" $N$46*(L211+L341)","v":2773.3436221869811},2710.1386889915611,2664.890635453407,2619.6425819152528,2574.3945283770981,2529.146474838944,2483.8984213007898,2438.6503677626356,2393.402314224481,2348.1542606863268,2302.9062071481726,2257.6581536100171,2194.9791685669143,2132.3001835238115,2069.6211984807087,2006.9422134376064,1944.2632283945038,1881.5842433514015,1818.9052583082989,1756.2262732651966,1693.547288222094,1630.8683031789917,1568.1893181358892,1505.5103330927868,1442.8313480496845,1380.1523630065819,1317.4733779634796,1254.794392920377,1192.1154078772747,1129.4364228341722,1066.7574377910698,1004.0784527479665]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 5 - Advanced",{"$f":" $N$46*(L212+L342)","v":2773.3436221869811},{"$f":" $N$46*(M212+M342)","v":2710.1386889915611},2517.2715474455904,2324.4044058996192,2131.537264353648,1938.670122807677,1745.802981261706,1552.9358397157348,1360.0686981697638,1167.2015566237928,974.33441507782186,781.46727353185145,769.57854792014541,757.68982230843949,745.80109669673357,733.91237108502764,722.02364547332161,710.13491986161569,698.24619424990976,686.35746863820384,674.4687430264978,662.58001741479188,650.69129180308596,638.80256619138004,626.913840579674,615.02511496796808,603.13638935626216,591.24766374455612,579.3589381328502,567.47021252114428,555.58148690943835,543.69276129773323]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 5 - Moderate",{"$f":" $N$46*(L213+L343)","v":2773.3436221869811},2710.1386889915611,2539.5326653672018,2368.9266417428421,2198.3206181184823,2027.7145944941228,1857.1085708697635,1686.502547245404,1515.8965236210447,1345.2904999966852,1174.6844763723259,1004.0784527479665,992.94789378716075,981.81733482635502,970.68677586554929,959.55621690474356,948.42565794393784,937.29509898313211,926.16454002232638,915.03398106152065,903.90342210071492,892.77286313990919,881.64230417910346,870.51174521829773,859.381186257492,848.25062729668628,837.12006833588055,825.98950937507482,814.8589504142692,803.72839145346347,792.59783249265774,781.46727353185145]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 5 - Conservative",{"$f":" $N$46*(L214+L344)","v":2773.3436221869811},2710.1386889915611,2664.890635453407,2619.6425819152528,2574.3945283770981,2529.146474838944,2483.8984213007898,2438.6503677626356,2393.402314224481,2348.1542606863268,2302.9062071481726,2257.6581536100171,2194.9791685669143,2132.3001835238115,2069.6211984807087,2006.9422134376064,1944.2632283945038,1881.5842433514015,1818.9052583082989,1756.2262732651966,1693.547288222094,1630.8683031789917,1568.1893181358892,1505.5103330927868,1442.8313480496845,1380.1523630065819,1317.4733779634796,1254.794392920377,1192.1154078772747,1129.4364228341722,1066.7574377910698,1004.0784527479665]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 4 - Advanced",{"$f":" $N$46*(L215+L345)","v":2773.3436221869811},2710.1386889915611,2517.2715474455904,2324.4044058996192,2131.537264353648,1938.670122807677,1745.802981261706,1552.9358397157348,1360.0686981697638,1167.2015566237928,974.33441507782186,781.46727353185145,769.57854792014541,757.68982230843949,745.80109669673357,733.91237108502764,722.02364547332161,710.13491986161569,698.24619424990976,686.35746863820384,674.4687430264978,662.58001741479188,650.69129180308596,638.80256619138004,626.913840579674,615.02511496796808,603.13638935626216,591.24766374455612,579.3589381328502,567.47021252114428,555.58148690943835,543.69276129773323]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 4 - Moderate",{"$f":" $N$46*(L216+L346)","v":2773.3436221869811},2710.1386889915611,2539.5326653672018,2368.9266417428421,2198.3206181184823,2027.7145944941228,1857.1085708697635,1686.502547245404,1515.8965236210447,1345.2904999966852,1174.6844763723259,1004.0784527479665,992.94789378716075,981.81733482635502,970.68677586554929,959.55621690474356,948.42565794393784,937.29509898313211,926.16454002232638,915.03398106152065,903.90342210071492,892.77286313990919,881.64230417910346,870.51174521829773,859.381186257492,848.25062729668628,837.12006833588055,825.98950937507482,814.8589504142692,803.72839145346347,792.59783249265774,781.46727353185145]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 4 - Conservative",{"$f":" $N$46*(L217+L347)","v":2773.3436221869811},2710.1386889915611,2664.890635453407,2619.6425819152528,2574.3945283770981,2529.146474838944,2483.8984213007898,2438.6503677626356,2393.402314224481,2348.1542606863268,2302.9062071481726,2257.6581536100171,2194.9791685669143,2132.3001835238115,2069.6211984807087,2006.9422134376064,1944.2632283945038,1881.5842433514015,1818.9052583082989,1756.2262732651966,1693.547288222094,1630.8683031789917,1568.1893181358892,1505.5103330927868,1442.8313480496845,1380.1523630065819,1317.4733779634796,1254.794392920377,1192.1154078772747,1129.4364228341722,1066.7574377910698,1004.0784527479665]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 3 - Advanced",{"$f":" $N$46*(L218+L348)","v":2773.3436221869811},2710.1386889915611,2517.2715474455904,2324.4044058996192,2131.537264353648,1938.670122807677,1745.802981261706,1552.9358397157348,1360.0686981697638,1167.2015566237928,974.33441507782186,781.46727353185145,769.57854792014541,757.68982230843949,745.80109669673357,733.91237108502764,722.02364547332161,710.13491986161569,698.24619424990976,686.35746863820384,674.4687430264978,662.58001741479188,650.69129180308596,638.80256619138004,626.913840579674,615.02511496796808,603.13638935626216,591.24766374455612,579.3589381328502,567.47021252114428,555.58148690943835,543.69276129773323]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 3 - Moderate",{"$f":" $N$46*(L219+L349)","v":2773.3436221869811},2710.1386889915611,2539.5326653672018,2368.9266417428421,2198.3206181184823,2027.7145944941228,1857.1085708697635,1686.502547245404,1515.8965236210447,1345.2904999966852,1174.6844763723259,1004.0784527479665,992.94789378716075,981.81733482635502,970.68677586554929,959.55621690474356,948.42565794393784,937.29509898313211,926.16454002232638,915.03398106152065,903.90342210071492,892.77286313990919,881.64230417910346,870.51174521829773,859.381186257492,848.25062729668628,837.12006833588055,825.98950937507482,814.8589504142692,803.72839145346347,792.59783249265774,781.46727353185145]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 3 - Conservative",{"$f":" $N$46*(L220+L350)","v":2773.3436221869811},2710.1386889915611,2664.890635453407,2619.6425819152528,2574.3945283770981,2529.146474838944,2483.8984213007898,2438.6503677626356,2393.402314224481,2348.1542606863268,2302.9062071481726,2257.6581536100171,2194.9791685669143,2132.3001835238115,2069.6211984807087,2006.9422134376064,1944.2632283945038,1881.5842433514015,1818.9052583082989,1756.2262732651966,1693.547288222094,1630.8683031789917,1568.1893181358892,1505.5103330927868,1442.8313480496845,1380.1523630065819,1317.4733779634796,1254.794392920377,1192.1154078772747,1129.4364228341722,1066.7574377910698,1004.0784527479665]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 2 - Advanced",{"$f":" $N$46*(L221+L351)","v":2773.3436221869811},2710.1386889915611,2517.2715474455904,2324.4044058996192,2131.537264353648,1938.670122807677,1745.802981261706,1552.9358397157348,1360.0686981697638,1167.2015566237928,974.33441507782186,781.46727353185145,769.57854792014541,757.68982230843949,745.80109669673357,733.91237108502764,722.02364547332161,710.13491986161569,698.24619424990976,686.35746863820384,674.4687430264978,662.58001741479188,650.69129180308596,638.80256619138004,626.913840579674,615.02511496796808,603.13638935626216,591.24766374455612,579.3589381328502,567.47021252114428,555.58148690943835,543.69276129773323]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 2 - Moderate",{"$f":" $N$46*(L222+L352)","v":2773.3436221869811},2710.1386889915611,2539.5326653672018,2368.9266417428421,2198.3206181184823,2027.7145944941228,1857.1085708697635,1686.502547245404,1515.8965236210447,1345.2904999966852,1174.6844763723259,1004.0784527479665,992.94789378716075,981.81733482635502,970.68677586554929,959.55621690474356,948.42565794393784,937.29509898313211,926.16454002232638,915.03398106152065,903.90342210071492,892.77286313990919,881.64230417910346,870.51174521829773,859.381186257492,848.25062729668628,837.12006833588055,825.98950937507482,814.8589504142692,803.72839145346347,792.59783249265774,781.46727353185145]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 2 - Conservative",{"$f":" $N$46*(L223+L353)","v":2773.3436221869811},2710.1386889915611,2664.890635453407,2619.6425819152528,2574.3945283770981,2529.146474838944,2483.8984213007898,2438.6503677626356,2393.402314224481,2348.1542606863268,2302.9062071481726,2257.6581536100171,2194.9791685669143,2132.3001835238115,2069.6211984807087,2006.9422134376064,1944.2632283945038,1881.5842433514015,1818.9052583082989,1756.2262732651966,1693.547288222094,1630.8683031789917,1568.1893181358892,1505.5103330927868,1442.8313480496845,1380.1523630065819,1317.4733779634796,1254.794392920377,1192.1154078772747,1129.4364228341722,1066.7574377910698,1004.0784527479665]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 1 - Advanced",{"$f":" $N$46*(L224+L354)","v":2773.3436221869811},2710.1386889915611,2517.2715474455904,2324.4044058996192,2131.537264353648,1938.670122807677,1745.802981261706,1552.9358397157348,1360.0686981697638,1167.2015566237928,974.33441507782186,781.46727353185145,769.57854792014541,757.68982230843949,745.80109669673357,733.91237108502764,722.02364547332161,710.13491986161569,698.24619424990976,686.35746863820384,674.4687430264978,662.58001741479188,650.69129180308596,638.80256619138004,626.913840579674,615.02511496796808,603.13638935626216,591.24766374455612,579.3589381328502,567.47021252114428,555.58148690943835,543.69276129773323]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 1 - Moderate",{"$f":" $N$46*(L225+L355)","v":2773.3436221869811},2710.1386889915611,2539.5326653672018,2368.9266417428421,2198.3206181184823,2027.7145944941228,1857.1085708697635,1686.502547245404,1515.8965236210447,1345.2904999966852,1174.6844763723259,1004.0784527479665,992.94789378716075,981.81733482635502,970.68677586554929,959.55621690474356,948.42565794393784,937.29509898313211,926.16454002232638,915.03398106152065,903.90342210071492,892.77286313990919,881.64230417910346,870.51174521829773,859.381186257492,848.25062729668628,837.12006833588055,825.98950937507482,814.8589504142692,803.72839145346347,792.59783249265774,781.46727353185145]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 1 - Conservative",{"$f":" $N$46*(L226+L356)","v":2773.3436221869811},2710.1386889915611,2664.890635453407,2619.6425819152528,2574.3945283770981,2529.146474838944,2483.8984213007898,2438.6503677626356,2393.402314224481,2348.1542606863268,2302.9062071481726,2257.6581536100171,2194.9791685669143,2132.3001835238115,2069.6211984807087,2006.9422134376064,1944.2632283945038,1881.5842433514015,1818.9052583082989,1756.2262732651966,1693.547288222094,1630.8683031789917,1568.1893181358892,1505.5103330927868,1442.8313480496845,1380.1523630065819,1317.4733779634796,1254.794392920377,1192.1154078772747,1129.4364228341722,1066.7574377910698,1004.0784527479665]
[]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)","Residential PV - Class 10 - Advanced",2773.3436221869811,2710.1386889915611,2517.2715474455904,2324.4044058996192,2131.537264353648,1938.670122807677,1745.802981261706,1552.9358397157348,1360.0686981697638,1167.2015566237928,974.33441507782186,781.46727353185145,769.57854792014541,757.68982230843949,745.80109669673357,733.91237108502764,722.02364547332161,710.13491986161569,698.24619424990976,686.35746863820384,674.4687430264978,662.58001741479188,650.69129180308596,638.80256619138004,626.913840579674,615.02511496796808,603.13638935626216,591.24766374455612,579.3589381328502,567.47021252114428,555.58148690943835,543.69276129773323]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 10 - Moderate",2773.3436221869811,2710.1386889915611,2539.5326653672018,2368.9266417428421,2198.3206181184823,2027.7145944941228,1857.1085708697635,1686.502547245404,1515.8965236210447,1345.2904999966852,1174.6844763723259,1004.0784527479665,992.94789378716075,981.81733482635502,970.68677586554929,959.55621690474356,948.42565794393784,937.29509898313211,926.16454002232638,915.03398106152065,903.90342210071492,892.77286313990919,881.64230417910346,870.51174521829773,859.381186257492,848.25062729668628,837.12006833588055,825.98950937507482,814.8589504142692,803.72839145346347,792.59783249265774,781.46727353185145]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 10 - Conservative",2773.3436221869811,2710.1386889915611,2664.890635453407,2619.6425819152528,2574.3945283770981,2529.146474838944,2483.8984213007898,2438.6503677626356,2393.402314224481,2348.1542606863268,2302.9062071481726,2257.6581536100171,2194.9791685669143,2132.3001835238115,2069.6211984807087,2006.9422134376064,1944.2632283945038,1881.5842433514015,1818.9052583082989,1756.2262732651966,1693.547288222094,1630.8683031789917,1568.1893181358892,1505.5103330927868,1442.8313480496845,1380.1523630065819,1317.4733779634796,1254.794392920377,1192.1154078772747,1129.4364228341722,1066.7574377910698,1004.0784527479665]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 9 - Advanced",{"$f":"L197","v":2773.3436221869811},2710.1386889915611,2517.2715474455904,2324.4044058996192,2131.537264353648,1938.670122807677,1745.802981261706,1552.9358397157348,1360.0686981697638,1167.2015566237928,974.33441507782186,781.46727353185145,769.57854792014541,757.68982230843949,745.80109669673357,733.91237108502764,722.02364547332161,710.13491986161569,698.24619424990976,686.35746863820384,674.4687430264978,662.58001741479188,650.69129180308596,638.80256619138004,626.913840579674,615.02511496796808,603.13638935626216,591.24766374455612,579.3589381328502,567.47021252114428,555.58148690943835,543.69276129773323]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 9 - Moderate",{"$f":"L198","v":2773.3436221869811},2710.1386889915611,2539.5326653672018,2368.9266417428421,2198.3206181184823,2027.7145944941228,1857.1085708697635,1686.502547245404,1515.8965236210447,1345.2904999966852,1174.6844763723259,1004.0784527479665,992.94789378716075,981.81733482635502,970.68677586554929,959.55621690474356,948.42565794393784,937.29509898313211,926.16454002232638,915.03398106152065,903.90342210071492,892.77286313990919,881.64230417910346,870.51174521829773,859.381186257492,848.25062729668628,837.12006833588055,825.98950937507482,814.8589504142692,803.72839145346347,792.59783249265774,781.46727353185145]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 9 - Conservative",{"$f":"L199","v":2773.3436221869811},2710.1386889915611,2664.890635453407,2619.6425819152528,2574.3945283770981,2529.146474838944,2483.8984213007898,2438.6503677626356,2393.402314224481,2348.1542606863268,2302.9062071481726,2257.6581536100171,2194.9791685669143,2132.3001835238115,2069.6211984807087,2006.9422134376064,1944.2632283945038,1881.5842433514015,1818.9052583082989,1756.2262732651966,1693.547288222094,1630.8683031789917,1568.1893181358892,1505.5103330927868,1442.8313480496845,1380.1523630065819,1317.4733779634796,1254.794392920377,1192.1154078772747,1129.4364228341722,1066.7574377910698,1004.0784527479665]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 8 - Advanced",{"$f":"L200","v":2773.3436221869811},2710.1386889915611,2517.2715474455904,2324.4044058996192,2131.537264353648,1938.670122807677,1745.802981261706,1552.9358397157348,1360.0686981697638,1167.2015566237928,974.33441507782186,781.46727353185145,769.57854792014541,757.68982230843949,745.80109669673357,733.91237108502764,722.02364547332161,710.13491986161569,698.24619424990976,686.35746863820384,674.4687430264978,662.58001741479188,650.69129180308596,638.80256619138004,626.913840579674,615.02511496796808,603.13638935626216,591.24766374455612,579.3589381328502,567.47021252114428,555.58148690943835,543.69276129773323]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 8 - Moderate",{"$f":"L201","v":2773.3436221869811},2710.1386889915611,2539.5326653672018,2368.9266417428421,2198.3206181184823,2027.7145944941228,1857.1085708697635,1686.502547245404,1515.8965236210447,1345.2904999966852,1174.6844763723259,1004.0784527479665,992.94789378716075,981.81733482635502,970.68677586554929,959.55621690474356,948.42565794393784,937.29509898313211,926.16454002232638,915.03398106152065,903.90342210071492,892.77286313990919,881.64230417910346,870.51174521829773,859.381186257492,848.25062729668628,837.12006833588055,825.98950937507482,814.8589504142692,803.72839145346347,792.59783249265774,781.46727353185145]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 8 - Conservative",{"$f":"L202","v":2773.3436221869811},2710.1386889915611,2664.890635453407,2619.6425819152528,2574.3945283770981,2529.146474838944,2483.8984213007898,2438.6503677626356,2393.402314224481,2348.1542606863268,2302.9062071481726,2257.6581536100171,2194.9791685669143,2132.3001835238115,2069.6211984807087,2006.9422134376064,1944.2632283945038,1881.5842433514015,1818.9052583082989,1756.2262732651966,1693.547288222094,1630.8683031789917,1568.1893181358892,1505.5103330927868,1442.8313480496845,1380.1523630065819,1317.4733779634796,1254.794392920377,1192.1154078772747,1129.4364228341722,1066.7574377910698,1004.0784527479665]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 7 - Advanced",{"$f":"L203","v":2773.3436221869811},2710.1386889915611,2517.2715474455904,2324.4044058996192,2131.537264353648,1938.670122807677,1745.802981261706,1552.9358397157348,1360.0686981697638,1167.2015566237928,974.33441507782186,781.46727353185145,769.57854792014541,757.68982230843949,745.80109669673357,733.91237108502764,722.02364547332161,710.13491986161569,698.24619424990976,686.35746863820384,674.4687430264978,662.58001741479188,650.69129180308596,638.80256619138004,626.913840579674,615.02511496796808,603.13638935626216,591.24766374455612,579.3589381328502,567.47021252114428,555.58148690943835,543.69276129773323]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 7 - Moderate",{"$f":"L204","v":2773.3436221869811},2710.1386889915611,2539.5326653672018,2368.9266417428421,2198.3206181184823,2027.7145944941228,1857.1085708697635,1686.502547245404,1515.8965236210447,1345.2904999966852,1174.6844763723259,1004.0784527479665,992.94789378716075,981.81733482635502,970.68677586554929,959.55621690474356,948.42565794393784,937.29509898313211,926.16454002232638,915.03398106152065,903.90342210071492,892.77286313990919,881.64230417910346,870.51174521829773,859.381186257492,848.25062729668628,837.12006833588055,825.98950937507482,814.8589504142692,803.72839145346347,792.59783249265774,781.46727353185145]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 7 - Conservative",{"$f":"L205","v":2773.3436221869811},2710.1386889915611,2664.890635453407,2619.6425819152528,2574.3945283770981,2529.146474838944,2483.8984213007898,2438.6503677626356,2393.402314224481,2348.1542606863268,2302.9062071481726,2257.6581536100171,2194.9791685669143,2132.3001835238115,2069.6211984807087,2006.9422134376064,1944.2632283945038,1881.5842433514015,1818.9052583082989,1756.2262732651966,1693.547288222094,1630.8683031789917,1568.1893181358892,1505.5103330927868,1442.8313480496845,1380.1523630065819,1317.4733779634796,1254.794392920377,1192.1154078772747,1129.4364228341722,1066.7574377910698,1004.0784527479665]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 6 - Advanced",{"$f":"L206","v":2773.3436221869811},2710.1386889915611,2517.2715474455904,2324.4044058996192,2131.537264353648,1938.670122807677,1745.802981261706,1552.9358397157348,1360.0686981697638,1167.2015566237928,974.33441507782186,781.46727353185145,769.57854792014541,757.68982230843949,745.80109669673357,733.91237108502764,722.02364547332161,710.13491986161569,698.24619424990976,686.35746863820384,674.4687430264978,662.58001741479188,650.69129180308596,638.80256619138004,626.913840579674,615.02511496796808,603.13638935626216,591.24766374455612,579.3589381328502,567.47021252114428,555.58148690943835,543.69276129773323]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 6 - Moderate",{"$f":"L207","v":2773.3436221869811},2710.1386889915611,2539.5326653672018,2368.9266417428421,2198.3206181184823,2027.7145944941228,1857.1085708697635,1686.502547245404,1515.8965236210447,1345.2904999966852,1174.6844763723259,1004.0784527479665,992.94789378716075,981.81733482635502,970.68677586554929,959.55621690474356,948.42565794393784,937.29509898313211,926.16454002232638,915.03398106152065,903.90342210071492,892.77286313990919,881.64230417910346,870.51174521829773,859.381186257492,848.25062729668628,837.12006833588055,825.98950937507482,814.8589504142692,803.72839145346347,792.59783249265774,781.46727353185145]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 6 - Conservative",{"$f":"L208","v":2773.3436221869811},2710.1386889915611,2664.890635453407,2619.6425819152528,2574.3945283770981,2529.146474838944,2483.8984213007898,2438.6503677626356,2393.402314224481,2348.1542606863268,2302.9062071481726,2257.6581536100171,2194.9791685669143,2132.3001835238115,2069.6211984807087,2006.9422134376064,1944.2632283945038,1881.5842433514015,1818.9052583082989,1756.2262732651966,1693.547288222094,1630.8683031789917,1568.1893181358892,1505.5103330927868,1442.8313480496845,1380.1523630065819,1317.4733779634796,1254.794392920377,1192.1154078772747,1129.4364228341722,1066.7574377910698,1004.0784527479665]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 5 - Advanced",{"$f":"L209","v":2773.3436221869811},2710.1386889915611,2517.2715474455904,2324.4044058996192,2131.537264353648,1938.670122807677,1745.802981261706,1552.9358397157348,1360.0686981697638,1167.2015566237928,974.33441507782186,781.46727353185145,769.57854792014541,757.68982230843949,745.80109669673357,733.91237108502764,722.02364547332161,710.13491986161569,698.24619424990976,686.35746863820384,674.4687430264978,662.58001741479188,650.69129180308596,638.80256619138004,626.913840579674,615.02511496796808,603.13638935626216,591.24766374455612,579.3589381328502,567.47021252114428,555.58148690943835,543.69276129773323]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 5 - Moderate",{"$f":"L210","v":2773.3436221869811},2710.1386889915611,2539.5326653672018,2368.9266417428421,2198.3206181184823,2027.7145944941228,1857.1085708697635,1686.502547245404,1515.8965236210447,1345.2904999966852,1174.6844763723259,1004.0784527479665,992.94789378716075,981.81733482635502,970.68677586554929,959.55621690474356,948.42565794393784,937.29509898313211,926.16454002232638,915.03398106152065,903.90342210071492,892.77286313990919,881.64230417910346,870.51174521829773,859.381186257492,848.25062729668628,837.12006833588055,825.98950937507482,814.8589504142692,803.72839145346347,792.59783249265774,781.46727353185145]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 5 - Conservative",{"$f":"L211","v":2773.3436221869811},2710.1386889915611,2664.890635453407,2619.6425819152528,2574.3945283770981,2529.146474838944,2483.8984213007898,2438.6503677626356,2393.402314224481,2348.1542606863268,2302.9062071481726,2257.6581536100171,2194.9791685669143,2132.3001835238115,2069.6211984807087,2006.9422134376064,1944.2632283945038,1881.5842433514015,1818.9052583082989,1756.2262732651966,1693.547288222094,1630.8683031789917,1568.1893181358892,1505.5103330927868,1442.8313480496845,1380.1523630065819,1317.4733779634796,1254.794392920377,1192.1154078772747,1129.4364228341722,1066.7574377910698,1004.0784527479665]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 4 - Advanced",{"$f":"L212","v":2773.3436221869811},2710.1386889915611,2517.2715474455904,2324.4044058996192,2131.537264353648,1938.670122807677,1745.802981261706,1552.9358397157348,1360.0686981697638,1167.2015566237928,974.33441507782186,781.46727353185145,769.57854792014541,757.68982230843949,745.80109669673357,733.91237108502764,722.02364547332161,710.13491986161569,698.24619424990976,686.35746863820384,674.4687430264978,662.58001741479188,650.69129180308596,638.80256619138004,626.913840579674,615.02511496796808,603.13638935626216,591.24766374455612,579.3589381328502,567.47021252114428,555.58148690943835,543.69276129773323]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 4 - Moderate",{"$f":"L213","v":2773.3436221869811},2710.1386889915611,2539.5326653672018,2368.9266417428421,2198.3206181184823,2027.7145944941228,1857.1085708697635,1686.502547245404,1515.8965236210447,1345.2904999966852,1174.6844763723259,1004.0784527479665,992.94789378716075,981.81733482635502,970.68677586554929,959.55621690474356,948.42565794393784,937.29509898313211,926.16454002232638,915.03398106152065,903.90342210071492,892.77286313990919,881.64230417910346,870.51174521829773,859.381186257492,848.25062729668628,837.12006833588055,825.98950937507482,814.8589504142692,803.72839145346347,792.59783249265774,781.46727353185145]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 4 - Conservative",{"$f":"L214","v":2773.3436221869811},2710.1386889915611,2664.890635453407,2619.6425819152528,2574.3945283770981,2529.146474838944,2483.8984213007898,2438.6503677626356,2393.402314224481,2348.1542606863268,2302.9062071481726,2257.6581536100171,2194.9791685669143,2132.3001835238115,2069.6211984807087,2006.9422134376064,1944.2632283945038,1881.5842433514015,1818.9052583082989,1756.2262732651966,1693.547288222094,1630.8683031789917,1568.1893181358892,1505.5103330927868,1442.8313480496845,1380.1523630065819,1317.4733779634796,1254.794392920377,1192.1154078772747,1129.4364228341722,1066.7574377910698,1004.0784527479665]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 3 - Advanced",{"$f":"L215","v":2773.3436221869811},2710.1386889915611,2517.2715474455904,2324.4044058996192,2131.537264353648,1938.670122807677,1745.802981261706,1552.9358397157348,1360.0686981697638,1167.2015566237928,974.33441507782186,781.46727353185145,769.57854792014541,757.68982230843949,745.80109669673357,733.91237108502764,722.02364547332161,710.13491986161569,698.24619424990976,686.35746863820384,674.4687430264978,662.58001741479188,650.69129180308596,638.80256619138004,626.913840579674,615.02511496796808,603.13638935626216,591.24766374455612,579.3589381328502,567.47021252114428,555.58148690943835,543.69276129773323]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 3 - Moderate",{"$f":"L216","v":2773.3436221869811},2710.1386889915611,2539.5326653672018,2368.9266417428421,2198.3206181184823,2027.7145944941228,1857.1085708697635,1686.502547245404,1515.8965236210447,1345.2904999966852,1174.6844763723259,1004.0784527479665,992.94789378716075,981.81733482635502,970.68677586554929,959.55621690474356,948.42565794393784,937.29509898313211,926.16454002232638,915.03398106152065,903.90342210071492,892.77286313990919,881.64230417910346,870.51174521829773,859.381186257492,848.25062729668628,837.12006833588055,825.98950937507482,814.8589504142692,803.72839145346347,792.59783249265774,781.46727353185145]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 3 - Conservative",{"$f":"L217","v":2773.3436221869811},2710.1386889915611,2664.890635453407,2619.6425819152528,2574.3945283770981,2529.146474838944,2483.8984213007898,2438.6503677626356,2393.402314224481,2348.1542606863268,2302.9062071481726,2257.6581536100171,2194.9791685669143,2132.3001835238115,2069.6211984807087,2006.9422134376064,1944.2632283945038,1881.5842433514015,1818.9052583082989,1756.2262732651966,1693.547288222094,1630.8683031789917,1568.1893181358892,1505.5103330927868,1442.8313480496845,1380.1523630065819,1317.4733779634796,1254.794392920377,1192.1154078772747,1129.4364228341722,1066.7574377910698,1004.0784527479665]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 2 - Advanced",{"$f":"L218","v":2773.3436221869811},2710.1386889915611,2517.2715474455904,2324.4044058996192,2131.537264353648,1938.670122807677,1745.802981261706,1552.9358397157348,1360.0686981697638,1167.2015566237928,974.33441507782186,781.46727353185145,769.57854792014541,757.68982230843949,745.80109669673357,733.91237108502764,722.02364547332161,710.13491986161569,698.24619424990976,686.35746863820384,674.4687430264978,662.58001741479188,650.69129180308596,638.80256619138004,626.913840579674,615.02511496796808,603.13638935626216,591.24766374455612,579.3589381328502,567.47021252114428,555.58148690943835,543.69276129773323]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 2 - Moderate",{"$f":"L219","v":2773.3436221869811},2710.1386889915611,2539.5326653672018,2368.9266417428421,2198.3206181184823,2027.7145944941228,1857.1085708697635,1686.502547245404,1515.8965236210447,1345.2904999966852,1174.6844763723259,1004.0784527479665,992.94789378716075,981.81733482635502,970.68677586554929,959.55621690474356,948.42565794393784,937.29509898313211,926.16454002232638,915.03398106152065,903.90342210071492,892.77286313990919,881.64230417910346,870.51174521829773,859.381186257492,848.25062729668628,837.12006833588055,825.98950937507482,814.8589504142692,803.72839145346347,792.59783249265774,781.46727353185145]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 2 - Conservative",{"$f":"L220","v":2773.3436221869811},2710.1386889915611,2664.890635453407,2619.6425819152528,2574.3945283770981,2529.146474838944,2483.8984213007898,2438.6503677626356,2393.402314224481,2348.1542606863268,2302.9062071481726,2257.6581536100171,2194.9791685669143,2132.3001835238115,2069.6211984807087,2006.9422134376064,1944.2632283945038,1881.5842433514015,1818.9052583082989,1756.2262732651966,1693.547288222094,1630.8683031789917,1568.1893181358892,1505.5103330927868,1442.8313480496845,1380.1523630065819,1317.4733779634796,1254.794392920377,1192.1154078772747,1129.4364228341722,1066.7574377910698,1004.0784527479665]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 1 - Advanced",{"$f":"L221","v":2773.3436221869811},2710.1386889915611,2517.2715474455904,2324.4044058996192,2131.537264353648,1938.670122807677,1745.802981261706,1552.9358397157348,1360.0686981697638,1167.2015566237928,974.33441507782186,781.46727353185145,769.57854792014541,757.68982230843949,745.80109669673357,733.91237108502764,722.02364547332161,710.13491986161569,698.24619424990976,686.35746863820384,674.4687430264978,662.58001741479188,650.69129180308596,638.80256619138004,626.913840579674,615.02511496796808,603.13638935626216,591.24766374455612,579.3589381328502,567.47021252114428,555.58148690943835,543.69276129773323]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 1 - Moderate",{"$f":"L222","v":2773.3436221869811},2710.1386889915611,2539.5326653672018,2368.9266417428421,2198.3206181184823,2027.7145944941228,1857.1085708697635,1686.502547245404,1515.8965236210447,1345.2904999966852,1174.6844763723259,1004.0784527479665,992.94789378716075,981.81733482635502,970.68677586554929,959.55621690474356,948.42565794393784,937.29509898313211,926.16454002232638,915.03398106152065,903.90342210071492,892.77286313990919,881.64230417910346,870.51174521829773,859.381186257492,848.25062729668628,837.12006833588055,825.98950937507482,814.8589504142692,803.72839145346347,792.59783249265774,781.46727353185145]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 1 - Conservative",{"$f":"L223","v":2773.3436221869811},2710.1386889915611,2664.890635453407,2619.6425819152528,2574.3945283770981,2529.146474838944,2483.8984213007898,2438.6503677626356,2393.402314224481,2348.1542606863268,2302.9062071481726,2257.6581536100171,2194.9791685669143,2132.3001835238115,2069.6211984807087,2006.9422134376064,1944.2632283945038,1881.5842433514015,1818.9052583082989,1756.2262732651966,1693.547288222094,1630.8683031789917,1568.1893181358892,1505.5103330927868,1442.8313480496845,1380.1523630065819,1317.4733779634796,1254.794392920377,1192.1154078772747,1129.4364228341722,1066.7574377910698,1004.0784527479665]
[]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Fixed Operation and Maintenance Expenses ($/kW-yr)","Residential PV - Class 10 - Advanced",27.397029605657522,28.94,27.186493293130681,25.432986586261361,23.679479879392041,21.925973172522724,20.172466465653404,18.418959758784084,16.665453051914763,14.911946345045447,13.158439638176127,11.404932931306814,11.296843186578126,11.188753441849441,11.080663697120755,10.972573952392068,10.864484207663381,10.756394462934695,10.64830471820601,10.540214973477323,10.432125228748635,10.32403548401995,10.215945739291264,10.107855994562577,9.9997662498338897,9.8916765051052042,9.7835867603765188,9.6754970156478315,9.5674072709191442,9.4593175261904587,9.3512277814617732,9.2431380367330931]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 10 - Moderate",27.397029605657522,28.94,27.388886605257674,25.837773210515348,24.286659815773017,22.735546421030691,21.184433026288367,19.633319631546041,18.082206236803714,16.531092842061391,14.979979447319064,13.42886605257674,13.327669396513244,13.226472740449747,13.12527608438625,13.024079428322754,12.922882772259261,12.821686116195764,12.720489460132267,12.61929280406877,12.518096148005274,12.416899491941777,12.315702835878284,12.214506179814787,12.11330952375129,12.012112867687794,11.910916211624297,11.809719555560802,11.708522899497307,11.60732624343381,11.506129587370314,11.404932931306814]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 10 - Conservative",27.397029605657522,28.94,28.528614396853992,28.117228793707987,27.705843190561978,27.294457587415973,26.883071984269964,26.471686381123959,26.06030077797795,25.648915174831945,25.23752957168594,24.82614396853992,24.25628007274176,23.686416176943599,23.116552281145434,22.546688385347277,21.97682448954912,21.406960593750963,20.837096697952802,20.267232802154645,19.697368906356488,19.12750501055833,18.55764111476017,17.987777218962012,17.417913323163855,16.848049427365694,16.278185531567537,15.70832163576938,15.138457739971223,14.568593844173062,13.998729948374905,13.42886605257674]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 9 - Advanced",{"$f":"L229","v":27.397029605657522},28.94,27.186493293130681,25.432986586261361,23.679479879392041,21.925973172522724,20.172466465653404,18.418959758784084,16.665453051914763,14.911946345045447,13.158439638176127,11.404932931306814,11.296843186578126,11.188753441849441,11.080663697120755,10.972573952392068,10.864484207663381,10.756394462934695,10.64830471820601,10.540214973477323,10.432125228748635,10.32403548401995,10.215945739291264,10.107855994562577,9.9997662498338897,9.8916765051052042,9.7835867603765188,9.6754970156478315,9.5674072709191442,9.4593175261904587,9.3512277814617732,9.2431380367330931]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 9 - Moderate",{"$f":"L230","v":27.397029605657522},28.94,27.388886605257674,25.837773210515348,24.286659815773017,22.735546421030691,21.184433026288367,19.633319631546041,18.082206236803714,16.531092842061391,14.979979447319064,13.42886605257674,13.327669396513244,13.226472740449747,13.12527608438625,13.024079428322754,12.922882772259261,12.821686116195764,12.720489460132267,12.61929280406877,12.518096148005274,12.416899491941777,12.315702835878284,12.214506179814787,12.11330952375129,12.012112867687794,11.910916211624297,11.809719555560802,11.708522899497307,11.60732624343381,11.506129587370314,11.404932931306814]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 9 - Conservative",{"$f":"L231","v":27.397029605657522},28.94,28.528614396853992,28.117228793707987,27.705843190561978,27.294457587415973,26.883071984269964,26.471686381123959,26.06030077797795,25.648915174831945,25.23752957168594,24.82614396853992,24.25628007274176,23.686416176943599,23.116552281145434,22.546688385347277,21.97682448954912,21.406960593750963,20.837096697952802,20.267232802154645,19.697368906356488,19.12750501055833,18.55764111476017,17.987777218962012,17.417913323163855,16.848049427365694,16.278185531567537,15.70832163576938,15.138457739971223,14.568593844173062,13.998729948374905,13.42886605257674]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 8 - Advanced",{"$f":"L232","v":27.397029605657522},28.94,27.186493293130681,25.432986586261361,23.679479879392041,21.925973172522724,20.172466465653404,18.418959758784084,16.665453051914763,14.911946345045447,13.158439638176127,11.404932931306814,11.296843186578126,11.188753441849441,11.080663697120755,10.972573952392068,10.864484207663381,10.756394462934695,10.64830471820601,10.540214973477323,10.432125228748635,10.32403548401995,10.215945739291264,10.107855994562577,9.9997662498338897,9.8916765051052042,9.7835867603765188,9.6754970156478315,9.5674072709191442,9.4593175261904587,9.3512277814617732,9.2431380367330931]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 8 - Moderate",{"$f":"L233","v":27.397029605657522},28.94,27.388886605257674,25.837773210515348,24.286659815773017,22.735546421030691,21.184433026288367,19.633319631546041,18.082206236803714,16.531092842061391,14.979979447319064,13.42886605257674,13.327669396513244,13.226472740449747,13.12527608438625,13.024079428322754,12.922882772259261,12.821686116195764,12.720489460132267,12.61929280406877,12.518096148005274,12.416899491941777,12.315702835878284,12.214506179814787,12.11330952375129,12.012112867687794,11.910916211624297,11.809719555560802,11.708522899497307,11.60732624343381,11.506129587370314,11.404932931306814]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 8 - Conservative",{"$f":"L234","v":27.397029605657522},28.94,28.528614396853992,28.117228793707987,27.705843190561978,27.294457587415973,26.883071984269964,26.471686381123959,26.06030077797795,25.648915174831945,25.23752957168594,24.82614396853992,24.25628007274176,23.686416176943599,23.116552281145434,22.546688385347277,21.97682448954912,21.406960593750963,20.837096697952802,20.267232802154645,19.697368906356488,19.12750501055833,18.55764111476017,17.987777218962012,17.417913323163855,16.848049427365694,16.278185531567537,15.70832163576938,15.138457739971223,14.568593844173062,13.998729948374905,13.42886605257674]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 7 - Advanced",{"$f":"L235","v":27.397029605657522},28.94,27.186493293130681,25.432986586261361,23.679479879392041,21.925973172522724,20.172466465653404,18.418959758784084,16.665453051914763,14.911946345045447,13.158439638176127,11.404932931306814,11.296843186578126,11.188753441849441,11.080663697120755,10.972573952392068,10.864484207663381,10.756394462934695,10.64830471820601,10.540214973477323,10.432125228748635,10.32403548401995,10.215945739291264,10.107855994562577,9.9997662498338897,9.8916765051052042,9.7835867603765188,9.6754970156478315,9.5674072709191442,9.4593175261904587,9.3512277814617732,9.2431380367330931]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 7 - Moderate",{"$f":"L236","v":27.397029605657522},28.94,27.388886605257674,25.837773210515348,24.286659815773017,22.735546421030691,21.184433026288367,19.633319631546041,18.082206236803714,16.531092842061391,14.979979447319064,13.42886605257674,13.327669396513244,13.226472740449747,13.12527608438625,13.024079428322754,12.922882772259261,12.821686116195764,12.720489460132267,12.61929280406877,12.518096148005274,12.416899491941777,12.315702835878284,12.214506179814787,12.11330952375129,12.012112867687794,11.910916211624297,11.809719555560802,11.708522899497307,11.60732624343381,11.506129587370314,11.404932931306814]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 7 - Conservative",{"$f":"L237","v":27.397029605657522},28.94,28.528614396853992,28.117228793707987,27.705843190561978,27.294457587415973,26.883071984269964,26.471686381123959,26.06030077797795,25.648915174831945,25.23752957168594,24.82614396853992,24.25628007274176,23.686416176943599,23.116552281145434,22.546688385347277,21.97682448954912,21.406960593750963,20.837096697952802,20.267232802154645,19.697368906356488,19.12750501055833,18.55764111476017,17.987777218962012,17.417913323163855,16.848049427365694,16.278185531567537,15.70832163576938,15.138457739971223,14.568593844173062,13.998729948374905,13.42886605257674]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 6 - Advanced",{"$f":"L238","v":27.397029605657522},{"$f":"M238","v":28.94},27.186493293130681,25.432986586261361,23.679479879392041,21.925973172522724,20.172466465653404,18.418959758784084,16.665453051914763,14.911946345045447,13.158439638176127,11.404932931306814,11.296843186578126,11.188753441849441,11.080663697120755,10.972573952392068,10.864484207663381,10.756394462934695,10.64830471820601,10.540214973477323,10.432125228748635,10.32403548401995,10.215945739291264,10.107855994562577,9.9997662498338897,9.8916765051052042,9.7835867603765188,9.6754970156478315,9.5674072709191442,9.4593175261904587,9.3512277814617732,9.2431380367330931]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 6 - Moderate",{"$f":"L239","v":27.397029605657522},28.94,27.388886605257674,25.837773210515348,24.286659815773017,22.735546421030691,21.184433026288367,19.633319631546041,18.082206236803714,16.531092842061391,14.979979447319064,13.42886605257674,13.327669396513244,13.226472740449747,13.12527608438625,13.024079428322754,12.922882772259261,12.821686116195764,12.720489460132267,12.61929280406877,12.518096148005274,12.416899491941777,12.315702835878284,12.214506179814787,12.11330952375129,12.012112867687794,11.910916211624297,11.809719555560802,11.708522899497307,11.60732624343381,11.506129587370314,11.404932931306814]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 6 - Conservative",{"$f":"L240","v":27.397029605657522},28.94,28.528614396853992,28.117228793707987,27.705843190561978,27.294457587415973,26.883071984269964,26.471686381123959,26.06030077797795,25.648915174831945,25.23752957168594,24.82614396853992,24.25628007274176,23.686416176943599,23.116552281145434,22.546688385347277,21.97682448954912,21.406960593750963,20.837096697952802,20.267232802154645,19.697368906356488,19.12750501055833,18.55764111476017,17.987777218962012,17.417913323163855,16.848049427365694,16.278185531567537,15.70832163576938,15.138457739971223,14.568593844173062,13.998729948374905,13.42886605257674]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 5 - Advanced",{"$f":"L241","v":27.397029605657522},28.94,27.186493293130681,25.432986586261361,23.679479879392041,21.925973172522724,20.172466465653404,18.418959758784084,16.665453051914763,14.911946345045447,13.158439638176127,11.404932931306814,11.296843186578126,11.188753441849441,11.080663697120755,10.972573952392068,10.864484207663381,10.756394462934695,10.64830471820601,10.540214973477323,10.432125228748635,10.32403548401995,10.215945739291264,10.107855994562577,9.9997662498338897,9.8916765051052042,9.7835867603765188,9.6754970156478315,9.5674072709191442,9.4593175261904587,9.3512277814617732,9.2431380367330931]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 5 - Moderate",{"$f":"L242","v":27.397029605657522},28.94,27.388886605257674,25.837773210515348,24.286659815773017,22.735546421030691,21.184433026288367,19.633319631546041,18.082206236803714,16.531092842061391,14.979979447319064,13.42886605257674,13.327669396513244,13.226472740449747,13.12527608438625,13.024079428322754,12.922882772259261,12.821686116195764,12.720489460132267,12.61929280406877,12.518096148005274,12.416899491941777,12.315702835878284,12.214506179814787,12.11330952375129,12.012112867687794,11.910916211624297,11.809719555560802,11.708522899497307,11.60732624343381,11.506129587370314,11.404932931306814]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 5 - Conservative",{"$f":"L243","v":27.397029605657522},28.94,28.528614396853992,28.117228793707987,27.705843190561978,27.294457587415973,26.883071984269964,26.471686381123959,26.06030077797795,25.648915174831945,25.23752957168594,24.82614396853992,24.25628007274176,23.686416176943599,23.116552281145434,22.546688385347277,21.97682448954912,21.406960593750963,20.837096697952802,20.267232802154645,19.697368906356488,19.12750501055833,18.55764111476017,17.987777218962012,17.417913323163855,16.848049427365694,16.278185531567537,15.70832163576938,15.138457739971223,14.568593844173062,13.998729948374905,13.42886605257674]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 4 - Advanced",{"$f":"L244","v":27.397029605657522},28.94,27.186493293130681,25.432986586261361,23.679479879392041,21.925973172522724,20.172466465653404,18.418959758784084,16.665453051914763,14.911946345045447,13.158439638176127,11.404932931306814,11.296843186578126,11.188753441849441,11.080663697120755,10.972573952392068,10.864484207663381,10.756394462934695,10.64830471820601,10.540214973477323,10.432125228748635,10.32403548401995,10.215945739291264,10.107855994562577,9.9997662498338897,9.8916765051052042,9.7835867603765188,9.6754970156478315,9.5674072709191442,9.4593175261904587,9.3512277814617732,9.2431380367330931]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 4 - Moderate",{"$f":"L245","v":27.397029605657522},28.94,27.388886605257674,25.837773210515348,24.286659815773017,22.735546421030691,21.184433026288367,19.633319631546041,18.082206236803714,16.531092842061391,14.979979447319064,13.42886605257674,13.327669396513244,13.226472740449747,13.12527608438625,13.024079428322754,12.922882772259261,12.821686116195764,12.720489460132267,12.61929280406877,12.518096148005274,12.416899491941777,12.315702835878284,12.214506179814787,12.11330952375129,12.012112867687794,11.910916211624297,11.809719555560802,11.708522899497307,11.60732624343381,11.506129587370314,11.404932931306814]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 4 - Conservative",{"$f":"L246","v":27.397029605657522},28.94,28.528614396853992,28.117228793707987,27.705843190561978,27.294457587415973,26.883071984269964,26.471686381123959,26.06030077797795,25.648915174831945,25.23752957168594,24.82614396853992,24.25628007274176,23.686416176943599,23.116552281145434,22.546688385347277,21.97682448954912,21.406960593750963,20.837096697952802,20.267232802154645,19.697368906356488,19.12750501055833,18.55764111476017,17.987777218962012,17.417913323163855,16.848049427365694,16.278185531567537,15.70832163576938,15.138457739971223,14.568593844173062,13.998729948374905,13.42886605257674]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 3 - Advanced",{"$f":"L247","v":27.397029605657522},28.94,27.186493293130681,25.432986586261361,23.679479879392041,21.925973172522724,20.172466465653404,18.418959758784084,16.665453051914763,14.911946345045447,13.158439638176127,11.404932931306814,11.296843186578126,11.188753441849441,11.080663697120755,10.972573952392068,10.864484207663381,10.756394462934695,10.64830471820601,10.540214973477323,10.432125228748635,10.32403548401995,10.215945739291264,10.107855994562577,9.9997662498338897,9.8916765051052042,9.7835867603765188,9.6754970156478315,9.5674072709191442,9.4593175261904587,9.3512277814617732,9.2431380367330931]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 3 - Moderate",{"$f":"L248","v":27.397029605657522},28.94,27.388886605257674,25.837773210515348,24.286659815773017,22.735546421030691,21.184433026288367,19.633319631546041,18.082206236803714,16.531092842061391,14.979979447319064,13.42886605257674,13.327669396513244,13.226472740449747,13.12527608438625,13.024079428322754,12.922882772259261,12.821686116195764,12.720489460132267,12.61929280406877,12.518096148005274,12.416899491941777,12.315702835878284,12.214506179814787,12.11330952375129,12.012112867687794,11.910916211624297,11.809719555560802,11.708522899497307,11.60732624343381,11.506129587370314,11.404932931306814]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 3 - Conservative",{"$f":"L249","v":27.397029605657522},28.94,28.528614396853992,28.117228793707987,27.705843190561978,27.294457587415973,26.883071984269964,26.471686381123959,26.06030077797795,25.648915174831945,25.23752957168594,24.82614396853992,24.25628007274176,23.686416176943599,23.116552281145434,22.546688385347277,21.97682448954912,21.406960593750963,20.837096697952802,20.267232802154645,19.697368906356488,19.12750501055833,18.55764111476017,17.987777218962012,17.417913323163855,16.848049427365694,16.278185531567537,15.70832163576938,15.138457739971223,14.568593844173062,13.998729948374905,13.42886605257674]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 2 - Advanced",{"$f":"L250","v":27.397029605657522},28.94,27.186493293130681,25.432986586261361,23.679479879392041,21.925973172522724,20.172466465653404,18.418959758784084,16.665453051914763,14.911946345045447,13.158439638176127,11.404932931306814,11.296843186578126,11.188753441849441,11.080663697120755,10.972573952392068,10.864484207663381,10.756394462934695,10.64830471820601,10.540214973477323,10.432125228748635,10.32403548401995,10.215945739291264,10.107855994562577,9.9997662498338897,9.8916765051052042,9.7835867603765188,9.6754970156478315,9.5674072709191442,9.4593175261904587,9.3512277814617732,9.2431380367330931]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 2 - Moderate",{"$f":"L251","v":27.397029605657522},28.94,27.388886605257674,25.837773210515348,24.286659815773017,22.735546421030691,21.184433026288367,19.633319631546041,18.082206236803714,16.531092842061391,14.979979447319064,13.42886605257674,13.327669396513244,13.226472740449747,13.12527608438625,13.024079428322754,12.922882772259261,12.821686116195764,12.720489460132267,12.61929280406877,12.518096148005274,12.416899491941777,12.315702835878284,12.214506179814787,12.11330952375129,12.012112867687794,11.910916211624297,11.809719555560802,11.708522899497307,11.60732624343381,11.506129587370314,11.404932931306814]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 2 - Conservative",{"$f":"L252","v":27.397029605657522},28.94,28.528614396853992,28.117228793707987,27.705843190561978,27.294457587415973,26.883071984269964,26.471686381123959,26.06030077797795,25.648915174831945,25.23752957168594,24.82614396853992,24.25628007274176,23.686416176943599,23.116552281145434,22.546688385347277,21.97682448954912,21.406960593750963,20.837096697952802,20.267232802154645,19.697368906356488,19.12750501055833,18.55764111476017,17.987777218962012,17.417913323163855,16.848049427365694,16.278185531567537,15.70832163576938,15.138457739971223,14.568593844173062,13.998729948374905,13.42886605257674]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 1 - Advanced",{"$f":"L253","v":27.397029605657522},28.94,27.186493293130681,25.432986586261361,23.679479879392041,21.925973172522724,20.172466465653404,18.418959758784084,16.665453051914763,14.911946345045447,13.158439638176127,11.404932931306814,11.296843186578126,11.188753441849441,11.080663697120755,10.972573952392068,10.864484207663381,10.756394462934695,10.64830471820601,10.540214973477323,10.432125228748635,10.32403548401995,10.215945739291264,10.107855994562577,9.9997662498338897,9.8916765051052042,9.7835867603765188,9.6754970156478315,9.5674072709191442,9.4593175261904587,9.3512277814617732,9.2431380367330931]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 1 - Moderate",{"$f":"L254","v":27.397029605657522},28.94,27.388886605257674,25.837773210515348,24.286659815773017,22.735546421030691,21.184433026288367,19.633319631546041,18.082206236803714,16.531092842061391,14.979979447319064,13.42886605257674,13.327669396513244,13.226472740449747,13.12527608438625,13.024079428322754,12.922882772259261,12.821686116195764,12.720489460132267,12.61929280406877,12.518096148005274,12.416899491941777,12.315702835878284,12.214506179814787,12.11330952375129,12.012112867687794,11.910916211624297,11.809719555560802,11.708522899497307,11.60732624343381,11.506129587370314,11.404932931306814]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 1 - Conservative",{"$f":"L255","v":27.397029605657522},28.94,28.528614396853992,28.117228793707987,27.705843190561978,27.294457587415973,26.883071984269964,26.471686381123959,26.06030077797795,25.648915174831945,25.23752957168594,24.82614396853992,24.25628007274176,23.686416176943599,23.116552281145434,22.546688385347277,21.97682448954912,21.406960593750963,20.837096697952802,20.267232802154645,19.697368906356488,19.12750501055833,18.55764111476017,17.987777218962012,17.417913323163855,16.848049427365694,16.278185531567537,15.70832163576938,15.138457739971223,14.568593844173062,13.998729948374905,13.42886605257674]
[]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Variable Operation and Maintenance Expenses ($/MWh)","Residential PV - Class 10 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 10 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 10 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 9 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 9 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 9 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 8 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 8 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[" ",null,null,null,null,null,null,null,null,null,"Residential PV - Class 8 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 7 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 7 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[" ",null,null,null,null,null,null,null,null,null,"Residential PV - Class 7 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 6 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 6 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[" ",null,null,null,null,null,null,null,null,null,"Residential PV - Class 6 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 5 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 5 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 5 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 4 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 4 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 4 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 3 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 3 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[" ",null,null,null,null,null,null,null,null,null,"Residential PV - Class 3 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 2 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 2 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[" ",null,null,null,null,null,null,null,null,null,"Residential PV - Class 2 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 1 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 1 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[" ",null,null,null,null,null,null,null,null,null,"Residential PV - Class 1 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,null,null,null,null,null,"Finance",null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Weighted Average Cost of Capital (WACC) (Nominal) (%)","Residential PV - Class 10 - Advanced",{"$f":"L67","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 10 - Moderate",{"$f":"L68","v":1.4634146341463428E-2},1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 10 - Conservative",{"$f":"L69","v":1.4634146341463428E-2},1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 9 - Advanced",{"$f":"L67","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 9 - Moderate",{"$f":"L68","v":1.4634146341463428E-2},1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 9 - Conservative",{"$f":"L69","v":1.4634146341463428E-2},1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 8 - Advanced",{"$f":"L67","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 8 - Moderate",{"$f":"L68","v":1.4634146341463428E-2},1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 8 - Conservative",{"$f":"L69","v":1.4634146341463428E-2},1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 7 - Advanced",{"$f":"L67","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 7 - Moderate",{"$f":"L68","v":1.4634146341463428E-2},1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 7 - Conservative",{"$f":"L69","v":1.4634146341463428E-2},1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 6 - Advanced",{"$f":"L67","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 6 - Moderate",{"$f":"L68","v":1.4634146341463428E-2},1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 6 - Conservative",{"$f":"L69","v":1.4634146341463428E-2},1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 5 - Advanced",{"$f":"L82","v":4.3811631999999996E-2},4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 5 - Moderate",{"$f":"L83","v":4.3811631999999996E-2},4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 5 - Conservative",{"$f":"L84","v":4.3811631999999996E-2},4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 4 - Advanced",{"$f":"L82","v":4.3811631999999996E-2},4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 4 - Moderate",{"$f":"L83","v":4.3811631999999996E-2},4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 4 - Conservative",{"$f":"L84","v":4.3811631999999996E-2},4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 3 - Advanced",{"$f":"L82","v":4.3811631999999996E-2},4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 3 - Moderate",{"$f":"L83","v":4.3811631999999996E-2},4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 3 - Conservative",{"$f":"L84","v":4.3811631999999996E-2},4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 2 - Advanced",{"$f":"L82","v":4.3811631999999996E-2},4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 2 - Moderate",{"$f":"L83","v":4.3811631999999996E-2},4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 2 - Conservative",{"$f":"L84","v":4.3811631999999996E-2},4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 1 - Advanced",{"$f":"L82","v":4.3811631999999996E-2},4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 1 - Moderate",{"$f":"L83","v":4.3811631999999996E-2},4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 1 - Conservative",{"$f":"L84","v":4.3811631999999996E-2},4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2]
[]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Grid Connection Costs",null,"Grid Connection Costs (GCC) ($/kW)","Residential PV - Class 10 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 10 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 10 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 9 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 9 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 9 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 8 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 8 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 8 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 7 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 7 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 7 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 6 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 6 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 6 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 5 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 5 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 5 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 4 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 4 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 4 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 3 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 3 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 3 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 2 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 2 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 2 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 1 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 1 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 1 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"LCOE",null,"Levelized Cost of Energy ($/MWh)","Residential PV - Class 10 - Advanced",{"$f":" ((L91 * L399 * $N$46 * (L197 * 1 + L327) +L229) * 1000 / (L101 * 8760)) + L261 + 0","v":146.06602135435585},{"$f":" ((M91 * M399 * $N$46 * (M197 * 1 + M327) +M229) * 1000 / (M101 * 8760)) + M261 + 0","v":144.23725257522517},133.73921904287243,123.32283623609854,112.98715526076035,102.73124186925679,92.554176179021439,82.45505239748293,72.432978553320737,62.487076233848271,52.616480328361412,42.820338777294999,42.228717059055249,41.637095340815506,41.045473622575749,40.453851904335998,39.862230186096234,39.270608467856484,38.67898674961674,38.087365031376983,37.495743313137226,36.904121594897482,36.312499876657725,35.720878158417975,35.129256440178217,34.537634721938467,33.94601300369871,33.354391285458966,32.762769567219209,32.171147848979459,31.579526130739708,30.987904412499997]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 10 - Moderate",{"$f":" ((L92 * L400 * $N$46 * (L198 * 1 + L328) +L230) * 1000 / (L102 * 8760)) + L262 + 0","v":146.06602135435585},144.5811003193528,135.52804659705583,126.5028766985085,117.50546199660131,108.53567465414665,99.593387617824234,90.678474612182299,81.79081013369354,72.930269444865772,64.096728568406206,55.290064281439037,54.651301856065999,54.014184723122874,53.378706533992499,52.744860972678566,52.112641755596428,51.482042631365395,50.853057380602749,50.225679815719225,49.599903780716154,48.975723150984074,48.353131833102957,47.732123764643887,47.11269291397231,46.494833280052738,45.878538892254973,45.263803810161775,44.650622123377971,44.038987951341099,43.428895443133328,42.820338777294999]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 10 - Conservative",{"$f":" ((L93 * L401 * $N$46 * (L199 * 1 + L329) +L231) * 1000 / (L103 * 8760)) + L263 + 0","v":146.06602135435585},144.80479202512242,142.45564290592634,140.10649378673025,137.75734466753411,135.40819554833803,133.05904642914197,130.70989730994586,128.36074819074975,126.01159907155365,123.66244995235756,121.31330083316141,117.9588114032736,114.61002124002886,111.26691583120201,107.92948071379681,104.59770147383702,101.27156374615937,97.951053214206681,94.636155609822765,91.326856713047874,88.023142351915453,84.724998402249838,81.432410787464903,78.145365478363871,74.863848492939979,71.587845896178379,68.317343799858691,65.052328362358892,61.792785788459952,58.53870232915164,55.290064281439037]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 9 - Advanced",{"$f":" ((L91 * L399 * $N$46 * (L200 * 1 + L330) +L232) * 1000 / (L104 * 8760)) + L264 + 0","v":133.35216067477461},{"$f":" ((M91 * M399 * $N$46 * (M200 * 1 + M330) +M232) * 1000 / (M104 * 8760)) + M264 + 0","v":131.68257136296597},122.09830637515452,112.58858508050075,103.1525411783889,93.78932173988278,84.49808695072123,75.278009860218646,66.1282761359125,57.0480838238053,48.036643114052566,39.093176111953028,38.553050258603491,38.012924405253955,37.472798551904411,36.932672698554867,36.392546845205317,35.85242099185578,35.312295138506244,34.7721692851567,34.232043431807156,33.69191757845762,33.151791725108083,32.611665871758539,32.071540018408996,31.531414165059456,30.991288311709916,30.451162458360379,29.911036605010835,29.370910751661299,28.830784898311755,28.290659044962254]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 9 - Moderate",{"$f":" ((L92 * L400 * $N$46 * (L201 * 1 + L331) +L233) * 1000 / (L105 * 8760)) + L265 + 0","v":133.35216067477461},131.99648995400727,123.73143102120903,115.49182885180051,107.27756601461718,99.088525799660275,90.924592212568996,82.785649969143861,74.671584489920249,66.582281894791365,58.517628997680767,50.477513301263087,49.894349956417088,49.312688694659514,48.732523719968768,48.153849266104714,47.576659596417706,47.000949003658945,46.426711809792494,45.85394236580845,45.282635051537824,44.712784275468671,44.144384474563672,43.577430114079085,43.011915687385184,42.447835715787861,41.885184748351769,41.323957361724737,40.764148159963497,40.205751774360778,39.648762863273596,39.093176111953028]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 9 - Conservative",{"$f":" ((L93 * L401 * $N$46 * (L202 * 1 + L332) +L234) * 1000 / (L106 * 8760)) + L266 + 0","v":133.35216067477461},132.20071111381441,130.05603634354691,127.91136157327941,125.76668680301185,123.62201203274435,121.47733726247688,119.33266249220935,117.18798772194182,115.0433129516743,112.89863818140678,110.75396341113922,107.69145503794945,104.63414985653601,101.5820346178451,98.535096117766727,95.493321196944279,92.456696740585215,89.42520967827241,86.39884698377675,83.377595674870477,80.361442813141608,77.350375503809246,74.344380895539715,71.343446180263911,68.347558592995142,65.356705411648434,62.370873956860166,59.39005159180909,56.414225722037919,53.443383795276098,50.477513301263087]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 8 - Advanced",{"$f":" ((L91 * L399 * $N$46 * (L203 * 1 + L333) +L235) * 1000 / (L107 * 8760)) + L267 + 0","v":128.04401613331049},{"$f":" ((M91 * M399 * $N$46 * (M203 * 1 + M333) +M235) * 1000 / (M107 * 8760)) + M267 + 0","v":126.44088559762605},117.23812671831381,108.10694428591493,99.046506483311049,90.055994332797425,81.134601449308732,72.281533799314502,63.4960094652332,54.777258415217787,46.124522278170559,37.537054123849288,37.018428230347823,36.499802336846358,35.981176443344886,35.462550549843407,34.943924656341927,34.425298762840463,33.906672869338998,33.388046975837526,32.869421082336054,32.350795188834581,31.832169295333109,31.313543401831645,30.794917508330165,30.276291614828697,29.757665721327225,29.239039827825756,28.720413934324284,28.201788040822816,27.683162147321344,27.164536253819911]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 8 - Moderate",{"$f":" ((L92 * L400 * $N$46 * (L204 * 1 + L334) +L236) * 1000 / (L108 * 8760)) + L268 + 0","v":128.04401613331049},126.74230851370365,118.8062440811596,110.89462309374368,103.00733279469334,95.144261119705334,87.305296691628158,79.490328815203299,71.699247471854818,63.931943314526343,56.188307662565613,48.468232496655418,47.908282238946974,47.349774273213676,46.792703034147237,46.237062985035365,45.682848617578443,45.130054451707352,44.578675035402973,44.028704944516896,43.480138782593549,42.932971180693706,42.387196797219325,41.842810317739726,41.299806454819098,40.758179947845299,40.21792556286001,39.679038092390094,39.141512355280291,38.605343196527222,38.070525487114487,37.537054123849288]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 8 - Conservative",{"$f":" ((L93 * L401 * $N$46 * (L205 * 1 + L335) +L237) * 1000 / (L109 * 8760)) + L269 + 0","v":128.04401613331049},126.93840055562328,124.87909555827437,122.81979056092548,120.76048556357654,118.70118056622763,116.64187556887877,114.58257057152984,112.52326557418093,110.46396057683201,108.40465557948312,106.34535058213416,103.40474677368539,100.46913904155356,97.53851466406951,94.612860962718997,91.692165301959719,88.776415089039503,85.86559777381521,82.959700848572865,80.058711847848258,77.162618348248927,74.271407968276648,71.385068368151096,68.503587249634251,65.62695235585565,62.755151471138795,59.888172420828027,57.026003071116598,54.168631328875449,51.316045141482959,48.468232496655418]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 7 - Advanced",{"$f":" ((L91 * L399 * $N$46 * (L206 * 1 + L336) +L238) * 1000 / (L110 * 8760)) + L270 + 0","v":121.97492489306289},{"$f":" ((M91 * M399 * $N$46 * (M206 * 1 + M336) +M238) * 1000 / (M110 * 8760)) + M270 + 0","v":120.44778030178189},111.6812181693945,102.98283986941112,94.351853011577205,85.787477436483201,77.288944980487017,68.855499246037496,60.486395377254951,52.180899840628449,43.938290210694618,35.757854960566505,35.263811144090319,34.769767327614133,34.27572351113794,33.781679694661747,33.287635878185554,32.793592061709369,32.299548245233183,31.805504428756986,31.311460612280797,30.817416795804608,30.323372979328418,29.829329162852233,29.335285346376033,28.841241529899847,28.347197713423654,27.853153896947468,27.359110080471279,26.865066263995089,26.3710224475189,25.876978631042746]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 7 - Moderate",{"$f":" ((L92 * L400 * $N$46 * (L207 * 1 + L337) +L239) * 1000 / (L111 * 8760)) + L271 + 0","v":121.97492489306289},120.73491623097154,113.17500915887338,105.63838694985327,98.124942191647435,90.634568131629749,83.167158671756042,75.722608363554343,68.30081240316153,60.901666626405103,53.525067503930096,46.170912136370269,45.637502667576911,45.10546712831696,44.574800217069253,44.045496659553258,43.51755120855433,42.99095864375029,42.465713771539427,41.941811424869691,41.419246463069271,40.898013771678485,40.378108262282908,39.859524872347755,39.342258565053633,38.826304329133407,38.311657178710377,37.798312153137715,37.286264316839031,36.775508759150235,36.266040594162497,35.757854960566505]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 7 - Conservative",{"$f":" ((L93 * L401 * $N$46 * (L208 * 1 + L338) +L240) * 1000 / (L112 * 8760)) + L272 + 0","v":121.97492489306289},120.92171380892604,118.96001673030564,116.99831965168522,115.03662257306476,113.07492549444434,111.11322841582394,109.15153133720351,107.18983425858306,105.22813717996263,103.26644010134221,101.30474302272174,98.503519353648798,95.707054954488783,92.915337706560294,90.128355532291408,87.346096395045166,84.568548298946723,81.795699288710608,79.027537449469392,76.26405090660289,73.505227825568497,70.751056411732179,68.001524910200359,65.25662160565274,62.516334822175892,59.780652923097733,57.049564310822731,54.323057426668107,51.601120750700666,48.883742801574691,46.170912136370269]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 6 - Advanced",{"$f":" ((L91 * L399 * $N$46 * (L209 * 1 + L339) +L241) * 1000 / (L113 * 8760)) + L273 + 0","v":116.59745592925587},{"$f":" ((M91 * M399 * $N$46 * (M209 * 1 + M339) +M241) * 1000 / (M113 * 8760)) + M273 + 0","v":115.13763806639923},106.75756451621454,98.442668799923041,90.192193461122386,82.005392735037958,73.881532323809111,65.819889176938261,57.819751276765338,49.880417428833482,42.001197057016476,34.181410003282544,33.709146936351324,33.236883869420097,32.764620802488871,32.292357735557637,31.820094668626407,31.347831601695184,30.875568534763961,30.40330546783273,29.9310424009015,29.458779333970277,28.98651626703905,28.514253200107827,28.041990133176594,27.569727066245367,27.09746399931414,26.625200932382917,26.152937865451687,25.680674798520464,25.208411731589234,24.736148664658042]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 6 - Moderate",{"$f":" ((L92 * L400 * $N$46 * (L210 * 1 + L340) +L242) * 1000 / (L114 * 8760)) + L274 + 0","v":116.59745592925587},115.41211512698153,108.18549922669688,100.98114163728178,93.798939681922107,86.638791314360191,79.500595114061866,72.384250281427811,65.289656633048807,58.216714597004454,51.165325208204891,44.135390103774931,43.625496885276057,43.116917024324756,42.609645453126291,42.103677129925636,41.599007038840384,41.095630189695015,40.593541617856459,40.09273638407079,39.593209574301369,39.094956299568011,38.597971695787564,38.102250923615593,37.607789168289315,37.114581639471702,36.622623571096788,36.131910221216174,35.642436871846627,35.154198828818913,34.66719142162767,34.181410003282544]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 6 - Conservative",{"$f":" ((L93 * L401 * $N$46 * (L211 * 1 + L341) +L243) * 1000 / (L115 * 8760)) + L275 + 0","v":116.59745592925587},115.59067742068527,113.71546504509641,111.84025266950754,109.96504029391863,108.08982791832976,106.21461554274092,104.33940316715203,102.46419079156314,100.58897841597425,98.713766040385394,96.838553664796464,94.160826635334701,91.487649055396389,88.819009340572507,86.154895945751122,83.495297364950616,80.840202131154371,78.189598816145676,75.543476030344038,72.9018224226418,70.264626680241989,67.631877528496773,65.003563730746762,62.379674088161202,59.760197439578839,57.145122661349816,54.534438667178009,51.928134407964549,49.326198871651791,46.728621083068411,44.135390103774931]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 5 - Advanced",{"$f":" ((L91 * L399 * $N$46 * (L212 * 1 + L342) +L244) * 1000 / (L116 * 8760)) + L276 + 0","v":115.15058127384511},113.70887850149752,105.43279449322527,97.221079517700389,89.072985517906346,80.987775983371236,72.96472572824247,65.003120674460462,57.102257639895029,49.26144413131248,41.479998142045439,33.757247954241265,33.29084526785423,32.824442581467189,32.358039895080147,31.891637208693101,31.425234522306056,30.958831835919018,30.492429149531979,30.026026463144934,29.559623776757892,29.093221090370854,28.626818403983812,28.160415717596774,27.694013031209725,27.227610344822686,26.761207658435644,26.294804972048606,25.828402285661564,25.361999599274526,24.895596912887481,24.429194226500474]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 5 - Moderate",{"$f":" ((L92 * L400 * $N$46 * (L213 * 1 + L343) +L245) * 1000 / (L117 * 8760)) + L277 + 0","v":115.15058127384511},113.97994953662857,106.84300975583706,99.728052079323732,92.634975104405811,85.563678051132356,78.514060757511288,71.486023674780014,64.47946786271973,57.494294985012331,50.530407304640065,43.58770767932679,43.084141799352871,42.581872979283176,42.080896214210014,41.581206524942182,41.082798957840112,40.58566858465209,40.089810502351867,39.595219832977463,39.101891723471198,38.60982134552097,38.119003895402749,37.629434593824186,37.141108685769616,36.654021440345979,36.168168150630109,35.683544133517145,35.200144729569963,34.71796530286997,34.237001240868786,33.757247954241265]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 5 - Conservative",{"$f":" ((L93 * L401 * $N$46 * (L214 * 1 + L344) +L246) * 1000 / (L118 * 8760)) + L278 + 0","v":115.15058127384511},114.15629602506353,112.30435343043283,110.45241083580211,108.60046824117136,106.74852564654066,104.89658305190996,103.04464045727923,101.1926978626485,99.340755268017773,97.488812673387059,95.636870078756303,92.992371350393881,90.352365616779323,87.716841437256178,85.085787409977485,82.459192171741009,79.837044397825963,77.219332801830092,74.60604613550781,71.997173188608983,69.392702788718807,66.792623801098145,64.196925128524938,61.605595711136367,59.01862452627163,56.436000588315807,53.857712948544275,51.283750694967992,48.714102952179545,46.148758881200081,43.58770767932679]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 4 - Advanced",{"$f":" ((L91 * L399 * $N$46 * (L215 * 1 + L345) +L247) * 1000 / (L119 * 8760)) + L279 + 0","v":109.0661636283243},107.70063868930268,99.861852964883582,92.084035091260859,84.366476537847319,76.708479710494899,69.109357741295625,61.568434283212177,54.085043309408903,46.65852891715825,39.288245136201461,31.973555741445992,31.531797209726509,31.090038678007026,30.64828014628754,30.206521614568054,29.76476308284856,29.323004551129078,28.881246019409595,28.439487487690108,27.997728955970622,27.555970424251139,27.114211892531653,26.67245336081217,26.23069482909268,25.788936297373198,25.347177765653711,24.905419233934229,24.463660702214742,24.02190217049526,23.580143638775773,23.138385107056319]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 4 - Moderate",{"$f":" ((L92 * L400 * $N$46 * (L216 * 1 + L346) +L248) * 1000 / (L120 * 8760)) + L280 + 0","v":109.0661636283243},107.95738665831374,101.1975541561559,94.458542250434292,87.740254896461408,81.042596639377237,74.365472609628384,67.708788518488618,61.07245065362082,54.4563658746792,47.860441608951938,41.284585847043552,40.807627780003799,40.331898237789417,39.857392479945986,39.384105790376751,38.912033477186469,38.4411708725263,37.97151333243999,37.503056236711167,37.035794988711871,36.56972501525216,36.104841766430994,35.641140715488064,35.178617358656972,34.717267215019355,34.257085826360168,33.798068757024154,33.340211593773233,32.883509945645137,32.427959443812981,31.973555741445992]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 4 - Conservative",{"$f":" ((L93 * L401 * $N$46 * (L217 * 1 + L347) +L249) * 1000 / (L121 * 8760)) + L281 + 0","v":109.0661636283243},108.12441521127596,106.37032702672822,104.61623884218048,102.86215065763268,101.10806247308494,99.353974288537216,97.599886103989462,95.845797919441694,94.091709734893925,92.337621550346185,90.583533365798388,88.07876675644404,85.57825573742133,83.081989472584297,80.589957162545758,78.1021480445214,75.618551392174993,73.139156515464151,70.663952760486978,68.192929509329474,65.726076179913662,63.263382225846634,60.804837136270123,58.350430435711097,55.900151683932833,53.453990475787073,51.011936441066531,48.573979244358526,46.140108584899025,43.710314196427717,41.284585847043552]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 3 - Advanced",{"$f":" ((L91 * L399 * $N$46 * (L218 * 1 + L348) +L250) * 1000 / (L122 * 8760)) + L282 + 0","v":103.06474358550402},101.77435733721276,94.366904706329606,87.017065139849294,79.724169094433492,72.487557361399993,65.306580868090052,58.180600483799324,51.108986830150911,44.091120095791943,37.126389855299287,30.214194892183365,29.796744343968125,29.379293795752883,28.961843247537637,28.54439269932239,28.126942151107141,27.709491602891902,27.292041054676659,26.874590506461413,26.457139958246167,26.039689410030928,25.622238861815681,25.204788313600439,24.787337765385189,24.369887217169946,23.952436668954704,23.534986120739461,23.117535572524215,22.700085024308976,22.28263447609373,21.865183927878515]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 3 - Moderate",{"$f":" ((L92 * L400 * $N$46 * (L219 * 1 + L349) +L251) * 1000 / (L123 * 8760)) + L283 + 0","v":103.06474358550402},102.01697762119377,95.629108273464013,89.26091385846874,82.912303616427295,76.58318734493092,70.273475394670697,63.983078665204623,57.711908600763635,51.459877186095902,45.226896942349263,39.012880922991037,38.562167711439841,38.112615424522865,37.664219582631546,37.21697572917472,36.770879430431002,36.325926275402274,35.882111875668286,35.439431865242369,34.997881900428318,34.557457659678256,34.118154843451698,33.679969174075588,33.24289639560552,32.806932273687892,32.372072595423184,31.938313169230256,31.505649824711668,31.074078412520041,30.643594804225362,30.214194892183365]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 3 - Conservative",{"$f":" ((L93 * L401 * $N$46 * (L220 * 1 + L350) +L252) * 1000 / (L124 * 8760)) + L284 + 0","v":103.06474358550402},102.17481534473535,100.51724673727196,98.859678129808586,97.202109522345154,95.544540914881765,93.886972307418404,92.229403699955,90.571835092491582,88.914266485028179,87.25669787756479,85.599129270101358,83.232188692505076,80.869269539260245,78.510361570485244,76.155454581034576,73.804538400351461,71.457602892321717,69.114637955127819,66.775633521104183,64.44057955659278,62.109466061799807,59.782283070652838,57.459020650658829,55.139668902762885,52.824217961207523,50.512657993392942,48.204979199737686,45.901171813540316,43.601226100841473,41.30513236028694,39.012880922991037]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 2 - Advanced",{"$f":" ((L91 * L399 * $N$46 * (L221 * 1 + L351) +L253) * 1000 / (L125 * 8760)) + L285 + 0","v":96.150328194775994},94.946511477682051,88.036010594751147,81.179257626557387,74.37562794813708,67.624506575850461,60.925287982074863,54.277375914155471,47.680183217500023,41.133131662707029,34.635651776620776,28.187182677209471,27.797738083261731,27.408293489313991,27.018848895366244,26.6294043014185,26.239959707470749,25.850515113523009,25.461070519575269,25.071625925627526,24.682181331679782,24.292736737732042,23.903292143784295,23.513847549836555,23.124402955888808,22.734958361941068,22.345513767993321,21.956069174045581,21.566624580097837,21.177179986150097,20.78773539220235,20.398290798254639]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 2 - Moderate",{"$f":" ((L92 * L400 * $N$46 * (L222 * 1 + L352) +L254) * 1000 / (L126 * 8760)) + L286 + 0","v":96.150328194775994},95.172854833517704,89.213535352554544,83.272570850935622,77.34987665777939,71.445368622183153,65.558963109237709,59.690576996078271,53.840127667972006,48.00753301444103,42.192711425421081,36.395581787455129,35.975106058270242,35.555713369519026,35.137399542121244,34.720160418469852,34.30399186229333,33.888889758518914,33.474850013137036,33.061868553066674,32.649941326021846,32.239064300379006,31.829233465045569,31.420444829329348,31.012694422809044,30.605978295205709,30.200292516255129,29.795633175581298,29.391996382570706,28.989378266247712,28.587774975150733,28.187182677209471]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 2 - Conservative",{"$f":" ((L93 * L401 * $N$46 * (L223 * 1 + L353) +L255) * 1000 / (L127 * 8760)) + L287 + 0","v":96.150328194775994},95.320103527805188,93.773738009700139,92.227372491595077,90.681006973489986,89.134641455384937,87.588275937279903,86.041910419174826,84.495544901069749,82.949179382964687,81.402813864859624,79.856448346754533,77.648301259437417,75.443905806847667,73.24325243607764,71.046331626625388,68.853133890257254,66.663649770871416,64.477869844361905,62.295784718483411,60.117385032716754,57.942661458135021,55.771604697270448,53.604205483981843,51.440454583322854,49.280342791410689,47.123860935295745,44.970999872831655,42.821750492546172,40.67610371351256,38.53405048522179,36.395581787455129]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 1 - Advanced",{"$f":" ((L91 * L399 * $N$46 * (L224 * 1 + L354) +L256) * 1000 / (L128 * 8760)) + L288 + 0","v":94.662833782019774},93.477640720968211,86.674048796599408,79.923373279427736,73.224999207754934,66.578321112050503,59.982742832511668,53.437677340815,46.942546565948028,40.496781224011769,34.09982065188948,27.751112644679246,27.367692956402156,26.984273268125062,26.600853579847968,26.21743389157087,25.834014203293769,25.450594515016675,25.067174826739585,24.683755138462487,24.30033545018539,23.916915761908299,23.533496073631202,23.150076385354108,22.766656697077007,22.383237008799917,21.999817320522819,21.616397632245729,21.232977943968631,20.849558255691537,20.466138567414443,20.082718879137374]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 1 - Moderate",{"$f":" ((L92 * L400 * $N$46 * (L225 * 1 + L355) +L257) * 1000 / (L129 * 8760)) + L289 + 0","v":94.662833782019774},93.700482430127323,87.833356648324568,81.98430188501294,76.153234779212411,70.340072481877542,64.544732651973618,58.767133452588816,53.007193547082153,47.264832095266563,41.539968749626908,35.832523651572522,35.418552895481383,35.005648424638316,34.593806124615583,34.183021902126434,33.773291684889571,33.364611421494487,32.956977081268029,32.550384654141816,32.144830150520761,31.740309601152614,31.336819056998404,30.934354589103993,30.532912288472517,30.132488265937837,29.733078652038934,29.334679596895306,28.9372872700832,28.540897860512946,28.145507576307018,27.751112644679246]
[null,null,null,null,null,null,null,null,null,null,"Residential PV - Class 1 - Conservative",{"$f":" ((L93 * L401 * $N$46 * (L226 * 1 + L356) +L258) * 1000 / (L130 * 8760)) + L290 + 0","v":94.662833782019774},93.845453112325288,92.323010654197745,90.800568196070188,89.278125737942602,87.755683279815045,86.233240821687517,84.710798363559945,83.188355905432374,81.665913447304803,80.143470989177246,78.62102853104966,76.447042600710347,74.276750265403678,72.110142120010337,69.94720879131539,67.787940937872946,65.63232924987193,63.480364449002046,61.332037288320798,59.187338552120984,57.046259055798942,54.908789645723438,52.774921199105215,50.644644623867208,48.517950858515377,46.394830872010317,44.275275663639285,42.159276262889165,40.046823729319755,37.937909152438003,35.832523651572522]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Additional Factors",null,"Tax Credit","10 year CRF - Advanced",0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559]
[null,null,null,null,null,null,null,null,null,null,"10 year CRF - Moderate",0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559]
[null,null,null,null,null,null,null,null,null,null,"10 year CRF - Conservative",0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559]
[null,null,null,null,null,null,null,null,null,null,"ITC Schedule",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"PVD - Advanced",{"$f":"SUMPRODUCT($I$403:$I$408,L403:L408)","v":0.8886774164144563},0.8886774164144563,0.8886774164144563,0.8886774164144563,0.8886774164144563,0.8886774164144563,0.8886774164144563,0.8886774164144563,0.8886774164144563,0.8886774164144563,0.8886774164144563,0.8886774164144563,0.8886774164144563,0.8886774164144563,0.8886774164144563,0.8886774164144563,0.8886774164144563,0.8886774164144563,0.8886774164144563,0.8886774164144563,0.8886774164144563,0.8886774164144563,0.8886774164144563,0.8886774164144563,0.8886774164144563,0.8886774164144563,0.8886774164144563,0.8886774164144563,0.8886774164144563,0.8886774164144563,0.8886774164144563,0.8886774164144563]
[null,null,null,null,null,null,null,null,null,null,"PVD - Moderate",{"$f":"SUMPRODUCT($I$403:$I$408,L410:L415)","v":0.8886774164144563},0.8886774164144563,0.8886774164144563,0.8886774164144563,0.8886774164144563,0.8886774164144563,0.8886774164144563,0.8886774164144563,0.8886774164144563,0.8886774164144563,0.8886774164144563,0.8886774164144563,0.8886774164144563,0.8886774164144563,0.8886774164144563,0.8886774164144563,0.8886774164144563,0.8886774164144563,0.8886774164144563,0.8886774164144563,0.8886774164144563,0.8886774164144563,0.8886774164144563,0.8886774164144563,0.8886774164144563,0.8886774164144563,0.8886774164144563,0.8886774164144563,0.8886774164144563,0.8886774164144563,0.8886774164144563,0.8886774164144563]
[null,null,null,null,null,null,null,null,null,null,"PVD - Conservative",{"$f":"SUMPRODUCT($I$403:$I$408,L417:L422)","v":0.8886774164144563},0.8886774164144563,0.8886774164144563,0.8886774164144563,0.8886774164144563,0.8886774164144563,0.8886774164144563,0.8886774164144563,0.8886774164144563,0.8886774164144563,0.8886774164144563,0.8886774164144563,0.8886774164144563,0.8886774164144563,0.8886774164144563,0.8886774164144563,0.8886774164144563,0.8886774164144563,0.8886774164144563,0.8886774164144563,0.8886774164144563,0.8886774164144563,0.8886774164144563,0.8886774164144563,0.8886774164144563,0.8886774164144563,0.8886774164144563,0.8886774164144563,0.8886774164144563,0.8886774164144563,0.8886774164144563,0.8886774164144563]
[null,null,null,null,null,null,null,null,null,null,"PFF - Advanced",{"$f":"(1-L$81*L396*(1-L$395/2)-L$395)/(1-L$81)","v":1.0385866321235107},1.0385866321235107,1.0385866321235107,1.0385866321235107,1.0385866321235107,1.0385866321235107,1.0385866321235107,1.0385866321235107,1.0385866321235107,1.0385866321235107,1.0385866321235107,1.0385866321235107,1.0385866321235107,1.0385866321235107,1.0385866321235107,1.0385866321235107,1.0385866321235107,1.0385866321235107,1.0385866321235107,1.0385866321235107,1.0385866321235107,1.0385866321235107,1.0385866321235107,1.0385866321235107,1.0385866321235107,1.0385866321235107,1.0385866321235107,1.0385866321235107,1.0385866321235107,1.0385866321235107,1.0385866321235107,1.0385866321235107]
[null,null,null,null,null,null,null,null,null,null,"PFF - Moderate",{"$f":"(1-L$81*L397*(1-L$395/2)-L$395)/(1-L$81)","v":1.0385866321235107},1.0385866321235107,1.0385866321235107,1.0385866321235107,1.0385866321235107,1.0385866321235107,1.0385866321235107,1.0385866321235107,1.0385866321235107,1.0385866321235107,1.0385866321235107,1.0385866321235107,1.0385866321235107,1.0385866321235107,1.0385866321235107,1.0385866321235107,1.0385866321235107,1.0385866321235107,1.0385866321235107,1.0385866321235107,1.0385866321235107,1.0385866321235107,1.0385866321235107,1.0385866321235107,1.0385866321235107,1.0385866321235107,1.0385866321235107,1.0385866321235107,1.0385866321235107,1.0385866321235107,1.0385866321235107,1.0385866321235107]
[null,null,null,null,null,null,null,null,null,null,"PFF - Conservative",{"$f":"(1-L$81*L398*(1-L$395/2)-L$395)/(1-L$81)","v":1.0385866321235107},1.0385866321235107,1.0385866321235107,1.0385866321235107,1.0385866321235107,1.0385866321235107,1.0385866321235107,1.0385866321235107,1.0385866321235107,1.0385866321235107,1.0385866321235107,1.0385866321235107,1.0385866321235107,1.0385866321235107,1.0385866321235107,1.0385866321235107,1.0385866321235107,1.0385866321235107,1.0385866321235107,1.0385866321235107,1.0385866321235107,1.0385866321235107,1.0385866321235107,1.0385866321235107,1.0385866321235107,1.0385866321235107,1.0385866321235107,1.0385866321235107,1.0385866321235107,1.0385866321235107,1.0385866321235107,1.0385866321235107]
[null,null,null,null,null,null,null,null,"MACRS",null,"Year (Advanced)",2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,0.2,"Depreciation Factor",1,{"$f":"1/((1+L$85)*(1+L$64))^$K403","v":0.9580272621449385},0.9580272621449385,0.9580272621449385,0.9580272621449385,0.9580272621449385,0.9580272621449385,0.9580272621449385,0.9580272621449385,0.9580272621449385,0.9580272621449385,{"$f":"1/((1+V$85)*(1+V$64))^$K403","v":0.9580272621449385},0.9580272621449385,0.9580272621449385,0.9580272621449385,0.9580272621449385,0.9580272621449385,0.9580272621449385,0.9580272621449385,0.9580272621449385,0.9580272621449385,{"$f":"1/((1+AF$85)*(1+AF$64))^$K403","v":0.9580272621449385},0.9580272621449385,0.9580272621449385,0.9580272621449385,0.9580272621449385,0.9580272621449385,0.9580272621449385,0.9580272621449385,0.9580272621449385,0.9580272621449385,0.9580272621449385,0.9580272621449385]
[null,null,null,null,null,null,null,null,0.32,null,2,0.91781623501292664,0.91781623501292664,0.91781623501292664,0.91781623501292664,0.91781623501292664,0.91781623501292664,0.91781623501292664,0.91781623501292664,0.91781623501292664,0.91781623501292664,0.91781623501292664,0.91781623501292664,0.91781623501292664,0.91781623501292664,0.91781623501292664,0.91781623501292664,0.91781623501292664,0.91781623501292664,0.91781623501292664,0.91781623501292664,0.91781623501292664,0.91781623501292664,0.91781623501292664,0.91781623501292664,0.91781623501292664,0.91781623501292664,0.91781623501292664,0.91781623501292664,0.91781623501292664,0.91781623501292664,0.91781623501292664,0.91781623501292664]
[null,null,null,null,null,null,null,null,0.192,null,3,0.87929297478160962,0.87929297478160962,0.87929297478160962,0.87929297478160962,0.87929297478160962,0.87929297478160962,0.87929297478160962,0.87929297478160962,0.87929297478160962,0.87929297478160962,0.87929297478160962,0.87929297478160962,0.87929297478160962,0.87929297478160962,0.87929297478160962,0.87929297478160962,0.87929297478160962,0.87929297478160962,0.87929297478160962,0.87929297478160962,0.87929297478160962,0.87929297478160962,0.87929297478160962,0.87929297478160962,0.87929297478160962,0.87929297478160962,0.87929297478160962,0.87929297478160962,0.87929297478160962,0.87929297478160962,0.87929297478160962,0.87929297478160962]
[null,null,null,null,null,null,null,null,0.1152,null,4,0.84238664125330387,0.84238664125330387,0.84238664125330387,0.84238664125330387,0.84238664125330387,0.84238664125330387,0.84238664125330387,0.84238664125330387,0.84238664125330387,0.84238664125330387,0.84238664125330387,0.84238664125330387,0.84238664125330387,0.84238664125330387,0.84238664125330387,0.84238664125330387,0.84238664125330387,0.84238664125330387,0.84238664125330387,0.84238664125330387,0.84238664125330387,0.84238664125330387,0.84238664125330387,0.84238664125330387,0.84238664125330387,0.84238664125330387,0.84238664125330387,0.84238664125330387,0.84238664125330387,0.84238664125330387,0.84238664125330387,0.84238664125330387]
[null,null,null,null,null,null,null,null,0.1152,null,5,0.8070293675873732,0.8070293675873732,0.8070293675873732,0.8070293675873732,0.8070293675873732,0.8070293675873732,0.8070293675873732,0.8070293675873732,0.8070293675873732,0.8070293675873732,0.8070293675873732,0.8070293675873732,0.8070293675873732,0.8070293675873732,0.8070293675873732,0.8070293675873732,0.8070293675873732,0.8070293675873732,0.8070293675873732,0.8070293675873732,0.8070293675873732,0.8070293675873732,0.8070293675873732,0.8070293675873732,0.8070293675873732,0.8070293675873732,0.8070293675873732,0.8070293675873732,0.8070293675873732,0.8070293675873732,0.8070293675873732,0.8070293675873732]
[null,null,null,null,null,null,null,null,5.7599999999999998E-2,null,6,0.77315613550029239,0.77315613550029239,0.77315613550029239,0.77315613550029239,0.77315613550029239,0.77315613550029239,0.77315613550029239,0.77315613550029239,0.77315613550029239,0.77315613550029239,0.77315613550029239,0.77315613550029239,0.77315613550029239,0.77315613550029239,0.77315613550029239,0.77315613550029239,0.77315613550029239,0.77315613550029239,0.77315613550029239,0.77315613550029239,0.77315613550029239,0.77315613550029239,0.77315613550029239,0.77315613550029239,0.77315613550029239,0.77315613550029239,0.77315613550029239,0.77315613550029239,0.77315613550029239,0.77315613550029239,0.77315613550029239,0.77315613550029239]
[null,null,null,null,null,null,null,null,null,null,"Year (Moderate)",2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,null,1,{"$f":"1/((1+L$86)*(1+L$64))^$K410","v":0.9580272621449385},0.9580272621449385,0.9580272621449385,0.9580272621449385,0.9580272621449385,0.9580272621449385,0.9580272621449385,0.9580272621449385,0.9580272621449385,0.9580272621449385,{"$f":"1/((1+V$86)*(1+V$64))^$K410","v":0.9580272621449385},0.9580272621449385,0.9580272621449385,0.9580272621449385,0.9580272621449385,0.9580272621449385,0.9580272621449385,0.9580272621449385,0.9580272621449385,0.9580272621449385,{"$f":"1/((1+AF$86)*(1+AF$64))^$K410","v":0.9580272621449385},0.9580272621449385,0.9580272621449385,0.9580272621449385,0.9580272621449385,0.9580272621449385,0.9580272621449385,0.9580272621449385,0.9580272621449385,0.9580272621449385,0.9580272621449385,0.9580272621449385]
[null,null,null,null,null,null,null,null,null,null,2,0.91781623501292664,0.91781623501292664,0.91781623501292664,0.91781623501292664,0.91781623501292664,0.91781623501292664,0.91781623501292664,0.91781623501292664,0.91781623501292664,0.91781623501292664,0.91781623501292664,0.91781623501292664,0.91781623501292664,0.91781623501292664,0.91781623501292664,0.91781623501292664,0.91781623501292664,0.91781623501292664,0.91781623501292664,0.91781623501292664,0.91781623501292664,0.91781623501292664,0.91781623501292664,0.91781623501292664,0.91781623501292664,0.91781623501292664,0.91781623501292664,0.91781623501292664,0.91781623501292664,0.91781623501292664,0.91781623501292664,0.91781623501292664]
[null,null,null,null,null,null,null,null,null,null,3,0.87929297478160962,0.87929297478160962,0.87929297478160962,0.87929297478160962,0.87929297478160962,0.87929297478160962,0.87929297478160962,0.87929297478160962,0.87929297478160962,0.87929297478160962,0.87929297478160962,0.87929297478160962,0.87929297478160962,0.87929297478160962,0.87929297478160962,0.87929297478160962,0.87929297478160962,0.87929297478160962,0.87929297478160962,0.87929297478160962,0.87929297478160962,0.87929297478160962,0.87929297478160962,0.87929297478160962,0.87929297478160962,0.87929297478160962,0.87929297478160962,0.87929297478160962,0.87929297478160962,0.87929297478160962,0.87929297478160962,0.87929297478160962]
[null,null,null,null,null,null,null,null,null,null,4,0.84238664125330387,0.84238664125330387,0.84238664125330387,0.84238664125330387,0.84238664125330387,0.84238664125330387,0.84238664125330387,0.84238664125330387,0.84238664125330387,0.84238664125330387,0.84238664125330387,0.84238664125330387,0.84238664125330387,0.84238664125330387,0.84238664125330387,0.84238664125330387,0.84238664125330387,0.84238664125330387,0.84238664125330387,0.84238664125330387,0.84238664125330387,0.84238664125330387,0.84238664125330387,0.84238664125330387,0.84238664125330387,0.84238664125330387,0.84238664125330387,0.84238664125330387,0.84238664125330387,0.84238664125330387,0.84238664125330387,0.84238664125330387]
[null,null,null,null,null,null,null,null,null,null,5,0.8070293675873732,0.8070293675873732,0.8070293675873732,0.8070293675873732,0.8070293675873732,0.8070293675873732,0.8070293675873732,0.8070293675873732,0.8070293675873732,0.8070293675873732,0.8070293675873732,0.8070293675873732,0.8070293675873732,0.8070293675873732,0.8070293675873732,0.8070293675873732,0.8070293675873732,0.8070293675873732,0.8070293675873732,0.8070293675873732,0.8070293675873732,0.8070293675873732,0.8070293675873732,0.8070293675873732,0.8070293675873732,0.8070293675873732,0.8070293675873732,0.8070293675873732,0.8070293675873732,0.8070293675873732,0.8070293675873732,0.8070293675873732]
[null,null,null,null,null,null,null,null,null,null,6,0.77315613550029239,0.77315613550029239,0.77315613550029239,0.77315613550029239,0.77315613550029239,0.77315613550029239,0.77315613550029239,0.77315613550029239,0.77315613550029239,0.77315613550029239,0.77315613550029239,0.77315613550029239,0.77315613550029239,0.77315613550029239,0.77315613550029239,0.77315613550029239,0.77315613550029239,0.77315613550029239,0.77315613550029239,0.77315613550029239,0.77315613550029239,0.77315613550029239,0.77315613550029239,0.77315613550029239,0.77315613550029239,0.77315613550029239,0.77315613550029239,0.77315613550029239,0.77315613550029239,0.77315613550029239,0.77315613550029239,0.77315613550029239]
[null,null,null,null,null,null,null,null,null,null,"Year (Conservative)",2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,null,1,{"$f":"1/((1+L$87)*(1+L$64))^$K417","v":0.9580272621449385},{"$f":"1/((1+M$87)*(1+M$64))^$K417","v":0.9580272621449385},0.9580272621449385,0.9580272621449385,0.9580272621449385,0.9580272621449385,0.9580272621449385,0.9580272621449385,0.9580272621449385,0.9580272621449385,0.9580272621449385,0.9580272621449385,0.9580272621449385,0.9580272621449385,0.9580272621449385,0.9580272621449385,0.9580272621449385,0.9580272621449385,0.9580272621449385,0.9580272621449385,0.9580272621449385,0.9580272621449385,0.9580272621449385,0.9580272621449385,0.9580272621449385,0.9580272621449385,0.9580272621449385,0.9580272621449385,0.9580272621449385,0.9580272621449385,0.9580272621449385,0.9580272621449385]
[null,null,null,null,null,null,null,null,null,null,2,{"$f":"1/((1+L$87)*(1+L$64))^$K418","v":0.91781623501292664},0.91781623501292664,0.91781623501292664,0.91781623501292664,0.91781623501292664,0.91781623501292664,0.91781623501292664,0.91781623501292664,0.91781623501292664,0.91781623501292664,{"$f":"1/((1+V$87)*(1+V$64))^$K418","v":0.91781623501292664},0.91781623501292664,0.91781623501292664,0.91781623501292664,0.91781623501292664,0.91781623501292664,0.91781623501292664,0.91781623501292664,0.91781623501292664,0.91781623501292664,{"$f":"1/((1+AF$87)*(1+AF$64))^$K418","v":0.91781623501292664},0.91781623501292664,0.91781623501292664,0.91781623501292664,0.91781623501292664,0.91781623501292664,0.91781623501292664,0.91781623501292664,0.91781623501292664,0.91781623501292664,0.91781623501292664,0.91781623501292664]
[null,null,null,null,null,null,null,null,null,null,3,0.87929297478160962,0.87929297478160962,0.87929297478160962,0.87929297478160962,0.87929297478160962,0.87929297478160962,0.87929297478160962,0.87929297478160962,0.87929297478160962,0.87929297478160962,0.87929297478160962,0.87929297478160962,0.87929297478160962,0.87929297478160962,0.87929297478160962,0.87929297478160962,0.87929297478160962,0.87929297478160962,0.87929297478160962,0.87929297478160962,0.87929297478160962,0.87929297478160962,0.87929297478160962,0.87929297478160962,0.87929297478160962,0.87929297478160962,0.87929297478160962,0.87929297478160962,0.87929297478160962,0.87929297478160962,0.87929297478160962,0.87929297478160962]
[null,null,null,null,null,null,null,null,null,null,4,0.84238664125330387,0.84238664125330387,0.84238664125330387,0.84238664125330387,0.84238664125330387,0.84238664125330387,0.84238664125330387,0.84238664125330387,0.84238664125330387,0.84238664125330387,0.84238664125330387,0.84238664125330387,0.84238664125330387,0.84238664125330387,0.84238664125330387,0.84238664125330387,0.84238664125330387,0.84238664125330387,0.84238664125330387,0.84238664125330387,0.84238664125330387,0.84238664125330387,0.84238664125330387,0.84238664125330387,0.84238664125330387,0.84238664125330387,0.84238664125330387,0.84238664125330387,0.84238664125330387,0.84238664125330387,0.84238664125330387,0.84238664125330387]
[null,null,null,null,null,null,null,null,null,null,5,0.8070293675873732,0.8070293675873732,0.8070293675873732,0.8070293675873732,0.8070293675873732,0.8070293675873732,0.8070293675873732,0.8070293675873732,0.8070293675873732,0.8070293675873732,0.8070293675873732,0.8070293675873732,0.8070293675873732,0.8070293675873732,0.8070293675873732,0.8070293675873732,0.8070293675873732,0.8070293675873732,0.8070293675873732,0.8070293675873732,0.8070293675873732,0.8070293675873732,0.8070293675873732,0.8070293675873732,0.8070293675873732,0.8070293675873732,0.8070293675873732,0.8070293675873732,0.8070293675873732,0.8070293675873732,0.8070293675873732,0.8070293675873732]
[null,null,null,null,null,null,null,null,null,null,6,0.77315613550029239,0.77315613550029239,0.77315613550029239,0.77315613550029239,0.77315613550029239,0.77315613550029239,0.77315613550029239,0.77315613550029239,0.77315613550029239,0.77315613550029239,0.77315613550029239,0.77315613550029239,0.77315613550029239,0.77315613550029239,0.77315613550029239,0.77315613550029239,0.77315613550029239,0.77315613550029239,0.77315613550029239,0.77315613550029239,0.77315613550029239,0.77315613550029239,0.77315613550029239,0.77315613550029239,0.77315613550029239,0.77315613550029239,0.77315613550029239,0.77315613550029239,0.77315613550029239,0.77315613550029239,0.77315613550029239,0.77315613550029239]
[null,null,null,null,null,null,null,null,null,"Tariff Schedule","Tarriff Schedule ($/Wdc)",0,0.1,0.09,0.06,0.04,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,"X",null,null,null,"Data Sources for Default Inputs"]
[]
[]
[null,null,null,null,null,null,null,"Current Costs:"]
[null,null,null,null,null,null,null,"Available Capacity (GW)",null,null,null,null,"Pieter Gagnon, Robert Margolis, Jennifer Melius, Caleb Phillips, Ryan Elmore. (2016). ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rooftop Solar Photovoltaic Technical Potential in the United States: A Detailed Assessment. NREL TP-6A20-65298"]
[null,null,null,null,null,null,null,"Net Capacity Factor (%)",null,null,null,null,"NREL. PVWATTS v5. Representative of national range of capacity factors."]
[null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)",null,null,null,null,"D.Feldman, Fu, R., A. Ramdas, J. Desai, and R. Margolis. 2021.",null,null,null,null,null,null,null,null,null,null,null,null,null,null," U.S. Solar Photovoltaic System and Energy Storage Cost Benchmark: Q1 2020. Golden, CO: National Renewable Energy Laboratory"]
[null,null,null,null,null,null,null,"Fixed Operating Expenses ($/kW-yr)",null,null,null,null,"D.Feldman, Fu, R., A. Ramdas, J. Desai, and R. Margolis. 2021. ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"U.S. Solar Photovoltaic System and Energy Storage Cost Benchmark: Q1 2020. Golden, CO: National Renewable Energy Laboratory"]
[null,null,null,null,null,null,null,"Variable Operating Expenses ($/MWh)",null,null,null,null,"N/A"]
[null,null,null,null,null,null,null,"Grid Feature Cost ($/kW)",null,null,null,null,"N/A"]
[null,null,null,null,null,null,null,"Spur Line Cost ($/kW)",null,null,null,null,"N/A"]
[]
[null,null,null,null,null,null,null,"Future Projections Costs:"]
[null,null,null,null,null,null,null,"Net Capacity Factor (%)",null,null,null,null,"NREL internal modeling taking into account improvements in degradation and increases in energy yield.  See accompanying ATB presentation for more information."]
[null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)",null,null,null,null,"NREL internal modeling  See accompanying ATB presentation for more information."]
[null,null,null,null,null,null,null,"Fixed Operating Expenses ($/kW-yr)",null,null,null,null,"D.Feldman, Fu, R., A. Ramdas, J. Desai, and R. Margolis.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"U.S. Solar Photovoltaic System and Energy Storage Cost Benchmark: Q1 2020. Golden, CO: National Renewable Energy Laboratory  See accompanying ATB presentation for more information."]
[null,null,null,null,null,null,null,"Variable Operating Expenses ($/MWh)",null,null,null,null,"N/A"]
[null,null,null,null,null,null,null,"Grid Connection Cost ($/kW)",null,null,null,null,"N/A"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,"X"]

{"sheet":"Solar - CSP","index":7,"n_rows":567,"n_cols":46,"rows_kept":567,"cut":false,"hidden":false,"merged":[[34,9,34,10],[35,9,35,10],[36,9,36,10],[54,9,83,9],[22,7,83,7],[23,9,23,10],[24,9,24,10],[25,9,25,10],[26,9,26,10],[27,9,27,10],[28,9,28,10],[29,9,29,10],[30,9,30,10],[31,9,31,10],[32,9,32,10],[33,9,33,10],[44,12,45,12],[44,13,45,13],[36,21,36,23],[43,9,43,10],[42,9,42,11],[41,9,41,10],[38,9,38,10],[39,9,39,10],[37,9,37,10],[0,0,0,9],[17,9,17,10],[18,9,18,10],[19,9,19,10],[16,9,16,11],[8,7,19,7],[11,9,11,14],[12,9,12,14],[143,9,151,9],[154,9,162,9],[166,9,174,9],[85,6,85,19],[88,7,162,7],[88,9,96,9],[99,9,107,9],[110,9,118,9],[121,9,129,9],[166,7,174,7],[132,9,140,9],[243,7,243,11],[243,12,243,27],[244,7,244,11],[244,12,244,27],[245,7,245,11],[245,12,245,27],[251,7,251,11],[251,12,251,27],[246,7,246,11],[246,12,246,27],[247,7,247,11],[247,12,247,27],[248,7,248,11],[248,12,248,27],[249,7,249,11],[249,12,249,27],[250,7,250,11],[250,12,250,27],[240,7,240,11],[240,12,240,27],[241,7,241,11],[241,12,241,27],[242,7,242,11],[242,12,242,27],[237,7,237,11],[238,7,238,11],[238,12,238,27],[239,7,239,11],[178,7,186,7],[178,9,186,9],[190,7,198,7],[190,9,198,9],[235,6,235,19],[201,7,210,7],[201,9,210,9],[212,9,231,9]]}
["Solar CSP",null,null,null,null,null,null,null,null,null,null,"https://atb.nrel.gov/electricity/2021/concentrating_solar_power"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inputs"]
[null,null,null,null,null,null,null,null,null,"Take me to: ",null,null,null,null,null,null,null,null,null,"Calculated"]
[]
[]
[null,"X",null,null,null,null,"Assupmptions",null,null,null,null,null,null,null,null,null,null,null,null,null,"SAM"]
[]
[null,null,null,null,null,null,null,"Technology",null,"Basis Year:",null,2019]
[null,null,null,null,null,null,null,null,null,"All values are given in 2019 U.S. dollars, using the Consumer Price Index (BLS, 2020) for dollar year conversions. Projections use an inflation assumption of 2.5% per year.",null,null,null,null,null,null,null,null,null,null,null,null,"Turbine CC","Storage CC","Field CC"]
[null,null,null,null,null,null,null,null,null,"Concentrating Solar Power",null,null,null,null,null,null,null,null,null,null,null,null,"$/kWe","$/kWe at 10 hrs of storage","$/kWe"]
[null,null,null,null,null,null,null,null,null,"CSP technology is based on power towers with direct two-tank TES combined with a steam-Rankine power cycle running at 574°C and 41.2% gross efficiency in 2019.",null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 7",{"$f":"(W12+X12+Y14)","v":6506.8047590296428},{"$f":"W14","v":1903.4753111111113},{"$f":"X14","v":764.22471591002898},{"$f":"Y14","v":3839.1047320085027},null,"Name plate capacity (Mwe)","Gross Turbine capacity (MW)","Gross to net conversion",null,"SAM Power Cycle Cost ($/kWgross)","Balance of SAM Plant (BOP) total ($/kWgross)","TES Cost ($/kWe @ 10hrs of storage)","TES Cost ($/kWhe)","Reference SAM cost ($/kWe)"]
[null,null,null,null,null,null,null,null,null,"The CSP plant is a 104MW AC as a Baseload configuration with a solar multiple (SM) of 2.4 and 10hrs of storage for today's technology. The turbine is 115MW gross.",null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 3",{"$f":"(W13+X13+Y13)","v":6506.8047590296428},{"$f":"W14","v":1903.4753111111113},{"$f":"X14","v":764.22471591002898},{"$f":"Y14","v":3839.1047320085027},null,{"$f":"AB13*AC13","v":103.5},115,0.9,null,{"$f":"U18/($AB$13*1000)","v":1040},{"$f":"V18/($AB$13*1000)","v":290},{"$f":"AB18/(AA13*1000)","v":593.31176811594207},{"$f":"AG13/Y18","v":59.331176811594204},{"$f":"AL18/(AA13*1000)","v":6506.9133913043479}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"SAM Annual","Available","Available",null,null,null,null,"CSP - 10hrs TES - Class 2",{"$f":"(W14+X14+Y14)","v":6506.8047590296428},{"$f":"(W18+X18)*(1+AI18)*(1+AJ18)","v":1903.4753111111113},{"$f":"(AG13)*(1+AI18)*(1+AJ18)","v":764.22471591002898},{"$f":"($AK$18)*(1+AI18)*(1+AJ18)","v":3839.1047320085027}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Generation","Capacity","Generation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"(MWh)","(GW)","(GWh)"]
[null,null,null,null,null,null,null,null,null,"Radiation Levels",null,null,"Value of DNI",38066,38066,116146245,null,null,null,null,"Power Cycle Cost total ($)","Balance of Plant (BOP) total ($)","Power Cycle Cost ($/kWe)","BOP cost ($/kWe)","Duratation (hr)","TES cost ($/kWhth)","TES Capacity (MWhth)","TES Cost ($)","Heliostat field cost ($/m2) ","Site Improvement Cost ($/m2)","Reflective area (m2)","Heliostat field fixed Cost ($)","Tower Cost Fixed ($)","Receiver Cost ($)","Direct Contingencies (%)","Indirects (%)","Field cost without adders ($/kWe)","SAM 2019 total reference cost ($)"]
[null,null,null,null,null,null,null,null,null,"10 hrs TES at Class 7 (I.e. Abilene Regional Airport, TX, Class 7 = Fair Resource)",null,"TMY3 = 6.16 kWh/m2/day",6.25,462380,null,null,null,null,null,null,119600000,33350000,{"$f":"U18/($AA$13*1000)","v":1155.5555555555557},{"$f":"V18/($AA$13*1000)","v":322.22222222222223},10,22,2791.26,61407768,140,16,1269055,{"$f":"(AC18+AD18)*AE18","v":197972580},25319156,85191944,7.0000000000000007E-2,0.20380000000000001,{"$f":"(AF18+AG18+AH18)/(AA13*1000)","v":2980.5186473429953},673465536]
[null,null,null,null,null,null,null,null,null,"10 hrs TES at Class 3 (I.e. Phoenix, AZ Class 3 = Good Resource)",null,"TMY3 = 7.1 kWh/m2/day",7.34,558262.20799999998]
[null,null,null,null,null,null,null,null,null,"10 hrs TES at Class 2 (I.e. Daggett, CA, Class 2 = Excellent Resource)",null,"TMY3 = 7.46 kWh/m2/day",7.67,581558.07999999996]
[]
[]
[null,null,null,null,null,null,null,"Finance",null,"Financial Assumptions:"]
[null,null,null,null,null,null,null,null,null,"Inflation Rate",null,{"$f":"L55","v":2.5000000000000001E-2}]
[null,null,null,null,null,null,null,null,null,"Capital Recovery Period (Years)",null,{"$f":"S25","v":30},null,null,null,null,null,null,30]
[null,null,null,null,null,null,null,null,null,"Interest Rate Nominal - Moderate",null,{"$f":"L57","v":0.04}]
[null,null,null,null,null,null,null,null,null,"Calculated Interest Rate Real - Moderate",null,{"$f":"L60","v":1.4634146341463428E-2}]
[null,null,null,null,null,null,null,null,null,"Interest During Construction  - Nominal",null,{"$f":"L62","v":3.5000000000000003E-2}]
[null,null,null,null,null,null,null,null,null,"Rate of Return on Equity Nominal - Moderate",null,{"$f":"L64","v":0.1}]
[null,null,null,null,null,null,null,null,null,"Calculated Rate of Return on Equity Real - Moderate",null,{"$f":"L67","v":7.317073170731736E-2}]
[null,null,null,null,null,null,null,null,null,"Debt Fraction - Moderate",null,{"$f":"L70","v":0.66400000000000003}]
[null,null,null,null,null,null,null,null,null,"Tax Rate (Federal and State)",null,{"$f":"L72","v":0.25740000000000002}]
[null,null,null,null,null,null,null,null,null,"WACC Nominal - Moderate",null,{"$f":"L75","v":5.3323455999999991E-2}]
[null,null,null,null,null,null,null,null,null,"WACC Real - Moderate",null,{"$f":"L78","v":2.7632639999999986E-2}]
[null,null,null,null,null,null,null,null,null,"Depreciation Period",null,5]
[null,null,null,null,null,null,null,null,null,"Construction Finance Factor",null,{"$f":"SUMPRODUCT(K47:K49,L47:L49,M47:M49)+SUMPRODUCT(K47:K49,O47:O49,N47:N49)","v":1.0421096932165899}]
[null,null,null,null,null,null,null,null,null,"Present Value of Depreciation",null,{"$f":"SUMPRODUCT(R46:W46,R48:W48)","v":0.8671944701513149}]
[null,null,null,null,null,null,null,null,null,"Project Finance Factor",null,{"$f":" (1 - L32 * L37) / (1 - L32)","v":1.0460330506100883}]
[null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Nominal - Moderate",null,{"$f":"L81","v":6.7536449736752602E-2}]
[null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Moderate",null,{"$f":"L84","v":4.9470456961487559E-2}]
[null,null,null,null,null,null,null,null,null,"Equity Premium During Construction",null,0.02]
[null,null,null,null,null,null,null,null,null,"Cost of equity during construction",null,{"$f":"L29+L41","v":0.12000000000000001}]
[]
[null,null,null,null,null,null,null,null,null,"Construction Duration yrs",null,null,3]
[null,null,null,null,null,null,null,null,null,"Year","Capital","Accumulated","Percent of Leverage During Construction","Percent of Equity During Construction","Accumulated",null,"MACRS yr",1,2,3,4,5,6,null,null,"Turbine CC","Storage CC","Field CC",null,"OCC=(turbine capacity*turbine cost+storage capacity*storage cost+field capacity*field cost)/turbine capacity"]
[null,null,null,null,null,null,null,null,null,"Index","Fraction","Interest",null,null,"Equity Cost",null,"Depreciation",0.2,0.32,0.192,0.1152,0.1152,5.7599999999999998E-2,null,null,"$/kWe","$/kWhe","$/kWe",null,"storage capacity = turbine capacity*TES"]
[null,null,null,null,null,null,null,null,null,0,0.8,{"$f":"1+((1+L28)^(J47+0.5)-1)","v":1.0173494974687902},0.8,{"$f":"1-M47","v":0.19999999999999996},{"$f":"1+((1+$L$42)^(J47+0.5)-1)","v":1.0583005244258363},null,"Fraction",null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 1",{"$f":"W12","v":1903.4753111111113},{"$f":"X12","v":764.22471591002898},{"$f":"Y12","v":3839.1047320085027},null,"field capacity = turbine capacity * solar multiple"]
[null,null,null,null,null,null,null,null,null,1,0.1,{"$f":"1+((1+L28)^(J48+0.5)-1)","v":1.0529567298801978},0.8,{"$f":"1-M48","v":0.19999999999999996},{"$f":"1+((1+$L$42)^(J48+0.5)-1)","v":1.1852965873569368},null,"Depreciation",{"$f":"1/((1+L34)*(1+L24))^R45","v":0.9493759911105597},{"$f":"1/((1+L34)*(1+L24))^S45","v":0.90131477249715741},{"$f":"1/((1+L34)*(1+L24))^T45","v":0.85568660544207742},{"$f":"1/((1+L34)*(1+L24))^U45","v":0.81236831912160268},{"$f":"1/((1+L34)*(1+L24))^V45","v":0.771242978112891},{"$f":"1/((1+L34)*(1+L24))^W45","v":0.73219956673298559},null,"CSP - 10hrs TES - Class 3",{"$f":"W13","v":1903.4753111111113},764.22471591002898,3839.1047320085027,null,"solar multiple of 2.4 for 10 hrs TES"]
[null,null,null,null,null,null,null,null,null,2,0.1,{"$f":"1+((1+L28)^(J49+0.5)-1)","v":1.0898102154260045},0.8,{"$f":"1-M49","v":0.19999999999999996},{"$f":"1+((1+$L$42)^(J49+0.5)-1)","v":1.3275321778397693},null,"Factor",null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 5",{"$f":"W14","v":1903.4753111111113},764.22471591002898,3839.1047320085027]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OCC @ 2021 ($/kWe)",{"$f":"Z49+AA49+AB49","v":6506.8047590296428}]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Base Year"]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Assumptions","Inflation Rate",{"$f":"'WACC Calc'!F446","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!G446","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!H446","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!I446","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!J446","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!K446","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!L446","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!M446","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!N446","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!O446","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!P446","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Q446","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!R446","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!S446","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!T446","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!U446","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!V446","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!W446","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!X446","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Y446","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Z446","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AA446","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AB446","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AC446","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AD446","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AE446","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AF446","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AG446","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AH446","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AI446","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AJ446","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AK446","v":2.5000000000000001E-2}]
[null,null,null,null,null,null,null,null,null,null,"Interest Rate Nominal - Advanced",{"$f":"'WACC Calc'!F447","v":0.04},{"$f":"'WACC Calc'!G447","v":0.04},{"$f":"'WACC Calc'!H447","v":0.04},{"$f":"'WACC Calc'!I447","v":0.04},{"$f":"'WACC Calc'!J447","v":0.04},{"$f":"'WACC Calc'!K447","v":0.04},{"$f":"'WACC Calc'!L447","v":0.04},{"$f":"'WACC Calc'!M447","v":0.04},{"$f":"'WACC Calc'!N447","v":0.04},{"$f":"'WACC Calc'!O447","v":0.04},{"$f":"'WACC Calc'!P447","v":0.04},{"$f":"'WACC Calc'!Q447","v":0.04},{"$f":"'WACC Calc'!R447","v":0.04},{"$f":"'WACC Calc'!S447","v":0.04},{"$f":"'WACC Calc'!T447","v":0.04},{"$f":"'WACC Calc'!U447","v":0.04},{"$f":"'WACC Calc'!V447","v":0.04},{"$f":"'WACC Calc'!W447","v":0.04},{"$f":"'WACC Calc'!X447","v":0.04},{"$f":"'WACC Calc'!Y447","v":0.04},{"$f":"'WACC Calc'!Z447","v":0.04},{"$f":"'WACC Calc'!AA447","v":0.04},{"$f":"'WACC Calc'!AB447","v":0.04},{"$f":"'WACC Calc'!AC447","v":0.04},{"$f":"'WACC Calc'!AD447","v":0.04},{"$f":"'WACC Calc'!AE447","v":0.04},{"$f":"'WACC Calc'!AF447","v":0.04},{"$f":"'WACC Calc'!AG447","v":0.04},{"$f":"'WACC Calc'!AH447","v":0.04},{"$f":"'WACC Calc'!AI447","v":0.04},{"$f":"'WACC Calc'!AJ447","v":0.04},{"$f":"'WACC Calc'!AK447","v":0.04}]
[null,null,null,null,null,null,null,null,null,null,"Interest Rate Nominal - Moderate",{"$f":"'WACC Calc'!F448","v":0.04},{"$f":"'WACC Calc'!G448","v":0.04},{"$f":"'WACC Calc'!H448","v":0.04},{"$f":"'WACC Calc'!I448","v":0.04},{"$f":"'WACC Calc'!J448","v":0.04},{"$f":"'WACC Calc'!K448","v":0.04},{"$f":"'WACC Calc'!L448","v":0.04},{"$f":"'WACC Calc'!M448","v":0.04},{"$f":"'WACC Calc'!N448","v":0.04},{"$f":"'WACC Calc'!O448","v":0.04},{"$f":"'WACC Calc'!P448","v":0.04},{"$f":"'WACC Calc'!Q448","v":0.04},{"$f":"'WACC Calc'!R448","v":0.04},{"$f":"'WACC Calc'!S448","v":0.04},{"$f":"'WACC Calc'!T448","v":0.04},{"$f":"'WACC Calc'!U448","v":0.04},{"$f":"'WACC Calc'!V448","v":0.04},{"$f":"'WACC Calc'!W448","v":0.04},{"$f":"'WACC Calc'!X448","v":0.04},{"$f":"'WACC Calc'!Y448","v":0.04},{"$f":"'WACC Calc'!Z448","v":0.04},{"$f":"'WACC Calc'!AA448","v":0.04},{"$f":"'WACC Calc'!AB448","v":0.04},{"$f":"'WACC Calc'!AC448","v":0.04},{"$f":"'WACC Calc'!AD448","v":0.04},{"$f":"'WACC Calc'!AE448","v":0.04},{"$f":"'WACC Calc'!AF448","v":0.04},{"$f":"'WACC Calc'!AG448","v":0.04},{"$f":"'WACC Calc'!AH448","v":0.04},{"$f":"'WACC Calc'!AI448","v":0.04},{"$f":"'WACC Calc'!AJ448","v":0.04},{"$f":"'WACC Calc'!AK448","v":0.04}]
[null,null,null,null,null,null,null,null,null,null,"Interest Rate Nominal - Conservative",{"$f":"'WACC Calc'!F449","v":0.04},{"$f":"'WACC Calc'!G449","v":0.04},{"$f":"'WACC Calc'!H449","v":0.04},{"$f":"'WACC Calc'!I449","v":0.04},{"$f":"'WACC Calc'!J449","v":0.04},{"$f":"'WACC Calc'!K449","v":0.04},{"$f":"'WACC Calc'!L449","v":0.04},{"$f":"'WACC Calc'!M449","v":0.04},{"$f":"'WACC Calc'!N449","v":0.04},{"$f":"'WACC Calc'!O449","v":0.04},{"$f":"'WACC Calc'!P449","v":0.04},{"$f":"'WACC Calc'!Q449","v":0.04},{"$f":"'WACC Calc'!R449","v":0.04},{"$f":"'WACC Calc'!S449","v":0.04},{"$f":"'WACC Calc'!T449","v":0.04},{"$f":"'WACC Calc'!U449","v":0.04},{"$f":"'WACC Calc'!V449","v":0.04},{"$f":"'WACC Calc'!W449","v":0.04},{"$f":"'WACC Calc'!X449","v":0.04},{"$f":"'WACC Calc'!Y449","v":0.04},{"$f":"'WACC Calc'!Z449","v":0.04},{"$f":"'WACC Calc'!AA449","v":0.04},{"$f":"'WACC Calc'!AB449","v":0.04},{"$f":"'WACC Calc'!AC449","v":0.04},{"$f":"'WACC Calc'!AD449","v":0.04},{"$f":"'WACC Calc'!AE449","v":0.04},{"$f":"'WACC Calc'!AF449","v":0.04},{"$f":"'WACC Calc'!AG449","v":0.04},{"$f":"'WACC Calc'!AH449","v":0.04},{"$f":"'WACC Calc'!AI449","v":0.04},{"$f":"'WACC Calc'!AJ449","v":0.04},{"$f":"'WACC Calc'!AK449","v":0.04}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate Real - Advanced",{"$f":"'WACC Calc'!F450","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!G450","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!H450","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!I450","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!J450","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!K450","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!L450","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!M450","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!N450","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!O450","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!P450","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Q450","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!R450","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!S450","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!T450","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!U450","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!V450","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!W450","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!X450","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Y450","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Z450","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AA450","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AB450","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AC450","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AD450","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AE450","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AF450","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AG450","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AH450","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AI450","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AJ450","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AK450","v":1.4634146341463428E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate Real - Moderate",{"$f":"'WACC Calc'!F451","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!G451","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!H451","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!I451","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!J451","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!K451","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!L451","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!M451","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!N451","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!O451","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!P451","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Q451","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!R451","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!S451","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!T451","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!U451","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!V451","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!W451","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!X451","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Y451","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Z451","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AA451","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AB451","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AC451","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AD451","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AE451","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AF451","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AG451","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AH451","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AI451","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AJ451","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AK451","v":1.4634146341463428E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate Real - Conservative",{"$f":"'WACC Calc'!F452","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!G452","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!H452","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!I452","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!J452","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!K452","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!L452","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!M452","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!N452","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!O452","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!P452","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Q452","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!R452","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!S452","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!T452","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!U452","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!V452","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!W452","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!X452","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Y452","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Z452","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AA452","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AB452","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AC452","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AD452","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AE452","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AF452","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AG452","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AH452","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AI452","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AJ452","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AK452","v":1.4634146341463428E-2}]
[null,null,null,null,null,null,null,null,null,null,"Interest During Construction  - Nominal",{"$f":"'WACC Calc'!F453","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!G453","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!H453","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!I453","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!J453","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!K453","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!L453","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!M453","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!N453","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!O453","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!P453","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!Q453","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!R453","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!S453","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!T453","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!U453","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!V453","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!W453","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!X453","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!Y453","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!Z453","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AA453","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AB453","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AC453","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AD453","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AE453","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AF453","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AG453","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AH453","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AI453","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AJ453","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AK453","v":3.5000000000000003E-2}]
[null,null,null,null,null,null,null,null,null,null,"Rate of Return on Equity Nominal - Advanced",{"$f":"'WACC Calc'!F454","v":0.1},{"$f":"'WACC Calc'!G454","v":0.1},{"$f":"'WACC Calc'!H454","v":0.1},{"$f":"'WACC Calc'!I454","v":0.1},{"$f":"'WACC Calc'!J454","v":0.1},{"$f":"'WACC Calc'!K454","v":0.1},{"$f":"'WACC Calc'!L454","v":0.1},{"$f":"'WACC Calc'!M454","v":0.1},{"$f":"'WACC Calc'!N454","v":0.1},{"$f":"'WACC Calc'!O454","v":0.1},{"$f":"'WACC Calc'!P454","v":0.1},{"$f":"'WACC Calc'!Q454","v":0.1},{"$f":"'WACC Calc'!R454","v":0.1},{"$f":"'WACC Calc'!S454","v":0.1},{"$f":"'WACC Calc'!T454","v":0.1},{"$f":"'WACC Calc'!U454","v":0.1},{"$f":"'WACC Calc'!V454","v":0.1},{"$f":"'WACC Calc'!W454","v":0.1},{"$f":"'WACC Calc'!X454","v":0.1},{"$f":"'WACC Calc'!Y454","v":0.1},{"$f":"'WACC Calc'!Z454","v":0.1},{"$f":"'WACC Calc'!AA454","v":0.1},{"$f":"'WACC Calc'!AB454","v":0.1},{"$f":"'WACC Calc'!AC454","v":0.1},{"$f":"'WACC Calc'!AD454","v":0.1},{"$f":"'WACC Calc'!AE454","v":0.1},{"$f":"'WACC Calc'!AF454","v":0.1},{"$f":"'WACC Calc'!AG454","v":0.1},{"$f":"'WACC Calc'!AH454","v":0.1},{"$f":"'WACC Calc'!AI454","v":0.1},{"$f":"'WACC Calc'!AJ454","v":0.1},{"$f":"'WACC Calc'!AK454","v":0.1}]
[null,null,null,null,null,null,null,null,null,null,"Rate of Return on Equity Nominal - Moderate",{"$f":"'WACC Calc'!F455","v":0.1},{"$f":"'WACC Calc'!G455","v":0.1},{"$f":"'WACC Calc'!H455","v":0.1},{"$f":"'WACC Calc'!I455","v":0.1},{"$f":"'WACC Calc'!J455","v":0.1},{"$f":"'WACC Calc'!K455","v":0.1},{"$f":"'WACC Calc'!L455","v":0.1},{"$f":"'WACC Calc'!M455","v":0.1},{"$f":"'WACC Calc'!N455","v":0.1},{"$f":"'WACC Calc'!O455","v":0.1},{"$f":"'WACC Calc'!P455","v":0.1},{"$f":"'WACC Calc'!Q455","v":0.1},{"$f":"'WACC Calc'!R455","v":0.1},{"$f":"'WACC Calc'!S455","v":0.1},{"$f":"'WACC Calc'!T455","v":0.1},{"$f":"'WACC Calc'!U455","v":0.1},{"$f":"'WACC Calc'!V455","v":0.1},{"$f":"'WACC Calc'!W455","v":0.1},{"$f":"'WACC Calc'!X455","v":0.1},{"$f":"'WACC Calc'!Y455","v":0.1},{"$f":"'WACC Calc'!Z455","v":0.1},{"$f":"'WACC Calc'!AA455","v":0.1},{"$f":"'WACC Calc'!AB455","v":0.1},{"$f":"'WACC Calc'!AC455","v":0.1},{"$f":"'WACC Calc'!AD455","v":0.1},{"$f":"'WACC Calc'!AE455","v":0.1},{"$f":"'WACC Calc'!AF455","v":0.1},{"$f":"'WACC Calc'!AG455","v":0.1},{"$f":"'WACC Calc'!AH455","v":0.1},{"$f":"'WACC Calc'!AI455","v":0.1},{"$f":"'WACC Calc'!AJ455","v":0.1},{"$f":"'WACC Calc'!AK455","v":0.1}]
[null,null,null,null,null,null,null,null,null,null,"Rate of Return on Equity Nominal - Conservative",{"$f":"'WACC Calc'!F456","v":0.1},{"$f":"'WACC Calc'!G456","v":0.1},{"$f":"'WACC Calc'!H456","v":0.1},{"$f":"'WACC Calc'!I456","v":0.1},{"$f":"'WACC Calc'!J456","v":0.1},{"$f":"'WACC Calc'!K456","v":0.1},{"$f":"'WACC Calc'!L456","v":0.1},{"$f":"'WACC Calc'!M456","v":0.1},{"$f":"'WACC Calc'!N456","v":0.1},{"$f":"'WACC Calc'!O456","v":0.1},{"$f":"'WACC Calc'!P456","v":0.1},{"$f":"'WACC Calc'!Q456","v":0.1},{"$f":"'WACC Calc'!R456","v":0.1},{"$f":"'WACC Calc'!S456","v":0.1},{"$f":"'WACC Calc'!T456","v":0.1},{"$f":"'WACC Calc'!U456","v":0.1},{"$f":"'WACC Calc'!V456","v":0.1},{"$f":"'WACC Calc'!W456","v":0.1},{"$f":"'WACC Calc'!X456","v":0.1},{"$f":"'WACC Calc'!Y456","v":0.1},{"$f":"'WACC Calc'!Z456","v":0.1},{"$f":"'WACC Calc'!AA456","v":0.1},{"$f":"'WACC Calc'!AB456","v":0.1},{"$f":"'WACC Calc'!AC456","v":0.1},{"$f":"'WACC Calc'!AD456","v":0.1},{"$f":"'WACC Calc'!AE456","v":0.1},{"$f":"'WACC Calc'!AF456","v":0.1},{"$f":"'WACC Calc'!AG456","v":0.1},{"$f":"'WACC Calc'!AH456","v":0.1},{"$f":"'WACC Calc'!AI456","v":0.1},{"$f":"'WACC Calc'!AJ456","v":0.1},{"$f":"'WACC Calc'!AK456","v":0.1}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Rate of Return on Equity Real - Advanced",{"$f":"'WACC Calc'!F457","v":7.317073170731736E-2},{"$f":"'WACC Calc'!G457","v":7.317073170731736E-2},{"$f":"'WACC Calc'!H457","v":7.317073170731736E-2},{"$f":"'WACC Calc'!I457","v":7.317073170731736E-2},{"$f":"'WACC Calc'!J457","v":7.317073170731736E-2},{"$f":"'WACC Calc'!K457","v":7.317073170731736E-2},{"$f":"'WACC Calc'!L457","v":7.317073170731736E-2},{"$f":"'WACC Calc'!M457","v":7.317073170731736E-2},{"$f":"'WACC Calc'!N457","v":7.317073170731736E-2},{"$f":"'WACC Calc'!O457","v":7.317073170731736E-2},{"$f":"'WACC Calc'!P457","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Q457","v":7.317073170731736E-2},{"$f":"'WACC Calc'!R457","v":7.317073170731736E-2},{"$f":"'WACC Calc'!S457","v":7.317073170731736E-2},{"$f":"'WACC Calc'!T457","v":7.317073170731736E-2},{"$f":"'WACC Calc'!U457","v":7.317073170731736E-2},{"$f":"'WACC Calc'!V457","v":7.317073170731736E-2},{"$f":"'WACC Calc'!W457","v":7.317073170731736E-2},{"$f":"'WACC Calc'!X457","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Y457","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Z457","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AA457","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AB457","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AC457","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AD457","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AE457","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AF457","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AG457","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AH457","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AI457","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AJ457","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AK457","v":7.317073170731736E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Rate of Return on Equity Real - Moderate",{"$f":"'WACC Calc'!F458","v":7.317073170731736E-2},{"$f":"'WACC Calc'!G458","v":7.317073170731736E-2},{"$f":"'WACC Calc'!H458","v":7.317073170731736E-2},{"$f":"'WACC Calc'!I458","v":7.317073170731736E-2},{"$f":"'WACC Calc'!J458","v":7.317073170731736E-2},{"$f":"'WACC Calc'!K458","v":7.317073170731736E-2},{"$f":"'WACC Calc'!L458","v":7.317073170731736E-2},{"$f":"'WACC Calc'!M458","v":7.317073170731736E-2},{"$f":"'WACC Calc'!N458","v":7.317073170731736E-2},{"$f":"'WACC Calc'!O458","v":7.317073170731736E-2},{"$f":"'WACC Calc'!P458","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Q458","v":7.317073170731736E-2},{"$f":"'WACC Calc'!R458","v":7.317073170731736E-2},{"$f":"'WACC Calc'!S458","v":7.317073170731736E-2},{"$f":"'WACC Calc'!T458","v":7.317073170731736E-2},{"$f":"'WACC Calc'!U458","v":7.317073170731736E-2},{"$f":"'WACC Calc'!V458","v":7.317073170731736E-2},{"$f":"'WACC Calc'!W458","v":7.317073170731736E-2},{"$f":"'WACC Calc'!X458","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Y458","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Z458","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AA458","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AB458","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AC458","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AD458","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AE458","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AF458","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AG458","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AH458","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AI458","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AJ458","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AK458","v":7.317073170731736E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Rate of Return on Equity Real - Conservative",{"$f":"'WACC Calc'!F459","v":7.317073170731736E-2},{"$f":"'WACC Calc'!G459","v":7.317073170731736E-2},{"$f":"'WACC Calc'!H459","v":7.317073170731736E-2},{"$f":"'WACC Calc'!I459","v":7.317073170731736E-2},{"$f":"'WACC Calc'!J459","v":7.317073170731736E-2},{"$f":"'WACC Calc'!K459","v":7.317073170731736E-2},{"$f":"'WACC Calc'!L459","v":7.317073170731736E-2},{"$f":"'WACC Calc'!M459","v":7.317073170731736E-2},{"$f":"'WACC Calc'!N459","v":7.317073170731736E-2},{"$f":"'WACC Calc'!O459","v":7.317073170731736E-2},{"$f":"'WACC Calc'!P459","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Q459","v":7.317073170731736E-2},{"$f":"'WACC Calc'!R459","v":7.317073170731736E-2},{"$f":"'WACC Calc'!S459","v":7.317073170731736E-2},{"$f":"'WACC Calc'!T459","v":7.317073170731736E-2},{"$f":"'WACC Calc'!U459","v":7.317073170731736E-2},{"$f":"'WACC Calc'!V459","v":7.317073170731736E-2},{"$f":"'WACC Calc'!W459","v":7.317073170731736E-2},{"$f":"'WACC Calc'!X459","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Y459","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Z459","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AA459","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AB459","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AC459","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AD459","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AE459","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AF459","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AG459","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AH459","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AI459","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AJ459","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AK459","v":7.317073170731736E-2}]
[null,null,null,null,null,null,null,null,null,null,"Debt Fraction - Advanced",{"$f":"'WACC Calc'!F460","v":0.66400000000000003},{"$f":"'WACC Calc'!G460","v":0.66400000000000003},{"$f":"'WACC Calc'!H460","v":0.66400000000000003},{"$f":"'WACC Calc'!I460","v":0.66400000000000003},{"$f":"'WACC Calc'!J460","v":0.66400000000000003},{"$f":"'WACC Calc'!K460","v":0.66400000000000003},{"$f":"'WACC Calc'!L460","v":0.66400000000000003},{"$f":"'WACC Calc'!M460","v":0.66400000000000003},{"$f":"'WACC Calc'!N460","v":0.66400000000000003},{"$f":"'WACC Calc'!O460","v":0.66400000000000003},{"$f":"'WACC Calc'!P460","v":0.66400000000000003},{"$f":"'WACC Calc'!Q460","v":0.66400000000000003},{"$f":"'WACC Calc'!R460","v":0.66400000000000003},{"$f":"'WACC Calc'!S460","v":0.66400000000000003},{"$f":"'WACC Calc'!T460","v":0.66400000000000003},{"$f":"'WACC Calc'!U460","v":0.66400000000000003},{"$f":"'WACC Calc'!V460","v":0.66400000000000003},{"$f":"'WACC Calc'!W460","v":0.66400000000000003},{"$f":"'WACC Calc'!X460","v":0.66400000000000003},{"$f":"'WACC Calc'!Y460","v":0.66400000000000003},{"$f":"'WACC Calc'!Z460","v":0.66400000000000003},{"$f":"'WACC Calc'!AA460","v":0.66400000000000003},{"$f":"'WACC Calc'!AB460","v":0.66400000000000003},{"$f":"'WACC Calc'!AC460","v":0.66400000000000003},{"$f":"'WACC Calc'!AD460","v":0.66400000000000003},{"$f":"'WACC Calc'!AE460","v":0.66400000000000003},{"$f":"'WACC Calc'!AF460","v":0.66400000000000003},{"$f":"'WACC Calc'!AG460","v":0.66400000000000003},{"$f":"'WACC Calc'!AH460","v":0.66400000000000003},{"$f":"'WACC Calc'!AI460","v":0.66400000000000003},{"$f":"'WACC Calc'!AJ460","v":0.66400000000000003},{"$f":"'WACC Calc'!AK460","v":0.66400000000000003}]
[null,null,null,null,null,null,null,null,null,null,"Debt Fraction - Moderate",{"$f":"'WACC Calc'!F461","v":0.66400000000000003},{"$f":"'WACC Calc'!G461","v":0.66400000000000003},{"$f":"'WACC Calc'!H461","v":0.66400000000000003},{"$f":"'WACC Calc'!I461","v":0.66400000000000003},{"$f":"'WACC Calc'!J461","v":0.66400000000000003},{"$f":"'WACC Calc'!K461","v":0.66400000000000003},{"$f":"'WACC Calc'!L461","v":0.66400000000000003},{"$f":"'WACC Calc'!M461","v":0.66400000000000003},{"$f":"'WACC Calc'!N461","v":0.66400000000000003},{"$f":"'WACC Calc'!O461","v":0.66400000000000003},{"$f":"'WACC Calc'!P461","v":0.66400000000000003},{"$f":"'WACC Calc'!Q461","v":0.66400000000000003},{"$f":"'WACC Calc'!R461","v":0.66400000000000003},{"$f":"'WACC Calc'!S461","v":0.66400000000000003},{"$f":"'WACC Calc'!T461","v":0.66400000000000003},{"$f":"'WACC Calc'!U461","v":0.66400000000000003},{"$f":"'WACC Calc'!V461","v":0.66400000000000003},{"$f":"'WACC Calc'!W461","v":0.66400000000000003},{"$f":"'WACC Calc'!X461","v":0.66400000000000003},{"$f":"'WACC Calc'!Y461","v":0.66400000000000003},{"$f":"'WACC Calc'!Z461","v":0.66400000000000003},{"$f":"'WACC Calc'!AA461","v":0.66400000000000003},{"$f":"'WACC Calc'!AB461","v":0.66400000000000003},{"$f":"'WACC Calc'!AC461","v":0.66400000000000003},{"$f":"'WACC Calc'!AD461","v":0.66400000000000003},{"$f":"'WACC Calc'!AE461","v":0.66400000000000003},{"$f":"'WACC Calc'!AF461","v":0.66400000000000003},{"$f":"'WACC Calc'!AG461","v":0.66400000000000003},{"$f":"'WACC Calc'!AH461","v":0.66400000000000003},{"$f":"'WACC Calc'!AI461","v":0.66400000000000003},{"$f":"'WACC Calc'!AJ461","v":0.66400000000000003},{"$f":"'WACC Calc'!AK461","v":0.66400000000000003}]
[null,null,null,null,null,null,null,null,null,null,"Debt Fraction - Conservative",{"$f":"'WACC Calc'!F462","v":0.66400000000000003},{"$f":"'WACC Calc'!G462","v":0.66400000000000003},{"$f":"'WACC Calc'!H462","v":0.66400000000000003},{"$f":"'WACC Calc'!I462","v":0.66400000000000003},{"$f":"'WACC Calc'!J462","v":0.66400000000000003},{"$f":"'WACC Calc'!K462","v":0.66400000000000003},{"$f":"'WACC Calc'!L462","v":0.66400000000000003},{"$f":"'WACC Calc'!M462","v":0.66400000000000003},{"$f":"'WACC Calc'!N462","v":0.66400000000000003},{"$f":"'WACC Calc'!O462","v":0.66400000000000003},{"$f":"'WACC Calc'!P462","v":0.66400000000000003},{"$f":"'WACC Calc'!Q462","v":0.66400000000000003},{"$f":"'WACC Calc'!R462","v":0.66400000000000003},{"$f":"'WACC Calc'!S462","v":0.66400000000000003},{"$f":"'WACC Calc'!T462","v":0.66400000000000003},{"$f":"'WACC Calc'!U462","v":0.66400000000000003},{"$f":"'WACC Calc'!V462","v":0.66400000000000003},{"$f":"'WACC Calc'!W462","v":0.66400000000000003},{"$f":"'WACC Calc'!X462","v":0.66400000000000003},{"$f":"'WACC Calc'!Y462","v":0.66400000000000003},{"$f":"'WACC Calc'!Z462","v":0.66400000000000003},{"$f":"'WACC Calc'!AA462","v":0.66400000000000003},{"$f":"'WACC Calc'!AB462","v":0.66400000000000003},{"$f":"'WACC Calc'!AC462","v":0.66400000000000003},{"$f":"'WACC Calc'!AD462","v":0.66400000000000003},{"$f":"'WACC Calc'!AE462","v":0.66400000000000003},{"$f":"'WACC Calc'!AF462","v":0.66400000000000003},{"$f":"'WACC Calc'!AG462","v":0.66400000000000003},{"$f":"'WACC Calc'!AH462","v":0.66400000000000003},{"$f":"'WACC Calc'!AI462","v":0.66400000000000003},{"$f":"'WACC Calc'!AJ462","v":0.66400000000000003},{"$f":"'WACC Calc'!AK462","v":0.66400000000000003}]
[null,null,null,null,null,null,null,null,null,null,"Tax Rate (Federal and State)",{"$f":"'WACC Calc'!F463","v":0.25740000000000002},{"$f":"'WACC Calc'!G463","v":0.25740000000000002},{"$f":"'WACC Calc'!H463","v":0.25740000000000002},{"$f":"'WACC Calc'!I463","v":0.25740000000000002},{"$f":"'WACC Calc'!J463","v":0.25740000000000002},{"$f":"'WACC Calc'!K463","v":0.25740000000000002},{"$f":"'WACC Calc'!L463","v":0.25740000000000002},{"$f":"'WACC Calc'!M463","v":0.25740000000000002},{"$f":"'WACC Calc'!N463","v":0.25740000000000002},{"$f":"'WACC Calc'!O463","v":0.25740000000000002},{"$f":"'WACC Calc'!P463","v":0.25740000000000002},{"$f":"'WACC Calc'!Q463","v":0.25740000000000002},{"$f":"'WACC Calc'!R463","v":0.25740000000000002},{"$f":"'WACC Calc'!S463","v":0.25740000000000002},{"$f":"'WACC Calc'!T463","v":0.25740000000000002},{"$f":"'WACC Calc'!U463","v":0.25740000000000002},{"$f":"'WACC Calc'!V463","v":0.25740000000000002},{"$f":"'WACC Calc'!W463","v":0.25740000000000002},{"$f":"'WACC Calc'!X463","v":0.25740000000000002},{"$f":"'WACC Calc'!Y463","v":0.25740000000000002},{"$f":"'WACC Calc'!Z463","v":0.25740000000000002},{"$f":"'WACC Calc'!AA463","v":0.25740000000000002},{"$f":"'WACC Calc'!AB463","v":0.25740000000000002},{"$f":"'WACC Calc'!AC463","v":0.25740000000000002},{"$f":"'WACC Calc'!AD463","v":0.25740000000000002},{"$f":"'WACC Calc'!AE463","v":0.25740000000000002},{"$f":"'WACC Calc'!AF463","v":0.25740000000000002},{"$f":"'WACC Calc'!AG463","v":0.25740000000000002},{"$f":"'WACC Calc'!AH463","v":0.25740000000000002},{"$f":"'WACC Calc'!AI463","v":0.25740000000000002},{"$f":"'WACC Calc'!AJ463","v":0.25740000000000002},{"$f":"'WACC Calc'!AK463","v":0.25740000000000002}]
[null,null,null,null,null,null,null,null,null,null,"WACC Nominal - Advanced",{"$f":"'WACC Calc'!F464","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!G464","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!H464","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!I464","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!J464","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!K464","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!L464","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!M464","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!N464","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!O464","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!P464","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!Q464","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!R464","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!S464","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!T464","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!U464","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!V464","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!W464","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!X464","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!Y464","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!Z464","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!AA464","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!AB464","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!AC464","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!AD464","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!AE464","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!AF464","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!AG464","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!AH464","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!AI464","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!AJ464","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!AK464","v":5.3323455999999991E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Nominal - Moderate",{"$f":"'WACC Calc'!F465","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!G465","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!H465","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!I465","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!J465","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!K465","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!L465","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!M465","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!N465","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!O465","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!P465","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!Q465","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!R465","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!S465","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!T465","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!U465","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!V465","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!W465","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!X465","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!Y465","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!Z465","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!AA465","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!AB465","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!AC465","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!AD465","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!AE465","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!AF465","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!AG465","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!AH465","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!AI465","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!AJ465","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!AK465","v":5.3323455999999991E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Nominal - Conservative",{"$f":"'WACC Calc'!F466","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!G466","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!H466","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!I466","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!J466","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!K466","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!L466","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!M466","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!N466","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!O466","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!P466","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!Q466","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!R466","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!S466","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!T466","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!U466","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!V466","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!W466","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!X466","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!Y466","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!Z466","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!AA466","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!AB466","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!AC466","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!AD466","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!AE466","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!AF466","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!AG466","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!AH466","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!AI466","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!AJ466","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!AK466","v":5.3323455999999991E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Real - Advanced",{"$f":"'WACC Calc'!F467","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!G467","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!H467","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!I467","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!J467","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!K467","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!L467","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!M467","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!N467","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!O467","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!P467","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!Q467","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!R467","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!S467","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!T467","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!U467","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!V467","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!W467","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!X467","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!Y467","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!Z467","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!AA467","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!AB467","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!AC467","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!AD467","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!AE467","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!AF467","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!AG467","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!AH467","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!AI467","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!AJ467","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!AK467","v":2.7632639999999986E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Real - Moderate",{"$f":"'WACC Calc'!F468","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!G468","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!H468","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!I468","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!J468","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!K468","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!L468","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!M468","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!N468","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!O468","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!P468","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!Q468","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!R468","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!S468","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!T468","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!U468","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!V468","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!W468","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!X468","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!Y468","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!Z468","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!AA468","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!AB468","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!AC468","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!AD468","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!AE468","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!AF468","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!AG468","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!AH468","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!AI468","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!AJ468","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!AK468","v":2.7632639999999986E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Real - Conservative",{"$f":"'WACC Calc'!F469","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!G469","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!H469","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!I469","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!J469","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!K469","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!L469","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!M469","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!N469","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!O469","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!P469","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!Q469","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!R469","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!S469","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!T469","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!U469","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!V469","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!W469","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!X469","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!Y469","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!Z469","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!AA469","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!AB469","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!AC469","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!AD469","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!AE469","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!AF469","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!AG469","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!AH469","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!AI469","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!AJ469","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!AK469","v":2.7632639999999986E-2}]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Nominal - Advanced",{"$f":" L73 / (1 - (1 / (1 + L73)^$L$25))","v":6.7536449736752602E-2},6.7536449736752602E-2,6.7536449736752602E-2,6.7536449736752602E-2,6.7536449736752602E-2,6.7536449736752602E-2,6.7536449736752602E-2,6.7536449736752602E-2,6.7536449736752602E-2,6.7536449736752602E-2,6.7536449736752602E-2,6.7536449736752602E-2,6.7536449736752602E-2,6.7536449736752602E-2,6.7536449736752602E-2,6.7536449736752602E-2,6.7536449736752602E-2,6.7536449736752602E-2,6.7536449736752602E-2,6.7536449736752602E-2,6.7536449736752602E-2,6.7536449736752602E-2,6.7536449736752602E-2,6.7536449736752602E-2,6.7536449736752602E-2,6.7536449736752602E-2,6.7536449736752602E-2,6.7536449736752602E-2,6.7536449736752602E-2,6.7536449736752602E-2,6.7536449736752602E-2,6.7536449736752602E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Nominal - Moderate",{"$f":" L74 / (1 - (1 / (1 + L74)^$L$25))","v":6.7536449736752602E-2},6.7536449736752602E-2,6.7536449736752602E-2,6.7536449736752602E-2,6.7536449736752602E-2,6.7536449736752602E-2,6.7536449736752602E-2,6.7536449736752602E-2,6.7536449736752602E-2,6.7536449736752602E-2,6.7536449736752602E-2,6.7536449736752602E-2,6.7536449736752602E-2,6.7536449736752602E-2,6.7536449736752602E-2,6.7536449736752602E-2,6.7536449736752602E-2,6.7536449736752602E-2,6.7536449736752602E-2,6.7536449736752602E-2,6.7536449736752602E-2,6.7536449736752602E-2,6.7536449736752602E-2,6.7536449736752602E-2,6.7536449736752602E-2,6.7536449736752602E-2,6.7536449736752602E-2,6.7536449736752602E-2,6.7536449736752602E-2,6.7536449736752602E-2,6.7536449736752602E-2,6.7536449736752602E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Nominal - Conservative",{"$f":" L75 / (1 - (1 / (1 + L75)^$L$25))","v":6.7536449736752602E-2},6.7536449736752602E-2,6.7536449736752602E-2,6.7536449736752602E-2,6.7536449736752602E-2,6.7536449736752602E-2,6.7536449736752602E-2,6.7536449736752602E-2,6.7536449736752602E-2,6.7536449736752602E-2,6.7536449736752602E-2,6.7536449736752602E-2,6.7536449736752602E-2,6.7536449736752602E-2,6.7536449736752602E-2,6.7536449736752602E-2,6.7536449736752602E-2,6.7536449736752602E-2,6.7536449736752602E-2,6.7536449736752602E-2,6.7536449736752602E-2,6.7536449736752602E-2,6.7536449736752602E-2,6.7536449736752602E-2,6.7536449736752602E-2,6.7536449736752602E-2,6.7536449736752602E-2,6.7536449736752602E-2,6.7536449736752602E-2,6.7536449736752602E-2,6.7536449736752602E-2,6.7536449736752602E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Advanced",{"$f":" L76 / (1 - (1 / (1 + L76)^$L$25))","v":4.9470456961487559E-2},4.9470456961487559E-2,4.9470456961487559E-2,4.9470456961487559E-2,4.9470456961487559E-2,4.9470456961487559E-2,4.9470456961487559E-2,4.9470456961487559E-2,4.9470456961487559E-2,4.9470456961487559E-2,4.9470456961487559E-2,4.9470456961487559E-2,4.9470456961487559E-2,4.9470456961487559E-2,4.9470456961487559E-2,4.9470456961487559E-2,4.9470456961487559E-2,4.9470456961487559E-2,4.9470456961487559E-2,4.9470456961487559E-2,4.9470456961487559E-2,4.9470456961487559E-2,4.9470456961487559E-2,4.9470456961487559E-2,4.9470456961487559E-2,4.9470456961487559E-2,4.9470456961487559E-2,4.9470456961487559E-2,4.9470456961487559E-2,4.9470456961487559E-2,4.9470456961487559E-2,4.9470456961487559E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Moderate",{"$f":" L77 / (1 - (1 / (1 + L77)^$L$25))","v":4.9470456961487559E-2},4.9470456961487559E-2,4.9470456961487559E-2,4.9470456961487559E-2,4.9470456961487559E-2,4.9470456961487559E-2,4.9470456961487559E-2,4.9470456961487559E-2,4.9470456961487559E-2,4.9470456961487559E-2,4.9470456961487559E-2,4.9470456961487559E-2,4.9470456961487559E-2,4.9470456961487559E-2,4.9470456961487559E-2,4.9470456961487559E-2,4.9470456961487559E-2,4.9470456961487559E-2,4.9470456961487559E-2,4.9470456961487559E-2,4.9470456961487559E-2,4.9470456961487559E-2,4.9470456961487559E-2,4.9470456961487559E-2,4.9470456961487559E-2,4.9470456961487559E-2,4.9470456961487559E-2,4.9470456961487559E-2,4.9470456961487559E-2,4.9470456961487559E-2,4.9470456961487559E-2,4.9470456961487559E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Conservative",{"$f":" L78 / (1 - (1 / (1 + L78)^$L$25))","v":4.9470456961487559E-2},4.9470456961487559E-2,4.9470456961487559E-2,4.9470456961487559E-2,4.9470456961487559E-2,4.9470456961487559E-2,4.9470456961487559E-2,4.9470456961487559E-2,4.9470456961487559E-2,4.9470456961487559E-2,4.9470456961487559E-2,4.9470456961487559E-2,4.9470456961487559E-2,4.9470456961487559E-2,4.9470456961487559E-2,4.9470456961487559E-2,4.9470456961487559E-2,4.9470456961487559E-2,4.9470456961487559E-2,4.9470456961487559E-2,4.9470456961487559E-2,4.9470456961487559E-2,4.9470456961487559E-2,4.9470456961487559E-2,4.9470456961487559E-2,4.9470456961487559E-2,4.9470456961487559E-2,4.9470456961487559E-2,4.9470456961487559E-2,4.9470456961487559E-2,4.9470456961487559E-2,4.9470456961487559E-2]
[]
[null,null,null,"X",null,null,"Future Projections"]
[null,null,null,null,null,null,null,null,null,null,null,"Basis Year"]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Techno-Economic Cost and Performance Parameters",null,"Net Capacity Factor (%)","10hrs TES - Class 7 - Advanced",0.51,0.51,0.51,0.51,0.51,0.51,0.51,0.51,0.51,0.51,0.51,0.51,0.51,0.51,0.51,0.51,0.51,0.51,0.51,0.51,0.51,0.51,0.51,0.51,0.51,0.51,0.51,0.51,0.51,0.51,0.51,0.51]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 7 - Moderate",0.51,0.51,0.51,0.51,0.51,0.51,0.51,0.51,0.51,0.51,0.51,0.51,0.51,0.51,0.51,0.51,0.51,0.51,0.51,0.51,0.51,0.51,0.51,0.51,0.51,0.51,0.51,0.51,0.51,0.51,0.51,0.51]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 7 - Conservative",0.51,0.51,0.51,0.51,0.51,0.51,0.51,0.51,0.51,0.51,0.51,0.51,0.51,0.51,0.51,0.51,0.51,0.51,0.51,0.51,0.51,0.51,0.51,0.51,0.51,0.51,0.51,0.51,0.51,0.51,0.51,0.51]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Advanced",0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Moderate",0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Conservative",0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 2 - Advanced",0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 2 - Moderate",0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 2 - Conservative",0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001]
[]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Annual Energy Production (kWh/kW)","10hrs TES - Class 7 - Advanced",{"$f":"L89*8760","v":4467.6000000000004},4467.6000000000004,4467.6000000000004,4467.6000000000004,4467.6000000000004,4467.6000000000004,4467.6000000000004,4467.6000000000004,4467.6000000000004,4467.6000000000004,4467.6000000000004,4467.6000000000004,4467.6000000000004,4467.6000000000004,4467.6000000000004,4467.6000000000004,4467.6000000000004,4467.6000000000004,4467.6000000000004,4467.6000000000004,4467.6000000000004,4467.6000000000004,4467.6000000000004,4467.6000000000004,4467.6000000000004,4467.6000000000004,4467.6000000000004,4467.6000000000004,4467.6000000000004,4467.6000000000004,4467.6000000000004,4467.6000000000004]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 7 - Moderate",{"$f":"L90*8760","v":4467.6000000000004},4467.6000000000004,4467.6000000000004,4467.6000000000004,4467.6000000000004,4467.6000000000004,4467.6000000000004,4467.6000000000004,4467.6000000000004,4467.6000000000004,4467.6000000000004,4467.6000000000004,4467.6000000000004,4467.6000000000004,4467.6000000000004,4467.6000000000004,4467.6000000000004,4467.6000000000004,4467.6000000000004,4467.6000000000004,4467.6000000000004,4467.6000000000004,4467.6000000000004,4467.6000000000004,4467.6000000000004,4467.6000000000004,4467.6000000000004,4467.6000000000004,4467.6000000000004,4467.6000000000004,4467.6000000000004,4467.6000000000004]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 7 - Conservative",{"$f":"L91*8760","v":4467.6000000000004},4467.6000000000004,4467.6000000000004,4467.6000000000004,4467.6000000000004,4467.6000000000004,4467.6000000000004,4467.6000000000004,4467.6000000000004,4467.6000000000004,4467.6000000000004,4467.6000000000004,4467.6000000000004,4467.6000000000004,4467.6000000000004,4467.6000000000004,4467.6000000000004,4467.6000000000004,4467.6000000000004,4467.6000000000004,4467.6000000000004,4467.6000000000004,4467.6000000000004,4467.6000000000004,4467.6000000000004,4467.6000000000004,4467.6000000000004,4467.6000000000004,4467.6000000000004,4467.6000000000004,4467.6000000000004,4467.6000000000004]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Advanced",{"$f":"L92*8760","v":5431.2},5431.2,5431.2,5431.2,5431.2,5431.2,5431.2,5431.2,5431.2,5431.2,5431.2,5431.2,5431.2,5431.2,5431.2,5431.2,5431.2,5431.2,5431.2,5431.2,5431.2,5431.2,5431.2,5431.2,5431.2,5431.2,5431.2,5431.2,5431.2,5431.2,5431.2,5431.2]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Moderate",{"$f":"L93*8760","v":5431.2},5431.2,5431.2,5431.2,5431.2,5431.2,5431.2,5431.2,5431.2,5431.2,5431.2,5431.2,5431.2,5431.2,5431.2,5431.2,5431.2,5431.2,5431.2,5431.2,5431.2,5431.2,5431.2,5431.2,5431.2,5431.2,5431.2,5431.2,5431.2,5431.2,5431.2,5431.2]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Conservative",{"$f":"L94*8760","v":5431.2},5431.2,5431.2,5431.2,5431.2,5431.2,5431.2,5431.2,5431.2,5431.2,5431.2,5431.2,5431.2,5431.2,5431.2,5431.2,5431.2,5431.2,5431.2,5431.2,5431.2,5431.2,5431.2,5431.2,5431.2,5431.2,5431.2,5431.2,5431.2,5431.2,5431.2,5431.2]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 2 - Advanced",{"$f":"L95*8760","v":5588.88},5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 2 - Moderate",{"$f":"L96*8760","v":5588.88},5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 2 - Conservative",{"$f":"L97*8760","v":5588.88},5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88]
[]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"CAPEX ($/kW)","10hrs TES - Class 7 - Advanced",{"$f":"$L$36*(L133+L179)","v":6781.0077737603506},6476.0222639475924,6171.0367541348342,5866.0512443220769,5561.0657345093186,5256.0802246965604,4951.0947148838031,4646.1092050710449,4341.1236952582867,4036.138185445529,3731.1526756327712,3426.1671658200139,3392.0109356939643,3357.8547055679146,3323.6984754418645,3289.5422453158144,3255.3860151897647,3221.2297850637156,3187.0735549376654,3152.9173248116153,3118.7610946855648,3084.6048645595165,3050.4486344334655,3016.2924043074163,2982.1361741813657,2947.9799440553161,2913.8237139292669,2879.6674838032168,2845.5112536771667,2811.3550235511166,2777.1987934250674,2743.0425632990182]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 7 - Moderate",{"$f":"$L$36*(L134+L180)","v":6781.0077737603506},6572.5858351170318,6306.99876083038,6019.3272979250814,5759.1150085921618,5525.026325048796,5315.7256795121584,5129.8775041994204,4966.1462313277571,4823.1962931143416,4699.6921217763493,4594.2981495309505,4505.6788085953212,4432.498531186633,4373.4217495220628,4327.112895818781,4292.2364022939628,4267.4567011647814,4251.4382246484092,4242.8454049620232,4240.3426743227947,4237.8399436835662,4235.3372130443367,4232.8344824051082,4230.3317517658788,4227.8290211266503,4225.3262904874209,4222.8235598481924,4220.3208292089639,4217.8180985697345,4215.3153679305051,4212.8126372912766]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 7 - Conservative",{"$f":"$L$36*(L135+L181)","v":6781.0077737603506},6781.0077737603506,6781.0077737603506,6781.0077737603506,6781.0077737603506,6781.0077737603506,6781.0077737603506,6781.0077737603506,6781.0077737603506,6781.0077737603506,6781.0077737603506,6781.0077737603506,6781.0077737603506,6781.0077737603506,6781.0077737603506,6781.0077737603506,6781.0077737603506,6781.0077737603506,6781.0077737603506,6781.0077737603506,6781.0077737603506,6781.0077737603506,6781.0077737603506,6781.0077737603506,6781.0077737603506,6781.0077737603506,6781.0077737603506,6781.0077737603506,6781.0077737603506,6781.0077737603506,6781.0077737603506,6781.0077737603506]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Advanced",{"$f":"$L$36*(L136+L182)","v":6781.0077737603506},6476.0222639475924,6171.0367541348342,5866.0512443220769,5561.0657345093186,5256.0802246965604,4951.0947148838031,4646.1092050710449,4341.1236952582867,4036.138185445529,3731.1526756327712,3426.1671658200139,3392.0109356939643,3357.8547055679146,3323.6984754418645,3289.5422453158144,3255.3860151897647,3221.2297850637156,3187.0735549376654,3152.9173248116153,3118.7610946855648,3084.6048645595165,3050.4486344334655,3016.2924043074163,2982.1361741813657,2947.9799440553161,2913.8237139292669,2879.6674838032168,2845.5112536771667,2811.3550235511166,2777.1987934250674,2743.0425632990182]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Moderate",{"$f":"$L$36*(L137+L183)","v":6781.0077737603506},6572.5858351170318,6306.99876083038,6019.3272979250814,5759.1150085921618,5525.026325048796,5315.7256795121584,5129.8775041994204,4966.1462313277571,4823.1962931143416,4699.6921217763493,4594.2981495309505,4505.6788085953212,4432.498531186633,4373.4217495220628,4327.112895818781,4292.2364022939628,4267.4567011647814,4251.4382246484092,4242.8454049620232,4240.3426743227947,4237.8399436835662,4235.3372130443367,4232.8344824051082,4230.3317517658788,4227.8290211266503,4225.3262904874209,4222.8235598481924,4220.3208292089639,4217.8180985697345,4215.3153679305051,4212.8126372912766]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Conservative",{"$f":"$L$36*(L138+L184)","v":6781.0077737603506},6781.0077737603506,6781.0077737603506,6781.0077737603506,6781.0077737603506,6781.0077737603506,6781.0077737603506,6781.0077737603506,6781.0077737603506,6781.0077737603506,6781.0077737603506,6781.0077737603506,6781.0077737603506,6781.0077737603506,6781.0077737603506,6781.0077737603506,6781.0077737603506,6781.0077737603506,6781.0077737603506,6781.0077737603506,6781.0077737603506,6781.0077737603506,6781.0077737603506,6781.0077737603506,6781.0077737603506,6781.0077737603506,6781.0077737603506,6781.0077737603506,6781.0077737603506,6781.0077737603506,6781.0077737603506,6781.0077737603506]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 2 - Advanced",{"$f":"$L$36*(L139+L185)","v":6781.0077737603506},6476.0222639475924,6171.0367541348342,5866.0512443220769,5561.0657345093186,5256.0802246965604,4951.0947148838031,4646.1092050710449,4341.1236952582867,4036.138185445529,3731.1526756327712,3426.1671658200139,3392.0109356939643,3357.8547055679146,3323.6984754418645,3289.5422453158144,3255.3860151897647,3221.2297850637156,3187.0735549376654,3152.9173248116153,3118.7610946855648,3084.6048645595165,3050.4486344334655,3016.2924043074163,2982.1361741813657,2947.9799440553161,2913.8237139292669,2879.6674838032168,2845.5112536771667,2811.3550235511166,2777.1987934250674,2743.0425632990182]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 2 - Moderate",{"$f":"$L$36*(L140+L186)","v":6781.0077737603506},6572.5858351170318,6306.99876083038,6019.3272979250814,5759.1150085921618,5525.026325048796,5315.7256795121584,5129.8775041994204,4966.1462313277571,4823.1962931143416,4699.6921217763493,4594.2981495309505,4505.6788085953212,4432.498531186633,4373.4217495220628,4327.112895818781,4292.2364022939628,4267.4567011647814,4251.4382246484092,4242.8454049620232,4240.3426743227947,4237.8399436835662,4235.3372130443367,4232.8344824051082,4230.3317517658788,4227.8290211266503,4225.3262904874209,4222.8235598481924,4220.3208292089639,4217.8180985697345,4215.3153679305051,4212.8126372912766]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 2 - Conservative",{"$f":"$L$36*(L141+L187)","v":6781.0077737603506},6781.0077737603506,6781.0077737603506,6781.0077737603506,6781.0077737603506,6781.0077737603506,6781.0077737603506,6781.0077737603506,6781.0077737603506,6781.0077737603506,6781.0077737603506,6781.0077737603506,6781.0077737603506,6781.0077737603506,6781.0077737603506,6781.0077737603506,6781.0077737603506,6781.0077737603506,6781.0077737603506,6781.0077737603506,6781.0077737603506,6781.0077737603506,6781.0077737603506,6781.0077737603506,6781.0077737603506,6781.0077737603506,6781.0077737603506,6781.0077737603506,6781.0077737603506,6781.0077737603506,6781.0077737603506,6781.0077737603506]
[]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Construction Financing Cost ($/kW)","10hrs TES - Class 7 - Advanced",{"$f":"  (L133+L179)*($L$36-1)","v":274.00777376035023},261.68388277524713,249.35999179014402,237.03610080504092,224.71220981993781,212.38831883483471,200.0644278497316,187.7405368646285,175.41664587952539,163.09275489442228,150.76886390931918,138.44497292421613,137.06478388902568,135.68459485383528,134.30440581864482,132.92421678345437,131.54402774826394,130.16383871307355,128.78364967788309,127.40346064269266,126.02327160750221,124.64308257231183,123.26289353712136,121.88270450193093,120.50251546674048,119.12232643155006,117.74213739635964,116.3619483611692,114.98175932597877,113.60157029078832,112.22138125559792,110.84119222040749]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 7 - Moderate",{"$f":"  (L134+L180)*($L$36-1)","v":274.00777376035023},265.58583511703227,254.85396083037961,243.22969792508098,232.71500859216218,223.25592504879688,214.79847951215871,207.2887041994212,200.67263132775804,194.89629311434282,189.9057217763492,185.64694953095074,182.06600859532108,179.10893118663384,176.72174952206265,174.85049581878113,173.44120229396287,172.4399011647815,171.79262464841062,171.44540496202396,171.34427432279497,171.24314368356602,171.14201304433709,171.04088240510811,170.93975176587915,170.8386211266502,170.73749048742121,170.63635984819226,170.5352292089633,170.43409856973435,170.33296793050536,170.23183729127641]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 7 - Conservative",{"$f":"  (L135+L181)*($L$36-1)","v":274.00777376035023},274.00777376035023,274.00777376035023,274.00777376035023,274.00777376035023,274.00777376035023,274.00777376035023,274.00777376035023,274.00777376035023,274.00777376035023,274.00777376035023,274.00777376035023,274.00777376035023,274.00777376035023,274.00777376035023,274.00777376035023,274.00777376035023,274.00777376035023,274.00777376035023,274.00777376035023,274.00777376035023,274.00777376035023,274.00777376035023,274.00777376035023,274.00777376035023,274.00777376035023,274.00777376035023,274.00777376035023,274.00777376035023,274.00777376035023,274.00777376035023,274.00777376035023]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Advanced",{"$f":"  (L136+L182)*($L$36-1)","v":274.00777376035023},261.68388277524713,249.35999179014402,237.03610080504092,224.71220981993781,212.38831883483471,200.0644278497316,187.7405368646285,175.41664587952539,163.09275489442228,150.76886390931918,138.44497292421613,137.06478388902568,135.68459485383528,134.30440581864482,132.92421678345437,131.54402774826394,130.16383871307355,128.78364967788309,127.40346064269266,126.02327160750221,124.64308257231183,123.26289353712136,121.88270450193093,120.50251546674048,119.12232643155006,117.74213739635964,116.3619483611692,114.98175932597877,113.60157029078832,112.22138125559792,110.84119222040749]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Moderate",{"$f":"  (L137+L183)*($L$36-1)","v":274.00777376035023},265.58583511703227,254.85396083037961,243.22969792508098,232.71500859216218,223.25592504879688,214.79847951215871,207.2887041994212,200.67263132775804,194.89629311434282,189.9057217763492,185.64694953095074,182.06600859532108,179.10893118663384,176.72174952206265,174.85049581878113,173.44120229396287,172.4399011647815,171.79262464841062,171.44540496202396,171.34427432279497,171.24314368356602,171.14201304433709,171.04088240510811,170.93975176587915,170.8386211266502,170.73749048742121,170.63635984819226,170.5352292089633,170.43409856973435,170.33296793050536,170.23183729127641]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Conservative",{"$f":"  (L138+L184)*($L$36-1)","v":274.00777376035023},274.00777376035023,274.00777376035023,274.00777376035023,274.00777376035023,274.00777376035023,274.00777376035023,274.00777376035023,274.00777376035023,274.00777376035023,274.00777376035023,274.00777376035023,274.00777376035023,274.00777376035023,274.00777376035023,274.00777376035023,274.00777376035023,274.00777376035023,274.00777376035023,274.00777376035023,274.00777376035023,274.00777376035023,274.00777376035023,274.00777376035023,274.00777376035023,274.00777376035023,274.00777376035023,274.00777376035023,274.00777376035023,274.00777376035023,274.00777376035023,274.00777376035023]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 2 - Advanced",{"$f":"  (L139+L185)*($L$36-1)","v":274.00777376035023},261.68388277524713,249.35999179014402,237.03610080504092,224.71220981993781,212.38831883483471,200.0644278497316,187.7405368646285,175.41664587952539,163.09275489442228,150.76886390931918,138.44497292421613,137.06478388902568,135.68459485383528,134.30440581864482,132.92421678345437,131.54402774826394,130.16383871307355,128.78364967788309,127.40346064269266,126.02327160750221,124.64308257231183,123.26289353712136,121.88270450193093,120.50251546674048,119.12232643155006,117.74213739635964,116.3619483611692,114.98175932597877,113.60157029078832,112.22138125559792,110.84119222040749]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 2 - Moderate",{"$f":"  (L140+L186)*($L$36-1)","v":274.00777376035023},265.58583511703227,254.85396083037961,243.22969792508098,232.71500859216218,223.25592504879688,214.79847951215871,207.2887041994212,200.67263132775804,194.89629311434282,189.9057217763492,185.64694953095074,182.06600859532108,179.10893118663384,176.72174952206265,174.85049581878113,173.44120229396287,172.4399011647815,171.79262464841062,171.44540496202396,171.34427432279497,171.24314368356602,171.14201304433709,171.04088240510811,170.93975176587915,170.8386211266502,170.73749048742121,170.63635984819226,170.5352292089633,170.43409856973435,170.33296793050536,170.23183729127641]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 2 - Conservative",{"$f":"  (L141+L187)*($L$36-1)","v":274.00777376035023},274.00777376035023,274.00777376035023,274.00777376035023,274.00777376035023,274.00777376035023,274.00777376035023,274.00777376035023,274.00777376035023,274.00777376035023,274.00777376035023,274.00777376035023,274.00777376035023,274.00777376035023,274.00777376035023,274.00777376035023,274.00777376035023,274.00777376035023,274.00777376035023,274.00777376035023,274.00777376035023,274.00777376035023,274.00777376035023,274.00777376035023,274.00777376035023,274.00777376035023,274.00777376035023,274.00777376035023,274.00777376035023,274.00777376035023,274.00777376035023,274.00777376035023]
[]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)","10hrs TES - Class 7 - Advanced",6507,6214.3383811723452,5921.6767623446904,5629.0151435170355,5336.3535246893807,5043.6919058617259,4751.0302870340711,4458.3686682064163,4165.7070493787614,3873.0454305511066,3580.3838117234518,3287.7221928957979,3254.9461518049384,3222.1701107140793,3189.3940696232198,3156.6180285323599,3123.8419874415008,3091.0659463506422,3058.2899052597822,3025.5138641689227,2992.7378230780628,2959.9617819872046,2927.1857408963442,2894.4096998054852,2861.6336587146252,2828.8576176237661,2796.0815765329071,2763.3055354420476,2730.5294943511881,2697.7534532603281,2664.9774121694695,2632.2013710786105]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 7 - Moderate",6507,6307,6052.1448,5776.0976000000001,5526.4,5301.7703999999994,5100.9272000000001,4922.5887999999995,4765.4735999999994,4628.2999999999993,4509.7864,4408.6511999999993,4323.6127999999999,4253.3895999999995,4196.7,4152.2623999999996,4118.7951999999996,4095.0167999999999,4079.6455999999989,4071.3999999999996,4068.9983999999995,4066.5967999999998,4064.1952000000001,4061.7936,4059.3919999999998,4056.9904000000001,4054.5888,4052.1871999999998,4049.7856000000002,4047.384,4044.9823999999999,4042.5808000000002]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 7 - Conservative",6507,6507,6507,6507,6507,6507,6507,6507,6507,6507,6507,6507,6507,6507,6507,6507,6507,6507,6507,6507,6507,6507,6507,6507,6507,6507,6507,6507,6507,6507,6507,6507]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Advanced",6507,6214.3383811723452,5921.6767623446904,5629.0151435170355,5336.3535246893807,5043.6919058617259,4751.0302870340711,4458.3686682064163,4165.7070493787614,3873.0454305511066,3580.3838117234518,3287.7221928957979,3254.9461518049384,3222.1701107140793,3189.3940696232198,3156.6180285323599,3123.8419874415008,3091.0659463506422,3058.2899052597822,3025.5138641689227,2992.7378230780628,2959.9617819872046,2927.1857408963442,2894.4096998054852,2861.6336587146252,2828.8576176237661,2796.0815765329071,2763.3055354420476,2730.5294943511881,2697.7534532603281,2664.9774121694695,2632.2013710786105]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Moderate",6507,6307,6052.1448,5776.0976000000001,5526.4,5301.7703999999994,5100.9272000000001,4922.5887999999995,4765.4735999999994,4628.2999999999993,4509.7864,4408.6511999999993,4323.6127999999999,4253.3895999999995,4196.7,4152.2623999999996,4118.7951999999996,4095.0167999999999,4079.6455999999989,4071.3999999999996,4068.9983999999995,4066.5967999999998,4064.1952000000001,4061.7936,4059.3919999999998,4056.9904000000001,4054.5888,4052.1871999999998,4049.7856000000002,4047.384,4044.9823999999999,4042.5808000000002]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Conservative",6507,6507,6507,6507,6507,6507,6507,6507,6507,6507,6507,6507,6507,6507,6507,6507,6507,6507,6507,6507,6507,6507,6507,6507,6507,6507,6507,6507,6507,6507,6507,6507]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 2 - Advanced",6507,6214.3383811723452,5921.6767623446904,5629.0151435170355,5336.3535246893807,5043.6919058617259,4751.0302870340711,4458.3686682064163,4165.7070493787614,3873.0454305511066,3580.3838117234518,3287.7221928957979,3254.9461518049384,3222.1701107140793,3189.3940696232198,3156.6180285323599,3123.8419874415008,3091.0659463506422,3058.2899052597822,3025.5138641689227,2992.7378230780628,2959.9617819872046,2927.1857408963442,2894.4096998054852,2861.6336587146252,2828.8576176237661,2796.0815765329071,2763.3055354420476,2730.5294943511881,2697.7534532603281,2664.9774121694695,2632.2013710786105]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 2 - Moderate",6507,6307,6052.1448,5776.0976000000001,5526.4,5301.7703999999994,5100.9272000000001,4922.5887999999995,4765.4735999999994,4628.2999999999993,4509.7864,4408.6511999999993,4323.6127999999999,4253.3895999999995,4196.7,4152.2623999999996,4118.7951999999996,4095.0167999999999,4079.6455999999989,4071.3999999999996,4068.9983999999995,4066.5967999999998,4064.1952000000001,4061.7936,4059.3919999999998,4056.9904000000001,4054.5888,4052.1871999999998,4049.7856000000002,4047.384,4044.9823999999999,4042.5808000000002]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 2 - Conservative",6507,6507,6507,6507,6507,6507,6507,6507,6507,6507,6507,6507,6507,6507,6507,6507,6507,6507,6507,6507,6507,6507,6507,6507,6507,6507,6507,6507,6507,6507,6507,6507]
[]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Fixed Operation and Maintenance Expenses ($/kW-yr)","10hrs TES - Class 7 - Advanced",65.612049999999996,65.612049999999996,65.612049999999996,62.652599999999978,59.693150000000003,56.733700000000006,53.774250000000009,50.814800000000012,47.855350000000016,44.895900000000019,41.936450000000022,38.976999999999997,38.976999999999997,38.976999999999997,38.976999999999997,38.976999999999997,38.976999999999997,38.976999999999997,38.976999999999997,38.976999999999997,38.976999999999997,38.976999999999997,38.976999999999997,38.976999999999997,38.976999999999997,38.976999999999997,38.976999999999997,38.976999999999997,38.976999999999997,38.976999999999997,38.976999999999997,38.976999999999997]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 7 - Moderate",65.612049999999996,65.612049999999996,65.612049999999996,63.927043149137504,62.242036298274996,60.557029447412496,58.872022596549996,57.187015745687496,55.502008894824996,53.817002043962496,52.131995193099989,50.446988342237489,50.446988342237489,50.446988342237489,50.446988342237489,50.446988342237489,50.446988342237489,50.446988342237489,50.446988342237489,50.446988342237489,50.446988342237489,50.446988342237489,50.446988342237489,50.446988342237489,50.446988342237489,50.446988342237489,50.446988342237489,50.446988342237489,50.446988342237489,50.446988342237489,50.446988342237489,50.446988342237489]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 7 - Conservative",65.612049999999996,65.612049999999996,65.612049999999996,65.612049999999996,65.612049999999996,65.612049999999996,65.612049999999996,65.612049999999996,65.612049999999996,65.612049999999996,65.612049999999996,65.612049999999996,65.612049999999996,65.612049999999996,65.612049999999996,65.612049999999996,65.612049999999996,65.612049999999996,65.612049999999996,65.612049999999996,65.612049999999996,65.612049999999996,65.612049999999996,65.612049999999996,65.612049999999996,65.612049999999996,65.612049999999996,65.612049999999996,65.612049999999996,65.612049999999996,65.612049999999996,65.612049999999996]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Advanced",65.612049999999996,65.612049999999996,65.612049999999996,62.652599999999978,59.693150000000003,56.733700000000006,53.774250000000009,50.814800000000012,47.855350000000016,44.895900000000019,41.936450000000022,38.976999999999997,38.976999999999997,38.976999999999997,38.976999999999997,38.976999999999997,38.976999999999997,38.976999999999997,38.976999999999997,38.976999999999997,38.976999999999997,38.976999999999997,38.976999999999997,38.976999999999997,38.976999999999997,38.976999999999997,38.976999999999997,38.976999999999997,38.976999999999997,38.976999999999997,38.976999999999997,38.976999999999997]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Moderate",65.612049999999996,65.612049999999996,65.612049999999996,63.927043149137504,62.242036298274996,60.557029447412496,58.872022596549996,57.187015745687496,55.502008894824996,53.817002043962496,52.131995193099989,50.446988342237489,50.446988342237489,50.446988342237489,50.446988342237489,50.446988342237489,50.446988342237489,50.446988342237489,50.446988342237489,50.446988342237489,50.446988342237489,50.446988342237489,50.446988342237489,50.446988342237489,50.446988342237489,50.446988342237489,50.446988342237489,50.446988342237489,50.446988342237489,50.446988342237489,50.446988342237489,50.446988342237489]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Conservative",65.612049999999996,65.612049999999996,65.612049999999996,65.612049999999996,65.612049999999996,65.612049999999996,65.612049999999996,65.612049999999996,65.612049999999996,65.612049999999996,65.612049999999996,65.612049999999996,65.612049999999996,65.612049999999996,65.612049999999996,65.612049999999996,65.612049999999996,65.612049999999996,65.612049999999996,65.612049999999996,65.612049999999996,65.612049999999996,65.612049999999996,65.612049999999996,65.612049999999996,65.612049999999996,65.612049999999996,65.612049999999996,65.612049999999996,65.612049999999996,65.612049999999996,65.612049999999996]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 2 - Advanced",65.612049999999996,65.612049999999996,65.612049999999996,62.652599999999978,59.693150000000003,56.733700000000006,53.774250000000009,50.814800000000012,47.855350000000016,44.895900000000019,41.936450000000022,38.976999999999997,38.976999999999997,38.976999999999997,38.976999999999997,38.976999999999997,38.976999999999997,38.976999999999997,38.976999999999997,38.976999999999997,38.976999999999997,38.976999999999997,38.976999999999997,38.976999999999997,38.976999999999997,38.976999999999997,38.976999999999997,38.976999999999997,38.976999999999997,38.976999999999997,38.976999999999997,38.976999999999997]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 2 - Moderate",65.612049999999996,65.612049999999996,65.612049999999996,63.927043149137504,62.242036298274996,60.557029447412496,58.872022596549996,57.187015745687496,55.502008894824996,53.817002043962496,52.131995193099989,50.446988342237489,50.446988342237489,50.446988342237489,50.446988342237489,50.446988342237489,50.446988342237489,50.446988342237489,50.446988342237489,50.446988342237489,50.446988342237489,50.446988342237489,50.446988342237489,50.446988342237489,50.446988342237489,50.446988342237489,50.446988342237489,50.446988342237489,50.446988342237489,50.446988342237489,50.446988342237489,50.446988342237489]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 2 - Conservative",65.612049999999996,65.612049999999996,65.612049999999996,65.612049999999996,65.612049999999996,65.612049999999996,65.612049999999996,65.612049999999996,65.612049999999996,65.612049999999996,65.612049999999996,65.612049999999996,65.612049999999996,65.612049999999996,65.612049999999996,65.612049999999996,65.612049999999996,65.612049999999996,65.612049999999996,65.612049999999996,65.612049999999996,65.612049999999996,65.612049999999996,65.612049999999996,65.612049999999996,65.612049999999996,65.612049999999996,65.612049999999996,65.612049999999996,65.612049999999996,65.612049999999996,65.612049999999996]
[]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Variable Operation and Maintenance Expenses ($/MWh)","10hrs TES - Class 7 - Advanced",3.500142499999999,3.500142499999999,3.500142499999999,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 7 - Moderate",3.500142499999999,3.500142499999999,3.500142499999999,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 7 - Conservative",3.500142499999999,3.500142499999999,3.500142499999999,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Advanced",3.500142499999999,3.500142499999999,3.500142499999999,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Moderate",3.500142499999999,3.500142499999999,3.500142499999999,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Conservative",3.500142499999999,3.500142499999999,3.500142499999999,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 2 - Advanced",3.500142499999999,3.500142499999999,3.500142499999999,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 2 - Moderate",3.500142499999999,3.500142499999999,3.500142499999999,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 2 - Conservative",3.500142499999999,3.500142499999999,3.500142499999999,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875,2.8854875]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Finance",null,"Weighted Average Cost of Capital (WACC) (Nominal) (%)","10hrs TES - Class 7 - Advanced",{"$f":"L73","v":5.3323455999999991E-2},5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 7 - Moderate",{"$f":"L74","v":5.3323455999999991E-2},5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 7 - Conservative",{"$f":"L75","v":5.3323455999999991E-2},5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Advanced",{"$f":"L73","v":5.3323455999999991E-2},5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Moderate",{"$f":"L74","v":5.3323455999999991E-2},5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Conservative",{"$f":"L75","v":5.3323455999999991E-2},5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 2 - Advanced",{"$f":"L73","v":5.3323455999999991E-2},5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 2 - Moderate",{"$f":"L74","v":5.3323455999999991E-2},5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 2 - Conservative",{"$f":"L75","v":5.3323455999999991E-2},5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Grid Connection Costs",null,"Grid Connection Costs (GCC) ($/kW)","10hrs TES - Class 7 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 7 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 7 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 2 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 2 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 2 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"LCOE",null,"Levelized Cost of Energy ($/MWh)","10hrs TES - Class 7 - Advanced",{"$f":" ((L82 * L209 * $L$36 * (L133 * 1 + L179) +L144) * 1000 / (L89 * 8760)) + L155 + 0","v":96.730026513491566},93.19741197014352,89.66479742679546,84.85510286777901,80.660063308762588,76.465023749746166,72.269984190729744,68.074944631713322,63.879905072696886,59.684865513680464,55.489825954664028,51.294786395647606,50.899158434951033,50.503530474254461,50.107902513557875,49.712274552861302,49.31664659216473,48.921018631468172,48.525390670771586,48.129762710074999,47.734134749378427,47.338506788681855,46.942878827985268,46.547250867288696,46.151622906592124,45.755994945895551,45.360366985198979,44.964739024502393,44.569111063805821,44.173483103109248,43.777855142412676,43.382227181716104]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 7 - Moderate",{"$f":" ((L83 * L210 * $L$36 * (L134 * 1 + L180) +L145) * 1000 / (L90 * 8760)) + L156 + 0","v":96.730026513491566},94.315897487964392,91.239630809831723,86.915746490280782,83.524573841584981,80.435988124948764,77.634519601576557,75.104698532672742,72.831055179441776,70.798119803088085,68.99042266481608,67.392494025830175,66.366025677208228,65.518386350281233,64.834106306253588,64.297715806329762,63.893745111714139,63.60672448361116,63.421184183225236,63.321654471760809,63.292665610422276,63.263676749083771,63.234687887745224,63.205699026406705,63.176710165068172,63.147721303729654,63.118732442391106,63.089743581052588,63.060754719714055,63.031765858375508,63.002776997036989,62.97378813569847]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 7 - Conservative",{"$f":" ((L84 * L211 * $L$36 * (L135 * 1 + L181) +L146) * 1000 / (L91 * 8760)) + L157 + 0","v":96.730026513491566},96.730026513491566,96.730026513491566,96.115371513491567,96.115371513491567,96.115371513491567,96.115371513491567,96.115371513491567,96.115371513491567,96.115371513491567,96.115371513491567,96.115371513491567,96.115371513491567,96.115371513491567,96.115371513491567,96.115371513491567,96.115371513491567,96.115371513491567,96.115371513491567,96.115371513491567,96.115371513491567,96.115371513491567,96.115371513491567,96.115371513491567,96.115371513491567,96.115371513491567,96.115371513491567,96.115371513491567,96.115371513491567,96.115371513491567,96.115371513491567,96.115371513491567]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Advanced",{"$f":" ((L82 * L209 * $L$36 * (L136 * 1 + L182) +L147) * 1000 / (L92 * 8760)) + L158 + 0","v":80.189240640130166},77.283380289956767,74.377519939783369,70.312106592850483,66.861348245917625,63.410589898984767,59.959831552051895,56.509073205119023,53.058314858186165,49.607556511253293,46.156798164320421,42.706039817387548,42.380603914233916,42.055168011080283,41.729732107926651,41.404296204773004,41.078860301619372,40.753424398465754,40.427988495312107,40.102552592158474,39.777116689004842,39.45168078585121,39.126244882697563,38.80080897954393,38.475373076390298,38.149937173236665,37.824501270083033,37.499065366929401,37.173629463775768,36.848193560622121,36.522757657468503,36.197321754314871]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Moderate",{"$f":" ((L83 * L210 * $L$36 * (L137 * 1 + L183) +L148) * 1000 / (L93 * 8760)) + L159 + 0","v":80.189240640130166},78.203424828809432,75.672947400022878,72.007152153295493,69.21763916807798,66.677028336651418,64.372594551296856,62.291612704295332,60.421357687927923,58.749104394475694,57.26212771621968,55.947702545440947,55.103349548993862,54.406097844586171,53.843222324498925,53.401997881013202,53.069699406410024,52.833601792970484,52.680979932975603,52.599108718706475,52.575263042444135,52.551417366181823,52.527571689919469,52.503726013657129,52.479880337394789,52.456034661132463,52.432188984870109,52.408343308607769,52.384497632345443,52.360651956083089,52.336806279820763,52.312960603558423]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Conservative",{"$f":" ((L84 * L211 * $L$36 * (L138 * 1 + L184) +L149) * 1000 / (L94 * 8760)) + L160 + 0","v":80.189240640130166},80.189240640130166,80.189240640130166,79.574585640130167,79.574585640130167,79.574585640130167,79.574585640130167,79.574585640130167,79.574585640130167,79.574585640130167,79.574585640130167,79.574585640130167,79.574585640130167,79.574585640130167,79.574585640130167,79.574585640130167,79.574585640130167,79.574585640130167,79.574585640130167,79.574585640130167,79.574585640130167,79.574585640130167,79.574585640130167,79.574585640130167,79.574585640130167,79.574585640130167,79.574585640130167,79.574585640130167,79.574585640130167,79.574585640130167,79.574585640130167,79.574585640130167]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 2 - Advanced",{"$f":" ((L82 * L209 * $L$36 * (L139 * 1 + L185) +L150) * 1000 / (L95 * 8760)) + L161 + 0","v":78.025598372853764},75.201721543531661,72.377844714209544,68.40978818584216,65.056386657474803,61.702985129107446,58.349583600740075,54.996182072372719,51.642780544005362,48.289379015637991,44.93597748727062,41.582575958903263,41.266321632954586,40.950067307005924,40.633812981057247,40.31755865510857,40.001304329159893,39.685050003211231,39.368795677262554,39.052541351313877,38.736287025365201,38.420032699416538,38.103778373467847,37.787524047519184,37.471269721570508,37.155015395621845,36.838761069673168,36.522506743724492,36.206252417775815,35.889998091827138,35.573743765878476,35.257489439929799]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 2 - Moderate",{"$f":" ((L83 * L210 * $L$36 * (L140 * 1 + L186) +L151) * 1000 / (L96 * 8760)) + L162 + 0","v":78.025598372853764},76.095808712949605,73.636724064285545,70.057011144268344,67.346199152364179,64.877266996432397,62.63784858433236,60.61557782392336,58.798088623064743,57.173014889615871,55.727990531436049,54.450649456384625,53.630118331310655,52.952538305083749,52.405543285563226,51.976767180608434,51.653843898078705,51.424407345833373,51.276091431731771,51.196530063633261,51.17335714939712,51.150184235161007,51.127011320924865,51.103838406688752,51.08066549245261,51.057492578216497,51.034319663980355,51.011146749744228,50.9879738355081,50.964800921271959,50.941628007035845,50.918455092799718]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 2 - Conservative",{"$f":" ((L84 * L211 * $L$36 * (L141 * 1 + L187) +L152) * 1000 / (L97 * 8760)) + L163 + 0","v":78.025598372853764},78.025598372853764,78.025598372853764,77.410943372853765,77.410943372853765,77.410943372853765,77.410943372853765,77.410943372853765,77.410943372853765,77.410943372853765,77.410943372853765,77.410943372853765,77.410943372853765,77.410943372853765,77.410943372853765,77.410943372853765,77.410943372853765,77.410943372853765,77.410943372853765,77.410943372853765,77.410943372853765,77.410943372853765,77.410943372853765,77.410943372853765,77.410943372853765,77.410943372853765,77.410943372853765,77.410943372853765,77.410943372853765,77.410943372853765,77.410943372853765,77.410943372853765]
[]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Additional Factors",null,"Tax Credit","10 year CRF - Advanced",0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559]
[null,null,null,null,null,null,null,null,null,null,"10 year CRF - Moderate",0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559]
[null,null,null,null,null,null,null,null,null,null,"10 year CRF - Conservative",0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559]
[null,null,null,null,null,null,null,null,null,null,"ITC Schedule",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"PVD - Advanced",{"$f":"SUMPRODUCT($I$213:$I$218,L213:L218)","v":0.8671944701513149},0.8671944701513149,0.8671944701513149,0.8671944701513149,0.8671944701513149,0.8671944701513149,0.8671944701513149,0.8671944701513149,0.8671944701513149,0.8671944701513149,0.8671944701513149,0.8671944701513149,0.8671944701513149,0.8671944701513149,0.8671944701513149,0.8671944701513149,0.8671944701513149,0.8671944701513149,0.8671944701513149,0.8671944701513149,0.8671944701513149,0.8671944701513149,0.8671944701513149,0.8671944701513149,0.8671944701513149,0.8671944701513149,0.8671944701513149,0.8671944701513149,0.8671944701513149,0.8671944701513149,0.8671944701513149,0.8671944701513149]
[null,null,null,null,null,null,null,null,null,null,"PVD - Moderate",{"$f":"SUMPRODUCT($I$213:$I$218,L220:L225)","v":0.8671944701513149},0.8671944701513149,0.8671944701513149,0.8671944701513149,0.8671944701513149,0.8671944701513149,0.8671944701513149,0.8671944701513149,0.8671944701513149,0.8671944701513149,0.8671944701513149,0.8671944701513149,0.8671944701513149,0.8671944701513149,0.8671944701513149,0.8671944701513149,0.8671944701513149,0.8671944701513149,0.8671944701513149,0.8671944701513149,0.8671944701513149,0.8671944701513149,0.8671944701513149,0.8671944701513149,0.8671944701513149,0.8671944701513149,0.8671944701513149,0.8671944701513149,0.8671944701513149,0.8671944701513149,0.8671944701513149,0.8671944701513149]
[null,null,null,null,null,null,null,null,null,null,"PVD - Conservative",{"$f":"SUMPRODUCT($I$213:$I$218,L227:L232)","v":0.8671944701513149},0.8671944701513149,0.8671944701513149,0.8671944701513149,0.8671944701513149,0.8671944701513149,0.8671944701513149,0.8671944701513149,0.8671944701513149,0.8671944701513149,0.8671944701513149,0.8671944701513149,0.8671944701513149,0.8671944701513149,0.8671944701513149,0.8671944701513149,0.8671944701513149,0.8671944701513149,0.8671944701513149,0.8671944701513149,0.8671944701513149,0.8671944701513149,0.8671944701513149,0.8671944701513149,0.8671944701513149,0.8671944701513149,0.8671944701513149,0.8671944701513149,0.8671944701513149,0.8671944701513149,0.8671944701513149,0.8671944701513149]
[null,null,null,null,null,null,null,null,null,null,"PFF - Advanced",{"$f":"(1-L$72*L206*(1-L$205/2)-L$205)/(1-L$72)","v":1.0460330506100883},1.0460330506100883,1.0460330506100883,1.0460330506100883,1.0460330506100883,1.0460330506100883,1.0460330506100883,1.0460330506100883,1.0460330506100883,1.0460330506100883,1.0460330506100883,1.0460330506100883,1.0460330506100883,1.0460330506100883,1.0460330506100883,1.0460330506100883,1.0460330506100883,1.0460330506100883,1.0460330506100883,1.0460330506100883,1.0460330506100883,1.0460330506100883,1.0460330506100883,1.0460330506100883,1.0460330506100883,1.0460330506100883,1.0460330506100883,1.0460330506100883,1.0460330506100883,1.0460330506100883,1.0460330506100883,1.0460330506100883]
[null,null,null,null,null,null,null,null,null,null,"PFF - Moderate",{"$f":"(1-L$72*L207*(1-L$205/2)-L$205)/(1-L$72)","v":1.0460330506100883},1.0460330506100883,1.0460330506100883,1.0460330506100883,1.0460330506100883,1.0460330506100883,1.0460330506100883,1.0460330506100883,1.0460330506100883,1.0460330506100883,1.0460330506100883,1.0460330506100883,1.0460330506100883,1.0460330506100883,1.0460330506100883,1.0460330506100883,1.0460330506100883,1.0460330506100883,1.0460330506100883,1.0460330506100883,1.0460330506100883,1.0460330506100883,1.0460330506100883,1.0460330506100883,1.0460330506100883,1.0460330506100883,1.0460330506100883,1.0460330506100883,1.0460330506100883,1.0460330506100883,1.0460330506100883,1.0460330506100883]
[null,null,null,null,null,null,null,null,null,null,"PFF - Conservative",{"$f":"(1-L$72*L208*(1-L$205/2)-L$205)/(1-L$72)","v":1.0460330506100883},1.0460330506100883,1.0460330506100883,1.0460330506100883,1.0460330506100883,1.0460330506100883,1.0460330506100883,1.0460330506100883,1.0460330506100883,1.0460330506100883,1.0460330506100883,1.0460330506100883,1.0460330506100883,1.0460330506100883,1.0460330506100883,1.0460330506100883,1.0460330506100883,1.0460330506100883,1.0460330506100883,1.0460330506100883,1.0460330506100883,1.0460330506100883,1.0460330506100883,1.0460330506100883,1.0460330506100883,1.0460330506100883,1.0460330506100883,1.0460330506100883,1.0460330506100883,1.0460330506100883,1.0460330506100883,1.0460330506100883]
[null,null,null,null,null,null,null,null,"MACRS",null,"Year (Advanced)",2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,0.2,"Depreciation Factor",1,{"$f":"1/((1+L$76)*(1+L$55))^$K213","v":0.9493759911105597},0.9493759911105597,0.9493759911105597,0.9493759911105597,0.9493759911105597,0.9493759911105597,0.9493759911105597,0.9493759911105597,0.9493759911105597,0.9493759911105597,{"$f":"1/((1+V$76)*(1+V$55))^$K213","v":0.9493759911105597},0.9493759911105597,0.9493759911105597,0.9493759911105597,0.9493759911105597,0.9493759911105597,0.9493759911105597,0.9493759911105597,0.9493759911105597,0.9493759911105597,{"$f":"1/((1+AF$76)*(1+AF$55))^$K213","v":0.9493759911105597},0.9493759911105597,0.9493759911105597,0.9493759911105597,0.9493759911105597,0.9493759911105597,0.9493759911105597,0.9493759911105597,0.9493759911105597,0.9493759911105597,0.9493759911105597,0.9493759911105597]
[null,null,null,null,null,null,null,null,0.32,null,2,0.90131477249715741,0.90131477249715741,0.90131477249715741,0.90131477249715741,0.90131477249715741,0.90131477249715741,0.90131477249715741,0.90131477249715741,0.90131477249715741,0.90131477249715741,0.90131477249715741,0.90131477249715741,0.90131477249715741,0.90131477249715741,0.90131477249715741,0.90131477249715741,0.90131477249715741,0.90131477249715741,0.90131477249715741,0.90131477249715741,0.90131477249715741,0.90131477249715741,0.90131477249715741,0.90131477249715741,0.90131477249715741,0.90131477249715741,0.90131477249715741,0.90131477249715741,0.90131477249715741,0.90131477249715741,0.90131477249715741,0.90131477249715741]
[null,null,null,null,null,null,null,null,0.192,null,3,0.85568660544207742,0.85568660544207742,0.85568660544207742,0.85568660544207742,0.85568660544207742,0.85568660544207742,0.85568660544207742,0.85568660544207742,0.85568660544207742,0.85568660544207742,0.85568660544207742,0.85568660544207742,0.85568660544207742,0.85568660544207742,0.85568660544207742,0.85568660544207742,0.85568660544207742,0.85568660544207742,0.85568660544207742,0.85568660544207742,0.85568660544207742,0.85568660544207742,0.85568660544207742,0.85568660544207742,0.85568660544207742,0.85568660544207742,0.85568660544207742,0.85568660544207742,0.85568660544207742,0.85568660544207742,0.85568660544207742,0.85568660544207742]
[null,null,null,null,null,null,null,null,0.1152,null,4,0.81236831912160268,0.81236831912160268,0.81236831912160268,0.81236831912160268,0.81236831912160268,0.81236831912160268,0.81236831912160268,0.81236831912160268,0.81236831912160268,0.81236831912160268,0.81236831912160268,0.81236831912160268,0.81236831912160268,0.81236831912160268,0.81236831912160268,0.81236831912160268,0.81236831912160268,0.81236831912160268,0.81236831912160268,0.81236831912160268,0.81236831912160268,0.81236831912160268,0.81236831912160268,0.81236831912160268,0.81236831912160268,0.81236831912160268,0.81236831912160268,0.81236831912160268,0.81236831912160268,0.81236831912160268,0.81236831912160268,0.81236831912160268]
[null,null,null,null,null,null,null,null,0.1152,null,5,0.771242978112891,0.771242978112891,0.771242978112891,0.771242978112891,0.771242978112891,0.771242978112891,0.771242978112891,0.771242978112891,0.771242978112891,0.771242978112891,0.771242978112891,0.771242978112891,0.771242978112891,0.771242978112891,0.771242978112891,0.771242978112891,0.771242978112891,0.771242978112891,0.771242978112891,0.771242978112891,0.771242978112891,0.771242978112891,0.771242978112891,0.771242978112891,0.771242978112891,0.771242978112891,0.771242978112891,0.771242978112891,0.771242978112891,0.771242978112891,0.771242978112891,0.771242978112891]
[null,null,null,null,null,null,null,null,5.7599999999999998E-2,null,6,0.73219956673298559,0.73219956673298559,0.73219956673298559,0.73219956673298559,0.73219956673298559,0.73219956673298559,0.73219956673298559,0.73219956673298559,0.73219956673298559,0.73219956673298559,0.73219956673298559,0.73219956673298559,0.73219956673298559,0.73219956673298559,0.73219956673298559,0.73219956673298559,0.73219956673298559,0.73219956673298559,0.73219956673298559,0.73219956673298559,0.73219956673298559,0.73219956673298559,0.73219956673298559,0.73219956673298559,0.73219956673298559,0.73219956673298559,0.73219956673298559,0.73219956673298559,0.73219956673298559,0.73219956673298559,0.73219956673298559,0.73219956673298559]
[null,null,null,null,null,null,null,null,null,null,"Year (Moderate)",2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,null,1,{"$f":"1/((1+L$77)*(1+L$55))^$K220","v":0.9493759911105597},0.9493759911105597,0.9493759911105597,0.9493759911105597,0.9493759911105597,0.9493759911105597,0.9493759911105597,0.9493759911105597,0.9493759911105597,0.9493759911105597,{"$f":"1/((1+V$77)*(1+V$55))^$K220","v":0.9493759911105597},0.9493759911105597,0.9493759911105597,0.9493759911105597,0.9493759911105597,0.9493759911105597,0.9493759911105597,0.9493759911105597,0.9493759911105597,0.9493759911105597,{"$f":"1/((1+AF$77)*(1+AF$55))^$K220","v":0.9493759911105597},0.9493759911105597,0.9493759911105597,0.9493759911105597,0.9493759911105597,0.9493759911105597,0.9493759911105597,0.9493759911105597,0.9493759911105597,0.9493759911105597,0.9493759911105597,0.9493759911105597]
[null,null,null,null,null,null,null,null,null,null,2,0.90131477249715741,0.90131477249715741,0.90131477249715741,0.90131477249715741,0.90131477249715741,0.90131477249715741,0.90131477249715741,0.90131477249715741,0.90131477249715741,0.90131477249715741,0.90131477249715741,0.90131477249715741,0.90131477249715741,0.90131477249715741,0.90131477249715741,0.90131477249715741,0.90131477249715741,0.90131477249715741,0.90131477249715741,0.90131477249715741,0.90131477249715741,0.90131477249715741,0.90131477249715741,0.90131477249715741,0.90131477249715741,0.90131477249715741,0.90131477249715741,0.90131477249715741,0.90131477249715741,0.90131477249715741,0.90131477249715741,0.90131477249715741]
[null,null,null,null,null,null,null,null,null,null,3,0.85568660544207742,0.85568660544207742,0.85568660544207742,0.85568660544207742,0.85568660544207742,0.85568660544207742,0.85568660544207742,0.85568660544207742,0.85568660544207742,0.85568660544207742,0.85568660544207742,0.85568660544207742,0.85568660544207742,0.85568660544207742,0.85568660544207742,0.85568660544207742,0.85568660544207742,0.85568660544207742,0.85568660544207742,0.85568660544207742,0.85568660544207742,0.85568660544207742,0.85568660544207742,0.85568660544207742,0.85568660544207742,0.85568660544207742,0.85568660544207742,0.85568660544207742,0.85568660544207742,0.85568660544207742,0.85568660544207742,0.85568660544207742]
[null,null,null,null,null,null,null,null,null,null,4,0.81236831912160268,0.81236831912160268,0.81236831912160268,0.81236831912160268,0.81236831912160268,0.81236831912160268,0.81236831912160268,0.81236831912160268,0.81236831912160268,0.81236831912160268,0.81236831912160268,0.81236831912160268,0.81236831912160268,0.81236831912160268,0.81236831912160268,0.81236831912160268,0.81236831912160268,0.81236831912160268,0.81236831912160268,0.81236831912160268,0.81236831912160268,0.81236831912160268,0.81236831912160268,0.81236831912160268,0.81236831912160268,0.81236831912160268,0.81236831912160268,0.81236831912160268,0.81236831912160268,0.81236831912160268,0.81236831912160268,0.81236831912160268]
[null,null,null,null,null,null,null,null,null,null,5,0.771242978112891,0.771242978112891,0.771242978112891,0.771242978112891,0.771242978112891,0.771242978112891,0.771242978112891,0.771242978112891,0.771242978112891,0.771242978112891,0.771242978112891,0.771242978112891,0.771242978112891,0.771242978112891,0.771242978112891,0.771242978112891,0.771242978112891,0.771242978112891,0.771242978112891,0.771242978112891,0.771242978112891,0.771242978112891,0.771242978112891,0.771242978112891,0.771242978112891,0.771242978112891,0.771242978112891,0.771242978112891,0.771242978112891,0.771242978112891,0.771242978112891,0.771242978112891]
[null,null,null,null,null,null,null,null,null,null,6,0.73219956673298559,0.73219956673298559,0.73219956673298559,0.73219956673298559,0.73219956673298559,0.73219956673298559,0.73219956673298559,0.73219956673298559,0.73219956673298559,0.73219956673298559,0.73219956673298559,0.73219956673298559,0.73219956673298559,0.73219956673298559,0.73219956673298559,0.73219956673298559,0.73219956673298559,0.73219956673298559,0.73219956673298559,0.73219956673298559,0.73219956673298559,0.73219956673298559,0.73219956673298559,0.73219956673298559,0.73219956673298559,0.73219956673298559,0.73219956673298559,0.73219956673298559,0.73219956673298559,0.73219956673298559,0.73219956673298559,0.73219956673298559]
[null,null,null,null,null,null,null,null,null,null,"Year (Conservative)",2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,null,1,{"$f":"1/((1+L$78)*(1+L$55))^$K227","v":0.9493759911105597},0.9493759911105597,0.9493759911105597,0.9493759911105597,0.9493759911105597,0.9493759911105597,0.9493759911105597,0.9493759911105597,0.9493759911105597,0.9493759911105597,{"$f":"1/((1+V$78)*(1+V$55))^$K227","v":0.9493759911105597},0.9493759911105597,0.9493759911105597,0.9493759911105597,0.9493759911105597,0.9493759911105597,0.9493759911105597,0.9493759911105597,0.9493759911105597,0.9493759911105597,{"$f":"1/((1+AF$78)*(1+AF$55))^$K227","v":0.9493759911105597},0.9493759911105597,0.9493759911105597,0.9493759911105597,0.9493759911105597,0.9493759911105597,0.9493759911105597,0.9493759911105597,0.9493759911105597,0.9493759911105597,0.9493759911105597,0.9493759911105597]
[null,null,null,null,null,null,null,null,null,null,2,0.90131477249715741,0.90131477249715741,0.90131477249715741,0.90131477249715741,0.90131477249715741,0.90131477249715741,0.90131477249715741,0.90131477249715741,0.90131477249715741,0.90131477249715741,0.90131477249715741,0.90131477249715741,0.90131477249715741,0.90131477249715741,0.90131477249715741,0.90131477249715741,0.90131477249715741,0.90131477249715741,0.90131477249715741,0.90131477249715741,0.90131477249715741,0.90131477249715741,0.90131477249715741,0.90131477249715741,0.90131477249715741,0.90131477249715741,0.90131477249715741,0.90131477249715741,0.90131477249715741,0.90131477249715741,0.90131477249715741,0.90131477249715741]
[null,null,null,null,null,null,null,null,null,null,3,0.85568660544207742,0.85568660544207742,0.85568660544207742,0.85568660544207742,0.85568660544207742,0.85568660544207742,0.85568660544207742,0.85568660544207742,0.85568660544207742,0.85568660544207742,0.85568660544207742,0.85568660544207742,0.85568660544207742,0.85568660544207742,0.85568660544207742,0.85568660544207742,0.85568660544207742,0.85568660544207742,0.85568660544207742,0.85568660544207742,0.85568660544207742,0.85568660544207742,0.85568660544207742,0.85568660544207742,0.85568660544207742,0.85568660544207742,0.85568660544207742,0.85568660544207742,0.85568660544207742,0.85568660544207742,0.85568660544207742,0.85568660544207742]
[null,null,null,null,null,null,null,null,null,null,4,0.81236831912160268,0.81236831912160268,0.81236831912160268,0.81236831912160268,0.81236831912160268,0.81236831912160268,0.81236831912160268,0.81236831912160268,0.81236831912160268,0.81236831912160268,0.81236831912160268,0.81236831912160268,0.81236831912160268,0.81236831912160268,0.81236831912160268,0.81236831912160268,0.81236831912160268,0.81236831912160268,0.81236831912160268,0.81236831912160268,0.81236831912160268,0.81236831912160268,0.81236831912160268,0.81236831912160268,0.81236831912160268,0.81236831912160268,0.81236831912160268,0.81236831912160268,0.81236831912160268,0.81236831912160268,0.81236831912160268,0.81236831912160268]
[null,null,null,null,null,null,null,null,null,null,5,0.771242978112891,0.771242978112891,0.771242978112891,0.771242978112891,0.771242978112891,0.771242978112891,0.771242978112891,0.771242978112891,0.771242978112891,0.771242978112891,0.771242978112891,0.771242978112891,0.771242978112891,0.771242978112891,0.771242978112891,0.771242978112891,0.771242978112891,0.771242978112891,0.771242978112891,0.771242978112891,0.771242978112891,0.771242978112891,0.771242978112891,0.771242978112891,0.771242978112891,0.771242978112891,0.771242978112891,0.771242978112891,0.771242978112891,0.771242978112891,0.771242978112891,0.771242978112891]
[null,null,null,null,null,null,null,null,null,null,6,0.73219956673298559,0.73219956673298559,0.73219956673298559,0.73219956673298559,0.73219956673298559,0.73219956673298559,0.73219956673298559,0.73219956673298559,0.73219956673298559,0.73219956673298559,0.73219956673298559,0.73219956673298559,0.73219956673298559,0.73219956673298559,0.73219956673298559,0.73219956673298559,0.73219956673298559,0.73219956673298559,0.73219956673298559,0.73219956673298559,0.73219956673298559,0.73219956673298559,0.73219956673298559,0.73219956673298559,0.73219956673298559,0.73219956673298559,0.73219956673298559,0.73219956673298559,0.73219956673298559,0.73219956673298559,0.73219956673298559,0.73219956673298559]
[]
[]
[]
[null,null,"X",null,null,null,"Data Sources for Default Inputs"]
[]
[null,null,null,null,null,null,null,"Current Costs:"]
[null,null,null,null,null,null,null,"Available Capacity (GW)",null,null,null,null,"U.S. Renewable Energy Technical Potentials - A GIS-Based Analysis 2012"]
[null,null,null,null,null,null,null,"Net Capacity Factor (%)",null,null,null,null,"National Renewable Energy Laboratory. Regional Energy Deployment System (ReEDS). Representative range of capacity factors across the continental U.S. for three classes of solar insolation. ",null,null,null,null,null,null,null,null,null,null,null,"System Advisor Model 2020"]
[null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)",null,null,null,null,"Kurup, P and Turchi, C. (2015), Parabolic Trough Collector Cost Update for the System Advisor Model (SAM). NREL Report No. TP-6A20-65228., ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Turchi et al.. (2019). CSP Systems Analysis - Final Project Report. NREL Report No. TP-5500-72856"]
[null,null,null,null,null,null,null,"Fixed Operating Expenses ($/kW-yr)",null,null,null,null,"Kurup, P and Turchi, C. (2015), Parabolic Trough Collector Cost Update for the System Advisor Model (SAM). NREL Report No. TP-6A20-65228"]
[null,null,null,null,null,null,null,"Variable Operating Expenses ($/MWh)",null,null,null,null,"Kurup, P and Turchi, C. (2015), Parabolic Trough Collector Cost Update for the System Advisor Model (SAM). NREL Report No. TP-6A20-65228"]
[null,null,null,null,null,null,null,"Grid Feature Cost ($/kW)",null,null,null,null,"N/A"]
[null,null,null,null,null,null,null,"Spur Line Cost ($/kW)",null,null,null,null,"N/A"]
[]
[null,null,null,null,null,null,null,"Future Projections Costs:"]
[null,null,null,null,null,null,null,"Net Capacity Factor (%)",null,null,null,null,"National Renewable Energy Laboratory. Regional Energy Deployment System (ReEDS). Representative range of capacity factors across the continental U.S. for three classes of solar insolation (Daggett CA, Phoenix AZ, and Abilene TX, Taken from the NSRBD"]
[null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)",null,null,null,null,"DOE SunShot Vision Report (2012)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Murphy, C et al. (2019)"]
[null,null,null,null,null,null,null,"Fixed Operating Expenses ($/kW-yr)",null,null,null,null,"DOE SunShot Vision Report (2012)"]
[null,null,null,null,null,null,null,"Variable Operating Expenses ($/MWh)",null,null,null,null,"DOE SunShot Vision Report (2012)"]
[null,null,null,null,null,null,null,"Grid Connection Cost ($/kW)",null,null,null,null,"N/A"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Geothermal","index":8,"n_rows":344,"n_cols":58,"rows_kept":344,"cut":false,"hidden":false,"merged":[[41,42,45,42],[42,30,42,31],[42,32,42,33],[42,34,42,35],[42,36,42,37],[0,43,0,47],[41,38,41,41],[42,38,42,39],[42,40,42,41],[41,43,42,43],[43,43,44,43],[0,33,0,37],[0,38,0,42],[43,33,45,33],[43,34,45,34],[43,35,45,35],[43,36,45,36],[43,37,45,37],[43,38,45,38],[43,39,45,39],[43,40,45,40],[43,41,45,41],[41,34,41,37],[0,0,0,7],[55,9,55,12],[56,9,56,12],[57,9,57,12],[58,9,58,12],[44,9,44,12],[45,9,45,12],[46,9,46,12],[47,9,47,12],[48,9,48,12],[49,9,49,12],[50,9,50,12],[51,9,51,12],[53,9,53,12],[52,9,52,12],[8,7,8,19],[10,11,10,14],[30,9,35,9],[18,9,23,9],[24,9,29,9],[31,11,31,12],[38,7,100,7],[11,9,12,14],[13,9,13,14],[343,7,343,10],[343,11,343,26],[338,7,338,10],[338,11,338,26],[339,7,339,10],[339,11,339,26],[340,7,340,10],[340,11,340,26],[334,11,334,26],[341,7,341,10],[341,11,341,26],[342,7,342,10],[342,11,342,26],[335,7,335,10],[335,11,335,26],[336,7,336,10],[336,11,336,26],[337,7,337,10],[337,11,337,26],[333,7,333,10],[333,11,333,26],[334,7,334,10],[331,7,331,10],[331,11,331,26],[248,7,265,7],[248,9,265,9],[269,7,286,7],[269,9,286,9],[327,6,327,19],[329,7,329,11],[330,7,330,10],[330,11,330,26],[304,9,323,9],[289,7,302,7],[289,9,302,9],[332,7,332,10],[332,11,332,26],[104,6,104,19],[107,7,244,7],[107,9,124,9],[127,9,144,9],[147,9,164,9],[167,9,184,9],[187,9,204,9],[207,9,224,9],[227,9,244,9],[71,9,100,9],[54,9,54,12],[41,27,41,28],[59,9,59,12],[60,9,60,12],[6,6,6,23],[43,30,45,30],[43,31,45,31],[43,32,45,32],[15,7,35,7],[38,9,38,13],[39,9,39,12],[40,9,40,12],[41,9,41,12],[42,9,42,12],[43,9,43,12],[41,23,41,24],[41,22,43,22],[41,25,41,26],[41,30,41,33],[42,29,45,29]]}
["Geothermal",null,null,null,null,null,null,null,null,null,null,"https://atb.nrel.gov/electricity/2021/geothermal"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inputs"]
[null,null,null,null,null,null,null,null,null,"Take me to: ",null,null,null,null,null,null,null,null,null,"Calculated"]
[]
[]
[null,"X",null,null,null,null,"Assumptions"]
[]
[null,null,null,null,null,null,null,"*** NOTE: Geothermal project costs and performance parameters are location specific. Numbers in this section are example cases."]
[]
[null,null,null,null,null,null,null,null,null,"Basis Year:",null,2019]
[null,null,null,null,null,null,null,null,null,"All values are given in 2019 U.S. dollars, using the Consumer Price Index (BLS, 2020) for dollar year conversions. Projections use an inflation assumption of 2.5% per year."]
[]
[null,null,null,null,null,null,null,null,null,"Geothermal"]
[]
[null,null,null,null,null,null,null,"Technology",null,"Geothermal Resource and Cost Characteristics*"]
[null,null,null,null,null,null,null,null,null,null,null,"Flash","Binary",null,null,null,"\"Hydrothermal\" includes both identified and undiscovered hydrothermal capacity. However, only identified"]
[null,null,null,null,null,null,null,null,null,null,"Temp (°C)",">=200C","150-200","135-150","<135",null,"sites are indicated. Further, OCC statistics are for identified sites only. Since undiscovered resources are"]
[null,null,null,null,null,null,null,null,null,"Hydrothermal","# identified sites",21,22,17,59,null,"assumed to have similar attributes to identified sites (by state), they should fall within the same range of"]
[null,null,null,null,null,null,null,null,null,null,"Total capacity (MW)",15337.761519999998,2991.3121599999999,820.27984000000015,4758.8440000000001,null,"overnight capital costs. "]
[null,null,null,null,null,null,null,null,null,null,"Avg OCC ($/kW)",4175.0950109936948,8828.614749616776,9476.0799910558035,17757.369296115372]
[null,null,null,null,null,null,null,null,null,null,"Min OCC ($/kW)",3000,4396.591054174115,7443.7058566756696,11884.301157460792,null,"Example plant for hydrothermal flash assumes a 40 Mwe,net flash plant utilizing a 225°C resource with 2.5 km "]
[null,null,null,null,null,null,null,null,null,null,"Max OCC ($/kW)",5971.2688323865377,38720.066563532644,11781.180765192257,25934.367585186963,null,"wells and production well flow rates of 80 kg/s."]
[null,null,null,null,null,null,null,null,null,null,"Example Plant OCC ($/kW)",4521.7136464075566,5870.2421185203657,null,null,null,"Example plant for hydrothermal binary assumes a 30 Mwe,net binary plant utilizing a 175°C resource with 1.5 km "]
[null,null,null,null,null,null,null,null,null,"NF-EGS","# sites",12,20,null,null,null,"wells and production well flow rates of 110 kg/s."]
[null,null,null,null,null,null,null,null,null,null,"Total capacity (MW)",786.60378649169661,595.81368965041815]
[null,null,null,null,null,null,null,null,null,null,"Avg OCC ($/kW)",11429.02615441892,27329.746113671754,null,null,null,"Example plant for NF-EGS and Deep EGS are assumed to be identical."]
[null,null,null,null,null,null,null,null,null,null,"Min OCC ($/kW)",9025.7448993588987,18974.12398830878,null,null,null,"Example plant for EGS flash assumes a 30 Mwe,net flash plant utilizing a 250°C resource with 3.5 km "]
[null,null,null,null,null,null,null,null,null,null,"Max OCC ($/kW)",18797.437531178439,41694.112006846932,null,null,null,"wells and production well flow rates of 40 kg/s."]
[null,null,null,null,null,null,null,null,null,null,"Example Plant OCC ($/kW)",14485.88194108075,32921.452729346624,null,null,null,"Example plant for EGS binary assumes a 25 Mwe,net binary plant utilizing a 175°C resource with 3.0 km "]
[null,null,null,null,null,null,null,null,null,"Deep EGS\n (3-6 km)","# sites","n/a","n/a",null,null,null,"wells and production well flow rates of 40 kg/s."]
[null,null,null,null,null,null,null,null,null,null,"Total capacity (MW)","100,000+"]
[null,null,null,null,null,null,null,null,null,null,"Avg OCC ($/kW)",28990.639259792788,65081.339004869398]
[null,null,null,null,null,null,null,null,null,null,"Min OCC ($/kW)",18732.727316801014,40514.954104566277]
[null,null,null,null,null,null,null,null,null,null,"Max OCC ($/kW)",54986.543543232459,96405.423476283104]
[null,null,null,null,null,null,null,null,null,null,"Example Plant OCC ($/kW)",14485.88194108075,32921.452729346624]
[null,null,null,null,null,null,null,null,null,"*Resouce data and cost comes from the ATB geothermal supply curve database"]
[]
[null,null,null,null,null,null,null,"Finance",null,"Financial Assumptions:"]
[null,null,null,null,null,null,null,null,null,"Inflation Rate",null,null,null,{"$f":"L72","v":2.5000000000000001E-2},null,null,null,null,null,null,null,null,"Construction Finance Factor Changes over time"]
[null,null,null,null,null,null,null,null,null,"Capital Recovery Period (Years)",null,null,null,{"$f":"S41","v":30},null,null,null,null,30,null,null,null,null,"Cost of equity during construction (post-drilling)",null,null,null,0.1,"Cost of equity during construction (pre-drilling)",null,null,null,0.15,null,null,null,null,null,null,null,null,null,null,null,null,2019,{"$f":"AT41+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031]
[null,null,null,null,null,null,null,null,null,"Interest Rate Nominal - Moderate",null,null,null,{"$f":"L74","v":0.04},null,null,null,null,null,null,null,null,"Construction Length: (Years)",2019,null,"2030 (Moderate)",null,"2030 (Advanced)",null,null,2018,null,null,null,"2030 (Moderate)",null,null,null,"2030 (Advanced)",null,null,null,"Accumulated Equity","Hydro","Moderate",{"$f":"N54","v":1.4812253359663041},{"$f":"AT42-($AT42-$BE42)/11","v":1.4773962047490088},{"$f":"AU42-($AT42-$BE42)/11","v":1.4735670735317135},1.4697379423144181,1.4659088110971228,1.4620796798798275,1.4582505486625321,1.4544214174452368,1.4505922862279415,1.4467631550106461,1.4429340237933508,1.4391048925760548,{"$f":"N60","v":1.4391048925760548}]
[null,null,null,null,null,null,null,null,null,"Calculated Interest Rate Real - Moderate",null,null,null,{"$f":"L77","v":1.4634146341463428E-2},null,null,null,null,null,null,null,null,null,8,10,6,9,6,7,"Accumulated Interest",8,null,10,null,6,null,9,null,6,null,7,null,null,null,"Advanced",{"$f":"AT42","v":1.4812253359663041},{"$f":"AT43-($AT43-$BE43)/11","v":1.4706588585061375},{"$f":"AU43-($AT43-$BE43)/11","v":1.4600923810459709},1.4495259035858044,1.4389594261256378,1.4283929486654712,1.4178264712053046,1.407259993745138,1.3966935162849714,1.3861270388248048,1.3755605613646382,1.3649940839044721,{"$f":"N52","v":1.3649940839044721}]
[null,null,null,null,null,null,null,null,null,"Interest During Construction  - Nominal",null,null,null,{"$f":"L79","v":0.04},null,null,null,null,null,null,null,null,null,"Capital","Capital","Capital","Capital","Capital","Capital",null,"Percent of Leverage During Construction","Percent of Equity During Construction","Percent of Leverage During Construction","Percent of Equity During Construction","Percent of Leverage During Construction","Percent of Equity During Construction","Percent of Leverage During Construction","Percent of Equity During Construction","Percent of Leverage During Construction","Percent of Equity During Construction","Percent of Leverage During Construction","Percent of Equity During Construction",null,"EGS","Moderate",{"$f":"N55","v":1.4330739725236989},{"$f":"AT44-($AT44-$BE44)/11","v":1.4287371212384086},{"$f":"AU44-($AT44-$BE44)/11","v":1.4244002699531182},1.4200634186678278,1.4157265673825374,1.4113897160972471,1.4070528648119567,1.4027160135266663,1.3983791622413759,1.3940423109560856,1.3897054596707952,1.3853686083855039,1.3853686083855039]
[null,null,null,null,null,null,null,null,null,"Rate of Return on Equity Nominal - Moderate",null,null,null,{"$f":"L81","v":0.1},null,null,null,null,null,null,null,null,"Year","Fraction","Fraction","Fraction","Fraction","Fraction","Fraction",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Advanced",{"$f":"AT44","v":1.4330739725236989},{"$f":"AT45-($AT45-$BE45)/11","v":1.4229395566666259},{"$f":"AU45-($AT45-$BE45)/11","v":1.4128051408095528},1.4026707249524797,1.3925363090954066,1.3824018932383335,1.3722674773812604,1.3621330615241873,1.3519986456671143,1.3418642298100412,1.3317298139529681,1.3215953980958943,{"$f":"N53","v":1.3215953980958943}]
[null,null,null,null,null,null,null,null,null,"Calculated Rate of Return on Equity Real - Moderate",null,null,null,{"$f":"L84","v":7.317073170731736E-2},null,null,null,null,null,null,null,null,"Index"," (Hydro)","(EGS)"," (Hydro)","(EGS)"," (Hydro)","(EGS)"]
[null,null,null,null,null,null,null,null,null,"Debt Fraction - Moderate",null,null,null,{"$f":"L87","v":0.73699999999999999},null,null,null,null,null,null,null,null,0,0.3,0.16,0.34653465346534651,0.19,0.30693069306930693,0.19801980198019803,{"$f":"1+((1+$N$44)^(W47+0.5)-1)","v":1.019803902718557},0.75,{"$f":"1-AE47","v":0.25},0.75,{"$f":"1-AG47","v":0.25},0.75,{"$f":"1-AI47","v":0.25},0.75,{"$f":"1-AK47","v":0.25},0.75,{"$f":"1-AM47","v":0.25},0.75,{"$f":"1-AO47","v":0.25},{"$f":"1+((1+$AB$41)^(W47+0.5)-1)","v":1.0488088481701516},{"$f":"1+((1+$AB$41)^(W47+0.5)-1)","v":1.0488088481701516}]
[null,null,null,null,null,null,null,null,null,"Tax Rate (Federal and State)",null,null,null,{"$f":"L89","v":0.25740000000000002},null,null,null,null,null,null,null,null,1,0.22,0.28000000000000003,7.9207920792079209E-2,0.32,0.18811881188118812,0.33663366336633666,1.0605960588272993,0,1,0.75,0.25,0.75,0.25,0.75,0.25,0.75,0.25,0.75,0.25,{"$f":"1+((1+$AB$41)^(W48+0.5)-1)","v":1.1536897329871669},{"$f":"1+((1+$AB$41)^(W48+0.5)-1)","v":1.1536897329871669}]
[null,null,null,null,null,null,null,null,null,"WACC Nominal - Moderate",null,null,null,{"$f":"L91","v":4.8191848000000002E-2},null,null,null,null,null,null,null,null,2,0.26,0.12,0.33663366336633666,0.09,0.24752475247524752,9.9009900990099015E-2,1.1030199011803914,0,1,0.75,0.25,0,1,0.75,0.25,0,1,0.75,0.25,{"$f":"1+((1+$AG$41)^(W49+0.5)-1)","v":1.418223250232487},{"$f":"1+((1+$AB$41)^(W49+0.5)-1)","v":1.2690587062858836}]
[null,null,null,null,null,null,null,null,null,"WACC Real - Moderate",null,null,null,{"$f":"L94","v":2.262619317073189E-2},null,null,null,null,null,null,null,null,3,0,0.35,0,0.31,9.9009900990099015E-2,0.27722772277227725,1.147140697227607,0,1,0,1,0,1,0,1,0,1,0,1,1.6309567377673599,{"$f":"1+((1+$AG$41)^(W50+0.5)-1)","v":1.6309567377673599}]
[null,null,null,null,null,null,null,null,null,"Depreciation Period",null,null,null,5,null,null,null,null,null,null,null,null,{"$f":"W50+1","v":4},0,0,9.9009900990099015E-2,0,2.9702970297029702E-2,4.9504950495049507E-2,1.1930263251167113,0,1,0,1,0,1,0,1,0,1,0,1,1.8756002484324636,1.8756002484324636]
[null,null,null,null,null,null,null,null,null,"Construction Finance Factor (Advanced 2030 - Hydro)",null,null,null,{"$f":"SUMPRODUCT(AB47:AB56,AD47:AD56,AM47:AM56)+SUMPRODUCT(AB47:AB56,AQ47:AQ56,AN47:AN56)","v":1.3649940839044721},null,null,null,null,null,null,null,null,5,0.1,0,2.9702970297029702E-2,0.05,0.12871287128712872,9.9009900990099011E-3,1.2407473781213798,0,1,0,1,0,1,0,1,0,1,0,1,2.156940285697333,2.156940285697333]
[null,null,null,null,null,null,null,null,null,"Construction Finance Factor (Advanced 2030 - EGS)",null,null,null,{"$f":"SUMPRODUCT(AC47:AC56,AD47:AD56,AO47:AO56)+SUMPRODUCT(AC47:AC56,AR47:AR56,AP47:AP56)","v":1.3215953980958943},null,null,null,null,null,null,null,null,6,0.02,0.06,0.10891089108910891,0,null,2.9702970297029702E-2,1.2903772732462351,0,1,0,1,0,1,0,1,0,1,0,1,2.4804813285519329,2.4804813285519329]
[null,null,null,null,null,null,null,null,null,"Construction Finance Factor (2018 -Hydro)",null,null,null,{"$f":"SUMPRODUCT(X47:X54,AD47:AD54,AE47:AE54)+SUMPRODUCT(X47:X54,AQ47:AQ54,AF47:AF54)","v":1.4812253359663041},null,null,null,null,null,null,null,null,7,0.1,0,null,0.01,null,null,1.3419923641760845,0,1,0,1,0,1,0,1,0,1,0,1,2.8525535278347225,2.8525535278347225]
[null,null,null,null,null,null,null,null,null,"Construction Finance Factor (2018 - EGS)",null,null,null,{"$f":"SUMPRODUCT(Y47:Y56,AD47:AD56,AG47:AG56)+SUMPRODUCT(Y47:Y56,AR47:AR56,AH47:AH56)","v":1.4330739725236989},null,null,null,null,null,null,null,null,8,null,0.01,null,0.03,null,null,1.3956720587431279,0,1,0,1,0,1,0,1,0,1,0,1,3.280436557009931,3.280436557009931]
[null,null,null,null,null,null,null,null,null,"Present Value of Depreciation",null,null,null,{"$f":"SUMPRODUCT(K65:P65,K67:P67)","v":0.87867625504882363},null,null,null,null,null,null,null,null,9,null,0.02,null,null,null,null,1.4514989410928532,0,1,0,1,0,1,0,1,0,1,0,1,3.7725020405614202,3.7725020405614202]
[null,null,null,null,null,null,null,null,null,"Project Finance Factor",null,null,null,{"$f":" (1 - N48 * N56) / (1 - N48)","v":1.0420532345144531}]
[null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Nominal - Moderate",null,null,null,{"$f":"L97","v":6.3716816864924017E-2}]
[null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Moderate",null,null,null,{"$f":"L100","v":4.6278321544753961E-2}]
[null,null,null,null,null,null,null,null,null,"Construction Finance Factor (Moderate 2030 - Hydro)",null,null,null,{"$f":"SUMPRODUCT(Z47:Z56,AD47:AD56,AI47:AI56)+SUMPRODUCT(Z47:Z56,AQ47:AQ56,AJ47:AJ56)","v":1.4391048925760548}]
[null,null,null,null,null,null,null,null,null,"Construction Finance Factor (Moderate 2030 - EGS)",null,null,null,1.3853686083855039]
[]
[]
[null,null,null,null,null,null,null,null,null,"MACRS yr",1,2,3,4,5,6]
[null,null,null,null,null,null,null,null,null,"Depreciation",0.2,0.32,0.192,0.1152,0.1152,5.7599999999999998E-2]
[null,null,null,null,null,null,null,null,null,"Fraction"]
[null,null,null,null,null,null,null,null,null,"Depreciation",{"$f":"1/((1+N50)*(1+N40))^K64","v":0.9540238286608006},{"$f":"1/((1+N50)*(1+N40))^L64","v":0.91016146565261258},{"$f":"1/((1+N50)*(1+N40))^M64","v":0.86831572616143116},{"$f":"1/((1+N50)*(1+N40))^N64","v":0.8283938935589118},{"$f":"1/((1+N50)*(1+N40))^O64","v":0.79030751397230081},{"$f":"1/((1+N50)*(1+N40))^P64","v":0.7539722002992536}]
[null,null,null,null,null,null,null,null,null,"Factor"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Base Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Assumptions","Inflation Rate",{"$f":"'WACC Calc'!F472","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!G472","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!H472","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!I472","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!J472","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!K472","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!L472","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!M472","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!N472","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!O472","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!P472","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Q472","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!R472","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!S472","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!T472","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!U472","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!V472","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!W472","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!X472","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Y472","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Z472","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AA472","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AB472","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AC472","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AD472","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AE472","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AF472","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AG472","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AH472","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AI472","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AJ472","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AK472","v":2.5000000000000001E-2}]
[null,null,null,null,null,null,null,null,null,null,"Interest Rate Nominal - Advanced",{"$f":"'WACC Calc'!F473","v":0.04},{"$f":"'WACC Calc'!G473","v":0.04},{"$f":"'WACC Calc'!H473","v":0.04},{"$f":"'WACC Calc'!I473","v":0.04},{"$f":"'WACC Calc'!J473","v":0.04},{"$f":"'WACC Calc'!K473","v":0.04},{"$f":"'WACC Calc'!L473","v":0.04},{"$f":"'WACC Calc'!M473","v":0.04},{"$f":"'WACC Calc'!N473","v":0.04},{"$f":"'WACC Calc'!O473","v":0.04},{"$f":"'WACC Calc'!P473","v":0.04},{"$f":"'WACC Calc'!Q473","v":0.04},{"$f":"'WACC Calc'!R473","v":0.04},{"$f":"'WACC Calc'!S473","v":0.04},{"$f":"'WACC Calc'!T473","v":0.04},{"$f":"'WACC Calc'!U473","v":0.04},{"$f":"'WACC Calc'!V473","v":0.04},{"$f":"'WACC Calc'!W473","v":0.04},{"$f":"'WACC Calc'!X473","v":0.04},{"$f":"'WACC Calc'!Y473","v":0.04},{"$f":"'WACC Calc'!Z473","v":0.04},{"$f":"'WACC Calc'!AA473","v":0.04},{"$f":"'WACC Calc'!AB473","v":0.04},{"$f":"'WACC Calc'!AC473","v":0.04},{"$f":"'WACC Calc'!AD473","v":0.04},{"$f":"'WACC Calc'!AE473","v":0.04},{"$f":"'WACC Calc'!AF473","v":0.04},{"$f":"'WACC Calc'!AG473","v":0.04},{"$f":"'WACC Calc'!AH473","v":0.04},{"$f":"'WACC Calc'!AI473","v":0.04},{"$f":"'WACC Calc'!AJ473","v":0.04},{"$f":"'WACC Calc'!AK473","v":0.04}]
[null,null,null,null,null,null,null,null,null,null,"Interest Rate Nominal - Moderate",{"$f":"'WACC Calc'!F474","v":0.04},{"$f":"'WACC Calc'!G474","v":0.04},{"$f":"'WACC Calc'!H474","v":0.04},{"$f":"'WACC Calc'!I474","v":0.04},{"$f":"'WACC Calc'!J474","v":0.04},{"$f":"'WACC Calc'!K474","v":0.04},{"$f":"'WACC Calc'!L474","v":0.04},{"$f":"'WACC Calc'!M474","v":0.04},{"$f":"'WACC Calc'!N474","v":0.04},{"$f":"'WACC Calc'!O474","v":0.04},{"$f":"'WACC Calc'!P474","v":0.04},{"$f":"'WACC Calc'!Q474","v":0.04},{"$f":"'WACC Calc'!R474","v":0.04},{"$f":"'WACC Calc'!S474","v":0.04},{"$f":"'WACC Calc'!T474","v":0.04},{"$f":"'WACC Calc'!U474","v":0.04},{"$f":"'WACC Calc'!V474","v":0.04},{"$f":"'WACC Calc'!W474","v":0.04},{"$f":"'WACC Calc'!X474","v":0.04},{"$f":"'WACC Calc'!Y474","v":0.04},{"$f":"'WACC Calc'!Z474","v":0.04},{"$f":"'WACC Calc'!AA474","v":0.04},{"$f":"'WACC Calc'!AB474","v":0.04},{"$f":"'WACC Calc'!AC474","v":0.04},{"$f":"'WACC Calc'!AD474","v":0.04},{"$f":"'WACC Calc'!AE474","v":0.04},{"$f":"'WACC Calc'!AF474","v":0.04},{"$f":"'WACC Calc'!AG474","v":0.04},{"$f":"'WACC Calc'!AH474","v":0.04},{"$f":"'WACC Calc'!AI474","v":0.04},{"$f":"'WACC Calc'!AJ474","v":0.04},{"$f":"'WACC Calc'!AK474","v":0.04}]
[null,null,null,null,null,null,null,null,null,null,"Interest Rate Nominal - Conservative",{"$f":"'WACC Calc'!F475","v":0.04},{"$f":"'WACC Calc'!G475","v":0.04},{"$f":"'WACC Calc'!H475","v":0.04},{"$f":"'WACC Calc'!I475","v":0.04},{"$f":"'WACC Calc'!J475","v":0.04},{"$f":"'WACC Calc'!K475","v":0.04},{"$f":"'WACC Calc'!L475","v":0.04},{"$f":"'WACC Calc'!M475","v":0.04},{"$f":"'WACC Calc'!N475","v":0.04},{"$f":"'WACC Calc'!O475","v":0.04},{"$f":"'WACC Calc'!P475","v":0.04},{"$f":"'WACC Calc'!Q475","v":0.04},{"$f":"'WACC Calc'!R475","v":0.04},{"$f":"'WACC Calc'!S475","v":0.04},{"$f":"'WACC Calc'!T475","v":0.04},{"$f":"'WACC Calc'!U475","v":0.04},{"$f":"'WACC Calc'!V475","v":0.04},{"$f":"'WACC Calc'!W475","v":0.04},{"$f":"'WACC Calc'!X475","v":0.04},{"$f":"'WACC Calc'!Y475","v":0.04},{"$f":"'WACC Calc'!Z475","v":0.04},{"$f":"'WACC Calc'!AA475","v":0.04},{"$f":"'WACC Calc'!AB475","v":0.04},{"$f":"'WACC Calc'!AC475","v":0.04},{"$f":"'WACC Calc'!AD475","v":0.04},{"$f":"'WACC Calc'!AE475","v":0.04},{"$f":"'WACC Calc'!AF475","v":0.04},{"$f":"'WACC Calc'!AG475","v":0.04},{"$f":"'WACC Calc'!AH475","v":0.04},{"$f":"'WACC Calc'!AI475","v":0.04},{"$f":"'WACC Calc'!AJ475","v":0.04},{"$f":"'WACC Calc'!AK475","v":0.04}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate Real - Advanced",{"$f":"'WACC Calc'!F476","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!G476","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!H476","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!I476","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!J476","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!K476","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!L476","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!M476","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!N476","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!O476","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!P476","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Q476","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!R476","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!S476","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!T476","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!U476","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!V476","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!W476","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!X476","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Y476","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Z476","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AA476","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AB476","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AC476","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AD476","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AE476","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AF476","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AG476","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AH476","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AI476","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AJ476","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AK476","v":1.4634146341463428E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate Real - Moderate",{"$f":"'WACC Calc'!F477","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!G477","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!H477","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!I477","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!J477","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!K477","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!L477","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!M477","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!N477","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!O477","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!P477","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Q477","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!R477","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!S477","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!T477","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!U477","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!V477","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!W477","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!X477","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Y477","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Z477","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AA477","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AB477","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AC477","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AD477","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AE477","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AF477","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AG477","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AH477","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AI477","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AJ477","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AK477","v":1.4634146341463428E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate Real - Conservative",{"$f":"'WACC Calc'!F478","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!G478","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!H478","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!I478","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!J478","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!K478","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!L478","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!M478","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!N478","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!O478","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!P478","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Q478","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!R478","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!S478","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!T478","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!U478","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!V478","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!W478","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!X478","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Y478","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Z478","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AA478","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AB478","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AC478","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AD478","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AE478","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AF478","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AG478","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AH478","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AI478","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AJ478","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AK478","v":1.4634146341463428E-2}]
[null,null,null,null,null,null,null,null,null,null,"Interest During Construction  - Nominal",{"$f":"'WACC Calc'!F479","v":0.04},{"$f":"'WACC Calc'!G479","v":0.04},{"$f":"'WACC Calc'!H479","v":0.04},{"$f":"'WACC Calc'!I479","v":0.04},{"$f":"'WACC Calc'!J479","v":0.04},{"$f":"'WACC Calc'!K479","v":0.04},{"$f":"'WACC Calc'!L479","v":0.04},{"$f":"'WACC Calc'!M479","v":0.04},{"$f":"'WACC Calc'!N479","v":0.04},{"$f":"'WACC Calc'!O479","v":0.04},{"$f":"'WACC Calc'!P479","v":0.04},{"$f":"'WACC Calc'!Q479","v":0.04},{"$f":"'WACC Calc'!R479","v":0.04},{"$f":"'WACC Calc'!S479","v":0.04},{"$f":"'WACC Calc'!T479","v":0.04},{"$f":"'WACC Calc'!U479","v":0.04},{"$f":"'WACC Calc'!V479","v":0.04},{"$f":"'WACC Calc'!W479","v":0.04},{"$f":"'WACC Calc'!X479","v":0.04},{"$f":"'WACC Calc'!Y479","v":0.04},{"$f":"'WACC Calc'!Z479","v":0.04},{"$f":"'WACC Calc'!AA479","v":0.04},{"$f":"'WACC Calc'!AB479","v":0.04},{"$f":"'WACC Calc'!AC479","v":0.04},{"$f":"'WACC Calc'!AD479","v":0.04},{"$f":"'WACC Calc'!AE479","v":0.04},{"$f":"'WACC Calc'!AF479","v":0.04},{"$f":"'WACC Calc'!AG479","v":0.04},{"$f":"'WACC Calc'!AH479","v":0.04},{"$f":"'WACC Calc'!AI479","v":0.04},{"$f":"'WACC Calc'!AJ479","v":0.04},{"$f":"'WACC Calc'!AK479","v":0.04}]
[null,null,null,null,null,null,null,null,null,null,"Rate of Return on Equity Nominal - Advanced",{"$f":"'WACC Calc'!F480","v":0.1},{"$f":"'WACC Calc'!G480","v":0.1},{"$f":"'WACC Calc'!H480","v":0.1},{"$f":"'WACC Calc'!I480","v":0.1},{"$f":"'WACC Calc'!J480","v":0.1},{"$f":"'WACC Calc'!K480","v":0.1},{"$f":"'WACC Calc'!L480","v":0.1},{"$f":"'WACC Calc'!M480","v":0.1},{"$f":"'WACC Calc'!N480","v":0.1},{"$f":"'WACC Calc'!O480","v":0.1},{"$f":"'WACC Calc'!P480","v":0.1},{"$f":"'WACC Calc'!Q480","v":0.1},{"$f":"'WACC Calc'!R480","v":0.1},{"$f":"'WACC Calc'!S480","v":0.1},{"$f":"'WACC Calc'!T480","v":0.1},{"$f":"'WACC Calc'!U480","v":0.1},{"$f":"'WACC Calc'!V480","v":0.1},{"$f":"'WACC Calc'!W480","v":0.1},{"$f":"'WACC Calc'!X480","v":0.1},{"$f":"'WACC Calc'!Y480","v":0.1},{"$f":"'WACC Calc'!Z480","v":0.1},{"$f":"'WACC Calc'!AA480","v":0.1},{"$f":"'WACC Calc'!AB480","v":0.1},{"$f":"'WACC Calc'!AC480","v":0.1},{"$f":"'WACC Calc'!AD480","v":0.1},{"$f":"'WACC Calc'!AE480","v":0.1},{"$f":"'WACC Calc'!AF480","v":0.1},{"$f":"'WACC Calc'!AG480","v":0.1},{"$f":"'WACC Calc'!AH480","v":0.1},{"$f":"'WACC Calc'!AI480","v":0.1},{"$f":"'WACC Calc'!AJ480","v":0.1},{"$f":"'WACC Calc'!AK480","v":0.1}]
[null,null,null,null,null,null,null,null,null,null,"Rate of Return on Equity Nominal - Moderate",{"$f":"'WACC Calc'!F481","v":0.1},{"$f":"'WACC Calc'!G481","v":0.1},{"$f":"'WACC Calc'!H481","v":0.1},{"$f":"'WACC Calc'!I481","v":0.1},{"$f":"'WACC Calc'!J481","v":0.1},{"$f":"'WACC Calc'!K481","v":0.1},{"$f":"'WACC Calc'!L481","v":0.1},{"$f":"'WACC Calc'!M481","v":0.1},{"$f":"'WACC Calc'!N481","v":0.1},{"$f":"'WACC Calc'!O481","v":0.1},{"$f":"'WACC Calc'!P481","v":0.1},{"$f":"'WACC Calc'!Q481","v":0.1},{"$f":"'WACC Calc'!R481","v":0.1},{"$f":"'WACC Calc'!S481","v":0.1},{"$f":"'WACC Calc'!T481","v":0.1},{"$f":"'WACC Calc'!U481","v":0.1},{"$f":"'WACC Calc'!V481","v":0.1},{"$f":"'WACC Calc'!W481","v":0.1},{"$f":"'WACC Calc'!X481","v":0.1},{"$f":"'WACC Calc'!Y481","v":0.1},{"$f":"'WACC Calc'!Z481","v":0.1},{"$f":"'WACC Calc'!AA481","v":0.1},{"$f":"'WACC Calc'!AB481","v":0.1},{"$f":"'WACC Calc'!AC481","v":0.1},{"$f":"'WACC Calc'!AD481","v":0.1},{"$f":"'WACC Calc'!AE481","v":0.1},{"$f":"'WACC Calc'!AF481","v":0.1},{"$f":"'WACC Calc'!AG481","v":0.1},{"$f":"'WACC Calc'!AH481","v":0.1},{"$f":"'WACC Calc'!AI481","v":0.1},{"$f":"'WACC Calc'!AJ481","v":0.1},{"$f":"'WACC Calc'!AK481","v":0.1}]
[null,null,null,null,null,null,null,null,null,null,"Rate of Return on Equity Nominal - Conservative",{"$f":"'WACC Calc'!F482","v":0.1},{"$f":"'WACC Calc'!G482","v":0.1},{"$f":"'WACC Calc'!H482","v":0.1},{"$f":"'WACC Calc'!I482","v":0.1},{"$f":"'WACC Calc'!J482","v":0.1},{"$f":"'WACC Calc'!K482","v":0.1},{"$f":"'WACC Calc'!L482","v":0.1},{"$f":"'WACC Calc'!M482","v":0.1},{"$f":"'WACC Calc'!N482","v":0.1},{"$f":"'WACC Calc'!O482","v":0.1},{"$f":"'WACC Calc'!P482","v":0.1},{"$f":"'WACC Calc'!Q482","v":0.1},{"$f":"'WACC Calc'!R482","v":0.1},{"$f":"'WACC Calc'!S482","v":0.1},{"$f":"'WACC Calc'!T482","v":0.1},{"$f":"'WACC Calc'!U482","v":0.1},{"$f":"'WACC Calc'!V482","v":0.1},{"$f":"'WACC Calc'!W482","v":0.1},{"$f":"'WACC Calc'!X482","v":0.1},{"$f":"'WACC Calc'!Y482","v":0.1},{"$f":"'WACC Calc'!Z482","v":0.1},{"$f":"'WACC Calc'!AA482","v":0.1},{"$f":"'WACC Calc'!AB482","v":0.1},{"$f":"'WACC Calc'!AC482","v":0.1},{"$f":"'WACC Calc'!AD482","v":0.1},{"$f":"'WACC Calc'!AE482","v":0.1},{"$f":"'WACC Calc'!AF482","v":0.1},{"$f":"'WACC Calc'!AG482","v":0.1},{"$f":"'WACC Calc'!AH482","v":0.1},{"$f":"'WACC Calc'!AI482","v":0.1},{"$f":"'WACC Calc'!AJ482","v":0.1},{"$f":"'WACC Calc'!AK482","v":0.1}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Rate of Return on Equity Real - Advanced",{"$f":"'WACC Calc'!F483","v":7.317073170731736E-2},{"$f":"'WACC Calc'!G483","v":7.317073170731736E-2},{"$f":"'WACC Calc'!H483","v":7.317073170731736E-2},{"$f":"'WACC Calc'!I483","v":7.317073170731736E-2},{"$f":"'WACC Calc'!J483","v":7.317073170731736E-2},{"$f":"'WACC Calc'!K483","v":7.317073170731736E-2},{"$f":"'WACC Calc'!L483","v":7.317073170731736E-2},{"$f":"'WACC Calc'!M483","v":7.317073170731736E-2},{"$f":"'WACC Calc'!N483","v":7.317073170731736E-2},{"$f":"'WACC Calc'!O483","v":7.317073170731736E-2},{"$f":"'WACC Calc'!P483","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Q483","v":7.317073170731736E-2},{"$f":"'WACC Calc'!R483","v":7.317073170731736E-2},{"$f":"'WACC Calc'!S483","v":7.317073170731736E-2},{"$f":"'WACC Calc'!T483","v":7.317073170731736E-2},{"$f":"'WACC Calc'!U483","v":7.317073170731736E-2},{"$f":"'WACC Calc'!V483","v":7.317073170731736E-2},{"$f":"'WACC Calc'!W483","v":7.317073170731736E-2},{"$f":"'WACC Calc'!X483","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Y483","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Z483","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AA483","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AB483","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AC483","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AD483","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AE483","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AF483","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AG483","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AH483","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AI483","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AJ483","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AK483","v":7.317073170731736E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Rate of Return on Equity Real - Moderate",{"$f":"'WACC Calc'!F484","v":7.317073170731736E-2},{"$f":"'WACC Calc'!G484","v":7.317073170731736E-2},{"$f":"'WACC Calc'!H484","v":7.317073170731736E-2},{"$f":"'WACC Calc'!I484","v":7.317073170731736E-2},{"$f":"'WACC Calc'!J484","v":7.317073170731736E-2},{"$f":"'WACC Calc'!K484","v":7.317073170731736E-2},{"$f":"'WACC Calc'!L484","v":7.317073170731736E-2},{"$f":"'WACC Calc'!M484","v":7.317073170731736E-2},{"$f":"'WACC Calc'!N484","v":7.317073170731736E-2},{"$f":"'WACC Calc'!O484","v":7.317073170731736E-2},{"$f":"'WACC Calc'!P484","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Q484","v":7.317073170731736E-2},{"$f":"'WACC Calc'!R484","v":7.317073170731736E-2},{"$f":"'WACC Calc'!S484","v":7.317073170731736E-2},{"$f":"'WACC Calc'!T484","v":7.317073170731736E-2},{"$f":"'WACC Calc'!U484","v":7.317073170731736E-2},{"$f":"'WACC Calc'!V484","v":7.317073170731736E-2},{"$f":"'WACC Calc'!W484","v":7.317073170731736E-2},{"$f":"'WACC Calc'!X484","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Y484","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Z484","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AA484","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AB484","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AC484","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AD484","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AE484","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AF484","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AG484","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AH484","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AI484","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AJ484","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AK484","v":7.317073170731736E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Rate of Return on Equity Real - Conservative",{"$f":"'WACC Calc'!F485","v":7.317073170731736E-2},{"$f":"'WACC Calc'!G485","v":7.317073170731736E-2},{"$f":"'WACC Calc'!H485","v":7.317073170731736E-2},{"$f":"'WACC Calc'!I485","v":7.317073170731736E-2},{"$f":"'WACC Calc'!J485","v":7.317073170731736E-2},{"$f":"'WACC Calc'!K485","v":7.317073170731736E-2},{"$f":"'WACC Calc'!L485","v":7.317073170731736E-2},{"$f":"'WACC Calc'!M485","v":7.317073170731736E-2},{"$f":"'WACC Calc'!N485","v":7.317073170731736E-2},{"$f":"'WACC Calc'!O485","v":7.317073170731736E-2},{"$f":"'WACC Calc'!P485","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Q485","v":7.317073170731736E-2},{"$f":"'WACC Calc'!R485","v":7.317073170731736E-2},{"$f":"'WACC Calc'!S485","v":7.317073170731736E-2},{"$f":"'WACC Calc'!T485","v":7.317073170731736E-2},{"$f":"'WACC Calc'!U485","v":7.317073170731736E-2},{"$f":"'WACC Calc'!V485","v":7.317073170731736E-2},{"$f":"'WACC Calc'!W485","v":7.317073170731736E-2},{"$f":"'WACC Calc'!X485","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Y485","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Z485","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AA485","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AB485","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AC485","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AD485","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AE485","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AF485","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AG485","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AH485","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AI485","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AJ485","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AK485","v":7.317073170731736E-2}]
[null,null,null,null,null,null,null,null,null,null,"Debt Fraction - Advanced",{"$f":"'WACC Calc'!F486","v":0.73699999999999999},{"$f":"'WACC Calc'!G486","v":0.73699999999999999},{"$f":"'WACC Calc'!H486","v":0.73699999999999999},{"$f":"'WACC Calc'!I486","v":0.73699999999999999},{"$f":"'WACC Calc'!J486","v":0.73699999999999999},{"$f":"'WACC Calc'!K486","v":0.73699999999999999},{"$f":"'WACC Calc'!L486","v":0.73699999999999999},{"$f":"'WACC Calc'!M486","v":0.73699999999999999},{"$f":"'WACC Calc'!N486","v":0.73699999999999999},{"$f":"'WACC Calc'!O486","v":0.73699999999999999},{"$f":"'WACC Calc'!P486","v":0.73699999999999999},{"$f":"'WACC Calc'!Q486","v":0.73699999999999999},{"$f":"'WACC Calc'!R486","v":0.73699999999999999},{"$f":"'WACC Calc'!S486","v":0.73699999999999999},{"$f":"'WACC Calc'!T486","v":0.73699999999999999},{"$f":"'WACC Calc'!U486","v":0.73699999999999999},{"$f":"'WACC Calc'!V486","v":0.73699999999999999},{"$f":"'WACC Calc'!W486","v":0.73699999999999999},{"$f":"'WACC Calc'!X486","v":0.73699999999999999},{"$f":"'WACC Calc'!Y486","v":0.73699999999999999},{"$f":"'WACC Calc'!Z486","v":0.73699999999999999},{"$f":"'WACC Calc'!AA486","v":0.73699999999999999},{"$f":"'WACC Calc'!AB486","v":0.73699999999999999},{"$f":"'WACC Calc'!AC486","v":0.73699999999999999},{"$f":"'WACC Calc'!AD486","v":0.73699999999999999},{"$f":"'WACC Calc'!AE486","v":0.73699999999999999},{"$f":"'WACC Calc'!AF486","v":0.73699999999999999},{"$f":"'WACC Calc'!AG486","v":0.73699999999999999},{"$f":"'WACC Calc'!AH486","v":0.73699999999999999},{"$f":"'WACC Calc'!AI486","v":0.73699999999999999},{"$f":"'WACC Calc'!AJ486","v":0.73699999999999999},{"$f":"'WACC Calc'!AK486","v":0.73699999999999999}]
[null,null,null,null,null,null,null,null,null,null,"Debt Fraction - Moderate",{"$f":"'WACC Calc'!F487","v":0.73699999999999999},{"$f":"'WACC Calc'!G487","v":0.73699999999999999},{"$f":"'WACC Calc'!H487","v":0.73699999999999999},{"$f":"'WACC Calc'!I487","v":0.73699999999999999},{"$f":"'WACC Calc'!J487","v":0.73699999999999999},{"$f":"'WACC Calc'!K487","v":0.73699999999999999},{"$f":"'WACC Calc'!L487","v":0.73699999999999999},{"$f":"'WACC Calc'!M487","v":0.73699999999999999},{"$f":"'WACC Calc'!N487","v":0.73699999999999999},{"$f":"'WACC Calc'!O487","v":0.73699999999999999},{"$f":"'WACC Calc'!P487","v":0.73699999999999999},{"$f":"'WACC Calc'!Q487","v":0.73699999999999999},{"$f":"'WACC Calc'!R487","v":0.73699999999999999},{"$f":"'WACC Calc'!S487","v":0.73699999999999999},{"$f":"'WACC Calc'!T487","v":0.73699999999999999},{"$f":"'WACC Calc'!U487","v":0.73699999999999999},{"$f":"'WACC Calc'!V487","v":0.73699999999999999},{"$f":"'WACC Calc'!W487","v":0.73699999999999999},{"$f":"'WACC Calc'!X487","v":0.73699999999999999},{"$f":"'WACC Calc'!Y487","v":0.73699999999999999},{"$f":"'WACC Calc'!Z487","v":0.73699999999999999},{"$f":"'WACC Calc'!AA487","v":0.73699999999999999},{"$f":"'WACC Calc'!AB487","v":0.73699999999999999},{"$f":"'WACC Calc'!AC487","v":0.73699999999999999},{"$f":"'WACC Calc'!AD487","v":0.73699999999999999},{"$f":"'WACC Calc'!AE487","v":0.73699999999999999},{"$f":"'WACC Calc'!AF487","v":0.73699999999999999},{"$f":"'WACC Calc'!AG487","v":0.73699999999999999},{"$f":"'WACC Calc'!AH487","v":0.73699999999999999},{"$f":"'WACC Calc'!AI487","v":0.73699999999999999},{"$f":"'WACC Calc'!AJ487","v":0.73699999999999999},{"$f":"'WACC Calc'!AK487","v":0.73699999999999999}]
[null,null,null,null,null,null,null,null,null,null,"Debt Fraction - Conservative",{"$f":"'WACC Calc'!F488","v":0.73699999999999999},{"$f":"'WACC Calc'!G488","v":0.73699999999999999},{"$f":"'WACC Calc'!H488","v":0.73699999999999999},{"$f":"'WACC Calc'!I488","v":0.73699999999999999},{"$f":"'WACC Calc'!J488","v":0.73699999999999999},{"$f":"'WACC Calc'!K488","v":0.73699999999999999},{"$f":"'WACC Calc'!L488","v":0.73699999999999999},{"$f":"'WACC Calc'!M488","v":0.73699999999999999},{"$f":"'WACC Calc'!N488","v":0.73699999999999999},{"$f":"'WACC Calc'!O488","v":0.73699999999999999},{"$f":"'WACC Calc'!P488","v":0.73699999999999999},{"$f":"'WACC Calc'!Q488","v":0.73699999999999999},{"$f":"'WACC Calc'!R488","v":0.73699999999999999},{"$f":"'WACC Calc'!S488","v":0.73699999999999999},{"$f":"'WACC Calc'!T488","v":0.73699999999999999},{"$f":"'WACC Calc'!U488","v":0.73699999999999999},{"$f":"'WACC Calc'!V488","v":0.73699999999999999},{"$f":"'WACC Calc'!W488","v":0.73699999999999999},{"$f":"'WACC Calc'!X488","v":0.73699999999999999},{"$f":"'WACC Calc'!Y488","v":0.73699999999999999},{"$f":"'WACC Calc'!Z488","v":0.73699999999999999},{"$f":"'WACC Calc'!AA488","v":0.73699999999999999},{"$f":"'WACC Calc'!AB488","v":0.73699999999999999},{"$f":"'WACC Calc'!AC488","v":0.73699999999999999},{"$f":"'WACC Calc'!AD488","v":0.73699999999999999},{"$f":"'WACC Calc'!AE488","v":0.73699999999999999},{"$f":"'WACC Calc'!AF488","v":0.73699999999999999},{"$f":"'WACC Calc'!AG488","v":0.73699999999999999},{"$f":"'WACC Calc'!AH488","v":0.73699999999999999},{"$f":"'WACC Calc'!AI488","v":0.73699999999999999},{"$f":"'WACC Calc'!AJ488","v":0.73699999999999999},{"$f":"'WACC Calc'!AK488","v":0.73699999999999999}]
[null,null,null,null,null,null,null,null,null,null,"Tax Rate (Federal and State)",{"$f":"'WACC Calc'!F489","v":0.25740000000000002},{"$f":"'WACC Calc'!G489","v":0.25740000000000002},{"$f":"'WACC Calc'!H489","v":0.25740000000000002},{"$f":"'WACC Calc'!I489","v":0.25740000000000002},{"$f":"'WACC Calc'!J489","v":0.25740000000000002},{"$f":"'WACC Calc'!K489","v":0.25740000000000002},{"$f":"'WACC Calc'!L489","v":0.25740000000000002},{"$f":"'WACC Calc'!M489","v":0.25740000000000002},{"$f":"'WACC Calc'!N489","v":0.25740000000000002},{"$f":"'WACC Calc'!O489","v":0.25740000000000002},{"$f":"'WACC Calc'!P489","v":0.25740000000000002},{"$f":"'WACC Calc'!Q489","v":0.25740000000000002},{"$f":"'WACC Calc'!R489","v":0.25740000000000002},{"$f":"'WACC Calc'!S489","v":0.25740000000000002},{"$f":"'WACC Calc'!T489","v":0.25740000000000002},{"$f":"'WACC Calc'!U489","v":0.25740000000000002},{"$f":"'WACC Calc'!V489","v":0.25740000000000002},{"$f":"'WACC Calc'!W489","v":0.25740000000000002},{"$f":"'WACC Calc'!X489","v":0.25740000000000002},{"$f":"'WACC Calc'!Y489","v":0.25740000000000002},{"$f":"'WACC Calc'!Z489","v":0.25740000000000002},{"$f":"'WACC Calc'!AA489","v":0.25740000000000002},{"$f":"'WACC Calc'!AB489","v":0.25740000000000002},{"$f":"'WACC Calc'!AC489","v":0.25740000000000002},{"$f":"'WACC Calc'!AD489","v":0.25740000000000002},{"$f":"'WACC Calc'!AE489","v":0.25740000000000002},{"$f":"'WACC Calc'!AF489","v":0.25740000000000002},{"$f":"'WACC Calc'!AG489","v":0.25740000000000002},{"$f":"'WACC Calc'!AH489","v":0.25740000000000002},{"$f":"'WACC Calc'!AI489","v":0.25740000000000002},{"$f":"'WACC Calc'!AJ489","v":0.25740000000000002},{"$f":"'WACC Calc'!AK489","v":0.25740000000000002}]
[null,null,null,null,null,null,null,null,null,null,"WACC Nominal - Advanced",{"$f":"'WACC Calc'!F490","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!G490","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!H490","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!I490","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!J490","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!K490","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!L490","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!M490","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!N490","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!O490","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!P490","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!Q490","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!R490","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!S490","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!T490","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!U490","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!V490","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!W490","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!X490","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!Y490","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!Z490","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!AA490","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!AB490","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!AC490","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!AD490","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!AE490","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!AF490","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!AG490","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!AH490","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!AI490","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!AJ490","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!AK490","v":4.8191848000000002E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Nominal - Moderate",{"$f":"'WACC Calc'!F491","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!G491","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!H491","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!I491","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!J491","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!K491","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!L491","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!M491","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!N491","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!O491","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!P491","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!Q491","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!R491","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!S491","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!T491","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!U491","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!V491","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!W491","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!X491","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!Y491","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!Z491","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!AA491","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!AB491","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!AC491","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!AD491","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!AE491","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!AF491","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!AG491","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!AH491","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!AI491","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!AJ491","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!AK491","v":4.8191848000000002E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Nominal - Conservative",{"$f":"'WACC Calc'!F492","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!G492","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!H492","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!I492","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!J492","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!K492","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!L492","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!M492","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!N492","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!O492","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!P492","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!Q492","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!R492","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!S492","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!T492","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!U492","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!V492","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!W492","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!X492","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!Y492","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!Z492","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!AA492","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!AB492","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!AC492","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!AD492","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!AE492","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!AF492","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!AG492","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!AH492","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!AI492","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!AJ492","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!AK492","v":4.8191848000000002E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Real - Advanced",{"$f":"'WACC Calc'!F493","v":2.262619317073189E-2},{"$f":"'WACC Calc'!G493","v":2.262619317073189E-2},{"$f":"'WACC Calc'!H493","v":2.262619317073189E-2},{"$f":"'WACC Calc'!I493","v":2.262619317073189E-2},{"$f":"'WACC Calc'!J493","v":2.262619317073189E-2},{"$f":"'WACC Calc'!K493","v":2.262619317073189E-2},{"$f":"'WACC Calc'!L493","v":2.262619317073189E-2},{"$f":"'WACC Calc'!M493","v":2.262619317073189E-2},{"$f":"'WACC Calc'!N493","v":2.262619317073189E-2},{"$f":"'WACC Calc'!O493","v":2.262619317073189E-2},{"$f":"'WACC Calc'!P493","v":2.262619317073189E-2},{"$f":"'WACC Calc'!Q493","v":2.262619317073189E-2},{"$f":"'WACC Calc'!R493","v":2.262619317073189E-2},{"$f":"'WACC Calc'!S493","v":2.262619317073189E-2},{"$f":"'WACC Calc'!T493","v":2.262619317073189E-2},{"$f":"'WACC Calc'!U493","v":2.262619317073189E-2},{"$f":"'WACC Calc'!V493","v":2.262619317073189E-2},{"$f":"'WACC Calc'!W493","v":2.262619317073189E-2},{"$f":"'WACC Calc'!X493","v":2.262619317073189E-2},{"$f":"'WACC Calc'!Y493","v":2.262619317073189E-2},{"$f":"'WACC Calc'!Z493","v":2.262619317073189E-2},{"$f":"'WACC Calc'!AA493","v":2.262619317073189E-2},{"$f":"'WACC Calc'!AB493","v":2.262619317073189E-2},{"$f":"'WACC Calc'!AC493","v":2.262619317073189E-2},{"$f":"'WACC Calc'!AD493","v":2.262619317073189E-2},{"$f":"'WACC Calc'!AE493","v":2.262619317073189E-2},{"$f":"'WACC Calc'!AF493","v":2.262619317073189E-2},{"$f":"'WACC Calc'!AG493","v":2.262619317073189E-2},{"$f":"'WACC Calc'!AH493","v":2.262619317073189E-2},{"$f":"'WACC Calc'!AI493","v":2.262619317073189E-2},{"$f":"'WACC Calc'!AJ493","v":2.262619317073189E-2},{"$f":"'WACC Calc'!AK493","v":2.262619317073189E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Real - Moderate",{"$f":"'WACC Calc'!F494","v":2.262619317073189E-2},{"$f":"'WACC Calc'!G494","v":2.262619317073189E-2},{"$f":"'WACC Calc'!H494","v":2.262619317073189E-2},{"$f":"'WACC Calc'!I494","v":2.262619317073189E-2},{"$f":"'WACC Calc'!J494","v":2.262619317073189E-2},{"$f":"'WACC Calc'!K494","v":2.262619317073189E-2},{"$f":"'WACC Calc'!L494","v":2.262619317073189E-2},{"$f":"'WACC Calc'!M494","v":2.262619317073189E-2},{"$f":"'WACC Calc'!N494","v":2.262619317073189E-2},{"$f":"'WACC Calc'!O494","v":2.262619317073189E-2},{"$f":"'WACC Calc'!P494","v":2.262619317073189E-2},{"$f":"'WACC Calc'!Q494","v":2.262619317073189E-2},{"$f":"'WACC Calc'!R494","v":2.262619317073189E-2},{"$f":"'WACC Calc'!S494","v":2.262619317073189E-2},{"$f":"'WACC Calc'!T494","v":2.262619317073189E-2},{"$f":"'WACC Calc'!U494","v":2.262619317073189E-2},{"$f":"'WACC Calc'!V494","v":2.262619317073189E-2},{"$f":"'WACC Calc'!W494","v":2.262619317073189E-2},{"$f":"'WACC Calc'!X494","v":2.262619317073189E-2},{"$f":"'WACC Calc'!Y494","v":2.262619317073189E-2},{"$f":"'WACC Calc'!Z494","v":2.262619317073189E-2},{"$f":"'WACC Calc'!AA494","v":2.262619317073189E-2},{"$f":"'WACC Calc'!AB494","v":2.262619317073189E-2},{"$f":"'WACC Calc'!AC494","v":2.262619317073189E-2},{"$f":"'WACC Calc'!AD494","v":2.262619317073189E-2},{"$f":"'WACC Calc'!AE494","v":2.262619317073189E-2},{"$f":"'WACC Calc'!AF494","v":2.262619317073189E-2},{"$f":"'WACC Calc'!AG494","v":2.262619317073189E-2},{"$f":"'WACC Calc'!AH494","v":2.262619317073189E-2},{"$f":"'WACC Calc'!AI494","v":2.262619317073189E-2},{"$f":"'WACC Calc'!AJ494","v":2.262619317073189E-2},{"$f":"'WACC Calc'!AK494","v":2.262619317073189E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Real - Conservative",{"$f":"'WACC Calc'!F495","v":2.262619317073189E-2},{"$f":"'WACC Calc'!G495","v":2.262619317073189E-2},{"$f":"'WACC Calc'!H495","v":2.262619317073189E-2},{"$f":"'WACC Calc'!I495","v":2.262619317073189E-2},{"$f":"'WACC Calc'!J495","v":2.262619317073189E-2},{"$f":"'WACC Calc'!K495","v":2.262619317073189E-2},{"$f":"'WACC Calc'!L495","v":2.262619317073189E-2},{"$f":"'WACC Calc'!M495","v":2.262619317073189E-2},{"$f":"'WACC Calc'!N495","v":2.262619317073189E-2},{"$f":"'WACC Calc'!O495","v":2.262619317073189E-2},{"$f":"'WACC Calc'!P495","v":2.262619317073189E-2},{"$f":"'WACC Calc'!Q495","v":2.262619317073189E-2},{"$f":"'WACC Calc'!R495","v":2.262619317073189E-2},{"$f":"'WACC Calc'!S495","v":2.262619317073189E-2},{"$f":"'WACC Calc'!T495","v":2.262619317073189E-2},{"$f":"'WACC Calc'!U495","v":2.262619317073189E-2},{"$f":"'WACC Calc'!V495","v":2.262619317073189E-2},{"$f":"'WACC Calc'!W495","v":2.262619317073189E-2},{"$f":"'WACC Calc'!X495","v":2.262619317073189E-2},{"$f":"'WACC Calc'!Y495","v":2.262619317073189E-2},{"$f":"'WACC Calc'!Z495","v":2.262619317073189E-2},{"$f":"'WACC Calc'!AA495","v":2.262619317073189E-2},{"$f":"'WACC Calc'!AB495","v":2.262619317073189E-2},{"$f":"'WACC Calc'!AC495","v":2.262619317073189E-2},{"$f":"'WACC Calc'!AD495","v":2.262619317073189E-2},{"$f":"'WACC Calc'!AE495","v":2.262619317073189E-2},{"$f":"'WACC Calc'!AF495","v":2.262619317073189E-2},{"$f":"'WACC Calc'!AG495","v":2.262619317073189E-2},{"$f":"'WACC Calc'!AH495","v":2.262619317073189E-2},{"$f":"'WACC Calc'!AI495","v":2.262619317073189E-2},{"$f":"'WACC Calc'!AJ495","v":2.262619317073189E-2},{"$f":"'WACC Calc'!AK495","v":2.262619317073189E-2}]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Nominal - Advanced",{"$f":" L90 / (1 - (1 / (1 + L90)^$N$41))","v":6.3716816864924017E-2},6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Nominal - Moderate",{"$f":" L91 / (1 - (1 / (1 + L91)^$N$41))","v":6.3716816864924017E-2},6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Nominal - Conservative",{"$f":" L92 / (1 - (1 / (1 + L92)^$N$41))","v":6.3716816864924017E-2},6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Advanced",{"$f":" L93 / (1 - (1 / (1 + L93)^$N$41))","v":4.6278321544753961E-2},4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Moderate",{"$f":" L94 / (1 - (1 / (1 + L94)^$N$41))","v":4.6278321544753961E-2},4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Conservative",{"$f":" L95 / (1 - (1 / (1 + L95)^$N$41))","v":4.6278321544753961E-2},4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2]
[]
[]
[]
[null,null,null,"X",null,null,"Future Projections"]
[null,null,null,null,null,null,null,null,null,null,null,"Basis Year"]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Techno-Economic Cost and Performance Parameters",null,"Net Capacity Factor (%)","Hydro / Flash - Advanced",0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Flash - Moderate",0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Flash - Conservative",0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Advanced",0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Moderate",0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Conservative",0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Advanced",0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Moderate",0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Conservative",0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Advanced",0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Moderate",0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Conservative",0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Advanced",0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Moderate",0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Conservative",0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Advanced",0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Moderate",0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Conservative",0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8]
[]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Annual Energy Production (kWh/kW)","Hydro / Flash - Advanced",{"$f":"L108*8760","v":7884},7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Flash - Moderate",{"$f":"L109*8760","v":7884},7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Flash - Conservative",{"$f":"L110*8760","v":7884},7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Advanced",{"$f":"L111*8760","v":7008},7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Moderate",{"$f":"L112*8760","v":7008},7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Conservative",{"$f":"L113*8760","v":7008},7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Advanced",{"$f":"L114*8760","v":7884},7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Moderate",{"$f":"L115*8760","v":7884},7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Conservative",{"$f":"L116*8760","v":7884},7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Advanced",{"$f":"L117*8760","v":7008},7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Moderate",{"$f":"L118*8760","v":7008},7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Conservative",{"$f":"L119*8760","v":7008},7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Advanced",{"$f":"L120*8760","v":7884},7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Moderate",{"$f":"L121*8760","v":7884},7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Conservative",{"$f":"L122*8760","v":7884},7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Advanced",{"$f":"L123*8760","v":7008},7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Moderate",{"$f":"L124*8760","v":7008},7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Conservative",{"$f":"L125*8760","v":7008},7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008]
[]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"CAPEX ($/kW)","Hydro / Flash - Advanced",{"$f":" AT43*(L188+L249)","v":6662.4168216712978},{"$f":" AV43*(M188+M249)","v":6435.2654493828568},6257.5530691249178,6081.7526264601474,5907.8641213885485,5735.8875539101191,5565.8229240248593,5397.6702317327699,5231.4294770338502,5067.1006599281009,4904.683780415523,{"$f":" $N$52*(W188+W249)","v":4781.1902361710099},4757.2842849901544,4733.4978635652042,4709.8303742473781,4686.2812223761412,4662.84981626426,4639.5355671829384,4616.3378893470235,4593.2561999002883,4570.2899189007867,4547.438469306283,4524.7012769597513,4502.0777705749524,4479.5673817220777,4457.1695448134669,4434.8836970893999,4412.709278603953,4390.6457322109336,4368.6925035498789,4346.8490410321292,4325.1147958269685]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Flash - Moderate",{"$f":" AT42*(L189+L250)","v":6662.4168216712978},{"$f":" AV42*(M189+M250)","v":6542.071124354351},6439.3949386231416,6337.1651805787897,6235.3818502212953,6134.0449475506575,6033.1544725668773,5932.7104252699555,5832.7128056598904,5733.1616137366827,5634.0568495003299,{"$f":" $N$60*(W189+W250)","v":5550.1662445720058},5522.4154133491456,5494.803336282399,5467.3293196009872,5439.992673002982,5412.7927096379672,5385.7287460897769,5358.8001023593279,5332.0061018475308,5305.3460713382938,5278.8193409816022,5252.4252442766947,5226.1631180553113,5200.0323024650343,5174.0321409527096,5148.1619802479463,5122.4211703467063,5096.8090644949725,5071.3250191724974,5045.9683940766354,5020.7385521062524]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Flash - Conservative",{"$f":" $N$54*(L190+L251)","v":6662.4168216712978},6629.1047375629414,6595.9592138751268,6562.9794178057509,6530.1645207167212,6497.5136981131382,6465.0261296225726,6432.7009989744602,6400.5374939795884,6368.5348065096905,6336.692132477142,6305.0086718147568,6273.4836284556832,6242.1162103134056,6210.9056292618388,6179.8511011155297,6148.9518456099513,6118.2070863819017,6087.6160509499923,6057.1779706952429,6026.8920808417661,5996.7576204375573,5966.7738323353697,5936.9399631736924,5907.2552633578243,5877.7189870410348,5848.3303921058296,5819.088740145301,5789.9932964445743,5761.043329962351,5732.23811331254,5703.5769227459768]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Advanced",{"$f":" AT43*(L191+L252)","v":8531.9391333719177},{"$f":" AV43*(M191+M252)","v":8271.2637265826852},8073.4629085679453,7877.6731899211563,7683.8945706423183,7492.1270507314302,7302.3706301884931,7114.625309013506,6928.8910872064707,6745.1679647673855,6563.4559416962529,{"$f":" $N$52*(W191+W252)","v":6433.5574608758761},6401.389673571497,6369.3827252036399,6337.5358115776216,6305.8481325197326,6274.3188918571341,6242.9472973978482,6211.7325609108593,6180.6738981063054,6149.7705286157734,6119.0216759726945,6088.4265675928318,6057.9844347548678,6027.6945125810926,5997.5560400181876,5967.5682598180965,5937.7304185190069,5908.0417664264114,5878.5015575942798,5849.1090498063086,5819.8635045572773]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Moderate",{"$f":" AT42*(L192+L253)","v":8531.9391333719177},{"$f":" AV42*(M192+M253)","v":8407.4835516986877},8305.5015286033176,8203.9370583678483,8102.7901409922806,8002.0607764766137,7901.7489648208484,7801.8547060249839,7702.3780000890201,7603.318847012958,7504.677246796793,{"$f":" $N$60*(W192+W253)","v":7426.212664429032},7389.0816011068864,7352.1361931013516,7315.3755121358445,7278.7986345751651,7242.4046414022896,7206.1926181952776,7170.1616551043016,7134.3108468287792,7098.6392925946357,7063.1460961316625,7027.8303656510043,6992.691213822749,6957.7277577536343,6922.9391189648659,6888.3244233700407,6853.8828012531912,6819.6133872469254,6785.5153203106911,6751.5877437091376,6717.8298049905925]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Conservative",{"$f":" $N$54*(L193+L254)","v":8531.9391333719177},8489.2794377050595,8446.8330405165343,8404.59887531395,8362.5758809373801,8320.7630015326922,8279.1591865250302,8237.7633905924049,8196.574573639442,8155.5917007712433,8114.8137422673872,8074.2396735560496,8033.8684751882702,7993.6991328123286,7953.7306371482664,7913.9619839625257,7874.3921740427131,7835.0202131725,7795.8451121066373,7756.8658865461039,7718.0815571133726,7679.4911493278059,7641.0936935811669,7602.8882251132609,7564.8737839876949,7527.0494150677559,7489.4141679924178,7451.9670971524556,7414.7072616666928,7377.6337253583597,7340.7455567315683,7304.0418289479112]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Advanced",{"$f":" AT45*(L194+L255)","v":19977.465219137557},{"$f":" AV45*(M194+M255)","v":18378.327645288064},16939.355153000244,15519.271057202208,14118.075357893955,12735.768055075483,11372.349148746795,10027.818638907889,8702.176525558767,7395.4228086994262,6107.5574883298659,{"$f":" $N$53*(W194+W255)","v":4875.9710688281721},4851.591213484031,4827.3332574166106,4803.1965911295274,4779.1806081738796,4755.28470513301,4731.5082816073445,4707.8507401993083,4684.3114864983118,4660.8899290658201,4637.5854794204906,4614.397552023388,4591.3255642632712,4568.3689364419552,4545.5270917597454,4522.7994563009461,4500.1854590194416,4477.6845317243451,4455.2961090657227,4433.0196285203938,4410.8545303777928]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Moderate",{"$f":" AT44*(L195+L256)","v":19977.465219137557},{"$f":" AV44*(M195+M256)","v":19295.647089586699},18686.071042519929,18071.519268543761,17460.383025165673,16852.66231238583,16248.357130204229,15647.467478620871,15049.99335763592,14455.934767249049,13865.291707460414,{"$f":" $N$61*(W195+W256)","v":13312.006957976308},13245.446923186426,13179.219688570493,13113.32359012764,13047.756972177003,12982.518187316116,12917.605596379535,12853.017568397638,12788.75248055565,12724.80871815287,12661.184674562106,12597.878751189295,12534.889357433351,12472.214910646184,12409.853836092952,12347.804566912489,12286.065544077926,12224.635216357538,12163.512040275749,12102.694480074369,12042.181007673997]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Conservative",{"$f":" $N$55*(L196+L257)","v":19977.465219137557},19877.577893041871,19778.190003576663,19679.299053558778,19580.902558290985,19482.998045499531,19385.583055272033,19288.655139995673,19192.211864295692,19096.250804974214,19000.769550949342,18905.765703194596,18811.236874678623,18717.180690305231,18623.594786853704,18530.476812919434,18437.824428854838,18345.635306710563,18253.907130177009,18162.637594526124,18071.824406553493,17981.465284520727,17891.557958098121,17802.100168307632,17713.089667466094,17624.524219128765,17536.401598033121,17448.719590042954,17361.475992092743,17274.668612132278,17188.295269071616,17102.353792726259]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Advanced",{"$f":" AT45*(L197+L258)","v":46069.06472709751},{"$f":" AV45*(M197+M258)","v":42027.314158259593},38359.936610000565,34741.196961076064,31171.095211486107,27649.631361230677,24176.805410309782,20752.617358723419,17377.067206471591,14050.154953554298,10771.880599971533,{"$f":" $N$53*(W197+W258)","v":7601.0493737690831},7563.0441269002376,7525.2289062657374,7487.6027617344089,7450.1647479257363,7412.9139241861067,7375.8493545651754,7338.9701077923501,7302.2752572533873,7265.7638809671198,7229.4350615622852,7193.287886254474,7157.3214468232009,7121.5348395890851,7085.9271653911401,7050.4975295641843,7015.2450419163633,6980.1688167067814,6945.2679726232482,6910.5416327601306,6875.9889245963304]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Moderate",{"$f":" AT44*(L198+L259)","v":46069.06472709751},{"$f":" AV44*(M198+M259)","v":44831.153237043414},43738.498794263367,42651.684532353756,41570.710451314575,40495.57655114583,39426.282831847515,38362.829293419636,37305.215935862187,36253.442759175166,35207.509763358561,{"$f":" $N$61*(W198+W259)","v":34274.712820028639},34103.339255928498,33932.822559648856,33763.158446850612,33594.342654616354,33426.370941343273,33259.23908663656,33092.942891203376,32927.478176747361,32762.84078586362,32599.026581934304,32436.031449024635,32273.851291779509,32112.482035320609,31951.919625144004,31792.160027018283,31633.199226883193,31475.033230748773,31317.658064595031,31161.069774272055,31005.264425400692]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Conservative",{"$f":" $N$55*(L199+L260)","v":46069.06472709751},45838.719403462019,45609.525806444704,45381.478177412486,45154.570786525423,44928.797932592795,44704.153942929828,44480.633173215181,44258.230007349099,44036.938857312358,43816.754163025798,43597.670392210668,43379.682040249616,43162.783630048369,42946.969711898128,42732.234863338635,42518.573689021934,42305.980820576828,42094.450916473943,41883.978661891568,41674.558768582116,41466.185974739201,41258.855044865508,41052.560769641175,40847.297965792968,40643.061475964001,40439.846168584183,40237.646937741258,40036.458703052551,39836.276409537291,39637.095027489602,39438.909552352154]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Advanced",{"$f":" AT45*(L200+L261)","v":19977.465219137557},{"$f":" AV45*(M200+M261)","v":18378.327645288064},16939.355153000244,15519.271057202208,14118.075357893955,12735.768055075483,11372.349148746795,10027.818638907889,8702.176525558767,7395.4228086994262,6107.5574883298659,{"$f":" $N$53*(W200+W261)","v":4875.9710688281721},4851.591213484031,4827.3332574166106,4803.1965911295274,4779.1806081738796,4755.28470513301,4731.5082816073445,4707.8507401993083,4684.3114864983118,4660.8899290658201,4637.5854794204906,4614.397552023388,4591.3255642632712,4568.3689364419552,4545.5270917597454,4522.7994563009461,4500.1854590194416,4477.6845317243451,4455.2961090657227,4433.0196285203938,4410.8545303777928]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Moderate",{"$f":" AT44*(L201+L262)","v":19977.465219137557},{"$f":" AV44*(M201+M262)","v":19295.647089586699},18686.071042519929,18071.519268543761,17460.383025165673,16852.66231238583,16248.357130204229,15647.467478620871,15049.99335763592,14455.934767249049,13865.291707460414,{"$f":" $N$61*(W201+W262)","v":13311.562284696894},13245.00447327341,13178.779450907045,13112.885553652508,13047.321125884246,12982.084520254826,12917.174097653553,12852.588227165284,12788.325286029458,12724.383659599311,12660.761741301314,12597.457932594805,12534.47064293183,12471.798289717173,12409.439298268586,12347.392101777241,12285.655141268353,12224.226865562012,12163.1057312342,12102.290202578029,12041.77875156514]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Conservative",{"$f":" $N$55*(L202+L263)","v":19977.465219137557},19877.577893041871,19778.190003576663,19679.299053558778,19580.902558290985,19482.998045499531,19385.583055272033,19288.655139995673,19192.211864295692,19096.250804974214,19000.769550949342,18905.765703194596,18811.236874678623,18717.180690305231,18623.594786853704,18530.476812919434,18437.824428854838,18345.635306710563,18253.907130177009,18162.637594526124,18071.824406553493,17981.465284520727,17891.557958098121,17802.100168307632,17713.089667466094,17624.524219128765,17536.401598033121,17448.719590042954,17361.475992092743,17274.668612132278,17188.295269071616,17102.353792726259]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Advanced",{"$f":" AT45*(L203+L264)","v":46069.06472709751},{"$f":" AV45*(M203+M264)","v":42027.314158259593},38359.936610000565,34741.196961076064,31171.095211486107,27649.631361230677,24176.805410309782,20752.617358723419,17377.067206471591,14050.154953554298,10771.880599971533,{"$f":" $N$53*(W203+W264)","v":7601.0493737690831},7563.0441269002376,7525.2289062657374,7487.6027617344089,7450.1647479257363,7412.9139241861067,7375.8493545651754,7338.9701077923501,7302.2752572533873,7265.7638809671198,7229.4350615622852,7193.287886254474,7157.3214468232009,7121.5348395890851,7085.9271653911401,7050.4975295641843,7015.2450419163633,6980.1688167067814,6945.2679726232482,6910.5416327601306,6875.9889245963304]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Moderate",{"$f":" AT44*(L204+L265)","v":46069.06472709751},{"$f":" AV44*(M204+M265)","v":44831.153237043414},43738.498794263367,42651.684532353756,41570.710451314575,40495.57655114583,39426.282831847515,38362.829293419636,37305.215935862187,36253.442759175166,35207.509763358561,{"$f":" $N$61*(W204+W265)","v":34274.712820028639},34103.339255928498,33932.822559648856,33763.158446850612,33594.342654616354,33426.370941343273,33259.23908663656,33092.942891203376,32927.478176747361,32762.84078586362,32599.026581934304,32436.031449024635,32273.851291779509,32112.482035320609,31951.919625144004,31792.160027018283,31633.199226883193,31475.033230748773,31317.658064595031,31161.069774272055,31005.264425400692]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Conservative",{"$f":" $N$55*(L205+L266)","v":46069.06472709751},45838.719403462019,45609.525806444704,45381.478177412486,45154.570786525423,44928.797932592795,44704.153942929828,44480.633173215181,44258.230007349099,44036.938857312358,43816.754163025798,43597.670392210668,43379.682040249616,43162.783630048369,42946.969711898128,42732.234863338635,42518.573689021934,42305.980820576828,42094.450916473943,41883.978661891568,41674.558768582116,41466.185974739201,41258.855044865508,41052.560769641175,40847.297965792968,40643.061475964001,40439.846168584183,40237.646937741258,40036.458703052551,39836.276409537291,39637.095027489602,39438.909552352154]
[]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Construction Financing Cost ($/kW)","Hydro / Flash - Advanced",{"$f":"(L188+L249)*(AT$43-1)","v":2164.5077865649346},{"$f":"(M188+M249)*(AV$43-1)","v":2027.828267378794},1940.5877402231542,1855.2591506606846,1771.8424986913847,1690.337784315255,1610.7450075322952,1533.0641683425054,1457.2952667458853,1383.4383027424351,1311.4932763321565,{"$f":"(W188+W249)*($N$52-1)","v":1278.471585189943},1272.0792272639931,1265.7188311276732,1259.3902369720347,1253.0932857871746,1246.8278193582387,1240.5936802614474,1234.3907118601401,1228.2187583008392,1222.0776645093351,1215.9672761867885,1209.8874398058545,1203.8380026068251,1197.8188125937909,1191.829718530822,1185.8705699381678,1179.9412170884771,1174.0415110030349,1168.1713034480197,1162.3304469307795,1156.5187946961255]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Flash - Moderate",{"$f":"(L189+L250)*(AT$42-1)","v":2164.5077865649346},{"$f":"(M189+M250)*(AV$42-1)","v":2102.4556892218998},2058.0731034646024,2014.1369453941625,1970.6472150105799,1927.6039123138546,1885.0070373039866,1842.856589980976,1801.1525703448226,1759.8949783955266,1719.0838141330851,{"$f":"(W189+W250)*($N$60-1)","v":1693.4868091786702},1685.0193751327768,1676.5942782571128,1668.2113068658271,1659.870250331498,1651.5708990798403,1643.3130445844411,1635.096479361519,1626.9209969647113,1618.7863919798879,1610.6924600199884,1602.6389977198885,1594.625802731289,1586.6526737176328,1578.7194103490444,1570.8258132972992,1562.9716842308128,1555.1568258096588,1547.3810416806105,1539.6441364722075,1531.9459157898464]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Flash - Conservative",{"$f":"(L190+L251)*($N$54-1)","v":2164.5077865649346},2153.6852476321096,2142.9168213939492,2132.2022372869797,2121.5412261005445,2110.9335199700417,2100.3788523701915,2089.8769581083407,2079.4275733177992,2069.0304354512105,2058.6852832739542,2048.3918568575846,2038.1498975732968,2027.9591480854306,2017.8193523450034,2007.7302555832784,1997.6916043053618,1987.7031462838352,1977.7646305524158,1967.8758073996539,1958.0364283626557,1948.2462462208423,1938.5050149897379,1928.8124899147892,1919.1684274652155,1909.5725853278893,1900.0247224012498,1890.5245987892436,1881.0719757952975,1871.666615916321,1862.3082828367394,1852.9967414225555]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Advanced",{"$f":"(L191+L252)*(AT$43-1)","v":2771.8843151048832},{"$f":"(M191+M252)*(AV$43-1)","v":2606.3730429826692},2503.7363596349492,2403.1107756551792,2304.4962910433601,2207.8929057994919,2113.3006199235742,2020.7194334156068,1930.1493462755902,1841.5903585035244,1755.0424700994113,{"$f":"(W191+W252)*($N$52-1)","v":1720.3081239460591},1711.7065833263289,1703.1480504096974,1694.6323101576486,1686.1591486068603,1677.7283528638259,1669.339711099507,1660.9930125440094,1652.6880474812895,1644.424607243883,1636.2024842076635,1628.0214717866252,1619.8813644276922,1611.7819576055535,1603.7230478175259,1595.7044325784382,1587.7259104155462,1579.7872808634684,1571.8883444591513,1564.0289027368556,1556.2087582231711]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Moderate",{"$f":"(L192+L253)*(AT$42-1)","v":2771.8843151048832},{"$f":"(M192+M253)*(AV$42-1)","v":2701.951918484066},2654.4930804411092,2607.4517952580532,2560.8280629348988,2514.6218834716451,2468.8332568682927,2423.462183124841,2378.5086622412909,2333.9726942176417,2289.8542790538904,{"$f":"(W192+W253)*($N$60-1)","v":2265.9128817385449},2254.583317329852,2243.310400743203,2232.0938487394865,2220.9333794957893,2209.8287125983102,2198.7795690353187,2187.7856711901422,2176.8467428341914,2165.9625091200205,2155.1326965744202,2144.3570330915481,2133.6352479260904,2122.9670716864598,2112.3522363280272,2101.7904751463871,2091.2815227706551,2080.825115156802,2070.4209895810181,2060.0688846331127,2049.7685402099473]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Conservative",{"$f":"(L193+L254)*($N$54-1)","v":2771.8843151048832},2758.0248935293585,2744.2347690617116,2730.5135952164028,2716.8610272403207,2703.276722104119,2689.7603384935987,2676.3115368011304,2662.9299791171247,2649.615329221539,2636.3672525754309,2623.1854163125536,2610.0694892309912,2597.0191417848359,2584.0340460759121,2571.1138758455322,2558.2583064663049,2545.4670149339731,2532.7396798593036,2520.0759814600069,2507.4756015527068,2494.9382235449434,2482.4635324272185,2470.051214765082,2457.7009586912568,2445.4124538978008,2433.1853916283117,2421.0194646701702,2408.9143673468193,2396.8697955100852,2384.8854465325348,2372.9610192998725]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Advanced",{"$f":"(L194+L255)*(AT$45-1)","v":6037.1763002365569},{"$f":"(M194+M255)*(AV$45-1)","v":5369.9324218978936},4862.8536251209034,4374.6632248336955,3905.3612210362712,3454.9476137286292,3023.4224029107704,2610.7855885826939,2217.0371707444006,1842.1771493958897,1486.2055245371587,{"$f":"(W194+W255)*($N$53-1)","v":1186.512800546298},1180.5802365435666,1174.6773353608487,1168.8039486840444,1162.9599289406242,1157.1451292959209,1151.3594036494414,1145.6026066311942,1139.8745935980382,1134.175220630048,1128.5043445268977,1122.8618228042633,1117.2475136902419,1111.6612761217907,1106.1029697411818,1100.5724548924759,1095.0695926180135,1089.5942446549234,1084.1462734316488,1078.7255420644906,1073.331914354168]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Moderate",{"$f":"(L195+L256)*(AT$44-1)","v":6037.1763002365569},{"$f":"(M195+M256)*(AU$44-1)","v":5807.8900714431638},{"$f":"(N195+N256)*(AV$44-1)","v":5584.5207267208843},5362.0411874455094,5142.9771787683276,4927.3287006893897,4715.095753208695,4506.2783363262433,4300.876450042083,4098.8900943561184,3900.319269268397,{"$f":"(W195+W256)*($N$61-1)","v":3703.0069579763071},3684.4919231864255,3666.0694635704931,3647.739116252641,3629.5004206713775,3611.3529185680209,3593.2961539751805,3575.3296732053045,3557.4530248392775,3539.6657597150811,3521.9674309165057,3504.3575937619235,3486.8358057931141,3469.4016267641482,3452.0546186303277,3434.7943455371765,3417.6203738094905,3400.532271940443,3383.5296105807406,3366.6119625278366,3349.7789027151971]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Conservative",{"$f":"(L196+L257)*($N$55-1)","v":6037.1763002365569},6006.9904187353741,5976.955466641698,5947.0706893084889,5917.3353358619461,5887.7486591826373,5858.3099158867235,5829.0183663072903,5799.8732744757535,5770.8739081033746,5742.0195385628576,5713.3094408700435,5684.7428936656934,5656.319179197365,5628.0375833013777,5599.8973953848708,5571.8979084079465,5544.0384188659064,5516.3182267715765,5488.7366356377188,5461.2929524595302,5433.9864876972333,5406.8165552587461,5379.7824724824522,5352.8835601200408,5326.1191423194405,5299.488546607844,5272.9911038748041,5246.6261483554308,5220.3930176136528,5194.2910525255847,5168.3195972629574]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Advanced",{"$f":"(L197+L258)*(AT$45-1)","v":13922.039793019545},{"$f":"(M197+M258)*(AV$45-1)","v":12279.889729879127},11012.152181620098,9793.0525326956013,8622.5907831056375,7500.7669328502088,6427.5809819293127,5403.0329303429507,4427.1227780911231,3499.8505251738288,2621.2161715910624,{"$f":"(W197+W258)*($N$53-1)","v":1849.6300023635883},1840.3818523517705,1831.1799430900116,1822.0240433745616,1812.9139231576887,1803.8493535419002,1794.8301067741904,1785.8559562403195,1776.926676459118,1768.0420430768222,1759.2018328614381,1750.4058236971309,1741.6537945786454,1732.9455256057522,1724.2807979777233,1715.6593939878348,1707.0810970178957,1698.5456915328061,1690.0529630751421,1681.6026982597664,1673.1946847684674]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Moderate",{"$f":"(L198+L259)*(AT$44-1)","v":13922.039793019545},{"$f":"(M198+M259)*(AV$44-1)","v":13357.448701366122},12938.114656986751,12524.62079347781,12116.967110839305,11715.153609071229,11319.180288173588,10929.047148146377,10544.7541889896,10166.301410703254,9793.6888132873191,{"$f":"(W198+W259)*($N$61-1)","v":9534.2122683580765},9486.5412070162874,9439.108500981205,9391.9129584762995,9344.953393683918,9298.2286267154977,9251.737483581921,9205.4787961640104,9159.451402183191,9113.6541451722751,9068.0858744464131,9022.7454450741807,8977.6317178488098,8932.7435592595648,8888.0798414632682,8843.6394422559497,8799.4212450446703,8755.4241388194478,8711.6470181253499,8668.0887830347219,8624.7483391195474]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Conservative",{"$f":"(L199+L260)*($N$55-1)","v":13922.039793019545},13852.429594054447,13783.167446084173,13714.251608853752,13645.680350809484,13577.451949055438,13509.564689310158,13442.016865863608,13374.806781534289,13307.932747626619,13241.393083888486,13175.186118469042,13109.310187876697,13043.763636937314,12978.544818752629,12913.652094658864,12849.083834185569,12784.838415014643,12720.914222939567,12657.309651824869,12594.023103565745,12531.052988047917,12468.397723107677,12406.055734492138,12344.025455819678,12282.305328540579,12220.893801897875,12159.789332888386,12098.990386223943,12038.495434292823,11978.302957121359,11918.411442335751]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Advanced",{"$f":"(L200+L261)*(AT$45-1)","v":6037.1763002365569},{"$f":"(M200+M261)*(AV$45-1)","v":5369.9324218978936},4862.8536251209034,4374.6632248336955,3905.3612210362712,3454.9476137286292,3023.4224029107704,2610.7855885826939,2217.0371707444006,1842.1771493958897,1486.2055245371587,{"$f":"(W200+W261)*($N$53-1)","v":1186.512800546298},1180.5802365435666,1174.6773353608487,1168.8039486840444,1162.9599289406242,1157.1451292959209,1151.3594036494414,1145.6026066311942,1139.8745935980382,1134.175220630048,1128.5043445268977,1122.8618228042633,1117.2475136902419,1111.6612761217907,1106.1029697411818,1100.5724548924759,1095.0695926180135,1089.5942446549234,1084.1462734316488,1078.7255420644906,1073.331914354168]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Moderate",{"$f":"(L201+L262)*(AT$44-1)","v":6037.1763002365569},{"$f":"(M201+M262)*(AV$44-1)","v":5749.1408886142826},5527.4537604484894,5306.6819864722347,5089.3257430941749,4875.3850303143581,4664.8598481327854,4457.7501965494566,4254.0560755644165,4053.7774851775739,3856.9144253889658,{"$f":"(W201+W262)*($N$61-1)","v":3702.8832630103343},3684.3688466952831,3665.9470024618067,3647.6172674494978,3629.3791811122501,3611.2322852066891,3593.1761237806559,3575.2102431617527,3557.334191945944,3539.5475209862143,3521.849783381283,3504.2405344643762,3486.7193317920542,3469.285735133094,3451.9393064574283,3434.6796099251405,3417.5062118755145,3400.4186808161371,3383.4165874120563,3366.4995044749958,3349.6670069526208]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Conservative",{"$f":"(L202+L263)*($N$55-1)","v":6037.1763002365569},6006.9904187353741,5976.955466641698,5947.0706893084889,5917.3353358619461,5887.7486591826373,5858.3099158867235,5829.0183663072903,5799.8732744757535,5770.8739081033746,5742.0195385628576,5713.3094408700435,5684.7428936656934,5656.319179197365,5628.0375833013777,5599.8973953848708,5571.8979084079465,5544.0384188659064,5516.3182267715765,5488.7366356377188,5461.2929524595302,5433.9864876972333,5406.8165552587461,5379.7824724824522,5352.8835601200408,5326.1191423194405,5299.488546607844,5272.9911038748041,5246.6261483554308,5220.3930176136528,5194.2910525255847,5168.3195972629574]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Advanced",{"$f":"(L203+L264)*(AT$45-1)","v":13922.039793019545},{"$f":"(M203+M264)*(AV$45-1)","v":12279.889729879127},11012.152181620098,9793.0525326956013,8622.5907831056375,7500.7669328502088,6427.5809819293127,5403.0329303429507,4427.1227780911231,3499.8505251738288,2621.2161715910624,{"$f":"(W203+W264)*($N$53-1)","v":1849.6300023635883},1840.3818523517705,1831.1799430900116,1822.0240433745616,1812.9139231576887,1803.8493535419002,1794.8301067741904,1785.8559562403195,1776.926676459118,1768.0420430768222,1759.2018328614381,1750.4058236971309,1741.6537945786454,1732.9455256057522,1724.2807979777233,1715.6593939878348,1707.0810970178957,1698.5456915328061,1690.0529630751421,1681.6026982597664,1673.1946847684674]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Moderate",{"$f":"(L204+L265)*(AT$44-1)","v":13922.039793019545},{"$f":"(M204+M265)*(AV$44-1)","v":13357.448701366122},12938.114656986751,12524.62079347781,12116.967110839305,11715.153609071229,11319.180288173588,10929.047148146377,10544.7541889896,10166.301410703254,9793.6888132873191,{"$f":"(W204+W265)*($N$61-1)","v":9534.2122683580765},9486.5412070162874,9439.108500981205,9391.9129584762995,9344.953393683918,9298.2286267154977,9251.737483581921,9205.4787961640104,9159.451402183191,9113.6541451722751,9068.0858744464131,9022.7454450741807,8977.6317178488098,8932.7435592595648,8888.0798414632682,8843.6394422559497,8799.4212450446703,8755.4241388194478,8711.6470181253499,8668.0887830347219,8624.7483391195474]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Conservative",{"$f":"(L205+L266)*($N$55-1)","v":13922.039793019545},13852.429594054447,13783.167446084173,13714.251608853752,13645.680350809484,13577.451949055438,13509.564689310158,13442.016865863608,13374.806781534289,13307.932747626619,13241.393083888486,13175.186118469042,13109.310187876697,13043.763636937314,12978.544818752629,12913.652094658864,12849.083834185569,12784.838415014643,12720.914222939567,12657.309651824869,12594.023103565745,12531.052988047917,12468.397723107677,12406.055734492138,12344.025455819678,12282.305328540579,12220.893801897875,12159.789332888386,12098.990386223943,12038.495434292823,11978.302957121359,11918.411442335751]
[]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)","Hydro / Flash - Advanced",4497.9090351063633,4407.4371820040633,4316.9653289017633,4226.4934757994633,4136.0216226971634,4045.5497695948638,3955.0779164925643,3864.6060633902648,3774.1342102879653,3683.6623571856658,3593.1905040833662,3502.7186509810672,3485.2050577261616,3467.779032437531,3450.4401372753432,3433.1879365889663,3416.0219969060213,3398.941886921491,3381.9471774868834,3365.0374415994488,3348.2122543914516,3331.4711931194943,3314.8138371538967,3298.2397679681271,3281.7485691282864,3265.3398262826449,3249.0131271512319,3232.7680615154759,3216.6042212078987,3200.521200101859,3184.5185941013497,3168.596001130843]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Flash - Moderate",4497.9090351063633,4439.6154351324512,4381.3218351585392,4323.0282351846272,4264.7346352107152,4206.4410352368031,4148.1474352628911,4089.8538352889796,4031.560235315068,3973.2666353411564,3914.9730353672448,3856.6794353933356,3837.3960382163687,3818.2090580252866,3799.1180127351599,3780.1224226714839,3761.2218105581264,3742.4157015053356,3723.7036229978089,3705.0851048828199,3686.5596793584059,3668.126880961614,3649.786246556806,3631.5373153240221,3613.379628747402,3595.3127306036649,3577.3361669506467,3559.4494861158933,3541.6522386853139,3523.9439774918874,3506.3242576044281,3488.7926363164061]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Flash - Conservative",4497.9090351063633,4475.4194899308313,4453.0423924811776,4430.7771805187713,4408.6232946161772,4386.5801781430964,4364.6472772523812,4342.8240408661195,4321.1099206617891,4299.5043710584805,4278.0068492031878,4256.6168149571722,4235.3337308823866,4214.1570622279751,4193.0862769168352,4172.1208455322512,4151.2602413045897,4130.5039400980668,4109.8514203975765,4089.3021632955888,4068.8556524791106,4048.511374216715,4028.2688173456313,4008.1274732589031,3988.0868358926086,3968.1464017131457,3948.3056697045799,3928.564141356057,3908.9213206492768,3889.3767140460304,3869.9298304758004,3850.5801813234211]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Advanced",5760.0548182670354,5664.890683600016,5569.7265489329966,5474.5624142659772,5379.3982795989577,5284.2341449319383,5189.0700102649189,5093.9058755978995,4998.74174093088,4903.5776062638606,4808.4134715968412,4713.2493369298172,4689.6830902451684,4666.2346747939428,4642.9035014199726,4619.6889839128726,4596.5905389933077,4573.6075862983416,4550.7395483668497,4527.9858506250157,4505.3459213718907,4482.8191917650311,4460.4050958062062,4438.1030703271754,4415.912554975539,4393.8329922006615,4371.8638272396583,4350.0045081034605,4328.254485562943,4306.6132131351287,4285.0801470694532,4263.6547463341058]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Moderate",5760.0548182670354,5705.5316332146222,5651.0084481622089,5596.4852631097956,5541.9620780573823,5487.438893004969,5432.9157079525557,5378.3925229001425,5323.8693378477292,5269.3461527953159,5214.8229677429026,5160.2997826904866,5134.498283777034,5108.8257923581486,5083.2816633963575,5057.8652550793759,5032.575928803979,5007.413049159959,4982.3759839141594,4957.4641039945882,4932.6767834746151,4908.0133995572423,4883.4733325594561,4859.0559658966586,4834.7606860671749,4810.5868826368387,4786.5339482236541,4762.6012784825361,4738.7882720901234,4715.0943307296729,4691.5188590760245,4668.0612647806447]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Conservative",5760.0548182670354,5731.2545441757002,5702.5982714548218,5674.0852800975472,5645.714853697059,5617.4862794285737,5589.398848031431,5561.4518537912736,5533.6445945223168,5505.9763715497047,5478.4464896919562,5451.0542572434961,5423.798985957279,5396.6799910274922,5369.6965910723547,5342.848108116993,5316.1338675764082,5289.5531982385264,5263.1054322473337,5236.789905086097,5210.6059555606662,5184.552925782863,5158.6301611539484,5132.8370103481784,5107.1728252964376,5081.6369611699556,5056.2287763641061,5030.9476324822854,5005.792894319874,4980.7639298482745,4955.8601101990334,4931.0808096480387]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Advanced",13940.288918901,13008.395223390171,12076.501527879342,11144.607832368512,10212.714136857683,9280.8204413468538,8348.9267458360246,7417.0330503251953,6485.139354814366,5553.2456593035367,4621.3519637927075,3689.4582682818736,3671.0109769404644,3652.6559220557619,3634.392642445483,3616.2206792332554,3598.1395758370891,3580.1488779579036,3562.2481335681141,3544.4368929002735,3526.7147084357721,3509.0811348935931,3491.5357292191252,3474.0780505730295,3456.7076603201645,3439.4241220185636,3422.2270014084706,3405.1158664014283,3388.0902870694213,3371.149835634074,3354.2940864559037,3337.5226160236243]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Moderate",13940.288918901,13546.506200972415,13158.617282071438,12764.837282071527,12371.057282071499,11977.277282071471,11583.497282071443,11189.717282071415,10795.937282071503,10402.157282071475,10008.377282071448,9609,9560.9549999999999,9513.1502249999994,9465.5844738750002,9418.2565515056249,9371.1652687480964,9324.3094424043557,9277.6878951923336,9231.2994557163711,9185.1429584377893,9139.2172436456003,9093.5211574273726,9048.053551640236,9002.8132838820347,8957.7992174626252,8913.0102213753125,8868.4451702684364,8824.1029444170945,8779.9824296950082,8736.0825175465325,8692.4021049587991]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Conservative",13940.288918901,13870.587474306496,13801.234536934964,13732.22836425029,13663.567222429037,13595.249386316893,13527.273139385308,13459.636773688382,13392.338589819939,13325.376896870839,13258.750012386485,13192.456262324553,13126.493981012931,13060.861511107865,12995.557203552326,12930.579417534564,12865.92652044689,12801.596887844657,12737.588903405433,12673.900958888406,12610.531454093963,12547.478796823494,12484.741402839376,12422.317695825179,12360.206107346054,12298.405076809324,12236.913051425277,12175.728486168151,12114.849843737311,12054.275594518624,11994.004216546031,11934.0341954633]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Advanced",32147.024934077963,29747.424428380466,27347.784428380466,24948.144428380467,22548.504428380467,20148.864428380468,17749.224428380468,15349.584428380469,12949.94442838047,10550.30442838047,8150.6644283804708,5751.4193714054945,5722.6622745484674,5694.0489631757255,5665.5787183598468,5637.2508247680471,5609.0645706442065,5581.019247790985,5553.1141515520303,5525.3485807942698,5497.721837890298,5470.2332287008467,5442.8820625573426,5415.6676522445559,5388.5893139833333,5361.6463674134166,5334.8381355763495,5308.1639448984679,5281.6231251739755,5255.2150095481056,5228.9389345003647,5202.7942398278628]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Moderate",32147.024934077963,31473.704535677291,30800.384137276618,30127.063738875946,29453.743340475274,28780.422942074601,28107.102543673929,27433.782145273257,26760.461746872585,26087.141348471912,25413.82095007124,24740.500551670564,24616.798048912213,24493.714058667651,24371.245488374312,24249.389260932439,24128.142314627778,24007.501603054639,23887.464095039366,23768.026774564169,23649.186640691347,23530.940707487891,23413.286003950452,23296.219573930699,23179.738476061044,23063.839783680738,22948.520584762333,22833.777981838521,22719.609091929327,22606.011046469681,22492.980991237331,22380.516086281143]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Conservative",32147.024934077963,31986.289809407572,31826.358360360533,31667.22656855873,31508.890435715937,31351.345983537358,31194.58925361967,31038.616307351571,30883.423225814811,30729.006109685739,30575.36107913731,30422.484273741622,30270.371852372915,30119.019993111051,29968.424893145497,29818.582768679767,29669.489854836367,29521.142405562186,29373.536693534374,29226.6690100667,29080.535665016367,28935.132986691286,28790.457321757829,28646.505035149039,28503.272509973292,28360.756147423424,28218.952366686306,28077.857604852874,27937.46831682861,27797.780975244466,27658.792070368243,27520.4981100164]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Advanced",13940.288918901,13008.395223390171,12076.501527879342,11144.607832368512,10212.714136857683,9280.8204413468538,8348.9267458360246,7417.0330503251953,6485.139354814366,5553.2456593035367,4621.3519637927075,3689.4582682818736,3671.0109769404644,3652.6559220557619,3634.392642445483,3616.2206792332554,3598.1395758370891,3580.1488779579036,3562.2481335681141,3544.4368929002735,3526.7147084357721,3509.0811348935931,3491.5357292191252,3474.0780505730295,3456.7076603201645,3439.4241220185636,3422.2270014084706,3405.1158664014283,3388.0902870694213,3371.149835634074,3354.2940864559037,3337.5226160236243]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Moderate",13940.288918901,13546.506200972415,13158.617282071438,12764.837282071527,12371.057282071499,11977.277282071471,11583.497282071443,11189.717282071415,10795.937282071503,10402.157282071475,10008.377282071448,9608.6790216865593,9560.6356265781269,9512.8324484452369,9465.2682862030106,9417.9419447719956,9370.8522350481362,9323.9979738728962,9277.3779840035313,9230.9910940835143,9184.8361386130964,9138.9119579200305,9093.2173981304295,9047.7513111397766,9002.5125545840783,8957.4999918111571,8912.7124918521004,8868.1489293928389,8823.8081847458743,8779.6891438221446,8735.7906981030337,8692.111744612519]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Conservative",13940.288918901,13870.587474306496,13801.234536934964,13732.22836425029,13663.567222429037,13595.249386316893,13527.273139385308,13459.636773688382,13392.338589819939,13325.376896870839,13258.750012386485,13192.456262324553,13126.493981012931,13060.861511107865,12995.557203552326,12930.579417534564,12865.92652044689,12801.596887844657,12737.588903405433,12673.900958888406,12610.531454093963,12547.478796823494,12484.741402839376,12422.317695825179,12360.206107346054,12298.405076809324,12236.913051425277,12175.728486168151,12114.849843737311,12054.275594518624,11994.004216546031,11934.0341954633]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Advanced",32147.024934077963,29747.424428380466,27347.784428380466,24948.144428380467,22548.504428380467,20148.864428380468,17749.224428380468,15349.584428380469,12949.94442838047,10550.30442838047,8150.6644283804708,5751.4193714054945,5722.6622745484674,5694.0489631757255,5665.5787183598468,5637.2508247680471,5609.0645706442065,5581.019247790985,5553.1141515520303,5525.3485807942698,5497.721837890298,5470.2332287008467,5442.8820625573426,5415.6676522445559,5388.5893139833333,5361.6463674134166,5334.8381355763495,5308.1639448984679,5281.6231251739755,5255.2150095481056,5228.9389345003647,5202.7942398278628]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Moderate",32147.024934077963,31473.704535677291,30800.384137276618,30127.063738875946,29453.743340475274,28780.422942074601,28107.102543673929,27433.782145273257,26760.461746872585,26087.141348471912,25413.82095007124,24740.500551670564,24616.798048912213,24493.714058667651,24371.245488374312,24249.389260932439,24128.142314627778,24007.501603054639,23887.464095039366,23768.026774564169,23649.186640691347,23530.940707487891,23413.286003950452,23296.219573930699,23179.738476061044,23063.839783680738,22948.520584762333,22833.777981838521,22719.609091929327,22606.011046469681,22492.980991237331,22380.516086281143]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Conservative",32147.024934077963,31986.289809407572,31826.358360360533,31667.22656855873,31508.890435715937,31351.345983537358,31194.58925361967,31038.616307351571,30883.423225814811,30729.006109685739,30575.36107913731,30422.484273741622,30270.371852372915,30119.019993111051,29968.424893145497,29818.582768679767,29669.489854836367,29521.142405562186,29373.536693534374,29226.6690100667,29080.535665016367,28935.132986691286,28790.457321757829,28646.505035149039,28503.272509973292,28360.756147423424,28218.952366686306,28077.857604852874,27937.46831682861,27797.780975244466,27658.792070368243,27520.4981100164]
[]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Fixed Operation and Maintenance Expenses ($/kW-yr)","Hydro / Flash - Advanced",138.00665203263253,136.96241093875685,135.91816984488116,134.87392875100548,133.8296876571298,132.78544656325411,131.74120546937843,130.69696437550274,129.65272328162706,128.60848218775138,127.56424109387569,126.52,126.52,126.52,126.52,126.52,126.52,126.52,126.52,126.52,126.52,126.52,126.52,126.52,126.52,126.52,126.52,126.52,126.52,126.52,126.52,126.52]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Flash - Moderate",138.00665203263253,137.05838073049912,136.11010942836572,135.16183812623231,134.2135668240989,133.2652955219655,132.31702421983209,131.36875291769869,130.42048161556528,129.47221031343187,128.52393901129847,127.57566770916515,127.57566770916515,127.57566770916515,127.57566770916515,127.57566770916515,127.57566770916515,127.57566770916515,127.57566770916515,127.57566770916515,127.57566770916515,127.57566770916515,127.57566770916515,127.57566770916515,127.57566770916515,127.57566770916515,127.57566770916515,127.57566770916515,127.57566770916515,127.57566770916515,127.57566770916515,127.57566770916515]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Flash - Conservative",138.00665203263253,138.00665203263253,138.00665203263253,138.00665203263253,138.00665203263253,138.00665203263253,138.00665203263253,138.00665203263253,138.00665203263253,138.00665203263253,138.00665203263253,138.00665203263253,138.00665203263253,138.00665203263253,138.00665203263253,138.00665203263253,138.00665203263253,138.00665203263253,138.00665203263253,138.00665203263253,138.00665203263253,138.00665203263253,138.00665203263253,138.00665203263253,138.00665203263253,138.00665203263253,138.00665203263253,138.00665203263253,138.00665203263253,138.00665203263253,138.00665203263253,138.00665203263253]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Advanced",181.64315154049024,180.49813840111938,179.35312526174852,178.20811212237766,177.0630989830068,175.91808584363594,174.77307270426508,173.62805956489422,172.48304642552336,171.33803328615249,170.19302014678163,169.04800700741089,169.04800700741089,169.04800700741089,169.04800700741089,169.04800700741089,169.04800700741089,169.04800700741089,169.04800700741089,169.04800700741089,169.04800700741089,169.04800700741089,169.04800700741089,169.04800700741089,169.04800700741089,169.04800700741089,169.04800700741089,169.04800700741089,169.04800700741089,169.04800700741089,169.04800700741089,169.04800700741089]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Moderate",181.64315154049024,180.4983287382548,179.35350593601936,178.20868313378392,177.06386033154848,175.91903752931304,174.77421472707761,173.62939192484217,172.48456912260673,171.33974632037129,170.19492351813585,169.05010071590038,169.05010071590038,169.05010071590038,169.05010071590038,169.05010071590038,169.05010071590038,169.05010071590038,169.05010071590038,169.05010071590038,169.05010071590038,169.05010071590038,169.05010071590038,169.05010071590038,169.05010071590038,169.05010071590038,169.05010071590038,169.05010071590038,169.05010071590038,169.05010071590038,169.05010071590038,169.05010071590038]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Conservative",181.64315154049024,181.64315154049024,181.64315154049024,181.64315154049024,181.64315154049024,181.64315154049024,181.64315154049024,181.64315154049024,181.64315154049024,181.64315154049024,181.64315154049024,181.64315154049024,181.64315154049024,181.64315154049024,181.64315154049024,181.64315154049024,181.64315154049024,181.64315154049024,181.64315154049024,181.64315154049024,181.64315154049024,181.64315154049024,181.64315154049024,181.64315154049024,181.64315154049024,181.64315154049024,181.64315154049024,181.64315154049024,181.64315154049024,181.64315154049024,181.64315154049024,181.64315154049024]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Advanced",267.89176436854348,256.83855027984021,245.78533619113693,234.73212210243366,223.67890801373039,212.62569392502712,201.57247983632385,190.51926574762058,179.46605165891731,168.41283757021404,157.35962348151077,146.30640939280764,146.30640939280764,146.30640939280764,146.30640939280764,146.30640939280764,146.30640939280764,146.30640939280764,146.30640939280764,146.30640939280764,146.30640939280764,146.30640939280764,146.30640939280764,146.30640939280764,146.30640939280764,146.30640939280764,146.30640939280764,146.30640939280764,146.30640939280764,146.30640939280764,146.30640939280764,146.30640939280764]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Moderate",267.89176436854348,263.867778963776,259.84379355900853,255.81980815424106,251.79582274947359,247.77183734470611,243.74785193993864,239.72386653517117,235.6998811304037,231.67589572563622,227.65191032086875,223.62792491610139,223.62792491610139,223.62792491610139,223.62792491610139,223.62792491610139,223.62792491610139,223.62792491610139,223.62792491610139,223.62792491610139,223.62792491610139,223.62792491610139,223.62792491610139,223.62792491610139,223.62792491610139,223.62792491610139,223.62792491610139,223.62792491610139,223.62792491610139,223.62792491610139,223.62792491610139,223.62792491610139]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Conservative",267.89176436854348,267.89176436854348,267.89176436854348,267.89176436854348,267.89176436854348,267.89176436854348,267.89176436854348,267.89176436854348,267.89176436854348,267.89176436854348,267.89176436854348,267.89176436854348,267.89176436854348,267.89176436854348,267.89176436854348,267.89176436854348,267.89176436854348,267.89176436854348,267.89176436854348,267.89176436854348,267.89176436854348,267.89176436854348,267.89176436854348,267.89176436854348,267.89176436854348,267.89176436854348,267.89176436854348,267.89176436854348,267.89176436854348,267.89176436854348,267.89176436854348,267.89176436854348]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Advanced",699.55712461813937,653.64063205972968,607.72413950132,561.80764694291031,515.89115438450062,469.97466182609094,424.05816926768125,378.14167670927156,332.22518415086188,286.30869159245219,240.39219903404248,194.47570647563262,194.47570647563262,194.47570647563262,194.47570647563262,194.47570647563262,194.47570647563262,194.47570647563262,194.47570647563262,194.47570647563262,194.47570647563262,194.47570647563262,194.47570647563262,194.47570647563262,194.47570647563262,194.47570647563262,194.47570647563262,194.47570647563262,194.47570647563262,194.47570647563262,194.47570647563262,194.47570647563262]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Moderate",699.55712461813937,692.01920105711724,684.48127749609512,676.94335393507299,669.40543037405087,661.86750681302874,654.32958325200661,646.79165969098449,639.25373612996236,631.71581256894024,624.17788900791811,616.63996544689587,616.63996544689587,616.63996544689587,616.63996544689587,616.63996544689587,616.63996544689587,616.63996544689587,616.63996544689587,616.63996544689587,616.63996544689587,616.63996544689587,616.63996544689587,616.63996544689587,616.63996544689587,616.63996544689587,616.63996544689587,616.63996544689587,616.63996544689587,616.63996544689587,616.63996544689587,616.63996544689587]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Conservative",699.55712461813937,699.55712461813937,699.55712461813937,699.55712461813937,699.55712461813937,699.55712461813937,699.55712461813937,699.55712461813937,699.55712461813937,699.55712461813937,699.55712461813937,699.55712461813937,699.55712461813937,699.55712461813937,699.55712461813937,699.55712461813937,699.55712461813937,699.55712461813937,699.55712461813937,699.55712461813937,699.55712461813937,699.55712461813937,699.55712461813937,699.55712461813937,699.55712461813937,699.55712461813937,699.55712461813937,699.55712461813937,699.55712461813937,699.55712461813937,699.55712461813937,699.55712461813937]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Advanced",267.89176436854348,256.83855027984021,245.78533619113693,234.73212210243366,223.67890801373039,212.62569392502712,201.57247983632385,190.51926574762058,179.46605165891731,168.41283757021404,157.35962348151077,146.30640939280764,146.30640939280764,146.30640939280764,146.30640939280764,146.30640939280764,146.30640939280764,146.30640939280764,146.30640939280764,146.30640939280764,146.30640939280764,146.30640939280764,146.30640939280764,146.30640939280764,146.30640939280764,146.30640939280764,146.30640939280764,146.30640939280764,146.30640939280764,146.30640939280764,146.30640939280764,146.30640939280764]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Moderate",267.89176436854348,263.867778963776,259.84379355900853,255.81980815424106,251.79582274947359,247.77183734470611,243.74785193993864,239.72386653517117,235.6998811304037,231.67589572563622,227.65191032086875,223.62792491610139,223.62792491610139,223.62792491610139,223.62792491610139,223.62792491610139,223.62792491610139,223.62792491610139,223.62792491610139,223.62792491610139,223.62792491610139,223.62792491610139,223.62792491610139,223.62792491610139,223.62792491610139,223.62792491610139,223.62792491610139,223.62792491610139,223.62792491610139,223.62792491610139,223.62792491610139,223.62792491610139]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Conservative",267.89176436854348,267.89176436854348,267.89176436854348,267.89176436854348,267.89176436854348,267.89176436854348,267.89176436854348,267.89176436854348,267.89176436854348,267.89176436854348,267.89176436854348,267.89176436854348,267.89176436854348,267.89176436854348,267.89176436854348,267.89176436854348,267.89176436854348,267.89176436854348,267.89176436854348,267.89176436854348,267.89176436854348,267.89176436854348,267.89176436854348,267.89176436854348,267.89176436854348,267.89176436854348,267.89176436854348,267.89176436854348,267.89176436854348,267.89176436854348,267.89176436854348,267.89176436854348]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Advanced",699.55712461813937,653.64063205972968,607.72413950132,561.80764694291031,515.89115438450062,469.97466182609094,424.05816926768125,378.14167670927156,332.22518415086188,286.30869159245219,240.39219903404248,194.47570647563262,194.47570647563262,194.47570647563262,194.47570647563262,194.47570647563262,194.47570647563262,194.47570647563262,194.47570647563262,194.47570647563262,194.47570647563262,194.47570647563262,194.47570647563262,194.47570647563262,194.47570647563262,194.47570647563262,194.47570647563262,194.47570647563262,194.47570647563262,194.47570647563262,194.47570647563262,194.47570647563262]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Moderate",699.55712461813937,692.01920105711724,684.48127749609512,676.94335393507299,669.40543037405087,661.86750681302874,654.32958325200661,646.79165969098449,639.25373612996236,631.71581256894024,624.17788900791811,616.63996544689587,616.63996544689587,616.63996544689587,616.63996544689587,616.63996544689587,616.63996544689587,616.63996544689587,616.63996544689587,616.63996544689587,616.63996544689587,616.63996544689587,616.63996544689587,616.63996544689587,616.63996544689587,616.63996544689587,616.63996544689587,616.63996544689587,616.63996544689587,616.63996544689587,616.63996544689587,616.63996544689587]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Conservative",699.55712461813937,699.55712461813937,699.55712461813937,699.55712461813937,699.55712461813937,699.55712461813937,699.55712461813937,699.55712461813937,699.55712461813937,699.55712461813937,699.55712461813937,699.55712461813937,699.55712461813937,699.55712461813937,699.55712461813937,699.55712461813937,699.55712461813937,699.55712461813937,699.55712461813937,699.55712461813937,699.55712461813937,699.55712461813937,699.55712461813937,699.55712461813937,699.55712461813937,699.55712461813937,699.55712461813937,699.55712461813937,699.55712461813937,699.55712461813937,699.55712461813937,699.55712461813937]
[]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Variable Operation and Maintenance Expenses ($/MWh)","Hydro / Flash - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Flash - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Flash - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Grid Connection Costs",null,"Grid Connection Costs (GCC) ($/kW)","Hydro / Flash - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Flash - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Flash - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"LCOE",null,"Levelized Cost of Energy ($/MWh)","Hydro / Flash - Advanced",{"$f":" ((L99 * L301 * AT43 * (L188 * 1 + L249) +L208) * 1000 / (L108 * 8760)) + L228 + 0 -L295","v":58.257001925559365},{"$f":" ((M99 * M301 * AU43 * (M188 * 1 + M249) +M208) * 1000 / (M108 * 8760)) + M228 + 0 -M295","v":57.019986381386467},55.794665685767725,54.58103983870317,53.379108840192785,52.188872690236579,51.010331388834544,49.843484935986687,48.688333331693009,47.544876575953495,46.413114668768152,{"$f":" ((W99 * W301 * BE43 * (W188 * 1 + W249) +W208) * 1000 / (W108 * 8760)) + W228 + 0 -W295","v":45.293047610137002},{"$f":" ((X99 * X301 * $BF43 * (X188 * 1 + X249) +X208) * 1000 / (X108 * 8760)) + X228 + 0 -X295","v":45.146820829722039},{"$f":" ((Y99 * Y301 * $BF43 * (Y188 * 1 + Y249) +Y208) * 1000 / (Y108 * 8760)) + Y228 + 0 -Y295","v":45.00132518320914},{"$f":" ((Z99 * Z301 * $BF43 * (Z188 * 1 + Z249) +Z208) * 1000 / (Z108 * 8760)) + Z228 + 0 -Z295","v":44.856557014928811},44.712512687489884,44.569188581688152,44.426581096415433,44.284686648569071,44.143501672961946,44.003022622232848,43.863245966757397,43.724168194559333,43.585785811222259,43.44809533980186,43.311093320738571,43.174776311770593,43.039140887847459,42.904183641043943,42.769901180474442,42.636290132207783,42.503347139182466]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Flash - Moderate",{"$f":" ((L100 * L302 * AT42 * (L189 * 1 + L250) +L209) * 1000 / (L109 * 8760)) + L229 + 0-L296","v":58.257001925559365},{"$f":" ((M100 * M302 * AV42 * (M189 * 1 + M250) +M209) * 1000 / (M109 * 8760)) + M229 + 0-M296","v":57.400599169082241},56.652276437162207,55.906684392795391,55.163823035981778,54.423692366721376,53.686292385014198,52.951623090860224,52.21968448425946,51.490476565211928,50.763999333717564,{"$f":" ((W100 * W302 * $N$60 * (W189 * 1 + W250) +W209) * 1000 / (W109 * 8760)) + W229 + 0","v":50.130583345237689},49.960838386216452,49.791942151990312,49.623890398935309,49.456678904645578,49.2903034678273,49.124759908193113,48.960044066357092,48.796151803730261,48.633079002416565,48.470821565109432,48.309375414988835,48.148736495618834,47.988900770845696,47.829864224696422,47.671622861277889,47.514172704676447,47.357509798858011,47.201630207568662,47.046530014235785,46.892205321869554]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Flash - Conservative",{"$f":" ((L101 * L303 * $N$54 * (L190 * 1 + L251) +L210) * 1000 / (L110 * 8760)) + L230 + 0-L297","v":58.257001925559365},58.053240160498177,57.850497204262304,57.64876796280759,57.448047367560164,57.248330375288973,57.049611967979139,56.851887152705864,56.655150961508951,56.459398451268015,56.264624703578285,{"$f":" ((W101 * W303 * $N$54 * (W190 * 1 + W251) +W210) * 1000 / (W110 * 8760)) + W230 + 0","v":56.07082482462701},55.877993945070486,55.686127219911747,55.495219828378801,55.305266973803519,55.116263883501112,54.928205808650212,54.741088024173571,54.554905828619326,54.369654544042838,54.185329515889229,54.00192611287639,53.819439726878628,53.637865772810841,53.457199688513406,53.277436934637436,53.098572994530869,52.920603374124823,52.743523601820812,52.56732922837832,52.392015826803032]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Advanced",{"$f":" ((L99 * L301 * AT43 * (L191 * 1 + L252) +L211) * 1000 / (L111 * 8760)) + L231 + 0-L295","v":84.63062700113214},{"$f":" ((M99 * M301 * AV43 * (M191 * 1 + M252) +M211) * 1000 / (M111 * 8760)) + M231 + 0-M295","v":82.673442685079351},81.148920185908977,79.638236757870956,78.141392400965259,76.658387115191971,75.189220900551064,73.73389375704248,72.292405684666292,70.864756683422456,69.450946753311001,{"$f":" ((W99 * W301 * $N$52 * (W191 * 1 + W252) +W211) * 1000 / (W111 * 8760)) + W231 + 0","v":68.393683748853874},68.172326065702805,67.952075170967476,67.732925530705828,67.514871638645474,67.29790801604544,67.082029211558392,66.867229801093785,66.653504387681508,66.440847601336287,66.22925409892278,66.01871856402137,65.809235706794453,65.600800263853657,65.393406998127574,65.187050698730133,64.981726180829668,64.77742828551871,64.574151879684308,64.37189185587907,64.170643132192865]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Moderate",{"$f":" ((L100 * L302 * AT42 * (L192 * 1 + L253) +L212) * 1000 / (L112 * 8760)) + L232 + 0-L296","v":84.63062700113214},{"$f":" ((M100 * M302 * AV42 * (M192 * 1 + M253) +M212) * 1000 / (M112 * 8760)) + M232 + 0-M296","v":83.610845630393499},82.745712598127213,81.88345289167556,81.024066511038512,80.167553456216098,79.313913727208288,78.463147324015097,77.615254246636539,76.7702344950726,75.928088069323238,{"$f":" ((W100 * W302 * $N$60 * (W192 * 1 + W253) +W212) * 1000 / (W112 * 8760)) + W232 + 0","v":75.224786690065855},74.969274986007591,74.715040840469598,74.462077865659282,74.210379705723042,73.959940036586488,73.710752565795616,73.462811032358687,73.216109206588925,72.970640889948044,72.726399914890351,72.483380144707951,72.241575473376457,72.000979825401643,71.761587155666675,71.523391449280382,71.286386721426041,71.050567017210952,70.815926411516955,70.58245900885143,70.350158943199233]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Conservative",{"$f":" ((L101 * L303 * $N$54 * (L193 * 1 + L254) +L213) * 1000 / (L113 * 8760)) + L233 + 0-L297","v":84.63062700113214},84.337070863515521,84.044982506587004,83.754354591443118,83.465179815874933,83.177450914184618,82.891160657002743,82.606301851106778,82.322867339240275,82.040849999933116,81.760242747322508,{"$f":" ((W101 * W303 * $N$54 * (W193 * 1 + W254) +W213) * 1000 / (W113 * 8760)) + W233 + 0","v":81.481038530974942},81.203230335709122,80.926811181419623,80.651774122901585,80.378112249676121,80.105818685816786,79.834886589776758,79.565309154216919,79.297079605834881,79.030191205194754,78.764637246557811,78.500411057714089,78.23750599981453,77.97591546720453,77.715632887257556,77.456651720210317,77.198965458998302,76.942567629092366,76.687451788335949,76.433611526783338,76.181040466538477]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Advanced",{"$f":" ((L99 * L301 * AT45 * (L194 * 1 + L255) +L214) * 1000 / (L114 * 8760)) + L234 + 0-L295","v":156.17637360124721},{"$f":" ((M99 * M301 * AV45 * (M194 * 1 + M255) +M214) * 1000 / (M114 * 8760)) + M234 + 0-M295","v":144.99286478764441},134.78904609532069,124.70076304452012,114.7280156352428,104.87080386748865,95.12912774125769,85.502987256549929,75.992382413365377,66.597313211704019,57.317779651565822,{"$f":" ((W99 * W301 * $N$53 * (W194 * 1 + W255) +W214) * 1000 / (W114 * 8760)) + W234 + 0","v":48.382490184329171},48.233364649562276,48.08498474246921,47.937346734911614,47.790446917391797,47.644281598959594,47.498847107119538,47.354139787738696,47.210156004954747,47.066892141084715,46.924344596534048,46.782509789706126,46.641384156912345,46.500964152282528,46.361246247675858,46.222226932592235,46.083902714084019,45.946270116668352,45.809325682239759,45.673065969983305,45.537487556288141]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Moderate",{"$f":" ((L100 * L302 * AT44 * (L195 * 1 + L256) +L215) * 1000 / (L115 * 8760)) + L235 + 0-L296","v":156.17637360124721},{"$f":" ((M100 * M302 * AV44 * (M195 * 1 + M256) +M215) * 1000 / (M115 * 8760)) + M235 + 0-M296","v":151.49546207008729},147.25643745872409,142.98697755864643,138.73840961300243,134.51073362179324,130.30394958501881,126.11805750267911,121.95305737477518,117.808949201305,113.68573298226953,{"$f":" ((W100 * W302 * $N$61 * (W195 * 1 + W256) +W215) * 1000 / (W115 * 8760)) + W235 + 0","v":109.79102829144091},109.38389704960071,108.97880146396972,108.57573135626687,108.17467659910255,107.77562711572403,107.37857287976242,106.98350391498062,106.59041029502272,106.19928214316461,105.81010963206582,105.42288298352248,105.0375924682219,104.65422840549779,104.27278116308732,103.89324115688889,103.51559885072147,103.13984475608487,102.76596943192143,102.39396348437884,102.02381756657395]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Conservative",{"$f":" ((L101 * L303 * $N$55 * (L196 * 1 + L257) +L216) * 1000 / (L116 * 8760)) + L236 + 0-L297","v":156.17637360124721},155.56538757568683,154.95745648025419,154.35256504029871,153.75069805754302,153.15184040970112,152.55597705009842,151.96309300729374,151.37317338470302,150.78620336022533,150.20216818586999,{"$f":" ((W101 * W303 * $N$55 * (W196 * 1 + W257) +W216) * 1000 / (W116 * 8760)) + W236 + 0","v":149.62105318738648},149.04284376389535,148.46752538752168,147.89508360302986,147.32550402746051,146.758772349769,146.19487433046598,145.63379580125942,145.07552266469895,144.52004089382129,143.96733653179797,143.41739569158474,142.87020455557266,142.3257493752406,141.7840164708102,141.24499223090194,140.70866311219328,140.17501563907808,139.6440364033285,139.11571206375766,138.59002934588469]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Advanced",{"$f":" ((L99 * L301 * AT45 * (L197 * 1 + L258) +L217) * 1000 / (L117 * 8760)) + L237 + 0-L295","v":416.83983573995528},{"$f":" ((M99 * M301 * AV45 * (M197 * 1 + M258) +M217) * 1000 / (M117 * 8760)) + M237 + 0-M295","v":382.47513961815866},350.68663388476136,319.23282237848491,288.11370509932937,257.32928204729467,226.87955322238085,196.76451862458791,166.98417825391581,137.5385321103646,108.42758019393425,{"$f":" ((W99 * W301 * $N$53 * (W197 * 1 + W258) +W217) * 1000 / (W117 * 8760)) + W237 + 0","v":80.055981641239114},79.794454377493295,79.534234750066176,79.27531622077619,79.01769228413265,78.761356467172362,78.506302329296815,78.252523462110716,78.00001348926051,77.748766066274555,77.498774880403545,77.250033650461859,77.002536126669924,76.756276090496939,76.511247354504803,76.267443762192613,76.024859187842026,75.783487536363154,75.543322743141701,75.304358773886349,75.06658962447726]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Moderate",{"$f":" ((L100 * L302 * AT44 * (L198 * 1 + L259) +L218) * 1000 / (L118 * 8760)) + L238 + 0-L296","v":416.83983573995528},{"$f":" ((M100 * M302 * AV44 * (M198 * 1 + M259) +M218) * 1000 / (M118 * 8760)) + M238 + 0-M296","v":407.24572117994546},398.65117066025027,390.09680844739859,381.58263454139023,373.10864894222533,364.67485164990387,356.28124266442586,347.92782198579118,339.61458961399995,331.34154554905206,{"$f":" ((W100 * W302 * $N$61 * (W198 * 1 + W259) +W218) * 1000 / (W118 * 8760)) + W238 + 0","v":323.84702983678011},322.66774900084317,321.49436456908586,320.32684705948736,319.16516713743687,318.00929561499663,316.85920345016854,315.71486174616467,314.57624175068077,313.44331485517426,312.31605259414539,311.19442664442153,310.07840882444634,308.96797109357107,307.86308555135014,306.76372443684028,305.66986012790301,304.58146514051043,303.4985121280547,302.42097388066139,301.34882332450502]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Conservative",{"$f":" ((L101 * L303 * $N$55 * (L199 * 1 + L260) +L219) * 1000 / (L119 * 8760)) + L239 + 0-L297","v":416.83983573995528},415.25474980655957,413.67758930283077,412.10831460162063,410.54688627391658,408.99326508785106,407.4474120077158,405.90928819298125,404.37885499732039,402.85607396763783,401.34090684310365,{"$f":" ((W101 * W303 * $N$55 * (W199 * 1 + W260) +W219) * 1000 / (W119 * 8760)) + W239 + 0","v":399.83331555419221},398.33326222172531,396.84070915592071,395.35561885544519,393.87795400647195,392.40767748174358,390.94475233963897,389.48914182324478,388.04080935943256,386.59971855793941,385.1658332104538,383.73911728970558,382.319534948561,380.90705051912227,379.50162851183069,378.10323361457552,376.71183069180665,375.32738478365172,373.94986110503748,372.57922504481633,371.21544216489622]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Advanced",{"$f":" ((L99 * L301 * AT45 * (L200 * 1 + L261) +L220) * 1000 / (L120 * 8760)) + L240 + 0-L295","v":156.17637360124721},{"$f":" ((M99 * M301 * AV45 * (M200 * 1 + M261) +M220) * 1000 / (M120 * 8760)) + M240 + 0-M295","v":144.99286478764441},134.78904609532069,124.70076304452012,114.7280156352428,104.87080386748865,95.12912774125769,85.502987256549929,75.992382413365377,66.597313211704019,57.317779651565822,{"$f":" ((W99 * W301 * $N$53 * (W200 * 1 + W261) +W220) * 1000 / (W120 * 8760)) + W240 + 0","v":48.382490184329171},48.233364649562276,48.08498474246921,47.937346734911614,47.790446917391797,47.644281598959594,47.498847107119538,47.354139787738696,47.210156004954747,47.066892141084715,46.924344596534048,46.782509789706126,46.641384156912345,46.500964152282528,46.361246247675858,46.222226932592235,46.083902714084019,45.946270116668352,45.809325682239759,45.673065969983305,45.537487556288141]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Moderate",{"$f":" ((L100 * L302 * AT44 * (L201 * 1 + L262) +L221) * 1000 / (L121 * 8760)) + L241 + 0-L296","v":156.17637360124721},{"$f":" ((M100 * M302 * AV44 * (M201 * 1 + M262) +M221) * 1000 / (M121 * 8760)) + M241 + 0-M296","v":151.49546207008729},147.25643745872409,142.98697755864643,138.73840961300243,134.51073362179324,130.30394958501881,126.11805750267911,121.95305737477518,117.808949201305,113.68573298226953,{"$f":" ((W100 * W302 * $N$61 * (W201 * 1 + W262) +W221) * 1000 / (W121 * 8760)) + W241 + 0","v":109.78830833516336},109.38119069310454,108.97610863925604,108.57305199567676,108.17201063531539,107.77297448175584,107.37593350896407,106.98087774103625,106.58779725194809,106.19668216530536,105.80752265409582,105.42030894044235,105.03503129535716,104.65168003849737,104.27024553792191,103.8907182098493,103.51308851841704,103.13734697544196,102.76348414018177,102.39149061909785,102.02135706561938]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Conservative",{"$f":" ((L101 * L303 * $N$55 * (L202 * 1 + L263) +L222) * 1000 / (L122 * 8760)) + L242 + 0-L297","v":156.17637360124721},155.56538757568683,154.95745648025419,154.35256504029871,153.75069805754302,153.15184040970112,152.55597705009842,151.96309300729374,151.37317338470302,150.78620336022533,150.20216818586999,{"$f":" ((W101 * W303 * $N$55 * (W202 * 1 + W263) +W222) * 1000 / (W122 * 8760)) + W242 + 0","v":149.62105318738648},149.04284376389535,148.46752538752168,147.89508360302986,147.32550402746051,146.758772349769,146.19487433046598,145.63379580125942,145.07552266469895,144.52004089382129,143.96733653179797,143.41739569158474,142.87020455557266,142.3257493752406,141.7840164708102,141.24499223090194,140.70866311219328,140.17501563907808,139.6440364033285,139.11571206375766,138.59002934588469]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Advanced",{"$f":" ((L99 * L301 * AT45 * (L203 * 1 + L264) +L223) * 1000 / (L123 * 8760)) + L243 + 0-L295","v":416.83983573995528},{"$f":" ((M99 * M301 * AV45 * (M203 * 1 + M264) +M223) * 1000 / (M123 * 8760)) + M243 + 0-M295","v":382.47513961815866},350.68663388476136,319.23282237848491,288.11370509932937,257.32928204729467,226.87955322238085,196.76451862458791,166.98417825391581,137.5385321103646,108.42758019393425,{"$f":" ((W99 * W301 * $N$53 * (W203 * 1 + W264) +W223) * 1000 / (W123 * 8760)) + W243 + 0","v":80.055981641239114},79.794454377493295,79.534234750066176,79.27531622077619,79.01769228413265,78.761356467172362,78.506302329296815,78.252523462110716,78.00001348926051,77.748766066274555,77.498774880403545,77.250033650461859,77.002536126669924,76.756276090496939,76.511247354504803,76.267443762192613,76.024859187842026,75.783487536363154,75.543322743141701,75.304358773886349,75.06658962447726]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Moderate",{"$f":" ((L100 * L302 * AT44 * (L204 * 1 + L265) +L224) * 1000 / (L124 * 8760)) + L244 + 0-L296","v":416.83983573995528},{"$f":" ((M100 * M302 * AV44 * (M204 * 1 + M265) +M224) * 1000 / (M124 * 8760)) + M244 + 0-M296","v":407.24572117994546},398.65117066025027,390.09680844739859,381.58263454139023,373.10864894222533,364.67485164990387,356.28124266442586,347.92782198579118,339.61458961399995,331.34154554905206,{"$f":" ((W100 * W302 * $N$61 * (W204 * 1 + W265) +W224) * 1000 / (W124 * 8760)) + W244 + 0","v":323.84702983678011},322.66774900084317,321.49436456908586,320.32684705948736,319.16516713743687,318.00929561499663,316.85920345016854,315.71486174616467,314.57624175068077,313.44331485517426,312.31605259414539,311.19442664442153,310.07840882444634,308.96797109357107,307.86308555135014,306.76372443684028,305.66986012790301,304.58146514051043,303.4985121280547,302.42097388066139,301.34882332450502]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Conservative",{"$f":" ((L101 * L303 * $N$55 * (L205 * 1 + L266) +L225) * 1000 / (L125 * 8760)) + L245 + 0-L297","v":416.83983573995528},415.25474980655957,413.67758930283077,412.10831460162063,410.54688627391658,408.99326508785106,407.4474120077158,405.90928819298125,404.37885499732039,402.85607396763783,401.34090684310365,{"$f":" ((W101 * W303 * $N$55 * (W205 * 1 + W266) +W225) * 1000 / (W125 * 8760)) + W245 + 0","v":399.83331555419221},398.33326222172531,396.84070915592071,395.35561885544519,393.87795400647195,392.40767748174358,390.94475233963897,389.48914182324478,388.04080935943256,386.59971855793941,385.1658332104538,383.73911728970558,382.319534948561,380.90705051912227,379.50162851183069,378.10323361457552,376.71183069180665,375.32738478365172,373.94986110503748,372.57922504481633,371.21544216489622]
[]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Additional Factors",null,"Tax Credit","10 year CRF - Advanced",0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559]
[null,null,null,null,null,null,null,null,null,null,"10 year CRF - Moderate",0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559]
[null,null,null,null,null,null,null,null,null,null,"10 year CRF - Conservative",0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559]
[null,null,null,null,null,null,null,null,null,null,"ITC Schedule",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"PTC Schedule",1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"PTC - Advanced",{"$f":"L$294*('WACC Calc'!$C$1018/(1-L$89)*L99/L290)","v":0},{"$f":"M$294*('WACC Calc'!$C$1018/(1-M$89)*M99/M290)","v":0},{"$f":"N$294*('WACC Calc'!$C$1018/(1-N$89)*N99/N290)","v":0},{"$f":"O$294*('WACC Calc'!$C$1018/(1-O$89)*O99/O290)","v":0},{"$f":"P$294*('WACC Calc'!$C$1018/(1-P$89)*P99/P290)","v":0},{"$f":"Q$294*('WACC Calc'!$C$1018/(1-Q$89)*Q99/Q290)","v":0},{"$f":"R$294*('WACC Calc'!$C$1018/(1-R$89)*R99/R290)","v":0},{"$f":"S$294*('WACC Calc'!$C$1018/(1-T$89)*T97/S290)","v":0},{"$f":"T$294*('WACC Calc'!$C$1018/(1-U$89)*U97/T290)","v":0},{"$f":"U$294*('WACC Calc'!$C$1018/(1-V$89)*V97/U290)","v":0},{"$f":"V$294*('WACC Calc'!$C$1018/(1-W$89)*W97/V290)","v":0},{"$f":"W$294*('WACC Calc'!$C$1018/(1-X$89)*X97/W290)","v":0},{"$f":"X$294*('WACC Calc'!$C$1018/(1-Y$89)*Y97/X290)","v":0},{"$f":"Y$294*('WACC Calc'!$C$1018/(1-Z$89)*Z97/Y290)","v":0},{"$f":"Z$294*('WACC Calc'!$C$1018/(1-AA$89)*AA97/Z290)","v":0},{"$f":"AA$294*('WACC Calc'!$C$1018/(1-AB$89)*AB97/AA290)","v":0},{"$f":"AB$294*('WACC Calc'!$C$1018/(1-AC$89)*AC97/AB290)","v":0},{"$f":"AC$294*('WACC Calc'!$C$1018/(1-AD$89)*AD97/AC290)","v":0},{"$f":"AD$294*('WACC Calc'!$C$1018/(1-AE$89)*AE97/AD290)","v":0},{"$f":"AE$294*('WACC Calc'!$C$1018/(1-AF$89)*AF97/AE290)","v":0},{"$f":"AF$294*('WACC Calc'!$C$1018/(1-AG$89)*AG97/AF290)","v":0},{"$f":"AG$294*('WACC Calc'!$C$1018/(1-AH$89)*AH97/AG290)","v":0},{"$f":"AH$294*('WACC Calc'!$C$1018/(1-AI$89)*AI97/AH290)","v":0},{"$f":"AI$294*('WACC Calc'!$C$1018/(1-AJ$89)*AJ97/AI290)","v":0},{"$f":"AJ$294*('WACC Calc'!$C$1018/(1-AK$89)*AK97/AJ290)","v":0},{"$f":"AK$294*('WACC Calc'!$C$1018/(1-AL$89)*AL97/AK290)","v":0},{"$f":"AL$294*('WACC Calc'!$C$1018/(1-AM$89)*AM97/AL290)","v":0},{"$f":"AM$294*('WACC Calc'!$C$1018/(1-AN$89)*AN97/AM290)","v":0},{"$f":"AN$294*('WACC Calc'!$C$1018/(1-AO$89)*AO97/AN290)","v":0},{"$f":"AO$294*('WACC Calc'!$C$1018/(1-AP$89)*AP97/AO290)","v":0},{"$f":"AP$294*('WACC Calc'!$C$1018/(1-AQ$89)*AQ97/AP290)","v":0},{"$f":"AQ$294*('WACC Calc'!$C$1018/(1-AR$89)*AR97/AQ290)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"PTC - Moderate",{"$f":"L$294*('WACC Calc'!$C$1018/(1-L$89)*L100/L291)","v":0},{"$f":"M$294*('WACC Calc'!$C$1018/(1-M$89)*M100/M291)","v":0},{"$f":"N$294*('WACC Calc'!$C$1018/(1-N$89)*N100/N291)","v":0},{"$f":"O$294*('WACC Calc'!$C$1018/(1-O$89)*O100/O291)","v":0},{"$f":"P$294*('WACC Calc'!$C$1018/(1-P$89)*P100/P291)","v":0},{"$f":"Q$294*('WACC Calc'!$C$1018/(1-Q$89)*Q100/Q291)","v":0},{"$f":"R$294*('WACC Calc'!$C$1018/(1-R$89)*R100/R291)","v":0},{"$f":"S$294*('WACC Calc'!$C$1018/(1-T$89)*T98/S291)","v":0},{"$f":"T$294*('WACC Calc'!$C$1018/(1-U$89)*U98/T291)","v":0},{"$f":"U$294*('WACC Calc'!$C$1018/(1-V$89)*V98/U291)","v":0},{"$f":"V$294*('WACC Calc'!$C$1018/(1-W$89)*W98/V291)","v":0},{"$f":"W$294*('WACC Calc'!$C$1018/(1-X$89)*X98/W291)","v":0},{"$f":"X$294*('WACC Calc'!$C$1018/(1-Y$89)*Y98/X291)","v":0},{"$f":"Y$294*('WACC Calc'!$C$1018/(1-Z$89)*Z98/Y291)","v":0},{"$f":"Z$294*('WACC Calc'!$C$1018/(1-AA$89)*AA98/Z291)","v":0},{"$f":"AA$294*('WACC Calc'!$C$1018/(1-AB$89)*AB98/AA291)","v":0},{"$f":"AB$294*('WACC Calc'!$C$1018/(1-AC$89)*AC98/AB291)","v":0},{"$f":"AC$294*('WACC Calc'!$C$1018/(1-AD$89)*AD98/AC291)","v":0},{"$f":"AD$294*('WACC Calc'!$C$1018/(1-AE$89)*AE98/AD291)","v":0},{"$f":"AE$294*('WACC Calc'!$C$1018/(1-AF$89)*AF98/AE291)","v":0},{"$f":"AF$294*('WACC Calc'!$C$1018/(1-AG$89)*AG98/AF291)","v":0},{"$f":"AG$294*('WACC Calc'!$C$1018/(1-AH$89)*AH98/AG291)","v":0},{"$f":"AH$294*('WACC Calc'!$C$1018/(1-AI$89)*AI98/AH291)","v":0},{"$f":"AI$294*('WACC Calc'!$C$1018/(1-AJ$89)*AJ98/AI291)","v":0},{"$f":"AJ$294*('WACC Calc'!$C$1018/(1-AK$89)*AK98/AJ291)","v":0},{"$f":"AK$294*('WACC Calc'!$C$1018/(1-AL$89)*AL98/AK291)","v":0},{"$f":"AL$294*('WACC Calc'!$C$1018/(1-AM$89)*AM98/AL291)","v":0},{"$f":"AM$294*('WACC Calc'!$C$1018/(1-AN$89)*AN98/AM291)","v":0},{"$f":"AN$294*('WACC Calc'!$C$1018/(1-AO$89)*AO98/AN291)","v":0},{"$f":"AO$294*('WACC Calc'!$C$1018/(1-AP$89)*AP98/AO291)","v":0},{"$f":"AP$294*('WACC Calc'!$C$1018/(1-AQ$89)*AQ98/AP291)","v":0},{"$f":"AQ$294*('WACC Calc'!$C$1018/(1-AR$89)*AR98/AQ291)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"PTC - Conservative",{"$f":"L$294*('WACC Calc'!$C$1018/(1-L$89)*L101/L292)","v":0},{"$f":"M$294*('WACC Calc'!$C$1018/(1-M$89)*M101/M292)","v":0},{"$f":"N$294*('WACC Calc'!$C$1018/(1-N$89)*N101/N292)","v":0},{"$f":"O$294*('WACC Calc'!$C$1018/(1-O$89)*O101/O292)","v":0},{"$f":"P$294*('WACC Calc'!$C$1018/(1-P$89)*P101/P292)","v":0},{"$f":"Q$294*('WACC Calc'!$C$1018/(1-Q$89)*Q101/Q292)","v":0},{"$f":"R$294*('WACC Calc'!$C$1018/(1-R$89)*R101/R292)","v":0},{"$f":"S$294*('WACC Calc'!$C$1018/(1-T$89)*T99/S292)","v":0},{"$f":"T$294*('WACC Calc'!$C$1018/(1-U$89)*U99/T292)","v":0},{"$f":"U$294*('WACC Calc'!$C$1018/(1-V$89)*V99/U292)","v":0},{"$f":"V$294*('WACC Calc'!$C$1018/(1-W$89)*W99/V292)","v":0},{"$f":"W$294*('WACC Calc'!$C$1018/(1-X$89)*X99/W292)","v":0},{"$f":"X$294*('WACC Calc'!$C$1018/(1-Y$89)*Y99/X292)","v":0},{"$f":"Y$294*('WACC Calc'!$C$1018/(1-Z$89)*Z99/Y292)","v":0},{"$f":"Z$294*('WACC Calc'!$C$1018/(1-AA$89)*AA99/Z292)","v":0},{"$f":"AA$294*('WACC Calc'!$C$1018/(1-AB$89)*AB99/AA292)","v":0},{"$f":"AB$294*('WACC Calc'!$C$1018/(1-AC$89)*AC99/AB292)","v":0},{"$f":"AC$294*('WACC Calc'!$C$1018/(1-AD$89)*AD99/AC292)","v":0},{"$f":"AD$294*('WACC Calc'!$C$1018/(1-AE$89)*AE99/AD292)","v":0},{"$f":"AE$294*('WACC Calc'!$C$1018/(1-AF$89)*AF99/AE292)","v":0},{"$f":"AF$294*('WACC Calc'!$C$1018/(1-AG$89)*AG99/AF292)","v":0},{"$f":"AG$294*('WACC Calc'!$C$1018/(1-AH$89)*AH99/AG292)","v":0},{"$f":"AH$294*('WACC Calc'!$C$1018/(1-AI$89)*AI99/AH292)","v":0},{"$f":"AI$294*('WACC Calc'!$C$1018/(1-AJ$89)*AJ99/AI292)","v":0},{"$f":"AJ$294*('WACC Calc'!$C$1018/(1-AK$89)*AK99/AJ292)","v":0},{"$f":"AK$294*('WACC Calc'!$C$1018/(1-AL$89)*AL99/AK292)","v":0},{"$f":"AL$294*('WACC Calc'!$C$1018/(1-AM$89)*AM99/AL292)","v":0},{"$f":"AM$294*('WACC Calc'!$C$1018/(1-AN$89)*AN99/AM292)","v":0},{"$f":"AN$294*('WACC Calc'!$C$1018/(1-AO$89)*AO99/AN292)","v":0},{"$f":"AO$294*('WACC Calc'!$C$1018/(1-AP$89)*AP99/AO292)","v":0},{"$f":"AP$294*('WACC Calc'!$C$1018/(1-AQ$89)*AQ99/AP292)","v":0},{"$f":"AQ$294*('WACC Calc'!$C$1018/(1-AR$89)*AR99/AQ292)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"PVD - Advanced",{"$f":"SUMPRODUCT($I$305:$I$310,L305:L310)","v":0.87867625504882363},0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363]
[null,null,null,null,null,null,null,null,null,null,"PVD - Moderate",{"$f":"SUMPRODUCT($I$305:$I$310,L312:L317)","v":0.87867625504882363},0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363]
[null,null,null,null,null,null,null,null,null,null,"PVD - Conservative",{"$f":"SUMPRODUCT($I$305:$I$310,L319:L324)","v":0.87867625504882363},0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363]
[null,null,null,null,null,null,null,null,null,null,"PFF - Advanced",{"$f":"(1-L$89*L298*(1-L$293/2)-L$293)/(1-L$89)","v":1.0420532345144531},1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531]
[null,null,null,null,null,null,null,null,null,null,"PFF - Moderate",{"$f":"(1-L$89*L299*(1-L$293/2)-L$293)/(1-L$89)","v":1.0420532345144531},1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531]
[null,null,null,null,null,null,null,null,null,null,"PFF - Conservative",{"$f":"(1-L$89*L300*(1-L$293/2)-L$293)/(1-L$89)","v":1.0420532345144531},1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531]
[null,null,null,null,null,null,null,null,"MACRS",null,"Year (Advanced)",2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,0.2,"Depreciation Factor",1,{"$f":"1/((1+L$93)*(1+L$72))^$K305","v":0.9540238286608006},0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,{"$f":"1/((1+V$93)*(1+V$72))^$K305","v":0.9540238286608006},0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,{"$f":"1/((1+AF$93)*(1+AF$72))^$K305","v":0.9540238286608006},0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006]
[null,null,null,null,null,null,null,null,0.32,null,2,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258]
[null,null,null,null,null,null,null,null,0.192,null,3,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116]
[null,null,null,null,null,null,null,null,0.1152,null,4,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118]
[null,null,null,null,null,null,null,null,0.1152,null,5,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081]
[null,null,null,null,null,null,null,null,5.7599999999999998E-2,null,6,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536]
[null,null,null,null,null,null,null,null,null,null,"Year (Moderate)",2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,null,1,{"$f":"1/((1+L$94)*(1+L$72))^$K312","v":0.9540238286608006},0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,{"$f":"1/((1+V$94)*(1+V$72))^$K312","v":0.9540238286608006},0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,{"$f":"1/((1+AF$94)*(1+AF$72))^$K312","v":0.9540238286608006},0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006]
[null,null,null,null,null,null,null,null,null,null,2,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258]
[null,null,null,null,null,null,null,null,null,null,3,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116]
[null,null,null,null,null,null,null,null,null,null,4,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118]
[null,null,null,null,null,null,null,null,null,null,5,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081]
[null,null,null,null,null,null,null,null,null,null,6,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536]
[null,null,null,null,null,null,null,null,null,null,"Year (Conservative)",2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,null,1,{"$f":"1/((1+L$95)*(1+L$72))^$K319","v":0.9540238286608006},0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,{"$f":"1/((1+V$95)*(1+V$72))^$K319","v":0.9540238286608006},0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,{"$f":"1/((1+AF$95)*(1+AF$72))^$K319","v":0.9540238286608006},0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006]
[null,null,null,null,null,null,null,null,null,null,2,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258]
[null,null,null,null,null,null,null,null,null,null,3,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116]
[null,null,null,null,null,null,null,null,null,null,4,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118]
[null,null,null,null,null,null,null,null,null,null,5,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081]
[null,null,null,null,null,null,null,null,null,null,6,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536]
[]
[]
[]
[null,null,"X",null,null,null,"Data Sources for Default Inputs"]
[]
[null,null,null,null,null,null,null,"Current Costs:"]
[null,null,null,null,null,null,null,"Available Capacity (GW)",null,null,null,"Williams, Colin F., Reed, Marshall J., Mariner, Robert H., DeAngelo, Jacob, Galanis, S. Peter, Jr., 2008"]
[null,null,null,null,null,null,null,"Net Capacity Factor (%)",null,null,null,"Pacificorp, August 2010. “Power Generation, Geothermal Resource Study.” Final Report, prepared by Black and Veatch. (p. 7-3)"]
[null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)",null,null,null,"DOE (2019). GeoVision: Harnessing the Heat Beneath Our Feet (Washington D.C.: U.S. Department of Energy)."]
[null,null,null,null,null,null,null,"Fixed Operating Expenses ($/kW-yr)",null,null,null,"DOE (2019). GeoVision: Harnessing the Heat Beneath Our Feet (Washington D.C.: U.S. Department of Energy)."]
[null,null,null,null,null,null,null,"Variable Operating Expenses ($/MWh)",null,null,null,"N/A"]
[null,null,null,null,null,null,null,"Grid Feature Cost ($/kW)",null,null,null,"N/A"]
[null,null,null,null,null,null,null,"Spur Line Cost ($/kW)",null,null,null,0]
[]
[null,null,null,null,null,null,null,"Future Projections Costs:"]
[null,null,null,null,null,null,null,"Net Capacity Factor (%)",null,null,null,"Pacificorp, August 2010. “Power Generation, Geothermal Resource Study.” Final Report, prepared by Black and Veatch. (p. 7-3)"]
[null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)",null,null,null,"DOE (2019). GeoVision: Harnessing the Heat Beneath Our Feet (Washington D.C.: U.S. Department of Energy)."]
[null,null,null,null,null,null,null,"Fixed Operating Expenses ($/kW-yr)",null,null,null,"DOE (2019). GeoVision: Harnessing the Heat Beneath Our Feet (Washington D.C.: U.S. Department of Energy)."]
[null,null,null,null,null,null,null,"Variable Operating Expenses ($/MWh)",null,null,null,"N/A"]
[null,null,null,null,null,null,null,"Grid Connection Cost ($/kW)",null,null,null,"N/A"]

{"sheet":"Hydropower","index":9,"n_rows":576,"n_cols":49,"rows_kept":576,"cut":false,"hidden":false,"merged":[[0,0,0,7],[6,6,6,19],[8,7,8,19],[32,9,32,13],[33,9,33,12],[10,7,30,7],[32,7,100,7],[71,9,100,9],[36,9,36,12],[44,9,44,12],[51,9,51,12],[53,12,54,12],[53,13,54,13],[45,9,45,12],[46,9,46,12],[48,9,48,12],[5,39,5,46],[16,39,16,48],[10,9,10,10],[12,9,12,16],[10,11,10,16],[33,39,33,48],[42,9,42,12],[43,9,43,12],[37,9,37,12],[38,9,38,12],[39,9,39,12],[40,9,40,12],[41,9,41,12],[34,9,34,12],[35,9,35,12],[49,9,49,12],[52,9,52,10],[47,9,47,12],[396,9,434,9],[438,7,476,7],[438,9,476,9],[105,6,105,19],[108,7,392,7],[108,9,146,9],[149,9,187,9],[190,9,228,9],[231,9,269,9],[272,9,310,9],[313,9,351,9],[354,9,392,9],[395,7,434,7],[480,7,518,7],[480,9,518,9],[562,11,562,26],[564,11,564,26],[565,11,565,26],[563,7,563,10],[562,7,562,10],[561,7,561,11],[559,6,559,19],[563,11,563,26],[534,9,554,9],[521,9,533,9],[575,7,575,10],[575,11,575,26],[571,7,571,10],[571,11,571,26],[572,7,572,10],[572,11,572,26],[573,7,573,10],[573,11,573,26],[569,7,569,10],[570,7,570,10],[568,11,568,26],[574,7,574,10],[574,11,574,26],[568,7,568,10],[566,7,566,10],[565,7,565,10],[564,7,564,10],[566,11,566,26],[567,7,567,10],[567,11,567,26],[17,20,17,26],[16,14,16,19],[16,10,16,13],[16,20,16,30],[17,27,17,28]]}
["Hydropower",null,null,null,null,null,null,null,null,null,null,"https://atb.nrel.gov/electricity/2021/hydropower"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inputs"]
[null,null,null,null,null,null,null,null,null,"Take me to: ",null,null,null,null,null,null,null,null,null,"Calculated"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of Projects: NSD"]
[null,"X",null,null,null,null,"Assumptions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All Head","0-3 ft","3-6 ft ","6-15 ft","15-30 ft","30-60 ft","60+ ft"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0-0.5",211933,32672,28386,112693,33040,4574,568]
[null,null,null,null,null,null,null,"*** NOTE: Hydropower project costs and performance parameters are location specific. Resouce data and cost comes from the ATB hydropower supply curve database",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0.5-1",8382,266,490,3323,3099,985,219]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1-5",6717,20,168,2764,2595,922,248]
[null,null,null,null,null,null,null,"Technology",null,"Basis Year:",null,2019,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5-10",796,0,12,247,342,160,35]
[null,null,null,null,null,null,null,null,null,"All values are given in 2019 U.S. dollars, using the Consumer Price Index (BLS, 2020) for dollar year conversions. Projections use an inflation assumption of 2.5% per year.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"10-30",382,0,6,69,202,78,27]
[null,null,null,null,null,null,null,null,null,"Hydropower",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"30+",82,0,4,27,23,22,6]
[null,null,null,null,null,null,null,null,null,"Reference plants are mid-range of resource categories.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All Capacity",228292,32958,29066,119123,39301,6741,1103]
[null,null,null,null,null,null,null,null,null,"Note: 30+ represents head >= 30 ft; similarly 10+ represents capacity >= 10 MW."]
[null,null,null,null,null,null,null,null,null,"           Lock = Navigation dams with locks; Lake = Non-Lock Dams; Description based on range of LCOE"]
[null,null,null,null,null,null,null,null,null,null,"Resource Characteristics Ranges",null,null,null,"Representative Technology",null,null,null,null,null,"Representative Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sum of Capacity in Megawatts"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Initial Capital Cost Compoents",null,null,null,null,null,null,"Overnight Capital Cost Compoents"]
[null,null,null,null,null,null,null,null,null,"Plants","Head (feet)","Capacity (MW)","Design","Description","Flow (cfs)","Head (ft)","Water Conv. Length (ft)","Dist. to Substation (mi)","Capacity (MW)","Capacity Factor","Site Preparation ($/kW)","Water Conveyance  ($/kW)","Electro-Mechanical ($/kW)","Powerhouse ($/kW)","Elec. Infrastructure ($/kW)","Eng. & Const. Mgt ($/kW)","Env. Mitigation ($/kW)","Initial Capital Cost ($/kW)","Development ($/kW)","Overnight Capital Cost ($/kW)","Oper.&Maint. ($/kW)",null,null,null,null,null,null,null,null,null,"All Head","0-3 ft","3-6 ft ","6-15 ft","15-30 ft","30-60 ft","60+ ft","Max","Min"]
[null,null,null,null,null,null,null,null,null,"NPD 1",null,null,"Lake","Low Cost",860.99999999999898,240,2400,6.13791846434436E-2,16.7114464103961,0.34319942420655802,142.89999999999901,602.77999999999804,517.09,595.59999999999695,0,162.07,185.83999999999901,2206.2799999999902,212.290621203434,2418.5706212034243,63.2597110717604,null,null,null,null,null,null,null,null,"0-0.5",16791.937215999998,836.62302299999999,1421.746768,8877.0576409999994,4521.7787740000003,968.27767700000004,166.45333299999999,0.49988199999999999,1.2999999999999999E-5]
[null,null,null,null,null,null,null,null,null,"NPD 2",null,null,"Lake","Medium Cost",999.99999999999898,140,2050,4.7371150490323102E-2,11.1304456882926,0.41420977456076002,61.909999999999599,2976.5499999999902,590.29999999999905,198.44999999999899,88.1099999999999,587.299999999997,391.52999999999798,4894.1499999999796,287.16475159190998,5181.3147515918899,76.047050948557796,null,null,null,null,null,null,null,null,"0.5-1",5769.9335129999999,172.87769800000001,340.38270899999998,2263.746416,2149.3430520000002,688.77938600000004,154.80425199999999,0.99982700000000002,0.50001799999999996]
[null,null,null,null,null,null,null,null,null,"NPD 3",null,null,"Lake","High Cost",1199.99999999999,79.000000000000298,1000,3.3725359596267997E-2,7.6994360164272901,0.33051498401435803,90.269999999998603,2507.8699999999699,855.74999999999102,352.56999999999101,63.709999999999802,580.52149998965695,387.02100001033,4837.7124999999396,302.45975049559701,5140.1722504955369,89.864192512069806,null,null,null,null,null,null,null,null,"1-5",13383.789289,23.645575000000001,346.34804600000001,5346.6879920000001,5177.7635110000001,1969.1815770000001,520.16258800000003,4.9964209999999998,1.0002960000000001]
[null,null,null,null,null,null,null,null,null,"NPD 4",null,null,"Lake","Very High Cost",599.99999999999898,50,900,0.29076054078407898,2.43048992418383,0.37667350169906,224.379999999999,6760.0499999999702,1286.5899999999999,511.20999999999702,102.59,1332.7170000135,888.47800000900099,11106.0150000225,518.90938390333497,11624.924383925836,151.50719637134199,null,null,null,null,null,null,null,null,"5-10",5474.0453649999999,0,62.159010000000002,1659.2588370000001,2389.735459,1114.7332759999999,248.158783,9.98203,5.0016639999999999]
[null,null,null,null,null,null,null,null,null,"NPD 5",null,null,"Lock","Low Cost",54000,22,376,1.8366522803280501E-2,90.483453755428897,0.44211161057158099,54.388783633130203,82.490857222259706,1229.22348006588,1623.35450666525,76.782966680304995,459.93884899390702,306.62589932927102,3832.8053425900098,128.25574602048599,3961.061088610496,29.432471403791901]
[null,null,null,null,null,null,null,null,null,"NPD 6",null,null,"Lock","Medium Cost",54000.000000000196,17,1125,3.6535178810039901,69.528874614072706,0.44211161057158099,250.99999999999901,1005.03,1493.4199999999901,2189.6999999999898,60.43,749.94150000899901,499.96100000599898,6249.4825000149904,209.12411892531901,6458.6066189403091,33.162841009426003]
[null,null,null,null,null,null,null,null,null,"NPD 7",null,null,"Lock","High Cost",36000.000000000102,11,1200,5.1778104312990498,24.175317621517799,0.611506631636345,526.15999999999894,1606.47,2523.5300000000002,3944.7399999999898,76.029999999999902,1301.54,867.68999999999801,10846.16,324.14059688994303,11170.300596889943,53.516162396439398]
[null,null,null,null,null,null,null,null,null,"NPD 8",null,null,"Lock","Very High Cost",5973,10,910,3.3254189328233999E-2,4.3265465561032004,0.30569669039990199,1597.8176518999501,3170.8158758463101,3171.0931094524399,3672.7166842460201,87.234527625972305,1754.95350656137,1169.97510171013,14624.606457342201,674.75302343678004,15299.359480778981,116.675727816302]
[null,null,null,null,null,null,null,null,null,"NSD 1","3-30","1-10",null,null,3000,15.7249337561,null,null,3.7174784778499999,0.65643515147099996,null,null,null,null,null,null,null,null,null,7627.9955585982752,121.26335248721291,null,null,null,null,null,null,null,null,"10-30",6243.5771839999998,0,88.825951000000003,933.75764000000004,3524.306689,1267.190977,429.49592699999999,29.950420999999999,10.004473000000001]
[null,null,null,null,null,null,null,null,null,"NSD 2","3-30","10+",null,null,30000,19.6142177511,null,null,44.1155403781,0.66194675971899997,null,null,null,null,null,null,null,null,null,6809.7011224147873,39.54140785185966,null,null,null,null,null,null,null,null,"30+",5568.0276400000002,0,287.78128400000003,1226.8666370000001,1701.259378,1804.3701160000001,547.750225,356.96346199999999,30.100441]
[null,null,null,null,null,null,null,null,null,"NSD 3","30+","1-10",null,null,12000,46.758280211699997,null,null,4.2541885285700003,0.62350185374800005,null,null,null,null,null,null,null,null,null,6669.710368699728,114.07701396087329,null,null,null,null,null,null,null,null,"All Capacity",53231.310207000002,1033.1462959999999,2547.2437679999998,20307.375163000001,19464.186862999999,7812.5330089999998,2066.825108,356.96346199999999,1.2999999999999999E-5]
[null,null,null,null,null,null,null,null,null,"NSD 4","30+ ","10+",null,null,27500,45.261369452399997,null,null,94.038886410800004,0.66455172830300002,null,null,null,null,null,null,null,null,null,6004.2548457143384,28.063629429825426,null,null,null,null,null,null,null,null,"Max",356.96346199999999,2.033671,135.951404,155.080219,143.10665299999999,356.96346199999999,164.54827399999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Min",1.2999999999999999E-5,1.2999999999999999E-5,1.1590000000000001E-3,2.0920000000000001E-3,6.3080000000000002E-3,1.5956000000000001E-2,9.6377000000000004E-2]
[null,null,null,null,null,null,null,"Finance",null,"Financial Assumptions:"]
[null,null,null,null,null,null,null,null,null,"Inflation Rate",null,null,null,{"$f":"L72","v":2.5000000000000001E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Weighted Average Capital Cost ($/kW)"]
[null,null,null,null,null,null,null,null,null,"Capital Recovery Period (Years)",null,null,null,{"$f":"S35","v":30},null,null,null,null,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All Head","0-3 ft","3-6 ft ","6-15 ft","15-30 ft","30-60 ft","60+ ft","Max","Min"]
[null,null,null,null,null,null,null,null,null,"Interest Rate Nominal - Moderate",null,null,null,{"$f":"L74","v":0.04},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0-0.5",8654.5570244499995,12308.2624003,9688.8533789899993,8712.3258174500006,7927.9425319399998,7191.91113554,6622.3893149300002,36967.731269999997,6266.2044660000001]
[null,null,null,null,null,null,null,null,null,"Calculated Interest Rate Real - Moderate",null,null,null,{"$f":"L77","v":1.4634146341463428E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0.5-1",7628.9673497800004,11031.2567088,8665.6076876099996,7861.8942726699997,7321.2260503300004,6749.7761815800004,6328.5411260700002,15758.02104,6043.9887820000004]
[null,null,null,null,null,null,null,null,null,"Interest During Construction  - Nominal",null,null,null,{"$f":"L79","v":0.04},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1-5",7086.7466360300004,11267.116474300001,8084.9202383399997,7513.3609102299997,6938.18240418,6385.8779275699999,5979.0777104700001,15364.17857,5633.8389630000001]
[null,null,null,null,null,null,null,null,null,"Rate of Return on Equity Nominal - Moderate",null,null,null,{"$f":"L81","v":0.1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5-10",6668.5181472800004,0,7803.6075948199996,7233.71115087,6595.1813173999999,6138.5678076100003,5691.9312293200001,7870.4712719999998,5552.2266499999996]
[null,null,null,null,null,null,null,null,null,"Calculated Rate of Return on Equity Real - Moderate",null,null,null,{"$f":"L84","v":7.317073170731736E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"10-30",6273.1326477599996,0,7549.1129309600001,6931.2847833100004,6279.2011196499998,5940.54030341,5509.8567592999998,7704.0883979999999,5353.6311040000001]
[null,null,null,null,null,null,null,null,null,"Debt Fraction - Moderate",null,null,null,{"$f":"L87","v":0.71899999999999997},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"30+",6024.6717010299999,0,7156.6976719800005,6751.3547556499998,5986.7939629499997,5604.5399446199999,5303.89419765,7431.1218209999997,5223.132732]
[null,null,null,null,null,null,null,null,null,"Tax Rate (Federal and State)",null,null,null,{"$f":"L89","v":0.25740000000000002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All Capacity",7390.5570244299997,12070.7507339,8927.3358570500004,7980.6720408700003,6965.8268171700001,6229.8816627699998,5746.1414332200002,36967.731269999997,5223.132732]
[null,null,null,null,null,null,null,null,null,"WACC Nominal - Moderate",null,null,null,{"$f":"L91","v":4.9457176000000005E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Max",36967.731269999997,36967.731269999997,14399.057119999999,12703.15324,10440.180549999999,8803.1351350000004,7253.3396759999996,"N/A","N/A"]
[null,null,null,null,null,null,null,null,null,"WACC Real - Moderate",null,null,null,{"$f":"L94","v":2.3860659512195292E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Min",5223.132732,8803.7619269999996,7048.6708159999998,6513.6018089999998,5787.762033,5384.1980329999997,5223.132732,"N/A","N/A"]
[null,null,null,null,null,null,null,null,null,"Depreciation Period",null,null,null,20]
[null,null,null,null,null,null,null,null,null,"Construction Finance Factor",null,null,null,{"$f":"SUMPRODUCT(K56:K58,L56:L58,M56:M58)+SUMPRODUCT(K56:K58,O56:O58,N56:N58)","v":1.0453484337525598}]
[null,null,null,null,null,null,null,null,null,"Present Value of Depreciation",null,null,null,{"$f":"SUMPRODUCT(K61:Z61,K63:Z63)+SUMPRODUCT(K66:O66,K68:O68)","v":0.63768254523121781}]
[null,null,null,null,null,null,null,null,null,"Project Finance Factor",null,null,null,{"$f":" (1 - N42 * N47) / (1 - N42)","v":1.1255864703171083}]
[null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Nominal - Moderate",null,null,null,{"$f":"L97","v":6.4649468490209014E-2}]
[null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Moderate",null,null,null,{"$f":"L100","v":4.7054796270746664E-2}]
[null,null,null,null,null,null,null,null,null,"Equity Premium During Construction",null,null,null,0.02]
[null,null,null,null,null,null,null,null,null,"Cost of equity during construction",null,null,null,{"$f":"N39+N51","v":0.12000000000000001}]
[null,null,null,null,null,null,null,null,null,"Construction Duration yrs",null,3]
[null,null,null,null,null,null,null,null,null,"Year","Capital","Accumulated","Percent of Leverage During Construction","Percent of Equity During Construction","Accumulated"]
[null,null,null,null,null,null,null,null,null,"Index","Fraction","Interest",null,null,"Equity Cost"]
[null,null,null,null,null,null,null,null,null,0,0.8,{"$f":"1+((1+N38)^(J56+0.5)-1)","v":1.019803902718557},0.8,{"$f":"1-M56","v":0.19999999999999996},{"$f":"1+((1+$N$52)^(J56+0.5)-1)","v":1.0583005244258363}]
[null,null,null,null,null,null,null,null,null,1,0.1,{"$f":"1+((1+N38)^(J57+0.5)-1)","v":1.0605960588272993},0.8,{"$f":"1-M57","v":0.19999999999999996},{"$f":"1+((1+$N$52)^(J57+0.5)-1)","v":1.1852965873569368}]
[null,null,null,null,null,null,null,null,null,2,0.1,{"$f":"1+((1+N38)^(J58+0.5)-1)","v":1.1030199011803914},0.8,0.19999999999999996,{"$f":"1+((1+$N$52)^(J58+0.5)-1)","v":1.3275321778397693}]
[]
[null,null,null,null,null,null,null,null,null,"MACRS yr",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16]
[null,null,null,null,null,null,null,null,null,"Depreciation",3.7499999999999999E-2,7.2190000000000004E-2,6.6769999999999996E-2,6.1769999999999999E-2,5.713E-2,5.2850000000000001E-2,4.888E-2,4.5220000000000003E-2,4.462E-2,4.4609999999999997E-2,4.462E-2,4.4609999999999997E-2,4.462E-2,4.4609999999999997E-2,4.462E-2,4.4609999999999997E-2]
[null,null,null,null,null,null,null,null,null,"Fraction"]
[null,null,null,null,null,null,null,null,null,"Depreciation",{"$f":"1/((1+$N$44)*(1+$N$34))^K60","v":0.95287356441879245},0.9079680297681747,0.86517873290350888,0.82440594308110093,0.78555462951172483,0.74853423986852119,0.71325848923302926,0.67964515898743949,0.64761590518433843,0.61709607594730331,0.5880145374767568,0.56030350825554487,0.53389840106781539,0.50873767246298329,0.48476267931392314,0.46191754213506192]
[null,null,null,null,null,null,null,null,null,"Factor"]
[null,null,null,null,null,null,null,null,null,"MACRS yr",17,18,19,20,21]
[null,null,null,null,null,null,null,null,null,"Depreciation",4.462E-2,4.4609999999999997E-2,4.462E-2,4.4609999999999997E-2,2.231E-2]
[null,null,null,null,null,null,null,null,null,"Fraction"]
[null,null,null,null,null,null,null,null,null,"Depreciation",{"$f":"1/((1+$N$44)*(1+$N$34))^K65","v":0.44014901484180424},{"$f":"1/((1+$N$44)*(1+$N$34))^L65","v":0.41940636064773001},{"$f":"1/((1+$N$44)*(1+$N$34))^M65","v":0.39964123381031608},{"$f":"1/((1+$N$44)*(1+$N$34))^N65","v":0.38080756694955992},{"$f":"1/((1+$N$44)*(1+$N$34))^O65","v":0.36286146367687516}]
[null,null,null,null,null,null,null,null,null,"Factor"]
[]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Assumptions","Inflation Rate",{"$f":"'WACC Calc'!F498","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!G498","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!H498","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!I498","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!J498","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!K498","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!L498","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!M498","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!N498","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!O498","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!P498","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Q498","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!R498","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!S498","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!T498","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!U498","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!V498","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!W498","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!X498","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Y498","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Z498","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AA498","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AB498","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AC498","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AD498","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AE498","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AF498","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AG498","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AH498","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AI498","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AJ498","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AK498","v":2.5000000000000001E-2}]
[null,null,null,null,null,null,null,null,null,null,"Interest Rate Nominal - Advanced",{"$f":"'WACC Calc'!F499","v":0.04},{"$f":"'WACC Calc'!G499","v":0.04},{"$f":"'WACC Calc'!H499","v":0.04},{"$f":"'WACC Calc'!I499","v":0.04},{"$f":"'WACC Calc'!J499","v":0.04},{"$f":"'WACC Calc'!K499","v":0.04},{"$f":"'WACC Calc'!L499","v":0.04},{"$f":"'WACC Calc'!M499","v":0.04},{"$f":"'WACC Calc'!N499","v":0.04},{"$f":"'WACC Calc'!O499","v":0.04},{"$f":"'WACC Calc'!P499","v":0.04},{"$f":"'WACC Calc'!Q499","v":0.04},{"$f":"'WACC Calc'!R499","v":0.04},{"$f":"'WACC Calc'!S499","v":0.04},{"$f":"'WACC Calc'!T499","v":0.04},{"$f":"'WACC Calc'!U499","v":0.04},{"$f":"'WACC Calc'!V499","v":0.04},{"$f":"'WACC Calc'!W499","v":0.04},{"$f":"'WACC Calc'!X499","v":0.04},{"$f":"'WACC Calc'!Y499","v":0.04},{"$f":"'WACC Calc'!Z499","v":0.04},{"$f":"'WACC Calc'!AA499","v":0.04},{"$f":"'WACC Calc'!AB499","v":0.04},{"$f":"'WACC Calc'!AC499","v":0.04},{"$f":"'WACC Calc'!AD499","v":0.04},{"$f":"'WACC Calc'!AE499","v":0.04},{"$f":"'WACC Calc'!AF499","v":0.04},{"$f":"'WACC Calc'!AG499","v":0.04},{"$f":"'WACC Calc'!AH499","v":0.04},{"$f":"'WACC Calc'!AI499","v":0.04},{"$f":"'WACC Calc'!AJ499","v":0.04},{"$f":"'WACC Calc'!AK499","v":0.04}]
[null,null,null,null,null,null,null,null,null,null,"Interest Rate Nominal - Moderate",{"$f":"'WACC Calc'!F500","v":0.04},{"$f":"'WACC Calc'!G500","v":0.04},{"$f":"'WACC Calc'!H500","v":0.04},{"$f":"'WACC Calc'!I500","v":0.04},{"$f":"'WACC Calc'!J500","v":0.04},{"$f":"'WACC Calc'!K500","v":0.04},{"$f":"'WACC Calc'!L500","v":0.04},{"$f":"'WACC Calc'!M500","v":0.04},{"$f":"'WACC Calc'!N500","v":0.04},{"$f":"'WACC Calc'!O500","v":0.04},{"$f":"'WACC Calc'!P500","v":0.04},{"$f":"'WACC Calc'!Q500","v":0.04},{"$f":"'WACC Calc'!R500","v":0.04},{"$f":"'WACC Calc'!S500","v":0.04},{"$f":"'WACC Calc'!T500","v":0.04},{"$f":"'WACC Calc'!U500","v":0.04},{"$f":"'WACC Calc'!V500","v":0.04},{"$f":"'WACC Calc'!W500","v":0.04},{"$f":"'WACC Calc'!X500","v":0.04},{"$f":"'WACC Calc'!Y500","v":0.04},{"$f":"'WACC Calc'!Z500","v":0.04},{"$f":"'WACC Calc'!AA500","v":0.04},{"$f":"'WACC Calc'!AB500","v":0.04},{"$f":"'WACC Calc'!AC500","v":0.04},{"$f":"'WACC Calc'!AD500","v":0.04},{"$f":"'WACC Calc'!AE500","v":0.04},{"$f":"'WACC Calc'!AF500","v":0.04},{"$f":"'WACC Calc'!AG500","v":0.04},{"$f":"'WACC Calc'!AH500","v":0.04},{"$f":"'WACC Calc'!AI500","v":0.04},{"$f":"'WACC Calc'!AJ500","v":0.04},{"$f":"'WACC Calc'!AK500","v":0.04}]
[null,null,null,null,null,null,null,null,null,null,"Interest Rate Nominal - Conservative",{"$f":"'WACC Calc'!F501","v":0.04},{"$f":"'WACC Calc'!G501","v":0.04},{"$f":"'WACC Calc'!H501","v":0.04},{"$f":"'WACC Calc'!I501","v":0.04},{"$f":"'WACC Calc'!J501","v":0.04},{"$f":"'WACC Calc'!K501","v":0.04},{"$f":"'WACC Calc'!L501","v":0.04},{"$f":"'WACC Calc'!M501","v":0.04},{"$f":"'WACC Calc'!N501","v":0.04},{"$f":"'WACC Calc'!O501","v":0.04},{"$f":"'WACC Calc'!P501","v":0.04},{"$f":"'WACC Calc'!Q501","v":0.04},{"$f":"'WACC Calc'!R501","v":0.04},{"$f":"'WACC Calc'!S501","v":0.04},{"$f":"'WACC Calc'!T501","v":0.04},{"$f":"'WACC Calc'!U501","v":0.04},{"$f":"'WACC Calc'!V501","v":0.04},{"$f":"'WACC Calc'!W501","v":0.04},{"$f":"'WACC Calc'!X501","v":0.04},{"$f":"'WACC Calc'!Y501","v":0.04},{"$f":"'WACC Calc'!Z501","v":0.04},{"$f":"'WACC Calc'!AA501","v":0.04},{"$f":"'WACC Calc'!AB501","v":0.04},{"$f":"'WACC Calc'!AC501","v":0.04},{"$f":"'WACC Calc'!AD501","v":0.04},{"$f":"'WACC Calc'!AE501","v":0.04},{"$f":"'WACC Calc'!AF501","v":0.04},{"$f":"'WACC Calc'!AG501","v":0.04},{"$f":"'WACC Calc'!AH501","v":0.04},{"$f":"'WACC Calc'!AI501","v":0.04},{"$f":"'WACC Calc'!AJ501","v":0.04},{"$f":"'WACC Calc'!AK501","v":0.04}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate Real - Advanced",{"$f":"'WACC Calc'!F502","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!G502","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!H502","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!I502","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!J502","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!K502","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!L502","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!M502","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!N502","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!O502","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!P502","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Q502","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!R502","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!S502","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!T502","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!U502","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!V502","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!W502","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!X502","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Y502","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Z502","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AA502","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AB502","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AC502","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AD502","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AE502","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AF502","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AG502","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AH502","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AI502","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AJ502","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AK502","v":1.4634146341463428E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate Real - Moderate",{"$f":"'WACC Calc'!F503","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!G503","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!H503","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!I503","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!J503","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!K503","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!L503","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!M503","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!N503","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!O503","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!P503","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Q503","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!R503","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!S503","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!T503","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!U503","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!V503","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!W503","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!X503","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Y503","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Z503","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AA503","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AB503","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AC503","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AD503","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AE503","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AF503","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AG503","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AH503","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AI503","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AJ503","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AK503","v":1.4634146341463428E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate Real - Conservative",{"$f":"'WACC Calc'!F504","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!G504","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!H504","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!I504","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!J504","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!K504","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!L504","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!M504","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!N504","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!O504","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!P504","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Q504","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!R504","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!S504","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!T504","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!U504","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!V504","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!W504","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!X504","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Y504","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Z504","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AA504","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AB504","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AC504","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AD504","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AE504","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AF504","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AG504","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AH504","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AI504","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AJ504","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AK504","v":1.4634146341463428E-2}]
[null,null,null,null,null,null,null,null,null,null,"Interest During Construction  - Nominal",{"$f":"'WACC Calc'!F505","v":0.04},{"$f":"'WACC Calc'!G505","v":0.04},{"$f":"'WACC Calc'!H505","v":0.04},{"$f":"'WACC Calc'!I505","v":0.04},{"$f":"'WACC Calc'!J505","v":0.04},{"$f":"'WACC Calc'!K505","v":0.04},{"$f":"'WACC Calc'!L505","v":0.04},{"$f":"'WACC Calc'!M505","v":0.04},{"$f":"'WACC Calc'!N505","v":0.04},{"$f":"'WACC Calc'!O505","v":0.04},{"$f":"'WACC Calc'!P505","v":0.04},{"$f":"'WACC Calc'!Q505","v":0.04},{"$f":"'WACC Calc'!R505","v":0.04},{"$f":"'WACC Calc'!S505","v":0.04},{"$f":"'WACC Calc'!T505","v":0.04},{"$f":"'WACC Calc'!U505","v":0.04},{"$f":"'WACC Calc'!V505","v":0.04},{"$f":"'WACC Calc'!W505","v":0.04},{"$f":"'WACC Calc'!X505","v":0.04},{"$f":"'WACC Calc'!Y505","v":0.04},{"$f":"'WACC Calc'!Z505","v":0.04},{"$f":"'WACC Calc'!AA505","v":0.04},{"$f":"'WACC Calc'!AB505","v":0.04},{"$f":"'WACC Calc'!AC505","v":0.04},{"$f":"'WACC Calc'!AD505","v":0.04},{"$f":"'WACC Calc'!AE505","v":0.04},{"$f":"'WACC Calc'!AF505","v":0.04},{"$f":"'WACC Calc'!AG505","v":0.04},{"$f":"'WACC Calc'!AH505","v":0.04},{"$f":"'WACC Calc'!AI505","v":0.04},{"$f":"'WACC Calc'!AJ505","v":0.04},{"$f":"'WACC Calc'!AK505","v":0.04}]
[null,null,null,null,null,null,null,null,null,null,"Rate of Return on Equity Nominal - Advanced",{"$f":"'WACC Calc'!F506","v":0.1},{"$f":"'WACC Calc'!G506","v":0.1},{"$f":"'WACC Calc'!H506","v":0.1},{"$f":"'WACC Calc'!I506","v":0.1},{"$f":"'WACC Calc'!J506","v":0.1},{"$f":"'WACC Calc'!K506","v":0.1},{"$f":"'WACC Calc'!L506","v":0.1},{"$f":"'WACC Calc'!M506","v":0.1},{"$f":"'WACC Calc'!N506","v":0.1},{"$f":"'WACC Calc'!O506","v":0.1},{"$f":"'WACC Calc'!P506","v":0.1},{"$f":"'WACC Calc'!Q506","v":0.1},{"$f":"'WACC Calc'!R506","v":0.1},{"$f":"'WACC Calc'!S506","v":0.1},{"$f":"'WACC Calc'!T506","v":0.1},{"$f":"'WACC Calc'!U506","v":0.1},{"$f":"'WACC Calc'!V506","v":0.1},{"$f":"'WACC Calc'!W506","v":0.1},{"$f":"'WACC Calc'!X506","v":0.1},{"$f":"'WACC Calc'!Y506","v":0.1},{"$f":"'WACC Calc'!Z506","v":0.1},{"$f":"'WACC Calc'!AA506","v":0.1},{"$f":"'WACC Calc'!AB506","v":0.1},{"$f":"'WACC Calc'!AC506","v":0.1},{"$f":"'WACC Calc'!AD506","v":0.1},{"$f":"'WACC Calc'!AE506","v":0.1},{"$f":"'WACC Calc'!AF506","v":0.1},{"$f":"'WACC Calc'!AG506","v":0.1},{"$f":"'WACC Calc'!AH506","v":0.1},{"$f":"'WACC Calc'!AI506","v":0.1},{"$f":"'WACC Calc'!AJ506","v":0.1},{"$f":"'WACC Calc'!AK506","v":0.1}]
[null,null,null,null,null,null,null,null,null,null,"Rate of Return on Equity Nominal - Moderate",{"$f":"'WACC Calc'!F507","v":0.1},{"$f":"'WACC Calc'!G507","v":0.1},{"$f":"'WACC Calc'!H507","v":0.1},{"$f":"'WACC Calc'!I507","v":0.1},{"$f":"'WACC Calc'!J507","v":0.1},{"$f":"'WACC Calc'!K507","v":0.1},{"$f":"'WACC Calc'!L507","v":0.1},{"$f":"'WACC Calc'!M507","v":0.1},{"$f":"'WACC Calc'!N507","v":0.1},{"$f":"'WACC Calc'!O507","v":0.1},{"$f":"'WACC Calc'!P507","v":0.1},{"$f":"'WACC Calc'!Q507","v":0.1},{"$f":"'WACC Calc'!R507","v":0.1},{"$f":"'WACC Calc'!S507","v":0.1},{"$f":"'WACC Calc'!T507","v":0.1},{"$f":"'WACC Calc'!U507","v":0.1},{"$f":"'WACC Calc'!V507","v":0.1},{"$f":"'WACC Calc'!W507","v":0.1},{"$f":"'WACC Calc'!X507","v":0.1},{"$f":"'WACC Calc'!Y507","v":0.1},{"$f":"'WACC Calc'!Z507","v":0.1},{"$f":"'WACC Calc'!AA507","v":0.1},{"$f":"'WACC Calc'!AB507","v":0.1},{"$f":"'WACC Calc'!AC507","v":0.1},{"$f":"'WACC Calc'!AD507","v":0.1},{"$f":"'WACC Calc'!AE507","v":0.1},{"$f":"'WACC Calc'!AF507","v":0.1},{"$f":"'WACC Calc'!AG507","v":0.1},{"$f":"'WACC Calc'!AH507","v":0.1},{"$f":"'WACC Calc'!AI507","v":0.1},{"$f":"'WACC Calc'!AJ507","v":0.1},{"$f":"'WACC Calc'!AK507","v":0.1}]
[null,null,null,null,null,null,null,null,null,null,"Rate of Return on Equity Nominal - Conservative",{"$f":"'WACC Calc'!F508","v":0.1},{"$f":"'WACC Calc'!G508","v":0.1},{"$f":"'WACC Calc'!H508","v":0.1},{"$f":"'WACC Calc'!I508","v":0.1},{"$f":"'WACC Calc'!J508","v":0.1},{"$f":"'WACC Calc'!K508","v":0.1},{"$f":"'WACC Calc'!L508","v":0.1},{"$f":"'WACC Calc'!M508","v":0.1},{"$f":"'WACC Calc'!N508","v":0.1},{"$f":"'WACC Calc'!O508","v":0.1},{"$f":"'WACC Calc'!P508","v":0.1},{"$f":"'WACC Calc'!Q508","v":0.1},{"$f":"'WACC Calc'!R508","v":0.1},{"$f":"'WACC Calc'!S508","v":0.1},{"$f":"'WACC Calc'!T508","v":0.1},{"$f":"'WACC Calc'!U508","v":0.1},{"$f":"'WACC Calc'!V508","v":0.1},{"$f":"'WACC Calc'!W508","v":0.1},{"$f":"'WACC Calc'!X508","v":0.1},{"$f":"'WACC Calc'!Y508","v":0.1},{"$f":"'WACC Calc'!Z508","v":0.1},{"$f":"'WACC Calc'!AA508","v":0.1},{"$f":"'WACC Calc'!AB508","v":0.1},{"$f":"'WACC Calc'!AC508","v":0.1},{"$f":"'WACC Calc'!AD508","v":0.1},{"$f":"'WACC Calc'!AE508","v":0.1},{"$f":"'WACC Calc'!AF508","v":0.1},{"$f":"'WACC Calc'!AG508","v":0.1},{"$f":"'WACC Calc'!AH508","v":0.1},{"$f":"'WACC Calc'!AI508","v":0.1},{"$f":"'WACC Calc'!AJ508","v":0.1},{"$f":"'WACC Calc'!AK508","v":0.1}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Rate of Return on Equity Real - Advanced",{"$f":"'WACC Calc'!F509","v":7.317073170731736E-2},{"$f":"'WACC Calc'!G509","v":7.317073170731736E-2},{"$f":"'WACC Calc'!H509","v":7.317073170731736E-2},{"$f":"'WACC Calc'!I509","v":7.317073170731736E-2},{"$f":"'WACC Calc'!J509","v":7.317073170731736E-2},{"$f":"'WACC Calc'!K509","v":7.317073170731736E-2},{"$f":"'WACC Calc'!L509","v":7.317073170731736E-2},{"$f":"'WACC Calc'!M509","v":7.317073170731736E-2},{"$f":"'WACC Calc'!N509","v":7.317073170731736E-2},{"$f":"'WACC Calc'!O509","v":7.317073170731736E-2},{"$f":"'WACC Calc'!P509","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Q509","v":7.317073170731736E-2},{"$f":"'WACC Calc'!R509","v":7.317073170731736E-2},{"$f":"'WACC Calc'!S509","v":7.317073170731736E-2},{"$f":"'WACC Calc'!T509","v":7.317073170731736E-2},{"$f":"'WACC Calc'!U509","v":7.317073170731736E-2},{"$f":"'WACC Calc'!V509","v":7.317073170731736E-2},{"$f":"'WACC Calc'!W509","v":7.317073170731736E-2},{"$f":"'WACC Calc'!X509","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Y509","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Z509","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AA509","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AB509","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AC509","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AD509","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AE509","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AF509","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AG509","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AH509","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AI509","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AJ509","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AK509","v":7.317073170731736E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Rate of Return on Equity Real - Moderate",{"$f":"'WACC Calc'!F510","v":7.317073170731736E-2},{"$f":"'WACC Calc'!G510","v":7.317073170731736E-2},{"$f":"'WACC Calc'!H510","v":7.317073170731736E-2},{"$f":"'WACC Calc'!I510","v":7.317073170731736E-2},{"$f":"'WACC Calc'!J510","v":7.317073170731736E-2},{"$f":"'WACC Calc'!K510","v":7.317073170731736E-2},{"$f":"'WACC Calc'!L510","v":7.317073170731736E-2},{"$f":"'WACC Calc'!M510","v":7.317073170731736E-2},{"$f":"'WACC Calc'!N510","v":7.317073170731736E-2},{"$f":"'WACC Calc'!O510","v":7.317073170731736E-2},{"$f":"'WACC Calc'!P510","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Q510","v":7.317073170731736E-2},{"$f":"'WACC Calc'!R510","v":7.317073170731736E-2},{"$f":"'WACC Calc'!S510","v":7.317073170731736E-2},{"$f":"'WACC Calc'!T510","v":7.317073170731736E-2},{"$f":"'WACC Calc'!U510","v":7.317073170731736E-2},{"$f":"'WACC Calc'!V510","v":7.317073170731736E-2},{"$f":"'WACC Calc'!W510","v":7.317073170731736E-2},{"$f":"'WACC Calc'!X510","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Y510","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Z510","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AA510","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AB510","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AC510","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AD510","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AE510","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AF510","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AG510","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AH510","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AI510","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AJ510","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AK510","v":7.317073170731736E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Rate of Return on Equity Real - Conservative",{"$f":"'WACC Calc'!F511","v":7.317073170731736E-2},{"$f":"'WACC Calc'!G511","v":7.317073170731736E-2},{"$f":"'WACC Calc'!H511","v":7.317073170731736E-2},{"$f":"'WACC Calc'!I511","v":7.317073170731736E-2},{"$f":"'WACC Calc'!J511","v":7.317073170731736E-2},{"$f":"'WACC Calc'!K511","v":7.317073170731736E-2},{"$f":"'WACC Calc'!L511","v":7.317073170731736E-2},{"$f":"'WACC Calc'!M511","v":7.317073170731736E-2},{"$f":"'WACC Calc'!N511","v":7.317073170731736E-2},{"$f":"'WACC Calc'!O511","v":7.317073170731736E-2},{"$f":"'WACC Calc'!P511","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Q511","v":7.317073170731736E-2},{"$f":"'WACC Calc'!R511","v":7.317073170731736E-2},{"$f":"'WACC Calc'!S511","v":7.317073170731736E-2},{"$f":"'WACC Calc'!T511","v":7.317073170731736E-2},{"$f":"'WACC Calc'!U511","v":7.317073170731736E-2},{"$f":"'WACC Calc'!V511","v":7.317073170731736E-2},{"$f":"'WACC Calc'!W511","v":7.317073170731736E-2},{"$f":"'WACC Calc'!X511","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Y511","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Z511","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AA511","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AB511","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AC511","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AD511","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AE511","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AF511","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AG511","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AH511","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AI511","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AJ511","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AK511","v":7.317073170731736E-2}]
[null,null,null,null,null,null,null,null,null,null,"Debt Fraction - Advanced",{"$f":"'WACC Calc'!F512","v":0.71899999999999997},{"$f":"'WACC Calc'!G512","v":0.71899999999999997},{"$f":"'WACC Calc'!H512","v":0.71899999999999997},{"$f":"'WACC Calc'!I512","v":0.71899999999999997},{"$f":"'WACC Calc'!J512","v":0.71899999999999997},{"$f":"'WACC Calc'!K512","v":0.71899999999999997},{"$f":"'WACC Calc'!L512","v":0.71899999999999997},{"$f":"'WACC Calc'!M512","v":0.71899999999999997},{"$f":"'WACC Calc'!N512","v":0.71899999999999997},{"$f":"'WACC Calc'!O512","v":0.71899999999999997},{"$f":"'WACC Calc'!P512","v":0.71899999999999997},{"$f":"'WACC Calc'!Q512","v":0.71899999999999997},{"$f":"'WACC Calc'!R512","v":0.71899999999999997},{"$f":"'WACC Calc'!S512","v":0.71899999999999997},{"$f":"'WACC Calc'!T512","v":0.71899999999999997},{"$f":"'WACC Calc'!U512","v":0.71899999999999997},{"$f":"'WACC Calc'!V512","v":0.71899999999999997},{"$f":"'WACC Calc'!W512","v":0.71899999999999997},{"$f":"'WACC Calc'!X512","v":0.71899999999999997},{"$f":"'WACC Calc'!Y512","v":0.71899999999999997},{"$f":"'WACC Calc'!Z512","v":0.71899999999999997},{"$f":"'WACC Calc'!AA512","v":0.71899999999999997},{"$f":"'WACC Calc'!AB512","v":0.71899999999999997},{"$f":"'WACC Calc'!AC512","v":0.71899999999999997},{"$f":"'WACC Calc'!AD512","v":0.71899999999999997},{"$f":"'WACC Calc'!AE512","v":0.71899999999999997},{"$f":"'WACC Calc'!AF512","v":0.71899999999999997},{"$f":"'WACC Calc'!AG512","v":0.71899999999999997},{"$f":"'WACC Calc'!AH512","v":0.71899999999999997},{"$f":"'WACC Calc'!AI512","v":0.71899999999999997},{"$f":"'WACC Calc'!AJ512","v":0.71899999999999997},{"$f":"'WACC Calc'!AK512","v":0.71899999999999997}]
[null,null,null,null,null,null,null,null,null,null,"Debt Fraction - Moderate",{"$f":"'WACC Calc'!F513","v":0.71899999999999997},{"$f":"'WACC Calc'!G513","v":0.71899999999999997},{"$f":"'WACC Calc'!H513","v":0.71899999999999997},{"$f":"'WACC Calc'!I513","v":0.71899999999999997},{"$f":"'WACC Calc'!J513","v":0.71899999999999997},{"$f":"'WACC Calc'!K513","v":0.71899999999999997},{"$f":"'WACC Calc'!L513","v":0.71899999999999997},{"$f":"'WACC Calc'!M513","v":0.71899999999999997},{"$f":"'WACC Calc'!N513","v":0.71899999999999997},{"$f":"'WACC Calc'!O513","v":0.71899999999999997},{"$f":"'WACC Calc'!P513","v":0.71899999999999997},{"$f":"'WACC Calc'!Q513","v":0.71899999999999997},{"$f":"'WACC Calc'!R513","v":0.71899999999999997},{"$f":"'WACC Calc'!S513","v":0.71899999999999997},{"$f":"'WACC Calc'!T513","v":0.71899999999999997},{"$f":"'WACC Calc'!U513","v":0.71899999999999997},{"$f":"'WACC Calc'!V513","v":0.71899999999999997},{"$f":"'WACC Calc'!W513","v":0.71899999999999997},{"$f":"'WACC Calc'!X513","v":0.71899999999999997},{"$f":"'WACC Calc'!Y513","v":0.71899999999999997},{"$f":"'WACC Calc'!Z513","v":0.71899999999999997},{"$f":"'WACC Calc'!AA513","v":0.71899999999999997},{"$f":"'WACC Calc'!AB513","v":0.71899999999999997},{"$f":"'WACC Calc'!AC513","v":0.71899999999999997},{"$f":"'WACC Calc'!AD513","v":0.71899999999999997},{"$f":"'WACC Calc'!AE513","v":0.71899999999999997},{"$f":"'WACC Calc'!AF513","v":0.71899999999999997},{"$f":"'WACC Calc'!AG513","v":0.71899999999999997},{"$f":"'WACC Calc'!AH513","v":0.71899999999999997},{"$f":"'WACC Calc'!AI513","v":0.71899999999999997},{"$f":"'WACC Calc'!AJ513","v":0.71899999999999997},{"$f":"'WACC Calc'!AK513","v":0.71899999999999997}]
[null,null,null,null,null,null,null,null,null,null,"Debt Fraction - Conservative",{"$f":"'WACC Calc'!F514","v":0.71899999999999997},{"$f":"'WACC Calc'!G514","v":0.71899999999999997},{"$f":"'WACC Calc'!H514","v":0.71899999999999997},{"$f":"'WACC Calc'!I514","v":0.71899999999999997},{"$f":"'WACC Calc'!J514","v":0.71899999999999997},{"$f":"'WACC Calc'!K514","v":0.71899999999999997},{"$f":"'WACC Calc'!L514","v":0.71899999999999997},{"$f":"'WACC Calc'!M514","v":0.71899999999999997},{"$f":"'WACC Calc'!N514","v":0.71899999999999997},{"$f":"'WACC Calc'!O514","v":0.71899999999999997},{"$f":"'WACC Calc'!P514","v":0.71899999999999997},{"$f":"'WACC Calc'!Q514","v":0.71899999999999997},{"$f":"'WACC Calc'!R514","v":0.71899999999999997},{"$f":"'WACC Calc'!S514","v":0.71899999999999997},{"$f":"'WACC Calc'!T514","v":0.71899999999999997},{"$f":"'WACC Calc'!U514","v":0.71899999999999997},{"$f":"'WACC Calc'!V514","v":0.71899999999999997},{"$f":"'WACC Calc'!W514","v":0.71899999999999997},{"$f":"'WACC Calc'!X514","v":0.71899999999999997},{"$f":"'WACC Calc'!Y514","v":0.71899999999999997},{"$f":"'WACC Calc'!Z514","v":0.71899999999999997},{"$f":"'WACC Calc'!AA514","v":0.71899999999999997},{"$f":"'WACC Calc'!AB514","v":0.71899999999999997},{"$f":"'WACC Calc'!AC514","v":0.71899999999999997},{"$f":"'WACC Calc'!AD514","v":0.71899999999999997},{"$f":"'WACC Calc'!AE514","v":0.71899999999999997},{"$f":"'WACC Calc'!AF514","v":0.71899999999999997},{"$f":"'WACC Calc'!AG514","v":0.71899999999999997},{"$f":"'WACC Calc'!AH514","v":0.71899999999999997},{"$f":"'WACC Calc'!AI514","v":0.71899999999999997},{"$f":"'WACC Calc'!AJ514","v":0.71899999999999997},{"$f":"'WACC Calc'!AK514","v":0.71899999999999997}]
[null,null,null,null,null,null,null,null,null,null,"Tax Rate (Federal and State)",{"$f":"'WACC Calc'!F515","v":0.25740000000000002},{"$f":"'WACC Calc'!G515","v":0.25740000000000002},{"$f":"'WACC Calc'!H515","v":0.25740000000000002},{"$f":"'WACC Calc'!I515","v":0.25740000000000002},{"$f":"'WACC Calc'!J515","v":0.25740000000000002},{"$f":"'WACC Calc'!K515","v":0.25740000000000002},{"$f":"'WACC Calc'!L515","v":0.25740000000000002},{"$f":"'WACC Calc'!M515","v":0.25740000000000002},{"$f":"'WACC Calc'!N515","v":0.25740000000000002},{"$f":"'WACC Calc'!O515","v":0.25740000000000002},{"$f":"'WACC Calc'!P515","v":0.25740000000000002},{"$f":"'WACC Calc'!Q515","v":0.25740000000000002},{"$f":"'WACC Calc'!R515","v":0.25740000000000002},{"$f":"'WACC Calc'!S515","v":0.25740000000000002},{"$f":"'WACC Calc'!T515","v":0.25740000000000002},{"$f":"'WACC Calc'!U515","v":0.25740000000000002},{"$f":"'WACC Calc'!V515","v":0.25740000000000002},{"$f":"'WACC Calc'!W515","v":0.25740000000000002},{"$f":"'WACC Calc'!X515","v":0.25740000000000002},{"$f":"'WACC Calc'!Y515","v":0.25740000000000002},{"$f":"'WACC Calc'!Z515","v":0.25740000000000002},{"$f":"'WACC Calc'!AA515","v":0.25740000000000002},{"$f":"'WACC Calc'!AB515","v":0.25740000000000002},{"$f":"'WACC Calc'!AC515","v":0.25740000000000002},{"$f":"'WACC Calc'!AD515","v":0.25740000000000002},{"$f":"'WACC Calc'!AE515","v":0.25740000000000002},{"$f":"'WACC Calc'!AF515","v":0.25740000000000002},{"$f":"'WACC Calc'!AG515","v":0.25740000000000002},{"$f":"'WACC Calc'!AH515","v":0.25740000000000002},{"$f":"'WACC Calc'!AI515","v":0.25740000000000002},{"$f":"'WACC Calc'!AJ515","v":0.25740000000000002},{"$f":"'WACC Calc'!AK515","v":0.25740000000000002}]
[null,null,null,null,null,null,null,null,null,null,"WACC Nominal - Advanced",{"$f":"'WACC Calc'!F516","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!G516","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!H516","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!I516","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!J516","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!K516","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!L516","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!M516","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!N516","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!O516","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!P516","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!Q516","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!R516","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!S516","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!T516","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!U516","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!V516","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!W516","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!X516","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!Y516","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!Z516","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!AA516","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!AB516","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!AC516","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!AD516","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!AE516","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!AF516","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!AG516","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!AH516","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!AI516","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!AJ516","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!AK516","v":4.9457176000000005E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Nominal - Moderate",{"$f":"'WACC Calc'!F517","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!G517","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!H517","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!I517","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!J517","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!K517","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!L517","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!M517","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!N517","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!O517","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!P517","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!Q517","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!R517","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!S517","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!T517","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!U517","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!V517","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!W517","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!X517","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!Y517","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!Z517","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!AA517","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!AB517","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!AC517","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!AD517","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!AE517","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!AF517","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!AG517","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!AH517","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!AI517","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!AJ517","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!AK517","v":4.9457176000000005E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Nominal - Conservative",{"$f":"'WACC Calc'!F518","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!G518","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!H518","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!I518","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!J518","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!K518","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!L518","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!M518","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!N518","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!O518","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!P518","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!Q518","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!R518","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!S518","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!T518","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!U518","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!V518","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!W518","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!X518","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!Y518","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!Z518","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!AA518","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!AB518","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!AC518","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!AD518","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!AE518","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!AF518","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!AG518","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!AH518","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!AI518","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!AJ518","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!AK518","v":4.9457176000000005E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Real - Advanced",{"$f":"'WACC Calc'!F519","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!G519","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!H519","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!I519","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!J519","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!K519","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!L519","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!M519","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!N519","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!O519","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!P519","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!Q519","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!R519","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!S519","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!T519","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!U519","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!V519","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!W519","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!X519","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!Y519","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!Z519","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!AA519","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!AB519","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!AC519","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!AD519","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!AE519","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!AF519","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!AG519","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!AH519","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!AI519","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!AJ519","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!AK519","v":2.3860659512195292E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Real - Moderate",{"$f":"'WACC Calc'!F520","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!G520","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!H520","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!I520","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!J520","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!K520","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!L520","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!M520","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!N520","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!O520","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!P520","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!Q520","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!R520","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!S520","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!T520","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!U520","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!V520","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!W520","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!X520","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!Y520","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!Z520","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!AA520","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!AB520","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!AC520","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!AD520","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!AE520","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!AF520","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!AG520","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!AH520","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!AI520","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!AJ520","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!AK520","v":2.3860659512195292E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Real - Conservative",{"$f":"'WACC Calc'!F521","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!G521","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!H521","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!I521","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!J521","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!K521","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!L521","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!M521","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!N521","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!O521","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!P521","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!Q521","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!R521","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!S521","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!T521","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!U521","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!V521","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!W521","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!X521","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!Y521","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!Z521","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!AA521","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!AB521","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!AC521","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!AD521","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!AE521","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!AF521","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!AG521","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!AH521","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!AI521","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!AJ521","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!AK521","v":2.3860659512195292E-2}]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Nominal - Advanced",{"$f":" L90 / (1 - (1 / (1 + L90)^$N$35))","v":6.4649468490209014E-2},6.4649468490209014E-2,6.4649468490209014E-2,6.4649468490209014E-2,6.4649468490209014E-2,6.4649468490209014E-2,6.4649468490209014E-2,6.4649468490209014E-2,6.4649468490209014E-2,6.4649468490209014E-2,6.4649468490209014E-2,6.4649468490209014E-2,6.4649468490209014E-2,6.4649468490209014E-2,6.4649468490209014E-2,6.4649468490209014E-2,6.4649468490209014E-2,6.4649468490209014E-2,6.4649468490209014E-2,6.4649468490209014E-2,6.4649468490209014E-2,6.4649468490209014E-2,6.4649468490209014E-2,6.4649468490209014E-2,6.4649468490209014E-2,6.4649468490209014E-2,6.4649468490209014E-2,6.4649468490209014E-2,6.4649468490209014E-2,6.4649468490209014E-2,6.4649468490209014E-2,6.4649468490209014E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Nominal - Moderate",{"$f":" L91 / (1 - (1 / (1 + L91)^$N$35))","v":6.4649468490209014E-2},6.4649468490209014E-2,6.4649468490209014E-2,6.4649468490209014E-2,6.4649468490209014E-2,6.4649468490209014E-2,6.4649468490209014E-2,6.4649468490209014E-2,6.4649468490209014E-2,6.4649468490209014E-2,6.4649468490209014E-2,6.4649468490209014E-2,6.4649468490209014E-2,6.4649468490209014E-2,6.4649468490209014E-2,6.4649468490209014E-2,6.4649468490209014E-2,6.4649468490209014E-2,6.4649468490209014E-2,6.4649468490209014E-2,6.4649468490209014E-2,6.4649468490209014E-2,6.4649468490209014E-2,6.4649468490209014E-2,6.4649468490209014E-2,6.4649468490209014E-2,6.4649468490209014E-2,6.4649468490209014E-2,6.4649468490209014E-2,6.4649468490209014E-2,6.4649468490209014E-2,6.4649468490209014E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Nominal - Conservative",{"$f":" L92 / (1 - (1 / (1 + L92)^$N$35))","v":6.4649468490209014E-2},6.4649468490209014E-2,6.4649468490209014E-2,6.4649468490209014E-2,6.4649468490209014E-2,6.4649468490209014E-2,6.4649468490209014E-2,6.4649468490209014E-2,6.4649468490209014E-2,6.4649468490209014E-2,6.4649468490209014E-2,6.4649468490209014E-2,6.4649468490209014E-2,6.4649468490209014E-2,6.4649468490209014E-2,6.4649468490209014E-2,6.4649468490209014E-2,6.4649468490209014E-2,6.4649468490209014E-2,6.4649468490209014E-2,6.4649468490209014E-2,6.4649468490209014E-2,6.4649468490209014E-2,6.4649468490209014E-2,6.4649468490209014E-2,6.4649468490209014E-2,6.4649468490209014E-2,6.4649468490209014E-2,6.4649468490209014E-2,6.4649468490209014E-2,6.4649468490209014E-2,6.4649468490209014E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Advanced",{"$f":" L93 / (1 - (1 / (1 + L93)^$N$35))","v":4.7054796270746664E-2},4.7054796270746664E-2,4.7054796270746664E-2,4.7054796270746664E-2,4.7054796270746664E-2,4.7054796270746664E-2,4.7054796270746664E-2,4.7054796270746664E-2,4.7054796270746664E-2,4.7054796270746664E-2,4.7054796270746664E-2,4.7054796270746664E-2,4.7054796270746664E-2,4.7054796270746664E-2,4.7054796270746664E-2,4.7054796270746664E-2,4.7054796270746664E-2,4.7054796270746664E-2,4.7054796270746664E-2,4.7054796270746664E-2,4.7054796270746664E-2,4.7054796270746664E-2,4.7054796270746664E-2,4.7054796270746664E-2,4.7054796270746664E-2,4.7054796270746664E-2,4.7054796270746664E-2,4.7054796270746664E-2,4.7054796270746664E-2,4.7054796270746664E-2,4.7054796270746664E-2,4.7054796270746664E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Moderate",{"$f":" L94 / (1 - (1 / (1 + L94)^$N$35))","v":4.7054796270746664E-2},4.7054796270746664E-2,4.7054796270746664E-2,4.7054796270746664E-2,4.7054796270746664E-2,4.7054796270746664E-2,4.7054796270746664E-2,4.7054796270746664E-2,4.7054796270746664E-2,4.7054796270746664E-2,4.7054796270746664E-2,4.7054796270746664E-2,4.7054796270746664E-2,4.7054796270746664E-2,4.7054796270746664E-2,4.7054796270746664E-2,4.7054796270746664E-2,4.7054796270746664E-2,4.7054796270746664E-2,4.7054796270746664E-2,4.7054796270746664E-2,4.7054796270746664E-2,4.7054796270746664E-2,4.7054796270746664E-2,4.7054796270746664E-2,4.7054796270746664E-2,4.7054796270746664E-2,4.7054796270746664E-2,4.7054796270746664E-2,4.7054796270746664E-2,4.7054796270746664E-2,4.7054796270746664E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Conservative",{"$f":" L95 / (1 - (1 / (1 + L95)^$N$35))","v":4.7054796270746664E-2},4.7054796270746664E-2,4.7054796270746664E-2,4.7054796270746664E-2,4.7054796270746664E-2,4.7054796270746664E-2,4.7054796270746664E-2,4.7054796270746664E-2,4.7054796270746664E-2,4.7054796270746664E-2,4.7054796270746664E-2,4.7054796270746664E-2,4.7054796270746664E-2,4.7054796270746664E-2,4.7054796270746664E-2,4.7054796270746664E-2,4.7054796270746664E-2,4.7054796270746664E-2,4.7054796270746664E-2,4.7054796270746664E-2,4.7054796270746664E-2,4.7054796270746664E-2,4.7054796270746664E-2,4.7054796270746664E-2,4.7054796270746664E-2,4.7054796270746664E-2,4.7054796270746664E-2,4.7054796270746664E-2,4.7054796270746664E-2,4.7054796270746664E-2,4.7054796270746664E-2,4.7054796270746664E-2]
[]
[]
[]
[]
[null,null,null,"X",null,null,"Future Projections"]
[null,null,null,null,null,null,null,null,null,null,null,"Basis Year"]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Techno-Economic Cost and Performance Parameters",null,"Net Capacity Factor (%)","NPD 1 - Advanced",0.34319942420655802,0.34319942420655802,0.34319942420655802,0.34319942420655802,0.34319942420655802,0.34319942420655802,0.34319942420655802,0.34319942420655802,0.34319942420655802,0.34319942420655802,0.34319942420655802,0.34319942420655802,0.34319942420655802,0.34319942420655802,0.34319942420655802,0.34319942420655802,0.34319942420655802,0.34319942420655802,0.34319942420655802,0.34319942420655802,0.34319942420655802,0.34319942420655802,0.34319942420655802,0.34319942420655802,0.34319942420655802,0.34319942420655802,0.34319942420655802,0.34319942420655802,0.34319942420655802,0.34319942420655802,0.34319942420655802,0.34319942420655802]
[null,null,null,null,null,null,null,null,null,null,"NPD 1 - Moderate",0.34319942420655802,0.34319942420655802,0.34319942420655802,0.34319942420655802,0.34319942420655802,0.34319942420655802,0.34319942420655802,0.34319942420655802,0.34319942420655802,0.34319942420655802,0.34319942420655802,0.34319942420655802,0.34319942420655802,0.34319942420655802,0.34319942420655802,0.34319942420655802,0.34319942420655802,0.34319942420655802,0.34319942420655802,0.34319942420655802,0.34319942420655802,0.34319942420655802,0.34319942420655802,0.34319942420655802,0.34319942420655802,0.34319942420655802,0.34319942420655802,0.34319942420655802,0.34319942420655802,0.34319942420655802,0.34319942420655802,0.34319942420655802]
[null,null,null,null,null,null,null,null,null,null,"NPD 1 - Conservative",0.34319942420655802,0.34319942420655802,0.34319942420655802,0.34319942420655802,0.34319942420655802,0.34319942420655802,0.34319942420655802,0.34319942420655802,0.34319942420655802,0.34319942420655802,0.34319942420655802,0.34319942420655802,0.34319942420655802,0.34319942420655802,0.34319942420655802,0.34319942420655802,0.34319942420655802,0.34319942420655802,0.34319942420655802,0.34319942420655802,0.34319942420655802,0.34319942420655802,0.34319942420655802,0.34319942420655802,0.34319942420655802,0.34319942420655802,0.34319942420655802,0.34319942420655802,0.34319942420655802,0.34319942420655802,0.34319942420655802,0.34319942420655802]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - Advanced",0.41420977456076002,0.41420977456076002,0.41420977456076002,0.41420977456076002,0.41420977456076002,0.41420977456076002,0.41420977456076002,0.41420977456076002,0.41420977456076002,0.41420977456076002,0.41420977456076002,0.37845847054284099,0.37845847054284099,0.37845847054284099,0.37845847054284099,0.37845847054284099,0.37845847054284099,0.37845847054284099,0.37845847054284099,0.37845847054284099,0.37845847054284099,0.37845847054284099,0.37845847054284099,0.37845847054284099,0.37845847054284099,0.37845847054284099,0.37845847054284099,0.37845847054284099,0.37845847054284099,0.37845847054284099,0.37845847054284099,0.37845847054284099]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - Moderate",0.41420977456076002,0.41420977456076002,0.41420977456076002,0.41420977456076002,0.41420977456076002,0.41420977456076002,0.41420977456076002,0.41420977456076002,0.41420977456076002,0.41420977456076002,0.41420977456076002,0.37845847054284099,0.37845847054284099,0.37845847054284099,0.37845847054284099,0.37845847054284099,0.37845847054284099,0.37845847054284099,0.37845847054284099,0.37845847054284099,0.37845847054284099,0.37845847054284099,0.37845847054284099,0.37845847054284099,0.37845847054284099,0.37845847054284099,0.37845847054284099,0.37845847054284099,0.37845847054284099,0.37845847054284099,0.37845847054284099,0.37845847054284099]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - Conservative",0.41420977456076002,0.41420977456076002,0.41420977456076002,0.41420977456076002,0.41420977456076002,0.41420977456076002,0.41420977456076002,0.41420977456076002,0.41420977456076002,0.41420977456076002,0.41420977456076002,0.41420977456076002,0.41420977456076002,0.41420977456076002,0.41420977456076002,0.41420977456076002,0.41420977456076002,0.41420977456076002,0.41420977456076002,0.41420977456076002,0.41420977456076002,0.41420977456076002,0.41420977456076002,0.41420977456076002,0.41420977456076002,0.41420977456076002,0.41420977456076002,0.41420977456076002,0.41420977456076002,0.41420977456076002,0.41420977456076002,0.41420977456076002]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - Advanced",0.33051498401435803,0.33051498401435803,0.33051498401435803,0.33051498401435803,0.33051498401435803,0.33051498401435803,0.33051498401435803,0.33051498401435803,0.33051498401435803,0.33051498401435803,0.33051498401435803,0.321074793190743,0.321074793190743,0.321074793190743,0.321074793190743,0.321074793190743,0.321074793190743,0.321074793190743,0.321074793190743,0.321074793190743,0.321074793190743,0.321074793190743,0.321074793190743,0.321074793190743,0.321074793190743,0.321074793190743,0.321074793190743,0.321074793190743,0.321074793190743,0.321074793190743,0.321074793190743,0.321074793190743]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - Moderate",0.33051498401435803,0.33051498401435803,0.33051498401435803,0.33051498401435803,0.33051498401435803,0.33051498401435803,0.33051498401435803,0.33051498401435803,0.33051498401435803,0.33051498401435803,0.33051498401435803,0.321074793190743,0.321074793190743,0.321074793190743,0.321074793190743,0.321074793190743,0.321074793190743,0.321074793190743,0.321074793190743,0.321074793190743,0.321074793190743,0.321074793190743,0.321074793190743,0.321074793190743,0.321074793190743,0.321074793190743,0.321074793190743,0.321074793190743,0.321074793190743,0.321074793190743,0.321074793190743,0.321074793190743]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - Conservative",0.33051498401435803,0.33051498401435803,0.33051498401435803,0.33051498401435803,0.33051498401435803,0.33051498401435803,0.33051498401435803,0.33051498401435803,0.33051498401435803,0.33051498401435803,0.33051498401435803,0.33051498401435803,0.33051498401435803,0.33051498401435803,0.33051498401435803,0.33051498401435803,0.33051498401435803,0.33051498401435803,0.33051498401435803,0.33051498401435803,0.33051498401435803,0.33051498401435803,0.33051498401435803,0.33051498401435803,0.33051498401435803,0.33051498401435803,0.33051498401435803,0.33051498401435803,0.33051498401435803,0.33051498401435803,0.33051498401435803,0.33051498401435803]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - Advanced",0.37667350169906,0.37667350169906,0.37667350169906,0.37667350169906,0.37667350169906,0.37667350169906,0.37667350169906,0.37667350169906,0.37667350169906,0.37667350169906,0.37667350169906,0.376669277679686,0.376669277679686,0.376669277679686,0.376669277679686,0.376669277679686,0.376669277679686,0.376669277679686,0.376669277679686,0.376669277679686,0.376669277679686,0.376669277679686,0.376669277679686,0.376669277679686,0.376669277679686,0.376669277679686,0.376669277679686,0.376669277679686,0.376669277679686,0.376669277679686,0.376669277679686,0.376669277679686]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - Moderate",0.37667350169906,0.37667350169906,0.37667350169906,0.37667350169906,0.37667350169906,0.37667350169906,0.37667350169906,0.37667350169906,0.37667350169906,0.37667350169906,0.37667350169906,0.376669277679686,0.376669277679686,0.376669277679686,0.376669277679686,0.376669277679686,0.376669277679686,0.376669277679686,0.376669277679686,0.376669277679686,0.376669277679686,0.376669277679686,0.376669277679686,0.376669277679686,0.376669277679686,0.376669277679686,0.376669277679686,0.376669277679686,0.376669277679686,0.376669277679686,0.376669277679686,0.376669277679686]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - Conservative",0.37667350169906,0.37667350169906,0.37667350169906,0.37667350169906,0.37667350169906,0.37667350169906,0.37667350169906,0.37667350169906,0.37667350169906,0.37667350169906,0.37667350169906,0.37667350169906,0.37667350169906,0.37667350169906,0.37667350169906,0.37667350169906,0.37667350169906,0.37667350169906,0.37667350169906,0.37667350169906,0.37667350169906,0.37667350169906,0.37667350169906,0.37667350169906,0.37667350169906,0.37667350169906,0.37667350169906,0.37667350169906,0.37667350169906,0.37667350169906,0.37667350169906,0.37667350169906]
[null,null,null,null,null,null,null,null,null,null,"NPD 5 - Advanced",0.44211161057158099,0.44211161057158099,0.44211161057158099,0.44211161057158099,0.44211161057158099,0.44211161057158099,0.44211161057158099,0.44211161057158099,0.44211161057158099,0.44211161057158099,0.44211161057158099,0.589432046700889,0.589432046700889,0.589432046700889,0.589432046700889,0.589432046700889,0.589432046700889,0.589432046700889,0.589432046700889,0.589432046700889,0.589432046700889,0.589432046700889,0.589432046700889,0.589432046700889,0.589432046700889,0.589432046700889,0.589432046700889,0.589432046700889,0.589432046700889,0.589432046700889,0.589432046700889,0.589432046700889]
[null,null,null,null,null,null,null,null,null,null,"NPD 5 - Moderate",0.44211161057158099,0.44211161057158099,0.44211161057158099,0.44211161057158099,0.44211161057158099,0.44211161057158099,0.44211161057158099,0.44211161057158099,0.44211161057158099,0.44211161057158099,0.44211161057158099,0.589432046700889,0.589432046700889,0.589432046700889,0.589432046700889,0.589432046700889,0.589432046700889,0.589432046700889,0.589432046700889,0.589432046700889,0.589432046700889,0.589432046700889,0.589432046700889,0.589432046700889,0.589432046700889,0.589432046700889,0.589432046700889,0.589432046700889,0.589432046700889,0.589432046700889,0.589432046700889,0.589432046700889]
[null,null,null,null,null,null,null,null,null,null,"NPD 5 - Conservative",0.44211161057158099,0.44211161057158099,0.44211161057158099,0.44211161057158099,0.44211161057158099,0.44211161057158099,0.44211161057158099,0.44211161057158099,0.44211161057158099,0.44211161057158099,0.44211161057158099,0.44211161057158099,0.44211161057158099,0.44211161057158099,0.44211161057158099,0.44211161057158099,0.44211161057158099,0.44211161057158099,0.44211161057158099,0.44211161057158099,0.44211161057158099,0.44211161057158099,0.44211161057158099,0.44211161057158099,0.44211161057158099,0.44211161057158099,0.44211161057158099,0.44211161057158099,0.44211161057158099,0.44211161057158099,0.44211161057158099,0.44211161057158099]
[null,null,null,null,null,null,null,null,null,null,"NPD 6 - Advanced",0.44211161057158099,0.44211161057158099,0.44211161057158099,0.44211161057158099,0.44211161057158099,0.44211161057158099,0.44211161057158099,0.44211161057158099,0.44211161057158099,0.44211161057158099,0.44211161057158099,0.589432046700889,0.589432046700889,0.589432046700889,0.589432046700889,0.589432046700889,0.589432046700889,0.589432046700889,0.589432046700889,0.589432046700889,0.589432046700889,0.589432046700889,0.589432046700889,0.589432046700889,0.589432046700889,0.589432046700889,0.589432046700889,0.589432046700889,0.589432046700889,0.589432046700889,0.589432046700889,0.589432046700889]
[null,null,null,null,null,null,null,null,null,null,"NPD 6 - Moderate",0.44211161057158099,0.44211161057158099,0.44211161057158099,0.44211161057158099,0.44211161057158099,0.44211161057158099,0.44211161057158099,0.44211161057158099,0.44211161057158099,0.44211161057158099,0.44211161057158099,0.589432046700889,0.589432046700889,0.589432046700889,0.589432046700889,0.589432046700889,0.589432046700889,0.589432046700889,0.589432046700889,0.589432046700889,0.589432046700889,0.589432046700889,0.589432046700889,0.589432046700889,0.589432046700889,0.589432046700889,0.589432046700889,0.589432046700889,0.589432046700889,0.589432046700889,0.589432046700889,0.589432046700889]
[null,null,null,null,null,null,null,null,null,null,"NPD 6 - Conservative",0.44211161057158099,0.44211161057158099,0.44211161057158099,0.44211161057158099,0.44211161057158099,0.44211161057158099,0.44211161057158099,0.44211161057158099,0.44211161057158099,0.44211161057158099,0.44211161057158099,0.44211161057158099,0.44211161057158099,0.44211161057158099,0.44211161057158099,0.44211161057158099,0.44211161057158099,0.44211161057158099,0.44211161057158099,0.44211161057158099,0.44211161057158099,0.44211161057158099,0.44211161057158099,0.44211161057158099,0.44211161057158099,0.44211161057158099,0.44211161057158099,0.44211161057158099,0.44211161057158099,0.44211161057158099,0.44211161057158099,0.44211161057158099]
[null,null,null,null,null,null,null,null,null,null,"NPD 7 - Advanced",0.611506631636345,0.611506631636345,0.611506631636345,0.611506631636345,0.611506631636345,0.611506631636345,0.611506631636345,0.611506631636345,0.611506631636345,0.611506631636345,0.611506631636345,0.63186451947371503,0.63186451947371503,0.63186451947371503,0.63186451947371503,0.63186451947371503,0.63186451947371503,0.63186451947371503,0.63186451947371503,0.63186451947371503,0.63186451947371503,0.63186451947371503,0.63186451947371503,0.63186451947371503,0.63186451947371503,0.63186451947371503,0.63186451947371503,0.63186451947371503,0.63186451947371503,0.63186451947371503,0.63186451947371503,0.63186451947371503]
[null,null,null,null,null,null,null,null,null,null,"NPD 7 - Moderate",0.611506631636345,0.611506631636345,0.611506631636345,0.611506631636345,0.611506631636345,0.611506631636345,0.611506631636345,0.611506631636345,0.611506631636345,0.611506631636345,0.611506631636345,0.63186451947371503,0.63186451947371503,0.63186451947371503,0.63186451947371503,0.63186451947371503,0.63186451947371503,0.63186451947371503,0.63186451947371503,0.63186451947371503,0.63186451947371503,0.63186451947371503,0.63186451947371503,0.63186451947371503,0.63186451947371503,0.63186451947371503,0.63186451947371503,0.63186451947371503,0.63186451947371503,0.63186451947371503,0.63186451947371503,0.63186451947371503]
[null,null,null,null,null,null,null,null,null,null,"NPD 7 - Conservative",0.611506631636345,0.611506631636345,0.611506631636345,0.611506631636345,0.611506631636345,0.611506631636345,0.611506631636345,0.611506631636345,0.611506631636345,0.611506631636345,0.611506631636345,0.611506631636345,0.611506631636345,0.611506631636345,0.611506631636345,0.611506631636345,0.611506631636345,0.611506631636345,0.611506631636345,0.611506631636345,0.611506631636345,0.611506631636345,0.611506631636345,0.611506631636345,0.611506631636345,0.611506631636345,0.611506631636345,0.611506631636345,0.611506631636345,0.611506631636345,0.611506631636345,0.611506631636345]
[null,null,null,null,null,null,null,null,null,null,"NPD 8 - Advanced",0.30569669039990199,0.30569669039990199,0.30569669039990199,0.30569669039990199,0.30569669039990199,0.30569669039990199,0.30569669039990199,0.30569669039990199,0.30569669039990199,0.30569669039990199,0.30569669039990199,0.37453835351804599,0.37453835351804599,0.37453835351804599,0.37453835351804599,0.37453835351804599,0.37453835351804599,0.37453835351804599,0.37453835351804599,0.37453835351804599,0.37453835351804599,0.37453835351804599,0.37453835351804599,0.37453835351804599,0.37453835351804599,0.37453835351804599,0.37453835351804599,0.37453835351804599,0.37453835351804599,0.37453835351804599,0.37453835351804599,0.37453835351804599]
[null,null,null,null,null,null,null,null,null,null,"NPD 8 - Moderate",0.30569669039990199,0.30569669039990199,0.30569669039990199,0.30569669039990199,0.30569669039990199,0.30569669039990199,0.30569669039990199,0.30569669039990199,0.30569669039990199,0.30569669039990199,0.30569669039990199,0.37453835351804599,0.37453835351804599,0.37453835351804599,0.37453835351804599,0.37453835351804599,0.37453835351804599,0.37453835351804599,0.37453835351804599,0.37453835351804599,0.37453835351804599,0.37453835351804599,0.37453835351804599,0.37453835351804599,0.37453835351804599,0.37453835351804599,0.37453835351804599,0.37453835351804599,0.37453835351804599,0.37453835351804599,0.37453835351804599,0.37453835351804599]
[null,null,null,null,null,null,null,null,null,null,"NPD 8 - Conservative",0.30569669039990199,0.30569669039990199,0.30569669039990199,0.30569669039990199,0.30569669039990199,0.30569669039990199,0.30569669039990199,0.30569669039990199,0.30569669039990199,0.30569669039990199,0.30569669039990199,0.30569669039990199,0.30569669039990199,0.30569669039990199,0.30569669039990199,0.30569669039990199,0.30569669039990199,0.30569669039990199,0.30569669039990199,0.30569669039990199,0.30569669039990199,0.30569669039990199,0.30569669039990199,0.30569669039990199,0.30569669039990199,0.30569669039990199,0.30569669039990199,0.30569669039990199,0.30569669039990199,0.30569669039990199,0.30569669039990199,0.30569669039990199]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - Advanced",0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - Moderate",0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - Conservative",0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - Advanced",0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - Moderate",0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - Conservative",0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - Advanced",0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - Moderate",0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - Conservative",0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - Advanced",0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - Moderate",0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - Conservative",0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002]
[]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Annual Energy Production (kWh/kW)","NPD 1 - Advanced",{"$f":"L109*8760","v":3006.4269560494481},3006.4269560494481,3006.4269560494481,3006.4269560494481,3006.4269560494481,3006.4269560494481,3006.4269560494481,3006.4269560494481,3006.4269560494481,3006.4269560494481,3006.4269560494481,3006.4269560494481,3006.4269560494481,3006.4269560494481,3006.4269560494481,3006.4269560494481,3006.4269560494481,3006.4269560494481,3006.4269560494481,3006.4269560494481,3006.4269560494481,3006.4269560494481,3006.4269560494481,3006.4269560494481,3006.4269560494481,3006.4269560494481,3006.4269560494481,3006.4269560494481,3006.4269560494481,3006.4269560494481,3006.4269560494481,3006.4269560494481]
[null,null,null,null,null,null,null,null,null,null,"NPD 1 - Moderate",{"$f":"L110*8760","v":3006.4269560494481},3006.4269560494481,3006.4269560494481,3006.4269560494481,3006.4269560494481,3006.4269560494481,3006.4269560494481,3006.4269560494481,3006.4269560494481,3006.4269560494481,3006.4269560494481,3006.4269560494481,3006.4269560494481,3006.4269560494481,3006.4269560494481,3006.4269560494481,3006.4269560494481,3006.4269560494481,3006.4269560494481,3006.4269560494481,3006.4269560494481,3006.4269560494481,3006.4269560494481,3006.4269560494481,3006.4269560494481,3006.4269560494481,3006.4269560494481,3006.4269560494481,3006.4269560494481,3006.4269560494481,3006.4269560494481,3006.4269560494481]
[null,null,null,null,null,null,null,null,null,null,"NPD 1 - Conservative",{"$f":"L111*8760","v":3006.4269560494481},3006.4269560494481,3006.4269560494481,3006.4269560494481,3006.4269560494481,3006.4269560494481,3006.4269560494481,3006.4269560494481,3006.4269560494481,3006.4269560494481,3006.4269560494481,3006.4269560494481,3006.4269560494481,3006.4269560494481,3006.4269560494481,3006.4269560494481,3006.4269560494481,3006.4269560494481,3006.4269560494481,3006.4269560494481,3006.4269560494481,3006.4269560494481,3006.4269560494481,3006.4269560494481,3006.4269560494481,3006.4269560494481,3006.4269560494481,3006.4269560494481,3006.4269560494481,3006.4269560494481,3006.4269560494481,3006.4269560494481]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - Advanced",{"$f":"L112*8760","v":3628.477625152258},3628.477625152258,3628.477625152258,3628.477625152258,3628.477625152258,3628.477625152258,3628.477625152258,3628.477625152258,3628.477625152258,3628.477625152258,3628.477625152258,3315.296201955287,3315.296201955287,3315.296201955287,3315.296201955287,3315.296201955287,3315.296201955287,3315.296201955287,3315.296201955287,3315.296201955287,3315.296201955287,3315.296201955287,3315.296201955287,3315.296201955287,3315.296201955287,3315.296201955287,3315.296201955287,3315.296201955287,3315.296201955287,3315.296201955287,3315.296201955287,3315.296201955287]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - Moderate",{"$f":"L113*8760","v":3628.477625152258},3628.477625152258,3628.477625152258,3628.477625152258,3628.477625152258,3628.477625152258,3628.477625152258,3628.477625152258,3628.477625152258,3628.477625152258,3628.477625152258,3315.296201955287,3315.296201955287,3315.296201955287,3315.296201955287,3315.296201955287,3315.296201955287,3315.296201955287,3315.296201955287,3315.296201955287,3315.296201955287,3315.296201955287,3315.296201955287,3315.296201955287,3315.296201955287,3315.296201955287,3315.296201955287,3315.296201955287,3315.296201955287,3315.296201955287,3315.296201955287,3315.296201955287]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - Conservative",{"$f":"L114*8760","v":3628.477625152258},3628.477625152258,3628.477625152258,3628.477625152258,3628.477625152258,3628.477625152258,3628.477625152258,3628.477625152258,3628.477625152258,3628.477625152258,3628.477625152258,3628.477625152258,3628.477625152258,3628.477625152258,3628.477625152258,3628.477625152258,3628.477625152258,3628.477625152258,3628.477625152258,3628.477625152258,3628.477625152258,3628.477625152258,3628.477625152258,3628.477625152258,3628.477625152258,3628.477625152258,3628.477625152258,3628.477625152258,3628.477625152258,3628.477625152258,3628.477625152258,3628.477625152258]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - Advanced",{"$f":"L115*8760","v":2895.3112599657761},2895.3112599657761,2895.3112599657761,2895.3112599657761,2895.3112599657761,2895.3112599657761,2895.3112599657761,2895.3112599657761,2895.3112599657761,2895.3112599657761,2895.3112599657761,2812.6151883509087,2812.6151883509087,2812.6151883509087,2812.6151883509087,2812.6151883509087,2812.6151883509087,2812.6151883509087,2812.6151883509087,2812.6151883509087,2812.6151883509087,2812.6151883509087,2812.6151883509087,2812.6151883509087,2812.6151883509087,2812.6151883509087,2812.6151883509087,2812.6151883509087,2812.6151883509087,2812.6151883509087,2812.6151883509087,2812.6151883509087]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - Moderate",{"$f":"L116*8760","v":2895.3112599657761},2895.3112599657761,2895.3112599657761,2895.3112599657761,2895.3112599657761,2895.3112599657761,2895.3112599657761,2895.3112599657761,2895.3112599657761,2895.3112599657761,2895.3112599657761,2812.6151883509087,2812.6151883509087,2812.6151883509087,2812.6151883509087,2812.6151883509087,2812.6151883509087,2812.6151883509087,2812.6151883509087,2812.6151883509087,2812.6151883509087,2812.6151883509087,2812.6151883509087,2812.6151883509087,2812.6151883509087,2812.6151883509087,2812.6151883509087,2812.6151883509087,2812.6151883509087,2812.6151883509087,2812.6151883509087,2812.6151883509087]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - Conservative",{"$f":"L117*8760","v":2895.3112599657761},2895.3112599657761,2895.3112599657761,2895.3112599657761,2895.3112599657761,2895.3112599657761,2895.3112599657761,2895.3112599657761,2895.3112599657761,2895.3112599657761,2895.3112599657761,2895.3112599657761,2895.3112599657761,2895.3112599657761,2895.3112599657761,2895.3112599657761,2895.3112599657761,2895.3112599657761,2895.3112599657761,2895.3112599657761,2895.3112599657761,2895.3112599657761,2895.3112599657761,2895.3112599657761,2895.3112599657761,2895.3112599657761,2895.3112599657761,2895.3112599657761,2895.3112599657761,2895.3112599657761,2895.3112599657761,2895.3112599657761]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - Advanced",{"$f":"L118*8760","v":3299.6598748837655},3299.6598748837655,3299.6598748837655,3299.6598748837655,3299.6598748837655,3299.6598748837655,3299.6598748837655,3299.6598748837655,3299.6598748837655,3299.6598748837655,3299.6598748837655,3299.6228724740495,3299.6228724740495,3299.6228724740495,3299.6228724740495,3299.6228724740495,3299.6228724740495,3299.6228724740495,3299.6228724740495,3299.6228724740495,3299.6228724740495,3299.6228724740495,3299.6228724740495,3299.6228724740495,3299.6228724740495,3299.6228724740495,3299.6228724740495,3299.6228724740495,3299.6228724740495,3299.6228724740495,3299.6228724740495,3299.6228724740495]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - Moderate",{"$f":"L119*8760","v":3299.6598748837655},3299.6598748837655,3299.6598748837655,3299.6598748837655,3299.6598748837655,3299.6598748837655,3299.6598748837655,3299.6598748837655,3299.6598748837655,3299.6598748837655,3299.6598748837655,3299.6228724740495,3299.6228724740495,3299.6228724740495,3299.6228724740495,3299.6228724740495,3299.6228724740495,3299.6228724740495,3299.6228724740495,3299.6228724740495,3299.6228724740495,3299.6228724740495,3299.6228724740495,3299.6228724740495,3299.6228724740495,3299.6228724740495,3299.6228724740495,3299.6228724740495,3299.6228724740495,3299.6228724740495,3299.6228724740495,3299.6228724740495]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - Conservative",{"$f":"L120*8760","v":3299.6598748837655},3299.6598748837655,3299.6598748837655,3299.6598748837655,3299.6598748837655,3299.6598748837655,3299.6598748837655,3299.6598748837655,3299.6598748837655,3299.6598748837655,3299.6598748837655,3299.6598748837655,3299.6598748837655,3299.6598748837655,3299.6598748837655,3299.6598748837655,3299.6598748837655,3299.6598748837655,3299.6598748837655,3299.6598748837655,3299.6598748837655,3299.6598748837655,3299.6598748837655,3299.6598748837655,3299.6598748837655,3299.6598748837655,3299.6598748837655,3299.6598748837655,3299.6598748837655,3299.6598748837655,3299.6598748837655,3299.6598748837655]
[null,null,null,null,null,null,null,null,null,null,"NPD 5 - Advanced",{"$f":"L121*8760","v":3872.8977086070495},3872.8977086070495,3872.8977086070495,3872.8977086070495,3872.8977086070495,3872.8977086070495,3872.8977086070495,3872.8977086070495,3872.8977086070495,3872.8977086070495,3872.8977086070495,5163.4247290997873,5163.4247290997873,5163.4247290997873,5163.4247290997873,5163.4247290997873,5163.4247290997873,5163.4247290997873,5163.4247290997873,5163.4247290997873,5163.4247290997873,5163.4247290997873,5163.4247290997873,5163.4247290997873,5163.4247290997873,5163.4247290997873,5163.4247290997873,5163.4247290997873,5163.4247290997873,5163.4247290997873,5163.4247290997873,5163.4247290997873]
[null,null,null,null,null,null,null,null,null,null,"NPD 5 - Moderate",{"$f":"L122*8760","v":3872.8977086070495},3872.8977086070495,3872.8977086070495,3872.8977086070495,3872.8977086070495,3872.8977086070495,3872.8977086070495,3872.8977086070495,3872.8977086070495,3872.8977086070495,3872.8977086070495,5163.4247290997873,5163.4247290997873,5163.4247290997873,5163.4247290997873,5163.4247290997873,5163.4247290997873,5163.4247290997873,5163.4247290997873,5163.4247290997873,5163.4247290997873,5163.4247290997873,5163.4247290997873,5163.4247290997873,5163.4247290997873,5163.4247290997873,5163.4247290997873,5163.4247290997873,5163.4247290997873,5163.4247290997873,5163.4247290997873,5163.4247290997873]
[null,null,null,null,null,null,null,null,null,null,"NPD 5 - Conservative",{"$f":"L123*8760","v":3872.8977086070495},3872.8977086070495,3872.8977086070495,3872.8977086070495,3872.8977086070495,3872.8977086070495,3872.8977086070495,3872.8977086070495,3872.8977086070495,3872.8977086070495,3872.8977086070495,3872.8977086070495,3872.8977086070495,3872.8977086070495,3872.8977086070495,3872.8977086070495,3872.8977086070495,3872.8977086070495,3872.8977086070495,3872.8977086070495,3872.8977086070495,3872.8977086070495,3872.8977086070495,3872.8977086070495,3872.8977086070495,3872.8977086070495,3872.8977086070495,3872.8977086070495,3872.8977086070495,3872.8977086070495,3872.8977086070495,3872.8977086070495]
[null,null,null,null,null,null,null,null,null,null,"NPD 6 - Advanced",{"$f":"L124*8760","v":3872.8977086070495},3872.8977086070495,3872.8977086070495,3872.8977086070495,3872.8977086070495,3872.8977086070495,3872.8977086070495,3872.8977086070495,3872.8977086070495,3872.8977086070495,3872.8977086070495,5163.4247290997873,5163.4247290997873,5163.4247290997873,5163.4247290997873,5163.4247290997873,5163.4247290997873,5163.4247290997873,5163.4247290997873,5163.4247290997873,5163.4247290997873,5163.4247290997873,5163.4247290997873,5163.4247290997873,5163.4247290997873,5163.4247290997873,5163.4247290997873,5163.4247290997873,5163.4247290997873,5163.4247290997873,5163.4247290997873,5163.4247290997873]
[null,null,null,null,null,null,null,null,null,null,"NPD 6 - Moderate",{"$f":"L125*8760","v":3872.8977086070495},3872.8977086070495,3872.8977086070495,3872.8977086070495,3872.8977086070495,3872.8977086070495,3872.8977086070495,3872.8977086070495,3872.8977086070495,3872.8977086070495,3872.8977086070495,5163.4247290997873,5163.4247290997873,5163.4247290997873,5163.4247290997873,5163.4247290997873,5163.4247290997873,5163.4247290997873,5163.4247290997873,5163.4247290997873,5163.4247290997873,5163.4247290997873,5163.4247290997873,5163.4247290997873,5163.4247290997873,5163.4247290997873,5163.4247290997873,5163.4247290997873,5163.4247290997873,5163.4247290997873,5163.4247290997873,5163.4247290997873]
[null,null,null,null,null,null,null,null,null,null,"NPD 6 - Conservative",{"$f":"L126*8760","v":3872.8977086070495},3872.8977086070495,3872.8977086070495,3872.8977086070495,3872.8977086070495,3872.8977086070495,3872.8977086070495,3872.8977086070495,3872.8977086070495,3872.8977086070495,3872.8977086070495,3872.8977086070495,3872.8977086070495,3872.8977086070495,3872.8977086070495,3872.8977086070495,3872.8977086070495,3872.8977086070495,3872.8977086070495,3872.8977086070495,3872.8977086070495,3872.8977086070495,3872.8977086070495,3872.8977086070495,3872.8977086070495,3872.8977086070495,3872.8977086070495,3872.8977086070495,3872.8977086070495,3872.8977086070495,3872.8977086070495,3872.8977086070495]
[null,null,null,null,null,null,null,null,null,null,"NPD 7 - Advanced",{"$f":"L127*8760","v":5356.7980931343818},5356.7980931343818,5356.7980931343818,5356.7980931343818,5356.7980931343818,5356.7980931343818,5356.7980931343818,5356.7980931343818,5356.7980931343818,5356.7980931343818,5356.7980931343818,5535.1331905897432,5535.1331905897432,5535.1331905897432,5535.1331905897432,5535.1331905897432,5535.1331905897432,5535.1331905897432,5535.1331905897432,5535.1331905897432,5535.1331905897432,5535.1331905897432,5535.1331905897432,5535.1331905897432,5535.1331905897432,5535.1331905897432,5535.1331905897432,5535.1331905897432,5535.1331905897432,5535.1331905897432,5535.1331905897432,5535.1331905897432]
[null,null,null,null,null,null,null,null,null,null,"NPD 7 - Moderate",{"$f":"L128*8760","v":5356.7980931343818},5356.7980931343818,5356.7980931343818,5356.7980931343818,5356.7980931343818,5356.7980931343818,5356.7980931343818,5356.7980931343818,5356.7980931343818,5356.7980931343818,5356.7980931343818,5535.1331905897432,5535.1331905897432,5535.1331905897432,5535.1331905897432,5535.1331905897432,5535.1331905897432,5535.1331905897432,5535.1331905897432,5535.1331905897432,5535.1331905897432,5535.1331905897432,5535.1331905897432,5535.1331905897432,5535.1331905897432,5535.1331905897432,5535.1331905897432,5535.1331905897432,5535.1331905897432,5535.1331905897432,5535.1331905897432,5535.1331905897432]
[null,null,null,null,null,null,null,null,null,null,"NPD 7 - Conservative",{"$f":"L129*8760","v":5356.7980931343818},5356.7980931343818,5356.7980931343818,5356.7980931343818,5356.7980931343818,5356.7980931343818,5356.7980931343818,5356.7980931343818,5356.7980931343818,5356.7980931343818,5356.7980931343818,5356.7980931343818,5356.7980931343818,5356.7980931343818,5356.7980931343818,5356.7980931343818,5356.7980931343818,5356.7980931343818,5356.7980931343818,5356.7980931343818,5356.7980931343818,5356.7980931343818,5356.7980931343818,5356.7980931343818,5356.7980931343818,5356.7980931343818,5356.7980931343818,5356.7980931343818,5356.7980931343818,5356.7980931343818,5356.7980931343818,5356.7980931343818]
[null,null,null,null,null,null,null,null,null,null,"NPD 8 - Advanced",{"$f":"L130*8760","v":2677.9030079031413},2677.9030079031413,2677.9030079031413,2677.9030079031413,2677.9030079031413,2677.9030079031413,2677.9030079031413,2677.9030079031413,2677.9030079031413,2677.9030079031413,2677.9030079031413,3280.9559768180829,3280.9559768180829,3280.9559768180829,3280.9559768180829,3280.9559768180829,3280.9559768180829,3280.9559768180829,3280.9559768180829,3280.9559768180829,3280.9559768180829,3280.9559768180829,3280.9559768180829,3280.9559768180829,3280.9559768180829,3280.9559768180829,3280.9559768180829,3280.9559768180829,3280.9559768180829,3280.9559768180829,3280.9559768180829,3280.9559768180829]
[null,null,null,null,null,null,null,null,null,null,"NPD 8 - Moderate",{"$f":"L131*8760","v":2677.9030079031413},2677.9030079031413,2677.9030079031413,2677.9030079031413,2677.9030079031413,2677.9030079031413,2677.9030079031413,2677.9030079031413,2677.9030079031413,2677.9030079031413,2677.9030079031413,3280.9559768180829,3280.9559768180829,3280.9559768180829,3280.9559768180829,3280.9559768180829,3280.9559768180829,3280.9559768180829,3280.9559768180829,3280.9559768180829,3280.9559768180829,3280.9559768180829,3280.9559768180829,3280.9559768180829,3280.9559768180829,3280.9559768180829,3280.9559768180829,3280.9559768180829,3280.9559768180829,3280.9559768180829,3280.9559768180829,3280.9559768180829]
[null,null,null,null,null,null,null,null,null,null,"NPD 8 - Conservative",{"$f":"L132*8760","v":2677.9030079031413},2677.9030079031413,2677.9030079031413,2677.9030079031413,2677.9030079031413,2677.9030079031413,2677.9030079031413,2677.9030079031413,2677.9030079031413,2677.9030079031413,2677.9030079031413,2677.9030079031413,2677.9030079031413,2677.9030079031413,2677.9030079031413,2677.9030079031413,2677.9030079031413,2677.9030079031413,2677.9030079031413,2677.9030079031413,2677.9030079031413,2677.9030079031413,2677.9030079031413,2677.9030079031413,2677.9030079031413,2677.9030079031413,2677.9030079031413,2677.9030079031413,2677.9030079031413,2677.9030079031413,2677.9030079031413,2677.9030079031413]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - Advanced",{"$f":"L136*8760","v":5750.3719268859595},5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - Moderate",{"$f":"L137*8760","v":5750.3719268859595},5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - Conservative",{"$f":"L138*8760","v":5750.3719268859595},5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - Advanced",{"$f":"L139*8760","v":5798.6536151384398},5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - Moderate",{"$f":"L140*8760","v":5798.6536151384398},5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - Conservative",{"$f":"L141*8760","v":5798.6536151384398},5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - Advanced",{"$f":"L142*8760","v":5461.8762388324803},5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - Moderate",{"$f":"L143*8760","v":5461.8762388324803},5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - Conservative",{"$f":"L144*8760","v":5461.8762388324803},5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - Advanced",{"$f":"L145*8760","v":5821.47313993428},5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - Moderate",{"$f":"L146*8760","v":5821.47313993428},5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - Conservative",{"$f":"L147*8760","v":5821.47313993428},5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428]
[]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"CAPEX ($/kW)","NPD 1 - Advanced",{"$f":" $N$46*(L273 + L439)","v":2528.2494067693624},2528.2490107949552,2528.2490107949552,2528.2490107949552,2528.2490107949552,2528.2490107949552,2528.2490107949552,2502.9665018407836,2477.6839928866125,2452.4014839324409,2427.1189749782698,2401.8364660240982,2380.0935322065752,2358.3505983890523,2336.6076645715289,2314.8647307540059,2293.1217969364825,2271.3788631189595,2249.6359293014361,2227.8929954839132,2206.1500616663902,2184.4071278488668,2184.4071278488677,2184.4071278488677,2184.4071278488677,2184.4071278488677,2184.4071278488677,2184.4071278488677,2184.4071278488677,2184.4071278488677,2184.4071278488677,2184.4071278488677]
[null,null,null,null,null,null,null,null,null,null,"NPD 1 - Moderate",{"$f":" $N$46*(L274 + L440)","v":2528.2494067693624},2528.2490107949552,2528.2490107949552,2528.2490107949552,2528.2490107949552,2528.2490107949552,2528.2490107949552,2528.2490503923959,2528.2490899898366,2528.2491295872774,2528.2491691847181,2528.2492087821588,2528.2492483795995,2528.2492879770402,2528.2493275744814,2528.2493671719221,2528.2494067693628,2528.2494067693624,2528.2494067693624,2528.2494067693624,2528.2494067693624,2427.1192632428383,2427.1192632428383,2427.1192632428383,2427.1192632428383,2427.1192632428383,2427.1192632428383,2427.1192632428383,2427.1192632428383,2427.1192632428383,2427.1192632428383,2427.1192632428383]
[null,null,null,null,null,null,null,null,null,null,"NPD 1 - Conservative",{"$f":" $N$46*(L275 + L441)","v":2528.2494067693624},2528.2490107949552,2528.2490107949552,2528.2490107949552,2528.2490107949552,2528.2490107949552,2528.2490107949552,2528.2490107949552,2528.2490107949552,2528.2490107949552,2528.2490107949552,2528.2494067693624,2528.2494067693624,2528.2494067693624,2528.2494067693624,2528.2494067693624,2528.2494067693624,2528.2494067693624,2528.2494067693624,2528.2494067693624,2528.2494067693624,2528.2494067693624,2528.2494067693624,2528.2494067693624,2528.2494067693624,2528.2494067693624,2528.2494067693624,2528.2494067693624,2528.2494067693624,2528.2494067693624,2528.2494067693624,2528.2494067693624]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - Advanced",{"$f":" $N$46*(L276 + L442)","v":5416.2795200286437},5416.2792603556154,5416.2792603556154,5416.2792603556154,5416.2792603556154,5416.2792603556154,5416.2792603556154,4876.2903620966372,4336.301463837659,3796.3125655786803,3256.3236673197025,2716.3347690607243,2691.7448287838761,2667.1548885070279,2642.5649482301792,2617.975007953331,2593.3850676764828,2568.7951273996346,2544.2051871227864,2519.6152468459377,2495.0253065690895,2470.4353662922413,2470.4353662922431,2470.4353662922431,2470.4353662922431,2470.4353662922431,2470.4353662922431,2470.4353662922431,2470.4353662922431,2470.4353662922431,2470.4353662922431,2470.4353662922431]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - Moderate",{"$f":" $N$46*(L277 + L443)","v":5416.2795200286437},5416.2792603556154,5416.2792603556154,5416.2792603556154,5416.2792603556154,5416.2792603556154,5416.2792603556154,5160.581310010657,4904.8833596656978,4649.1854093207385,4393.4874589757792,4137.7895086308208,3882.0915582858615,3626.3936079409023,3370.695657595943,3114.9977072509841,2859.2997569060249,2859.2997569060271,2859.2997569060271,2859.2997569060271,2859.2997569060271,2744.9281847691591,2744.9281847691591,2744.9281847691591,2744.9281847691591,2744.9281847691591,2744.9281847691591,2744.9281847691591,2744.9281847691591,2744.9281847691591,2744.9281847691591,2744.9281847691591]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - Conservative",{"$f":" $N$46*(L278 + L444)","v":5416.2795200286437},5416.2792603556154,5416.2792603556154,5416.2792603556154,5416.2792603556154,5416.2792603556154,5416.2792603556154,5416.2792603556154,5416.2792603556154,5416.2792603556154,5416.2792603556154,5416.2795200286437,5416.2795200286437,5416.2795200286437,5416.2795200286437,5416.2795200286437,5416.2795200286437,5416.2795200286437,5416.2795200286437,5416.2795200286437,5416.2795200286437,5416.2795200286437,5416.2795200286437,5416.2795200286437,5416.2795200286437,5416.2795200286437,5416.2795200286437,5416.2795200286437,5416.2795200286437,5416.2795200286437,5416.2795200286437,5416.2795200286437]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - Advanced",{"$f":" $N$46*(L279 + L445)","v":5373.2707494187625},5373.2710112738796,5373.2710112738796,5373.2710112738796,5373.2710112738796,5373.2710112738796,5373.2710112738796,4880.7123941242407,4388.153776974601,3895.5951598249621,3403.0365426753228,2910.4779255256835,2884.1304409271675,2857.7829563286509,2831.4354717301349,2805.0879871316188,2778.7405025331022,2752.3930179345862,2726.0455333360701,2699.6980487375536,2673.3505641390375,2647.0030795405214,2647.0030795405205,2647.0030795405205,2647.0030795405205,2647.0030795405205,2647.0030795405205,2647.0030795405205,2647.0030795405205,2647.0030795405205,2647.0030795405205,2647.0030795405205]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - Moderate",{"$f":" $N$46*(L280 + L446)","v":5373.2707494187625},5373.2710112738796,5373.2710112738796,5373.2710112738796,5373.2710112738796,5373.2710112738796,5373.2710112738796,5142.3100295775839,4911.3490478812882,4680.3880661849926,4449.4270844886969,4218.4661027924003,3987.5051210961037,3756.5441393998076,3525.583157703511,3294.6221760072149,3063.6611943109183,3063.6611943109169,3063.6611943109169,3063.6611943109169,3063.6611943109169,2941.1149974221044,2941.1149974221044,2941.1149974221044,2941.1149974221044,2941.1149974221044,2941.1149974221044,2941.1149974221044,2941.1149974221044,2941.1149974221044,2941.1149974221044,2941.1149974221044]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - Conservative",{"$f":" $N$46*(L281 + L447)","v":5373.2707494187625},5373.2710112738796,5373.2710112738796,5373.2710112738796,5373.2710112738796,5373.2710112738796,5373.2710112738796,5373.2710112738796,5373.2710112738796,5373.2710112738796,5373.2710112738796,5373.2707494187625,5373.2707494187625,5373.2707494187625,5373.2707494187625,5373.2707494187625,5373.2707494187625,5373.2707494187625,5373.2707494187625,5373.2707494187625,5373.2707494187625,5373.2707494187625,5373.2707494187625,5373.2707494187625,5373.2707494187625,5373.2707494187625,5373.2707494187625,5373.2707494187625,5373.2707494187625,5373.2707494187625,5373.2707494187625,5373.2707494187625]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - Advanced",{"$f":" $N$46*(L282 + L448)","v":12152.091914498807},12152.096497228815,12152.096497228815,12152.096497228815,12152.096497228815,12152.096497228815,12152.096497228815,11165.573920969991,10179.051344711168,9192.5287684523446,8206.006192193523,7219.4836159346996,7154.1283273216459,7088.773038708593,7023.4177500955402,6958.0624614824865,6892.7071728694336,6827.3518842563808,6761.9965956433271,6696.6413070302742,6631.2860184172214,6565.9307298041676,6565.9307298041667,6565.9307298041667,6565.9307298041667,6565.9307298041667,6565.9307298041667,6565.9307298041667,6565.9307298041667,6565.9307298041667,6565.9307298041667,6565.9307298041667]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - Moderate",{"$f":" $N$46*(L283 + L449)","v":12152.091914498807},12152.096497228815,12152.096497228815,12152.096497228815,12152.096497228815,12152.096497228815,12152.096497228815,11696.832579317874,11241.568661406935,10786.304743495997,10331.040825585058,9875.7769076741188,9420.5129897631814,8965.2490718522422,8509.985153941303,8054.7212360303629,7599.4573181194237,7599.4573181194191,7599.4573181194191,7599.4573181194191,7599.4573181194191,7295.4783563716455,7295.4783563716455,7295.4783563716455,7295.4783563716455,7295.4783563716455,7295.4783563716455,7295.4783563716455,7295.4783563716455,7295.4783563716455,7295.4783563716455,7295.4783563716455]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - Conservative",{"$f":" $N$46*(L284 + L450)","v":12152.091914498807},12152.096497228815,12152.096497228815,12152.096497228815,12152.096497228815,12152.096497228815,12152.096497228815,12152.096497228815,12152.096497228815,12152.096497228815,12152.096497228815,12152.091914498807,12152.091914498807,12152.091914498807,12152.091914498807,12152.091914498807,12152.091914498807,12152.091914498807,12152.091914498807,12152.091914498807,12152.091914498807,12152.091914498807,12152.091914498807,12152.091914498807,12152.091914498807,12152.091914498807,12152.091914498807,12152.091914498807,12152.091914498807,12152.091914498807,12152.091914498807,12152.091914498807]
[null,null,null,null,null,null,null,null,null,null,"NPD 5 - Advanced",{"$f":" $N$46*(L285 + L451)","v":4140.6889123483488},4140.6890049771919,4140.6890049771919,4140.6890049771919,4140.6890049771919,4140.6890049771919,4140.6890049771919,4212.1398063165307,4283.5906076558704,4355.0414089952101,4426.4922103345498,4497.9430116738895,4457.2248085520459,4416.5066054302033,4375.7884023083607,4335.070199186518,4294.3519960646754,4253.6337929428328,4212.9155898209901,4172.1973866991466,4131.479183577304,4090.7609804554613,4090.7609804554586,4090.7609804554586,4090.7609804554586,4090.7609804554586,4090.7609804554586,4090.7609804554586,4090.7609804554586,4090.7609804554586,4090.7609804554586,4090.7609804554586]
[null,null,null,null,null,null,null,null,null,null,"NPD 5 - Moderate",{"$f":" $N$46*(L286 + L452)","v":4140.6889123483488},4140.6890049771919,4140.6890049771919,4140.6890049771919,4140.6890049771919,4140.6890049771919,4140.6890049771919,4200.0877844169954,4259.486563856799,4318.8853432966025,4378.284122736407,4437.6829021762105,4497.0816816160141,4556.4804610558185,4615.8792404956221,4675.2780199354256,4734.6767993752301,4734.6767993752283,4734.6767993752283,4734.6767993752283,4734.6767993752283,4545.2899782838422,4545.2899782838422,4545.2899782838422,4545.2899782838422,4545.2899782838422,4545.2899782838422,4545.2899782838422,4545.2899782838422,4545.2899782838422,4545.2899782838422,4545.2899782838422]
[null,null,null,null,null,null,null,null,null,null,"NPD 5 - Conservative",{"$f":" $N$46*(L287 + L453)","v":4140.6889123483488},4140.6890049771919,4140.6890049771919,4140.6890049771919,4140.6890049771919,4140.6890049771919,4140.6890049771919,4140.6890049771919,4140.6890049771919,4140.6890049771919,4140.6890049771919,4140.6889123483488,4140.6889123483488,4140.6889123483488,4140.6889123483488,4140.6889123483488,4140.6889123483488,4140.6889123483488,4140.6889123483488,4140.6889123483488,4140.6889123483488,4140.6889123483488,4140.6889123483488,4140.6889123483488,4140.6889123483488,4140.6889123483488,4140.6889123483488,4140.6889123483488,4140.6889123483488,4140.6889123483488,4140.6889123483488,4140.6889123483488]
[null,null,null,null,null,null,null,null,null,null,"NPD 6 - Advanced",{"$f":" $N$46*(L288 + L454)","v":6751.4947116733192},6751.4943133331681,6751.4943133331681,6751.4943133331681,6751.4943133331681,6751.4943133331681,6751.4943133331681,6867.9965943157395,6984.4988752983118,7101.0011562808832,7217.5034372634555,7334.0057182460278,7267.6137575912217,7201.2217969364156,7134.8298362816095,7068.4378756268034,7002.0459149719973,6935.6539543171912,6869.2619936623851,6802.870033007579,6736.4780723527729,6670.0861116979668,6670.0861116979704,6670.0861116979704,6670.0861116979704,6670.0861116979704,6670.0861116979704,6670.0861116979704,6670.0861116979704,6670.0861116979704,6670.0861116979704,6670.0861116979704]
[null,null,null,null,null,null,null,null,null,null,"NPD 6 - Moderate",{"$f":" $N$46*(L289 + L455)","v":6751.4947116733192},6751.4943133331681,6751.4943133331681,6751.4943133331681,6751.4943133331681,6751.4943133331681,6751.4943133331681,6848.3455719498279,6945.1968305664868,7042.0480891831467,7138.8993477998056,7235.7506064164654,7332.6018650331253,7429.4531236497842,7526.304382266444,7623.1556408831029,7720.0068994997628,7720.0068994997646,7720.0068994997646,7720.0068994997646,7720.0068994997646,7411.2057454270889,7411.2057454270889,7411.2057454270889,7411.2057454270889,7411.2057454270889,7411.2057454270889,7411.2057454270889,7411.2057454270889,7411.2057454270889,7411.2057454270889,7411.2057454270889]
[null,null,null,null,null,null,null,null,null,null,"NPD 6 - Conservative",{"$f":" $N$46*(L290 + L456)","v":6751.4947116733192},6751.4943133331681,6751.4943133331681,6751.4943133331681,6751.4943133331681,6751.4943133331681,6751.4943133331681,6751.4943133331681,6751.4943133331681,6751.4943133331681,6751.4943133331681,6751.4947116733192,6751.4947116733192,6751.4947116733192,6751.4947116733192,6751.4947116733192,6751.4947116733192,6751.4947116733192,6751.4947116733192,6751.4947116733192,6751.4947116733192,6751.4947116733192,6751.4947116733192,6751.4947116733192,6751.4947116733192,6751.4947116733192,6751.4947116733192,6751.4947116733192,6751.4947116733192,6751.4947116733192,6751.4947116733192,6751.4947116733192]
[null,null,null,null,null,null,null,null,null,null,"NPD 7 - Advanced",{"$f":" $N$46*(L291 + L457)","v":11676.855609546217},11676.856233504186,11676.856233504186,11676.856233504186,11676.856233504186,11676.856233504186,11676.856233504186,11284.320663469156,10891.785093434128,10499.249523399098,10106.713953364067,9714.1783833290374,9626.2394916880385,9538.3006000470377,9450.361708406037,9362.4228167650381,9274.4839251240373,9186.5450334830366,9098.6061418420377,9010.6672502010369,8922.7283585600362,8834.7894669190373,8834.7894669190373,8834.7894669190373,8834.7894669190373,8834.7894669190373,8834.7894669190373,8834.7894669190373,8834.7894669190373,8834.7894669190373,8834.7894669190373,8834.7894669190373]
[null,null,null,null,null,null,null,null,null,null,"NPD 7 - Moderate",{"$f":" $N$46*(L292 + L458)","v":11676.855609546217},11676.856233504186,11676.856233504186,11676.856233504186,11676.856233504186,11676.856233504186,11676.856233504186,11531.715708637605,11386.575183771025,11241.434658904445,11096.294134037866,10951.153609171286,10806.013084304706,10660.872559438127,10515.732034571549,10370.591509704969,10225.45098483839,10225.450984838382,10225.450984838382,10225.450984838382,10225.450984838382,9816.4322764218487,9816.4322764218487,9816.4322764218487,9816.4322764218487,9816.4322764218487,9816.4322764218487,9816.4322764218487,9816.4322764218487,9816.4322764218487,9816.4322764218487,9816.4322764218487]
[null,null,null,null,null,null,null,null,null,null,"NPD 7 - Conservative",{"$f":" $N$46*(L293 + L459)","v":11676.855609546217},11676.856233504186,11676.856233504186,11676.856233504186,11676.856233504186,11676.856233504186,11676.856233504186,11676.856233504186,11676.856233504186,11676.856233504186,11676.856233504186,11676.855609546217,11676.855609546217,11676.855609546217,11676.855609546217,11676.855609546217,11676.855609546217,11676.855609546217,11676.855609546217,11676.855609546217,11676.855609546217,11676.855609546217,11676.855609546217,11676.855609546217,11676.855609546217,11676.855609546217,11676.855609546217,11676.855609546217,11676.855609546217,11676.855609546217,11676.855609546217,11676.855609546217]
[null,null,null,null,null,null,null,null,null,null,"NPD 8 - Advanced",{"$f":" $N$46*(L294 + L460)","v":15993.162013416564},15993.161470649686,15993.161470649686,15993.161470649686,15993.161470649686,15993.161470649686,15993.161470649686,15760.857978163964,15528.554485678244,15296.250993192523,15063.947500706801,14831.644008221081,14697.379455389902,14563.114902558722,14428.850349727543,14294.585796896365,14160.321244065184,14026.056691234005,13891.792138402827,13757.527585571646,13623.263032740468,13488.998479909289,13488.998479909294,13488.998479909294,13488.998479909294,13488.998479909294,13488.998479909294,13488.998479909294,13488.998479909294,13488.998479909294,13488.998479909294,13488.998479909294]
[null,null,null,null,null,null,null,null,null,null,"NPD 8 - Moderate",{"$f":" $N$46*(L295 + L461)","v":15993.162013416564},15993.161470649686,15993.161470649686,15993.161470649686,15993.161470649686,15993.161470649686,15993.161470649686,15955.071118697297,15916.980766744908,15878.890414792519,15840.80006284013,15802.709710887741,15764.619358935353,15726.529006982964,15688.438655030575,15650.348303078186,15612.257951125797,15612.257951125805,15612.257951125805,15612.257951125805,15612.257951125805,14987.766796802027,14987.766796802027,14987.766796802027,14987.766796802027,14987.766796802027,14987.766796802027,14987.766796802027,14987.766796802027,14987.766796802027,14987.766796802027,14987.766796802027]
[null,null,null,null,null,null,null,null,null,null,"NPD 8 - Conservative",{"$f":" $N$46*(L296 + L462)","v":15993.162013416564},15993.161470649686,15993.161470649686,15993.161470649686,15993.161470649686,15993.161470649686,15993.161470649686,15993.161470649686,15993.161470649686,15993.161470649686,15993.161470649686,15993.162013416564,15993.162013416564,15993.162013416564,15993.162013416564,15993.162013416564,15993.162013416564,15993.162013416564,15993.162013416564,15993.162013416564,15993.162013416564,15993.162013416564,15993.162013416564,15993.162013416564,15993.162013416564,15993.162013416564,15993.162013416564,15993.162013416564,15993.162013416564,15993.162013416564,15993.162013416564,15993.162013416564]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - Advanced",{"$f":" $N$46*(L300 + L466)","v":7627.9955585982752},7627.9955585982752,7627.9955585982752,7627.9955585982752,7627.9955585982752,7627.9955585982752,7627.9955585982752,7627.9955585982752,7627.9955585982752,7627.9955585982752,7627.9955585982752,7627.9955585982752,7627.9955585982752,7627.9955585982752,7627.9955585982752,7627.9955585982752,7627.9955585982752,7627.9955585982752,7627.9955585982752,7627.9955585982752,7627.9955585982752,7627.9955585982752,7627.9955585982752,7627.9955585982752,7627.9955585982752,7627.9955585982752,7627.9955585982752,7627.9955585982752,7627.9955585982752,7627.9955585982752,7627.9955585982752,7627.9955585982752]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - Moderate",{"$f":" $N$46*(L301 + L467)","v":7823.7053499039494},7823.7053499039494,7823.7053499039494,7823.7053499039494,7823.7053499039494,7823.7053499039494,7823.7053499039494,7823.7053499039494,7823.7053499039494,7823.7053499039494,7823.7053499039494,7823.7053499039494,7823.7053499039494,7823.7053499039494,7823.7053499039494,7823.7053499039494,7823.7053499039494,7823.7053499039494,7823.7053499039494,7823.7053499039494,7823.7053499039494,7823.7053499039494,7823.7053499039494,7823.7053499039494,7823.7053499039494,7823.7053499039494,7823.7053499039494,7823.7053499039494,7823.7053499039494,7823.7053499039494,7823.7053499039494,7823.7053499039494]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - Conservative",{"$f":" $N$46*(L302 + L468)","v":7863.9129470085318},7863.9129470085318,7863.9129470085318,7863.9129470085318,7863.9129470085318,7863.9129470085318,7863.9129470085318,7863.9129470085318,7863.9129470085318,7863.9129470085318,7863.9129470085318,7863.9129470085318,7863.9129470085318,7863.9129470085318,7863.9129470085318,7863.9129470085318,7863.9129470085318,7863.9129470085318,7863.9129470085318,7863.9129470085318,7863.9129470085318,7863.9129470085318,7863.9129470085318,7863.9129470085318,7863.9129470085318,7863.9129470085318,7863.9129470085318,7863.9129470085318,7863.9129470085318,7863.9129470085318,7863.9129470085318,7863.9129470085318]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - Advanced",{"$f":" $N$46*(L303 + L469)","v":6809.7011224147873},6809.7011224147873,6809.7011224147873,6809.7011224147873,6809.7011224147873,6809.7011224147873,6809.7011224147873,6809.7011224147873,6809.7011224147873,6809.7011224147873,6809.7011224147873,6809.7011224147873,6809.7011224147873,6809.7011224147873,6809.7011224147873,6809.7011224147873,6809.7011224147873,6809.7011224147873,6809.7011224147873,6809.7011224147873,6809.7011224147873,6809.7011224147873,6809.7011224147873,6809.7011224147873,6809.7011224147873,6809.7011224147873,6809.7011224147873,6809.7011224147873,6809.7011224147873,6809.7011224147873,6809.7011224147873,6809.7011224147873]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - Moderate",{"$f":" $N$46*(L304 + L470)","v":6984.4161147458399},6984.4161147458399,6984.4161147458399,6984.4161147458399,6984.4161147458399,6984.4161147458399,6984.4161147458399,6984.4161147458399,6984.4161147458399,6984.4161147458399,6984.4161147458399,6984.4161147458399,6984.4161147458399,6984.4161147458399,6984.4161147458399,6984.4161147458399,6984.4161147458399,6984.4161147458399,6984.4161147458399,6984.4161147458399,6984.4161147458399,6984.4161147458399,6984.4161147458399,6984.4161147458399,6984.4161147458399,6984.4161147458399,6984.4161147458399,6984.4161147458399,6984.4161147458399,6984.4161147458399,6984.4161147458399,6984.4161147458399]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - Conservative",{"$f":" $N$46*(L305 + L471)","v":7020.3104354791622},7020.3104354791622,7020.3104354791622,7020.3104354791622,7020.3104354791622,7020.3104354791622,7020.3104354791622,7020.3104354791622,7020.3104354791622,7020.3104354791622,7020.3104354791622,7020.3104354791622,7020.3104354791622,7020.3104354791622,7020.3104354791622,7020.3104354791622,7020.3104354791622,7020.3104354791622,7020.3104354791622,7020.3104354791622,7020.3104354791622,7020.3104354791622,7020.3104354791622,7020.3104354791622,7020.3104354791622,7020.3104354791622,7020.3104354791622,7020.3104354791622,7020.3104354791622,7020.3104354791622,7020.3104354791622,7020.3104354791622]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - Advanced",{"$f":" $N$46*(L306 + L472)","v":6669.710368699728},6669.710368699728,6669.710368699728,6669.710368699728,6669.710368699728,6669.710368699728,6669.710368699728,6669.710368699728,6669.710368699728,6669.710368699728,6669.710368699728,6669.710368699728,6669.710368699728,6669.710368699728,6669.710368699728,6669.710368699728,6669.710368699728,6669.710368699728,6669.710368699728,6669.710368699728,6669.710368699728,6669.710368699728,6669.710368699728,6669.710368699728,6669.710368699728,6669.710368699728,6669.710368699728,6669.710368699728,6669.710368699728,6669.710368699728,6669.710368699728,6669.710368699728]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - Moderate",{"$f":" $N$46*(L307 + L473)","v":6840.8336492915914},6840.8336492915914,6840.8336492915914,6840.8336492915914,6840.8336492915914,6840.8336492915914,6840.8336492915914,6840.8336492915914,6840.8336492915914,6840.8336492915914,6840.8336492915914,6840.8336492915914,6840.8336492915914,6840.8336492915914,6840.8336492915914,6840.8336492915914,6840.8336492915914,6840.8336492915914,6840.8336492915914,6840.8336492915914,6840.8336492915914,6840.8336492915914,6840.8336492915914,6840.8336492915914,6840.8336492915914,6840.8336492915914,6840.8336492915914,6840.8336492915914,6840.8336492915914,6840.8336492915914,6840.8336492915914,6840.8336492915914]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - Conservative",{"$f":" $N$46*(L308 + L474)","v":6875.9900708244622},6875.9900708244622,6875.9900708244622,6875.9900708244622,6875.9900708244622,6875.9900708244622,6875.9900708244622,6875.9900708244622,6875.9900708244622,6875.9900708244622,6875.9900708244622,6875.9900708244622,6875.9900708244622,6875.9900708244622,6875.9900708244622,6875.9900708244622,6875.9900708244622,6875.9900708244622,6875.9900708244622,6875.9900708244622,6875.9900708244622,6875.9900708244622,6875.9900708244622,6875.9900708244622,6875.9900708244622,6875.9900708244622,6875.9900708244622,6875.9900708244622,6875.9900708244622,6875.9900708244622,6875.9900708244622,6875.9900708244622]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - Advanced",{"$f":" $N$46*(L309 + L475)","v":6004.2548457143384},6004.2548457143384,6004.2548457143384,6004.2548457143384,6004.2548457143384,6004.2548457143384,6004.2548457143384,6004.2548457143384,6004.2548457143384,6004.2548457143384,6004.2548457143384,6004.2548457143384,6004.2548457143384,6004.2548457143384,6004.2548457143384,6004.2548457143384,6004.2548457143384,6004.2548457143384,6004.2548457143384,6004.2548457143384,6004.2548457143384,6004.2548457143384,6004.2548457143384,6004.2548457143384,6004.2548457143384,6004.2548457143384,6004.2548457143384,6004.2548457143384,6004.2548457143384,6004.2548457143384,6004.2548457143384,6004.2548457143384]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - Moderate",{"$f":" $N$46*(L310 + L476)","v":6158.3046814508407},6158.3046814508407,6158.3046814508407,6158.3046814508407,6158.3046814508407,6158.3046814508407,6158.3046814508407,6158.3046814508407,6158.3046814508407,6158.3046814508407,6158.3046814508407,6158.3046814508407,6158.3046814508407,6158.3046814508407,6158.3046814508407,6158.3046814508407,6158.3046814508407,6158.3046814508407,6158.3046814508407,6158.3046814508407,6158.3046814508407,6158.3046814508407,6158.3046814508407,6158.3046814508407,6158.3046814508407,6158.3046814508407,6158.3046814508407,6158.3046814508407,6158.3046814508407,6158.3046814508407,6158.3046814508407,6158.3046814508407]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - Conservative",{"$f":" $N$46*(L311 + L477)","v":6189.9534491900404},6189.9534491900404,6189.9534491900404,6189.9534491900404,6189.9534491900404,6189.9534491900404,6189.9534491900404,6189.9534491900404,6189.9534491900404,6189.9534491900404,6189.9534491900404,6189.9534491900404,6189.9534491900404,6189.9534491900404,6189.9534491900404,6189.9534491900404,6189.9534491900404,6189.9534491900404,6189.9534491900404,6189.9534491900404,6189.9534491900404,6189.9534491900404,6189.9534491900404,6189.9534491900404,6189.9534491900404,6189.9534491900404,6189.9534491900404,6189.9534491900404,6189.9534491900404,6189.9534491900404,6189.9534491900404,6189.9534491900404]
[]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Construction Financing Cost ($/kW)","NPD 1 - Advanced",{"$f":"L191-L191/$N$46","v":109.67840676936248},{"$f":"M191-M191/$N$46","v":109.67838959153096},109.67838959153096,109.67838959153096,109.67838959153096,109.67838959153096,109.67838959153096,108.58160487804435,107.48482016455819,106.38803545107157,105.29125073758541,104.1944660240988,103.25123220657588,102.30799838905295,101.36476457152958,100.42153075400665,99.478296936483275,98.535063118960352,97.591829301436974,96.64859548391405,95.705361666391127,94.762127848867749,94.762127848867749,94.762127848867749,94.762127848867749,94.762127848867749,94.762127848867749,94.762127848867749,94.762127848867749,94.762127848867749,94.762127848867749,94.762127848867749]
[null,null,null,null,null,null,null,null,null,null,"NPD 1 - Moderate",{"$f":"L192-L192/$N$46","v":109.67840676936248},109.67838959153096,109.67838959153096,109.67838959153096,109.67838959153096,109.67838959153096,109.67838959153096,109.67839130931407,109.67839302709717,109.67839474488028,109.67839646266339,109.67839818044649,109.6783998982296,109.67840161601271,109.67840333379627,109.67840505157938,109.67840676936248,109.67840676936248,109.67840676936248,109.67840676936248,109.67840676936248,105.29126324283834,105.29126324283834,105.29126324283834,105.29126324283834,105.29126324283834,105.29126324283834,105.29126324283834,105.29126324283834,105.29126324283834,105.29126324283834,105.29126324283834]
[null,null,null,null,null,null,null,null,null,null,"NPD 1 - Conservative",{"$f":"L193-L193/$N$46","v":109.67840676936248},109.67838959153096,109.67838959153096,109.67838959153096,109.67838959153096,109.67838959153096,109.67838959153096,109.67838959153096,109.67838959153096,109.67838959153096,109.67838959153096,109.67840676936248,109.67840676936248,109.67840676936248,109.67840676936248,109.67840676936248,109.67840676936248,109.67840676936248,109.67840676936248,109.67840676936248,109.67840676936248,109.67840676936248,109.67840676936248,109.67840676936248,109.67840676936248,109.67840676936248,109.67840676936248,109.67840676936248,109.67840676936248,109.67840676936248,109.67840676936248,109.67840676936248]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - Advanced",{"$f":"L194-L194/$N$46","v":234.96452002864407},234.96450876372546,234.96450876372546,234.96450876372546,234.96450876372546,234.96450876372546,234.96450876372546,211.53916082312571,188.11381288252596,164.6884649419253,141.26311700132555,117.83776906072535,116.77102878387723,115.7042885070291,114.63754823018053,113.57080795333241,112.50406767648428,111.43732739963616,110.37058712278804,109.30384684593946,108.23710656909134,107.17036629224322,107.17036629224322,107.17036629224322,107.17036629224322,107.17036629224322,107.17036629224322,107.17036629224322,107.17036629224322,107.17036629224322,107.17036629224322,107.17036629224322]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - Moderate",{"$f":"L195-L195/$N$46","v":234.96452002864407},234.96450876372546,234.96450876372546,234.96450876372546,234.96450876372546,234.96450876372546,234.96450876372546,223.87203357795624,212.77955839218612,201.68708320641599,190.59460802064586,179.50213283487619,168.40965764910652,157.31718246333639,146.22470727756627,135.1322320917966,124.03975690602647,124.03975690602692,124.03975690602692,124.03975690602692,124.03975690602692,119.07818476915918,119.07818476915918,119.07818476915918,119.07818476915918,119.07818476915918,119.07818476915918,119.07818476915918,119.07818476915918,119.07818476915918,119.07818476915918,119.07818476915918]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - Conservative",{"$f":"L196-L196/$N$46","v":234.96452002864407},234.96450876372546,234.96450876372546,234.96450876372546,234.96450876372546,234.96450876372546,234.96450876372546,234.96450876372546,234.96450876372546,234.96450876372546,234.96450876372546,234.96452002864407,234.96452002864407,234.96452002864407,234.96452002864407,234.96452002864407,234.96452002864407,234.96452002864407,234.96452002864407,234.96452002864407,234.96452002864407,234.96452002864407,234.96452002864407,234.96452002864407,234.96452002864407,234.96452002864407,234.96452002864407,234.96452002864407,234.96452002864407,234.96452002864407,234.96452002864407,234.96452002864407]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - Advanced",{"$f":"L197-L197/$N$46","v":233.09874941876296},233.09876077834269,233.09876077834269,233.09876077834269,233.09876077834269,233.09876077834269,233.09876077834269,211.73099372781144,190.36322667727927,168.99545962674802,147.6276925762163,126.25992552568459,125.11694092716834,123.97395632865164,122.83097173013539,121.68798713161914,120.54500253310243,119.40201793458618,118.25903333606993,117.11604873755323,115.97306413903698,114.83007954052073,114.83007954052073,114.83007954052073,114.83007954052073,114.83007954052073,114.83007954052073,114.83007954052073,114.83007954052073,114.83007954052073,114.83007954052073,114.83007954052073]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - Moderate",{"$f":"L198-L198/$N$46","v":233.09874941876296},233.09876077834269,233.09876077834269,233.09876077834269,233.09876077834269,233.09876077834269,233.09876077834269,223.07940413160031,213.06004748485793,203.04069083811555,193.02133419137317,183.00197754463034,172.9826208978875,162.96326425114512,152.94390760440228,142.9245509576599,132.90519431091707,132.90519431091707,132.90519431091707,132.90519431091707,132.90519431091707,127.58899742210451,127.58899742210451,127.58899742210451,127.58899742210451,127.58899742210451,127.58899742210451,127.58899742210451,127.58899742210451,127.58899742210451,127.58899742210451,127.58899742210451]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - Conservative",{"$f":"L199-L199/$N$46","v":233.09874941876296},233.09876077834269,233.09876077834269,233.09876077834269,233.09876077834269,233.09876077834269,233.09876077834269,233.09876077834269,233.09876077834269,233.09876077834269,233.09876077834269,233.09874941876296,233.09874941876296,233.09874941876296,233.09874941876296,233.09874941876296,233.09874941876296,233.09874941876296,233.09874941876296,233.09874941876296,233.09874941876296,233.09874941876296,233.09874941876296,233.09874941876296,233.09874941876296,233.09874941876296,233.09874941876296,233.09874941876296,233.09874941876296,233.09874941876296,233.09874941876296,233.09874941876296]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - Advanced",{"$f":"L200-L200/$N$46","v":527.17191449880738},527.17211330297869,527.17211330297869,527.17211330297869,527.17211330297869,527.17211330297869,527.17211330297869,484.3756138293229,441.57911435566712,398.78261488201133,355.98611540835645,313.18961593470158,310.35442732164756,307.51923870859446,304.68405009554135,301.84886148248734,299.01367286943423,296.17848425638113,293.34329564332711,290.508107030274,287.6729184172209,284.83772980416688,284.83772980416688,284.83772980416688,284.83772980416688,284.83772980416688,284.83772980416688,284.83772980416688,284.83772980416688,284.83772980416688,284.83772980416688,284.83772980416688]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - Moderate",{"$f":"L201-L201/$N$46","v":527.17191449880738},527.17211330297869,527.17211330297869,527.17211330297869,527.17211330297869,527.17211330297869,527.17211330297869,507.42223378462222,487.67235426626576,467.92247474791111,448.17259522955464,428.42271571119818,408.67283619284353,388.92295667448707,369.17307715613151,349.42319763777505,329.67331811941949,329.67331811941949,329.67331811941949,329.67331811941949,329.67331811941949,316.48635637164534,316.48635637164534,316.48635637164534,316.48635637164534,316.48635637164534,316.48635637164534,316.48635637164534,316.48635637164534,316.48635637164534,316.48635637164534,316.48635637164534]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - Conservative",{"$f":"L202-L202/$N$46","v":527.17191449880738},527.17211330297869,527.17211330297869,527.17211330297869,527.17211330297869,527.17211330297869,527.17211330297869,527.17211330297869,527.17211330297869,527.17211330297869,527.17211330297869,527.17191449880738,527.17191449880738,527.17191449880738,527.17191449880738,527.17191449880738,527.17191449880738,527.17191449880738,527.17191449880738,527.17191449880738,527.17191449880738,527.17191449880738,527.17191449880738,527.17191449880738,527.17191449880738,527.17191449880738,527.17191449880738,527.17191449880738,527.17191449880738,527.17191449880738,527.17191449880738,527.17191449880738]
[null,null,null,null,null,null,null,null,null,null,"NPD 5 - Advanced",{"$f":"L203-L203/$N$46","v":179.62791234834822},179.62791636669544,179.62791636669544,179.62791636669544,179.62791636669544,179.62791636669544,179.62791636669544,182.72753542813416,185.82715448957242,188.92677355101114,192.02639261244985,195.12601167388857,193.35960855204485,191.59320543020203,189.82680230835922,188.06039918651641,186.29399606467359,184.52759294283032,182.76118982098751,180.9947866991447,179.22838357730143,177.46198045545862,177.46198045545862,177.46198045545862,177.46198045545862,177.46198045545862,177.46198045545862,177.46198045545862,177.46198045545862,177.46198045545862,177.46198045545862,177.46198045545862]
[null,null,null,null,null,null,null,null,null,null,"NPD 5 - Moderate",{"$f":"L204-L204/$N$46","v":179.62791234834822},179.62791636669544,179.62791636669544,179.62791636669544,179.62791636669544,179.62791636669544,179.62791636669544,182.20470466754887,184.78149296840184,187.3582812692548,189.93506957010868,192.51185787096165,195.08864617181462,197.66543447266849,200.24222277352146,202.81901107437443,205.39579937522831,205.39579937522831,205.39579937522831,205.39579937522831,205.39579937522831,197.1799782838425,197.1799782838425,197.1799782838425,197.1799782838425,197.1799782838425,197.1799782838425,197.1799782838425,197.1799782838425,197.1799782838425,197.1799782838425,197.1799782838425]
[null,null,null,null,null,null,null,null,null,null,"NPD 5 - Conservative",{"$f":"L205-L205/$N$46","v":179.62791234834822},179.62791636669544,179.62791636669544,179.62791636669544,179.62791636669544,179.62791636669544,179.62791636669544,179.62791636669544,179.62791636669544,179.62791636669544,179.62791636669544,179.62791234834822,179.62791234834822,179.62791234834822,179.62791234834822,179.62791234834822,179.62791234834822,179.62791234834822,179.62791234834822,179.62791234834822,179.62791234834822,179.62791234834822,179.62791234834822,179.62791234834822,179.62791234834822,179.62791234834822,179.62791234834822,179.62791234834822,179.62791234834822,179.62791234834822,179.62791234834822,179.62791234834822]
[null,null,null,null,null,null,null,null,null,null,"NPD 6 - Advanced",{"$f":"L206-L206/$N$46","v":292.88771167331925},292.88769439285898,292.88769439285898,292.88769439285898,292.88769439285898,292.88769439285898,292.88769439285898,297.94169916349256,302.99570393412705,308.04970870476063,313.10371347539512,318.15771824602962,315.27755759122374,312.39739693641786,309.51723628161199,306.63707562680611,303.75691497200023,300.87675431719435,297.99659366238848,295.1164330075826,292.23627235277672,289.35611169797085,289.35611169797085,289.35611169797085,289.35611169797085,289.35611169797085,289.35611169797085,289.35611169797085,289.35611169797085,289.35611169797085,289.35611169797085,289.35611169797085]
[null,null,null,null,null,null,null,null,null,null,"NPD 6 - Moderate",{"$f":"L207-L207/$N$46","v":292.88771167331925},292.88769439285898,292.88769439285898,292.88769439285898,292.88769439285898,292.88769439285898,292.88769439285898,297.08921490354987,301.29073541423986,305.49225592493076,309.69377643562075,313.89529694631165,318.09681745700254,322.29833796769253,326.49985847838343,330.70137898907342,334.90289949976432,334.90289949976432,334.90289949976432,334.90289949976432,334.90289949976432,321.5067454270893,321.5067454270893,321.5067454270893,321.5067454270893,321.5067454270893,321.5067454270893,321.5067454270893,321.5067454270893,321.5067454270893,321.5067454270893,321.5067454270893]
[null,null,null,null,null,null,null,null,null,null,"NPD 6 - Conservative",{"$f":"L208-L208/$N$46","v":292.88771167331925},292.88769439285898,292.88769439285898,292.88769439285898,292.88769439285898,292.88769439285898,292.88769439285898,292.88769439285898,292.88769439285898,292.88769439285898,292.88769439285898,292.88771167331925,292.88771167331925,292.88771167331925,292.88771167331925,292.88771167331925,292.88771167331925,292.88771167331925,292.88771167331925,292.88771167331925,292.88771167331925,292.88771167331925,292.88771167331925,292.88771167331925,292.88771167331925,292.88771167331925,292.88771167331925,292.88771167331925,292.88771167331925,292.88771167331925,292.88771167331925,292.88771167331925]
[null,null,null,null,null,null,null,null,null,null,"NPD 7 - Advanced",{"$f":"L209-L209/$N$46","v":506.55560954621797},506.55563661424276,506.55563661424276,506.55563661424276,506.55563661424276,506.55563661424276,506.55563661424276,489.52698595720176,472.49833530016258,455.46968464312158,438.44103398608058,421.41238332903959,417.59749168804046,413.78260004703952,409.96770840603858,406.15281676503946,402.33792512403852,398.52303348303758,394.70814184203846,390.89325020103752,387.07835856003658,383.26346691903746,383.26346691903746,383.26346691903746,383.26346691903746,383.26346691903746,383.26346691903746,383.26346691903746,383.26346691903746,383.26346691903746,383.26346691903746,383.26346691903746]
[null,null,null,null,null,null,null,null,null,null,"NPD 7 - Moderate",{"$f":"L210-L210/$N$46","v":506.55560954621797},506.55563661424276,506.55563661424276,506.55563661424276,506.55563661424276,506.55563661424276,506.55563661424276,500.25927143665649,493.96290625907022,487.66654108148396,481.37017590389769,475.07381072631142,468.77744554872515,462.48108037113889,456.18471519355444,449.88835001596817,443.5919848383819,443.5919848383819,443.5919848383819,443.5919848383819,443.5919848383819,425.84827642184791,425.84827642184791,425.84827642184791,425.84827642184791,425.84827642184791,425.84827642184791,425.84827642184791,425.84827642184791,425.84827642184791,425.84827642184791,425.84827642184791]
[null,null,null,null,null,null,null,null,null,null,"NPD 7 - Conservative",{"$f":"L211-L211/$N$46","v":506.55560954621797},506.55563661424276,506.55563661424276,506.55563661424276,506.55563661424276,506.55563661424276,506.55563661424276,506.55563661424276,506.55563661424276,506.55563661424276,506.55563661424276,506.55560954621797,506.55560954621797,506.55560954621797,506.55560954621797,506.55560954621797,506.55560954621797,506.55560954621797,506.55560954621797,506.55560954621797,506.55560954621797,506.55560954621797,506.55560954621797,506.55560954621797,506.55560954621797,506.55560954621797,506.55560954621797,506.55560954621797,506.55560954621797,506.55560954621797,506.55560954621797,506.55560954621797]
[null,null,null,null,null,null,null,null,null,null,"NPD 8 - Advanced",{"$f":"L212-L212/$N$46","v":693.80201341656357},693.80198987070435,693.80198987070435,693.80198987070435,693.80198987070435,693.80198987070435,693.80198987070435,683.72439354077869,673.64679721085486,663.56920088093102,653.49160455100537,643.41400822108153,637.58945538990338,631.76490255872341,625.94034972754525,620.1157968963671,614.29124406518713,608.46669123400898,602.64213840283082,596.81758557165085,590.9930327404727,585.16847990929455,585.16847990929455,585.16847990929455,585.16847990929455,585.16847990929455,585.16847990929455,585.16847990929455,585.16847990929455,585.16847990929455,585.16847990929455,585.16847990929455]
[null,null,null,null,null,null,null,null,null,null,"NPD 8 - Moderate",{"$f":"L213-L213/$N$46","v":693.80201341656357},693.80198987070435,693.80198987070435,693.80198987070435,693.80198987070435,693.80198987070435,693.80198987070435,692.14958599621423,690.49718212172411,688.84477824723399,687.19237437274387,685.53997049825375,683.88756662376545,682.23516274927533,680.58275887478521,678.93035500029509,677.27795112580498,677.27795112580498,677.27795112580498,677.27795112580498,677.27795112580498,650.18679680202695,650.18679680202695,650.18679680202695,650.18679680202695,650.18679680202695,650.18679680202695,650.18679680202695,650.18679680202695,650.18679680202695,650.18679680202695,650.18679680202695]
[null,null,null,null,null,null,null,null,null,null,"NPD 8 - Conservative",{"$f":"L214-L214/$N$46","v":693.80201341656357},693.80198987070435,693.80198987070435,693.80198987070435,693.80198987070435,693.80198987070435,693.80198987070435,693.80198987070435,693.80198987070435,693.80198987070435,693.80198987070435,693.80201341656357,693.80201341656357,693.80201341656357,693.80201341656357,693.80201341656357,693.80201341656357,693.80201341656357,693.80201341656357,693.80201341656357,693.80201341656357,693.80201341656357,693.80201341656357,693.80201341656357,693.80201341656357,693.80201341656357,693.80201341656357,693.80201341656357,693.80201341656357,693.80201341656357,693.80201341656357,693.80201341656357]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - Advanced",{"$f":"L218-L218/$N$46","v":330.91134026206873},330.91134026206873,330.91134026206873,330.91134026206873,330.91134026206873,330.91134026206873,330.91134026206873,330.91134026206873,330.91134026206873,330.91134026206873,330.91134026206873,330.91134026206873,330.91134026206873,330.91134026206873,330.91134026206873,330.91134026206873,330.91134026206873,330.91134026206873,330.91134026206873,330.91134026206873,330.91134026206873,330.91134026206873,330.91134026206873,330.91134026206873,330.91134026206873,330.91134026206873,330.91134026206873,330.91134026206873,330.91134026206873,330.91134026206873,330.91134026206873,330.91134026206873]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - Moderate",{"$f":"L219-L219/$N$46","v":339.40145917284553},339.40145917284553,339.40145917284553,339.40145917284553,339.40145917284553,339.40145917284553,339.40145917284553,339.40145917284553,339.40145917284553,339.40145917284553,339.40145917284553,339.40145917284553,339.40145917284553,339.40145917284553,339.40145917284553,339.40145917284553,339.40145917284553,339.40145917284553,339.40145917284553,339.40145917284553,339.40145917284553,339.40145917284553,339.40145917284553,339.40145917284553,339.40145917284553,339.40145917284553,339.40145917284553,339.40145917284553,339.40145917284553,339.40145917284553,339.40145917284553,339.40145917284553]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - Conservative",{"$f":"L220-L220/$N$46","v":341.1457116103802},341.1457116103802,341.1457116103802,341.1457116103802,341.1457116103802,341.1457116103802,341.1457116103802,341.1457116103802,341.1457116103802,341.1457116103802,341.1457116103802,341.1457116103802,341.1457116103802,341.1457116103802,341.1457116103802,341.1457116103802,341.1457116103802,341.1457116103802,341.1457116103802,341.1457116103802,341.1457116103802,341.1457116103802,341.1457116103802,341.1457116103802,341.1457116103802,341.1457116103802,341.1457116103802,341.1457116103802,341.1457116103802,341.1457116103802,341.1457116103802,341.1457116103802]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - Advanced",{"$f":"L221-L221/$N$46","v":295.41277362994151},295.41277362994151,295.41277362994151,295.41277362994151,295.41277362994151,295.41277362994151,295.41277362994151,295.41277362994151,295.41277362994151,295.41277362994151,295.41277362994151,295.41277362994151,295.41277362994151,295.41277362994151,295.41277362994151,295.41277362994151,295.41277362994151,295.41277362994151,295.41277362994151,295.41277362994151,295.41277362994151,295.41277362994151,295.41277362994151,295.41277362994151,295.41277362994151,295.41277362994151,295.41277362994151,295.41277362994151,295.41277362994151,295.41277362994151,295.41277362994151,295.41277362994151]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - Moderate",{"$f":"L222-L222/$N$46","v":302.99211368487613},302.99211368487613,302.99211368487613,302.99211368487613,302.99211368487613,302.99211368487613,302.99211368487613,302.99211368487613,302.99211368487613,302.99211368487613,302.99211368487613,302.99211368487613,302.99211368487613,302.99211368487613,302.99211368487613,302.99211368487613,302.99211368487613,302.99211368487613,302.99211368487613,302.99211368487613,302.99211368487613,302.99211368487613,302.99211368487613,302.99211368487613,302.99211368487613,302.99211368487613,302.99211368487613,302.99211368487613,302.99211368487613,302.99211368487613,302.99211368487613,302.99211368487613]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - Conservative",{"$f":"L223-L223/$N$46","v":304.54925116488812},304.54925116488812,304.54925116488812,304.54925116488812,304.54925116488812,304.54925116488812,304.54925116488812,304.54925116488812,304.54925116488812,304.54925116488812,304.54925116488812,304.54925116488812,304.54925116488812,304.54925116488812,304.54925116488812,304.54925116488812,304.54925116488812,304.54925116488812,304.54925116488812,304.54925116488812,304.54925116488812,304.54925116488812,304.54925116488812,304.54925116488812,304.54925116488812,304.54925116488812,304.54925116488812,304.54925116488812,304.54925116488812,304.54925116488812,304.54925116488812,304.54925116488812]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - Advanced",{"$f":"L224-L224/$N$46","v":289.33981152865545},289.33981152865545,289.33981152865545,289.33981152865545,289.33981152865545,289.33981152865545,289.33981152865545,289.33981152865545,289.33981152865545,289.33981152865545,289.33981152865545,289.33981152865545,289.33981152865545,289.33981152865545,289.33981152865545,289.33981152865545,289.33981152865545,289.33981152865545,289.33981152865545,289.33981152865545,289.33981152865545,289.33981152865545,289.33981152865545,289.33981152865545,289.33981152865545,289.33981152865545,289.33981152865545,289.33981152865545,289.33981152865545,289.33981152865545,289.33981152865545,289.33981152865545]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - Moderate",{"$f":"L225-L225/$N$46","v":296.76333894102572},296.76333894102572,296.76333894102572,296.76333894102572,296.76333894102572,296.76333894102572,296.76333894102572,296.76333894102572,296.76333894102572,296.76333894102572,296.76333894102572,296.76333894102572,296.76333894102572,296.76333894102572,296.76333894102572,296.76333894102572,296.76333894102572,296.76333894102572,296.76333894102572,296.76333894102572,296.76333894102572,296.76333894102572,296.76333894102572,296.76333894102572,296.76333894102572,296.76333894102572,296.76333894102572,296.76333894102572,296.76333894102572,296.76333894102572,296.76333894102572,296.76333894102572]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - Conservative",{"$f":"L226-L226/$N$46","v":298.28846549345963},298.28846549345963,298.28846549345963,298.28846549345963,298.28846549345963,298.28846549345963,298.28846549345963,298.28846549345963,298.28846549345963,298.28846549345963,298.28846549345963,298.28846549345963,298.28846549345963,298.28846549345963,298.28846549345963,298.28846549345963,298.28846549345963,298.28846549345963,298.28846549345963,298.28846549345963,298.28846549345963,298.28846549345963,298.28846549345963,298.28846549345963,298.28846549345963,298.28846549345963,298.28846549345963,298.28846549345963,298.28846549345963,298.28846549345963,298.28846549345963,298.28846549345963]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - Advanced",{"$f":"L227-L227/$N$46","v":260.4715751349313},260.4715751349313,260.4715751349313,260.4715751349313,260.4715751349313,260.4715751349313,260.4715751349313,260.4715751349313,260.4715751349313,260.4715751349313,260.4715751349313,260.4715751349313,260.4715751349313,260.4715751349313,260.4715751349313,260.4715751349313,260.4715751349313,260.4715751349313,260.4715751349313,260.4715751349313,260.4715751349313,260.4715751349313,260.4715751349313,260.4715751349313,260.4715751349313,260.4715751349313,260.4715751349313,260.4715751349313,260.4715751349313,260.4715751349313,260.4715751349313,260.4715751349313]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - Moderate",{"$f":"L228-L228/$N$46","v":267.15443660477831},267.15443660477831,267.15443660477831,267.15443660477831,267.15443660477831,267.15443660477831,267.15443660477831,267.15443660477831,267.15443660477831,267.15443660477831,267.15443660477831,267.15443660477831,267.15443660477831,267.15443660477831,267.15443660477831,267.15443660477831,267.15443660477831,267.15443660477831,267.15443660477831,267.15443660477831,267.15443660477831,267.15443660477831,267.15443660477831,267.15443660477831,267.15443660477831,267.15443660477831,267.15443660477831,267.15443660477831,267.15443660477831,267.15443660477831,267.15443660477831,267.15443660477831]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - Conservative",{"$f":"L229-L229/$N$46","v":268.52739704632131},268.52739704632131,268.52739704632131,268.52739704632131,268.52739704632131,268.52739704632131,268.52739704632131,268.52739704632131,268.52739704632131,268.52739704632131,268.52739704632131,268.52739704632131,268.52739704632131,268.52739704632131,268.52739704632131,268.52739704632131,268.52739704632131,268.52739704632131,268.52739704632131,268.52739704632131,268.52739704632131,268.52739704632131,268.52739704632131,268.52739704632131,268.52739704632131,268.52739704632131,268.52739704632131,268.52739704632131,268.52739704632131,268.52739704632131,268.52739704632131,268.52739704632131]
[]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)","NPD 1 - Advanced",2418.5709999999999,2418.5706212034243,2418.5706212034243,2418.5706212034243,2418.5706212034243,2418.5706212034243,2418.5706212034243,2394.3848969627393,2370.1991727220543,2346.0134484813693,2321.8277242406843,2297.6419999999994,2276.8422999999993,2256.0425999999993,2235.2428999999993,2214.4431999999993,2193.6434999999992,2172.8437999999992,2152.0440999999992,2131.2443999999991,2110.4446999999991,2089.6449999999991,2089.645,2089.645,2089.645,2089.645,2089.645,2089.645,2089.645,2089.645,2089.645,2089.645]
[null,null,null,null,null,null,null,null,null,null,"NPD 1 - Moderate",2418.5709999999999,2418.5706212034243,2418.5706212034243,2418.5706212034243,2418.5706212034243,2418.5706212034243,2418.5706212034243,2418.5706590830819,2418.5706969627395,2418.5707348423971,2418.5707727220547,2418.5708106017123,2418.5708484813699,2418.5708863610275,2418.5709242406851,2418.5709621203428,2418.5710000000004,2418.5709999999999,2418.5709999999999,2418.5709999999999,2418.5709999999999,2321.828,2321.828,2321.828,2321.828,2321.828,2321.828,2321.828,2321.828,2321.828,2321.828,2321.828]
[null,null,null,null,null,null,null,null,null,null,"NPD 1 - Conservative",2418.5709999999999,2418.5706212034243,2418.5706212034243,2418.5706212034243,2418.5706212034243,2418.5706212034243,2418.5706212034243,2418.5706212034243,2418.5706212034243,2418.5706212034243,2418.5706212034243,2418.5709999999999,2418.5709999999999,2418.5709999999999,2418.5709999999999,2418.5709999999999,2418.5709999999999,2418.5709999999999,2418.5709999999999,2418.5709999999999,2418.5709999999999,2418.5709999999999,2418.5709999999999,2418.5709999999999,2418.5709999999999,2418.5709999999999,2418.5709999999999,2418.5709999999999,2418.5709999999999,2418.5709999999999,2418.5709999999999,2418.5709999999999]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - Advanced",5181.3149999999996,5181.3147515918899,5181.3147515918899,5181.3147515918899,5181.3147515918899,5181.3147515918899,5181.3147515918899,4664.7512012735115,4148.187650955133,3631.624100636755,3115.060550318377,2598.4969999999989,2574.9737999999988,2551.4505999999988,2527.9273999999987,2504.4041999999986,2480.8809999999985,2457.3577999999984,2433.8345999999983,2410.3113999999982,2386.7881999999981,2363.2649999999981,2363.2649999999999,2363.2649999999999,2363.2649999999999,2363.2649999999999,2363.2649999999999,2363.2649999999999,2363.2649999999999,2363.2649999999999,2363.2649999999999,2363.2649999999999]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - Moderate",5181.3149999999996,5181.3147515918899,5181.3147515918899,5181.3147515918899,5181.3147515918899,5181.3147515918899,5181.3147515918899,4936.7092764327008,4692.1038012735116,4447.4983261143225,4202.8928509551333,3958.2873757959442,3713.681900636755,3469.0764254775659,3224.4709503183767,2979.8654751591876,2735.2599999999984,2735.26,2735.26,2735.26,2735.26,2625.85,2625.85,2625.85,2625.85,2625.85,2625.85,2625.85,2625.85,2625.85,2625.85,2625.85]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - Conservative",5181.3149999999996,5181.3147515918899,5181.3147515918899,5181.3147515918899,5181.3147515918899,5181.3147515918899,5181.3147515918899,5181.3147515918899,5181.3147515918899,5181.3147515918899,5181.3147515918899,5181.3149999999996,5181.3149999999996,5181.3149999999996,5181.3149999999996,5181.3149999999996,5181.3149999999996,5181.3149999999996,5181.3149999999996,5181.3149999999996,5181.3149999999996,5181.3149999999996,5181.3149999999996,5181.3149999999996,5181.3149999999996,5181.3149999999996,5181.3149999999996,5181.3149999999996,5181.3149999999996,5181.3149999999996,5181.3149999999996,5181.3149999999996]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - Advanced",5140.1719999999996,5140.1722504955369,5140.1722504955369,5140.1722504955369,5140.1722504955369,5140.1722504955369,5140.1722504955369,4668.9814003964293,4197.7905502973217,3726.5997001982141,3255.4088500991065,2784.2179999999989,2759.0134999999991,2733.8089999999993,2708.6044999999995,2683.3999999999996,2658.1954999999998,2632.991,2607.7865000000002,2582.5820000000003,2557.3775000000005,2532.1730000000007,2532.1729999999998,2532.1729999999998,2532.1729999999998,2532.1729999999998,2532.1729999999998,2532.1729999999998,2532.1729999999998,2532.1729999999998,2532.1729999999998,2532.1729999999998]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - Moderate",5140.1719999999996,5140.1722504955369,5140.1722504955369,5140.1722504955369,5140.1722504955369,5140.1722504955369,5140.1722504955369,4919.2306254459836,4698.2890003964303,4477.347375346877,4256.4057502973237,4035.46412524777,3814.5225001982162,3593.5808751486625,3372.6392500991087,3151.697625049555,2930.7560000000012,2930.7559999999999,2930.7559999999999,2930.7559999999999,2930.7559999999999,2813.5259999999998,2813.5259999999998,2813.5259999999998,2813.5259999999998,2813.5259999999998,2813.5259999999998,2813.5259999999998,2813.5259999999998,2813.5259999999998,2813.5259999999998,2813.5259999999998]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - Conservative",5140.1719999999996,5140.1722504955369,5140.1722504955369,5140.1722504955369,5140.1722504955369,5140.1722504955369,5140.1722504955369,5140.1722504955369,5140.1722504955369,5140.1722504955369,5140.1722504955369,5140.1719999999996,5140.1719999999996,5140.1719999999996,5140.1719999999996,5140.1719999999996,5140.1719999999996,5140.1719999999996,5140.1719999999996,5140.1719999999996,5140.1719999999996,5140.1719999999996,5140.1719999999996,5140.1719999999996,5140.1719999999996,5140.1719999999996,5140.1719999999996,5140.1719999999996,5140.1719999999996,5140.1719999999996,5140.1719999999996,5140.1719999999996]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - Advanced",11624.92,11624.924383925836,11624.924383925836,11624.924383925836,11624.924383925836,11624.924383925836,11624.924383925836,10681.198307140668,9737.4722303555009,8793.7461535703333,7850.0200767851657,6906.2939999999981,6843.7738999999983,6781.2537999999986,6718.7336999999989,6656.2135999999991,6593.6934999999994,6531.1733999999997,6468.6532999999999,6406.1332000000002,6343.6131000000005,6281.0930000000008,6281.0929999999998,6281.0929999999998,6281.0929999999998,6281.0929999999998,6281.0929999999998,6281.0929999999998,6281.0929999999998,6281.0929999999998,6281.0929999999998,6281.0929999999998]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - Moderate",11624.92,11624.924383925836,11624.924383925836,11624.924383925836,11624.924383925836,11624.924383925836,11624.924383925836,11189.410345533252,10753.896307140669,10318.382268748086,9882.8682303555033,9447.3541919629206,9011.8401535703379,8576.3261151777551,8140.8120767851715,7705.2980383925878,7269.7840000000042,7269.7839999999997,7269.7839999999997,7269.7839999999997,7269.7839999999997,6978.9920000000002,6978.9920000000002,6978.9920000000002,6978.9920000000002,6978.9920000000002,6978.9920000000002,6978.9920000000002,6978.9920000000002,6978.9920000000002,6978.9920000000002,6978.9920000000002]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - Conservative",11624.92,11624.924383925836,11624.924383925836,11624.924383925836,11624.924383925836,11624.924383925836,11624.924383925836,11624.924383925836,11624.924383925836,11624.924383925836,11624.924383925836,11624.92,11624.92,11624.92,11624.92,11624.92,11624.92,11624.92,11624.92,11624.92,11624.92,11624.92,11624.92,11624.92,11624.92,11624.92,11624.92,11624.92,11624.92,11624.92,11624.92,11624.92]
[null,null,null,null,null,null,null,null,null,null,"NPD 5 - Advanced",3961.0610000000001,3961.061088610496,3961.061088610496,3961.061088610496,3961.061088610496,3961.061088610496,3961.061088610496,4029.412270888397,4097.7634531662979,4166.1146354441989,4234.4658177220999,4302.8170000000009,4263.8652000000011,4224.9134000000013,4185.9616000000015,4147.0098000000016,4108.0580000000018,4069.106200000002,4030.1544000000022,3991.2026000000023,3952.2508000000025,3913.2990000000027,3913.299,3913.299,3913.299,3913.299,3913.299,3913.299,3913.299,3913.299,3913.299,3913.299]
[null,null,null,null,null,null,null,null,null,null,"NPD 5 - Moderate",3961.0610000000001,3961.061088610496,3961.061088610496,3961.061088610496,3961.061088610496,3961.061088610496,3961.061088610496,4017.8830797494466,4074.7050708883971,4131.5270620273477,4188.3490531662983,4245.1710443052489,4301.9930354441994,4358.81502658315,4415.6370177221006,4472.4590088610512,4529.2810000000018,4529.2809999999999,4529.2809999999999,4529.2809999999999,4529.2809999999999,4348.1099999999997,4348.1099999999997,4348.1099999999997,4348.1099999999997,4348.1099999999997,4348.1099999999997,4348.1099999999997,4348.1099999999997,4348.1099999999997,4348.1099999999997,4348.1099999999997]
[null,null,null,null,null,null,null,null,null,null,"NPD 5 - Conservative",3961.0610000000001,3961.061088610496,3961.061088610496,3961.061088610496,3961.061088610496,3961.061088610496,3961.061088610496,3961.061088610496,3961.061088610496,3961.061088610496,3961.061088610496,3961.0610000000001,3961.0610000000001,3961.0610000000001,3961.0610000000001,3961.0610000000001,3961.0610000000001,3961.0610000000001,3961.0610000000001,3961.0610000000001,3961.0610000000001,3961.0610000000001,3961.0610000000001,3961.0610000000001,3961.0610000000001,3961.0610000000001,3961.0610000000001,3961.0610000000001,3961.0610000000001,3961.0610000000001,3961.0610000000001,3961.0610000000001]
[null,null,null,null,null,null,null,null,null,null,"NPD 6 - Advanced",6458.607,6458.6066189403091,6458.6066189403091,6458.6066189403091,6458.6066189403091,6458.6066189403091,6458.6066189403091,6570.0548951522469,6681.5031713641847,6792.9514475761225,6904.3997237880603,7015.8479999999981,6952.3361999999979,6888.8243999999977,6825.3125999999975,6761.8007999999973,6698.288999999997,6634.7771999999968,6571.2653999999966,6507.7535999999964,6444.2417999999961,6380.7299999999959,6380.73,6380.73,6380.73,6380.73,6380.73,6380.73,6380.73,6380.73,6380.73,6380.73]
[null,null,null,null,null,null,null,null,null,null,"NPD 6 - Moderate",6458.607,6458.6066189403091,6458.6066189403091,6458.6066189403091,6458.6066189403091,6458.6066189403091,6458.6066189403091,6551.256357046278,6643.906095152247,6736.5558332582159,6829.2055713641848,6921.8553094701538,7014.5050475761227,7107.1547856820916,7199.8045237880606,7292.4542618940295,7385.1039999999985,7385.1040000000003,7385.1040000000003,7385.1040000000003,7385.1040000000003,7089.6989999999996,7089.6989999999996,7089.6989999999996,7089.6989999999996,7089.6989999999996,7089.6989999999996,7089.6989999999996,7089.6989999999996,7089.6989999999996,7089.6989999999996,7089.6989999999996]
[null,null,null,null,null,null,null,null,null,null,"NPD 6 - Conservative",6458.607,6458.6066189403091,6458.6066189403091,6458.6066189403091,6458.6066189403091,6458.6066189403091,6458.6066189403091,6458.6066189403091,6458.6066189403091,6458.6066189403091,6458.6066189403091,6458.607,6458.607,6458.607,6458.607,6458.607,6458.607,6458.607,6458.607,6458.607,6458.607,6458.607,6458.607,6458.607,6458.607,6458.607,6458.607,6458.607,6458.607,6458.607,6458.607,6458.607]
[null,null,null,null,null,null,null,null,null,null,"NPD 7 - Advanced",11170.3,11170.300596889943,11170.300596889943,11170.300596889943,11170.300596889943,11170.300596889943,11170.300596889943,10794.793677511954,10419.286758133965,10043.779838755976,9668.2729193779869,9292.7659999999978,9208.641999999998,9124.5179999999982,9040.3939999999984,8956.2699999999986,8872.1459999999988,8788.021999999999,8703.8979999999992,8619.7739999999994,8535.65,8451.5259999999998,8451.5259999999998,8451.5259999999998,8451.5259999999998,8451.5259999999998,8451.5259999999998,8451.5259999999998,8451.5259999999998,8451.5259999999998,8451.5259999999998,8451.5259999999998]
[null,null,null,null,null,null,null,null,null,null,"NPD 7 - Moderate",11170.3,11170.300596889943,11170.300596889943,11170.300596889943,11170.300596889943,11170.300596889943,11170.300596889943,11031.456437200948,10892.612277511955,10753.768117822961,10614.923958133968,10476.079798444975,10337.235638755981,10198.391479066988,10059.547319377994,9920.703159689001,9781.8590000000077,9781.8590000000004,9781.8590000000004,9781.8590000000004,9781.8590000000004,9390.5840000000007,9390.5840000000007,9390.5840000000007,9390.5840000000007,9390.5840000000007,9390.5840000000007,9390.5840000000007,9390.5840000000007,9390.5840000000007,9390.5840000000007,9390.5840000000007]
[null,null,null,null,null,null,null,null,null,null,"NPD 7 - Conservative",11170.3,11170.300596889943,11170.300596889943,11170.300596889943,11170.300596889943,11170.300596889943,11170.300596889943,11170.300596889943,11170.300596889943,11170.300596889943,11170.300596889943,11170.3,11170.3,11170.3,11170.3,11170.3,11170.3,11170.3,11170.3,11170.3,11170.3,11170.3,11170.3,11170.3,11170.3,11170.3,11170.3,11170.3,11170.3,11170.3,11170.3,11170.3]
[null,null,null,null,null,null,null,null,null,null,"NPD 8 - Advanced",15299.36,15299.359480778981,15299.359480778981,15299.359480778981,15299.359480778981,15299.359480778981,15299.359480778981,15077.133584623185,14854.907688467389,14632.681792311592,14410.455896155796,14188.23,14059.789999999999,13931.349999999999,13802.909999999998,13674.469999999998,13546.029999999997,13417.589999999997,13289.149999999996,13160.709999999995,13032.269999999995,12903.829999999994,12903.83,12903.83,12903.83,12903.83,12903.83,12903.83,12903.83,12903.83,12903.83,12903.83]
[null,null,null,null,null,null,null,null,null,null,"NPD 8 - Moderate",15299.36,15299.359480778981,15299.359480778981,15299.359480778981,15299.359480778981,15299.359480778981,15299.359480778981,15262.921532701082,15226.483584623184,15190.045636545285,15153.607688467386,15117.169740389487,15080.731792311588,15044.293844233689,15007.85589615579,14971.417948077891,14934.979999999992,14934.98,14934.98,14934.98,14934.98,14337.58,14337.58,14337.58,14337.58,14337.58,14337.58,14337.58,14337.58,14337.58,14337.58,14337.58]
[null,null,null,null,null,null,null,null,null,null,"NPD 8 - Conservative",15299.36,15299.359480778981,15299.359480778981,15299.359480778981,15299.359480778981,15299.359480778981,15299.359480778981,15299.359480778981,15299.359480778981,15299.359480778981,15299.359480778981,15299.36,15299.36,15299.36,15299.36,15299.36,15299.36,15299.36,15299.36,15299.36,15299.36,15299.36,15299.36,15299.36,15299.36,15299.36,15299.36,15299.36,15299.36,15299.36,15299.36,15299.36]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - Advanced",7297.0842183362065,7297.0842183362065,7297.0842183362065,7297.0842183362065,7297.0842183362065,7297.0842183362065,7297.0842183362065,7297.0842183362065,7297.0842183362065,7297.0842183362065,7297.0842183362065,7297.0842183362065,7297.0842183362065,7297.0842183362065,7297.0842183362065,7297.0842183362065,7297.0842183362065,7297.0842183362065,7297.0842183362065,7297.0842183362065,7297.0842183362065,7297.0842183362065,7297.0842183362065,7297.0842183362065,7297.0842183362065,7297.0842183362065,7297.0842183362065,7297.0842183362065,7297.0842183362065,7297.0842183362065,7297.0842183362065,7297.0842183362065]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - Moderate",7484.3038907311038,7484.3038907311038,7484.3038907311038,7484.3038907311038,7484.3038907311038,7484.3038907311038,7484.3038907311038,7484.3038907311038,7484.3038907311038,7484.3038907311038,7484.3038907311038,7484.3038907311038,7484.3038907311038,7484.3038907311038,7484.3038907311038,7484.3038907311038,7484.3038907311038,7484.3038907311038,7484.3038907311038,7484.3038907311038,7484.3038907311038,7484.3038907311038,7484.3038907311038,7484.3038907311038,7484.3038907311038,7484.3038907311038,7484.3038907311038,7484.3038907311038,7484.3038907311038,7484.3038907311038,7484.3038907311038,7484.3038907311038]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - Conservative",7522.7672353981516,7522.7672353981516,7522.7672353981516,7522.7672353981516,7522.7672353981516,7522.7672353981516,7522.7672353981516,7522.7672353981516,7522.7672353981516,7522.7672353981516,7522.7672353981516,7522.7672353981516,7522.7672353981516,7522.7672353981516,7522.7672353981516,7522.7672353981516,7522.7672353981516,7522.7672353981516,7522.7672353981516,7522.7672353981516,7522.7672353981516,7522.7672353981516,7522.7672353981516,7522.7672353981516,7522.7672353981516,7522.7672353981516,7522.7672353981516,7522.7672353981516,7522.7672353981516,7522.7672353981516,7522.7672353981516,7522.7672353981516]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - Advanced",6514.2883487848458,6514.2883487848458,6514.2883487848458,6514.2883487848458,6514.2883487848458,6514.2883487848458,6514.2883487848458,6514.2883487848458,6514.2883487848458,6514.2883487848458,6514.2883487848458,6514.2883487848458,6514.2883487848458,6514.2883487848458,6514.2883487848458,6514.2883487848458,6514.2883487848458,6514.2883487848458,6514.2883487848458,6514.2883487848458,6514.2883487848458,6514.2883487848458,6514.2883487848458,6514.2883487848458,6514.2883487848458,6514.2883487848458,6514.2883487848458,6514.2883487848458,6514.2883487848458,6514.2883487848458,6514.2883487848458,6514.2883487848458]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - Moderate",6681.4240010609637,6681.4240010609637,6681.4240010609637,6681.4240010609637,6681.4240010609637,6681.4240010609637,6681.4240010609637,6681.4240010609637,6681.4240010609637,6681.4240010609637,6681.4240010609637,6681.4240010609637,6681.4240010609637,6681.4240010609637,6681.4240010609637,6681.4240010609637,6681.4240010609637,6681.4240010609637,6681.4240010609637,6681.4240010609637,6681.4240010609637,6681.4240010609637,6681.4240010609637,6681.4240010609637,6681.4240010609637,6681.4240010609637,6681.4240010609637,6681.4240010609637,6681.4240010609637,6681.4240010609637,6681.4240010609637,6681.4240010609637]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - Conservative",6715.761184314274,6715.761184314274,6715.761184314274,6715.761184314274,6715.761184314274,6715.761184314274,6715.761184314274,6715.761184314274,6715.761184314274,6715.761184314274,6715.761184314274,6715.761184314274,6715.761184314274,6715.761184314274,6715.761184314274,6715.761184314274,6715.761184314274,6715.761184314274,6715.761184314274,6715.761184314274,6715.761184314274,6715.761184314274,6715.761184314274,6715.761184314274,6715.761184314274,6715.761184314274,6715.761184314274,6715.761184314274,6715.761184314274,6715.761184314274,6715.761184314274,6715.761184314274]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - Advanced",6380.3705571710725,6380.3705571710725,6380.3705571710725,6380.3705571710725,6380.3705571710725,6380.3705571710725,6380.3705571710725,6380.3705571710725,6380.3705571710725,6380.3705571710725,6380.3705571710725,6380.3705571710725,6380.3705571710725,6380.3705571710725,6380.3705571710725,6380.3705571710725,6380.3705571710725,6380.3705571710725,6380.3705571710725,6380.3705571710725,6380.3705571710725,6380.3705571710725,6380.3705571710725,6380.3705571710725,6380.3705571710725,6380.3705571710725,6380.3705571710725,6380.3705571710725,6380.3705571710725,6380.3705571710725,6380.3705571710725,6380.3705571710725]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - Moderate",6544.0703103505657,6544.0703103505657,6544.0703103505657,6544.0703103505657,6544.0703103505657,6544.0703103505657,6544.0703103505657,6544.0703103505657,6544.0703103505657,6544.0703103505657,6544.0703103505657,6544.0703103505657,6544.0703103505657,6544.0703103505657,6544.0703103505657,6544.0703103505657,6544.0703103505657,6544.0703103505657,6544.0703103505657,6544.0703103505657,6544.0703103505657,6544.0703103505657,6544.0703103505657,6544.0703103505657,6544.0703103505657,6544.0703103505657,6544.0703103505657,6544.0703103505657,6544.0703103505657,6544.0703103505657,6544.0703103505657,6544.0703103505657]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - Conservative",6577.7016053310026,6577.7016053310026,6577.7016053310026,6577.7016053310026,6577.7016053310026,6577.7016053310026,6577.7016053310026,6577.7016053310026,6577.7016053310026,6577.7016053310026,6577.7016053310026,6577.7016053310026,6577.7016053310026,6577.7016053310026,6577.7016053310026,6577.7016053310026,6577.7016053310026,6577.7016053310026,6577.7016053310026,6577.7016053310026,6577.7016053310026,6577.7016053310026,6577.7016053310026,6577.7016053310026,6577.7016053310026,6577.7016053310026,6577.7016053310026,6577.7016053310026,6577.7016053310026,6577.7016053310026,6577.7016053310026,6577.7016053310026]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - Advanced",5743.7832705794071,5743.7832705794071,5743.7832705794071,5743.7832705794071,5743.7832705794071,5743.7832705794071,5743.7832705794071,5743.7832705794071,5743.7832705794071,5743.7832705794071,5743.7832705794071,5743.7832705794071,5743.7832705794071,5743.7832705794071,5743.7832705794071,5743.7832705794071,5743.7832705794071,5743.7832705794071,5743.7832705794071,5743.7832705794071,5743.7832705794071,5743.7832705794071,5743.7832705794071,5743.7832705794071,5743.7832705794071,5743.7832705794071,5743.7832705794071,5743.7832705794071,5743.7832705794071,5743.7832705794071,5743.7832705794071,5743.7832705794071]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - Moderate",5891.1502448460624,5891.1502448460624,5891.1502448460624,5891.1502448460624,5891.1502448460624,5891.1502448460624,5891.1502448460624,5891.1502448460624,5891.1502448460624,5891.1502448460624,5891.1502448460624,5891.1502448460624,5891.1502448460624,5891.1502448460624,5891.1502448460624,5891.1502448460624,5891.1502448460624,5891.1502448460624,5891.1502448460624,5891.1502448460624,5891.1502448460624,5891.1502448460624,5891.1502448460624,5891.1502448460624,5891.1502448460624,5891.1502448460624,5891.1502448460624,5891.1502448460624,5891.1502448460624,5891.1502448460624,5891.1502448460624,5891.1502448460624]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - Conservative",5921.4260521437191,5921.4260521437191,5921.4260521437191,5921.4260521437191,5921.4260521437191,5921.4260521437191,5921.4260521437191,5921.4260521437191,5921.4260521437191,5921.4260521437191,5921.4260521437191,5921.4260521437191,5921.4260521437191,5921.4260521437191,5921.4260521437191,5921.4260521437191,5921.4260521437191,5921.4260521437191,5921.4260521437191,5921.4260521437191,5921.4260521437191,5921.4260521437191,5921.4260521437191,5921.4260521437191,5921.4260521437191,5921.4260521437191,5921.4260521437191,5921.4260521437191,5921.4260521437191,5921.4260521437191,5921.4260521437191,5921.4260521437191]
[]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Fixed Operation and Maintenance Expenses ($/kW-yr)","NPD 1 - Advanced",63.259709999999998,63.259709999999998,63.259709999999998,63.259709999999998,63.259709999999998,63.259709999999998,63.259709999999998,63.259709999999998,63.259709999999998,63.259709999999998,63.259709999999998,60.096730000000001,60.096730000000001,60.096730000000001,60.096730000000001,60.096730000000001,60.096730000000001,60.096730000000001,60.096730000000001,60.096730000000001,60.096730000000001,54.656390000000002,54.656390000000002,54.656390000000002,54.656390000000002,54.656390000000002,54.656390000000002,54.656390000000002,54.656390000000002,54.656390000000002,54.656390000000002,54.656390000000002]
[null,null,null,null,null,null,null,null,null,null,"NPD 1 - Moderate",63.259709999999998,63.259709999999998,63.259709999999998,63.259709999999998,63.259709999999998,63.259709999999998,63.259709999999998,63.259709999999998,63.259709999999998,63.259709999999998,63.259709999999998,63.259709999999998,63.259709999999998,63.259709999999998,63.259709999999998,63.259709999999998,63.259709999999998,63.259709999999998,63.259709999999998,63.259709999999998,63.259709999999998,60.729320000000001,60.729320000000001,60.729320000000001,60.729320000000001,60.729320000000001,60.729320000000001,60.729320000000001,60.729320000000001,60.729320000000001,60.729320000000001,60.729320000000001]
[null,null,null,null,null,null,null,null,null,null,"NPD 1 - Conservative",63.259709999999998,63.259709999999998,63.259709999999998,63.259709999999998,63.259709999999998,63.259709999999998,63.259709999999998,63.259709999999998,63.259709999999998,63.259709999999998,63.259709999999998,63.259709999999998,63.259709999999998,63.259709999999998,63.259709999999998,63.259709999999998,63.259709999999998,63.259709999999998,63.259709999999998,63.259709999999998,63.259709999999998,63.259709999999998,63.259709999999998,63.259709999999998,63.259709999999998,63.259709999999998,63.259709999999998,63.259709999999998,63.259709999999998,63.259709999999998,63.259709999999998,63.259709999999998]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - Advanced",76.047049999999999,76.047049999999999,76.047049999999999,76.047049999999999,76.047049999999999,76.047049999999999,76.047049999999999,76.047049999999999,76.047049999999999,76.047049999999999,76.047049999999999,72.244699999999995,72.244699999999995,72.244699999999995,72.244699999999995,72.244699999999995,72.244699999999995,72.244699999999995,72.244699999999995,72.244699999999995,72.244699999999995,65.704650000000001,65.704650000000001,65.704650000000001,65.704650000000001,65.704650000000001,65.704650000000001,65.704650000000001,65.704650000000001,65.704650000000001,65.704650000000001,65.704650000000001]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - Moderate",76.047049999999999,76.047049999999999,76.047049999999999,76.047049999999999,76.047049999999999,76.047049999999999,76.047049999999999,76.047049999999999,76.047049999999999,76.047049999999999,76.047049999999999,76.047049999999999,76.047049999999999,76.047049999999999,76.047049999999999,76.047049999999999,76.047049999999999,76.047049999999999,76.047049999999999,76.047049999999999,76.047049999999999,73.005170000000007,73.005170000000007,73.005170000000007,73.005170000000007,73.005170000000007,73.005170000000007,73.005170000000007,73.005170000000007,73.005170000000007,73.005170000000007,73.005170000000007]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - Conservative",76.047049999999999,76.047049999999999,76.047049999999999,76.047049999999999,76.047049999999999,76.047049999999999,76.047049999999999,76.047049999999999,76.047049999999999,76.047049999999999,76.047049999999999,76.047049999999999,76.047049999999999,76.047049999999999,76.047049999999999,76.047049999999999,76.047049999999999,76.047049999999999,76.047049999999999,76.047049999999999,76.047049999999999,76.047049999999999,76.047049999999999,76.047049999999999,76.047049999999999,76.047049999999999,76.047049999999999,76.047049999999999,76.047049999999999,76.047049999999999,76.047049999999999,76.047049999999999]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - Advanced",89.864189999999994,89.864189999999994,89.864189999999994,89.864189999999994,89.864189999999994,89.864189999999994,89.864189999999994,89.864189999999994,89.864189999999994,89.864189999999994,89.864189999999994,85.370980000000003,85.370980000000003,85.370980000000003,85.370980000000003,85.370980000000003,85.370980000000003,85.370980000000003,85.370980000000003,85.370980000000003,85.370980000000003,77.642660000000006,77.642660000000006,77.642660000000006,77.642660000000006,77.642660000000006,77.642660000000006,77.642660000000006,77.642660000000006,77.642660000000006,77.642660000000006,77.642660000000006]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - Moderate",89.864189999999994,89.864189999999994,89.864189999999994,89.864189999999994,89.864189999999994,89.864189999999994,89.864189999999994,89.864189999999994,89.864189999999994,89.864189999999994,89.864189999999994,89.864189999999994,89.864189999999994,89.864189999999994,89.864189999999994,89.864189999999994,89.864189999999994,89.864189999999994,89.864189999999994,89.864189999999994,89.864189999999994,86.269620000000003,86.269620000000003,86.269620000000003,86.269620000000003,86.269620000000003,86.269620000000003,86.269620000000003,86.269620000000003,86.269620000000003,86.269620000000003,86.269620000000003]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - Conservative",89.864189999999994,89.864189999999994,89.864189999999994,89.864189999999994,89.864189999999994,89.864189999999994,89.864189999999994,89.864189999999994,89.864189999999994,89.864189999999994,89.864189999999994,89.864189999999994,89.864189999999994,89.864189999999994,89.864189999999994,89.864189999999994,89.864189999999994,89.864189999999994,89.864189999999994,89.864189999999994,89.864189999999994,89.864189999999994,89.864189999999994,89.864189999999994,89.864189999999994,89.864189999999994,89.864189999999994,89.864189999999994,89.864189999999994,89.864189999999994,89.864189999999994,89.864189999999994]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - Advanced",151.50720000000001,151.50720000000001,151.50720000000001,151.50720000000001,151.50720000000001,151.50720000000001,151.50720000000001,151.50720000000001,151.50720000000001,151.50720000000001,151.50720000000001,143.93180000000001,143.93180000000001,143.93180000000001,143.93180000000001,143.93180000000001,143.93180000000001,143.93180000000001,143.93180000000001,143.93180000000001,143.93180000000001,130.90219999999999,130.90219999999999,130.90219999999999,130.90219999999999,130.90219999999999,130.90219999999999,130.90219999999999,130.90219999999999,130.90219999999999,130.90219999999999,130.90219999999999]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - Moderate",151.50720000000001,151.50720000000001,151.50720000000001,151.50720000000001,151.50720000000001,151.50720000000001,151.50720000000001,151.50720000000001,151.50720000000001,151.50720000000001,151.50720000000001,151.50720000000001,151.50720000000001,151.50720000000001,151.50720000000001,151.50720000000001,151.50720000000001,151.50720000000001,151.50720000000001,151.50720000000001,151.50720000000001,145.4469,145.4469,145.4469,145.4469,145.4469,145.4469,145.4469,145.4469,145.4469,145.4469,145.4469]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - Conservative",151.50720000000001,151.50720000000001,151.50720000000001,151.50720000000001,151.50720000000001,151.50720000000001,151.50720000000001,151.50720000000001,151.50720000000001,151.50720000000001,151.50720000000001,151.50720000000001,151.50720000000001,151.50720000000001,151.50720000000001,151.50720000000001,151.50720000000001,151.50720000000001,151.50720000000001,151.50720000000001,151.50720000000001,151.50720000000001,151.50720000000001,151.50720000000001,151.50720000000001,151.50720000000001,151.50720000000001,151.50720000000001,151.50720000000001,151.50720000000001,151.50720000000001,151.50720000000001]
[null,null,null,null,null,null,null,null,null,null,"NPD 5 - Advanced",29.432469999999999,29.432469999999999,29.432469999999999,29.432469999999999,29.432469999999999,29.432469999999999,29.432469999999999,29.432469999999999,29.432469999999999,29.432469999999999,29.432469999999999,27.960850000000001,27.960850000000001,27.960850000000001,27.960850000000001,27.960850000000001,27.960850000000001,27.960850000000001,27.960850000000001,27.960850000000001,27.960850000000001,25.429659999999998,25.429659999999998,25.429659999999998,25.429659999999998,25.429659999999998,25.429659999999998,25.429659999999998,25.429659999999998,25.429659999999998,25.429659999999998,25.429659999999998]
[null,null,null,null,null,null,null,null,null,null,"NPD 5 - Moderate",29.432469999999999,29.432469999999999,29.432469999999999,29.432469999999999,29.432469999999999,29.432469999999999,29.432469999999999,29.432469999999999,29.432469999999999,29.432469999999999,29.432469999999999,29.432469999999999,29.432469999999999,29.432469999999999,29.432469999999999,29.432469999999999,29.432469999999999,29.432469999999999,29.432469999999999,29.432469999999999,29.432469999999999,28.25517,28.25517,28.25517,28.25517,28.25517,28.25517,28.25517,28.25517,28.25517,28.25517,28.25517]
[null,null,null,null,null,null,null,null,null,null,"NPD 5 - Conservative",29.432469999999999,29.432469999999999,29.432469999999999,29.432469999999999,29.432469999999999,29.432469999999999,29.432469999999999,29.432469999999999,29.432469999999999,29.432469999999999,29.432469999999999,29.432469999999999,29.432469999999999,29.432469999999999,29.432469999999999,29.432469999999999,29.432469999999999,29.432469999999999,29.432469999999999,29.432469999999999,29.432469999999999,29.432469999999999,29.432469999999999,29.432469999999999,29.432469999999999,29.432469999999999,29.432469999999999,29.432469999999999,29.432469999999999,29.432469999999999,29.432469999999999,29.432469999999999]
[null,null,null,null,null,null,null,null,null,null,"NPD 6 - Advanced",33.162840000000003,33.162840000000003,33.162840000000003,33.162840000000003,33.162840000000003,33.162840000000003,33.162840000000003,33.162840000000003,33.162840000000003,33.162840000000003,33.162840000000003,31.5047,31.5047,31.5047,31.5047,31.5047,31.5047,31.5047,31.5047,31.5047,31.5047,28.65269,28.65269,28.65269,28.65269,28.65269,28.65269,28.65269,28.65269,28.65269,28.65269,28.65269]
[null,null,null,null,null,null,null,null,null,null,"NPD 6 - Moderate",33.162840000000003,33.162840000000003,33.162840000000003,33.162840000000003,33.162840000000003,33.162840000000003,33.162840000000003,33.162840000000003,33.162840000000003,33.162840000000003,33.162840000000003,33.162840000000003,33.162840000000003,33.162840000000003,33.162840000000003,33.162840000000003,33.162840000000003,33.162840000000003,33.162840000000003,33.162840000000003,33.162840000000003,31.83633,31.83633,31.83633,31.83633,31.83633,31.83633,31.83633,31.83633,31.83633,31.83633,31.83633]
[null,null,null,null,null,null,null,null,null,null,"NPD 6 - Conservative",33.162840000000003,33.162840000000003,33.162840000000003,33.162840000000003,33.162840000000003,33.162840000000003,33.162840000000003,33.162840000000003,33.162840000000003,33.162840000000003,33.162840000000003,33.162840000000003,33.162840000000003,33.162840000000003,33.162840000000003,33.162840000000003,33.162840000000003,33.162840000000003,33.162840000000003,33.162840000000003,33.162840000000003,33.162840000000003,33.162840000000003,33.162840000000003,33.162840000000003,33.162840000000003,33.162840000000003,33.162840000000003,33.162840000000003,33.162840000000003,33.162840000000003,33.162840000000003]
[null,null,null,null,null,null,null,null,null,null,"NPD 7 - Advanced",53.516159999999999,53.516159999999999,53.516159999999999,53.516159999999999,53.516159999999999,53.516159999999999,53.516159999999999,53.516159999999999,53.516159999999999,53.516159999999999,53.516159999999999,50.840350000000001,50.840350000000001,50.840350000000001,50.840350000000001,50.840350000000001,50.840350000000001,50.840350000000001,50.840350000000001,50.840350000000001,50.840350000000001,46.237960000000001,46.237960000000001,46.237960000000001,46.237960000000001,46.237960000000001,46.237960000000001,46.237960000000001,46.237960000000001,46.237960000000001,46.237960000000001,46.237960000000001]
[null,null,null,null,null,null,null,null,null,null,"NPD 7 - Moderate",53.516159999999999,53.516159999999999,53.516159999999999,53.516159999999999,53.516159999999999,53.516159999999999,53.516159999999999,53.516159999999999,53.516159999999999,53.516159999999999,53.516159999999999,53.516159999999999,53.516159999999999,53.516159999999999,53.516159999999999,53.516159999999999,53.516159999999999,53.516159999999999,53.516159999999999,53.516159999999999,53.516159999999999,51.375520000000002,51.375520000000002,51.375520000000002,51.375520000000002,51.375520000000002,51.375520000000002,51.375520000000002,51.375520000000002,51.375520000000002,51.375520000000002,51.375520000000002]
[null,null,null,null,null,null,null,null,null,null,"NPD 7 - Conservative",53.516159999999999,53.516159999999999,53.516159999999999,53.516159999999999,53.516159999999999,53.516159999999999,53.516159999999999,53.516159999999999,53.516159999999999,53.516159999999999,53.516159999999999,53.516159999999999,53.516159999999999,53.516159999999999,53.516159999999999,53.516159999999999,53.516159999999999,53.516159999999999,53.516159999999999,53.516159999999999,53.516159999999999,53.516159999999999,53.516159999999999,53.516159999999999,53.516159999999999,53.516159999999999,53.516159999999999,53.516159999999999,53.516159999999999,53.516159999999999,53.516159999999999,53.516159999999999]
[null,null,null,null,null,null,null,null,null,null,"NPD 8 - Advanced",116.67570000000001,116.67570000000001,116.67570000000001,116.67570000000001,116.67570000000001,116.67570000000001,116.67570000000001,116.67570000000001,116.67570000000001,116.67570000000001,116.67570000000001,110.8419,110.8419,110.8419,110.8419,110.8419,110.8419,110.8419,110.8419,110.8419,110.8419,100.8078,100.8078,100.8078,100.8078,100.8078,100.8078,100.8078,100.8078,100.8078,100.8078,100.8078]
[null,null,null,null,null,null,null,null,null,null,"NPD 8 - Moderate",116.67570000000001,116.67570000000001,116.67570000000001,116.67570000000001,116.67570000000001,116.67570000000001,116.67570000000001,116.67570000000001,116.67570000000001,116.67570000000001,116.67570000000001,116.67570000000001,116.67570000000001,116.67570000000001,116.67570000000001,116.67570000000001,116.67570000000001,116.67570000000001,116.67570000000001,116.67570000000001,116.67570000000001,112.0087,112.0087,112.0087,112.0087,112.0087,112.0087,112.0087,112.0087,112.0087,112.0087,112.0087]
[null,null,null,null,null,null,null,null,null,null,"NPD 8 - Conservative",116.67570000000001,116.67570000000001,116.67570000000001,116.67570000000001,116.67570000000001,116.67570000000001,116.67570000000001,116.67570000000001,116.67570000000001,116.67570000000001,116.67570000000001,116.67570000000001,116.67570000000001,116.67570000000001,116.67570000000001,116.67570000000001,116.67570000000001,116.67570000000001,116.67570000000001,116.67570000000001,116.67570000000001,116.67570000000001,116.67570000000001,116.67570000000001,116.67570000000001,116.67570000000001,116.67570000000001,116.67570000000001,116.67570000000001,116.67570000000001,116.67570000000001,116.67570000000001]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - Advanced",121.26335248721291,117.13267753461797,113.14270853492663,109.28865252684081,105.56587981491967,101.96991840814499,98.496448647929597,95.141298019115681,91.900436137729301,88.769969909470447,85.746138853122901,82.825310583265605,80.003976446859738,77.278747308469505,74.646349479053825,72.103620783438316,69.647506761743614,67.275057000206985,66.921582140194374,66.569964498625524,66.220194317351385,65.872261889493956,65.526157559176909,65.181871721257551,64.839394821060267,64.498717354111392,64.159829865875423,63.822722951492601,63.487387255517966,63.153813471661699,62.82199234253082,62.491914659372327]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - Moderate",134.5501140004138,134.5501140004138,134.5501140004138,134.5501140004138,134.5501140004138,134.5501140004138,134.5501140004138,134.5501140004138,134.5501140004138,134.5501140004138,134.5501140004138,134.5501140004138,134.5501140004138,134.5501140004138,134.5501140004138,134.5501140004138,134.5501140004138,134.5501140004138,134.5501140004138,134.5501140004138,134.5501140004138,134.5501140004138,134.5501140004138,134.5501140004138,134.5501140004138,134.5501140004138,134.5501140004138,134.5501140004138,134.5501140004138,134.5501140004138,134.5501140004138,134.5501140004138]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - Conservative",134.5501140004138,134.5501140004138,134.5501140004138,134.5501140004138,134.5501140004138,134.5501140004138,134.5501140004138,134.5501140004138,134.5501140004138,134.5501140004138,134.5501140004138,134.5501140004138,134.5501140004138,134.5501140004138,134.5501140004138,134.5501140004138,134.5501140004138,134.5501140004138,134.5501140004138,134.5501140004138,134.5501140004138,134.5501140004138,134.5501140004138,134.5501140004138,134.5501140004138,134.5501140004138,134.5501140004138,134.5501140004138,134.5501140004138,134.5501140004138,134.5501140004138,134.5501140004138]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - Advanced",39.54140785185966,38.194482340945385,36.893438057597635,35.636712118772031,34.422794878958214,33.250228116713878,32.117603282972283,31.023559809018817,29.966783472104023,28.9460048167299,27.959997629712976,27.007577467192334,26.087600231813141,25.19896079837654,24.340591686304929,23.511461777328005,22.71057507684904,21.936969517503659,21.821708861102024,21.707053804252528,21.593001165029651,21.47954777822634,21.366690495266067,21.254426184115477,21.14275172919745,21.031664031304679,20.92116000751362,20.811236591098933,20.701890731448398,20.593119393978245,20.484919560048922,20.377288226881362]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - Moderate",43.873939035007254,43.873939035007254,43.873939035007254,43.873939035007254,43.873939035007254,43.873939035007254,43.873939035007254,43.873939035007254,43.873939035007254,43.873939035007254,43.873939035007254,43.873939035007254,43.873939035007254,43.873939035007254,43.873939035007254,43.873939035007254,43.873939035007254,43.873939035007254,43.873939035007254,43.873939035007254,43.873939035007254,43.873939035007254,43.873939035007254,43.873939035007254,43.873939035007254,43.873939035007254,43.873939035007254,43.873939035007254,43.873939035007254,43.873939035007254,43.873939035007254,43.873939035007254]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - Conservative",43.873939035007254,43.873939035007254,43.873939035007254,43.873939035007254,43.873939035007254,43.873939035007254,43.873939035007254,43.873939035007254,43.873939035007254,43.873939035007254,43.873939035007254,43.873939035007254,43.873939035007254,43.873939035007254,43.873939035007254,43.873939035007254,43.873939035007254,43.873939035007254,43.873939035007254,43.873939035007254,43.873939035007254,43.873939035007254,43.873939035007254,43.873939035007254,43.873939035007254,43.873939035007254,43.873939035007254,43.873939035007254,43.873939035007254,43.873939035007254,43.873939035007254,43.873939035007254]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - Advanced",114.07701396087329,110.19113208007431,106.43761760149977,102.81196160549922,99.309808762778104,95.926952102546338,92.659327958883111,89.503011089246868,86.454209959266862,83.50926218815205,80.664630149246022,77.916896720443106,75.262761179361163,72.699035238339505,70.222639214499665,67.830598330267705,65.52003913991453,63.288186077821258,62.955658931627354,62.62487894094248,62.295836925907338,61.968523754895379,61.642930344259142,61.319047658078262,60.996866707908644,60.676378552533102,60.3575742977131,60.040445095942012,59.724982146199537,59.411176693707489,59.099020029686777,58.788503491115776]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - Moderate",126.57637215564235,126.57637215564235,126.57637215564235,126.57637215564235,126.57637215564235,126.57637215564235,126.57637215564235,126.57637215564235,126.57637215564235,126.57637215564235,126.57637215564235,126.57637215564235,126.57637215564235,126.57637215564235,126.57637215564235,126.57637215564235,126.57637215564235,126.57637215564235,126.57637215564235,126.57637215564235,126.57637215564235,126.57637215564235,126.57637215564235,126.57637215564235,126.57637215564235,126.57637215564235,126.57637215564235,126.57637215564235,126.57637215564235,126.57637215564235,126.57637215564235,126.57637215564235]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - Conservative",126.57637215564235,126.57637215564235,126.57637215564235,126.57637215564235,126.57637215564235,126.57637215564235,126.57637215564235,126.57637215564235,126.57637215564235,126.57637215564235,126.57637215564235,126.57637215564235,126.57637215564235,126.57637215564235,126.57637215564235,126.57637215564235,126.57637215564235,126.57637215564235,126.57637215564235,126.57637215564235,126.57637215564235,126.57637215564235,126.57637215564235,126.57637215564235,126.57637215564235,126.57637215564235,126.57637215564235,126.57637215564235,126.57637215564235,126.57637215564235,126.57637215564235,126.57637215564235]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - Advanced",28.063629429825426,27.107679187752822,26.184292120290404,25.292359006169079,24.430808408268216,23.598605386548851,22.794750254829083,22.018277379908294,21.268254021597581,20.543779212263058,19.843982674535937,19.16802377588948,18.515090518826842,17.884398565466817,17.275190295355788,16.686733895374093,16.118322480643435,15.569273245379533,15.487469573613163,15.406095712577795,15.325149403973013,15.244628401363922,15.164530470118784,15.084853387347017,15.005594941837478,14.926752933997122,14.848325175789943,14.770309490676267,14.692703713552325,14.615505690690188,14.538713279677989,14.462324349360463]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - Moderate",31.138546490759026,31.138546490759026,31.138546490759026,31.138546490759026,31.138546490759026,31.138546490759026,31.138546490759026,31.138546490759026,31.138546490759026,31.138546490759026,31.138546490759026,31.138546490759026,31.138546490759026,31.138546490759026,31.138546490759026,31.138546490759026,31.138546490759026,31.138546490759026,31.138546490759026,31.138546490759026,31.138546490759026,31.138546490759026,31.138546490759026,31.138546490759026,31.138546490759026,31.138546490759026,31.138546490759026,31.138546490759026,31.138546490759026,31.138546490759026,31.138546490759026,31.138546490759026]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - Conservative",31.138546490759026,31.138546490759026,31.138546490759026,31.138546490759026,31.138546490759026,31.138546490759026,31.138546490759026,31.138546490759026,31.138546490759026,31.138546490759026,31.138546490759026,31.138546490759026,31.138546490759026,31.138546490759026,31.138546490759026,31.138546490759026,31.138546490759026,31.138546490759026,31.138546490759026,31.138546490759026,31.138546490759026,31.138546490759026,31.138546490759026,31.138546490759026,31.138546490759026,31.138546490759026,31.138546490759026,31.138546490759026,31.138546490759026,31.138546490759026,31.138546490759026,31.138546490759026]
[]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Variable Operation and Maintenance Expenses ($/MWh)","NPD 1 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NPD 1 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NPD 1 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NPD 5 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NPD 5 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NPD 5 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NPD 6 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NPD 6 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NPD 6 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NPD 7 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NPD 7 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NPD 7 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NPD 8 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NPD 8 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NPD 8 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,null,null,"Finance",null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Weighted Average Cost of Capital (WACC) (Nominal) (%)","NPD 1 - Advanced",{"$f":"L90","v":4.9457176000000005E-2},{"$f":"M90","v":4.9457176000000005E-2},4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2]
[null,null,null,null,null,null,null,null,null,null,"NPD 1 - Moderate",{"$f":"L91","v":4.9457176000000005E-2},{"$f":"M91","v":4.9457176000000005E-2},4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2]
[null,null,null,null,null,null,null,null,null,null,"NPD 1 - Conservative",{"$f":"L92","v":4.9457176000000005E-2},{"$f":"M92","v":4.9457176000000005E-2},4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - Advanced",{"$f":"L90","v":4.9457176000000005E-2},{"$f":"M90","v":4.9457176000000005E-2},4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - Moderate",{"$f":"L91","v":4.9457176000000005E-2},{"$f":"M91","v":4.9457176000000005E-2},4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - Conservative",{"$f":"L92","v":4.9457176000000005E-2},{"$f":"M92","v":4.9457176000000005E-2},4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - Advanced",{"$f":"L90","v":4.9457176000000005E-2},{"$f":"M90","v":4.9457176000000005E-2},4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - Moderate",{"$f":"L91","v":4.9457176000000005E-2},{"$f":"M91","v":4.9457176000000005E-2},4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - Conservative",{"$f":"L92","v":4.9457176000000005E-2},{"$f":"M92","v":4.9457176000000005E-2},4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - Advanced",{"$f":"L90","v":4.9457176000000005E-2},{"$f":"M90","v":4.9457176000000005E-2},4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - Moderate",{"$f":"L91","v":4.9457176000000005E-2},{"$f":"M91","v":4.9457176000000005E-2},4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - Conservative",{"$f":"L92","v":4.9457176000000005E-2},{"$f":"M92","v":4.9457176000000005E-2},4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2]
[null,null,null,null,null,null,null,null,null,null,"NPD 5 - Advanced",{"$f":"L90","v":4.9457176000000005E-2},{"$f":"M90","v":4.9457176000000005E-2},4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2]
[null,null,null,null,null,null,null,null,null,null,"NPD 5 - Moderate",{"$f":"L91","v":4.9457176000000005E-2},4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2]
[null,null,null,null,null,null,null,null,null,null,"NPD 5 - Conservative",4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2]
[null,null,null,null,null,null,null,null,null,null,"NPD 6 - Advanced",{"$f":"L90","v":4.9457176000000005E-2},{"$f":"M90","v":4.9457176000000005E-2},4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2]
[null,null,null,null,null,null,null,null,null,null,"NPD 6 - Moderate",{"$f":"L91","v":4.9457176000000005E-2},4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2]
[null,null,null,null,null,null,null,null,null,null,"NPD 6 - Conservative",4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2]
[null,null,null,null,null,null,null,null,null,null,"NPD 7 - Advanced",{"$f":"L90","v":4.9457176000000005E-2},{"$f":"M90","v":4.9457176000000005E-2},4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2]
[null,null,null,null,null,null,null,null,null,null,"NPD 7 - Moderate",{"$f":"L91","v":4.9457176000000005E-2},4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2]
[null,null,null,null,null,null,null,null,null,null,"NPD 7 - Conservative",4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2]
[null,null,null,null,null,null,null,null,null,null,"NPD 8 - Advanced",{"$f":"L90","v":4.9457176000000005E-2},{"$f":"M90","v":4.9457176000000005E-2},4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2]
[null,null,null,null,null,null,null,null,null,null,"NPD 8 - Moderate",{"$f":"L91","v":4.9457176000000005E-2},4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2]
[null,null,null,null,null,null,null,null,null,null,"NPD 8 - Conservative",4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - Advanced",{"$f":"L90","v":4.9457176000000005E-2},4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - Moderate",{"$f":"L91","v":4.9457176000000005E-2},4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - Conservative",{"$f":"L92","v":4.9457176000000005E-2},4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - Advanced",{"$f":"L90","v":4.9457176000000005E-2},4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - Moderate",{"$f":"L91","v":4.9457176000000005E-2},4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - Conservative",{"$f":"L92","v":4.9457176000000005E-2},4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - Advanced",{"$f":"L90","v":4.9457176000000005E-2},4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - Moderate",{"$f":"L91","v":4.9457176000000005E-2},4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - Conservative",{"$f":"L92","v":4.9457176000000005E-2},4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - Advanced",{"$f":"L90","v":4.9457176000000005E-2},4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - Moderate",{"$f":"L91","v":4.9457176000000005E-2},4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - Conservative",{"$f":"L92","v":4.9457176000000005E-2},4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Grid Connection Costs",null,"Grid Connection Costs (GCC) ($/kW)","NPD 1 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NPD 1 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NPD 1 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NPD 5 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NPD 5 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NPD 5 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NPD 6 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NPD 6 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NPD 6 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NPD 7 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NPD 7 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NPD 7 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NPD 8 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NPD 8 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NPD 8 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"LCOE",null,"Levelized Cost of Energy ($/MWh)","NPD 1 - Advanced",{"$f":" ((L99 * L532 * $N$46 * (L273 * 1 + L439) +L314) * 1000 / (L109 * 8760)) +L355 + 0-L526","v":65.581323043641731},{"$f":" ((M99 * M532 * $N$46 * (M273 * 1 + M439) +M314) * 1000 / (M109 * 8760)) +M355 + 0-M526","v":65.581316067813717},65.581316067813717,65.581316067813717,65.581316067813717,65.581316067813717,65.581316067813717,65.135917499300959,64.690518930788173,64.245120362275415,63.799721793762622,62.30225043378038,61.919208085604126,61.536165737427886,61.153123389251633,60.770081041075386,60.387038692899139,60.003996344722886,59.620953996546639,59.237911648370392,58.854869300194139,56.662256960951559,56.662256960951581,56.662256960951581,56.662256960951581,56.662256960951581,56.662256960951581,56.662256960951581,56.662256960951581,56.662256960951581,56.662256960951581,56.662256960951581]
[null,null,null,null,null,null,null,null,null,null,"NPD 1 - Moderate",{"$f":" ((L100 * L533 * $N$46 * (L274 * 1 + L440) +L315) * 1000 / (L110 * 8760)) +L356 + 0-L527","v":65.581323043641731},{"$f":" ((M100 * M533 * $N$46 * (M274 * 1 + M440) +M315) * 1000 / (M110 * 8760)) +M356 + 0-M527","v":65.581316067813717},65.581316067813717,65.581316067813717,65.581316067813717,65.581316067813717,65.581316067813717,65.581316765396522,65.581317462979328,65.581318160562134,65.58131885814494,65.581319555727731,65.581320253310537,65.581320950893343,65.581321648476148,65.581322346058954,65.581323043641731,65.581323043641731,65.581323043641731,65.581323043641731,65.581323043641731,62.958066643180764,62.958066643180764,62.958066643180764,62.958066643180764,62.958066643180764,62.958066643180764,62.958066643180764,62.958066643180764,62.958066643180764,62.958066643180764,62.958066643180764]
[null,null,null,null,null,null,null,null,null,null,"NPD 1 - Conservative",{"$f":" ((L101 * L534 * $N$46 * (L275 * 1 + L441) +L316) * 1000 / (L111 * 8760)) +L357 + 0-L528","v":65.581323043641731},{"$f":" ((M101 * M534 * $N$46 * (M275 * 1 + M441) +M316) * 1000 / (M111 * 8760)) +M357 + 0-M528","v":65.581316067813717},65.581316067813717,65.581316067813717,65.581316067813717,65.581316067813717,65.581316067813717,65.581316067813717,65.581316067813717,65.581316067813717,65.581316067813717,65.581323043641731,65.581323043641731,65.581323043641731,65.581323043641731,65.581323043641731,65.581323043641731,65.581323043641731,65.581323043641731,65.581323043641731,65.581323043641731,65.581323043641731,65.581323043641731,65.581323043641731,65.581323043641731,65.581323043641731,65.581323043641731,65.581323043641731,65.581323043641731,65.581323043641731,65.581323043641731,65.581323043641731]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - Advanced",{"$f":" ((L99 * L532 * $N$46 * (L276 * 1 + L442) +L317) * 1000 / (L112 * 8760)) +L358 + 0-L526","v":100.01822886169468},{"$f":" ((M99 * M532 * $N$46 * (M276 * 1 + M442) +M317) * 1000 / (M112 * 8760)) +M358 + 0-M526","v":100.01822507132387},100.01822507132387,100.01822507132387,100.01822507132387,100.01822507132387,100.01822507132387,92.136165993187518,84.254106915051167,76.372047836914817,68.489988758778466,65.186382630171408,64.793543770470109,64.400704910768795,64.007866051067481,63.615027191366181,63.22218833166486,62.829349471963553,62.436510612262246,62.043671752560932,61.650832892859626,59.285304535265851,59.285304535265865,59.285304535265865,59.285304535265865,59.285304535265865,59.285304535265865,59.285304535265865,59.285304535265865,59.285304535265865,59.285304535265865,59.285304535265865]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - Moderate",{"$f":" ((L100 * L533 * $N$46 * (L277 * 1 + L443) +L318) * 1000 / (L113 * 8760)) +L359 + 0-L527","v":100.01822886169468},{"$f":" ((M100 * M533 * $N$46 * (M277 * 1 + M443) +M318) * 1000 / (M113 * 8760)) +M359 + 0-M527","v":100.01822507132387},100.01822507132387,100.01822507132387,100.01822507132387,100.01822507132387,100.01822507132387,96.285877318850751,92.553529566377605,88.82118181390446,85.088834061431328,89.041875069551367,84.956948871660259,80.872022673769123,76.787096475878002,72.70217027798688,68.617244080095759,68.617244080095787,68.617244080095787,68.617244080095787,68.617244080095787,65.872561600180447,65.872561600180447,65.872561600180447,65.872561600180447,65.872561600180447,65.872561600180447,65.872561600180447,65.872561600180447,65.872561600180447,65.872561600180447,65.872561600180447]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - Conservative",{"$f":" ((L101 * L534 * $N$46 * (L278 * 1 + L444) +L319) * 1000 / (L114 * 8760)) +L360 + 0-L528","v":100.01822886169468},{"$f":" ((M101 * M534 * $N$46 * (M278 * 1 + M444) +M319) * 1000 / (M114 * 8760)) +M360 + 0-M528","v":100.01822507132387},100.01822507132387,100.01822507132387,100.01822507132387,100.01822507132387,100.01822507132387,100.01822507132387,100.01822507132387,100.01822507132387,100.01822507132387,100.01822886169468,100.01822886169468,100.01822886169468,100.01822886169468,100.01822886169468,100.01822886169468,100.01822886169468,100.01822886169468,100.01822886169468,100.01822886169468,100.01822886169468,100.01822886169468,100.01822886169468,100.01822886169468,100.01822886169468,100.01822886169468,100.01822886169468,100.01822886169468,100.01822886169468,100.01822886169468,100.01822886169468]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - Advanced",{"$f":" ((L99 * L532 * $N$46 * (L279 * 1 + L445) +L320) * 1000 / (L115 * 8760)) +L361 + 0-L526","v":129.33087433778996},{"$f":" ((M99 * M532 * $N$46 * (M279 * 1 + M445) +M320) * 1000 / (M115 * 8760)) +M361 + 0-M526","v":129.33087912789583},129.33087912789583,129.33087912789583,129.33087912789583,129.33087912789583,129.33087912789583,120.32052280543421,111.3101664829726,102.29981016051099,93.289453838049369,85.159538001738085,84.663393542638303,84.167249083538522,83.67110462443874,83.174960165338959,82.678815706239178,82.182671247139396,81.686526788039615,81.190382328939847,80.694237869840052,77.450358835456527,77.450358835456512,77.450358835456512,77.450358835456512,77.450358835456512,77.450358835456512,77.450358835456512,77.450358835456512,77.450358835456512,77.450358835456512,77.450358835456512]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - Moderate",{"$f":" ((L100 * L533 * $N$46 * (L280 * 1 + L446) +L321) * 1000 / (L116 * 8760)) +L362 + 0-L527","v":129.33087433778996},{"$f":" ((M100 * M533 * $N$46 * (M280 * 1 + M446) +M321) * 1000 / (M116 * 8760)) +M362 + 0-M527","v":129.33087912789583},129.33087912789583,129.33087912789583,129.33087912789583,129.33087912789583,129.33087912789583,125.10591854612422,120.88095796435259,116.65599738258101,112.43103680080937,111.38753433859654,107.03835212697408,102.68916991535163,98.339987703729165,93.990805492106716,89.641623280484254,89.641623280484211,89.641623280484211,89.641623280484211,89.641623280484211,86.05596222030816,86.05596222030816,86.05596222030816,86.05596222030816,86.05596222030816,86.05596222030816,86.05596222030816,86.05596222030816,86.05596222030816,86.05596222030816,86.05596222030816]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - Conservative",{"$f":" ((L101 * L534 * $N$46 * (L281 * 1 + L447) +L322) * 1000 / (L117 * 8760)) +L363 + 0-L528","v":129.33087433778996},{"$f":" ((M101 * M534 * $N$46 * (M281 * 1 + M447) +M322) * 1000 / (M117 * 8760)) +M363 + 0-M528","v":129.33087912789583},129.33087912789583,129.33087912789583,129.33087912789583,129.33087912789583,129.33087912789583,129.33087912789583,129.33087912789583,129.33087912789583,129.33087912789583,129.33087433778996,129.33087433778996,129.33087433778996,129.33087433778996,129.33087433778996,129.33087433778996,129.33087433778996,129.33087433778996,129.33087433778996,129.33087433778996,129.33087433778996,129.33087433778996,129.33087433778996,129.33087433778996,129.33087433778996,129.33087433778996,129.33087433778996,129.33087433778996,129.33087433778996,129.33087433778996,129.33087433778996]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - Advanced",{"$f":" ((L99 *L532 * $N$46 * (L282 * 1 + L448) +L323) * 1000 / (L118 * 8760)) +L364 + 0-L526","v":240.97284063752457},{"$f":" ((M99 *M532 * $N$46 * (M282 * 1 + M448) +M323) * 1000 / (M118 * 8760)) +M364 + 0-M526","v":240.97291419628459},240.97291419628459,240.97291419628459,240.97291419628459,240.97291419628459,240.97291419628459,225.13794741371959,209.30298063115458,193.46801384858955,177.63304706602455,159.50405658023959,158.45500767385732,157.40595876747514,156.35690986109287,155.30786095471066,154.25881204832845,153.20976314194621,152.160714235564,151.11166532918179,150.06261642279955,145.06475260526645,145.06475260526642,145.06475260526642,145.06475260526642,145.06475260526642,145.06475260526642,145.06475260526642,145.06475260526642,145.06475260526642,145.06475260526642,145.06475260526642]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - Moderate",{"$f":" ((L100 *L533 * $N$46 * (L283 * 1 + L449) +L324) * 1000 / (L119 * 8760)) +L365 + 0-L527","v":240.97284063752457},{"$f":" ((M100 *M533 * $N$46 * (M283 * 1 + M449) +M324) * 1000 / (M119 * 8760)) +M365 + 0-M527","v":240.97291419628459},240.97291419628459,240.97291419628459,240.97291419628459,240.97291419628459,240.97291419628459,233.66533787627873,226.35776155627292,219.05018523626705,211.74260891626125,204.43732515789921,197.12966688976064,189.82200862162216,182.51435035348359,175.20669208534505,167.89903381720652,167.89903381720646,167.89903381720646,167.89903381720646,167.89903381720646,161.18305808893174,161.18305808893174,161.18305808893174,161.18305808893174,161.18305808893174,161.18305808893174,161.18305808893174,161.18305808893174,161.18305808893174,161.18305808893174,161.18305808893174]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - Conservative",{"$f":" ((L101 *L534 * $N$46 * (L284 * 1 + L450) +L325) * 1000 / (L120 * 8760)) +L366 + 0-L528","v":240.97284063752457},{"$f":" ((M101 *M534 * $N$46 * (M284 * 1 + M450) +M325) * 1000 / (M120 * 8760)) +M366 + 0-M528","v":240.97291419628459},240.97291419628459,240.97291419628459,240.97291419628459,240.97291419628459,240.97291419628459,240.97291419628459,240.97291419628459,240.97291419628459,240.97291419628459,240.97284063752457,240.97284063752457,240.97284063752457,240.97284063752457,240.97284063752457,240.97284063752457,240.97284063752457,240.97284063752457,240.97284063752457,240.97284063752457,240.97284063752457,240.97284063752457,240.97284063752457,240.97284063752457,240.97284063752457,240.97284063752457,240.97284063752457,240.97284063752457,240.97284063752457,240.97284063752457,240.97284063752457]
[null,null,null,null,null,null,null,null,null,null,"NPD 5 - Advanced",{"$f":" ((L99 * L532 * $N$46 * (L285 * 1 + L451) +L326) * 1000 / (L121 * 8760)) +L367 + 0-L526","v":64.225598620361581},{"$f":" ((M99 * M532 * $N$46 * (M285 * 1 + M451) +M326) * 1000 / (M121 * 8760)) +M367 + 0-M526","v":64.225599887107506},64.225599887107506,64.225599887107506,64.225599887107506,64.225599887107506,64.225599887107506,65.202725463774556,66.179851040441619,67.156976617108683,68.134102193775746,51.552818068789072,51.135151169632778,50.717484270476476,50.299817371320174,49.882150472163872,49.46448357300757,49.046816673851268,48.629149774694973,48.211482875538671,47.793815976382376,46.885933738996229,46.885933738996208,46.885933738996208,46.885933738996208,46.885933738996208,46.885933738996208,46.885933738996208,46.885933738996208,46.885933738996208,46.885933738996208,46.885933738996208]
[null,null,null,null,null,null,null,null,null,null,"NPD 5 - Moderate",{"$f":" ((L100 * L533 * $N$46 * (L286 * 1 + L452) +L327) * 1000 / (L122 * 8760)) +L368 + 0-L527","v":64.225598620361581},64.225599887107506,64.225599887107506,64.225599887107506,64.225599887107506,64.225599887107506,64.225599887107506,65.037908014175088,65.850216141242697,66.662524268310293,67.474832395377888,51.219708610493356,51.828991489407606,52.438274368321871,53.047557247236121,53.656840126150378,54.266123005064642,54.266123005064621,54.266123005064621,54.266123005064621,54.266123005064621,52.09548042589649,52.09548042589649,52.09548042589649,52.09548042589649,52.09548042589649,52.09548042589649,52.09548042589649,52.09548042589649,52.09548042589649,52.09548042589649,52.09548042589649]
[null,null,null,null,null,null,null,null,null,null,"NPD 5 - Conservative",64.225598620361581,64.225599887107506,64.225599887107506,64.225599887107506,64.225599887107506,64.225599887107506,64.225599887107506,64.225599887107506,64.225599887107506,64.225599887107506,64.225599887107506,64.225598620361581,64.225598620361581,64.225598620361581,64.225598620361581,64.225598620361581,64.225598620361581,64.225598620361581,64.225598620361581,64.225598620361581,64.225598620361581,64.225598620361581,64.225598620361581,64.225598620361581,64.225598620361581,64.225598620361581,64.225598620361581,64.225598620361581,64.225598620361581,64.225598620361581,64.225598620361581,64.225598620361581]
[null,null,null,null,null,null,null,null,null,null,"NPD 6 - Advanced",{"$f":" ((L99 * L532 * $N$46 *(L288 * 1 + L454) +L329) * 1000 / (L124 * 8760)) +L370 + 0-L526","v":100.89287724258998},{"$f":" ((M99 * M532 * $N$46 *(M288 * 1 + M454) +M329) * 1000 / (M124 * 8760)) +M370 + 0-M526","v":100.89287179508845},100.89287179508845,100.89287179508845,100.89287179508845,100.89287179508845,100.89287179508845,102.48609897175058,104.07932614841273,105.67255332507487,107.26578050173701,81.330063558827874,80.649048135514036,79.968032712200227,79.287017288886418,78.60600186557258,77.924986442258771,77.243971018944947,76.562955595631124,75.881940172317314,75.200924749003491,73.967560807093719,73.967560807093747,73.967560807093747,73.967560807093747,73.967560807093747,73.967560807093747,73.967560807093747,73.967560807093747,73.967560807093747,73.967560807093747,73.967560807093747]
[null,null,null,null,null,null,null,null,null,null,"NPD 6 - Moderate",{"$f":" ((L100 * L533 * $N$46 *(L289 * 1 + L455) +L330) * 1000 / (L125 * 8760)) +L371 + 0-L527","v":100.89287724258998},100.89287179508845,100.89287179508845,100.89287179508845,100.89287179508845,100.89287179508845,100.89287179508845,102.21736137606995,103.54185095705145,104.86634053803294,106.19083011901444,80.643343740359867,81.636795360628071,82.630246980896288,83.623698601164492,84.617150221432695,85.610601841700912,85.610601841700941,85.610601841700941,85.610601841700941,85.610601841700941,82.186169458210344,82.186169458210344,82.186169458210344,82.186169458210344,82.186169458210344,82.186169458210344,82.186169458210344,82.186169458210344,82.186169458210344,82.186169458210344,82.186169458210344]
[null,null,null,null,null,null,null,null,null,null,"NPD 6 - Conservative",100.89287724258998,100.89287179508845,100.89287179508845,100.89287179508845,100.89287179508845,100.89287179508845,100.89287179508845,100.89287179508845,100.89287179508845,100.89287179508845,100.89287179508845,100.89287724258998,100.89287724258998,100.89287724258998,100.89287724258998,100.89287724258998,100.89287724258998,100.89287724258998,100.89287724258998,100.89287724258998,100.89287724258998,100.89287724258998,100.89287724258998,100.89287724258998,100.89287724258998,100.89287724258998,100.89287724258998,100.89287724258998,100.89287724258998,100.89287724258998,100.89287724258998,100.89287724258998]
[null,null,null,null,null,null,null,null,null,null,"NPD 7 - Advanced",{"$f":" ((L99 * L532 * $N$46 *(L291 * 1 + L457) +L332) * 1000 / (L127 * 8760)) +L373 + 0-L526","v":125.44192094235873},{"$f":" ((M99 * M532 * $N$46 *(M291 * 1 + M457) +M332) * 1000 / (M127 * 8760)) +M373 + 0-M526","v":125.441927111566},125.441927111566,125.441927111566,125.441927111566,125.441927111566,125.441927111566,121.56084310284025,117.6797590941145,113.79867508538878,109.91759107666303,102.13672000256281,101.29526244420238,100.45380488584195,99.612347327481515,98.770889769121098,97.929432210760652,97.087974652400234,96.246517094039788,95.405059535679356,94.563601977318925,92.890657652239938,92.890657652239938,92.890657652239938,92.890657652239938,92.890657652239938,92.890657652239938,92.890657652239938,92.890657652239938,92.890657652239938,92.890657652239938,92.890657652239938]
[null,null,null,null,null,null,null,null,null,null,"NPD 7 - Moderate",{"$f":" ((L100 * L533 * $N$46 *(L292 * 1 + L458) +L333) * 1000 / (L128 * 8760)) +L374 + 0-L527","v":125.44192094235873},125.441927111566,125.441927111566,125.441927111566,125.441927111566,125.441927111566,125.441927111566,124.0068913770274,122.57185564248881,121.13681990795021,119.7017841734116,114.45634110406273,113.06754043357027,111.67873976307781,110.2899390925854,108.90113842209294,107.51233775160048,107.51233775160043,107.51233775160043,107.51233775160043,107.51233775160043,103.21183899613169,103.21183899613169,103.21183899613169,103.21183899613169,103.21183899613169,103.21183899613169,103.21183899613169,103.21183899613169,103.21183899613169,103.21183899613169,103.21183899613169]
[null,null,null,null,null,null,null,null,null,null,"NPD 7 - Conservative",125.44192094235873,125.441927111566,125.441927111566,125.441927111566,125.441927111566,125.441927111566,125.441927111566,125.441927111566,125.441927111566,125.441927111566,125.441927111566,125.44192094235873,125.44192094235873,125.44192094235873,125.44192094235873,125.44192094235873,125.44192094235873,125.44192094235873,125.44192094235873,125.44192094235873,125.44192094235873,125.44192094235873,125.44192094235873,125.44192094235873,125.44192094235873,125.44192094235873,125.44192094235873,125.44192094235873,125.44192094235873,125.44192094235873,125.44192094235873,125.44192094235873]
[null,null,null,null,null,null,null,null,null,null,"NPD 8 - Advanced",{"$f":" ((L99 * L532 * $N$46 *(L294 * 1 + L460) +L335) * 1000 / (L130 * 8760)) +L376 + 0-L526","v":359.88407984274602},{"$f":" ((M99 * M532 * $N$46 *(M294 * 1 + M460) +M335) * 1000 / (M130 * 8760)) +M376 + 0-M526","v":359.88406910785108},359.88406910785108,359.88406910785108,359.88406910785108,359.88406910785108,359.88406910785108,355.28954854109054,350.69502797433006,346.10050740756958,341.50598684080916,273.20769777644404,271.04029178031067,268.87288578417719,266.70547978804382,264.53807379191045,262.37066779577702,260.20326179964366,258.03585580351023,255.86844980737678,253.70104381124341,248.47535234255355,248.47535234255363,248.47535234255363,248.47535234255363,248.47535234255363,248.47535234255363,248.47535234255363,248.47535234255363,248.47535234255363,248.47535234255363,248.47535234255363]
[null,null,null,null,null,null,null,null,null,null,"NPD 8 - Moderate",{"$f":" ((L100 * L533 * $N$46 *(L295 * 1 + L461) +L336) * 1000 / (L131 * 8760)) +L377 + 0-L527","v":359.88407984274602},359.88406910785108,359.88406910785108,359.88406910785108,359.88406910785108,359.88406910785108,359.88406910785108,359.13071450449246,358.37735990113384,357.62400529777528,356.87065069441667,290.66149777890001,290.04661279641147,289.43172781392286,288.81684283143426,288.20195784894571,287.58707286645705,287.58707286645716,287.58707286645716,287.58707286645716,287.58707286645716,276.0835849860153,276.0835849860153,276.0835849860153,276.0835849860153,276.0835849860153,276.0835849860153,276.0835849860153,276.0835849860153,276.0835849860153,276.0835849860153,276.0835849860153]
[null,null,null,null,null,null,null,null,null,null,"NPD 8 - Conservative",359.88407984274602,359.88406910785108,359.88406910785108,359.88406910785108,359.88406910785108,359.88406910785108,359.88406910785108,359.88406910785108,359.88406910785108,359.88406910785108,359.88406910785108,359.88407984274602,359.88407984274602,359.88407984274602,359.88407984274602,359.88407984274602,359.88407984274602,359.88407984274602,359.88407984274602,359.88407984274602,359.88407984274602,359.88407984274602,359.88407984274602,359.88407984274602,359.88407984274602,359.88407984274602,359.88407984274602,359.88407984274602,359.88407984274602,359.88407984274602,359.88407984274602,359.88407984274602]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - Advanced",{"$f":" ((L99*L532 * $N$46 * (L300 * 1 + L466) +L341) * 1000 / (L136 * 8760)) +L382 + 0-L526","v":91.345593929852058},90.627262141036468,89.933399369997943,89.263172112163346,88.615775255185241,87.990431111798316,87.386388485620486,86.802921768776173,86.239330070257722,85.694936373978308,85.169086725504343,84.661149446490981,84.170514375876735,83.69659213692583,83.238813429237752,82.796628344873568,82.369505707777506,81.956932435700224,81.895462523056864,81.834315584034556,81.773489921673686,81.712983847930744,81.652795683631538,81.592923758424476,81.533366410734303,81.474121987716032,81.415188845208945,81.356565347691017,81.29824986823364,81.240240788456276,81.182536498481667,81.125135396891139]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - Moderate",{"$f":" ((L100*L533 * $N$46 * (L301 * 1 + L467) +L342) * 1000 / (L137 * 8760)) +L383 + 0-L527","v":95.458771311042824},95.458771311042824,95.458771311042824,95.458771311042824,95.458771311042824,95.458771311042824,95.458771311042824,95.458771311042824,95.458771311042824,95.458771311042824,95.458771311042824,95.458771311042824,95.458771311042824,95.458771311042824,95.458771311042824,95.458771311042824,95.458771311042824,95.458771311042824,95.458771311042824,95.458771311042824,95.458771311042824,95.458771311042824,95.458771311042824,95.458771311042824,95.458771311042824,95.458771311042824,95.458771311042824,95.458771311042824,95.458771311042824,95.458771311042824,95.458771311042824,95.458771311042824]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - Conservative",{"$f":" ((L101*L534 * $N$46 * (L302 * 1 + L468) +L343) * 1000 / (L138 * 8760)) +L384 + 0-L528","v":95.829103522129785},95.829103522129785,95.829103522129785,95.829103522129785,95.829103522129785,95.829103522129785,95.829103522129785,95.829103522129785,95.829103522129785,95.829103522129785,95.829103522129785,95.829103522129785,95.829103522129785,95.829103522129785,95.829103522129785,95.829103522129785,95.829103522129785,95.829103522129785,95.829103522129785,95.829103522129785,95.829103522129785,95.829103522129785,95.829103522129785,95.829103522129785,95.829103522129785,95.829103522129785,95.829103522129785,95.829103522129785,95.829103522129785,95.829103522129785,95.829103522129785,95.829103522129785]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - Advanced",{"$f":" ((L99 * L532 * $N$46 * (L303 * 1 + L469) +L344) * 1000 / (L139 * 8760)) +L385 + 0-L526","v":69.01760673841568},68.785324281088364,68.560954216983973,68.344227020942341,68.134882348819716,67.932668724749618,67.737343239056756,67.548671256461134,67.366426134221726,67.190388949881367,67.020348238285351,66.856099737558537,66.69744614373505,66.544196873746486,66.396167836483301,66.253181211655019,66.115065236183042,65.98165399786977,65.961776856717421,65.942004153524721,65.922335339556383,65.902769868960391,65.883307198752689,65.863946788802082,65.844688101815422,65.825530603322534,65.806473761661465,65.787517047963703,65.768659936139485,65.749901902863257,65.731242427559039,65.71268099238614]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - Moderate",{"$f":" ((L100 * L533 * $N$46 * (L304 * 1 + L470) +L345) * 1000 / (L140 * 8760)) +L386 + 0-L527","v":71.360582462321688},71.360582462321688,71.360582462321688,71.360582462321688,71.360582462321688,71.360582462321688,71.360582462321688,71.360582462321688,71.360582462321688,71.360582462321688,71.360582462321688,71.360582462321688,71.360582462321688,71.360582462321688,71.360582462321688,71.360582462321688,71.360582462321688,71.360582462321688,71.360582462321688,71.360582462321688,71.360582462321688,71.360582462321688,71.360582462321688,71.360582462321688,71.360582462321688,71.360582462321688,71.360582462321688,71.360582462321688,71.360582462321688,71.360582462321688,71.360582462321688,71.360582462321688]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - Conservative",{"$f":" ((L101 * L534 * $N$46 * (L305 * 1 + L471) +L346) * 1000 / (L141 * 8760)) +L387 + 0-L528","v":71.688434491694764},71.688434491694764,71.688434491694764,71.688434491694764,71.688434491694764,71.688434491694764,71.688434491694764,71.688434491694764,71.688434491694764,71.688434491694764,71.688434491694764,71.688434491694764,71.688434491694764,71.688434491694764,71.688434491694764,71.688434491694764,71.688434491694764,71.688434491694764,71.688434491694764,71.688434491694764,71.688434491694764,71.688434491694764,71.688434491694764,71.688434491694764,71.688434491694764,71.688434491694764,71.688434491694764,71.688434491694764,71.688434491694764,71.688434491694764,71.688434491694764,71.688434491694764]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - Advanced",{"$f":" ((L99 * L532 * $N$46 * (L306 * 1 + L472) +L347) * 1000 / (L142 * 8760)) +L388 + 0-L526","v":85.562238206013902},84.85078270777845,84.163561995619489,83.499750543755539,82.85855094684382,82.239192962094819,81.64093258401607,81.063051150673502,80.504854480396745,79.965672037891537,79.444856128757351,78.941781121442588,78.455842695703154,77.986457116660873,77.533060533590515,77.09510830259245,76.672074332337729,76.263450452099406,76.202568965289117,76.142007360408158,76.08176395674117,76.021837082403579,75.962225074295205,75.902926278054053,75.843939048010469,75.785261747141419,75.726892747025033,75.668830427795555,75.611073178098152,75.553619395044464,75.496467484167866,75.43961585937943]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - Moderate",{"$f":" ((L100 * L533 * $N$46 * (L307 * 1 + L473) +L348) * 1000 / (L143 * 8760)) +L389 + 0-L527","v":89.510094207322993},89.510094207322993,89.510094207322993,89.510094207322993,89.510094207322993,89.510094207322993,89.510094207322993,89.510094207322993,89.510094207322993,89.510094207322993,89.510094207322993,89.510094207322993,89.510094207322993,89.510094207322993,89.510094207322993,89.510094207322993,89.510094207322993,89.510094207322993,89.510094207322993,89.510094207322993,89.510094207322993,89.510094207322993,89.510094207322993,89.510094207322993,89.510094207322993,89.510094207322993,89.510094207322993,89.510094207322993,89.510094207322993,89.510094207322993,89.510094207322993,89.510094207322993]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - Conservative",{"$f":" ((L101 * L534 * $N$46 * (L308 * 1 + L474) +L349) * 1000 / (L144 * 8760)) +L390 + 0-L528","v":89.851006068602047},89.851006068602047,89.851006068602047,89.851006068602047,89.851006068602047,89.851006068602047,89.851006068602047,89.851006068602047,89.851006068602047,89.851006068602047,89.851006068602047,89.851006068602047,89.851006068602047,89.851006068602047,89.851006068602047,89.851006068602047,89.851006068602047,89.851006068602047,89.851006068602047,89.851006068602047,89.851006068602047,89.851006068602047,89.851006068602047,89.851006068602047,89.851006068602047,89.851006068602047,89.851006068602047,89.851006068602047,89.851006068602047,89.851006068602047,89.851006068602047,89.851006068602047]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - Advanced",{"$f":" ((L99 * L532 * $N$46 * (L309 * 1 + L475) +L350) * 1000 / (L145 * 8760)) +L391 + 0-L526","v":59.447479387144121},59.283268332812362,59.124650909822272,58.971436578555696,58.823441289873386,58.68048726402543,58.542402777092825,58.409021954703675,58.280184572776115,58.155735865048733,58.035526337167099,57.919411587103319,57.807252131692692,57.698913239079133,57.594264766868221,57.493181005793211,57.395540528706505,57.301226044714888,57.28717398782139,57.273195762880839,57.259290981967304,57.24545925919309,57.231700210698023,57.218013454638779,57.204398611178306,57.190855302475299,57.177383152673706,57.163981787892247,57.150650836214126,57.137389927676644,57.124198694260919,57.111076769881763]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - Moderate",{"$f":" ((L100 * L533 * $N$46 * (L310 * 1 + L476) +L351) * 1000 / (L146 * 8760)) +L392 + 0-L527","v":61.377228888296138},61.377228888296138,61.377228888296138,61.377228888296138,61.377228888296138,61.377228888296138,61.377228888296138,61.377228888296138,61.377228888296138,61.377228888296138,61.377228888296138,61.377228888296138,61.377228888296138,61.377228888296138,61.377228888296138,61.377228888296138,61.377228888296138,61.377228888296138,61.377228888296138,61.377228888296138,61.377228888296138,61.377228888296138,61.377228888296138,61.377228888296138,61.377228888296138,61.377228888296138,61.377228888296138,61.377228888296138,61.377228888296138,61.377228888296138,61.377228888296138,61.377228888296138]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - Conservative",{"$f":" ((L101 * L534 * $N$46 * (L311 * 1 + L477) +L352) * 1000 / (L147 * 8760)) +L393 + 0-L528","v":61.66516969106916},61.66516969106916,61.66516969106916,61.66516969106916,61.66516969106916,61.66516969106916,61.66516969106916,61.66516969106916,61.66516969106916,61.66516969106916,61.66516969106916,61.66516969106916,61.66516969106916,61.66516969106916,61.66516969106916,61.66516969106916,61.66516969106916,61.66516969106916,61.66516969106916,61.66516969106916,61.66516969106916,61.66516969106916,61.66516969106916,61.66516969106916,61.66516969106916,61.66516969106916,61.66516969106916,61.66516969106916,61.66516969106916,61.66516969106916,61.66516969106916,61.66516969106916]
[]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Tax Credit","10 year CRF - Advanced",0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559]
[null,null,null,null,null,null,null,null,null,null,"10 year CRF - Moderate",0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559]
[null,null,null,null,null,null,null,null,null,null,"10 year CRF - Conservative",0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559]
[null,null,null,null,null,null,null,null,null,null,"PTC Schedule",0.5,0.5,0.5,0.5,0.5,0.5,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"PTC - Advanced",{"$f":"L$525*('WACC Calc'!$C$1019/(1-L89)*L99/L522)","v":0},{"$f":"M$525*('WACC Calc'!$C$1019/(1-M89)*M99/M522)","v":0},{"$f":"N$525*('WACC Calc'!$C$1019/(1-N89)*N99/N522)","v":0},{"$f":"O$525*('WACC Calc'!$C$1019/(1-O89)*O99/O522)","v":0},{"$f":"P$525*('WACC Calc'!$C$1019/(1-P89)*P99/P522)","v":0},{"$f":"Q$525*('WACC Calc'!$C$1019/(1-Q89)*Q99/Q522)","v":0},{"$f":"R$525*('WACC Calc'!$C$1019/(1-R89)*R99/R522)","v":0},{"$f":"S$525*('WACC Calc'!$C$1019/(1-S89)*S99/S522)","v":0},{"$f":"T$525*('WACC Calc'!$C$1019/(1-T89)*T99/T522)","v":0},{"$f":"U$525*('WACC Calc'!$C$1019/(1-U89)*U99/U522)","v":0},{"$f":"V$525*('WACC Calc'!$C$1019/(1-V89)*V99/V522)","v":0},{"$f":"W$525*('WACC Calc'!$C$1019/(1-W89)*W99/W522)","v":0},{"$f":"X$525*('WACC Calc'!$C$1019/(1-X89)*X99/X522)","v":0},{"$f":"Y$525*('WACC Calc'!$C$1019/(1-Y89)*Y99/Y522)","v":0},{"$f":"Z$525*('WACC Calc'!$C$1019/(1-Z89)*Z99/Z522)","v":0},{"$f":"AA$525*('WACC Calc'!$C$1019/(1-AA89)*AA99/AA522)","v":0},{"$f":"AB$525*('WACC Calc'!$C$1019/(1-AB89)*AB99/AB522)","v":0},{"$f":"AC$525*('WACC Calc'!$C$1019/(1-AC89)*AC99/AC522)","v":0},{"$f":"AD$525*('WACC Calc'!$C$1019/(1-AD89)*AD99/AD522)","v":0},{"$f":"AE$525*('WACC Calc'!$C$1019/(1-AE89)*AE99/AE522)","v":0},{"$f":"AF$525*('WACC Calc'!$C$1019/(1-AF89)*AF99/AF522)","v":0},{"$f":"AG$525*('WACC Calc'!$C$1019/(1-AG89)*AG99/AG522)","v":0},{"$f":"AH$525*('WACC Calc'!$C$1019/(1-AH89)*AH99/AH522)","v":0},{"$f":"AI$525*('WACC Calc'!$C$1019/(1-AI89)*AI99/AI522)","v":0},{"$f":"AJ$525*('WACC Calc'!$C$1019/(1-AJ89)*AJ99/AJ522)","v":0},{"$f":"AK$525*('WACC Calc'!$C$1019/(1-AK89)*AK99/AK522)","v":0},{"$f":"AL$525*('WACC Calc'!$C$1019/(1-AL89)*AL99/AL522)","v":0},{"$f":"AM$525*('WACC Calc'!$C$1019/(1-AM89)*AM99/AM522)","v":0},{"$f":"AN$525*('WACC Calc'!$C$1019/(1-AN89)*AN99/AN522)","v":0},{"$f":"AO$525*('WACC Calc'!$C$1019/(1-AO89)*AO99/AO522)","v":0},{"$f":"AP$525*('WACC Calc'!$C$1019/(1-AP89)*AP99/AP522)","v":0},{"$f":"AQ$525*('WACC Calc'!$C$1019/(1-AQ89)*AQ99/AQ522)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"PTC - Moderate",{"$f":"L$525*('WACC Calc'!$C$1019/(1-L89)*L100/L523)","v":0},{"$f":"M$525*('WACC Calc'!$C$1019/(1-M89)*M100/M523)","v":0},{"$f":"N$525*('WACC Calc'!$C$1019/(1-N89)*N100/N523)","v":0},{"$f":"O$525*('WACC Calc'!$C$1019/(1-O89)*O100/O523)","v":0},{"$f":"P$525*('WACC Calc'!$C$1019/(1-P89)*P100/P523)","v":0},{"$f":"Q$525*('WACC Calc'!$C$1019/(1-Q89)*Q100/Q523)","v":0},{"$f":"R$525*('WACC Calc'!$C$1019/(1-R89)*R100/R523)","v":0},{"$f":"S$525*('WACC Calc'!$C$1019/(1-S89)*S100/S523)","v":0},{"$f":"T$525*('WACC Calc'!$C$1019/(1-T89)*T100/T523)","v":0},{"$f":"U$525*('WACC Calc'!$C$1019/(1-U89)*U100/U523)","v":0},{"$f":"V$525*('WACC Calc'!$C$1019/(1-V89)*V100/V523)","v":0},{"$f":"W$525*('WACC Calc'!$C$1019/(1-W89)*W100/W523)","v":0},{"$f":"X$525*('WACC Calc'!$C$1019/(1-X89)*X100/X523)","v":0},{"$f":"Y$525*('WACC Calc'!$C$1019/(1-Y89)*Y100/Y523)","v":0},{"$f":"Z$525*('WACC Calc'!$C$1019/(1-Z89)*Z100/Z523)","v":0},{"$f":"AA$525*('WACC Calc'!$C$1019/(1-AA89)*AA100/AA523)","v":0},{"$f":"AB$525*('WACC Calc'!$C$1019/(1-AB89)*AB100/AB523)","v":0},{"$f":"AC$525*('WACC Calc'!$C$1019/(1-AC89)*AC100/AC523)","v":0},{"$f":"AD$525*('WACC Calc'!$C$1019/(1-AD89)*AD100/AD523)","v":0},{"$f":"AE$525*('WACC Calc'!$C$1019/(1-AE89)*AE100/AE523)","v":0},{"$f":"AF$525*('WACC Calc'!$C$1019/(1-AF89)*AF100/AF523)","v":0},{"$f":"AG$525*('WACC Calc'!$C$1019/(1-AG89)*AG100/AG523)","v":0},{"$f":"AH$525*('WACC Calc'!$C$1019/(1-AH89)*AH100/AH523)","v":0},{"$f":"AI$525*('WACC Calc'!$C$1019/(1-AI89)*AI100/AI523)","v":0},{"$f":"AJ$525*('WACC Calc'!$C$1019/(1-AJ89)*AJ100/AJ523)","v":0},{"$f":"AK$525*('WACC Calc'!$C$1019/(1-AK89)*AK100/AK523)","v":0},{"$f":"AL$525*('WACC Calc'!$C$1019/(1-AL89)*AL100/AL523)","v":0},{"$f":"AM$525*('WACC Calc'!$C$1019/(1-AM89)*AM100/AM523)","v":0},{"$f":"AN$525*('WACC Calc'!$C$1019/(1-AN89)*AN100/AN523)","v":0},{"$f":"AO$525*('WACC Calc'!$C$1019/(1-AO89)*AO100/AO523)","v":0},{"$f":"AP$525*('WACC Calc'!$C$1019/(1-AP89)*AP100/AP523)","v":0},{"$f":"AQ$525*('WACC Calc'!$C$1019/(1-AQ89)*AQ100/AQ523)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"PTC - Conservative",{"$f":"L$525*('WACC Calc'!$C$1019/(1-L89)*L101/L524)","v":0},{"$f":"M$525*('WACC Calc'!$C$1019/(1-M89)*M101/M524)","v":0},{"$f":"N$525*('WACC Calc'!$C$1019/(1-N89)*N101/N524)","v":0},{"$f":"O$525*('WACC Calc'!$C$1019/(1-O89)*O101/O524)","v":0},{"$f":"P$525*('WACC Calc'!$C$1019/(1-P89)*P101/P524)","v":0},{"$f":"Q$525*('WACC Calc'!$C$1019/(1-Q89)*Q101/Q524)","v":0},{"$f":"R$525*('WACC Calc'!$C$1019/(1-R89)*R101/R524)","v":0},{"$f":"S$525*('WACC Calc'!$C$1019/(1-S89)*S101/S524)","v":0},{"$f":"T$525*('WACC Calc'!$C$1019/(1-T89)*T101/T524)","v":0},{"$f":"U$525*('WACC Calc'!$C$1019/(1-U89)*U101/U524)","v":0},{"$f":"V$525*('WACC Calc'!$C$1019/(1-V89)*V101/V524)","v":0},{"$f":"W$525*('WACC Calc'!$C$1019/(1-W89)*W101/W524)","v":0},{"$f":"X$525*('WACC Calc'!$C$1019/(1-X89)*X101/X524)","v":0},{"$f":"Y$525*('WACC Calc'!$C$1019/(1-Y89)*Y101/Y524)","v":0},{"$f":"Z$525*('WACC Calc'!$C$1019/(1-Z89)*Z101/Z524)","v":0},{"$f":"AA$525*('WACC Calc'!$C$1019/(1-AA89)*AA101/AA524)","v":0},{"$f":"AB$525*('WACC Calc'!$C$1019/(1-AB89)*AB101/AB524)","v":0},{"$f":"AC$525*('WACC Calc'!$C$1019/(1-AC89)*AC101/AC524)","v":0},{"$f":"AD$525*('WACC Calc'!$C$1019/(1-AD89)*AD101/AD524)","v":0},{"$f":"AE$525*('WACC Calc'!$C$1019/(1-AE89)*AE101/AE524)","v":0},{"$f":"AF$525*('WACC Calc'!$C$1019/(1-AF89)*AF101/AF524)","v":0},{"$f":"AG$525*('WACC Calc'!$C$1019/(1-AG89)*AG101/AG524)","v":0},{"$f":"AH$525*('WACC Calc'!$C$1019/(1-AH89)*AH101/AH524)","v":0},{"$f":"AI$525*('WACC Calc'!$C$1019/(1-AI89)*AI101/AI524)","v":0},{"$f":"AJ$525*('WACC Calc'!$C$1019/(1-AJ89)*AJ101/AJ524)","v":0},{"$f":"AK$525*('WACC Calc'!$C$1019/(1-AK89)*AK101/AK524)","v":0},{"$f":"AL$525*('WACC Calc'!$C$1019/(1-AL89)*AL101/AL524)","v":0},{"$f":"AM$525*('WACC Calc'!$C$1019/(1-AM89)*AM101/AM524)","v":0},{"$f":"AN$525*('WACC Calc'!$C$1019/(1-AN89)*AN101/AN524)","v":0},{"$f":"AO$525*('WACC Calc'!$C$1019/(1-AO89)*AO101/AO524)","v":0},{"$f":"AP$525*('WACC Calc'!$C$1019/(1-AP89)*AP101/AP524)","v":0},{"$f":"AQ$525*('WACC Calc'!$C$1019/(1-AQ89)*AQ101/AQ524)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"PVD - Advanced",{"$f":"SUMPRODUCT($I$536:$I$556,L536:L556)","v":0.63770839930384504},0.63770839930384504,0.63770839930384504,0.63770839930384504,0.63770839930384504,0.63770839930384504,0.63770839930384504,0.63770839930384504,0.63770839930384504,0.63770839930384504,0.63770839930384504,0.63770839930384504,0.63770839930384504,0.63770839930384504,0.63770839930384504,0.63770839930384504,0.63770839930384504,0.63770839930384504,0.63770839930384504,0.63770839930384504,0.63770839930384504,0.63770839930384504,0.63770839930384504,0.63770839930384504,0.63770839930384504,0.63770839930384504,0.63770839930384504,0.63770839930384504,0.63770839930384504,0.63770839930384504,0.63770839930384504,0.63770839930384504]
[null,null,null,null,null,null,null,null,null,null,"PVD - Moderate",{"$f":"SUMPRODUCT($I$536:$I$556,L536:L556)","v":0.63770839930384504},0.63770839930384504,0.63770839930384504,0.63770839930384504,0.63770839930384504,0.63770839930384504,0.63770839930384504,0.63770839930384504,0.63770839930384504,0.63770839930384504,0.63770839930384504,0.63770839930384504,0.63770839930384504,0.63770839930384504,0.63770839930384504,0.63770839930384504,0.63770839930384504,0.63770839930384504,0.63770839930384504,0.63770839930384504,0.63770839930384504,0.63770839930384504,0.63770839930384504,0.63770839930384504,0.63770839930384504,0.63770839930384504,0.63770839930384504,0.63770839930384504,0.63770839930384504,0.63770839930384504,0.63770839930384504,0.63770839930384504]
[null,null,null,null,null,null,null,null,null,null,"PVD - Conservative",{"$f":"SUMPRODUCT($I$536:$I$556,L536:L556)","v":0.63770839930384504},0.63770839930384504,0.63770839930384504,0.63770839930384504,0.63770839930384504,0.63770839930384504,0.63770839930384504,0.63770839930384504,0.63770839930384504,0.63770839930384504,0.63770839930384504,0.63770839930384504,0.63770839930384504,0.63770839930384504,0.63770839930384504,0.63770839930384504,0.63770839930384504,0.63770839930384504,0.63770839930384504,0.63770839930384504,0.63770839930384504,0.63770839930384504,0.63770839930384504,0.63770839930384504,0.63770839930384504,0.63770839930384504,0.63770839930384504,0.63770839930384504,0.63770839930384504,0.63770839930384504,0.63770839930384504,0.63770839930384504]
[null,null,null,null,null,null,null,null,null,null,"PFF - Advanced",{"$f":"(1-L$89*L529*(1-0/2)-0)/(1-L$89)","v":1.125577508778872},1.125577508778872,1.125577508778872,1.125577508778872,1.125577508778872,1.125577508778872,1.125577508778872,1.125577508778872,1.125577508778872,1.125577508778872,1.125577508778872,1.125577508778872,1.125577508778872,1.125577508778872,1.125577508778872,1.125577508778872,1.125577508778872,1.125577508778872,1.125577508778872,1.125577508778872,1.125577508778872,1.125577508778872,1.125577508778872,1.125577508778872,1.125577508778872,1.125577508778872,1.125577508778872,1.125577508778872,1.125577508778872,1.125577508778872,1.125577508778872,1.125577508778872]
[null,null,null,null,null,null,null,null,null,null,"PFF - Moderate",{"$f":"(1-L$89*L530*(1-0/2)-0)/(1-L$89)","v":1.125577508778872},1.125577508778872,1.125577508778872,1.125577508778872,1.125577508778872,1.125577508778872,1.125577508778872,1.125577508778872,1.125577508778872,1.125577508778872,1.125577508778872,1.125577508778872,1.125577508778872,1.125577508778872,1.125577508778872,1.125577508778872,1.125577508778872,1.125577508778872,1.125577508778872,1.125577508778872,1.125577508778872,1.125577508778872,1.125577508778872,1.125577508778872,1.125577508778872,1.125577508778872,1.125577508778872,1.125577508778872,1.125577508778872,1.125577508778872,1.125577508778872,1.125577508778872]
[null,null,null,null,null,null,null,null,null,null,"PFF - Conservative",{"$f":"(1-L$89*L531*(1-0/2)-0)/(1-L$89)","v":1.125577508778872},1.125577508778872,1.125577508778872,1.125577508778872,1.125577508778872,1.125577508778872,1.125577508778872,1.125577508778872,1.125577508778872,1.125577508778872,1.125577508778872,1.125577508778872,1.125577508778872,1.125577508778872,1.125577508778872,1.125577508778872,1.125577508778872,1.125577508778872,1.125577508778872,1.125577508778872,1.125577508778872,1.125577508778872,1.125577508778872,1.125577508778872,1.125577508778872,1.125577508778872,1.125577508778872,1.125577508778872,1.125577508778872,1.125577508778872,1.125577508778872,1.125577508778872]
[null,null,null,null,null,null,null,null,"MACRS","Depreciation Factor","Year (Advanced)",2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,3.7499999999999999E-2,null,1,{"$f":"1/((1+L$93)*(1+L$72))^$K536","v":0.95287356441879245},0.95287356441879245,0.95287356441879245,0.95287356441879245,0.95287356441879245,0.95287356441879245,0.95287356441879245,0.95287356441879245,0.95287356441879245,0.95287356441879245,{"$f":"1/((1+V$93)*(1+V$72))^$K536","v":0.95287356441879245},0.95287356441879245,0.95287356441879245,0.95287356441879245,0.95287356441879245,0.95287356441879245,0.95287356441879245,0.95287356441879245,0.95287356441879245,0.95287356441879245,{"$f":"1/((1+AF$93)*(1+AF$72))^$K536","v":0.95287356441879245},0.95287356441879245,0.95287356441879245,0.95287356441879245,0.95287356441879245,0.95287356441879245,0.95287356441879245,0.95287356441879245,0.95287356441879245,0.95287356441879245,0.95287356441879245,0.95287356441879245]
[null,null,null,null,null,null,null,null,7.2190000000000004E-2,null,{"$f":"K536+1","v":2},0.9079680297681747,0.9079680297681747,0.9079680297681747,0.9079680297681747,0.9079680297681747,0.9079680297681747,0.9079680297681747,0.9079680297681747,0.9079680297681747,0.9079680297681747,0.9079680297681747,0.9079680297681747,0.9079680297681747,0.9079680297681747,0.9079680297681747,0.9079680297681747,0.9079680297681747,0.9079680297681747,0.9079680297681747,0.9079680297681747,0.9079680297681747,0.9079680297681747,0.9079680297681747,0.9079680297681747,0.9079680297681747,0.9079680297681747,0.9079680297681747,0.9079680297681747,0.9079680297681747,0.9079680297681747,0.9079680297681747,0.9079680297681747]
[null,null,null,null,null,null,null,null,6.6769999999999996E-2,null,{"$f":"K537+1","v":3},0.86517873290350888,0.86517873290350888,0.86517873290350888,0.86517873290350888,0.86517873290350888,0.86517873290350888,0.86517873290350888,0.86517873290350888,0.86517873290350888,0.86517873290350888,0.86517873290350888,0.86517873290350888,0.86517873290350888,0.86517873290350888,0.86517873290350888,0.86517873290350888,0.86517873290350888,0.86517873290350888,0.86517873290350888,0.86517873290350888,0.86517873290350888,0.86517873290350888,0.86517873290350888,0.86517873290350888,0.86517873290350888,0.86517873290350888,0.86517873290350888,0.86517873290350888,0.86517873290350888,0.86517873290350888,0.86517873290350888,0.86517873290350888]
[null,null,null,null,null,null,null,null,6.1769999999999999E-2,null,4,0.82440594308110093,0.82440594308110093,0.82440594308110093,0.82440594308110093,0.82440594308110093,0.82440594308110093,0.82440594308110093,0.82440594308110093,0.82440594308110093,0.82440594308110093,0.82440594308110093,0.82440594308110093,0.82440594308110093,0.82440594308110093,0.82440594308110093,0.82440594308110093,0.82440594308110093,0.82440594308110093,0.82440594308110093,0.82440594308110093,0.82440594308110093,0.82440594308110093,0.82440594308110093,0.82440594308110093,0.82440594308110093,0.82440594308110093,0.82440594308110093,0.82440594308110093,0.82440594308110093,0.82440594308110093,0.82440594308110093,0.82440594308110093]
[null,null,null,null,null,null,null,null,5.713E-2,null,5,0.78555462951172483,0.78555462951172483,0.78555462951172483,0.78555462951172483,0.78555462951172483,0.78555462951172483,0.78555462951172483,0.78555462951172483,0.78555462951172483,0.78555462951172483,0.78555462951172483,0.78555462951172483,0.78555462951172483,0.78555462951172483,0.78555462951172483,0.78555462951172483,0.78555462951172483,0.78555462951172483,0.78555462951172483,0.78555462951172483,0.78555462951172483,0.78555462951172483,0.78555462951172483,0.78555462951172483,0.78555462951172483,0.78555462951172483,0.78555462951172483,0.78555462951172483,0.78555462951172483,0.78555462951172483,0.78555462951172483,0.78555462951172483]
[null,null,null,null,null,null,null,null,5.2850000000000001E-2,null,6,0.74853423986852119,0.74853423986852119,0.74853423986852119,0.74853423986852119,0.74853423986852119,0.74853423986852119,0.74853423986852119,0.74853423986852119,0.74853423986852119,0.74853423986852119,0.74853423986852119,0.74853423986852119,0.74853423986852119,0.74853423986852119,0.74853423986852119,0.74853423986852119,0.74853423986852119,0.74853423986852119,0.74853423986852119,0.74853423986852119,0.74853423986852119,0.74853423986852119,0.74853423986852119,0.74853423986852119,0.74853423986852119,0.74853423986852119,0.74853423986852119,0.74853423986852119,0.74853423986852119,0.74853423986852119,0.74853423986852119,0.74853423986852119]
[null,null,null,null,null,null,null,null,4.888E-2,null,7,0.71325848923302926,0.71325848923302926,0.71325848923302926,0.71325848923302926,0.71325848923302926,0.71325848923302926,0.71325848923302926,0.71325848923302926,0.71325848923302926,0.71325848923302926,0.71325848923302926,0.71325848923302926,0.71325848923302926,0.71325848923302926,0.71325848923302926,0.71325848923302926,0.71325848923302926,0.71325848923302926,0.71325848923302926,0.71325848923302926,0.71325848923302926,0.71325848923302926,0.71325848923302926,0.71325848923302926,0.71325848923302926,0.71325848923302926,0.71325848923302926,0.71325848923302926,0.71325848923302926,0.71325848923302926,0.71325848923302926,0.71325848923302926]
[null,null,null,null,null,null,null,null,4.5220000000000003E-2,null,8,0.67964515898743949,0.67964515898743949,0.67964515898743949,0.67964515898743949,0.67964515898743949,0.67964515898743949,0.67964515898743949,0.67964515898743949,0.67964515898743949,0.67964515898743949,0.67964515898743949,0.67964515898743949,0.67964515898743949,0.67964515898743949,0.67964515898743949,0.67964515898743949,0.67964515898743949,0.67964515898743949,0.67964515898743949,0.67964515898743949,0.67964515898743949,0.67964515898743949,0.67964515898743949,0.67964515898743949,0.67964515898743949,0.67964515898743949,0.67964515898743949,0.67964515898743949,0.67964515898743949,0.67964515898743949,0.67964515898743949,0.67964515898743949]
[null,null,null,null,null,null,null,null,4.462E-2,null,9,0.64761590518433843,0.64761590518433843,0.64761590518433843,0.64761590518433843,0.64761590518433843,0.64761590518433843,0.64761590518433843,0.64761590518433843,0.64761590518433843,0.64761590518433843,0.64761590518433843,0.64761590518433843,0.64761590518433843,0.64761590518433843,0.64761590518433843,0.64761590518433843,0.64761590518433843,0.64761590518433843,0.64761590518433843,0.64761590518433843,0.64761590518433843,0.64761590518433843,0.64761590518433843,0.64761590518433843,0.64761590518433843,0.64761590518433843,0.64761590518433843,0.64761590518433843,0.64761590518433843,0.64761590518433843,0.64761590518433843,0.64761590518433843]
[null,null,null,null,null,null,null,null,4.462E-2,null,10,0.61709607594730331,0.61709607594730331,0.61709607594730331,0.61709607594730331,0.61709607594730331,0.61709607594730331,0.61709607594730331,0.61709607594730331,0.61709607594730331,0.61709607594730331,0.61709607594730331,0.61709607594730331,0.61709607594730331,0.61709607594730331,0.61709607594730331,0.61709607594730331,0.61709607594730331,0.61709607594730331,0.61709607594730331,0.61709607594730331,0.61709607594730331,0.61709607594730331,0.61709607594730331,0.61709607594730331,0.61709607594730331,0.61709607594730331,0.61709607594730331,0.61709607594730331,0.61709607594730331,0.61709607594730331,0.61709607594730331,0.61709607594730331]
[null,null,null,null,null,null,null,null,4.462E-2,null,11,{"$f":"1/((1+L$93)*(1+L$72))^$K546","v":0.5880145374767568},0.5880145374767568,0.5880145374767568,0.5880145374767568,0.5880145374767568,0.5880145374767568,0.5880145374767568,0.5880145374767568,0.5880145374767568,0.5880145374767568,{"$f":"1/((1+V$93)*(1+V$72))^$K546","v":0.5880145374767568},0.5880145374767568,0.5880145374767568,0.5880145374767568,0.5880145374767568,0.5880145374767568,0.5880145374767568,0.5880145374767568,0.5880145374767568,0.5880145374767568,{"$f":"1/((1+AF$93)*(1+AF$72))^$K546","v":0.5880145374767568},0.5880145374767568,0.5880145374767568,0.5880145374767568,0.5880145374767568,0.5880145374767568,0.5880145374767568,0.5880145374767568,0.5880145374767568,0.5880145374767568,0.5880145374767568,0.5880145374767568]
[null,null,null,null,null,null,null,null,4.462E-2,null,12,0.56030350825554487,0.56030350825554487,0.56030350825554487,0.56030350825554487,0.56030350825554487,0.56030350825554487,0.56030350825554487,0.56030350825554487,0.56030350825554487,0.56030350825554487,0.56030350825554487,0.56030350825554487,0.56030350825554487,0.56030350825554487,0.56030350825554487,0.56030350825554487,0.56030350825554487,0.56030350825554487,0.56030350825554487,0.56030350825554487,0.56030350825554487,0.56030350825554487,0.56030350825554487,0.56030350825554487,0.56030350825554487,0.56030350825554487,0.56030350825554487,0.56030350825554487,0.56030350825554487,0.56030350825554487,0.56030350825554487,0.56030350825554487]
[null,null,null,null,null,null,null,null,4.462E-2,null,13,0.53389840106781539,0.53389840106781539,0.53389840106781539,0.53389840106781539,0.53389840106781539,0.53389840106781539,0.53389840106781539,0.53389840106781539,0.53389840106781539,0.53389840106781539,0.53389840106781539,0.53389840106781539,0.53389840106781539,0.53389840106781539,0.53389840106781539,0.53389840106781539,0.53389840106781539,0.53389840106781539,0.53389840106781539,0.53389840106781539,0.53389840106781539,0.53389840106781539,0.53389840106781539,0.53389840106781539,0.53389840106781539,0.53389840106781539,0.53389840106781539,0.53389840106781539,0.53389840106781539,0.53389840106781539,0.53389840106781539,0.53389840106781539]
[null,null,null,null,null,null,null,null,4.462E-2,null,14,0.50873767246298329,0.50873767246298329,0.50873767246298329,0.50873767246298329,0.50873767246298329,0.50873767246298329,0.50873767246298329,0.50873767246298329,0.50873767246298329,0.50873767246298329,0.50873767246298329,0.50873767246298329,0.50873767246298329,0.50873767246298329,0.50873767246298329,0.50873767246298329,0.50873767246298329,0.50873767246298329,0.50873767246298329,0.50873767246298329,0.50873767246298329,0.50873767246298329,0.50873767246298329,0.50873767246298329,0.50873767246298329,0.50873767246298329,0.50873767246298329,0.50873767246298329,0.50873767246298329,0.50873767246298329,0.50873767246298329,0.50873767246298329]
[null,null,null,null,null,null,null,null,4.462E-2,null,15,0.48476267931392314,0.48476267931392314,0.48476267931392314,0.48476267931392314,0.48476267931392314,0.48476267931392314,0.48476267931392314,0.48476267931392314,0.48476267931392314,0.48476267931392314,0.48476267931392314,0.48476267931392314,0.48476267931392314,0.48476267931392314,0.48476267931392314,0.48476267931392314,0.48476267931392314,0.48476267931392314,0.48476267931392314,0.48476267931392314,0.48476267931392314,0.48476267931392314,0.48476267931392314,0.48476267931392314,0.48476267931392314,0.48476267931392314,0.48476267931392314,0.48476267931392314,0.48476267931392314,0.48476267931392314,0.48476267931392314,0.48476267931392314]
[null,null,null,null,null,null,null,null,4.462E-2,null,16,0.46191754213506192,0.46191754213506192,0.46191754213506192,0.46191754213506192,0.46191754213506192,0.46191754213506192,0.46191754213506192,0.46191754213506192,0.46191754213506192,0.46191754213506192,0.46191754213506192,0.46191754213506192,0.46191754213506192,0.46191754213506192,0.46191754213506192,0.46191754213506192,0.46191754213506192,0.46191754213506192,0.46191754213506192,0.46191754213506192,0.46191754213506192,0.46191754213506192,0.46191754213506192,0.46191754213506192,0.46191754213506192,0.46191754213506192,0.46191754213506192,0.46191754213506192,0.46191754213506192,0.46191754213506192,0.46191754213506192,0.46191754213506192]
[null,null,null,null,null,null,null,null,4.462E-2,null,17,0.44014901484180424,0.44014901484180424,0.44014901484180424,0.44014901484180424,0.44014901484180424,0.44014901484180424,0.44014901484180424,0.44014901484180424,0.44014901484180424,0.44014901484180424,0.44014901484180424,0.44014901484180424,0.44014901484180424,0.44014901484180424,0.44014901484180424,0.44014901484180424,0.44014901484180424,0.44014901484180424,0.44014901484180424,0.44014901484180424,0.44014901484180424,0.44014901484180424,0.44014901484180424,0.44014901484180424,0.44014901484180424,0.44014901484180424,0.44014901484180424,0.44014901484180424,0.44014901484180424,0.44014901484180424,0.44014901484180424,0.44014901484180424]
[null,null,null,null,null,null,null,null,4.462E-2,null,18,0.41940636064773001,0.41940636064773001,0.41940636064773001,0.41940636064773001,0.41940636064773001,0.41940636064773001,0.41940636064773001,0.41940636064773001,0.41940636064773001,0.41940636064773001,0.41940636064773001,0.41940636064773001,0.41940636064773001,0.41940636064773001,0.41940636064773001,0.41940636064773001,0.41940636064773001,0.41940636064773001,0.41940636064773001,0.41940636064773001,0.41940636064773001,0.41940636064773001,0.41940636064773001,0.41940636064773001,0.41940636064773001,0.41940636064773001,0.41940636064773001,0.41940636064773001,0.41940636064773001,0.41940636064773001,0.41940636064773001,0.41940636064773001]
[null,null,null,null,null,null,null,null,4.462E-2,null,19,0.39964123381031608,0.39964123381031608,0.39964123381031608,0.39964123381031608,0.39964123381031608,0.39964123381031608,0.39964123381031608,0.39964123381031608,0.39964123381031608,0.39964123381031608,0.39964123381031608,0.39964123381031608,0.39964123381031608,0.39964123381031608,0.39964123381031608,0.39964123381031608,0.39964123381031608,0.39964123381031608,0.39964123381031608,0.39964123381031608,0.39964123381031608,0.39964123381031608,0.39964123381031608,0.39964123381031608,0.39964123381031608,0.39964123381031608,0.39964123381031608,0.39964123381031608,0.39964123381031608,0.39964123381031608,0.39964123381031608,0.39964123381031608]
[null,null,null,null,null,null,null,null,4.462E-2,null,20,0.38080756694955992,0.38080756694955992,0.38080756694955992,0.38080756694955992,0.38080756694955992,0.38080756694955992,0.38080756694955992,0.38080756694955992,0.38080756694955992,0.38080756694955992,0.38080756694955992,0.38080756694955992,0.38080756694955992,0.38080756694955992,0.38080756694955992,0.38080756694955992,0.38080756694955992,0.38080756694955992,0.38080756694955992,0.38080756694955992,0.38080756694955992,0.38080756694955992,0.38080756694955992,0.38080756694955992,0.38080756694955992,0.38080756694955992,0.38080756694955992,0.38080756694955992,0.38080756694955992,0.38080756694955992,0.38080756694955992,0.38080756694955992]
[null,null,null,null,null,null,null,null,2.23E-2,null,{"$f":"K555+1","v":21},0.36286146367687516,0.36286146367687516,0.36286146367687516,0.36286146367687516,0.36286146367687516,0.36286146367687516,0.36286146367687516,0.36286146367687516,0.36286146367687516,0.36286146367687516,0.36286146367687516,0.36286146367687516,0.36286146367687516,0.36286146367687516,0.36286146367687516,0.36286146367687516,0.36286146367687516,0.36286146367687516,0.36286146367687516,0.36286146367687516,0.36286146367687516,0.36286146367687516,0.36286146367687516,0.36286146367687516,0.36286146367687516,0.36286146367687516,0.36286146367687516,0.36286146367687516,0.36286146367687516,0.36286146367687516,0.36286146367687516,0.36286146367687516]
[]
[]
[]
[null,null,"X",null,null,null,"Data Sources for Default Inputs"]
[]
[null,null,null,null,null,null,null,"Current Costs:"]
[null,null,null,null,null,null,null,"Available Capacity (GW)",null,null,null,"NSD:  Kao et al. (2014)"]
[null,null,null,null,null,null,null,"Net Capacity Factor (%)",null,null,null,"NPD:  Oladosu et al. (2020); ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NSD:  Kao et al. (2014)"]
[null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)",null,null,null,"NPD: Oladosu et al. (2020). 2020 Cost Analysis of Hydropower Options at Non-Powered Dams Report.  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ORNL/TM-2020/1656 Oak Ridge, TN: Oak Ridge National Laboratory; NSD: Hydropower Vision (DOE 2016)"]
[null,null,null,null,null,null,null,"Fixed Operating Expenses ($/kW-yr)",null,null,null,"NPD: Oladosu et al. (2020). 2020 Cost Analysis of Hydropower Options at Non-Powered Dams Report.  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ORNL/TM-2020/1656. Oak Ridge, TN: Oak Ridge National Laboratory; NSD:Hydropower Vision (DOE 2016)"]
[null,null,null,null,null,null,null,"Variable Operating Expenses ($/MWh)",null,null,null,"N/A"]
[null,null,null,null,null,null,null,"Grid Feature Cost ($/kW)",null,null,null,"N/A"]
[null,null,null,null,null,null,null,"Spur Line Cost ($/kW)",null,null,null,"N/A"]
[]
[null,null,null,null,null,null,null,"Future Projections Costs:"]
[null,null,null,null,null,null,null,"Net Capacity Factor (%)",null,null,null,"NPD: Oladosu et al. (2020). 2020 Cost Analysis of Hydropower Options at Non-Powered Dams Report. ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ORNL/TM-2020/1656. Oak Ridge, TN: Oak Ridge National Laboratory; Assumptions; NSD: Same as Base"]
[null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)",null,null,null,"NPD: Oladosu et al. (2020). 2020 Cost Analysis of Hydropower Options at Non-Powered Dams Report.  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ORNL/TM-2020/1656. Oak Ridge, TN: Oak Ridge National Laboratory + Assumptions; NSD: Hydropower Vision (DOE 2016)"]
[null,null,null,null,null,null,null,"Fixed Operating Expenses ($/kW-yr)",null,null,null,"NPD: Oladosu et al. (2020). 2020 Cost Analysis of Hydropower Options at Non-Powered Dams Report.  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ORNL/TM-2020/1656. Oak Ridge, TN: Oak Ridge National Laboratory + Assumptions; NSD: Hydropower Vision (DOE 2016)"]
[null,null,null,null,null,null,null,"Variable Operating Expenses ($/MWh)",null,null,null,"N/A"]
[null,null,null,null,null,null,null,"Grid Connection Cost ($/kW)",null,null,null,"N/A"]

{"sheet":"Nuclear","index":10,"n_rows":210,"n_cols":43,"rows_kept":210,"cut":false,"hidden":false,"merged":[[24,9,24,12],[36,12,37,12],[36,13,37,13],[23,9,23,12],[31,9,31,12],[32,9,32,12],[35,9,35,10],[25,9,25,12],[26,9,26,12],[27,9,27,12],[28,9,28,12],[29,9,29,12],[30,9,30,12],[34,9,34,12],[33,9,33,12],[6,6,6,19],[8,9,8,10],[8,11,8,14],[10,9,10,14],[11,10,11,14],[8,7,13,7],[12,10,12,14],[19,9,19,12],[20,9,20,12],[21,9,21,12],[22,9,22,12],[13,10,13,14],[15,9,15,13],[16,9,16,12],[17,9,17,12],[18,9,18,12],[190,6,190,19],[192,7,192,11],[193,7,193,11],[193,12,193,28],[162,7,164,7],[162,9,164,9],[194,7,194,11],[194,12,194,28],[195,7,195,11],[195,12,195,28],[196,7,196,11],[196,12,196,28],[197,7,197,11],[197,12,197,28],[198,7,198,11],[198,12,198,28],[199,7,199,11],[199,12,199,28],[200,7,200,11],[200,12,200,28],[201,7,201,11],[202,7,202,11],[203,7,203,11],[203,12,203,28],[204,7,204,11],[204,12,204,28],[205,7,205,11],[205,12,205,28],[206,7,206,11],[206,12,206,28],[207,7,207,11],[207,12,207,28],[208,7,208,11],[208,12,208,28],[209,7,209,11],[209,12,209,28],[15,7,90,7],[129,9,131,9],[134,9,136,9],[139,9,141,9],[144,9,146,9],[124,9,126,9],[61,9,90,9],[51,9,51,22],[52,15,52,18],[52,20,52,21],[53,13,53,14],[53,15,53,18],[99,9,101,9],[104,9,106,9],[109,9,111,9],[114,9,116,9],[150,9,152,9],[149,7,152,7],[156,7,158,7],[156,9,158,9],[96,6,96,19],[99,7,136,7],[119,9,121,9]]}
["Nuclear",null,null,null,null,null,null,null,null,null,null,"https://atb.nrel.gov/electricity/2021/other_technologies_(eia)"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inputs"]
[null,null,null,null,null,null,null,null,null,"Take me to: ",null,null,null,null,null,null,null,null,null,"Calculated"]
[]
[]
[null,"X",null,null,null,null,"Assumptions"]
[]
[null,null,null,null,null,null,null,"Technology",null,"Basis Year:",null,2019]
[null,null,null,null,null,null,null,null,null,"All values are given in 2019 U.S. dollars, using the Consumer Price Index (BLS, 2020) for dollar year conversions. Projections use an inflation assumption of 2.5% per year."]
[null,null,null,null,null,null,null,null,null,"Nuclear Technologies"]
[null,null,null,null,null,null,null,null,null,"Nuclear","Advanced nuclear light water reactor"]
[]
[]
[]
[null,null,null,null,null,null,null,"Finance",null,"Financial Assumptions:"]
[null,null,null,null,null,null,null,null,null,"Inflation Rate",null,null,null,{"$f":"L62","v":2.5000000000000001E-2}]
[null,null,null,null,null,null,null,null,null,"Capital Recovery Period (Years)",null,null,null,{"$f":"S18","v":30},null,null,null,null,30]
[null,null,null,null,null,null,null,null,null,"Interest Rate - Nominal",null,null,null,{"$f":"L64","v":0.05}]
[null,null,null,null,null,null,null,null,null,"Calculated Interest Rate - Real",null,null,null,{"$f":"L67","v":2.4390243902439046E-2}]
[null,null,null,null,null,null,null,null,null,"Interest During Construction  - Nominal",null,null,null,{"$f":"L69","v":3.5000000000000003E-2}]
[null,null,null,null,null,null,null,null,null,"Rate of Return on Equity - Nominal",null,null,null,{"$f":"L71","v":0.1}]
[null,null,null,null,null,null,null,null,null,"Calculated Rate of Return on Equity - Real",null,null,null,{"$f":"L74","v":7.317073170731736E-2}]
[null,null,null,null,null,null,null,null,null,"Debt Fraction",null,null,null,{"$f":"L77","v":0.67}]
[null,null,null,null,null,null,null,null,null,"Tax Rate (Federal and State)",null,null,null,{"$f":"L79","v":0.25740000000000002}]
[null,null,null,null,null,null,null,null,null,"WACC - Nominal",null,null,null,{"$f":"L81","v":5.7877099999999994E-2}]
[null,null,null,null,null,null,null,null,null,"WACC - Real",null,null,null,{"$f":"L84","v":3.2075219512195163E-2}]
[null,null,null,null,null,null,null,null,null,"Depreciation Period",null,null,null,15]
[null,null,null,null,null,null,null,null,null,"Construction Finance Factor",null,null,null,{"$f":"SUMPRODUCT(K39:K44,L39:L44,M39:M44)+SUMPRODUCT(K39:K44,O39:O44,N39:N44)","v":1.1732203194700868}]
[null,null,null,null,null,null,null,null,null,"Present Value of Depreciation",null,null,null,{"$f":"SUMPRODUCT(K47:Z47,K49:Z49)","v":0.66379824017273181}]
[null,null,null,null,null,null,null,null,null,"Project Finance Factor",null,null,null,{"$f":" (1 - N25 * N30) / (1 - N25)","v":1.1165342485584957}]
[null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) - Nominal",null,null,null,{"$f":"L87","v":7.1006379324544622E-2}]
[null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) - Real",null,null,null,{"$f":"L90","v":5.2397317056243897E-2}]
[null,null,null,null,null,null,null,null,null,"Equity Premium During Construction",null,null,null,0.02]
[null,null,null,null,null,null,null,null,null,"Cost of equity during construction",null,null,null,{"$f":"N22+N34","v":0.12000000000000001}]
[null,null,null,null,null,null,null,null,null,"Construction Duration yrs",null,6]
[null,null,null,null,null,null,null,null,null,"Year","Capital","Accumulated","Percent of Leverage During Construction","Percent of Equity During Construction","Accumulated"]
[null,null,null,null,null,null,null,null,null,"Index","Fraction*","Interest",null,null,"Equity Cost"]
[null,null,null,null,null,null,null,null,null,0,0.1,{"$f":"1+((1+$N$21)^(J39+0.5)-1)","v":1.0173494974687902},0.8,{"$f":"1-M39","v":0.19999999999999996},{"$f":"1+((1+$N$35)^(J39+0.5)-1)","v":1.0583005244258363}]
[null,null,null,null,null,null,null,null,null,1,0.2,1.0529567298801978,0.8,{"$f":"1-M40","v":0.19999999999999996},1.1852965873569368]
[null,null,null,null,null,null,null,null,null,2,0.2,1.0898102154260045,0.8,0.19999999999999996,1.3275321778397693]
[null,null,null,null,null,null,null,null,null,3,0.2,1.1279535729659147,0.8,0.19999999999999996,1.4868360391805417]
[null,null,null,null,null,null,null,null,null,4,0.2,1.1674319480197215,0.8,0.19999999999999996,1.6652563638822069]
[null,null,null,null,null,null,null,null,null,5,0.1,1.2082920662004117,0.8,0.19999999999999996,1.8650871275480718]
[]
[null,null,null,null,null,null,null,null,null,"MACRS yr",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16]
[null,null,null,null,null,null,null,null,null,"Depreciation",0.05,9.5000000000000001E-2,8.5500000000000007E-2,7.6999999999999999E-2,6.93E-2,6.2300000000000001E-2,5.8999999999999997E-2,5.8999999999999997E-2,5.91E-2,5.8999999999999997E-2,5.91E-2,5.8999999999999997E-2,5.91E-2,5.8999999999999997E-2,5.91E-2,2.9499999999999998E-2]
[null,null,null,null,null,null,null,null,null,"Fraction"]
[null,null,null,null,null,null,null,null,null,"Depreciation",{"$f":"1/((1+$N$27)*(1+$N$17))^K46","v":0.9452893913669177},0.8935720334308378,0.84468416362433585,0.79847097892972219,0.75478614569662417,0.71349133627774353,0.67445579101555708,0.63755590419298891,0.60267483263697541,0.56970212573556556,0.5385333756970121,0.50906988694340005,0.4812183635919523,0.45489061403442071,0.43000327167912111,0.40647753097133976]
[null,null,null,null,null,null,null,null,null,"Factor"]
[]
[null,null,null,null,null,null,null,null,null,"Technology-Specific Variables"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Minimum",null,null,null,null,null,null,"Spinning","Quick Start"]
[null,null,null,null,null,null,null,null,null,null,"New","Heat Rate ","Plant","Outage Rates (%)",null,"Emissions (lbs/MMBtu)",null,null,null,"Reserve","Capacity","Cost"]
[null,null,null,null,null,null,null,null,null,null,"Install (Y/N)","(MMBtu/MWh)","Load (%)","Forced","Planned","SO2","NOx","Hg","CO2","Capability","(%)","($/MW)","CCS (Y/N)"]
[null,null,null,null,null,null,null,null,null,"Nuclear","Y",10.461,1,0.03,0.06,0,0,0,0,0,0,0,"N"]
[]
[]
[null,null,null,null,null,null,null,null,null,"Source:  Regional Energy Deployment System (ReEDS) Model Documentation:  Version 2016 (http://www.nrel.gov/docs/fy17osti/67067.pdf)"]
[]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Assumptions","Inflation Rate",{"$f":"'WACC Calc'!F576","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!G576","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!H576","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!I576","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!J576","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!K576","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!L576","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!M576","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!N576","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!O576","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!P576","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Q576","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!R576","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!S576","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!T576","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!U576","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!V576","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!W576","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!X576","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Y576","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Z576","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AA576","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AB576","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AC576","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AD576","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AE576","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AF576","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AG576","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AH576","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AI576","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AJ576","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AK576","v":2.5000000000000001E-2}]
[null,null,null,null,null,null,null,null,null,null,"Interest Rate Nominal - Advanced",{"$f":"'WACC Calc'!F577","v":0.05},{"$f":"'WACC Calc'!G577","v":0.05},{"$f":"'WACC Calc'!H577","v":0.05},{"$f":"'WACC Calc'!I577","v":0.05},{"$f":"'WACC Calc'!J577","v":0.05},{"$f":"'WACC Calc'!K577","v":0.05},{"$f":"'WACC Calc'!L577","v":0.05},{"$f":"'WACC Calc'!M577","v":0.05},{"$f":"'WACC Calc'!N577","v":0.05},{"$f":"'WACC Calc'!O577","v":0.05},{"$f":"'WACC Calc'!P577","v":0.05},{"$f":"'WACC Calc'!Q577","v":0.05},{"$f":"'WACC Calc'!R577","v":0.05},{"$f":"'WACC Calc'!S577","v":0.05},{"$f":"'WACC Calc'!T577","v":0.05},{"$f":"'WACC Calc'!U577","v":0.05},{"$f":"'WACC Calc'!V577","v":0.05},{"$f":"'WACC Calc'!W577","v":0.05},{"$f":"'WACC Calc'!X577","v":0.05},{"$f":"'WACC Calc'!Y577","v":0.05},{"$f":"'WACC Calc'!Z577","v":0.05},{"$f":"'WACC Calc'!AA577","v":0.05},{"$f":"'WACC Calc'!AB577","v":0.05},{"$f":"'WACC Calc'!AC577","v":0.05},{"$f":"'WACC Calc'!AD577","v":0.05},{"$f":"'WACC Calc'!AE577","v":0.05},{"$f":"'WACC Calc'!AF577","v":0.05},{"$f":"'WACC Calc'!AG577","v":0.05},{"$f":"'WACC Calc'!AH577","v":0.05},{"$f":"'WACC Calc'!AI577","v":0.05},{"$f":"'WACC Calc'!AJ577","v":0.05},{"$f":"'WACC Calc'!AK577","v":0.05}]
[null,null,null,null,null,null,null,null,null,null,"Interest Rate Nominal - Moderate",{"$f":"'WACC Calc'!F578","v":0.05},{"$f":"'WACC Calc'!G578","v":0.05},{"$f":"'WACC Calc'!H578","v":0.05},{"$f":"'WACC Calc'!I578","v":0.05},{"$f":"'WACC Calc'!J578","v":0.05},{"$f":"'WACC Calc'!K578","v":0.05},{"$f":"'WACC Calc'!L578","v":0.05},{"$f":"'WACC Calc'!M578","v":0.05},{"$f":"'WACC Calc'!N578","v":0.05},{"$f":"'WACC Calc'!O578","v":0.05},{"$f":"'WACC Calc'!P578","v":0.05},{"$f":"'WACC Calc'!Q578","v":0.05},{"$f":"'WACC Calc'!R578","v":0.05},{"$f":"'WACC Calc'!S578","v":0.05},{"$f":"'WACC Calc'!T578","v":0.05},{"$f":"'WACC Calc'!U578","v":0.05},{"$f":"'WACC Calc'!V578","v":0.05},{"$f":"'WACC Calc'!W578","v":0.05},{"$f":"'WACC Calc'!X578","v":0.05},{"$f":"'WACC Calc'!Y578","v":0.05},{"$f":"'WACC Calc'!Z578","v":0.05},{"$f":"'WACC Calc'!AA578","v":0.05},{"$f":"'WACC Calc'!AB578","v":0.05},{"$f":"'WACC Calc'!AC578","v":0.05},{"$f":"'WACC Calc'!AD578","v":0.05},{"$f":"'WACC Calc'!AE578","v":0.05},{"$f":"'WACC Calc'!AF578","v":0.05},{"$f":"'WACC Calc'!AG578","v":0.05},{"$f":"'WACC Calc'!AH578","v":0.05},{"$f":"'WACC Calc'!AI578","v":0.05},{"$f":"'WACC Calc'!AJ578","v":0.05},{"$f":"'WACC Calc'!AK578","v":0.05}]
[null,null,null,null,null,null,null,null,null,null,"Interest Rate Nominal - Conservative",{"$f":"'WACC Calc'!F579","v":0.05},{"$f":"'WACC Calc'!G579","v":0.05},{"$f":"'WACC Calc'!H579","v":0.05},{"$f":"'WACC Calc'!I579","v":0.05},{"$f":"'WACC Calc'!J579","v":0.05},{"$f":"'WACC Calc'!K579","v":0.05},{"$f":"'WACC Calc'!L579","v":0.05},{"$f":"'WACC Calc'!M579","v":0.05},{"$f":"'WACC Calc'!N579","v":0.05},{"$f":"'WACC Calc'!O579","v":0.05},{"$f":"'WACC Calc'!P579","v":0.05},{"$f":"'WACC Calc'!Q579","v":0.05},{"$f":"'WACC Calc'!R579","v":0.05},{"$f":"'WACC Calc'!S579","v":0.05},{"$f":"'WACC Calc'!T579","v":0.05},{"$f":"'WACC Calc'!U579","v":0.05},{"$f":"'WACC Calc'!V579","v":0.05},{"$f":"'WACC Calc'!W579","v":0.05},{"$f":"'WACC Calc'!X579","v":0.05},{"$f":"'WACC Calc'!Y579","v":0.05},{"$f":"'WACC Calc'!Z579","v":0.05},{"$f":"'WACC Calc'!AA579","v":0.05},{"$f":"'WACC Calc'!AB579","v":0.05},{"$f":"'WACC Calc'!AC579","v":0.05},{"$f":"'WACC Calc'!AD579","v":0.05},{"$f":"'WACC Calc'!AE579","v":0.05},{"$f":"'WACC Calc'!AF579","v":0.05},{"$f":"'WACC Calc'!AG579","v":0.05},{"$f":"'WACC Calc'!AH579","v":0.05},{"$f":"'WACC Calc'!AI579","v":0.05},{"$f":"'WACC Calc'!AJ579","v":0.05},{"$f":"'WACC Calc'!AK579","v":0.05}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate Real - Advanced",{"$f":"'WACC Calc'!F580","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!G580","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!H580","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!I580","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!J580","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!K580","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!L580","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!M580","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!N580","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!O580","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!P580","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Q580","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!R580","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!S580","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!T580","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!U580","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!V580","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!W580","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!X580","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Y580","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Z580","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AA580","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AB580","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AC580","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AD580","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AE580","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AF580","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AG580","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AH580","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AI580","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AJ580","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AK580","v":2.4390243902439046E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate Real - Moderate",{"$f":"'WACC Calc'!F581","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!G581","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!H581","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!I581","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!J581","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!K581","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!L581","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!M581","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!N581","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!O581","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!P581","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Q581","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!R581","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!S581","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!T581","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!U581","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!V581","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!W581","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!X581","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Y581","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Z581","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AA581","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AB581","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AC581","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AD581","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AE581","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AF581","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AG581","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AH581","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AI581","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AJ581","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AK581","v":2.4390243902439046E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate Real - Conservative",{"$f":"'WACC Calc'!F582","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!G582","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!H582","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!I582","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!J582","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!K582","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!L582","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!M582","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!N582","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!O582","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!P582","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Q582","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!R582","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!S582","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!T582","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!U582","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!V582","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!W582","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!X582","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Y582","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Z582","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AA582","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AB582","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AC582","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AD582","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AE582","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AF582","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AG582","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AH582","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AI582","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AJ582","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AK582","v":2.4390243902439046E-2}]
[null,null,null,null,null,null,null,null,null,null,"Interest During Construction  - Nominal",{"$f":"'WACC Calc'!F583","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!G583","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!H583","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!I583","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!J583","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!K583","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!L583","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!M583","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!N583","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!O583","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!P583","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!Q583","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!R583","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!S583","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!T583","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!U583","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!V583","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!W583","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!X583","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!Y583","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!Z583","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AA583","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AB583","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AC583","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AD583","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AE583","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AF583","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AG583","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AH583","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AI583","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AJ583","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AK583","v":3.5000000000000003E-2}]
[null,null,null,null,null,null,null,null,null,null,"Rate of Return on Equity Nominal - Advanced",{"$f":"'WACC Calc'!F584","v":0.1},{"$f":"'WACC Calc'!G584","v":0.1},{"$f":"'WACC Calc'!H584","v":0.1},{"$f":"'WACC Calc'!I584","v":0.1},{"$f":"'WACC Calc'!J584","v":0.1},{"$f":"'WACC Calc'!K584","v":0.1},{"$f":"'WACC Calc'!L584","v":0.1},{"$f":"'WACC Calc'!M584","v":0.1},{"$f":"'WACC Calc'!N584","v":0.1},{"$f":"'WACC Calc'!O584","v":0.1},{"$f":"'WACC Calc'!P584","v":0.1},{"$f":"'WACC Calc'!Q584","v":0.1},{"$f":"'WACC Calc'!R584","v":0.1},{"$f":"'WACC Calc'!S584","v":0.1},{"$f":"'WACC Calc'!T584","v":0.1},{"$f":"'WACC Calc'!U584","v":0.1},{"$f":"'WACC Calc'!V584","v":0.1},{"$f":"'WACC Calc'!W584","v":0.1},{"$f":"'WACC Calc'!X584","v":0.1},{"$f":"'WACC Calc'!Y584","v":0.1},{"$f":"'WACC Calc'!Z584","v":0.1},{"$f":"'WACC Calc'!AA584","v":0.1},{"$f":"'WACC Calc'!AB584","v":0.1},{"$f":"'WACC Calc'!AC584","v":0.1},{"$f":"'WACC Calc'!AD584","v":0.1},{"$f":"'WACC Calc'!AE584","v":0.1},{"$f":"'WACC Calc'!AF584","v":0.1},{"$f":"'WACC Calc'!AG584","v":0.1},{"$f":"'WACC Calc'!AH584","v":0.1},{"$f":"'WACC Calc'!AI584","v":0.1},{"$f":"'WACC Calc'!AJ584","v":0.1},{"$f":"'WACC Calc'!AK584","v":0.1}]
[null,null,null,null,null,null,null,null,null,null,"Rate of Return on Equity Nominal - Moderate",{"$f":"'WACC Calc'!F585","v":0.1},{"$f":"'WACC Calc'!G585","v":0.1},{"$f":"'WACC Calc'!H585","v":0.1},{"$f":"'WACC Calc'!I585","v":0.1},{"$f":"'WACC Calc'!J585","v":0.1},{"$f":"'WACC Calc'!K585","v":0.1},{"$f":"'WACC Calc'!L585","v":0.1},{"$f":"'WACC Calc'!M585","v":0.1},{"$f":"'WACC Calc'!N585","v":0.1},{"$f":"'WACC Calc'!O585","v":0.1},{"$f":"'WACC Calc'!P585","v":0.1},{"$f":"'WACC Calc'!Q585","v":0.1},{"$f":"'WACC Calc'!R585","v":0.1},{"$f":"'WACC Calc'!S585","v":0.1},{"$f":"'WACC Calc'!T585","v":0.1},{"$f":"'WACC Calc'!U585","v":0.1},{"$f":"'WACC Calc'!V585","v":0.1},{"$f":"'WACC Calc'!W585","v":0.1},{"$f":"'WACC Calc'!X585","v":0.1},{"$f":"'WACC Calc'!Y585","v":0.1},{"$f":"'WACC Calc'!Z585","v":0.1},{"$f":"'WACC Calc'!AA585","v":0.1},{"$f":"'WACC Calc'!AB585","v":0.1},{"$f":"'WACC Calc'!AC585","v":0.1},{"$f":"'WACC Calc'!AD585","v":0.1},{"$f":"'WACC Calc'!AE585","v":0.1},{"$f":"'WACC Calc'!AF585","v":0.1},{"$f":"'WACC Calc'!AG585","v":0.1},{"$f":"'WACC Calc'!AH585","v":0.1},{"$f":"'WACC Calc'!AI585","v":0.1},{"$f":"'WACC Calc'!AJ585","v":0.1},{"$f":"'WACC Calc'!AK585","v":0.1}]
[null,null,null,null,null,null,null,null,null,null,"Rate of Return on Equity Nominal - Conservative",{"$f":"'WACC Calc'!F586","v":0.1},{"$f":"'WACC Calc'!G586","v":0.1},{"$f":"'WACC Calc'!H586","v":0.1},{"$f":"'WACC Calc'!I586","v":0.1},{"$f":"'WACC Calc'!J586","v":0.1},{"$f":"'WACC Calc'!K586","v":0.1},{"$f":"'WACC Calc'!L586","v":0.1},{"$f":"'WACC Calc'!M586","v":0.1},{"$f":"'WACC Calc'!N586","v":0.1},{"$f":"'WACC Calc'!O586","v":0.1},{"$f":"'WACC Calc'!P586","v":0.1},{"$f":"'WACC Calc'!Q586","v":0.1},{"$f":"'WACC Calc'!R586","v":0.1},{"$f":"'WACC Calc'!S586","v":0.1},{"$f":"'WACC Calc'!T586","v":0.1},{"$f":"'WACC Calc'!U586","v":0.1},{"$f":"'WACC Calc'!V586","v":0.1},{"$f":"'WACC Calc'!W586","v":0.1},{"$f":"'WACC Calc'!X586","v":0.1},{"$f":"'WACC Calc'!Y586","v":0.1},{"$f":"'WACC Calc'!Z586","v":0.1},{"$f":"'WACC Calc'!AA586","v":0.1},{"$f":"'WACC Calc'!AB586","v":0.1},{"$f":"'WACC Calc'!AC586","v":0.1},{"$f":"'WACC Calc'!AD586","v":0.1},{"$f":"'WACC Calc'!AE586","v":0.1},{"$f":"'WACC Calc'!AF586","v":0.1},{"$f":"'WACC Calc'!AG586","v":0.1},{"$f":"'WACC Calc'!AH586","v":0.1},{"$f":"'WACC Calc'!AI586","v":0.1},{"$f":"'WACC Calc'!AJ586","v":0.1},{"$f":"'WACC Calc'!AK586","v":0.1}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Rate of Return on Equity Real - Advanced",{"$f":"'WACC Calc'!F587","v":7.317073170731736E-2},{"$f":"'WACC Calc'!G587","v":7.317073170731736E-2},{"$f":"'WACC Calc'!H587","v":7.317073170731736E-2},{"$f":"'WACC Calc'!I587","v":7.317073170731736E-2},{"$f":"'WACC Calc'!J587","v":7.317073170731736E-2},{"$f":"'WACC Calc'!K587","v":7.317073170731736E-2},{"$f":"'WACC Calc'!L587","v":7.317073170731736E-2},{"$f":"'WACC Calc'!M587","v":7.317073170731736E-2},{"$f":"'WACC Calc'!N587","v":7.317073170731736E-2},{"$f":"'WACC Calc'!O587","v":7.317073170731736E-2},{"$f":"'WACC Calc'!P587","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Q587","v":7.317073170731736E-2},{"$f":"'WACC Calc'!R587","v":7.317073170731736E-2},{"$f":"'WACC Calc'!S587","v":7.317073170731736E-2},{"$f":"'WACC Calc'!T587","v":7.317073170731736E-2},{"$f":"'WACC Calc'!U587","v":7.317073170731736E-2},{"$f":"'WACC Calc'!V587","v":7.317073170731736E-2},{"$f":"'WACC Calc'!W587","v":7.317073170731736E-2},{"$f":"'WACC Calc'!X587","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Y587","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Z587","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AA587","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AB587","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AC587","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AD587","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AE587","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AF587","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AG587","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AH587","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AI587","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AJ587","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AK587","v":7.317073170731736E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Rate of Return on Equity Real - Moderate",{"$f":"'WACC Calc'!F588","v":7.317073170731736E-2},{"$f":"'WACC Calc'!G588","v":7.317073170731736E-2},{"$f":"'WACC Calc'!H588","v":7.317073170731736E-2},{"$f":"'WACC Calc'!I588","v":7.317073170731736E-2},{"$f":"'WACC Calc'!J588","v":7.317073170731736E-2},{"$f":"'WACC Calc'!K588","v":7.317073170731736E-2},{"$f":"'WACC Calc'!L588","v":7.317073170731736E-2},{"$f":"'WACC Calc'!M588","v":7.317073170731736E-2},{"$f":"'WACC Calc'!N588","v":7.317073170731736E-2},{"$f":"'WACC Calc'!O588","v":7.317073170731736E-2},{"$f":"'WACC Calc'!P588","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Q588","v":7.317073170731736E-2},{"$f":"'WACC Calc'!R588","v":7.317073170731736E-2},{"$f":"'WACC Calc'!S588","v":7.317073170731736E-2},{"$f":"'WACC Calc'!T588","v":7.317073170731736E-2},{"$f":"'WACC Calc'!U588","v":7.317073170731736E-2},{"$f":"'WACC Calc'!V588","v":7.317073170731736E-2},{"$f":"'WACC Calc'!W588","v":7.317073170731736E-2},{"$f":"'WACC Calc'!X588","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Y588","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Z588","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AA588","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AB588","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AC588","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AD588","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AE588","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AF588","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AG588","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AH588","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AI588","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AJ588","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AK588","v":7.317073170731736E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Rate of Return on Equity Real - Conservative",{"$f":"'WACC Calc'!F589","v":7.317073170731736E-2},{"$f":"'WACC Calc'!G589","v":7.317073170731736E-2},{"$f":"'WACC Calc'!H589","v":7.317073170731736E-2},{"$f":"'WACC Calc'!I589","v":7.317073170731736E-2},{"$f":"'WACC Calc'!J589","v":7.317073170731736E-2},{"$f":"'WACC Calc'!K589","v":7.317073170731736E-2},{"$f":"'WACC Calc'!L589","v":7.317073170731736E-2},{"$f":"'WACC Calc'!M589","v":7.317073170731736E-2},{"$f":"'WACC Calc'!N589","v":7.317073170731736E-2},{"$f":"'WACC Calc'!O589","v":7.317073170731736E-2},{"$f":"'WACC Calc'!P589","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Q589","v":7.317073170731736E-2},{"$f":"'WACC Calc'!R589","v":7.317073170731736E-2},{"$f":"'WACC Calc'!S589","v":7.317073170731736E-2},{"$f":"'WACC Calc'!T589","v":7.317073170731736E-2},{"$f":"'WACC Calc'!U589","v":7.317073170731736E-2},{"$f":"'WACC Calc'!V589","v":7.317073170731736E-2},{"$f":"'WACC Calc'!W589","v":7.317073170731736E-2},{"$f":"'WACC Calc'!X589","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Y589","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Z589","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AA589","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AB589","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AC589","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AD589","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AE589","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AF589","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AG589","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AH589","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AI589","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AJ589","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AK589","v":7.317073170731736E-2}]
[null,null,null,null,null,null,null,null,null,null,"Debt Fraction - Advanced",{"$f":"'WACC Calc'!F590","v":0.67},{"$f":"'WACC Calc'!G590","v":0.67},{"$f":"'WACC Calc'!H590","v":0.67},{"$f":"'WACC Calc'!I590","v":0.67},{"$f":"'WACC Calc'!J590","v":0.67},{"$f":"'WACC Calc'!K590","v":0.67},{"$f":"'WACC Calc'!L590","v":0.67},{"$f":"'WACC Calc'!M590","v":0.67},{"$f":"'WACC Calc'!N590","v":0.67},{"$f":"'WACC Calc'!O590","v":0.67},{"$f":"'WACC Calc'!P590","v":0.67},{"$f":"'WACC Calc'!Q590","v":0.67},{"$f":"'WACC Calc'!R590","v":0.67},{"$f":"'WACC Calc'!S590","v":0.67},{"$f":"'WACC Calc'!T590","v":0.67},{"$f":"'WACC Calc'!U590","v":0.67},{"$f":"'WACC Calc'!V590","v":0.67},{"$f":"'WACC Calc'!W590","v":0.67},{"$f":"'WACC Calc'!X590","v":0.67},{"$f":"'WACC Calc'!Y590","v":0.67},{"$f":"'WACC Calc'!Z590","v":0.67},{"$f":"'WACC Calc'!AA590","v":0.67},{"$f":"'WACC Calc'!AB590","v":0.67},{"$f":"'WACC Calc'!AC590","v":0.67},{"$f":"'WACC Calc'!AD590","v":0.67},{"$f":"'WACC Calc'!AE590","v":0.67},{"$f":"'WACC Calc'!AF590","v":0.67},{"$f":"'WACC Calc'!AG590","v":0.67},{"$f":"'WACC Calc'!AH590","v":0.67},{"$f":"'WACC Calc'!AI590","v":0.67},{"$f":"'WACC Calc'!AJ590","v":0.67},{"$f":"'WACC Calc'!AK590","v":0.67}]
[null,null,null,null,null,null,null,null,null,null,"Debt Fraction - Moderate",{"$f":"'WACC Calc'!F591","v":0.67},{"$f":"'WACC Calc'!G591","v":0.67},{"$f":"'WACC Calc'!H591","v":0.67},{"$f":"'WACC Calc'!I591","v":0.67},{"$f":"'WACC Calc'!J591","v":0.67},{"$f":"'WACC Calc'!K591","v":0.67},{"$f":"'WACC Calc'!L591","v":0.67},{"$f":"'WACC Calc'!M591","v":0.67},{"$f":"'WACC Calc'!N591","v":0.67},{"$f":"'WACC Calc'!O591","v":0.67},{"$f":"'WACC Calc'!P591","v":0.67},{"$f":"'WACC Calc'!Q591","v":0.67},{"$f":"'WACC Calc'!R591","v":0.67},{"$f":"'WACC Calc'!S591","v":0.67},{"$f":"'WACC Calc'!T591","v":0.67},{"$f":"'WACC Calc'!U591","v":0.67},{"$f":"'WACC Calc'!V591","v":0.67},{"$f":"'WACC Calc'!W591","v":0.67},{"$f":"'WACC Calc'!X591","v":0.67},{"$f":"'WACC Calc'!Y591","v":0.67},{"$f":"'WACC Calc'!Z591","v":0.67},{"$f":"'WACC Calc'!AA591","v":0.67},{"$f":"'WACC Calc'!AB591","v":0.67},{"$f":"'WACC Calc'!AC591","v":0.67},{"$f":"'WACC Calc'!AD591","v":0.67},{"$f":"'WACC Calc'!AE591","v":0.67},{"$f":"'WACC Calc'!AF591","v":0.67},{"$f":"'WACC Calc'!AG591","v":0.67},{"$f":"'WACC Calc'!AH591","v":0.67},{"$f":"'WACC Calc'!AI591","v":0.67},{"$f":"'WACC Calc'!AJ591","v":0.67},{"$f":"'WACC Calc'!AK591","v":0.67}]
[null,null,null,null,null,null,null,null,null,null,"Debt Fraction - Conservative",{"$f":"'WACC Calc'!F592","v":0.67},{"$f":"'WACC Calc'!G592","v":0.67},{"$f":"'WACC Calc'!H592","v":0.67},{"$f":"'WACC Calc'!I592","v":0.67},{"$f":"'WACC Calc'!J592","v":0.67},{"$f":"'WACC Calc'!K592","v":0.67},{"$f":"'WACC Calc'!L592","v":0.67},{"$f":"'WACC Calc'!M592","v":0.67},{"$f":"'WACC Calc'!N592","v":0.67},{"$f":"'WACC Calc'!O592","v":0.67},{"$f":"'WACC Calc'!P592","v":0.67},{"$f":"'WACC Calc'!Q592","v":0.67},{"$f":"'WACC Calc'!R592","v":0.67},{"$f":"'WACC Calc'!S592","v":0.67},{"$f":"'WACC Calc'!T592","v":0.67},{"$f":"'WACC Calc'!U592","v":0.67},{"$f":"'WACC Calc'!V592","v":0.67},{"$f":"'WACC Calc'!W592","v":0.67},{"$f":"'WACC Calc'!X592","v":0.67},{"$f":"'WACC Calc'!Y592","v":0.67},{"$f":"'WACC Calc'!Z592","v":0.67},{"$f":"'WACC Calc'!AA592","v":0.67},{"$f":"'WACC Calc'!AB592","v":0.67},{"$f":"'WACC Calc'!AC592","v":0.67},{"$f":"'WACC Calc'!AD592","v":0.67},{"$f":"'WACC Calc'!AE592","v":0.67},{"$f":"'WACC Calc'!AF592","v":0.67},{"$f":"'WACC Calc'!AG592","v":0.67},{"$f":"'WACC Calc'!AH592","v":0.67},{"$f":"'WACC Calc'!AI592","v":0.67},{"$f":"'WACC Calc'!AJ592","v":0.67},{"$f":"'WACC Calc'!AK592","v":0.67}]
[null,null,null,null,null,null,null,null,null,null,"Tax Rate (Federal and State)",{"$f":"'WACC Calc'!F593","v":0.25740000000000002},{"$f":"'WACC Calc'!G593","v":0.25740000000000002},{"$f":"'WACC Calc'!H593","v":0.25740000000000002},{"$f":"'WACC Calc'!I593","v":0.25740000000000002},{"$f":"'WACC Calc'!J593","v":0.25740000000000002},{"$f":"'WACC Calc'!K593","v":0.25740000000000002},{"$f":"'WACC Calc'!L593","v":0.25740000000000002},{"$f":"'WACC Calc'!M593","v":0.25740000000000002},{"$f":"'WACC Calc'!N593","v":0.25740000000000002},{"$f":"'WACC Calc'!O593","v":0.25740000000000002},{"$f":"'WACC Calc'!P593","v":0.25740000000000002},{"$f":"'WACC Calc'!Q593","v":0.25740000000000002},{"$f":"'WACC Calc'!R593","v":0.25740000000000002},{"$f":"'WACC Calc'!S593","v":0.25740000000000002},{"$f":"'WACC Calc'!T593","v":0.25740000000000002},{"$f":"'WACC Calc'!U593","v":0.25740000000000002},{"$f":"'WACC Calc'!V593","v":0.25740000000000002},{"$f":"'WACC Calc'!W593","v":0.25740000000000002},{"$f":"'WACC Calc'!X593","v":0.25740000000000002},{"$f":"'WACC Calc'!Y593","v":0.25740000000000002},{"$f":"'WACC Calc'!Z593","v":0.25740000000000002},{"$f":"'WACC Calc'!AA593","v":0.25740000000000002},{"$f":"'WACC Calc'!AB593","v":0.25740000000000002},{"$f":"'WACC Calc'!AC593","v":0.25740000000000002},{"$f":"'WACC Calc'!AD593","v":0.25740000000000002},{"$f":"'WACC Calc'!AE593","v":0.25740000000000002},{"$f":"'WACC Calc'!AF593","v":0.25740000000000002},{"$f":"'WACC Calc'!AG593","v":0.25740000000000002},{"$f":"'WACC Calc'!AH593","v":0.25740000000000002},{"$f":"'WACC Calc'!AI593","v":0.25740000000000002},{"$f":"'WACC Calc'!AJ593","v":0.25740000000000002},{"$f":"'WACC Calc'!AK593","v":0.25740000000000002}]
[null,null,null,null,null,null,null,null,null,null,"WACC Nominal - Advanced",{"$f":"'WACC Calc'!F594","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!G594","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!H594","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!I594","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!J594","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!K594","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!L594","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!M594","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!N594","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!O594","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!P594","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!Q594","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!R594","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!S594","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!T594","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!U594","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!V594","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!W594","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!X594","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!Y594","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!Z594","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AA594","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AB594","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AC594","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AD594","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AE594","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AF594","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AG594","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AH594","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AI594","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AJ594","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AK594","v":5.7877099999999994E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Nominal - Moderate",{"$f":"'WACC Calc'!F595","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!G595","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!H595","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!I595","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!J595","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!K595","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!L595","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!M595","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!N595","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!O595","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!P595","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!Q595","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!R595","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!S595","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!T595","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!U595","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!V595","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!W595","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!X595","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!Y595","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!Z595","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AA595","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AB595","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AC595","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AD595","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AE595","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AF595","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AG595","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AH595","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AI595","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AJ595","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AK595","v":5.7877099999999994E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Nominal - Conservative",{"$f":"'WACC Calc'!F596","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!G596","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!H596","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!I596","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!J596","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!K596","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!L596","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!M596","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!N596","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!O596","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!P596","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!Q596","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!R596","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!S596","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!T596","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!U596","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!V596","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!W596","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!X596","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!Y596","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!Z596","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AA596","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AB596","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AC596","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AD596","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AE596","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AF596","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AG596","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AH596","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AI596","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AJ596","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AK596","v":5.7877099999999994E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Real - Advanced",{"$f":"'WACC Calc'!F597","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!G597","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!H597","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!I597","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!J597","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!K597","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!L597","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!M597","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!N597","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!O597","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!P597","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!Q597","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!R597","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!S597","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!T597","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!U597","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!V597","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!W597","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!X597","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!Y597","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!Z597","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AA597","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AB597","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AC597","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AD597","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AE597","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AF597","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AG597","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AH597","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AI597","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AJ597","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AK597","v":3.2075219512195163E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Real - Moderate",{"$f":"'WACC Calc'!F598","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!G598","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!H598","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!I598","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!J598","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!K598","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!L598","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!M598","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!N598","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!O598","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!P598","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!Q598","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!R598","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!S598","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!T598","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!U598","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!V598","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!W598","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!X598","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!Y598","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!Z598","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AA598","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AB598","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AC598","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AD598","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AE598","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AF598","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AG598","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AH598","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AI598","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AJ598","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AK598","v":3.2075219512195163E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Real - Conservative",{"$f":"'WACC Calc'!F599","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!G599","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!H599","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!I599","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!J599","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!K599","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!L599","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!M599","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!N599","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!O599","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!P599","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!Q599","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!R599","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!S599","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!T599","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!U599","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!V599","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!W599","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!X599","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!Y599","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!Z599","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AA599","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AB599","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AC599","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AD599","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AE599","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AF599","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AG599","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AH599","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AI599","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AJ599","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AK599","v":3.2075219512195163E-2}]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Nominal - Advanced",{"$f":" L80 / (1 - (1 / (1 + L80)^$N$18))","v":7.1006379324544622E-2},7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Nominal - Moderate",{"$f":" L81 / (1 - (1 / (1 + L81)^$N$18))","v":7.1006379324544622E-2},7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Nominal - Conservative",{"$f":" L82 / (1 - (1 / (1 + L82)^$N$18))","v":7.1006379324544622E-2},7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Advanced",{"$f":" L83 / (1 - (1 / (1 + L83)^$N$18))","v":5.2397317056243897E-2},5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Moderate",{"$f":" L84 / (1 - (1 / (1 + L84)^$N$18))","v":5.2397317056243897E-2},5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Conservative",{"$f":" L85 / (1 - (1 / (1 + L85)^$N$18))","v":5.2397317056243897E-2},5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2]
[]
[null,null,null,null,null,null,null,"*2019 annual Capacity Factor taken from EIA Electric Power Annual/Monthly (http://www.eia.gov/electricity/monthly/epm_table_grapher.cfm?t=epmt_6_07_b)"]
[null,null,null,null,null,null,null,"**Overnight Capital Cost used here is the Capital Cost taken from AEO (which is an Overnight Capital Cost plus a defined transmission cost) with the material price index removed."]
[null,null,null,null,null,null,null,"***Note: For future projections, low, mid, and Constant refer to the resulting low, mid, and Constant LCOE projections."]
[]
[null,null,null,"X",null,null,"Future Projections"]
[null,null,null,null,null,null,null,null,null,null,null,"Basis Year"]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Techno-Economic Cost and Performance Parameters",null,"Net Capacity Factor (%)","Nuclear - Advanced"]
[null,null,null,null,null,null,null,null,null,null,"Nuclear - Moderate",0.93400000000000005,0.93400000000000005,0.93400000000000005,0.93400000000000005,0.93400000000000005,0.93400000000000005,0.93400000000000005,0.93400000000000005,0.93400000000000005,0.93400000000000005,0.93400000000000005,0.93400000000000005,0.93400000000000005,0.93400000000000005,0.93400000000000005,0.93400000000000005,0.93400000000000005,0.93400000000000005,0.93400000000000005,0.93400000000000005,0.93400000000000005,0.93400000000000005,0.93400000000000005,0.93400000000000005,0.93400000000000005,0.93400000000000005,0.93400000000000005,0.93400000000000005,0.93400000000000005,0.93400000000000005,0.93400000000000005,0.93400000000000005]
[null,null,null,null,null,null,null,null,null,null,"Nuclear - Conservative"]
[]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Annual Energy Production (kWh/kW)","Nuclear - Advanced"]
[null,null,null,null,null,null,null,null,null,null,"Nuclear - Moderate",{"$f":"L101*8760","v":8181.84},8181.84,8181.84,8181.84,8181.84,8181.84,8181.84,8181.84,8181.84,8181.84,8181.84,8181.84,8181.84,8181.84,8181.84,8181.84,8181.84,8181.84,8181.84,8181.84,8181.84,8181.84,8181.84,8181.84,8181.84,8181.84,8181.84,8181.84,8181.84,8181.84,8181.84,8181.84]
[null,null,null,null,null,null,null,null,null,null,"Nuclear - Conservative"]
[]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Heat Rate  (MMBtu/MWh)","Nuclear - Advanced"]
[null,null,null,null,null,null,null,null,null,null,"Nuclear - Moderate",10.455,10.455,10.455,10.455,10.455,10.455,10.455,10.455,10.455,10.455,10.455,10.455,10.455,10.455,10.455,10.455,10.455,10.455,10.455,10.455,10.455,10.455,10.455,10.455,10.455,10.455,10.455,10.455,10.455,10.455,10.455,10.455]
[null,null,null,null,null,null,null,null,null,null,"Nuclear - Conservative"]
[]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"CAPEX ($/kW)","Nuclear - Advanced"]
[null,null,null,null,null,null,null,null,null,null,"Nuclear - Moderate",{"$f":"$N$29*(L126+L158)","v":7388.0743628054352},7333.6041385040407,7279.1339142026463,7256.7095316878867,7198.4391470711862,7044.0170506350414,7043.605103070714,7006.7827915363596,6971.5276925139588,6934.1189713802623,6893.4842827364073,6846.1586165914578,6806.6685747876109,6754.8410698316238,6699.4664352588788,6653.2337444096092,6606.3914647445281,6555.5691649882083,6508.1285870139236,6463.0672384041673,6420.2626544339719,6373.1924060040074,6321.6702038127551,6277.4542392761641,6234.2366921872926,6190.5607649054027,6151.8440920827998,6107.1674704710676,6058.7136880676626,6009.5053082081295,5962.1918008919447,5856.4114594768316]
[null,null,null,null,null,null,null,null,null,null,"Nuclear - Conservative"]
[]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Construction Financing Cost ($/kW)","Nuclear - Advanced"]
[null,null,null,null,null,null,null,null,null,null,"Nuclear - Moderate",{"$f":"(L126+L158)*($N$29-1)","v":1090.8135327659102},1082.7712669625387,1074.7290011591672,1071.4181492768196,1062.8148081383804,1040.0151306745677,1039.9543086043107,1034.5176719711428,1029.3124267036826,1023.789209522554,1017.7896938036008,1010.8022875400734,1004.9717734042127,997.31969236126895,989.14389474504389,982.31786101040018,975.40182442832202,967.89815708306969,960.893784642382,954.24069393776438,947.92080364345861,940.9711085731775,933.36410401038393,926.83583018525462,920.45496787899219,914.00642794888063,908.2900980116533,901.69381039201517,894.53984320600296,887.27446334646925,880.28885227534352,864.67089524758171]
[null,null,null,null,null,null,null,null,null,null,"Nuclear - Conservative"]
[]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)","Nuclear - Advanced"]
[null,null,null,null,null,null,null,null,null,null,"Nuclear - Moderate",6297.260830039525,6250.8328715415018,6204.4049130434787,6185.2913824110674,6135.6243389328056,6004.001919960474,6003.6507944664036,5972.265119565217,5942.2152658102759,5910.329761857708,5875.6945889328063,5835.3563290513839,5801.6968013833985,5757.5213774703552,5710.3225405138346,5670.9158833992087,5630.9896403162056,5587.6710079051381,5547.2348023715413,5508.826544466403,5472.3418507905135,5432.2212974308295,5388.3060998023711,5350.6184090909092,5313.7817243083,5276.5543369565221,5243.553994071146,5205.473660079052,5164.1738448616597,5122.2308448616604,5081.902948616601,4991.7405642292497]
[null,null,null,null,null,null,null,null,null,null,"Nuclear - Conservative"]
[]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Fixed Operation and Maintenance Expenses ($/kW-yr)","Nuclear - Advanced"]
[null,null,null,null,null,null,null,null,null,null,"Nuclear - Moderate",144.97233201581028,144.97233201581028,144.97233201581028,144.97233201581028,144.97233201581028,144.97233201581028,144.97233201581028,144.97233201581028,144.97233201581028,144.97233201581028,144.97233201581028,144.97233201581028,144.97233201581028,144.97233201581028,144.97233201581028,144.97233201581028,144.97233201581028,144.97233201581028,144.97233201581028,144.97233201581028,144.97233201581028,144.97233201581028,144.97233201581028,144.97233201581028,144.97233201581028,144.97233201581028,144.97233201581028,144.97233201581028,144.97233201581028,144.97233201581028,144.97233201581028,144.97233201581028]
[null,null,null,null,null,null,null,null,null,null,"Nuclear - Conservative"]
[]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Variable Operation and Maintenance Expenses ($/MWh)","Nuclear - Advanced"]
[null,null,null,null,null,null,null,null,null,null,"Nuclear - Moderate",2.351778656126482,2.351778656126482,2.351778656126482,2.351778656126482,2.351778656126482,2.351778656126482,2.351778656126482,2.351778656126482,2.351778656126482,2.351778656126482,2.351778656126482,2.351778656126482,2.351778656126482,2.351778656126482,2.351778656126482,2.351778656126482,2.351778656126482,2.351778656126482,2.351778656126482,2.351778656126482,2.351778656126482,2.351778656126482,2.351778656126482,2.351778656126482,2.351778656126482,2.351778656126482,2.351778656126482,2.351778656126482,2.351778656126482,2.351778656126482,2.351778656126482,2.351778656126482]
[null,null,null,null,null,null,null,null,null,null,"Nuclear - Conservative"]
[]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Fuel Costs ($/MMBtu)","Nuclear - Advanced"]
[null,null,null,null,null,null,null,null,null,null,"Nuclear - Moderate",0.6784189613752456,0.67798715415019761,0.67898122529644267,0.67997529644268784,0.68196343873517784,0.6829575098814229,0.68494565217391312,0.68593972332015807,0.68792786561264818,0.68892193675889324,0.69091007905138335,0.69289822134387347,0.69389229249011863,0.69588043478260875,0.69786857707509875,0.69886264822134392,0.70085177865612647,0.70283992094861658,0.70383399209486164,0.70582213438735186,0.70781027667984198,0.70979841897233198,0.71178656126482209,0.71377470355731221,0.71576284584980232,0.71775098814229255,0.71973913043478266,0.72172727272727277,0.72371640316205532,0.72570454545454544,0.72769268774703555,0.72968083003952566]
[null,null,null,null,null,null,null,null,null,null,"Nuclear - Conservative"]
[]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Fuel Costs ($/MWh)","Nuclear - Advanced"]
[null,null,null,null,null,null,null,null,null,null,"Nuclear - Moderate",{"$f":"L141*L111","v":7.0928702411781925},7.0883556966403161,7.0987487104743083,7.1091417243083015,7.1299277519762843,7.1403207658102765,7.161106793478262,7.1714998073122525,7.192285834980237,7.2026788488142293,7.2234648764822129,7.2442509041501975,7.2546439179841906,7.2754299456521743,7.2962159733201579,7.3066089871541511,7.3274053458498019,7.3481913735177864,7.3585843873517787,7.3793704150197641,7.4001564426877477,7.4209424703557305,7.4417284980237151,7.4625145256916996,7.4833005533596832,7.5040865810276687,7.5248726086956523,7.5456586363636369,7.5664549950592885,7.5872410227272722,7.6080270503952567,7.6288130780632413]
[null,null,null,null,null,null,null,null,null,null,"Nuclear - Conservative"]
[]
[]
[null,null,null,null,null,null,null,"Finance",null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Weighted Average Cost of Capital (WACC) (Nominal) (%)","Nuclear - Advanced"]
[null,null,null,null,null,null,null,null,null,null,"Nuclear - Moderate",{"$f":"L81","v":5.7877099999999994E-2},5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2]
[null,null,null,null,null,null,null,null,null,null,"Nuclear - Conservative"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Grid Connection Costs",null,"Grid Connection Costs (GCC) ($/kW)","Nuclear - Advanced"]
[null,null,null,null,null,null,null,null,null,null,"Nuclear - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Nuclear - Conservative"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"LCOE",null,"Levelized Cost of Energy ($/MWh)","Nuclear - Advanced"]
[null,null,null,null,null,null,null,null,null,null,"Nuclear - Moderate",{"$f":" ((L90 * L169 * $N$29 * (L126 * 1 + L158) +L131) * 1000 / (L101 * 8760)) + L136 + L146","v":79.991102322921691},79.597104084332912,79.218013404116022,79.068063194644509,78.672192875742283,77.578406691961106,77.596247131260995,77.343346022409946,77.112044118047436,76.854949948126645,76.585181845669425,76.267570601984815,75.995594164301949,75.645792988730122,75.270628430427067,74.950439379493872,74.636294871767305,74.293681311805074,73.964855389159283,73.663434913356099,73.378151199236797,73.062366293453948,72.714748153662455,72.41937250906625,72.131135944962722,71.839621780791532,71.583568251697841,71.284898726424274,70.959231335369367,70.628157942376575,70.310633639137038,69.575048297662931]
[null,null,null,null,null,null,null,null,null,null,"Nuclear - Conservative"]
[]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,null,"PVD - Constant",{"$f":"SUMPRODUCT($I$171:$I$186,L171:L186)","v":0.66379824017273181},0.66379824017273181,0.66379824017273181,0.66379824017273181,0.66379824017273181,0.66379824017273181,0.66379824017273181,0.66379824017273181,0.66379824017273181,0.66379824017273181,0.66379824017273181,0.66379824017273181,0.66379824017273181,0.66379824017273181,0.66379824017273181,0.66379824017273181,0.66379824017273181,0.66379824017273181,0.66379824017273181,0.66379824017273181,0.66379824017273181,0.66379824017273181,0.66379824017273181,0.66379824017273181,0.66379824017273181,0.66379824017273181,0.66379824017273181,0.66379824017273181,0.66379824017273181,0.66379824017273181,0.66379824017273181,0.66379824017273181]
[null,null,null,null,null,null,null,null,null,null,"PFF - Low",{"$f":"(1-L$79*L168*(1-0/2)-0)/(1-L$79)","v":1.1165342485584957},1.1165342485584957,1.1165342485584957,1.1165342485584957,1.1165342485584957,1.1165342485584957,1.1165342485584957,1.1165342485584957,1.1165342485584957,1.1165342485584957,1.1165342485584957,1.1165342485584957,1.1165342485584957,1.1165342485584957,1.1165342485584957,1.1165342485584957,1.1165342485584957,1.1165342485584957,1.1165342485584957,1.1165342485584957,1.1165342485584957,1.1165342485584957,1.1165342485584957,1.1165342485584957,1.1165342485584957,1.1165342485584957,1.1165342485584957,1.1165342485584957,1.1165342485584957,1.1165342485584957,1.1165342485584957,1.1165342485584957]
[null,null,null,null,null,null,null,null,"MACRS",null,"Year (Low)",2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,0.05,"Depreciation Factor",1,{"$f":"1/((1+L$83)*(1+L$62))^$K171","v":0.9452893913669177},0.9452893913669177,0.9452893913669177,0.9452893913669177,0.9452893913669177,0.9452893913669177,0.9452893913669177,0.9452893913669177,0.9452893913669177,0.9452893913669177,{"$f":"1/((1+V$83)*(1+V$62))^$K171","v":0.9452893913669177},0.9452893913669177,0.9452893913669177,0.9452893913669177,0.9452893913669177,0.9452893913669177,0.9452893913669177,0.9452893913669177,0.9452893913669177,0.9452893913669177,{"$f":"1/((1+AF$83)*(1+AF$62))^$K171","v":0.9452893913669177},0.9452893913669177,0.9452893913669177,0.9452893913669177,0.9452893913669177,0.9452893913669177,0.9452893913669177,0.9452893913669177,0.9452893913669177,0.9452893913669177,0.9452893913669177,0.9452893913669177]
[null,null,null,null,null,null,null,null,9.5000000000000001E-2,null,{"$f":"K171+1","v":2},0.8935720334308378,0.8935720334308378,0.8935720334308378,0.8935720334308378,0.8935720334308378,0.8935720334308378,0.8935720334308378,0.8935720334308378,0.8935720334308378,0.8935720334308378,0.8935720334308378,0.8935720334308378,0.8935720334308378,0.8935720334308378,0.8935720334308378,0.8935720334308378,0.8935720334308378,0.8935720334308378,0.8935720334308378,0.8935720334308378,0.8935720334308378,0.8935720334308378,0.8935720334308378,0.8935720334308378,0.8935720334308378,0.8935720334308378,0.8935720334308378,0.8935720334308378,0.8935720334308378,0.8935720334308378,0.8935720334308378,0.8935720334308378]
[null,null,null,null,null,null,null,null,8.5500000000000007E-2,null,{"$f":"K172+1","v":3},0.84468416362433585,0.84468416362433585,0.84468416362433585,0.84468416362433585,0.84468416362433585,0.84468416362433585,0.84468416362433585,0.84468416362433585,0.84468416362433585,0.84468416362433585,0.84468416362433585,0.84468416362433585,0.84468416362433585,0.84468416362433585,0.84468416362433585,0.84468416362433585,0.84468416362433585,0.84468416362433585,0.84468416362433585,0.84468416362433585,0.84468416362433585,0.84468416362433585,0.84468416362433585,0.84468416362433585,0.84468416362433585,0.84468416362433585,0.84468416362433585,0.84468416362433585,0.84468416362433585,0.84468416362433585,0.84468416362433585,0.84468416362433585]
[null,null,null,null,null,null,null,null,7.6999999999999999E-2,null,4,0.79847097892972219,0.79847097892972219,0.79847097892972219,0.79847097892972219,0.79847097892972219,0.79847097892972219,0.79847097892972219,0.79847097892972219,0.79847097892972219,0.79847097892972219,0.79847097892972219,0.79847097892972219,0.79847097892972219,0.79847097892972219,0.79847097892972219,0.79847097892972219,0.79847097892972219,0.79847097892972219,0.79847097892972219,0.79847097892972219,0.79847097892972219,0.79847097892972219,0.79847097892972219,0.79847097892972219,0.79847097892972219,0.79847097892972219,0.79847097892972219,0.79847097892972219,0.79847097892972219,0.79847097892972219,0.79847097892972219,0.79847097892972219]
[null,null,null,null,null,null,null,null,6.93E-2,null,5,0.75478614569662417,0.75478614569662417,0.75478614569662417,0.75478614569662417,0.75478614569662417,0.75478614569662417,0.75478614569662417,0.75478614569662417,0.75478614569662417,0.75478614569662417,0.75478614569662417,0.75478614569662417,0.75478614569662417,0.75478614569662417,0.75478614569662417,0.75478614569662417,0.75478614569662417,0.75478614569662417,0.75478614569662417,0.75478614569662417,0.75478614569662417,0.75478614569662417,0.75478614569662417,0.75478614569662417,0.75478614569662417,0.75478614569662417,0.75478614569662417,0.75478614569662417,0.75478614569662417,0.75478614569662417,0.75478614569662417,0.75478614569662417]
[null,null,null,null,null,null,null,null,6.2300000000000001E-2,null,6,0.71349133627774353,0.71349133627774353,0.71349133627774353,0.71349133627774353,0.71349133627774353,0.71349133627774353,0.71349133627774353,0.71349133627774353,0.71349133627774353,0.71349133627774353,0.71349133627774353,0.71349133627774353,0.71349133627774353,0.71349133627774353,0.71349133627774353,0.71349133627774353,0.71349133627774353,0.71349133627774353,0.71349133627774353,0.71349133627774353,0.71349133627774353,0.71349133627774353,0.71349133627774353,0.71349133627774353,0.71349133627774353,0.71349133627774353,0.71349133627774353,0.71349133627774353,0.71349133627774353,0.71349133627774353,0.71349133627774353,0.71349133627774353]
[null,null,null,null,null,null,null,null,5.8999999999999997E-2,null,7,0.67445579101555708,0.67445579101555708,0.67445579101555708,0.67445579101555708,0.67445579101555708,0.67445579101555708,0.67445579101555708,0.67445579101555708,0.67445579101555708,0.67445579101555708,0.67445579101555708,0.67445579101555708,0.67445579101555708,0.67445579101555708,0.67445579101555708,0.67445579101555708,0.67445579101555708,0.67445579101555708,0.67445579101555708,0.67445579101555708,0.67445579101555708,0.67445579101555708,0.67445579101555708,0.67445579101555708,0.67445579101555708,0.67445579101555708,0.67445579101555708,0.67445579101555708,0.67445579101555708,0.67445579101555708,0.67445579101555708,0.67445579101555708]
[null,null,null,null,null,null,null,null,5.8999999999999997E-2,null,8,0.63755590419298891,0.63755590419298891,0.63755590419298891,0.63755590419298891,0.63755590419298891,0.63755590419298891,0.63755590419298891,0.63755590419298891,0.63755590419298891,0.63755590419298891,0.63755590419298891,0.63755590419298891,0.63755590419298891,0.63755590419298891,0.63755590419298891,0.63755590419298891,0.63755590419298891,0.63755590419298891,0.63755590419298891,0.63755590419298891,0.63755590419298891,0.63755590419298891,0.63755590419298891,0.63755590419298891,0.63755590419298891,0.63755590419298891,0.63755590419298891,0.63755590419298891,0.63755590419298891,0.63755590419298891,0.63755590419298891,0.63755590419298891]
[null,null,null,null,null,null,null,null,5.91E-2,null,9,0.60267483263697541,0.60267483263697541,0.60267483263697541,0.60267483263697541,0.60267483263697541,0.60267483263697541,0.60267483263697541,0.60267483263697541,0.60267483263697541,0.60267483263697541,0.60267483263697541,0.60267483263697541,0.60267483263697541,0.60267483263697541,0.60267483263697541,0.60267483263697541,0.60267483263697541,0.60267483263697541,0.60267483263697541,0.60267483263697541,0.60267483263697541,0.60267483263697541,0.60267483263697541,0.60267483263697541,0.60267483263697541,0.60267483263697541,0.60267483263697541,0.60267483263697541,0.60267483263697541,0.60267483263697541,0.60267483263697541,0.60267483263697541]
[null,null,null,null,null,null,null,null,5.8999999999999997E-2,null,10,0.56970212573556556,0.56970212573556556,0.56970212573556556,0.56970212573556556,0.56970212573556556,0.56970212573556556,0.56970212573556556,0.56970212573556556,0.56970212573556556,0.56970212573556556,0.56970212573556556,0.56970212573556556,0.56970212573556556,0.56970212573556556,0.56970212573556556,0.56970212573556556,0.56970212573556556,0.56970212573556556,0.56970212573556556,0.56970212573556556,0.56970212573556556,0.56970212573556556,0.56970212573556556,0.56970212573556556,0.56970212573556556,0.56970212573556556,0.56970212573556556,0.56970212573556556,0.56970212573556556,0.56970212573556556,0.56970212573556556,0.56970212573556556]
[null,null,null,null,null,null,null,null,5.91E-2,null,11,{"$f":"1/((1+L$83)*(1+L$62))^$K181","v":0.5385333756970121},0.5385333756970121,0.5385333756970121,0.5385333756970121,0.5385333756970121,0.5385333756970121,0.5385333756970121,0.5385333756970121,0.5385333756970121,0.5385333756970121,{"$f":"1/((1+V$83)*(1+V$62))^$K181","v":0.5385333756970121},0.5385333756970121,0.5385333756970121,0.5385333756970121,0.5385333756970121,0.5385333756970121,0.5385333756970121,0.5385333756970121,0.5385333756970121,0.5385333756970121,{"$f":"1/((1+AF$83)*(1+AF$62))^$K181","v":0.5385333756970121},0.5385333756970121,0.5385333756970121,0.5385333756970121,0.5385333756970121,0.5385333756970121,0.5385333756970121,0.5385333756970121,0.5385333756970121,0.5385333756970121,0.5385333756970121,0.5385333756970121]
[null,null,null,null,null,null,null,null,5.8999999999999997E-2,null,12,0.50906988694340005,0.50906988694340005,0.50906988694340005,0.50906988694340005,0.50906988694340005,0.50906988694340005,0.50906988694340005,0.50906988694340005,0.50906988694340005,0.50906988694340005,0.50906988694340005,0.50906988694340005,0.50906988694340005,0.50906988694340005,0.50906988694340005,0.50906988694340005,0.50906988694340005,0.50906988694340005,0.50906988694340005,0.50906988694340005,0.50906988694340005,0.50906988694340005,0.50906988694340005,0.50906988694340005,0.50906988694340005,0.50906988694340005,0.50906988694340005,0.50906988694340005,0.50906988694340005,0.50906988694340005,0.50906988694340005,0.50906988694340005]
[null,null,null,null,null,null,null,null,5.91E-2,null,13,0.4812183635919523,0.4812183635919523,0.4812183635919523,0.4812183635919523,0.4812183635919523,0.4812183635919523,0.4812183635919523,0.4812183635919523,0.4812183635919523,0.4812183635919523,0.4812183635919523,0.4812183635919523,0.4812183635919523,0.4812183635919523,0.4812183635919523,0.4812183635919523,0.4812183635919523,0.4812183635919523,0.4812183635919523,0.4812183635919523,0.4812183635919523,0.4812183635919523,0.4812183635919523,0.4812183635919523,0.4812183635919523,0.4812183635919523,0.4812183635919523,0.4812183635919523,0.4812183635919523,0.4812183635919523,0.4812183635919523,0.4812183635919523]
[null,null,null,null,null,null,null,null,5.8999999999999997E-2,null,14,0.45489061403442071,0.45489061403442071,0.45489061403442071,0.45489061403442071,0.45489061403442071,0.45489061403442071,0.45489061403442071,0.45489061403442071,0.45489061403442071,0.45489061403442071,0.45489061403442071,0.45489061403442071,0.45489061403442071,0.45489061403442071,0.45489061403442071,0.45489061403442071,0.45489061403442071,0.45489061403442071,0.45489061403442071,0.45489061403442071,0.45489061403442071,0.45489061403442071,0.45489061403442071,0.45489061403442071,0.45489061403442071,0.45489061403442071,0.45489061403442071,0.45489061403442071,0.45489061403442071,0.45489061403442071,0.45489061403442071,0.45489061403442071]
[null,null,null,null,null,null,null,null,5.91E-2,null,15,0.43000327167912111,0.43000327167912111,0.43000327167912111,0.43000327167912111,0.43000327167912111,0.43000327167912111,0.43000327167912111,0.43000327167912111,0.43000327167912111,0.43000327167912111,0.43000327167912111,0.43000327167912111,0.43000327167912111,0.43000327167912111,0.43000327167912111,0.43000327167912111,0.43000327167912111,0.43000327167912111,0.43000327167912111,0.43000327167912111,0.43000327167912111,0.43000327167912111,0.43000327167912111,0.43000327167912111,0.43000327167912111,0.43000327167912111,0.43000327167912111,0.43000327167912111,0.43000327167912111,0.43000327167912111,0.43000327167912111,0.43000327167912111]
[null,null,null,null,null,null,null,null,2.9499999999999998E-2,null,16,0.40647753097133976,0.40647753097133976,0.40647753097133976,0.40647753097133976,0.40647753097133976,0.40647753097133976,0.40647753097133976,0.40647753097133976,0.40647753097133976,0.40647753097133976,0.40647753097133976,0.40647753097133976,0.40647753097133976,0.40647753097133976,0.40647753097133976,0.40647753097133976,0.40647753097133976,0.40647753097133976,0.40647753097133976,0.40647753097133976,0.40647753097133976,0.40647753097133976,0.40647753097133976,0.40647753097133976,0.40647753097133976,0.40647753097133976,0.40647753097133976,0.40647753097133976,0.40647753097133976,0.40647753097133976,0.40647753097133976,0.40647753097133976]
[]
[null,null,null,null,null,null,null,null,null,null,"*Overnight Capital Cost used here is the Capital Cost taken from AEO (which is an Overnight Capital Cost plus a defined transmission cost)."]
[]
[]
[null,null,"X",null,null,null,"Data Sources for Default Inputs"]
[]
[null,null,null,null,null,null,null,"Current Costs:"]
[null,null,null,null,null,null,null,"Net Capacity Factor (%)",null,null,null,null,"EIA Electric Power Annual/Monthly (http://www.eia.gov/electricity/monthly/epm_table_grapher.cfm?t=epmt_6_07_b)"]
[null,null,null,null,null,null,null,"Heat Rate (MMBtu/MWh)",null,null,null,null,"Electricity Market Module in Assumptions to AEO 2021: Table 8.2 (converted to 2019$)."]
[null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)",null,null,null,null,"AEO 2021 Reference Case outputs (converted to 2019$).  Material price index is removed."]
[null,null,null,null,null,null,null,"Fixed Operating Expenses ($/kW-yr)",null,null,null,null,"Electricity Market Module in Assumptions to AEO 2021: Table 8.2 (converted to 2019$)."]
[null,null,null,null,null,null,null,"Variable Operating Expenses ($/MWh)",null,null,null,null,"Electricity Market Module in Assumptions to AEO 2021: Table 8.2 (converted to 2019$)."]
[null,null,null,null,null,null,null,"Fuel Costs ($/MMBtu)",null,null,null,null,"AEO 2021 Reference scenario nuclear fuel prices"]
[null,null,null,null,null,null,null,"Grid Feature Cost ($/kW)",null,null,null,null,"N/A"]
[null,null,null,null,null,null,null,"Spur Line Cost ($/kW)",null,null,null,null,"N/A"]
[]
[null,null,null,null,null,null,null,"Future Projections Costs:"]
[null,null,null,null,null,null,null,"Net Capacity Factor (%)",null,null,null,null,"EIA Electric Power Annual/Monthly (http://www.eia.gov/electricity/monthly/epm_table_grapher.cfm?t=epmt_6_07_b)"]
[null,null,null,null,null,null,null,"Heat Rate (MMBtu/MWh)",null,null,null,null,"Electricity Market Module in Assumptions to AEO 2021: Table 8.2 (converted to 2019$)."]
[null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)",null,null,null,null,"AEO 2021 Reference Case outputs (converted to 2019$).  Material price index is removed."]
[null,null,null,null,null,null,null,"Fixed Operating Expenses ($/kW-yr)",null,null,null,null,"Electricity Market Module in Assumptions to AEO 2021: Table 8.2 (converted to 2019$)."]
[null,null,null,null,null,null,null,"Variable Operating Expenses ($/MWh)",null,null,null,null,"Electricity Market Module in Assumptions to AEO 2021: Table 8.2 (converted to 2019$)."]
[null,null,null,null,null,null,null,"Fuel Costs ($/MMBtu)",null,null,null,null,"AEO 2021 Reference scenario nuclear fuel prices"]
[null,null,null,null,null,null,null,"Grid Connection Cost ($/kW)",null,null,null,null,"N/A"]

{"sheet":"Biopower","index":11,"n_rows":237,"n_cols":43,"rows_kept":237,"cut":false,"hidden":false,"merged":[[29,9,29,12],[27,9,27,12],[28,9,28,12],[24,9,24,12],[25,9,25,12],[26,9,26,12],[22,9,22,12],[23,9,23,12],[13,9,13,13],[14,9,14,12],[15,9,15,12],[16,9,16,12],[17,9,17,12],[18,9,18,12],[19,9,19,12],[20,9,20,12],[21,9,21,12],[6,6,6,19],[8,9,8,10],[8,11,8,14],[10,9,10,14],[11,10,11,14],[8,7,11,7],[48,20,48,21],[49,13,49,14],[49,15,49,18],[47,9,47,22],[30,9,30,12],[33,9,33,10],[34,12,35,12],[34,13,35,13],[31,9,31,12],[144,9,146,9],[143,7,146,7],[55,9,84,9],[90,6,90,19],[93,7,140,7],[93,9,95,9],[98,9,100,9],[103,9,105,9],[108,9,110,9],[113,9,115,9],[118,9,120,9],[123,9,125,9],[128,9,130,9],[133,9,135,9],[138,9,140,9],[13,7,84,7],[178,6,178,19],[180,7,180,11],[181,7,181,11],[181,12,181,28],[150,7,152,7],[150,9,152,9],[156,7,158,7],[156,9,158,9],[187,7,187,11],[187,12,187,28],[182,7,182,11],[182,12,182,28],[183,7,183,11],[183,12,183,28],[184,7,184,11],[184,12,184,28],[185,7,185,11],[185,12,185,28],[186,7,186,11],[186,12,186,28],[197,7,197,11],[197,12,197,28],[192,7,192,11],[192,12,192,28],[193,7,193,11],[193,12,193,28],[194,7,194,11],[194,12,194,28],[195,7,195,11],[195,12,195,28],[196,7,196,11],[196,12,196,28],[188,7,188,11],[188,12,188,28],[189,7,189,11],[190,7,190,11],[191,7,191,11],[191,12,191,28]]}
["Biopower",null,null,null,null,null,null,null,null,null,null,"https://atb.nrel.gov/electricity/2021/other_technologies_(eia)"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inputs"]
[null,null,null,null,null,null,null,null,null,"Take me to: ",null,null,null,null,null,null,null,null,null,"Calculated"]
[]
[]
[null,"X",null,null,null,null,"Assumptions"]
[]
[null,null,null,null,null,null,null,"Technology",null,"Basis Year:",null,2019]
[null,null,null,null,null,null,null,null,null,"All values are given in 2019 U.S. dollars, using the Consumer Price Index (BLS, 2020) for dollar year conversions. Projections use an inflation assumption of 2.5% per year."]
[null,null,null,null,null,null,null,null,null,"Biopower Technologies"]
[null,null,null,null,null,null,null,null,null,"Dedicated","Dedicated biomass plant"]
[]
[null,null,null,null,null,null,null,"Technology",null,"Financial Assumptions:"]
[null,null,null,null,null,null,null,null,null,"Inflation Rate",null,null,null,{"$f":"L56","v":2.5000000000000001E-2}]
[null,null,null,null,null,null,null,null,null,"Capital Recovery Period (Years)",null,null,null,{"$f":"S16","v":30},null,null,null,null,30]
[null,null,null,null,null,null,null,null,null,"Interest Rate - Nominal",null,null,null,{"$f":"L58","v":0.05}]
[null,null,null,null,null,null,null,null,null,"Calculated Interest Rate - Real",null,null,null,{"$f":"L61","v":2.4390243902439046E-2}]
[null,null,null,null,null,null,null,null,null,"Interest During Construction  - Nominal",null,null,null,{"$f":"L63","v":3.5000000000000003E-2}]
[null,null,null,null,null,null,null,null,null,"Rate of Return on Equity - Nominal",null,null,null,{"$f":"L65","v":0.1}]
[null,null,null,null,null,null,null,null,null,"Calculated Rate of Return on Equity - Real",null,null,null,{"$f":"L68","v":7.317073170731736E-2}]
[null,null,null,null,null,null,null,null,null,"Debt Fraction",null,null,null,{"$f":"L71","v":0.67}]
[null,null,null,null,null,null,null,null,null,"Tax Rate (Federal and State)",null,null,null,{"$f":"L73","v":0.25740000000000002}]
[null,null,null,null,null,null,null,null,null,"WACC - Nominal",null,null,null,{"$f":"L75","v":5.7877099999999994E-2}]
[null,null,null,null,null,null,null,null,null,"WACC - Real",null,null,null,{"$f":"L78","v":3.2075219512195163E-2}]
[null,null,null,null,null,null,null,null,null,"Depreciation Period",null,null,null,5]
[null,null,null,null,null,null,null,null,null,"Construction Finance Factor",null,null,null,{"$f":"SUMPRODUCT(K37:K40,L37:L40,M37:M40)+SUMPRODUCT(K37:K40,O37:O40,N37:N40)","v":1.081487219759379}]
[null,null,null,null,null,null,null,null,null,"Present Value of Depreciation",null,null,null,{"$f":"SUMPRODUCT(K43:P43,K45:P45)","v":0.85721261011367722}]
[null,null,null,null,null,null,null,null,null,"Project Finance Factor",null,null,null,{"$f":" (1 - N23 * N28) / (1 - N23)","v":1.0494929627750331}]
[null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) - Nominal",null,null,null,{"$f":"L81","v":7.1006379324544622E-2}]
[null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) - Real",null,null,null,{"$f":"L84","v":5.2397317056243897E-2}]
[null,null,null,null,null,null,null,null,null,"Equity Premium During Construction",null,null,null,0.02]
[null,null,null,null,null,null,null,null,null,"Cost of equity during construction",null,null,null,{"$f":"N20+N32","v":0.12000000000000001}]
[null,null,null,null,null,null,null,null,null,"Construction Duration yrs",null,4]
[null,null,null,null,null,null,null,null,null,"Year","Capital","Accumulated","Percent of Leverage During Construction","Percent of Equity During Construction","Accumulated"]
[null,null,null,null,null,null,null,null,null,"Index","Fraction*","Interest",null,null,"Equity Cost"]
[null,null,null,null,null,null,null,null,null,0,0.4,{"$f":"1+((1+$N$19)^(J37+0.5)-1)","v":1.0173494974687902},0.8,{"$f":"1-M37","v":0.19999999999999996},{"$f":"1+((1+$N$33)^(J37+0.5)-1)","v":1.0583005244258363}]
[null,null,null,null,null,null,null,null,null,1,0.3,{"$f":"1+((1+$N$19)^(J38+0.5)-1)","v":1.0529567298801978},0.8,{"$f":"1-M38","v":0.19999999999999996},{"$f":"1+((1+$N$33)^(J38+0.5)-1)","v":1.1852965873569368}]
[null,null,null,null,null,null,null,null,null,2,0.2,{"$f":"1+((1+$N$19)^(J39+0.5)-1)","v":1.0898102154260045},0.8,0.19999999999999996,{"$f":"1+((1+$N$33)^(J39+0.5)-1)","v":1.3275321778397693}]
[null,null,null,null,null,null,null,null,null,3,0.1,{"$f":"1+((1+$N$19)^(J40+0.5)-1)","v":1.1279535729659147},0.8,{"$f":"1-M40","v":0.19999999999999996},{"$f":"1+((1+$N$33)^(J40+0.5)-1)","v":1.4868360391805417}]
[]
[null,null,null,null,null,null,null,null,null,"MACRS yr",1,2,3,4,5,6]
[null,null,null,null,null,null,null,null,null,"Depreciation",0.2,0.32,0.192,0.1152,0.1152,5.7599999999999998E-2]
[null,null,null,null,null,null,null,null,null,"Fraction"]
[null,null,null,null,null,null,null,null,null,"Depreciation",{"$f":"1/((1+$N$25)*(1+$N$15))^K42","v":0.9452893913669177},0.8935720334308378,0.84468416362433585,0.79847097892972219,0.75478614569662417,0.71349133627774353]
[null,null,null,null,null,null,null,null,null,"Factor"]
[]
[null,null,null,null,null,null,null,null,null,"Technology-Specific Variables"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Minimum",null,null,null,null,null,null,"Spinning","Quick Start"]
[null,null,null,null,null,null,null,null,null,null,"New","Heat Rate ","Plant","Outage Rates (%)",null,"Emissions (lbs/MMBtu)",null,null,null,"Reserve","Capacity","Cost"]
[null,null,null,null,null,null,null,null,null,null,"Install (Y/N)","(MMBtu/MWh)","Load (%)","Forced","Planned","SO2","NOx","Hg","CO2","Capability","(%)","($/MW)","CCS (Y/N)"]
[null,null,null,null,null,null,null,null,null,"Dedicated","Y",13.5,0.4,0.09,7.5999999999999998E-2,0.08,0,0,0,6.3E-2,0,0,"N"]
[null,null,null,null,null,null,null,null,null,"Source:  Regional Energy Deployment System (ReEDS) Model Documentation:  Version 2016 (http://www.nrel.gov/docs/fy17osti/67067.pdf)"]
[]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Assumptions","Inflation Rate",{"$f":"'WACC Calc'!F602","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!G602","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!H602","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!I602","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!J602","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!K602","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!L602","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!M602","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!N602","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!O602","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!P602","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Q602","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!R602","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!S602","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!T602","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!U602","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!V602","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!W602","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!X602","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Y602","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Z602","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AA602","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AB602","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AC602","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AD602","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AE602","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AF602","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AG602","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AH602","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AI602","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AJ602","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AK602","v":2.5000000000000001E-2}]
[null,null,null,null,null,null,null,null,null,null,"Interest Rate Nominal - Advanced",{"$f":"'WACC Calc'!F603","v":0.05},{"$f":"'WACC Calc'!G603","v":0.05},{"$f":"'WACC Calc'!H603","v":0.05},{"$f":"'WACC Calc'!I603","v":0.05},{"$f":"'WACC Calc'!J603","v":0.05},{"$f":"'WACC Calc'!K603","v":0.05},{"$f":"'WACC Calc'!L603","v":0.05},{"$f":"'WACC Calc'!M603","v":0.05},{"$f":"'WACC Calc'!N603","v":0.05},{"$f":"'WACC Calc'!O603","v":0.05},{"$f":"'WACC Calc'!P603","v":0.05},{"$f":"'WACC Calc'!Q603","v":0.05},{"$f":"'WACC Calc'!R603","v":0.05},{"$f":"'WACC Calc'!S603","v":0.05},{"$f":"'WACC Calc'!T603","v":0.05},{"$f":"'WACC Calc'!U603","v":0.05},{"$f":"'WACC Calc'!V603","v":0.05},{"$f":"'WACC Calc'!W603","v":0.05},{"$f":"'WACC Calc'!X603","v":0.05},{"$f":"'WACC Calc'!Y603","v":0.05},{"$f":"'WACC Calc'!Z603","v":0.05},{"$f":"'WACC Calc'!AA603","v":0.05},{"$f":"'WACC Calc'!AB603","v":0.05},{"$f":"'WACC Calc'!AC603","v":0.05},{"$f":"'WACC Calc'!AD603","v":0.05},{"$f":"'WACC Calc'!AE603","v":0.05},{"$f":"'WACC Calc'!AF603","v":0.05},{"$f":"'WACC Calc'!AG603","v":0.05},{"$f":"'WACC Calc'!AH603","v":0.05},{"$f":"'WACC Calc'!AI603","v":0.05},{"$f":"'WACC Calc'!AJ603","v":0.05},{"$f":"'WACC Calc'!AK603","v":0.05}]
[null,null,null,null,null,null,null,null,null,null,"Interest Rate Nominal - Moderate",{"$f":"'WACC Calc'!F604","v":0.05},{"$f":"'WACC Calc'!G604","v":0.05},{"$f":"'WACC Calc'!H604","v":0.05},{"$f":"'WACC Calc'!I604","v":0.05},{"$f":"'WACC Calc'!J604","v":0.05},{"$f":"'WACC Calc'!K604","v":0.05},{"$f":"'WACC Calc'!L604","v":0.05},{"$f":"'WACC Calc'!M604","v":0.05},{"$f":"'WACC Calc'!N604","v":0.05},{"$f":"'WACC Calc'!O604","v":0.05},{"$f":"'WACC Calc'!P604","v":0.05},{"$f":"'WACC Calc'!Q604","v":0.05},{"$f":"'WACC Calc'!R604","v":0.05},{"$f":"'WACC Calc'!S604","v":0.05},{"$f":"'WACC Calc'!T604","v":0.05},{"$f":"'WACC Calc'!U604","v":0.05},{"$f":"'WACC Calc'!V604","v":0.05},{"$f":"'WACC Calc'!W604","v":0.05},{"$f":"'WACC Calc'!X604","v":0.05},{"$f":"'WACC Calc'!Y604","v":0.05},{"$f":"'WACC Calc'!Z604","v":0.05},{"$f":"'WACC Calc'!AA604","v":0.05},{"$f":"'WACC Calc'!AB604","v":0.05},{"$f":"'WACC Calc'!AC604","v":0.05},{"$f":"'WACC Calc'!AD604","v":0.05},{"$f":"'WACC Calc'!AE604","v":0.05},{"$f":"'WACC Calc'!AF604","v":0.05},{"$f":"'WACC Calc'!AG604","v":0.05},{"$f":"'WACC Calc'!AH604","v":0.05},{"$f":"'WACC Calc'!AI604","v":0.05},{"$f":"'WACC Calc'!AJ604","v":0.05},{"$f":"'WACC Calc'!AK604","v":0.05}]
[null,null,null,null,null,null,null,null,null,null,"Interest Rate Nominal - Conservative",{"$f":"'WACC Calc'!F605","v":0.05},{"$f":"'WACC Calc'!G605","v":0.05},{"$f":"'WACC Calc'!H605","v":0.05},{"$f":"'WACC Calc'!I605","v":0.05},{"$f":"'WACC Calc'!J605","v":0.05},{"$f":"'WACC Calc'!K605","v":0.05},{"$f":"'WACC Calc'!L605","v":0.05},{"$f":"'WACC Calc'!M605","v":0.05},{"$f":"'WACC Calc'!N605","v":0.05},{"$f":"'WACC Calc'!O605","v":0.05},{"$f":"'WACC Calc'!P605","v":0.05},{"$f":"'WACC Calc'!Q605","v":0.05},{"$f":"'WACC Calc'!R605","v":0.05},{"$f":"'WACC Calc'!S605","v":0.05},{"$f":"'WACC Calc'!T605","v":0.05},{"$f":"'WACC Calc'!U605","v":0.05},{"$f":"'WACC Calc'!V605","v":0.05},{"$f":"'WACC Calc'!W605","v":0.05},{"$f":"'WACC Calc'!X605","v":0.05},{"$f":"'WACC Calc'!Y605","v":0.05},{"$f":"'WACC Calc'!Z605","v":0.05},{"$f":"'WACC Calc'!AA605","v":0.05},{"$f":"'WACC Calc'!AB605","v":0.05},{"$f":"'WACC Calc'!AC605","v":0.05},{"$f":"'WACC Calc'!AD605","v":0.05},{"$f":"'WACC Calc'!AE605","v":0.05},{"$f":"'WACC Calc'!AF605","v":0.05},{"$f":"'WACC Calc'!AG605","v":0.05},{"$f":"'WACC Calc'!AH605","v":0.05},{"$f":"'WACC Calc'!AI605","v":0.05},{"$f":"'WACC Calc'!AJ605","v":0.05},{"$f":"'WACC Calc'!AK605","v":0.05}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate Real - Advanced",{"$f":"'WACC Calc'!F606","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!G606","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!H606","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!I606","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!J606","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!K606","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!L606","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!M606","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!N606","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!O606","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!P606","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Q606","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!R606","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!S606","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!T606","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!U606","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!V606","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!W606","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!X606","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Y606","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Z606","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AA606","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AB606","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AC606","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AD606","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AE606","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AF606","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AG606","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AH606","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AI606","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AJ606","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AK606","v":2.4390243902439046E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate Real - Moderate",{"$f":"'WACC Calc'!F607","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!G607","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!H607","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!I607","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!J607","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!K607","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!L607","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!M607","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!N607","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!O607","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!P607","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Q607","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!R607","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!S607","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!T607","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!U607","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!V607","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!W607","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!X607","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Y607","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Z607","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AA607","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AB607","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AC607","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AD607","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AE607","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AF607","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AG607","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AH607","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AI607","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AJ607","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AK607","v":2.4390243902439046E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate Real - Conservative",{"$f":"'WACC Calc'!F608","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!G608","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!H608","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!I608","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!J608","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!K608","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!L608","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!M608","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!N608","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!O608","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!P608","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Q608","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!R608","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!S608","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!T608","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!U608","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!V608","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!W608","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!X608","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Y608","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Z608","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AA608","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AB608","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AC608","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AD608","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AE608","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AF608","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AG608","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AH608","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AI608","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AJ608","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AK608","v":2.4390243902439046E-2}]
[null,null,null,null,null,null,null,null,null,null,"Interest During Construction  - Nominal",{"$f":"'WACC Calc'!F609","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!G609","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!H609","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!I609","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!J609","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!K609","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!L609","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!M609","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!N609","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!O609","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!P609","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!Q609","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!R609","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!S609","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!T609","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!U609","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!V609","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!W609","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!X609","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!Y609","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!Z609","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AA609","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AB609","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AC609","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AD609","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AE609","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AF609","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AG609","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AH609","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AI609","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AJ609","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AK609","v":3.5000000000000003E-2}]
[null,null,null,null,null,null,null,null,null,null,"Rate of Return on Equity Nominal - Advanced",{"$f":"'WACC Calc'!F610","v":0.1},{"$f":"'WACC Calc'!G610","v":0.1},{"$f":"'WACC Calc'!H610","v":0.1},{"$f":"'WACC Calc'!I610","v":0.1},{"$f":"'WACC Calc'!J610","v":0.1},{"$f":"'WACC Calc'!K610","v":0.1},{"$f":"'WACC Calc'!L610","v":0.1},{"$f":"'WACC Calc'!M610","v":0.1},{"$f":"'WACC Calc'!N610","v":0.1},{"$f":"'WACC Calc'!O610","v":0.1},{"$f":"'WACC Calc'!P610","v":0.1},{"$f":"'WACC Calc'!Q610","v":0.1},{"$f":"'WACC Calc'!R610","v":0.1},{"$f":"'WACC Calc'!S610","v":0.1},{"$f":"'WACC Calc'!T610","v":0.1},{"$f":"'WACC Calc'!U610","v":0.1},{"$f":"'WACC Calc'!V610","v":0.1},{"$f":"'WACC Calc'!W610","v":0.1},{"$f":"'WACC Calc'!X610","v":0.1},{"$f":"'WACC Calc'!Y610","v":0.1},{"$f":"'WACC Calc'!Z610","v":0.1},{"$f":"'WACC Calc'!AA610","v":0.1},{"$f":"'WACC Calc'!AB610","v":0.1},{"$f":"'WACC Calc'!AC610","v":0.1},{"$f":"'WACC Calc'!AD610","v":0.1},{"$f":"'WACC Calc'!AE610","v":0.1},{"$f":"'WACC Calc'!AF610","v":0.1},{"$f":"'WACC Calc'!AG610","v":0.1},{"$f":"'WACC Calc'!AH610","v":0.1},{"$f":"'WACC Calc'!AI610","v":0.1},{"$f":"'WACC Calc'!AJ610","v":0.1},{"$f":"'WACC Calc'!AK610","v":0.1}]
[null,null,null,null,null,null,null,null,null,null,"Rate of Return on Equity Nominal - Moderate",{"$f":"'WACC Calc'!F611","v":0.1},{"$f":"'WACC Calc'!G611","v":0.1},{"$f":"'WACC Calc'!H611","v":0.1},{"$f":"'WACC Calc'!I611","v":0.1},{"$f":"'WACC Calc'!J611","v":0.1},{"$f":"'WACC Calc'!K611","v":0.1},{"$f":"'WACC Calc'!L611","v":0.1},{"$f":"'WACC Calc'!M611","v":0.1},{"$f":"'WACC Calc'!N611","v":0.1},{"$f":"'WACC Calc'!O611","v":0.1},{"$f":"'WACC Calc'!P611","v":0.1},{"$f":"'WACC Calc'!Q611","v":0.1},{"$f":"'WACC Calc'!R611","v":0.1},{"$f":"'WACC Calc'!S611","v":0.1},{"$f":"'WACC Calc'!T611","v":0.1},{"$f":"'WACC Calc'!U611","v":0.1},{"$f":"'WACC Calc'!V611","v":0.1},{"$f":"'WACC Calc'!W611","v":0.1},{"$f":"'WACC Calc'!X611","v":0.1},{"$f":"'WACC Calc'!Y611","v":0.1},{"$f":"'WACC Calc'!Z611","v":0.1},{"$f":"'WACC Calc'!AA611","v":0.1},{"$f":"'WACC Calc'!AB611","v":0.1},{"$f":"'WACC Calc'!AC611","v":0.1},{"$f":"'WACC Calc'!AD611","v":0.1},{"$f":"'WACC Calc'!AE611","v":0.1},{"$f":"'WACC Calc'!AF611","v":0.1},{"$f":"'WACC Calc'!AG611","v":0.1},{"$f":"'WACC Calc'!AH611","v":0.1},{"$f":"'WACC Calc'!AI611","v":0.1},{"$f":"'WACC Calc'!AJ611","v":0.1},{"$f":"'WACC Calc'!AK611","v":0.1}]
[null,null,null,null,null,null,null,null,null,null,"Rate of Return on Equity Nominal - Conservative",{"$f":"'WACC Calc'!F612","v":0.1},{"$f":"'WACC Calc'!G612","v":0.1},{"$f":"'WACC Calc'!H612","v":0.1},{"$f":"'WACC Calc'!I612","v":0.1},{"$f":"'WACC Calc'!J612","v":0.1},{"$f":"'WACC Calc'!K612","v":0.1},{"$f":"'WACC Calc'!L612","v":0.1},{"$f":"'WACC Calc'!M612","v":0.1},{"$f":"'WACC Calc'!N612","v":0.1},{"$f":"'WACC Calc'!O612","v":0.1},{"$f":"'WACC Calc'!P612","v":0.1},{"$f":"'WACC Calc'!Q612","v":0.1},{"$f":"'WACC Calc'!R612","v":0.1},{"$f":"'WACC Calc'!S612","v":0.1},{"$f":"'WACC Calc'!T612","v":0.1},{"$f":"'WACC Calc'!U612","v":0.1},{"$f":"'WACC Calc'!V612","v":0.1},{"$f":"'WACC Calc'!W612","v":0.1},{"$f":"'WACC Calc'!X612","v":0.1},{"$f":"'WACC Calc'!Y612","v":0.1},{"$f":"'WACC Calc'!Z612","v":0.1},{"$f":"'WACC Calc'!AA612","v":0.1},{"$f":"'WACC Calc'!AB612","v":0.1},{"$f":"'WACC Calc'!AC612","v":0.1},{"$f":"'WACC Calc'!AD612","v":0.1},{"$f":"'WACC Calc'!AE612","v":0.1},{"$f":"'WACC Calc'!AF612","v":0.1},{"$f":"'WACC Calc'!AG612","v":0.1},{"$f":"'WACC Calc'!AH612","v":0.1},{"$f":"'WACC Calc'!AI612","v":0.1},{"$f":"'WACC Calc'!AJ612","v":0.1},{"$f":"'WACC Calc'!AK612","v":0.1}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Rate of Return on Equity Real - Advanced",{"$f":"'WACC Calc'!F613","v":7.317073170731736E-2},{"$f":"'WACC Calc'!G613","v":7.317073170731736E-2},{"$f":"'WACC Calc'!H613","v":7.317073170731736E-2},{"$f":"'WACC Calc'!I613","v":7.317073170731736E-2},{"$f":"'WACC Calc'!J613","v":7.317073170731736E-2},{"$f":"'WACC Calc'!K613","v":7.317073170731736E-2},{"$f":"'WACC Calc'!L613","v":7.317073170731736E-2},{"$f":"'WACC Calc'!M613","v":7.317073170731736E-2},{"$f":"'WACC Calc'!N613","v":7.317073170731736E-2},{"$f":"'WACC Calc'!O613","v":7.317073170731736E-2},{"$f":"'WACC Calc'!P613","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Q613","v":7.317073170731736E-2},{"$f":"'WACC Calc'!R613","v":7.317073170731736E-2},{"$f":"'WACC Calc'!S613","v":7.317073170731736E-2},{"$f":"'WACC Calc'!T613","v":7.317073170731736E-2},{"$f":"'WACC Calc'!U613","v":7.317073170731736E-2},{"$f":"'WACC Calc'!V613","v":7.317073170731736E-2},{"$f":"'WACC Calc'!W613","v":7.317073170731736E-2},{"$f":"'WACC Calc'!X613","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Y613","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Z613","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AA613","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AB613","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AC613","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AD613","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AE613","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AF613","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AG613","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AH613","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AI613","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AJ613","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AK613","v":7.317073170731736E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Rate of Return on Equity Real - Moderate",{"$f":"'WACC Calc'!F614","v":7.317073170731736E-2},{"$f":"'WACC Calc'!G614","v":7.317073170731736E-2},{"$f":"'WACC Calc'!H614","v":7.317073170731736E-2},{"$f":"'WACC Calc'!I614","v":7.317073170731736E-2},{"$f":"'WACC Calc'!J614","v":7.317073170731736E-2},{"$f":"'WACC Calc'!K614","v":7.317073170731736E-2},{"$f":"'WACC Calc'!L614","v":7.317073170731736E-2},{"$f":"'WACC Calc'!M614","v":7.317073170731736E-2},{"$f":"'WACC Calc'!N614","v":7.317073170731736E-2},{"$f":"'WACC Calc'!O614","v":7.317073170731736E-2},{"$f":"'WACC Calc'!P614","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Q614","v":7.317073170731736E-2},{"$f":"'WACC Calc'!R614","v":7.317073170731736E-2},{"$f":"'WACC Calc'!S614","v":7.317073170731736E-2},{"$f":"'WACC Calc'!T614","v":7.317073170731736E-2},{"$f":"'WACC Calc'!U614","v":7.317073170731736E-2},{"$f":"'WACC Calc'!V614","v":7.317073170731736E-2},{"$f":"'WACC Calc'!W614","v":7.317073170731736E-2},{"$f":"'WACC Calc'!X614","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Y614","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Z614","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AA614","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AB614","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AC614","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AD614","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AE614","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AF614","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AG614","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AH614","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AI614","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AJ614","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AK614","v":7.317073170731736E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Rate of Return on Equity Real - Conservative",{"$f":"'WACC Calc'!F615","v":7.317073170731736E-2},{"$f":"'WACC Calc'!G615","v":7.317073170731736E-2},{"$f":"'WACC Calc'!H615","v":7.317073170731736E-2},{"$f":"'WACC Calc'!I615","v":7.317073170731736E-2},{"$f":"'WACC Calc'!J615","v":7.317073170731736E-2},{"$f":"'WACC Calc'!K615","v":7.317073170731736E-2},{"$f":"'WACC Calc'!L615","v":7.317073170731736E-2},{"$f":"'WACC Calc'!M615","v":7.317073170731736E-2},{"$f":"'WACC Calc'!N615","v":7.317073170731736E-2},{"$f":"'WACC Calc'!O615","v":7.317073170731736E-2},{"$f":"'WACC Calc'!P615","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Q615","v":7.317073170731736E-2},{"$f":"'WACC Calc'!R615","v":7.317073170731736E-2},{"$f":"'WACC Calc'!S615","v":7.317073170731736E-2},{"$f":"'WACC Calc'!T615","v":7.317073170731736E-2},{"$f":"'WACC Calc'!U615","v":7.317073170731736E-2},{"$f":"'WACC Calc'!V615","v":7.317073170731736E-2},{"$f":"'WACC Calc'!W615","v":7.317073170731736E-2},{"$f":"'WACC Calc'!X615","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Y615","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Z615","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AA615","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AB615","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AC615","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AD615","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AE615","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AF615","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AG615","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AH615","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AI615","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AJ615","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AK615","v":7.317073170731736E-2}]
[null,null,null,null,null,null,null,null,null,null,"Debt Fraction - Advanced",{"$f":"'WACC Calc'!F616","v":0.67},{"$f":"'WACC Calc'!G616","v":0.67},{"$f":"'WACC Calc'!H616","v":0.67},{"$f":"'WACC Calc'!I616","v":0.67},{"$f":"'WACC Calc'!J616","v":0.67},{"$f":"'WACC Calc'!K616","v":0.67},{"$f":"'WACC Calc'!L616","v":0.67},{"$f":"'WACC Calc'!M616","v":0.67},{"$f":"'WACC Calc'!N616","v":0.67},{"$f":"'WACC Calc'!O616","v":0.67},{"$f":"'WACC Calc'!P616","v":0.67},{"$f":"'WACC Calc'!Q616","v":0.67},{"$f":"'WACC Calc'!R616","v":0.67},{"$f":"'WACC Calc'!S616","v":0.67},{"$f":"'WACC Calc'!T616","v":0.67},{"$f":"'WACC Calc'!U616","v":0.67},{"$f":"'WACC Calc'!V616","v":0.67},{"$f":"'WACC Calc'!W616","v":0.67},{"$f":"'WACC Calc'!X616","v":0.67},{"$f":"'WACC Calc'!Y616","v":0.67},{"$f":"'WACC Calc'!Z616","v":0.67},{"$f":"'WACC Calc'!AA616","v":0.67},{"$f":"'WACC Calc'!AB616","v":0.67},{"$f":"'WACC Calc'!AC616","v":0.67},{"$f":"'WACC Calc'!AD616","v":0.67},{"$f":"'WACC Calc'!AE616","v":0.67},{"$f":"'WACC Calc'!AF616","v":0.67},{"$f":"'WACC Calc'!AG616","v":0.67},{"$f":"'WACC Calc'!AH616","v":0.67},{"$f":"'WACC Calc'!AI616","v":0.67},{"$f":"'WACC Calc'!AJ616","v":0.67},{"$f":"'WACC Calc'!AK616","v":0.67}]
[null,null,null,null,null,null,null,null,null,null,"Debt Fraction - Moderate",{"$f":"'WACC Calc'!F617","v":0.67},{"$f":"'WACC Calc'!G617","v":0.67},{"$f":"'WACC Calc'!H617","v":0.67},{"$f":"'WACC Calc'!I617","v":0.67},{"$f":"'WACC Calc'!J617","v":0.67},{"$f":"'WACC Calc'!K617","v":0.67},{"$f":"'WACC Calc'!L617","v":0.67},{"$f":"'WACC Calc'!M617","v":0.67},{"$f":"'WACC Calc'!N617","v":0.67},{"$f":"'WACC Calc'!O617","v":0.67},{"$f":"'WACC Calc'!P617","v":0.67},{"$f":"'WACC Calc'!Q617","v":0.67},{"$f":"'WACC Calc'!R617","v":0.67},{"$f":"'WACC Calc'!S617","v":0.67},{"$f":"'WACC Calc'!T617","v":0.67},{"$f":"'WACC Calc'!U617","v":0.67},{"$f":"'WACC Calc'!V617","v":0.67},{"$f":"'WACC Calc'!W617","v":0.67},{"$f":"'WACC Calc'!X617","v":0.67},{"$f":"'WACC Calc'!Y617","v":0.67},{"$f":"'WACC Calc'!Z617","v":0.67},{"$f":"'WACC Calc'!AA617","v":0.67},{"$f":"'WACC Calc'!AB617","v":0.67},{"$f":"'WACC Calc'!AC617","v":0.67},{"$f":"'WACC Calc'!AD617","v":0.67},{"$f":"'WACC Calc'!AE617","v":0.67},{"$f":"'WACC Calc'!AF617","v":0.67},{"$f":"'WACC Calc'!AG617","v":0.67},{"$f":"'WACC Calc'!AH617","v":0.67},{"$f":"'WACC Calc'!AI617","v":0.67},{"$f":"'WACC Calc'!AJ617","v":0.67},{"$f":"'WACC Calc'!AK617","v":0.67}]
[null,null,null,null,null,null,null,null,null,null,"Debt Fraction - Conservative",{"$f":"'WACC Calc'!F618","v":0.67},{"$f":"'WACC Calc'!G618","v":0.67},{"$f":"'WACC Calc'!H618","v":0.67},{"$f":"'WACC Calc'!I618","v":0.67},{"$f":"'WACC Calc'!J618","v":0.67},{"$f":"'WACC Calc'!K618","v":0.67},{"$f":"'WACC Calc'!L618","v":0.67},{"$f":"'WACC Calc'!M618","v":0.67},{"$f":"'WACC Calc'!N618","v":0.67},{"$f":"'WACC Calc'!O618","v":0.67},{"$f":"'WACC Calc'!P618","v":0.67},{"$f":"'WACC Calc'!Q618","v":0.67},{"$f":"'WACC Calc'!R618","v":0.67},{"$f":"'WACC Calc'!S618","v":0.67},{"$f":"'WACC Calc'!T618","v":0.67},{"$f":"'WACC Calc'!U618","v":0.67},{"$f":"'WACC Calc'!V618","v":0.67},{"$f":"'WACC Calc'!W618","v":0.67},{"$f":"'WACC Calc'!X618","v":0.67},{"$f":"'WACC Calc'!Y618","v":0.67},{"$f":"'WACC Calc'!Z618","v":0.67},{"$f":"'WACC Calc'!AA618","v":0.67},{"$f":"'WACC Calc'!AB618","v":0.67},{"$f":"'WACC Calc'!AC618","v":0.67},{"$f":"'WACC Calc'!AD618","v":0.67},{"$f":"'WACC Calc'!AE618","v":0.67},{"$f":"'WACC Calc'!AF618","v":0.67},{"$f":"'WACC Calc'!AG618","v":0.67},{"$f":"'WACC Calc'!AH618","v":0.67},{"$f":"'WACC Calc'!AI618","v":0.67},{"$f":"'WACC Calc'!AJ618","v":0.67},{"$f":"'WACC Calc'!AK618","v":0.67}]
[null,null,null,null,null,null,null,null,null,null,"Tax Rate (Federal and State)",{"$f":"'WACC Calc'!F619","v":0.25740000000000002},{"$f":"'WACC Calc'!G619","v":0.25740000000000002},{"$f":"'WACC Calc'!H619","v":0.25740000000000002},{"$f":"'WACC Calc'!I619","v":0.25740000000000002},{"$f":"'WACC Calc'!J619","v":0.25740000000000002},{"$f":"'WACC Calc'!K619","v":0.25740000000000002},{"$f":"'WACC Calc'!L619","v":0.25740000000000002},{"$f":"'WACC Calc'!M619","v":0.25740000000000002},{"$f":"'WACC Calc'!N619","v":0.25740000000000002},{"$f":"'WACC Calc'!O619","v":0.25740000000000002},{"$f":"'WACC Calc'!P619","v":0.25740000000000002},{"$f":"'WACC Calc'!Q619","v":0.25740000000000002},{"$f":"'WACC Calc'!R619","v":0.25740000000000002},{"$f":"'WACC Calc'!S619","v":0.25740000000000002},{"$f":"'WACC Calc'!T619","v":0.25740000000000002},{"$f":"'WACC Calc'!U619","v":0.25740000000000002},{"$f":"'WACC Calc'!V619","v":0.25740000000000002},{"$f":"'WACC Calc'!W619","v":0.25740000000000002},{"$f":"'WACC Calc'!X619","v":0.25740000000000002},{"$f":"'WACC Calc'!Y619","v":0.25740000000000002},{"$f":"'WACC Calc'!Z619","v":0.25740000000000002},{"$f":"'WACC Calc'!AA619","v":0.25740000000000002},{"$f":"'WACC Calc'!AB619","v":0.25740000000000002},{"$f":"'WACC Calc'!AC619","v":0.25740000000000002},{"$f":"'WACC Calc'!AD619","v":0.25740000000000002},{"$f":"'WACC Calc'!AE619","v":0.25740000000000002},{"$f":"'WACC Calc'!AF619","v":0.25740000000000002},{"$f":"'WACC Calc'!AG619","v":0.25740000000000002},{"$f":"'WACC Calc'!AH619","v":0.25740000000000002},{"$f":"'WACC Calc'!AI619","v":0.25740000000000002},{"$f":"'WACC Calc'!AJ619","v":0.25740000000000002},{"$f":"'WACC Calc'!AK619","v":0.25740000000000002}]
[null,null,null,null,null,null,null,null,null,null,"WACC Nominal - Advanced",{"$f":"'WACC Calc'!F620","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!G620","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!H620","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!I620","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!J620","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!K620","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!L620","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!M620","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!N620","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!O620","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!P620","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!Q620","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!R620","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!S620","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!T620","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!U620","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!V620","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!W620","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!X620","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!Y620","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!Z620","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AA620","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AB620","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AC620","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AD620","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AE620","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AF620","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AG620","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AH620","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AI620","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AJ620","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AK620","v":5.7877099999999994E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Nominal - Moderate",{"$f":"'WACC Calc'!F621","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!G621","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!H621","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!I621","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!J621","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!K621","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!L621","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!M621","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!N621","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!O621","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!P621","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!Q621","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!R621","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!S621","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!T621","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!U621","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!V621","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!W621","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!X621","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!Y621","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!Z621","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AA621","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AB621","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AC621","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AD621","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AE621","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AF621","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AG621","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AH621","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AI621","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AJ621","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AK621","v":5.7877099999999994E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Nominal - Conservative",{"$f":"'WACC Calc'!F622","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!G622","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!H622","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!I622","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!J622","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!K622","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!L622","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!M622","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!N622","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!O622","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!P622","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!Q622","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!R622","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!S622","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!T622","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!U622","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!V622","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!W622","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!X622","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!Y622","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!Z622","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AA622","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AB622","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AC622","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AD622","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AE622","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AF622","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AG622","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AH622","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AI622","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AJ622","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AK622","v":5.7877099999999994E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Real - Advanced",{"$f":"'WACC Calc'!F623","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!G623","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!H623","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!I623","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!J623","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!K623","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!L623","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!M623","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!N623","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!O623","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!P623","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!Q623","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!R623","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!S623","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!T623","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!U623","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!V623","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!W623","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!X623","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!Y623","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!Z623","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AA623","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AB623","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AC623","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AD623","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AE623","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AF623","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AG623","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AH623","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AI623","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AJ623","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AK623","v":3.2075219512195163E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Real - Moderate",{"$f":"'WACC Calc'!F624","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!G624","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!H624","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!I624","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!J624","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!K624","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!L624","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!M624","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!N624","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!O624","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!P624","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!Q624","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!R624","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!S624","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!T624","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!U624","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!V624","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!W624","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!X624","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!Y624","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!Z624","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AA624","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AB624","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AC624","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AD624","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AE624","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AF624","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AG624","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AH624","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AI624","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AJ624","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AK624","v":3.2075219512195163E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Real - Conservative",{"$f":"'WACC Calc'!F625","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!G625","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!H625","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!I625","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!J625","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!K625","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!L625","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!M625","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!N625","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!O625","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!P625","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!Q625","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!R625","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!S625","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!T625","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!U625","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!V625","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!W625","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!X625","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!Y625","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!Z625","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AA625","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AB625","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AC625","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AD625","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AE625","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AF625","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AG625","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AH625","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AI625","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AJ625","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AK625","v":3.2075219512195163E-2}]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Nominal - Advanced",{"$f":" L74 / (1 - (1 / (1 + L74)^$N$16))","v":7.1006379324544622E-2},7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Nominal - Moderate",{"$f":" L75 / (1 - (1 / (1 + L75)^$N$16))","v":7.1006379324544622E-2},7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Nominal - Conservative",{"$f":" L76 / (1 - (1 / (1 + L76)^$N$16))","v":7.1006379324544622E-2},7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Advanced",{"$f":" L77 / (1 - (1 / (1 + L77)^$N$16))","v":5.2397317056243897E-2},5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Moderate",{"$f":" L78 / (1 - (1 / (1 + L78)^$N$16))","v":5.2397317056243897E-2},5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Conservative",{"$f":" L79 / (1 - (1 / (1 + L79)^$N$16))","v":5.2397317056243897E-2},5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2]
[]
[null,null,null,null,null,null,null,"*2018 annual Capacity Factor taken from EIA Electric Power Annual/Monthly (http://www.eia.gov/electricity/monthly/epm_table_grapher.cfm?t=epmt_6_07_b)"]
[null,null,null,null,null,null,null,"The same CF is assumed for all biomass technologies."]
[null,null,null,null,null,null,null,"**Overnight Capital Cost used here is the Capital Cost taken from AEO (which is an Overnight Capital Cost plus a defined transmission cost) with the material price index removed."]
[null,null,null,null,null,null,null,"***Note: For future projections, low, mid, and Constant refer to the resulting low, mid, and Constant LCOE projections."]
[null,null,null,"X",null,null,"Future Projections"]
[null,null,null,null,null,null,null,null,null,null,null,"Basis Year"]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Techno-Economic Cost and Performance Parameters",null,"Net Capacity Factor (%)","Dedicated - Advanced",0.625,0.625,0.625,0.625,0.625,0.625,0.625,0.625,0.625,0.625,0.625,0.625,0.625,0.625,0.625,0.625,0.625,0.625,0.625,0.625,0.625,0.625,0.625,0.625,0.625,0.625,0.625,0.625,0.625,0.625,0.625,0.625]
[null,null,null,null,null,null,null,null,null,null,"Dedicated - Moderate",0.625,0.625,0.625,0.625,0.625,0.625,0.625,0.625,0.625,0.625,0.625,0.625,0.625,0.625,0.625,0.625,0.625,0.625,0.625,0.625,0.625,0.625,0.625,0.625,0.625,0.625,0.625,0.625,0.625,0.625,0.625,0.625]
[null,null,null,null,null,null,null,null,null,null,"Dedicated - Conservative",0.625,0.625,0.625,0.625,0.625,0.625,0.625,0.625,0.625,0.625,0.625,0.625,0.625,0.625,0.625,0.625,0.625,0.625,0.625,0.625,0.625,0.625,0.625,0.625,0.625,0.625,0.625,0.625,0.625,0.625,0.625,0.625]
[]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Annual Energy Production (kWh/kW)","Dedicated - Advanced",{"$f":"L94*8760","v":5475},5475,5475,5475,5475,5475,5475,5475,5475,5475,5475,5475,5475,5475,5475,5475,5475,5475,5475,5475,5475,5475,5475,5475,5475,5475,5475,5475,5475,5475,5475,5475]
[null,null,null,null,null,null,null,null,null,null,"Dedicated - Moderate",{"$f":"L95*8760","v":5475},5475,5475,5475,5475,5475,5475,5475,5475,5475,5475,5475,5475,5475,5475,5475,5475,5475,5475,5475,5475,5475,5475,5475,5475,5475,5475,5475,5475,5475,5475,5475]
[null,null,null,null,null,null,null,null,null,null,"Dedicated - Conservative",{"$f":"L96*8760","v":5475},5475,5475,5475,5475,5475,5475,5475,5475,5475,5475,5475,5475,5475,5475,5475,5475,5475,5475,5475,5475,5475,5475,5475,5475,5475,5475,5475,5475,5475,5475,5475]
[]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Heat Rate  (MMBtu/MWh)","Dedicated - Advanced",13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5]
[null,null,null,null,null,null,null,null,null,null,"Dedicated - Moderate",13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5]
[null,null,null,null,null,null,null,null,null,null,"Dedicated - Conservative",13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5]
[]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"CAPEX ($/kW) ","Dedicated - Advanced",{"$f":"$N$27*(L119+L151)","v":4345.950246720653},4332.6651732887303,4319.3800998568095,4305.8828476091421,4277.5010311854367,4275.1528509908703,4275.1028835027937,4252.9547348345268,4231.758824976625,4209.2562509319796,4184.7950479618603,4156.2734749629199,4132.5080732984816,4101.2522398541541,4067.8429003267961,4039.983762829213,4011.7541379464446,3981.108200242928,3952.5150374921577,3925.3676211768493,3899.5899458285803,3871.2224056773739,3840.1499559172335,3813.515515065641,3787.4884404289214,3761.1821999572912,3737.8895813313356,3710.9764512686456,3681.7677438230676,3652.1007476188106,3623.5844922882543,3559.5323644080099]
[null,null,null,null,null,null,null,null,null,null,"Dedicated - Moderate",{"$f":"$N$27*(L120+L152)","v":4345.950246720653},4332.6651732887303,4319.3800998568095,4305.8828476091421,4277.5010311854367,4275.1528509908703,4275.1028835027937,4252.9547348345268,4231.758824976625,4209.2562509319796,4184.7950479618603,4156.2734749629199,4132.5080732984816,4101.2522398541541,4067.8429003267961,4039.983762829213,4011.7541379464446,3981.108200242928,3952.5150374921577,3925.3676211768493,3899.5899458285803,3871.2224056773739,3840.1499559172335,3813.515515065641,3787.4884404289214,3761.1821999572912,3737.8895813313356,3710.9764512686456,3681.7677438230676,3652.1007476188106,3623.5844922882543,3559.5323644080099]
[null,null,null,null,null,null,null,null,null,null,"Dedicated - Conservative",{"$f":"$N$27*(L121+L153)","v":4345.950246720653},4332.6651732887303,4319.3800998568095,4305.8828476091421,4277.5010311854367,4275.1528509908703,4275.1028835027937,4252.9547348345268,4231.758824976625,4209.2562509319796,4184.7950479618603,4156.2734749629199,4132.5080732984816,4101.2522398541541,4067.8429003267961,4039.983762829213,4011.7541379464446,3981.108200242928,3952.5150374921577,3925.3676211768493,3899.5899458285803,3871.2224056773739,3840.1499559172335,3813.515515065641,3787.4884404289214,3761.1821999572912,3737.8895813313356,3710.9764512686456,3681.7677438230676,3652.1007476188106,3623.5844922882543,3559.5323644080099]
[]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Construction Financing Cost ($/kW)","Dedicated - Advanced",{"$f":"(L119+L151)*($N$27-1)","v":327.45592952697677},326.45493415829606,325.45393878961534,324.43695630479397,322.29846102733393,322.12153182091043,322.11776690200304,320.44896210725381,318.85190600429303,317.15639618889674,315.31330883142579,313.1642832633151,311.3736227055964,309.01857779881777,306.50127186829809,304.40215907427233,302.27513102944823,299.96604016387676,297.81162049611027,295.76613402269908,293.82385393134706,291.68643433350042,289.34520690537585,287.33837178500818,285.377300112716,283.39519402843723,281.64015643015023,279.61232281014765,277.41152346733634,275.17619327098436,273.02756837521105,268.20140887441306]
[null,null,null,null,null,null,null,null,null,null,"Dedicated - Moderate",{"$f":"(L120+L152)*($N$27-1)","v":327.45592952697677},326.45493415829606,325.45393878961534,324.43695630479397,322.29846102733393,322.12153182091043,322.11776690200304,320.44896210725381,318.85190600429303,317.15639618889674,315.31330883142579,313.1642832633151,311.3736227055964,309.01857779881777,306.50127186829809,304.40215907427233,302.27513102944823,299.96604016387676,297.81162049611027,295.76613402269908,293.82385393134706,291.68643433350042,289.34520690537585,287.33837178500818,285.377300112716,283.39519402843723,281.64015643015023,279.61232281014765,277.41152346733634,275.17619327098436,273.02756837521105,268.20140887441306]
[null,null,null,null,null,null,null,null,null,null,"Dedicated - Conservative",{"$f":"(L121+L153)*($N$27-1)","v":327.45592952697677},326.45493415829606,325.45393878961534,324.43695630479397,322.29846102733393,322.12153182091043,322.11776690200304,320.44896210725381,318.85190600429303,317.15639618889674,315.31330883142579,313.1642832633151,311.3736227055964,309.01857779881777,306.50127186829809,304.40215907427233,302.27513102944823,299.96604016387676,297.81162049611027,295.76613402269908,293.82385393134706,291.68643433350042,289.34520690537585,287.33837178500818,285.377300112716,283.39519402843723,281.64015643015023,279.61232281014765,277.41152346733634,275.17619327098436,273.02756837521105,268.20140887441306]
[]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)","Dedicated - Advanced",4018.4943171936761,4006.2102391304347,3993.9261610671938,3981.4458913043477,3955.2025701581024,3953.0313191699602,3952.9851166007907,3932.5057727272729,3912.9069189723318,3892.0998547430831,3869.4817391304346,3843.1091916996047,3821.1344505928855,3792.233662055336,3761.3416284584978,3735.5816037549407,3709.4790069169962,3681.1421600790513,3654.7034169960475,3629.6014871541502,3605.7660918972333,3579.5359713438734,3550.8047490118574,3526.1771432806327,3502.1111403162054,3477.7870059288539,3456.2494249011856,3431.3641284584978,3404.3562203557312,3376.9245543478264,3350.5569239130432,3291.3309555335968]
[null,null,null,null,null,null,null,null,null,null,"Dedicated - Moderate",4018.4943171936761,4006.2102391304347,3993.9261610671938,3981.4458913043477,3955.2025701581024,3953.0313191699602,3952.9851166007907,3932.5057727272729,3912.9069189723318,3892.0998547430831,3869.4817391304346,3843.1091916996047,3821.1344505928855,3792.233662055336,3761.3416284584978,3735.5816037549407,3709.4790069169962,3681.1421600790513,3654.7034169960475,3629.6014871541502,3605.7660918972333,3579.5359713438734,3550.8047490118574,3526.1771432806327,3502.1111403162054,3477.7870059288539,3456.2494249011856,3431.3641284584978,3404.3562203557312,3376.9245543478264,3350.5569239130432,3291.3309555335968]
[null,null,null,null,null,null,null,null,null,null,"Dedicated - Conservative",4018.4943171936761,4006.2102391304347,3993.9261610671938,3981.4458913043477,3955.2025701581024,3953.0313191699602,3952.9851166007907,3932.5057727272729,3912.9069189723318,3892.0998547430831,3869.4817391304346,3843.1091916996047,3821.1344505928855,3792.233662055336,3761.3416284584978,3735.5816037549407,3709.4790069169962,3681.1421600790513,3654.7034169960475,3629.6014871541502,3605.7660918972333,3579.5359713438734,3550.8047490118574,3526.1771432806327,3502.1111403162054,3477.7870059288539,3456.2494249011856,3431.3641284584978,3404.3562203557312,3376.9245543478264,3350.5569239130432,3291.3309555335968]
[]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Fixed Operation and Maintenance Expenses ($/kW-yr)","Dedicated - Advanced",149.83399209486166,149.83399209486166,149.83399209486166,149.83399209486166,149.83399209486166,149.83399209486166,149.83399209486166,149.83399209486166,149.83399209486166,149.83399209486166,149.83399209486166,149.83399209486166,149.83399209486166,149.83399209486166,149.83399209486166,149.83399209486166,149.83399209486166,149.83399209486166,149.83399209486166,149.83399209486166,149.83399209486166,149.83399209486166,149.83399209486166,149.83399209486166,149.83399209486166,149.83399209486166,149.83399209486166,149.83399209486166,149.83399209486166,149.83399209486166,149.83399209486166,149.83399209486166]
[null,null,null,null,null,null,null,null,null,null,"Dedicated - Moderate",149.83399209486166,149.83399209486166,149.83399209486166,149.83399209486166,149.83399209486166,149.83399209486166,149.83399209486166,149.83399209486166,149.83399209486166,149.83399209486166,149.83399209486166,149.83399209486166,149.83399209486166,149.83399209486166,149.83399209486166,149.83399209486166,149.83399209486166,149.83399209486166,149.83399209486166,149.83399209486166,149.83399209486166,149.83399209486166,149.83399209486166,149.83399209486166,149.83399209486166,149.83399209486166,149.83399209486166,149.83399209486166,149.83399209486166,149.83399209486166,149.83399209486166,149.83399209486166]
[null,null,null,null,null,null,null,null,null,null,"Dedicated - Conservative",149.83399209486166,149.83399209486166,149.83399209486166,149.83399209486166,149.83399209486166,149.83399209486166,149.83399209486166,149.83399209486166,149.83399209486166,149.83399209486166,149.83399209486166,149.83399209486166,149.83399209486166,149.83399209486166,149.83399209486166,149.83399209486166,149.83399209486166,149.83399209486166,149.83399209486166,149.83399209486166,149.83399209486166,149.83399209486166,149.83399209486166,149.83399209486166,149.83399209486166,149.83399209486166,149.83399209486166,149.83399209486166,149.83399209486166,149.83399209486166,149.83399209486166,149.83399209486166]
[]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Variable Operation and Maintenance Expenses ($/MWh)","Dedicated - Advanced",4.7924901185770743,4.7924901185770743,4.7924901185770743,4.7924901185770743,4.7924901185770743,4.7924901185770743,4.7924901185770743,4.7924901185770743,4.7924901185770743,4.7924901185770743,4.7924901185770743,4.7924901185770743,4.7924901185770743,4.7924901185770743,4.7924901185770743,4.7924901185770743,4.7924901185770743,4.7924901185770743,4.7924901185770743,4.7924901185770743,4.7924901185770743,4.7924901185770743,4.7924901185770743,4.7924901185770743,4.7924901185770743,4.7924901185770743,4.7924901185770743,4.7924901185770743,4.7924901185770743,4.7924901185770743,4.7924901185770743,4.7924901185770743]
[null,null,null,null,null,null,null,null,null,null,"Dedicated - Moderate",4.7924901185770743,4.7924901185770743,4.7924901185770743,4.7924901185770743,4.7924901185770743,4.7924901185770743,4.7924901185770743,4.7924901185770743,4.7924901185770743,4.7924901185770743,4.7924901185770743,4.7924901185770743,4.7924901185770743,4.7924901185770743,4.7924901185770743,4.7924901185770743,4.7924901185770743,4.7924901185770743,4.7924901185770743,4.7924901185770743,4.7924901185770743,4.7924901185770743,4.7924901185770743,4.7924901185770743,4.7924901185770743,4.7924901185770743,4.7924901185770743,4.7924901185770743,4.7924901185770743,4.7924901185770743,4.7924901185770743,4.7924901185770743]
[null,null,null,null,null,null,null,null,null,null,"Dedicated - Conservative",4.7924901185770743,4.7924901185770743,4.7924901185770743,4.7924901185770743,4.7924901185770743,4.7924901185770743,4.7924901185770743,4.7924901185770743,4.7924901185770743,4.7924901185770743,4.7924901185770743,4.7924901185770743,4.7924901185770743,4.7924901185770743,4.7924901185770743,4.7924901185770743,4.7924901185770743,4.7924901185770743,4.7924901185770743,4.7924901185770743,4.7924901185770743,4.7924901185770743,4.7924901185770743,4.7924901185770743,4.7924901185770743,4.7924901185770743,4.7924901185770743,4.7924901185770743,4.7924901185770743,4.7924901185770743,4.7924901185770743,4.7924901185770743]
[]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Fuel Costs ($/MMBtu)","Dedicated - Advanced",3.1924661948923245,3.1924661948923245,3.1924661948923245,3.1924661948923245,3.1924661948923245,3.1924661948923245,3.1924661948923245,3.1924661948923245,3.1924661948923245,3.1924661948923245,3.1924661948923245,3.1924661948923245,3.1924661948923245,3.1924661948923245,3.1924661948923245,3.1924661948923245,3.1924661948923245,3.1924661948923245,3.1924661948923245,3.1924661948923245,3.1924661948923245,3.1924661948923245,3.1924661948923245,3.1924661948923245,3.1924661948923245,3.1924661948923245,3.1924661948923245,3.1924661948923245,3.1924661948923245,3.1924661948923245,3.1924661948923245,3.1924661948923245]
[null,null,null,null,null,null,null,null,null,null,"Dedicated - Moderate",3.1924661948923245,3.1924661948923245,3.1924661948923245,3.1924661948923245,3.1924661948923245,3.1924661948923245,3.1924661948923245,3.1924661948923245,3.1924661948923245,3.1924661948923245,3.1924661948923245,3.1924661948923245,3.1924661948923245,3.1924661948923245,3.1924661948923245,3.1924661948923245,3.1924661948923245,3.1924661948923245,3.1924661948923245,3.1924661948923245,3.1924661948923245,3.1924661948923245,3.1924661948923245,3.1924661948923245,3.1924661948923245,3.1924661948923245,3.1924661948923245,3.1924661948923245,3.1924661948923245,3.1924661948923245,3.1924661948923245,3.1924661948923245]
[null,null,null,null,null,null,null,null,null,null,"Dedicated - Conservative",3.1924661948923245,3.1924661948923245,3.1924661948923245,3.1924661948923245,3.1924661948923245,3.1924661948923245,3.1924661948923245,3.1924661948923245,3.1924661948923245,3.1924661948923245,3.1924661948923245,3.1924661948923245,3.1924661948923245,3.1924661948923245,3.1924661948923245,3.1924661948923245,3.1924661948923245,3.1924661948923245,3.1924661948923245,3.1924661948923245,3.1924661948923245,3.1924661948923245,3.1924661948923245,3.1924661948923245,3.1924661948923245,3.1924661948923245,3.1924661948923245,3.1924661948923245,3.1924661948923245,3.1924661948923245,3.1924661948923245,3.1924661948923245]
[]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Fuel Costs ($/MWh)","Dedicated - Advanced",{"$f":"L134*L104","v":43.098293631046381},43.098293631046381,43.098293631046381,43.098293631046381,43.098293631046381,43.098293631046381,43.098293631046381,43.098293631046381,43.098293631046381,43.098293631046381,43.098293631046381,43.098293631046381,43.098293631046381,43.098293631046381,43.098293631046381,43.098293631046381,43.098293631046381,43.098293631046381,43.098293631046381,43.098293631046381,43.098293631046381,43.098293631046381,43.098293631046381,43.098293631046381,43.098293631046381,43.098293631046381,43.098293631046381,43.098293631046381,43.098293631046381,43.098293631046381,43.098293631046381,43.098293631046381]
[null,null,null,null,null,null,null,null,null,null,"Dedicated - Moderate",{"$f":"L135*L105","v":43.098293631046381},43.098293631046381,43.098293631046381,43.098293631046381,43.098293631046381,43.098293631046381,43.098293631046381,43.098293631046381,43.098293631046381,43.098293631046381,43.098293631046381,43.098293631046381,43.098293631046381,43.098293631046381,43.098293631046381,43.098293631046381,43.098293631046381,43.098293631046381,43.098293631046381,43.098293631046381,43.098293631046381,43.098293631046381,43.098293631046381,43.098293631046381,43.098293631046381,43.098293631046381,43.098293631046381,43.098293631046381,43.098293631046381,43.098293631046381,43.098293631046381,43.098293631046381]
[null,null,null,null,null,null,null,null,null,null,"Dedicated - Conservative",{"$f":"L136*L106","v":43.098293631046381},43.098293631046381,43.098293631046381,43.098293631046381,43.098293631046381,43.098293631046381,43.098293631046381,43.098293631046381,43.098293631046381,43.098293631046381,43.098293631046381,43.098293631046381,43.098293631046381,43.098293631046381,43.098293631046381,43.098293631046381,43.098293631046381,43.098293631046381,43.098293631046381,43.098293631046381,43.098293631046381,43.098293631046381,43.098293631046381,43.098293631046381,43.098293631046381,43.098293631046381,43.098293631046381,43.098293631046381,43.098293631046381,43.098293631046381,43.098293631046381,43.098293631046381]
[]
[]
[null,null,null,null,null,null,null,"Finance",null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Weighted Average Cost of Capital (WACC) (Nominal) (%)","Dedicated - Advanced",{"$f":"L74","v":5.7877099999999994E-2},5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2]
[null,null,null,null,null,null,null,null,null,null,"Dedicated - Moderate",{"$f":"L75","v":5.7877099999999994E-2},5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2]
[null,null,null,null,null,null,null,null,null,null,"Dedicated - Conservative",{"$f":"L76","v":5.7877099999999994E-2},5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Grid Connection Costs",null,"Grid Connection Costs (GCC) ($/kW)","Dedicated - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Dedicated - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Dedicated - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"LCOE",null,"Levelized Cost of Energy ($/MWh)","Dedicated - Advanced",{"$f":" ((L83 * L167 * $N$27 * (L119 * 1 + L151) +L124) * 1000 / (L94 * 8760)) + L129 + L139","v":118.90822140737666},118.77478682011929,118.64135223286192,118.50578653260402,118.22072104316445,118.19713604330173,118.1966341724478,117.97417931804227,117.76128870076968,117.53527401629975,117.28958696467279,117.00311776745329,116.76441930798671,116.45048734092603,116.11492567066361,115.83510994119959,115.55157305568932,115.24376684975911,114.95657860879206,114.68391136990175,114.42500173811257,114.14007963881218,113.82798956794684,113.56047462795988,113.2990600426763,113.03484153025238,112.80089167905851,112.53057759911596,112.23720685921796,111.93923309084053,111.65281730400599,111.00948105972748]
[null,null,null,null,null,null,null,null,null,null,"Dedicated - Moderate",{"$f":" ((L84 * L168 * $N$27 * (L120 * 1 + L152) +L125) * 1000 / (L95 * 8760)) + L130 + L140","v":118.90822140737666},118.77478682011929,118.64135223286192,118.50578653260402,118.22072104316445,118.19713604330173,118.1966341724478,117.97417931804227,117.76128870076968,117.53527401629975,117.28958696467279,117.00311776745329,116.76441930798671,116.45048734092603,116.11492567066361,115.83510994119959,115.55157305568932,115.24376684975911,114.95657860879206,114.68391136990175,114.42500173811257,114.14007963881218,113.82798956794684,113.56047462795988,113.2990600426763,113.03484153025238,112.80089167905851,112.53057759911596,112.23720685921796,111.93923309084053,111.65281730400599,111.00948105972748]
[null,null,null,null,null,null,null,null,null,null,"Dedicated - Conservative",{"$f":" ((L85 * L169 * $N$27 * (L121 * 1 + L153) +L126) * 1000 / (L96 * 8760)) + L131 + L141","v":118.90822140737666},118.77478682011929,118.64135223286192,118.50578653260402,118.22072104316445,118.19713604330173,118.1966341724478,117.97417931804227,117.76128870076968,117.53527401629975,117.28958696467279,117.00311776745329,116.76441930798671,116.45048734092603,116.11492567066361,115.83510994119959,115.55157305568932,115.24376684975911,114.95657860879206,114.68391136990175,114.42500173811257,114.14007963881218,113.82798956794684,113.56047462795988,113.2990600426763,113.03484153025238,112.80089167905851,112.53057759911596,112.23720685921796,111.93923309084053,111.65281730400599,111.00948105972748]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,null,"PVD - Advanced",{"$f":"SUMPRODUCT($I$171:$I$176,L171:L176)","v":0.85721261011367722},0.85721261011367722,0.85721261011367722,0.85721261011367722,0.85721261011367722,0.85721261011367722,0.85721261011367722,0.85721261011367722,0.85721261011367722,0.85721261011367722,0.85721261011367722,0.85721261011367722,0.85721261011367722,0.85721261011367722,0.85721261011367722,0.85721261011367722,0.85721261011367722,0.85721261011367722,0.85721261011367722,0.85721261011367722,0.85721261011367722,0.85721261011367722,0.85721261011367722,0.85721261011367722,0.85721261011367722,0.85721261011367722,0.85721261011367722,0.85721261011367722,0.85721261011367722,0.85721261011367722,0.85721261011367722,0.85721261011367722]
[null,null,null,null,null,null,null,null,null,null,"PVD - Moderate",{"$f":"SUMPRODUCT($I$171:$I$176,L171:L176)","v":0.85721261011367722},0.85721261011367722,0.85721261011367722,0.85721261011367722,0.85721261011367722,0.85721261011367722,0.85721261011367722,0.85721261011367722,0.85721261011367722,0.85721261011367722,0.85721261011367722,0.85721261011367722,0.85721261011367722,0.85721261011367722,0.85721261011367722,0.85721261011367722,0.85721261011367722,0.85721261011367722,0.85721261011367722,0.85721261011367722,0.85721261011367722,0.85721261011367722,0.85721261011367722,0.85721261011367722,0.85721261011367722,0.85721261011367722,0.85721261011367722,0.85721261011367722,0.85721261011367722,0.85721261011367722,0.85721261011367722,0.85721261011367722]
[null,null,null,null,null,null,null,null,null,null,"PVD - Conservative",{"$f":"SUMPRODUCT($I$171:$I$176,L171:L176)","v":0.85721261011367722},0.85721261011367722,0.85721261011367722,0.85721261011367722,0.85721261011367722,0.85721261011367722,0.85721261011367722,0.85721261011367722,0.85721261011367722,0.85721261011367722,0.85721261011367722,0.85721261011367722,0.85721261011367722,0.85721261011367722,0.85721261011367722,0.85721261011367722,0.85721261011367722,0.85721261011367722,0.85721261011367722,0.85721261011367722,0.85721261011367722,0.85721261011367722,0.85721261011367722,0.85721261011367722,0.85721261011367722,0.85721261011367722,0.85721261011367722,0.85721261011367722,0.85721261011367722,0.85721261011367722,0.85721261011367722,0.85721261011367722]
[null,null,null,null,null,null,null,null,null,null,"PFF - Advanced",{"$f":"(1-L$73*L164*(1-0/2)-0)/(1-L$73)","v":1.0494929627750331},1.0494929627750331,1.0494929627750331,1.0494929627750331,1.0494929627750331,1.0494929627750331,1.0494929627750331,1.0494929627750331,1.0494929627750331,1.0494929627750331,1.0494929627750331,1.0494929627750331,1.0494929627750331,1.0494929627750331,1.0494929627750331,1.0494929627750331,1.0494929627750331,1.0494929627750331,1.0494929627750331,1.0494929627750331,1.0494929627750331,1.0494929627750331,1.0494929627750331,1.0494929627750331,1.0494929627750331,1.0494929627750331,1.0494929627750331,1.0494929627750331,1.0494929627750331,1.0494929627750331,1.0494929627750331,1.0494929627750331]
[null,null,null,null,null,null,null,null,null,null,"PFF - Moderate",{"$f":"(1-L$73*L165*(1-0/2)-0)/(1-L$73)","v":1.0494929627750331},1.0494929627750331,1.0494929627750331,1.0494929627750331,1.0494929627750331,1.0494929627750331,1.0494929627750331,1.0494929627750331,1.0494929627750331,1.0494929627750331,1.0494929627750331,1.0494929627750331,1.0494929627750331,1.0494929627750331,1.0494929627750331,1.0494929627750331,1.0494929627750331,1.0494929627750331,1.0494929627750331,1.0494929627750331,1.0494929627750331,1.0494929627750331,1.0494929627750331,1.0494929627750331,1.0494929627750331,1.0494929627750331,1.0494929627750331,1.0494929627750331,1.0494929627750331,1.0494929627750331,1.0494929627750331,1.0494929627750331]
[null,null,null,null,null,null,null,null,null,null,"PFF - Conservative",{"$f":"(1-L$73*L166*(1-0/2)-0)/(1-L$73)","v":1.0494929627750331},1.0494929627750331,1.0494929627750331,1.0494929627750331,1.0494929627750331,1.0494929627750331,1.0494929627750331,1.0494929627750331,1.0494929627750331,1.0494929627750331,1.0494929627750331,1.0494929627750331,1.0494929627750331,1.0494929627750331,1.0494929627750331,1.0494929627750331,1.0494929627750331,1.0494929627750331,1.0494929627750331,1.0494929627750331,1.0494929627750331,1.0494929627750331,1.0494929627750331,1.0494929627750331,1.0494929627750331,1.0494929627750331,1.0494929627750331,1.0494929627750331,1.0494929627750331,1.0494929627750331,1.0494929627750331,1.0494929627750331]
[null,null,null,null,null,null,null,null,"MACRS",null,"Year (Low)",2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,0.2,"Depreciation Factor",1,{"$f":"1/((1+L$77)*(1+L$56))^$K171","v":0.9452893913669177},0.9452893913669177,0.9452893913669177,0.9452893913669177,0.9452893913669177,0.9452893913669177,0.9452893913669177,0.9452893913669177,0.9452893913669177,0.9452893913669177,{"$f":"1/((1+V$77)*(1+V$56))^$K171","v":0.9452893913669177},0.9452893913669177,0.9452893913669177,0.9452893913669177,0.9452893913669177,0.9452893913669177,0.9452893913669177,0.9452893913669177,0.9452893913669177,0.9452893913669177,{"$f":"1/((1+AF$77)*(1+AF$56))^$K171","v":0.9452893913669177},0.9452893913669177,0.9452893913669177,0.9452893913669177,0.9452893913669177,0.9452893913669177,0.9452893913669177,0.9452893913669177,0.9452893913669177,0.9452893913669177,0.9452893913669177,0.9452893913669177]
[null,null,null,null,null,null,null,null,0.32,null,{"$f":"K171+1","v":2},0.8935720334308378,0.8935720334308378,0.8935720334308378,0.8935720334308378,0.8935720334308378,0.8935720334308378,0.8935720334308378,0.8935720334308378,0.8935720334308378,0.8935720334308378,0.8935720334308378,0.8935720334308378,0.8935720334308378,0.8935720334308378,0.8935720334308378,0.8935720334308378,0.8935720334308378,0.8935720334308378,0.8935720334308378,0.8935720334308378,0.8935720334308378,0.8935720334308378,0.8935720334308378,0.8935720334308378,0.8935720334308378,0.8935720334308378,0.8935720334308378,0.8935720334308378,0.8935720334308378,0.8935720334308378,0.8935720334308378,0.8935720334308378]
[null,null,null,null,null,null,null,null,0.192,null,{"$f":"K172+1","v":3},0.84468416362433585,0.84468416362433585,0.84468416362433585,0.84468416362433585,0.84468416362433585,0.84468416362433585,0.84468416362433585,0.84468416362433585,0.84468416362433585,0.84468416362433585,0.84468416362433585,0.84468416362433585,0.84468416362433585,0.84468416362433585,0.84468416362433585,0.84468416362433585,0.84468416362433585,0.84468416362433585,0.84468416362433585,0.84468416362433585,0.84468416362433585,0.84468416362433585,0.84468416362433585,0.84468416362433585,0.84468416362433585,0.84468416362433585,0.84468416362433585,0.84468416362433585,0.84468416362433585,0.84468416362433585,0.84468416362433585,0.84468416362433585]
[null,null,null,null,null,null,null,null,0.1152,null,{"$f":"K173+1","v":4},0.79847097892972219,0.79847097892972219,0.79847097892972219,0.79847097892972219,0.79847097892972219,0.79847097892972219,0.79847097892972219,0.79847097892972219,0.79847097892972219,0.79847097892972219,0.79847097892972219,0.79847097892972219,0.79847097892972219,0.79847097892972219,0.79847097892972219,0.79847097892972219,0.79847097892972219,0.79847097892972219,0.79847097892972219,0.79847097892972219,0.79847097892972219,0.79847097892972219,0.79847097892972219,0.79847097892972219,0.79847097892972219,0.79847097892972219,0.79847097892972219,0.79847097892972219,0.79847097892972219,0.79847097892972219,0.79847097892972219,0.79847097892972219]
[null,null,null,null,null,null,null,null,0.1152,null,{"$f":"K174+1","v":5},0.75478614569662417,0.75478614569662417,0.75478614569662417,0.75478614569662417,0.75478614569662417,0.75478614569662417,0.75478614569662417,0.75478614569662417,0.75478614569662417,0.75478614569662417,0.75478614569662417,0.75478614569662417,0.75478614569662417,0.75478614569662417,0.75478614569662417,0.75478614569662417,0.75478614569662417,0.75478614569662417,0.75478614569662417,0.75478614569662417,0.75478614569662417,0.75478614569662417,0.75478614569662417,0.75478614569662417,0.75478614569662417,0.75478614569662417,0.75478614569662417,0.75478614569662417,0.75478614569662417,0.75478614569662417,0.75478614569662417,0.75478614569662417]
[null,null,null,null,null,null,null,null,5.7599999999999998E-2,null,{"$f":"K175+1","v":6},0.71349133627774353,0.71349133627774353,0.71349133627774353,0.71349133627774353,0.71349133627774353,0.71349133627774353,0.71349133627774353,0.71349133627774353,0.71349133627774353,0.71349133627774353,0.71349133627774353,0.71349133627774353,0.71349133627774353,0.71349133627774353,0.71349133627774353,0.71349133627774353,0.71349133627774353,0.71349133627774353,0.71349133627774353,0.71349133627774353,0.71349133627774353,0.71349133627774353,0.71349133627774353,0.71349133627774353,0.71349133627774353,0.71349133627774353,0.71349133627774353,0.71349133627774353,0.71349133627774353,0.71349133627774353,0.71349133627774353,0.71349133627774353]
[]
[]
[null,null,"X",null,null,null,"Data Sources for Default Inputs"]
[]
[null,null,null,null,null,null,null,"Current Costs:"]
[null,null,null,null,null,null,null,"Net Capacity Factor (%)",null,null,null,null,"EIA Electric Power Annual/Monthly (http://www.eia.gov/electricity/monthly/epm_table_grapher.cfm?t=epmt_6_07_b)"]
[null,null,null,null,null,null,null,"Heat Rate (MMBtu/MWh)",null,null,null,null,"Electricity Market Module in Assumptions to AEO 2021: Table 8.2 (converted to 2019$)."]
[null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)",null,null,null,null,"AEO 2021 Reference Case outputs (converted to 2019$).  Material price index is removed. "]
[null,null,null,null,null,null,null,"Fixed Operating Expenses ($/kW-yr)",null,null,null,null,"Dedicated Biopower data is from Table 8.2 in Electricity Market Module in Assumptions to AEO 2021 (converted to 2019$). "]
[null,null,null,null,null,null,null,"Variable Operating Expenses ($/MWh)",null,null,null,null,"Dedicated Biopower data is from Table 8.2 in Electricity Market Module in Assumptions to AEO 2021 (converted to 2019$)."]
[null,null,null,null,null,null,null,"Fuel Costs ($/MMBtu)",null,null,null,null,"Fuel cost listed is an average of the range of fuel prices across the United States."]
[null,null,null,null,null,null,null,"Grid Feature Cost ($/kW)",null,null,null,null,"N/A"]
[null,null,null,null,null,null,null,"Spur Line Cost ($/kW)",null,null,null,null,"N/A"]
[]
[null,null,null,null,null,null,null,"Future Projections Costs:"]
[null,null,null,null,null,null,null,"Net Capacity Factor (%)",null,null,null,null,"EIA Electric Power Annual/Monthly (http://www.eia.gov/electricity/monthly/epm_table_grapher.cfm?t=epmt_6_07_b)"]
[null,null,null,null,null,null,null,"Heat Rate (MMBtu/MWh)",null,null,null,null,"Electricity Market Module in Assumptions to AEO 2021: Table 8.2 (converted to 2019$)."]
[null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)",null,null,null,null,"AEO 2021 Reference Case outputs (converted to 2019$).  Material price index is removed. "]
[null,null,null,null,null,null,null,"Fixed Operating Expenses ($/kW-yr)",null,null,null,null,"Dedicated Biopower data is from Table 8.2 in Electricity Market Module in Assumptions to AEO 2021 (converted to 2019$)."]
[null,null,null,null,null,null,null,"Variable Operating Expenses ($/MWh)",null,null,null,null,"Dedicated Biopower data is from Table 8.2 in Electricity Market Module in Assumptions to AEO 2021 (converted to 2019$)."]
[null,null,null,null,null,null,null,"Fuel Costs ($/MMBtu)",null,null,null,null,"Fuel cost listed is an average of the range of fuel prices across the United States."]
[null,null,null,null,null,null,null,"Grid Connection Cost ($/kW)",null,null,null,null,"N/A"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]

{"sheet":"Utility-Scale PV-Plus-Battery","index":12,"n_rows":760,"n_cols":43,"rows_kept":760,"cut":false,"hidden":false,"merged":[[0,0,0,9],[8,7,25,7],[8,9,8,10],[8,11,8,16],[10,9,10,16],[11,9,11,16],[14,9,14,16],[15,9,15,16],[16,9,16,16],[17,9,19,16],[20,9,20,16],[21,11,25,16],[12,9,12,16],[13,9,13,16],[27,7,89,7],[27,9,27,13],[28,9,28,12],[29,9,29,12],[30,9,30,12],[60,9,87,9],[51,12,54,12],[51,13,54,13],[47,9,47,12],[92,6,92,19],[95,9,124,9],[127,9,156,9],[401,7,415,7],[351,9,380,9],[386,7,400,7],[386,9,415,9],[191,9,220,9],[159,9,188,9],[319,9,348,9],[223,9,252,9],[255,9,284,9],[287,9,316,9],[95,7,380,7],[434,7,448,7],[451,7,461,7],[419,7,433,7],[419,9,448,9],[451,9,464,9],[499,7,499,11],[499,12,499,26],[500,7,500,11],[490,6,490,19],[492,7,492,11],[493,7,493,11],[493,12,493,26],[494,7,494,11],[494,12,494,26],[496,12,496,26],[497,7,497,11],[497,12,497,26],[498,7,498,11],[498,12,498,26],[51,14,54,14],[505,7,505,11],[505,12,505,26],[506,7,506,11],[506,12,506,26],[502,7,502,11],[502,12,502,26],[503,7,503,11],[503,12,503,26],[504,7,504,11],[504,12,504,26],[501,7,501,11],[501,12,501,26],[495,7,495,11],[495,12,495,26],[496,7,496,11]]}
["Utility-Scale PV-Plus-Battery",null,null,null,null,null,null,null,null,null,null,"https://atb.nrel.gov/electricity/2021/utility-scale_pv-plus-battery"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inputs"]
[null,null,null,null,null,null,null,null,null,"Take me to: ",null,null,null,null,null,null,null,null,null,"Calculated"]
[]
[]
[null,"X",null,null,null,null,"Assumptions"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,"Technology",null,"Basis Year:",null,2019]
[null,null,null,null,null,null,null,null,null,"All values are given in 2019 U.S. dollars, using the Consumer Price Index (BLS, 2020) for dollar year conversions. Projections use an inflation assumption of 2.5% per year."]
[null,null,null,null,null,null,null,null,null,"Solar Photovoltaic with Battery Storage"]
[null,null,null,null,null,null,null,null,null,"Representative plant is a DC-coupled system with a 100 MWAC bidirectional inverter, ",null,null,null,null,null,null,null,100,"Inverter (MWAC)"]
[null,null,null,null,null,null,null,null,null,"Single axis tracking PV system with a capacity of 130 MWDC, and",null,null,null,null,null,null,null,130,"PV (MWDC)"]
[null,null,null,null,null,null,null,null,null,"4-hour lithium-ion battery storage system with a capacity of 50 MWAC",null,null,null,null,null,null,null,50,"Battery Power (MWAC)"]
[null,null,null,null,null,null,null,null,null,"Overnight Capital Cost, Capacity Factor, Fixed O&M, and Variable O&M costs represent  ",null,null,null,null,null,null,null,4,"Battery Duration (hr)"]
[null,null,null,null,null,null,null,null,null,"$/kW AC, unlike the commercial and residential PV cases which are represented in $/kW DC.",null,null,null,null,null,null,null,0.85,"Roundtrip Efficiency (Grid Charging)"]
[null,null,null,null,null,null,null,null,null,"Capacity factors chosen here to reflect range across the continental U.S. in ReEDS.",null,null,null,null,null,null,null,0.87,"Roundtrip Efficiency (PV Charging)"]
[null,null,null,null,null,null,null,null,null,"Available Capacity (GW)"]
[]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"SUM('Solar - Utility PV'!J19:Q19)","v":176965}]
[null,null,null,null,null,null,null,null,null,null,null,"ATB values reflect annual average capacity factor over life of plant including estimated degradation, starting at  0.7% per year, reducing to 0.2%, 0.5%,  and 0.5% annual degradation by 2050 for the advanced, moderate, and conservative scenarios, respectively. Capacity factors also assume an energy yield gain at the module of 20%, 10%, and 5% for advanced, moderate, and conservatives scenarios."]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,"Finance",null,"Financial Assumptions:"]
[null,null,null,null,null,null,null,null,null,"Inflation Rate",null,null,null,{"$f":"L61","v":2.5000000000000001E-2}]
[null,null,null,null,null,null,null,null,null,"Capital Recovery Period (Years)",null,null,null,{"$f":"S30","v":30},null,null,null,null,30]
[null,null,null,null,null,null,null,null,null,"Interest Rate Nominal - Moderate",null,null,null,{"$f":"L63","v":0.04},null,null,null,null,0.75]
[null,null,null,null,null,null,null,null,null,"Calculated Interest Rate Real - Moderate",null,null,null,{"$f":"L66","v":1.4634146341463428E-2}]
[null,null,null,null,null,null,null,null,null,"Interest During Construction  - Nominal",null,null,null,{"$f":"L68","v":3.5000000000000003E-2}]
[null,null,null,null,null,null,null,null,null,"Rate of Return on Equity Nominal - Moderate",null,null,null,{"$f":"L70","v":7.8E-2}]
[null,null,null,null,null,null,null,null,null,"Calculated Rate of Return on Equity Real - Moderate",null,null,null,{"$f":"L73","v":5.1707317073171E-2}]
[null,null,null,null,null,null,null,null,null,"Debt Fraction - Moderate",null,null,null,{"$f":"L77","v":0.73499999999999999}]
[null,null,null,null,null,null,null,null,null,"Tax Rate (Federal and State)",null,null,null,{"$f":"L78","v":0.25740000000000002}]
[null,null,null,null,null,null,null,null,null,"WACC Nominal - Moderate",null,null,null,{"$f":"L80","v":4.2502440000000002E-2}]
[null,null,null,null,null,null,null,null,null,"WACC Real - Moderate",null,null,null,{"$f":"L83","v":1.7075551219512208E-2}]
[null,null,null,null,null,null,null,null,null,"Depreciation Period",null,null,null,5]
[null,null,null,null,null,null,null,null,null,"Construction Finance Factor",null,null,null,{"$f":"SUMPRODUCT(K56:K58,L56:L58,M56:M58)+SUMPRODUCT(K56:K58,O56:O58,N56:N58)","v":1.0217256948832973}]
[null,null,null,null,null,null,null,null,null,"Present Value of Depreciation",null,null,null,{"$f":"SUMPRODUCT(R52:W52,R54:W54)","v":0.89170324439111714}]
[null,null,null,null,null,null,null,null,null,"Project Finance Factor",null,null,null,{"$f":" (1 - N42 * N37) / (1 - N37)","v":1.0375378196791361}]
[null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Nominal - Moderate",null,null,null,{"$f":"L87","v":5.9599984519851212E-2}]
[null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Moderate",null,null,null,{"$f":"L90","v":4.2874591900350451E-2}]
[null,null,null,null,null,null,null,null,null,"Fraction of Battery Energy Charged from PV (75% to 100%)",null,null,null,0.75]
[null,null,null,null,null,null,null,null,null,"Average Cost of Battery Energy Charged from Grid ($/MWh)",null,null,null,0]
[null,null,null,null,null,null,null,null,null,"Equity Premium During Construction",null,null,null,0.02]
[null,null,null,null,null,null,null,null,null,"Cost of Equity During Construction",null,null,null,{"$f":"N34+N48","v":9.8000000000000004E-2}]
[]
[null,null,null,null,null,null,null,null,null,"Construction Duration yrs",null,1,null,null,null,null,"MACRS yr",1,2,3,4,5,6]
[null,null,null,null,null,null,null,null,null,"Year","Capital","Accumulated","Percent of Leverage During Construction","Percent of Equity During Construction","Accumulated",null,"Depreciation",0.2,0.32,0.192,0.1152,0.1152,5.7599999999999998E-2]
[null,null,null,null,null,null,null,null,null,"Index","Fraction","Interest",null,null,"Equity Cost",null,"Fraction"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation",{"$f":"1/((1+N39)*(1+N29))^R51","v":0.95923036880374113},{"$f":"1/((1+N39)*(1+N29))^S51","v":0.92012290043536127},{"$f":"1/((1+N39)*(1+N29))^T51","v":0.88260982912937935},{"$f":"1/((1+N39)*(1+N29))^U51","v":0.84662615190558166},{"$f":"1/((1+N39)*(1+N29))^V51","v":0.81210951593128322},{"$f":"1/((1+N39)*(1+N29))^W51","v":0.77900011047579254}]
[]
[null,null,null,null,null,null,null,null,null,0,1,{"$f":"1+((1+N33)^(J56+0.5)-1)","v":1.0173494974687902},0.8,0.19999999999999996,1.0392304845413265]
[null,null,null,null,null,null,null,null,null,1,0,{"$f":"1+((1+N33)^(J57+0.5)-1)","v":1.0529567298801978},0.8,0.19999999999999996,1.1223689233046326,null,"Factor"]
[null,null,null,null,null,null,null,null,null,2,0,{"$f":"1+((1+N33)^(J58+0.5)-1)","v":1.0898102154260045},0.8,0.19999999999999996,1.2121584371690033]
[]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Assumptions","Inflation Rate",{"$f":"'WACC Calc'!F394","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!G394","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!H394","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!I394","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!J394","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!K394","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!L394","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!M394","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!N394","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!O394","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!P394","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Q394","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!R394","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!S394","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!T394","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!U394","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!V394","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!W394","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!X394","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Y394","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Z394","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AA394","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AB394","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AC394","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AD394","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AE394","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AF394","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AG394","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AH394","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AI394","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AJ394","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AK394","v":2.5000000000000001E-2}]
[null,null,null,null,null,null,null,null,null,null,"Interest Rate Nominal - Advanced",{"$f":"'WACC Calc'!F395","v":0.04},{"$f":"'WACC Calc'!G395","v":0.04},{"$f":"'WACC Calc'!H395","v":0.04},{"$f":"'WACC Calc'!I395","v":0.04},{"$f":"'WACC Calc'!J395","v":0.04},{"$f":"'WACC Calc'!K395","v":0.04},{"$f":"'WACC Calc'!L395","v":0.04},{"$f":"'WACC Calc'!M395","v":0.04},{"$f":"'WACC Calc'!N395","v":0.04},{"$f":"'WACC Calc'!O395","v":0.04},{"$f":"'WACC Calc'!P395","v":0.04},{"$f":"'WACC Calc'!Q395","v":0.04},{"$f":"'WACC Calc'!R395","v":0.04},{"$f":"'WACC Calc'!S395","v":0.04},{"$f":"'WACC Calc'!T395","v":0.04},{"$f":"'WACC Calc'!U395","v":0.04},{"$f":"'WACC Calc'!V395","v":0.04},{"$f":"'WACC Calc'!W395","v":0.04},{"$f":"'WACC Calc'!X395","v":0.04},{"$f":"'WACC Calc'!Y395","v":0.04},{"$f":"'WACC Calc'!Z395","v":0.04},{"$f":"'WACC Calc'!AA395","v":0.04},{"$f":"'WACC Calc'!AB395","v":0.04},{"$f":"'WACC Calc'!AC395","v":0.04},{"$f":"'WACC Calc'!AD395","v":0.04},{"$f":"'WACC Calc'!AE395","v":0.04},{"$f":"'WACC Calc'!AF395","v":0.04},{"$f":"'WACC Calc'!AG395","v":0.04},{"$f":"'WACC Calc'!AH395","v":0.04},{"$f":"'WACC Calc'!AI395","v":0.04},{"$f":"'WACC Calc'!AJ395","v":0.04},{"$f":"'WACC Calc'!AK395","v":0.04}]
[null,null,null,null,null,null,null,null,null,null,"Interest Rate Nominal - Moderate",{"$f":"'WACC Calc'!F396","v":0.04},{"$f":"'WACC Calc'!G396","v":0.04},{"$f":"'WACC Calc'!H396","v":0.04},{"$f":"'WACC Calc'!I396","v":0.04},{"$f":"'WACC Calc'!J396","v":0.04},{"$f":"'WACC Calc'!K396","v":0.04},{"$f":"'WACC Calc'!L396","v":0.04},{"$f":"'WACC Calc'!M396","v":0.04},{"$f":"'WACC Calc'!N396","v":0.04},{"$f":"'WACC Calc'!O396","v":0.04},{"$f":"'WACC Calc'!P396","v":0.04},{"$f":"'WACC Calc'!Q396","v":0.04},{"$f":"'WACC Calc'!R396","v":0.04},{"$f":"'WACC Calc'!S396","v":0.04},{"$f":"'WACC Calc'!T396","v":0.04},{"$f":"'WACC Calc'!U396","v":0.04},{"$f":"'WACC Calc'!V396","v":0.04},{"$f":"'WACC Calc'!W396","v":0.04},{"$f":"'WACC Calc'!X396","v":0.04},{"$f":"'WACC Calc'!Y396","v":0.04},{"$f":"'WACC Calc'!Z396","v":0.04},{"$f":"'WACC Calc'!AA396","v":0.04},{"$f":"'WACC Calc'!AB396","v":0.04},{"$f":"'WACC Calc'!AC396","v":0.04},{"$f":"'WACC Calc'!AD396","v":0.04},{"$f":"'WACC Calc'!AE396","v":0.04},{"$f":"'WACC Calc'!AF396","v":0.04},{"$f":"'WACC Calc'!AG396","v":0.04},{"$f":"'WACC Calc'!AH396","v":0.04},{"$f":"'WACC Calc'!AI396","v":0.04},{"$f":"'WACC Calc'!AJ396","v":0.04},{"$f":"'WACC Calc'!AK396","v":0.04}]
[null,null,null,null,null,null,null,null,null,null,"Interest Rate Nominal - Conservative",{"$f":"'WACC Calc'!F397","v":0.04},{"$f":"'WACC Calc'!G397","v":0.04},{"$f":"'WACC Calc'!H397","v":0.04},{"$f":"'WACC Calc'!I397","v":0.04},{"$f":"'WACC Calc'!J397","v":0.04},{"$f":"'WACC Calc'!K397","v":0.04},{"$f":"'WACC Calc'!L397","v":0.04},{"$f":"'WACC Calc'!M397","v":0.04},{"$f":"'WACC Calc'!N397","v":0.04},{"$f":"'WACC Calc'!O397","v":0.04},{"$f":"'WACC Calc'!P397","v":0.04},{"$f":"'WACC Calc'!Q397","v":0.04},{"$f":"'WACC Calc'!R397","v":0.04},{"$f":"'WACC Calc'!S397","v":0.04},{"$f":"'WACC Calc'!T397","v":0.04},{"$f":"'WACC Calc'!U397","v":0.04},{"$f":"'WACC Calc'!V397","v":0.04},{"$f":"'WACC Calc'!W397","v":0.04},{"$f":"'WACC Calc'!X397","v":0.04},{"$f":"'WACC Calc'!Y397","v":0.04},{"$f":"'WACC Calc'!Z397","v":0.04},{"$f":"'WACC Calc'!AA397","v":0.04},{"$f":"'WACC Calc'!AB397","v":0.04},{"$f":"'WACC Calc'!AC397","v":0.04},{"$f":"'WACC Calc'!AD397","v":0.04},{"$f":"'WACC Calc'!AE397","v":0.04},{"$f":"'WACC Calc'!AF397","v":0.04},{"$f":"'WACC Calc'!AG397","v":0.04},{"$f":"'WACC Calc'!AH397","v":0.04},{"$f":"'WACC Calc'!AI397","v":0.04},{"$f":"'WACC Calc'!AJ397","v":0.04},{"$f":"'WACC Calc'!AK397","v":0.04}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate Real - Advanced",{"$f":"'WACC Calc'!F398","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!G398","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!H398","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!I398","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!J398","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!K398","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!L398","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!M398","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!N398","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!O398","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!P398","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Q398","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!R398","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!S398","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!T398","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!U398","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!V398","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!W398","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!X398","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Y398","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Z398","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AA398","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AB398","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AC398","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AD398","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AE398","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AF398","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AG398","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AH398","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AI398","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AJ398","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AK398","v":1.4634146341463428E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate Real - Moderate",{"$f":"'WACC Calc'!F399","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!G399","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!H399","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!I399","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!J399","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!K399","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!L399","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!M399","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!N399","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!O399","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!P399","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Q399","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!R399","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!S399","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!T399","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!U399","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!V399","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!W399","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!X399","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Y399","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Z399","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AA399","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AB399","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AC399","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AD399","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AE399","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AF399","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AG399","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AH399","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AI399","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AJ399","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AK399","v":1.4634146341463428E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate Real - Conservative",{"$f":"'WACC Calc'!F400","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!G400","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!H400","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!I400","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!J400","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!K400","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!L400","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!M400","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!N400","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!O400","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!P400","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Q400","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!R400","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!S400","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!T400","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!U400","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!V400","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!W400","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!X400","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Y400","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Z400","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AA400","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AB400","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AC400","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AD400","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AE400","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AF400","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AG400","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AH400","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AI400","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AJ400","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AK400","v":1.4634146341463428E-2}]
[null,null,null,null,null,null,null,null,null,null,"Interest During Construction  - Nominal",{"$f":"'WACC Calc'!F401","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!G401","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!H401","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!I401","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!J401","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!K401","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!L401","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!M401","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!N401","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!O401","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!P401","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!Q401","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!R401","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!S401","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!T401","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!U401","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!V401","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!W401","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!X401","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!Y401","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!Z401","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AA401","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AB401","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AC401","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AD401","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AE401","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AF401","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AG401","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AH401","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AI401","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AJ401","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AK401","v":3.5000000000000003E-2}]
[null,null,null,null,null,null,null,null,null,null,"Rate of Return on Equity Nominal - Advanced",{"$f":"'WACC Calc'!F402","v":7.8E-2},{"$f":"'WACC Calc'!G402","v":7.8E-2},{"$f":"'WACC Calc'!H402","v":7.8E-2},{"$f":"'WACC Calc'!I402","v":7.8E-2},{"$f":"'WACC Calc'!J402","v":7.8E-2},{"$f":"'WACC Calc'!K402","v":7.8E-2},{"$f":"'WACC Calc'!L402","v":7.8E-2},{"$f":"'WACC Calc'!M402","v":7.8E-2},{"$f":"'WACC Calc'!N402","v":7.8E-2},{"$f":"'WACC Calc'!O402","v":7.8E-2},{"$f":"'WACC Calc'!P402","v":7.8E-2},{"$f":"'WACC Calc'!Q402","v":7.8E-2},{"$f":"'WACC Calc'!R402","v":7.8E-2},{"$f":"'WACC Calc'!S402","v":7.8E-2},{"$f":"'WACC Calc'!T402","v":7.8E-2},{"$f":"'WACC Calc'!U402","v":7.8E-2},{"$f":"'WACC Calc'!V402","v":7.8E-2},{"$f":"'WACC Calc'!W402","v":7.8E-2},{"$f":"'WACC Calc'!X402","v":7.8E-2},{"$f":"'WACC Calc'!Y402","v":7.8E-2},{"$f":"'WACC Calc'!Z402","v":7.8E-2},{"$f":"'WACC Calc'!AA402","v":7.8E-2},{"$f":"'WACC Calc'!AB402","v":7.8E-2},{"$f":"'WACC Calc'!AC402","v":7.8E-2},{"$f":"'WACC Calc'!AD402","v":7.8E-2},{"$f":"'WACC Calc'!AE402","v":7.8E-2},{"$f":"'WACC Calc'!AF402","v":7.8E-2},{"$f":"'WACC Calc'!AG402","v":7.8E-2},{"$f":"'WACC Calc'!AH402","v":7.8E-2},{"$f":"'WACC Calc'!AI402","v":7.8E-2},{"$f":"'WACC Calc'!AJ402","v":7.8E-2},{"$f":"'WACC Calc'!AK402","v":7.8E-2}]
[null,null,null,null,null,null,null,null,null,null,"Rate of Return on Equity Nominal - Moderate",{"$f":"'WACC Calc'!F403","v":7.8E-2},{"$f":"'WACC Calc'!G403","v":7.8E-2},{"$f":"'WACC Calc'!H403","v":7.8E-2},{"$f":"'WACC Calc'!I403","v":7.8E-2},{"$f":"'WACC Calc'!J403","v":7.8E-2},{"$f":"'WACC Calc'!K403","v":7.8E-2},{"$f":"'WACC Calc'!L403","v":7.8E-2},{"$f":"'WACC Calc'!M403","v":7.8E-2},{"$f":"'WACC Calc'!N403","v":7.8E-2},{"$f":"'WACC Calc'!O403","v":7.8E-2},{"$f":"'WACC Calc'!P403","v":7.8E-2},{"$f":"'WACC Calc'!Q403","v":7.8E-2},{"$f":"'WACC Calc'!R403","v":7.8E-2},{"$f":"'WACC Calc'!S403","v":7.8E-2},{"$f":"'WACC Calc'!T403","v":7.8E-2},{"$f":"'WACC Calc'!U403","v":7.8E-2},{"$f":"'WACC Calc'!V403","v":7.8E-2},{"$f":"'WACC Calc'!W403","v":7.8E-2},{"$f":"'WACC Calc'!X403","v":7.8E-2},{"$f":"'WACC Calc'!Y403","v":7.8E-2},{"$f":"'WACC Calc'!Z403","v":7.8E-2},{"$f":"'WACC Calc'!AA403","v":7.8E-2},{"$f":"'WACC Calc'!AB403","v":7.8E-2},{"$f":"'WACC Calc'!AC403","v":7.8E-2},{"$f":"'WACC Calc'!AD403","v":7.8E-2},{"$f":"'WACC Calc'!AE403","v":7.8E-2},{"$f":"'WACC Calc'!AF403","v":7.8E-2},{"$f":"'WACC Calc'!AG403","v":7.8E-2},{"$f":"'WACC Calc'!AH403","v":7.8E-2},{"$f":"'WACC Calc'!AI403","v":7.8E-2},{"$f":"'WACC Calc'!AJ403","v":7.8E-2},{"$f":"'WACC Calc'!AK403","v":7.8E-2}]
[null,null,null,null,null,null,null,null,null,null,"Rate of Return on Equity Nominal - Conservative",{"$f":"'WACC Calc'!F404","v":7.8E-2},{"$f":"'WACC Calc'!G404","v":7.8E-2},{"$f":"'WACC Calc'!H404","v":7.8E-2},{"$f":"'WACC Calc'!I404","v":7.8E-2},{"$f":"'WACC Calc'!J404","v":7.8E-2},{"$f":"'WACC Calc'!K404","v":7.8E-2},{"$f":"'WACC Calc'!L404","v":7.8E-2},{"$f":"'WACC Calc'!M404","v":7.8E-2},{"$f":"'WACC Calc'!N404","v":7.8E-2},{"$f":"'WACC Calc'!O404","v":7.8E-2},{"$f":"'WACC Calc'!P404","v":7.8E-2},{"$f":"'WACC Calc'!Q404","v":7.8E-2},{"$f":"'WACC Calc'!R404","v":7.8E-2},{"$f":"'WACC Calc'!S404","v":7.8E-2},{"$f":"'WACC Calc'!T404","v":7.8E-2},{"$f":"'WACC Calc'!U404","v":7.8E-2},{"$f":"'WACC Calc'!V404","v":7.8E-2},{"$f":"'WACC Calc'!W404","v":7.8E-2},{"$f":"'WACC Calc'!X404","v":7.8E-2},{"$f":"'WACC Calc'!Y404","v":7.8E-2},{"$f":"'WACC Calc'!Z404","v":7.8E-2},{"$f":"'WACC Calc'!AA404","v":7.8E-2},{"$f":"'WACC Calc'!AB404","v":7.8E-2},{"$f":"'WACC Calc'!AC404","v":7.8E-2},{"$f":"'WACC Calc'!AD404","v":7.8E-2},{"$f":"'WACC Calc'!AE404","v":7.8E-2},{"$f":"'WACC Calc'!AF404","v":7.8E-2},{"$f":"'WACC Calc'!AG404","v":7.8E-2},{"$f":"'WACC Calc'!AH404","v":7.8E-2},{"$f":"'WACC Calc'!AI404","v":7.8E-2},{"$f":"'WACC Calc'!AJ404","v":7.8E-2},{"$f":"'WACC Calc'!AK404","v":7.8E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Rate of Return on Equity Real - Advanced",{"$f":"'WACC Calc'!F405","v":5.1707317073171E-2},{"$f":"'WACC Calc'!G405","v":5.1707317073171E-2},{"$f":"'WACC Calc'!H405","v":5.1707317073171E-2},{"$f":"'WACC Calc'!I405","v":5.1707317073171E-2},{"$f":"'WACC Calc'!J405","v":5.1707317073171E-2},{"$f":"'WACC Calc'!K405","v":5.1707317073171E-2},{"$f":"'WACC Calc'!L405","v":5.1707317073171E-2},{"$f":"'WACC Calc'!M405","v":5.1707317073171E-2},{"$f":"'WACC Calc'!N405","v":5.1707317073171E-2},{"$f":"'WACC Calc'!O405","v":5.1707317073171E-2},{"$f":"'WACC Calc'!P405","v":5.1707317073171E-2},{"$f":"'WACC Calc'!Q405","v":5.1707317073171E-2},{"$f":"'WACC Calc'!R405","v":5.1707317073171E-2},{"$f":"'WACC Calc'!S405","v":5.1707317073171E-2},{"$f":"'WACC Calc'!T405","v":5.1707317073171E-2},{"$f":"'WACC Calc'!U405","v":5.1707317073171E-2},{"$f":"'WACC Calc'!V405","v":5.1707317073171E-2},{"$f":"'WACC Calc'!W405","v":5.1707317073171E-2},{"$f":"'WACC Calc'!X405","v":5.1707317073171E-2},{"$f":"'WACC Calc'!Y405","v":5.1707317073171E-2},{"$f":"'WACC Calc'!Z405","v":5.1707317073171E-2},{"$f":"'WACC Calc'!AA405","v":5.1707317073171E-2},{"$f":"'WACC Calc'!AB405","v":5.1707317073171E-2},{"$f":"'WACC Calc'!AC405","v":5.1707317073171E-2},{"$f":"'WACC Calc'!AD405","v":5.1707317073171E-2},{"$f":"'WACC Calc'!AE405","v":5.1707317073171E-2},{"$f":"'WACC Calc'!AF405","v":5.1707317073171E-2},{"$f":"'WACC Calc'!AG405","v":5.1707317073171E-2},{"$f":"'WACC Calc'!AH405","v":5.1707317073171E-2},{"$f":"'WACC Calc'!AI405","v":5.1707317073171E-2},{"$f":"'WACC Calc'!AJ405","v":5.1707317073171E-2},{"$f":"'WACC Calc'!AK405","v":5.1707317073171E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Rate of Return on Equity Real - Moderate",{"$f":"'WACC Calc'!F406","v":5.1707317073171E-2},{"$f":"'WACC Calc'!G406","v":5.1707317073171E-2},{"$f":"'WACC Calc'!H406","v":5.1707317073171E-2},{"$f":"'WACC Calc'!I406","v":5.1707317073171E-2},{"$f":"'WACC Calc'!J406","v":5.1707317073171E-2},{"$f":"'WACC Calc'!K406","v":5.1707317073171E-2},{"$f":"'WACC Calc'!L406","v":5.1707317073171E-2},{"$f":"'WACC Calc'!M406","v":5.1707317073171E-2},{"$f":"'WACC Calc'!N406","v":5.1707317073171E-2},{"$f":"'WACC Calc'!O406","v":5.1707317073171E-2},{"$f":"'WACC Calc'!P406","v":5.1707317073171E-2},{"$f":"'WACC Calc'!Q406","v":5.1707317073171E-2},{"$f":"'WACC Calc'!R406","v":5.1707317073171E-2},{"$f":"'WACC Calc'!S406","v":5.1707317073171E-2},{"$f":"'WACC Calc'!T406","v":5.1707317073171E-2},{"$f":"'WACC Calc'!U406","v":5.1707317073171E-2},{"$f":"'WACC Calc'!V406","v":5.1707317073171E-2},{"$f":"'WACC Calc'!W406","v":5.1707317073171E-2},{"$f":"'WACC Calc'!X406","v":5.1707317073171E-2},{"$f":"'WACC Calc'!Y406","v":5.1707317073171E-2},{"$f":"'WACC Calc'!Z406","v":5.1707317073171E-2},{"$f":"'WACC Calc'!AA406","v":5.1707317073171E-2},{"$f":"'WACC Calc'!AB406","v":5.1707317073171E-2},{"$f":"'WACC Calc'!AC406","v":5.1707317073171E-2},{"$f":"'WACC Calc'!AD406","v":5.1707317073171E-2},{"$f":"'WACC Calc'!AE406","v":5.1707317073171E-2},{"$f":"'WACC Calc'!AF406","v":5.1707317073171E-2},{"$f":"'WACC Calc'!AG406","v":5.1707317073171E-2},{"$f":"'WACC Calc'!AH406","v":5.1707317073171E-2},{"$f":"'WACC Calc'!AI406","v":5.1707317073171E-2},{"$f":"'WACC Calc'!AJ406","v":5.1707317073171E-2},{"$f":"'WACC Calc'!AK406","v":5.1707317073171E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Rate of Return on Equity Real - Conservative",{"$f":"'WACC Calc'!F407","v":5.1707317073171E-2},{"$f":"'WACC Calc'!G407","v":5.1707317073171E-2},{"$f":"'WACC Calc'!H407","v":5.1707317073171E-2},{"$f":"'WACC Calc'!I407","v":5.1707317073171E-2},{"$f":"'WACC Calc'!J407","v":5.1707317073171E-2},{"$f":"'WACC Calc'!K407","v":5.1707317073171E-2},{"$f":"'WACC Calc'!L407","v":5.1707317073171E-2},{"$f":"'WACC Calc'!M407","v":5.1707317073171E-2},{"$f":"'WACC Calc'!N407","v":5.1707317073171E-2},{"$f":"'WACC Calc'!O407","v":5.1707317073171E-2},{"$f":"'WACC Calc'!P407","v":5.1707317073171E-2},{"$f":"'WACC Calc'!Q407","v":5.1707317073171E-2},{"$f":"'WACC Calc'!R407","v":5.1707317073171E-2},{"$f":"'WACC Calc'!S407","v":5.1707317073171E-2},{"$f":"'WACC Calc'!T407","v":5.1707317073171E-2},{"$f":"'WACC Calc'!U407","v":5.1707317073171E-2},{"$f":"'WACC Calc'!V407","v":5.1707317073171E-2},{"$f":"'WACC Calc'!W407","v":5.1707317073171E-2},{"$f":"'WACC Calc'!X407","v":5.1707317073171E-2},{"$f":"'WACC Calc'!Y407","v":5.1707317073171E-2},{"$f":"'WACC Calc'!Z407","v":5.1707317073171E-2},{"$f":"'WACC Calc'!AA407","v":5.1707317073171E-2},{"$f":"'WACC Calc'!AB407","v":5.1707317073171E-2},{"$f":"'WACC Calc'!AC407","v":5.1707317073171E-2},{"$f":"'WACC Calc'!AD407","v":5.1707317073171E-2},{"$f":"'WACC Calc'!AE407","v":5.1707317073171E-2},{"$f":"'WACC Calc'!AF407","v":5.1707317073171E-2},{"$f":"'WACC Calc'!AG407","v":5.1707317073171E-2},{"$f":"'WACC Calc'!AH407","v":5.1707317073171E-2},{"$f":"'WACC Calc'!AI407","v":5.1707317073171E-2},{"$f":"'WACC Calc'!AJ407","v":5.1707317073171E-2},{"$f":"'WACC Calc'!AK407","v":5.1707317073171E-2}]
[null,null,null,null,null,null,null,null,null,null,"Debt Fraction - Advanced",{"$f":"'WACC Calc'!F408","v":0.73499999999999999},{"$f":"'WACC Calc'!G408","v":0.73499999999999999},{"$f":"'WACC Calc'!H408","v":0.73499999999999999},{"$f":"'WACC Calc'!I408","v":0.73499999999999999},{"$f":"'WACC Calc'!J408","v":0.73499999999999999},{"$f":"'WACC Calc'!K408","v":0.73499999999999999},{"$f":"'WACC Calc'!L408","v":0.73499999999999999},{"$f":"'WACC Calc'!M408","v":0.73499999999999999},{"$f":"'WACC Calc'!N408","v":0.73499999999999999},{"$f":"'WACC Calc'!O408","v":0.73499999999999999},{"$f":"'WACC Calc'!P408","v":0.73499999999999999},{"$f":"'WACC Calc'!Q408","v":0.73499999999999999},{"$f":"'WACC Calc'!R408","v":0.73499999999999999},{"$f":"'WACC Calc'!S408","v":0.73499999999999999},{"$f":"'WACC Calc'!T408","v":0.73499999999999999},{"$f":"'WACC Calc'!U408","v":0.73499999999999999},{"$f":"'WACC Calc'!V408","v":0.73499999999999999},{"$f":"'WACC Calc'!W408","v":0.73499999999999999},{"$f":"'WACC Calc'!X408","v":0.73499999999999999},{"$f":"'WACC Calc'!Y408","v":0.73499999999999999},{"$f":"'WACC Calc'!Z408","v":0.73499999999999999},{"$f":"'WACC Calc'!AA408","v":0.73499999999999999},{"$f":"'WACC Calc'!AB408","v":0.73499999999999999},{"$f":"'WACC Calc'!AC408","v":0.73499999999999999},{"$f":"'WACC Calc'!AD408","v":0.73499999999999999},{"$f":"'WACC Calc'!AE408","v":0.73499999999999999},{"$f":"'WACC Calc'!AF408","v":0.73499999999999999},{"$f":"'WACC Calc'!AG408","v":0.73499999999999999},{"$f":"'WACC Calc'!AH408","v":0.73499999999999999},{"$f":"'WACC Calc'!AI408","v":0.73499999999999999},{"$f":"'WACC Calc'!AJ408","v":0.73499999999999999},{"$f":"'WACC Calc'!AK408","v":0.73499999999999999}]
[null,null,null,null,null,null,null,null,null,null,"Debt Fraction - Moderate",{"$f":"'WACC Calc'!F409","v":0.73499999999999999},{"$f":"'WACC Calc'!G409","v":0.73499999999999999},{"$f":"'WACC Calc'!H409","v":0.73499999999999999},{"$f":"'WACC Calc'!I409","v":0.73499999999999999},{"$f":"'WACC Calc'!J409","v":0.73499999999999999},{"$f":"'WACC Calc'!K409","v":0.73499999999999999},{"$f":"'WACC Calc'!L409","v":0.73499999999999999},{"$f":"'WACC Calc'!M409","v":0.73499999999999999},{"$f":"'WACC Calc'!N409","v":0.73499999999999999},{"$f":"'WACC Calc'!O409","v":0.73499999999999999},{"$f":"'WACC Calc'!P409","v":0.73499999999999999},{"$f":"'WACC Calc'!Q409","v":0.73499999999999999},{"$f":"'WACC Calc'!R409","v":0.73499999999999999},{"$f":"'WACC Calc'!S409","v":0.73499999999999999},{"$f":"'WACC Calc'!T409","v":0.73499999999999999},{"$f":"'WACC Calc'!U409","v":0.73499999999999999},{"$f":"'WACC Calc'!V409","v":0.73499999999999999},{"$f":"'WACC Calc'!W409","v":0.73499999999999999},{"$f":"'WACC Calc'!X409","v":0.73499999999999999},{"$f":"'WACC Calc'!Y409","v":0.73499999999999999},{"$f":"'WACC Calc'!Z409","v":0.73499999999999999},{"$f":"'WACC Calc'!AA409","v":0.73499999999999999},{"$f":"'WACC Calc'!AB409","v":0.73499999999999999},{"$f":"'WACC Calc'!AC409","v":0.73499999999999999},{"$f":"'WACC Calc'!AD409","v":0.73499999999999999},{"$f":"'WACC Calc'!AE409","v":0.73499999999999999},{"$f":"'WACC Calc'!AF409","v":0.73499999999999999},{"$f":"'WACC Calc'!AG409","v":0.73499999999999999},{"$f":"'WACC Calc'!AH409","v":0.73499999999999999},{"$f":"'WACC Calc'!AI409","v":0.73499999999999999},{"$f":"'WACC Calc'!AJ409","v":0.73499999999999999},{"$f":"'WACC Calc'!AK409","v":0.73499999999999999}]
[null,null,null,null,null,null,null,null,null,null,"Debt Fraction - Conservative",{"$f":"'WACC Calc'!F410","v":0.73499999999999999},{"$f":"'WACC Calc'!G410","v":0.73499999999999999},{"$f":"'WACC Calc'!H410","v":0.73499999999999999},{"$f":"'WACC Calc'!I410","v":0.73499999999999999},{"$f":"'WACC Calc'!J410","v":0.73499999999999999},{"$f":"'WACC Calc'!K410","v":0.73499999999999999},{"$f":"'WACC Calc'!L410","v":0.73499999999999999},{"$f":"'WACC Calc'!M410","v":0.73499999999999999},{"$f":"'WACC Calc'!N410","v":0.73499999999999999},{"$f":"'WACC Calc'!O410","v":0.73499999999999999},{"$f":"'WACC Calc'!P410","v":0.73499999999999999},{"$f":"'WACC Calc'!Q410","v":0.73499999999999999},{"$f":"'WACC Calc'!R410","v":0.73499999999999999},{"$f":"'WACC Calc'!S410","v":0.73499999999999999},{"$f":"'WACC Calc'!T410","v":0.73499999999999999},{"$f":"'WACC Calc'!U410","v":0.73499999999999999},{"$f":"'WACC Calc'!V410","v":0.73499999999999999},{"$f":"'WACC Calc'!W410","v":0.73499999999999999},{"$f":"'WACC Calc'!X410","v":0.73499999999999999},{"$f":"'WACC Calc'!Y410","v":0.73499999999999999},{"$f":"'WACC Calc'!Z410","v":0.73499999999999999},{"$f":"'WACC Calc'!AA410","v":0.73499999999999999},{"$f":"'WACC Calc'!AB410","v":0.73499999999999999},{"$f":"'WACC Calc'!AC410","v":0.73499999999999999},{"$f":"'WACC Calc'!AD410","v":0.73499999999999999},{"$f":"'WACC Calc'!AE410","v":0.73499999999999999},{"$f":"'WACC Calc'!AF410","v":0.73499999999999999},{"$f":"'WACC Calc'!AG410","v":0.73499999999999999},{"$f":"'WACC Calc'!AH410","v":0.73499999999999999},{"$f":"'WACC Calc'!AI410","v":0.73499999999999999},{"$f":"'WACC Calc'!AJ410","v":0.73499999999999999},{"$f":"'WACC Calc'!AK410","v":0.73499999999999999}]
[null,null,null,null,null,null,null,null,null,null,"Tax Rate (Federal and State)",{"$f":"'WACC Calc'!F411","v":0.25740000000000002},{"$f":"'WACC Calc'!G411","v":0.25740000000000002},{"$f":"'WACC Calc'!H411","v":0.25740000000000002},{"$f":"'WACC Calc'!I411","v":0.25740000000000002},{"$f":"'WACC Calc'!J411","v":0.25740000000000002},{"$f":"'WACC Calc'!K411","v":0.25740000000000002},{"$f":"'WACC Calc'!L411","v":0.25740000000000002},{"$f":"'WACC Calc'!M411","v":0.25740000000000002},{"$f":"'WACC Calc'!N411","v":0.25740000000000002},{"$f":"'WACC Calc'!O411","v":0.25740000000000002},{"$f":"'WACC Calc'!P411","v":0.25740000000000002},{"$f":"'WACC Calc'!Q411","v":0.25740000000000002},{"$f":"'WACC Calc'!R411","v":0.25740000000000002},{"$f":"'WACC Calc'!S411","v":0.25740000000000002},{"$f":"'WACC Calc'!T411","v":0.25740000000000002},{"$f":"'WACC Calc'!U411","v":0.25740000000000002},{"$f":"'WACC Calc'!V411","v":0.25740000000000002},{"$f":"'WACC Calc'!W411","v":0.25740000000000002},{"$f":"'WACC Calc'!X411","v":0.25740000000000002},{"$f":"'WACC Calc'!Y411","v":0.25740000000000002},{"$f":"'WACC Calc'!Z411","v":0.25740000000000002},{"$f":"'WACC Calc'!AA411","v":0.25740000000000002},{"$f":"'WACC Calc'!AB411","v":0.25740000000000002},{"$f":"'WACC Calc'!AC411","v":0.25740000000000002},{"$f":"'WACC Calc'!AD411","v":0.25740000000000002},{"$f":"'WACC Calc'!AE411","v":0.25740000000000002},{"$f":"'WACC Calc'!AF411","v":0.25740000000000002},{"$f":"'WACC Calc'!AG411","v":0.25740000000000002},{"$f":"'WACC Calc'!AH411","v":0.25740000000000002},{"$f":"'WACC Calc'!AI411","v":0.25740000000000002},{"$f":"'WACC Calc'!AJ411","v":0.25740000000000002},{"$f":"'WACC Calc'!AK411","v":0.25740000000000002}]
[null,null,null,null,null,null,null,null,null,null,"WACC Nominal - Advanced",{"$f":"'WACC Calc'!F412","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!G412","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!H412","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!I412","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!J412","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!K412","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!L412","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!M412","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!N412","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!O412","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!P412","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!Q412","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!R412","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!S412","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!T412","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!U412","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!V412","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!W412","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!X412","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!Y412","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!Z412","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!AA412","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!AB412","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!AC412","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!AD412","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!AE412","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!AF412","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!AG412","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!AH412","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!AI412","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!AJ412","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!AK412","v":4.2502440000000002E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Nominal - Moderate",{"$f":"'WACC Calc'!F413","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!G413","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!H413","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!I413","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!J413","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!K413","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!L413","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!M413","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!N413","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!O413","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!P413","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!Q413","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!R413","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!S413","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!T413","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!U413","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!V413","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!W413","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!X413","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!Y413","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!Z413","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!AA413","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!AB413","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!AC413","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!AD413","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!AE413","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!AF413","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!AG413","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!AH413","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!AI413","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!AJ413","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!AK413","v":4.2502440000000002E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Nominal - Conservative",{"$f":"'WACC Calc'!F414","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!G414","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!H414","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!I414","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!J414","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!K414","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!L414","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!M414","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!N414","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!O414","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!P414","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!Q414","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!R414","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!S414","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!T414","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!U414","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!V414","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!W414","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!X414","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!Y414","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!Z414","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!AA414","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!AB414","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!AC414","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!AD414","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!AE414","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!AF414","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!AG414","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!AH414","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!AI414","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!AJ414","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!AK414","v":4.2502440000000002E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Real - Advanced",{"$f":"'WACC Calc'!F415","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!G415","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!H415","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!I415","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!J415","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!K415","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!L415","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!M415","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!N415","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!O415","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!P415","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!Q415","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!R415","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!S415","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!T415","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!U415","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!V415","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!W415","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!X415","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!Y415","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!Z415","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!AA415","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!AB415","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!AC415","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!AD415","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!AE415","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!AF415","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!AG415","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!AH415","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!AI415","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!AJ415","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!AK415","v":1.7075551219512208E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Real - Moderate",{"$f":"'WACC Calc'!F416","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!G416","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!H416","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!I416","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!J416","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!K416","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!L416","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!M416","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!N416","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!O416","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!P416","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!Q416","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!R416","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!S416","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!T416","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!U416","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!V416","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!W416","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!X416","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!Y416","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!Z416","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!AA416","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!AB416","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!AC416","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!AD416","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!AE416","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!AF416","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!AG416","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!AH416","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!AI416","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!AJ416","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!AK416","v":1.7075551219512208E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Real - Conservative",{"$f":"'WACC Calc'!F417","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!G417","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!H417","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!I417","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!J417","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!K417","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!L417","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!M417","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!N417","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!O417","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!P417","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!Q417","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!R417","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!S417","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!T417","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!U417","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!V417","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!W417","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!X417","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!Y417","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!Z417","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!AA417","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!AB417","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!AC417","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!AD417","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!AE417","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!AF417","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!AG417","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!AH417","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!AI417","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!AJ417","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!AK417","v":1.7075551219512208E-2}]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Nominal - Advanced",{"$f":" L79 / (1 - (1 / (1 + L79)^$N$30))","v":5.9599984519851212E-2},5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Nominal - Moderate",5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Nominal - Conservative",5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2,5.9599984519851212E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Advanced",4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Moderate",4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Conservative",4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2,4.2874591900350451E-2]
[]
[]
[null,null,null,"X",null,null,"Future Projections"]
[null,null,null,null,null,null,null,null,null,null,null,"Basis Year"]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Techno-Economic Cost and Performance Parameters",null,"Net Capacity Factor (%)","PV+Storage - Class 10 - Advanced",{"$f":"'Solar - Utility PV'!L92+'Utility-Scale Battery Storage'!F$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.20416994978938119},{"$f":"'Solar - Utility PV'!M92+'Utility-Scale Battery Storage'!G$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.20766878140752154},{"$f":"'Solar - Utility PV'!N92+'Utility-Scale Battery Storage'!H$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.21116761302566189},{"$f":"'Solar - Utility PV'!O92+'Utility-Scale Battery Storage'!I$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.21466644464380225},{"$f":"'Solar - Utility PV'!P92+'Utility-Scale Battery Storage'!J$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.2181652762619426},{"$f":"'Solar - Utility PV'!Q92+'Utility-Scale Battery Storage'!K$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.22166410788008295},{"$f":"'Solar - Utility PV'!R92+'Utility-Scale Battery Storage'!L$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.2251629394982233},{"$f":"'Solar - Utility PV'!S92+'Utility-Scale Battery Storage'!M$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.22866177111636365},{"$f":"'Solar - Utility PV'!T92+'Utility-Scale Battery Storage'!N$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.23216060273450401},{"$f":"'Solar - Utility PV'!U92+'Utility-Scale Battery Storage'!O$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.23565943435264436},{"$f":"'Solar - Utility PV'!V92+'Utility-Scale Battery Storage'!P$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.23915826597078471},{"$f":"'Solar - Utility PV'!W92+'Utility-Scale Battery Storage'!Q$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.24265709758892515},{"$f":"'Solar - Utility PV'!X92+'Utility-Scale Battery Storage'!R$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.24315957553720691},{"$f":"'Solar - Utility PV'!Y92+'Utility-Scale Battery Storage'!S$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.24366205348548867},{"$f":"'Solar - Utility PV'!Z92+'Utility-Scale Battery Storage'!T$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.24416453143377043},{"$f":"'Solar - Utility PV'!AA92+'Utility-Scale Battery Storage'!U$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.24466700938205219},{"$f":"'Solar - Utility PV'!AB92+'Utility-Scale Battery Storage'!V$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.24516948733033395},{"$f":"'Solar - Utility PV'!AC92+'Utility-Scale Battery Storage'!W$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.24567196527861571},{"$f":"'Solar - Utility PV'!AD92+'Utility-Scale Battery Storage'!X$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.24617444322689747},{"$f":"'Solar - Utility PV'!AE92+'Utility-Scale Battery Storage'!Y$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.24667692117517923},{"$f":"'Solar - Utility PV'!AF92+'Utility-Scale Battery Storage'!Z$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.24717939912346099},{"$f":"'Solar - Utility PV'!AG92+'Utility-Scale Battery Storage'!AA$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.24768187707174275},{"$f":"'Solar - Utility PV'!AH92+'Utility-Scale Battery Storage'!AB$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.24818435502002451},{"$f":"'Solar - Utility PV'!AI92+'Utility-Scale Battery Storage'!AC$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.24868683296830627},{"$f":"'Solar - Utility PV'!AJ92+'Utility-Scale Battery Storage'!AD$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.24918931091658802},{"$f":"'Solar - Utility PV'!AK92+'Utility-Scale Battery Storage'!AE$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.24969178886486978},{"$f":"'Solar - Utility PV'!AL92+'Utility-Scale Battery Storage'!AF$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.25019426681315154},{"$f":"'Solar - Utility PV'!AM92+'Utility-Scale Battery Storage'!AG$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.25069674476143328},{"$f":"'Solar - Utility PV'!AN92+'Utility-Scale Battery Storage'!AH$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.25119922270971506},{"$f":"'Solar - Utility PV'!AO92+'Utility-Scale Battery Storage'!AI$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.2517017006579968},{"$f":"'Solar - Utility PV'!AP92+'Utility-Scale Battery Storage'!AJ$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.25220417860627858},{"$f":"'Solar - Utility PV'!AQ92+'Utility-Scale Battery Storage'!AK$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.25270665655456059}]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 10 - Moderate",{"$f":"'Solar - Utility PV'!L93+'Utility-Scale Battery Storage'!F$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.20416994978938119},{"$f":"'Solar - Utility PV'!M93+'Utility-Scale Battery Storage'!G$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.2062492114291492},{"$f":"'Solar - Utility PV'!N93+'Utility-Scale Battery Storage'!H$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.20832847306891722},{"$f":"'Solar - Utility PV'!O93+'Utility-Scale Battery Storage'!I$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.21040773470868523},{"$f":"'Solar - Utility PV'!P93+'Utility-Scale Battery Storage'!J$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.21248699634845325},{"$f":"'Solar - Utility PV'!Q93+'Utility-Scale Battery Storage'!K$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.21456625798822127},{"$f":"'Solar - Utility PV'!R93+'Utility-Scale Battery Storage'!L$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.21664551962798928},{"$f":"'Solar - Utility PV'!S93+'Utility-Scale Battery Storage'!M$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.2187247812677573},{"$f":"'Solar - Utility PV'!T93+'Utility-Scale Battery Storage'!N$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.22080404290752531},{"$f":"'Solar - Utility PV'!U93+'Utility-Scale Battery Storage'!O$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.22288330454729333},{"$f":"'Solar - Utility PV'!V93+'Utility-Scale Battery Storage'!P$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.22496256618706134},{"$f":"'Solar - Utility PV'!W93+'Utility-Scale Battery Storage'!Q$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.22704182782682927},{"$f":"'Solar - Utility PV'!X93+'Utility-Scale Battery Storage'!R$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.22782259131493407},{"$f":"'Solar - Utility PV'!Y93+'Utility-Scale Battery Storage'!S$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.22860335480303887},{"$f":"'Solar - Utility PV'!Z93+'Utility-Scale Battery Storage'!T$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.22938411829114366},{"$f":"'Solar - Utility PV'!AA93+'Utility-Scale Battery Storage'!U$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.23016488177924846},{"$f":"'Solar - Utility PV'!AB93+'Utility-Scale Battery Storage'!V$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.23094564526735326},{"$f":"'Solar - Utility PV'!AC93+'Utility-Scale Battery Storage'!W$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.23172640875545805},{"$f":"'Solar - Utility PV'!AD93+'Utility-Scale Battery Storage'!X$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.23250717224356285},{"$f":"'Solar - Utility PV'!AE93+'Utility-Scale Battery Storage'!Y$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.23328793573166764},{"$f":"'Solar - Utility PV'!AF93+'Utility-Scale Battery Storage'!Z$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.23406869921977244},{"$f":"'Solar - Utility PV'!AG93+'Utility-Scale Battery Storage'!AA$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.23484946270787724},{"$f":"'Solar - Utility PV'!AH93+'Utility-Scale Battery Storage'!AB$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.23563022619598203},{"$f":"'Solar - Utility PV'!AI93+'Utility-Scale Battery Storage'!AC$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.23641098968408683},{"$f":"'Solar - Utility PV'!AJ93+'Utility-Scale Battery Storage'!AD$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.23719175317219163},{"$f":"'Solar - Utility PV'!AK93+'Utility-Scale Battery Storage'!AE$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.23797251666029642},{"$f":"'Solar - Utility PV'!AL93+'Utility-Scale Battery Storage'!AF$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.23875328014840122},{"$f":"'Solar - Utility PV'!AM93+'Utility-Scale Battery Storage'!AG$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.23953404363650602},{"$f":"'Solar - Utility PV'!AN93+'Utility-Scale Battery Storage'!AH$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.24031480712461081},{"$f":"'Solar - Utility PV'!AO93+'Utility-Scale Battery Storage'!AI$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.24109557061271561},{"$f":"'Solar - Utility PV'!AP93+'Utility-Scale Battery Storage'!AJ$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.24187633410082041},{"$f":"'Solar - Utility PV'!AQ93+'Utility-Scale Battery Storage'!AK$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.24265709758892515}]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 10 - Conservative",{"$f":"'Solar - Utility PV'!L94+'Utility-Scale Battery Storage'!F$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.20416994978938119},{"$f":"'Solar - Utility PV'!M94+'Utility-Scale Battery Storage'!G$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.20416994978938119},{"$f":"'Solar - Utility PV'!N94+'Utility-Scale Battery Storage'!H$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.20416994978938119},{"$f":"'Solar - Utility PV'!O94+'Utility-Scale Battery Storage'!I$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.20416994978938119},{"$f":"'Solar - Utility PV'!P94+'Utility-Scale Battery Storage'!J$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.20416994978938119},{"$f":"'Solar - Utility PV'!Q94+'Utility-Scale Battery Storage'!K$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.20416994978938119},{"$f":"'Solar - Utility PV'!R94+'Utility-Scale Battery Storage'!L$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.20416994978938119},{"$f":"'Solar - Utility PV'!S94+'Utility-Scale Battery Storage'!M$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.20416994978938119},{"$f":"'Solar - Utility PV'!T94+'Utility-Scale Battery Storage'!N$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.20416994978938119},{"$f":"'Solar - Utility PV'!U94+'Utility-Scale Battery Storage'!O$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.20416994978938119},{"$f":"'Solar - Utility PV'!V94+'Utility-Scale Battery Storage'!P$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.20416994978938119},{"$f":"'Solar - Utility PV'!W94+'Utility-Scale Battery Storage'!Q$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.20416994978938119},{"$f":"'Solar - Utility PV'!X94+'Utility-Scale Battery Storage'!R$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.2053135436912536},{"$f":"'Solar - Utility PV'!Y94+'Utility-Scale Battery Storage'!S$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.20645713759312601},{"$f":"'Solar - Utility PV'!Z94+'Utility-Scale Battery Storage'!T$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.20760073149499841},{"$f":"'Solar - Utility PV'!AA94+'Utility-Scale Battery Storage'!U$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.20874432539687082},{"$f":"'Solar - Utility PV'!AB94+'Utility-Scale Battery Storage'!V$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.20988791929874323},{"$f":"'Solar - Utility PV'!AC94+'Utility-Scale Battery Storage'!W$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.21103151320061564},{"$f":"'Solar - Utility PV'!AD94+'Utility-Scale Battery Storage'!X$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.21217510710248805},{"$f":"'Solar - Utility PV'!AE94+'Utility-Scale Battery Storage'!Y$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.21331870100436046},{"$f":"'Solar - Utility PV'!AF94+'Utility-Scale Battery Storage'!Z$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.21446229490623286},{"$f":"'Solar - Utility PV'!AG94+'Utility-Scale Battery Storage'!AA$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.21560588880810527},{"$f":"'Solar - Utility PV'!AH94+'Utility-Scale Battery Storage'!AB$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.21674948270997768},{"$f":"'Solar - Utility PV'!AI94+'Utility-Scale Battery Storage'!AC$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.21789307661185009},{"$f":"'Solar - Utility PV'!AJ94+'Utility-Scale Battery Storage'!AD$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.2190366705137225},{"$f":"'Solar - Utility PV'!AK94+'Utility-Scale Battery Storage'!AE$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.22018026441559491},{"$f":"'Solar - Utility PV'!AL94+'Utility-Scale Battery Storage'!AF$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.22132385831746731},{"$f":"'Solar - Utility PV'!AM94+'Utility-Scale Battery Storage'!AG$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.22246745221933972},{"$f":"'Solar - Utility PV'!AN94+'Utility-Scale Battery Storage'!AH$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.22361104612121213},{"$f":"'Solar - Utility PV'!AO94+'Utility-Scale Battery Storage'!AI$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.22475464002308454},{"$f":"'Solar - Utility PV'!AP94+'Utility-Scale Battery Storage'!AJ$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.22589823392495695},{"$f":"'Solar - Utility PV'!AQ94+'Utility-Scale Battery Storage'!AK$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.22704182782682927}]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 9 - Advanced",{"$f":"'Solar - Utility PV'!L95+'Utility-Scale Battery Storage'!F$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.22124859094603511},{"$f":"'Solar - Utility PV'!M95+'Utility-Scale Battery Storage'!G$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.22505759359767363},{"$f":"'Solar - Utility PV'!N95+'Utility-Scale Battery Storage'!H$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.22886659624931216},{"$f":"'Solar - Utility PV'!O95+'Utility-Scale Battery Storage'!I$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.23267559890095069},{"$f":"'Solar - Utility PV'!P95+'Utility-Scale Battery Storage'!J$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.23648460155258921},{"$f":"'Solar - Utility PV'!Q95+'Utility-Scale Battery Storage'!K$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.24029360420422774},{"$f":"'Solar - Utility PV'!R95+'Utility-Scale Battery Storage'!L$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.24410260685586627},{"$f":"'Solar - Utility PV'!S95+'Utility-Scale Battery Storage'!M$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.24791160950750479},{"$f":"'Solar - Utility PV'!T95+'Utility-Scale Battery Storage'!N$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.25172061215914332},{"$f":"'Solar - Utility PV'!U95+'Utility-Scale Battery Storage'!O$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.25552961481078185},{"$f":"'Solar - Utility PV'!V95+'Utility-Scale Battery Storage'!P$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.25933861746242037},{"$f":"'Solar - Utility PV'!W95+'Utility-Scale Battery Storage'!Q$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.26314762011405896},{"$f":"'Solar - Utility PV'!X95+'Utility-Scale Battery Storage'!R$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.26369464267652581},{"$f":"'Solar - Utility PV'!Y95+'Utility-Scale Battery Storage'!S$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.26424166523899267},{"$f":"'Solar - Utility PV'!Z95+'Utility-Scale Battery Storage'!T$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.26478868780145953},{"$f":"'Solar - Utility PV'!AA95+'Utility-Scale Battery Storage'!U$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.26533571036392639},{"$f":"'Solar - Utility PV'!AB95+'Utility-Scale Battery Storage'!V$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.26588273292639325},{"$f":"'Solar - Utility PV'!AC95+'Utility-Scale Battery Storage'!W$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.26642975548886011},{"$f":"'Solar - Utility PV'!AD95+'Utility-Scale Battery Storage'!X$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.26697677805132697},{"$f":"'Solar - Utility PV'!AE95+'Utility-Scale Battery Storage'!Y$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.26752380061379383},{"$f":"'Solar - Utility PV'!AF95+'Utility-Scale Battery Storage'!Z$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.26807082317626069},{"$f":"'Solar - Utility PV'!AG95+'Utility-Scale Battery Storage'!AA$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.26861784573872755},{"$f":"'Solar - Utility PV'!AH95+'Utility-Scale Battery Storage'!AB$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.2691648683011944},{"$f":"'Solar - Utility PV'!AI95+'Utility-Scale Battery Storage'!AC$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.26971189086366126},{"$f":"'Solar - Utility PV'!AJ95+'Utility-Scale Battery Storage'!AD$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.27025891342612812},{"$f":"'Solar - Utility PV'!AK95+'Utility-Scale Battery Storage'!AE$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.27080593598859498},{"$f":"'Solar - Utility PV'!AL95+'Utility-Scale Battery Storage'!AF$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.27135295855106184},{"$f":"'Solar - Utility PV'!AM95+'Utility-Scale Battery Storage'!AG$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.2718999811135287},{"$f":"'Solar - Utility PV'!AN95+'Utility-Scale Battery Storage'!AH$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.27244700367599556},{"$f":"'Solar - Utility PV'!AO95+'Utility-Scale Battery Storage'!AI$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.27299402623846242},{"$f":"'Solar - Utility PV'!AP95+'Utility-Scale Battery Storage'!AJ$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.27354104880092928},{"$f":"'Solar - Utility PV'!AQ95+'Utility-Scale Battery Storage'!AK$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.27408807136339586}]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 9 - Moderate",{"$f":"'Solar - Utility PV'!L96+'Utility-Scale Battery Storage'!F$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.22124859094603511},{"$f":"'Solar - Utility PV'!M96+'Utility-Scale Battery Storage'!G$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.2235121788987289},{"$f":"'Solar - Utility PV'!N96+'Utility-Scale Battery Storage'!H$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.2257757668514227},{"$f":"'Solar - Utility PV'!O96+'Utility-Scale Battery Storage'!I$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.2280393548041165},{"$f":"'Solar - Utility PV'!P96+'Utility-Scale Battery Storage'!J$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.23030294275681029},{"$f":"'Solar - Utility PV'!Q96+'Utility-Scale Battery Storage'!K$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.23256653070950409},{"$f":"'Solar - Utility PV'!R96+'Utility-Scale Battery Storage'!L$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.23483011866219788},{"$f":"'Solar - Utility PV'!S96+'Utility-Scale Battery Storage'!M$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.23709370661489168},{"$f":"'Solar - Utility PV'!T96+'Utility-Scale Battery Storage'!N$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.23935729456758548},{"$f":"'Solar - Utility PV'!U96+'Utility-Scale Battery Storage'!O$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.24162088252027927},{"$f":"'Solar - Utility PV'!V96+'Utility-Scale Battery Storage'!P$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.24388447047297307},{"$f":"'Solar - Utility PV'!W96+'Utility-Scale Battery Storage'!Q$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.24614805842566673},{"$f":"'Solar - Utility PV'!X96+'Utility-Scale Battery Storage'!R$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.24699803651008634},{"$f":"'Solar - Utility PV'!Y96+'Utility-Scale Battery Storage'!S$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.24784801459450595},{"$f":"'Solar - Utility PV'!Z96+'Utility-Scale Battery Storage'!T$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.24869799267892556},{"$f":"'Solar - Utility PV'!AA96+'Utility-Scale Battery Storage'!U$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.24954797076334517},{"$f":"'Solar - Utility PV'!AB96+'Utility-Scale Battery Storage'!V$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.25039794884776478},{"$f":"'Solar - Utility PV'!AC96+'Utility-Scale Battery Storage'!W$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.2512479269321844},{"$f":"'Solar - Utility PV'!AD96+'Utility-Scale Battery Storage'!X$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.25209790501660401},{"$f":"'Solar - Utility PV'!AE96+'Utility-Scale Battery Storage'!Y$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.25294788310102362},{"$f":"'Solar - Utility PV'!AF96+'Utility-Scale Battery Storage'!Z$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.25379786118544323},{"$f":"'Solar - Utility PV'!AG96+'Utility-Scale Battery Storage'!AA$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.25464783926986284},{"$f":"'Solar - Utility PV'!AH96+'Utility-Scale Battery Storage'!AB$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.25549781735428245},{"$f":"'Solar - Utility PV'!AI96+'Utility-Scale Battery Storage'!AC$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.25634779543870206},{"$f":"'Solar - Utility PV'!AJ96+'Utility-Scale Battery Storage'!AD$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.25719777352312168},{"$f":"'Solar - Utility PV'!AK96+'Utility-Scale Battery Storage'!AE$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.25804775160754129},{"$f":"'Solar - Utility PV'!AL96+'Utility-Scale Battery Storage'!AF$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.2588977296919609},{"$f":"'Solar - Utility PV'!AM96+'Utility-Scale Battery Storage'!AG$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.25974770777638051},{"$f":"'Solar - Utility PV'!AN96+'Utility-Scale Battery Storage'!AH$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.26059768586080012},{"$f":"'Solar - Utility PV'!AO96+'Utility-Scale Battery Storage'!AI$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.26144766394521973},{"$f":"'Solar - Utility PV'!AP96+'Utility-Scale Battery Storage'!AJ$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.26229764202963934},{"$f":"'Solar - Utility PV'!AQ96+'Utility-Scale Battery Storage'!AK$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.26314762011405896}]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 9 - Conservative",{"$f":"'Solar - Utility PV'!L97+'Utility-Scale Battery Storage'!F$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.22124859094603511},{"$f":"'Solar - Utility PV'!M97+'Utility-Scale Battery Storage'!G$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.22124859094603511},{"$f":"'Solar - Utility PV'!N97+'Utility-Scale Battery Storage'!H$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.22124859094603511},{"$f":"'Solar - Utility PV'!O97+'Utility-Scale Battery Storage'!I$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.22124859094603511},{"$f":"'Solar - Utility PV'!P97+'Utility-Scale Battery Storage'!J$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.22124859094603511},{"$f":"'Solar - Utility PV'!Q97+'Utility-Scale Battery Storage'!K$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.22124859094603511},{"$f":"'Solar - Utility PV'!R97+'Utility-Scale Battery Storage'!L$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.22124859094603511},{"$f":"'Solar - Utility PV'!S97+'Utility-Scale Battery Storage'!M$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.22124859094603511},{"$f":"'Solar - Utility PV'!T97+'Utility-Scale Battery Storage'!N$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.22124859094603511},{"$f":"'Solar - Utility PV'!U97+'Utility-Scale Battery Storage'!O$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.22124859094603511},{"$f":"'Solar - Utility PV'!V97+'Utility-Scale Battery Storage'!P$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.22124859094603511},{"$f":"'Solar - Utility PV'!W97+'Utility-Scale Battery Storage'!Q$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.22124859094603511},{"$f":"'Solar - Utility PV'!X97+'Utility-Scale Battery Storage'!R$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.22249356432001668},{"$f":"'Solar - Utility PV'!Y97+'Utility-Scale Battery Storage'!S$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.22373853769399826},{"$f":"'Solar - Utility PV'!Z97+'Utility-Scale Battery Storage'!T$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.22498351106797984},{"$f":"'Solar - Utility PV'!AA97+'Utility-Scale Battery Storage'!U$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.22622848444196142},{"$f":"'Solar - Utility PV'!AB97+'Utility-Scale Battery Storage'!V$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.227473457815943},{"$f":"'Solar - Utility PV'!AC97+'Utility-Scale Battery Storage'!W$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.22871843118992458},{"$f":"'Solar - Utility PV'!AD97+'Utility-Scale Battery Storage'!X$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.22996340456390615},{"$f":"'Solar - Utility PV'!AE97+'Utility-Scale Battery Storage'!Y$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.23120837793788773},{"$f":"'Solar - Utility PV'!AF97+'Utility-Scale Battery Storage'!Z$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.23245335131186931},{"$f":"'Solar - Utility PV'!AG97+'Utility-Scale Battery Storage'!AA$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.23369832468585089},{"$f":"'Solar - Utility PV'!AH97+'Utility-Scale Battery Storage'!AB$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.23494329805983247},{"$f":"'Solar - Utility PV'!AI97+'Utility-Scale Battery Storage'!AC$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.23618827143381405},{"$f":"'Solar - Utility PV'!AJ97+'Utility-Scale Battery Storage'!AD$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.23743324480779562},{"$f":"'Solar - Utility PV'!AK97+'Utility-Scale Battery Storage'!AE$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.2386782181817772},{"$f":"'Solar - Utility PV'!AL97+'Utility-Scale Battery Storage'!AF$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.23992319155575878},{"$f":"'Solar - Utility PV'!AM97+'Utility-Scale Battery Storage'!AG$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.24116816492974036},{"$f":"'Solar - Utility PV'!AN97+'Utility-Scale Battery Storage'!AH$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.24241313830372194},{"$f":"'Solar - Utility PV'!AO97+'Utility-Scale Battery Storage'!AI$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.24365811167770351},{"$f":"'Solar - Utility PV'!AP97+'Utility-Scale Battery Storage'!AJ$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.24490308505168509},{"$f":"'Solar - Utility PV'!AQ97+'Utility-Scale Battery Storage'!AK$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.24614805842566673}]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 8 - Advanced",{"$f":"'Solar - Utility PV'!L98+'Utility-Scale Battery Storage'!F$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.23201110673707065},{"$f":"'Solar - Utility PV'!M98+'Utility-Scale Battery Storage'!G$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.23601557111281979},{"$f":"'Solar - Utility PV'!N98+'Utility-Scale Battery Storage'!H$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.24002003548856893},{"$f":"'Solar - Utility PV'!O98+'Utility-Scale Battery Storage'!I$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.24402449986431807},{"$f":"'Solar - Utility PV'!P98+'Utility-Scale Battery Storage'!J$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.24802896424006721},{"$f":"'Solar - Utility PV'!Q98+'Utility-Scale Battery Storage'!K$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.25203342861581635},{"$f":"'Solar - Utility PV'!R98+'Utility-Scale Battery Storage'!L$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.25603789299156549},{"$f":"'Solar - Utility PV'!S98+'Utility-Scale Battery Storage'!M$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.26004235736731462},{"$f":"'Solar - Utility PV'!T98+'Utility-Scale Battery Storage'!N$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.26404682174306371},{"$f":"'Solar - Utility PV'!U98+'Utility-Scale Battery Storage'!O$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.26805128611881285},{"$f":"'Solar - Utility PV'!V98+'Utility-Scale Battery Storage'!P$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.27205575049456199},{"$f":"'Solar - Utility PV'!W98+'Utility-Scale Battery Storage'!Q$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.27606021487031113},{"$f":"'Solar - Utility PV'!X98+'Utility-Scale Battery Storage'!R$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.27663530829094374},{"$f":"'Solar - Utility PV'!Y98+'Utility-Scale Battery Storage'!S$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.27721040171157635},{"$f":"'Solar - Utility PV'!Z98+'Utility-Scale Battery Storage'!T$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.27778549513220896},{"$f":"'Solar - Utility PV'!AA98+'Utility-Scale Battery Storage'!U$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.27836058855284157},{"$f":"'Solar - Utility PV'!AB98+'Utility-Scale Battery Storage'!V$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.27893568197347418},{"$f":"'Solar - Utility PV'!AC98+'Utility-Scale Battery Storage'!W$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.27951077539410679},{"$f":"'Solar - Utility PV'!AD98+'Utility-Scale Battery Storage'!X$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.2800858688147394},{"$f":"'Solar - Utility PV'!AE98+'Utility-Scale Battery Storage'!Y$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.28066096223537201},{"$f":"'Solar - Utility PV'!AF98+'Utility-Scale Battery Storage'!Z$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.28123605565600462},{"$f":"'Solar - Utility PV'!AG98+'Utility-Scale Battery Storage'!AA$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.28181114907663724},{"$f":"'Solar - Utility PV'!AH98+'Utility-Scale Battery Storage'!AB$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.28238624249726985},{"$f":"'Solar - Utility PV'!AI98+'Utility-Scale Battery Storage'!AC$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.28296133591790246},{"$f":"'Solar - Utility PV'!AJ98+'Utility-Scale Battery Storage'!AD$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.28353642933853507},{"$f":"'Solar - Utility PV'!AK98+'Utility-Scale Battery Storage'!AE$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.28411152275916768},{"$f":"'Solar - Utility PV'!AL98+'Utility-Scale Battery Storage'!AF$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.28468661617980029},{"$f":"'Solar - Utility PV'!AM98+'Utility-Scale Battery Storage'!AG$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.2852617096004329},{"$f":"'Solar - Utility PV'!AN98+'Utility-Scale Battery Storage'!AH$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.28583680302106551},{"$f":"'Solar - Utility PV'!AO98+'Utility-Scale Battery Storage'!AI$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.28641189644169812},{"$f":"'Solar - Utility PV'!AP98+'Utility-Scale Battery Storage'!AJ$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.28698698986233073},{"$f":"'Solar - Utility PV'!AQ98+'Utility-Scale Battery Storage'!AK$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.28756208328296334}]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 8 - Moderate",{"$f":"'Solar - Utility PV'!L99+'Utility-Scale Battery Storage'!F$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.23201110673707065},{"$f":"'Solar - Utility PV'!M99+'Utility-Scale Battery Storage'!G$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.23439085234161569},{"$f":"'Solar - Utility PV'!N99+'Utility-Scale Battery Storage'!H$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.23677059794616073},{"$f":"'Solar - Utility PV'!O99+'Utility-Scale Battery Storage'!I$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.23915034355070577},{"$f":"'Solar - Utility PV'!P99+'Utility-Scale Battery Storage'!J$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.24153008915525082},{"$f":"'Solar - Utility PV'!Q99+'Utility-Scale Battery Storage'!K$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.24390983475979586},{"$f":"'Solar - Utility PV'!R99+'Utility-Scale Battery Storage'!L$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.2462895803643409},{"$f":"'Solar - Utility PV'!S99+'Utility-Scale Battery Storage'!M$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.24866932596888594},{"$f":"'Solar - Utility PV'!T99+'Utility-Scale Battery Storage'!N$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.25104907157343098},{"$f":"'Solar - Utility PV'!U99+'Utility-Scale Battery Storage'!O$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.253428817177976},{"$f":"'Solar - Utility PV'!V99+'Utility-Scale Battery Storage'!P$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.25580856278252107},{"$f":"'Solar - Utility PV'!W99+'Utility-Scale Battery Storage'!Q$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.25818830838706602},{"$f":"'Solar - Utility PV'!X99+'Utility-Scale Battery Storage'!R$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.25908190371122825},{"$f":"'Solar - Utility PV'!Y99+'Utility-Scale Battery Storage'!S$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.25997549903539052},{"$f":"'Solar - Utility PV'!Z99+'Utility-Scale Battery Storage'!T$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.26086909435955274},{"$f":"'Solar - Utility PV'!AA99+'Utility-Scale Battery Storage'!U$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.26176268968371502},{"$f":"'Solar - Utility PV'!AB99+'Utility-Scale Battery Storage'!V$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.2626562850078773},{"$f":"'Solar - Utility PV'!AC99+'Utility-Scale Battery Storage'!W$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.26354988033203958},{"$f":"'Solar - Utility PV'!AD99+'Utility-Scale Battery Storage'!X$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.26444347565620185},{"$f":"'Solar - Utility PV'!AE99+'Utility-Scale Battery Storage'!Y$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.26533707098036413},{"$f":"'Solar - Utility PV'!AF99+'Utility-Scale Battery Storage'!Z$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.26623066630452641},{"$f":"'Solar - Utility PV'!AG99+'Utility-Scale Battery Storage'!AA$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.26712426162868869},{"$f":"'Solar - Utility PV'!AH99+'Utility-Scale Battery Storage'!AB$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.26801785695285096},{"$f":"'Solar - Utility PV'!AI99+'Utility-Scale Battery Storage'!AC$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.26891145227701324},{"$f":"'Solar - Utility PV'!AJ99+'Utility-Scale Battery Storage'!AD$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.26980504760117552},{"$f":"'Solar - Utility PV'!AK99+'Utility-Scale Battery Storage'!AE$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.2706986429253378},{"$f":"'Solar - Utility PV'!AL99+'Utility-Scale Battery Storage'!AF$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.27159223824950007},{"$f":"'Solar - Utility PV'!AM99+'Utility-Scale Battery Storage'!AG$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.27248583357366235},{"$f":"'Solar - Utility PV'!AN99+'Utility-Scale Battery Storage'!AH$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.27337942889782463},{"$f":"'Solar - Utility PV'!AO99+'Utility-Scale Battery Storage'!AI$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.27427302422198691},{"$f":"'Solar - Utility PV'!AP99+'Utility-Scale Battery Storage'!AJ$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.27516661954614918},{"$f":"'Solar - Utility PV'!AQ99+'Utility-Scale Battery Storage'!AK$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.27606021487031113}]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 8 - Conservative",{"$f":"'Solar - Utility PV'!L100+'Utility-Scale Battery Storage'!F$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.23201110673707065},{"$f":"'Solar - Utility PV'!M100+'Utility-Scale Battery Storage'!G$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.23201110673707065},{"$f":"'Solar - Utility PV'!N100+'Utility-Scale Battery Storage'!H$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.23201110673707065},{"$f":"'Solar - Utility PV'!O100+'Utility-Scale Battery Storage'!I$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.23201110673707065},{"$f":"'Solar - Utility PV'!P100+'Utility-Scale Battery Storage'!J$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.23201110673707065},{"$f":"'Solar - Utility PV'!Q100+'Utility-Scale Battery Storage'!K$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.23201110673707065},{"$f":"'Solar - Utility PV'!R100+'Utility-Scale Battery Storage'!L$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.23201110673707065},{"$f":"'Solar - Utility PV'!S100+'Utility-Scale Battery Storage'!M$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.23201110673707065},{"$f":"'Solar - Utility PV'!T100+'Utility-Scale Battery Storage'!N$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.23201110673707065},{"$f":"'Solar - Utility PV'!U100+'Utility-Scale Battery Storage'!O$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.23201110673707065},{"$f":"'Solar - Utility PV'!V100+'Utility-Scale Battery Storage'!P$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.23201110673707065},{"$f":"'Solar - Utility PV'!W100+'Utility-Scale Battery Storage'!Q$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.23201110673707065},{"$f":"'Solar - Utility PV'!X100+'Utility-Scale Battery Storage'!R$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.23331996681957043},{"$f":"'Solar - Utility PV'!Y100+'Utility-Scale Battery Storage'!S$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.23462882690207021},{"$f":"'Solar - Utility PV'!Z100+'Utility-Scale Battery Storage'!T$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.23593768698456999},{"$f":"'Solar - Utility PV'!AA100+'Utility-Scale Battery Storage'!U$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.23724654706706977},{"$f":"'Solar - Utility PV'!AB100+'Utility-Scale Battery Storage'!V$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.23855540714956955},{"$f":"'Solar - Utility PV'!AC100+'Utility-Scale Battery Storage'!W$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.23986426723206933},{"$f":"'Solar - Utility PV'!AD100+'Utility-Scale Battery Storage'!X$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.24117312731456911},{"$f":"'Solar - Utility PV'!AE100+'Utility-Scale Battery Storage'!Y$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.24248198739706889},{"$f":"'Solar - Utility PV'!AF100+'Utility-Scale Battery Storage'!Z$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.24379084747956867},{"$f":"'Solar - Utility PV'!AG100+'Utility-Scale Battery Storage'!AA$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.24509970756206845},{"$f":"'Solar - Utility PV'!AH100+'Utility-Scale Battery Storage'!AB$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.24640856764456823},{"$f":"'Solar - Utility PV'!AI100+'Utility-Scale Battery Storage'!AC$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.24771742772706801},{"$f":"'Solar - Utility PV'!AJ100+'Utility-Scale Battery Storage'!AD$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.24902628780956779},{"$f":"'Solar - Utility PV'!AK100+'Utility-Scale Battery Storage'!AE$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.25033514789206757},{"$f":"'Solar - Utility PV'!AL100+'Utility-Scale Battery Storage'!AF$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.25164400797456732},{"$f":"'Solar - Utility PV'!AM100+'Utility-Scale Battery Storage'!AG$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.25295286805706713},{"$f":"'Solar - Utility PV'!AN100+'Utility-Scale Battery Storage'!AH$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.25426172813956688},{"$f":"'Solar - Utility PV'!AO100+'Utility-Scale Battery Storage'!AI$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.25557058822206669},{"$f":"'Solar - Utility PV'!AP100+'Utility-Scale Battery Storage'!AJ$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.25687944830456644},{"$f":"'Solar - Utility PV'!AQ100+'Utility-Scale Battery Storage'!AK$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.25818830838706602}]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 7 - Advanced",{"$f":"'Solar - Utility PV'!L101+'Utility-Scale Battery Storage'!F$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.24297872306678669},{"$f":"'Solar - Utility PV'!M101+'Utility-Scale Battery Storage'!G$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.24718237406756038},{"$f":"'Solar - Utility PV'!N101+'Utility-Scale Battery Storage'!H$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.25138602506833407},{"$f":"'Solar - Utility PV'!O101+'Utility-Scale Battery Storage'!I$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.25558967606910776},{"$f":"'Solar - Utility PV'!P101+'Utility-Scale Battery Storage'!J$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.25979332706988145},{"$f":"'Solar - Utility PV'!Q101+'Utility-Scale Battery Storage'!K$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.26399697807065514},{"$f":"'Solar - Utility PV'!R101+'Utility-Scale Battery Storage'!L$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.26820062907142883},{"$f":"'Solar - Utility PV'!S101+'Utility-Scale Battery Storage'!M$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.27240428007220252},{"$f":"'Solar - Utility PV'!T101+'Utility-Scale Battery Storage'!N$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.27660793107297621},{"$f":"'Solar - Utility PV'!U101+'Utility-Scale Battery Storage'!O$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.2808115820737499},{"$f":"'Solar - Utility PV'!V101+'Utility-Scale Battery Storage'!P$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.28501523307452359},{"$f":"'Solar - Utility PV'!W101+'Utility-Scale Battery Storage'!Q$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.28921888407529739},{"$f":"'Solar - Utility PV'!X101+'Utility-Scale Battery Storage'!R$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.28982258329854954},{"$f":"'Solar - Utility PV'!Y101+'Utility-Scale Battery Storage'!S$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.29042628252180169},{"$f":"'Solar - Utility PV'!Z101+'Utility-Scale Battery Storage'!T$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.29102998174505385},{"$f":"'Solar - Utility PV'!AA101+'Utility-Scale Battery Storage'!U$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.291633680968306},{"$f":"'Solar - Utility PV'!AB101+'Utility-Scale Battery Storage'!V$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.29223738019155815},{"$f":"'Solar - Utility PV'!AC101+'Utility-Scale Battery Storage'!W$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.2928410794148103},{"$f":"'Solar - Utility PV'!AD101+'Utility-Scale Battery Storage'!X$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.29344477863806245},{"$f":"'Solar - Utility PV'!AE101+'Utility-Scale Battery Storage'!Y$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.29404847786131461},{"$f":"'Solar - Utility PV'!AF101+'Utility-Scale Battery Storage'!Z$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.29465217708456676},{"$f":"'Solar - Utility PV'!AG101+'Utility-Scale Battery Storage'!AA$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.29525587630781891},{"$f":"'Solar - Utility PV'!AH101+'Utility-Scale Battery Storage'!AB$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.29585957553107106},{"$f":"'Solar - Utility PV'!AI101+'Utility-Scale Battery Storage'!AC$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.29646327475432321},{"$f":"'Solar - Utility PV'!AJ101+'Utility-Scale Battery Storage'!AD$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.29706697397757537},{"$f":"'Solar - Utility PV'!AK101+'Utility-Scale Battery Storage'!AE$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.29767067320082752},{"$f":"'Solar - Utility PV'!AL101+'Utility-Scale Battery Storage'!AF$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.29827437242407967},{"$f":"'Solar - Utility PV'!AM101+'Utility-Scale Battery Storage'!AG$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.29887807164733182},{"$f":"'Solar - Utility PV'!AN101+'Utility-Scale Battery Storage'!AH$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.29948177087058397},{"$f":"'Solar - Utility PV'!AO101+'Utility-Scale Battery Storage'!AI$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.30008547009383613},{"$f":"'Solar - Utility PV'!AP101+'Utility-Scale Battery Storage'!AJ$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.30068916931708828},{"$f":"'Solar - Utility PV'!AQ101+'Utility-Scale Battery Storage'!AK$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.30129286854034032}]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 7 - Moderate",{"$f":"'Solar - Utility PV'!L102+'Utility-Scale Battery Storage'!F$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.24297872306678669},{"$f":"'Solar - Utility PV'!M102+'Utility-Scale Battery Storage'!G$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.24547683993173225},{"$f":"'Solar - Utility PV'!N102+'Utility-Scale Battery Storage'!H$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.2479749567966778},{"$f":"'Solar - Utility PV'!O102+'Utility-Scale Battery Storage'!I$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.25047307366162336},{"$f":"'Solar - Utility PV'!P102+'Utility-Scale Battery Storage'!J$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.25297119052656891},{"$f":"'Solar - Utility PV'!Q102+'Utility-Scale Battery Storage'!K$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.25546930739151447},{"$f":"'Solar - Utility PV'!R102+'Utility-Scale Battery Storage'!L$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.25796742425646002},{"$f":"'Solar - Utility PV'!S102+'Utility-Scale Battery Storage'!M$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.26046554112140557},{"$f":"'Solar - Utility PV'!T102+'Utility-Scale Battery Storage'!N$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.26296365798635107},{"$f":"'Solar - Utility PV'!U102+'Utility-Scale Battery Storage'!O$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.26546177485129663},{"$f":"'Solar - Utility PV'!V102+'Utility-Scale Battery Storage'!P$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.26795989171624218},{"$f":"'Solar - Utility PV'!W102+'Utility-Scale Battery Storage'!Q$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.27045800858118768},{"$f":"'Solar - Utility PV'!X102+'Utility-Scale Battery Storage'!R$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.27139605235589315},{"$f":"'Solar - Utility PV'!Y102+'Utility-Scale Battery Storage'!S$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.27233409613059861},{"$f":"'Solar - Utility PV'!Z102+'Utility-Scale Battery Storage'!T$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.27327213990530408},{"$f":"'Solar - Utility PV'!AA102+'Utility-Scale Battery Storage'!U$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.27421018368000954},{"$f":"'Solar - Utility PV'!AB102+'Utility-Scale Battery Storage'!V$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.27514822745471501},{"$f":"'Solar - Utility PV'!AC102+'Utility-Scale Battery Storage'!W$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.27608627122942048},{"$f":"'Solar - Utility PV'!AD102+'Utility-Scale Battery Storage'!X$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.27702431500412594},{"$f":"'Solar - Utility PV'!AE102+'Utility-Scale Battery Storage'!Y$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.27796235877883141},{"$f":"'Solar - Utility PV'!AF102+'Utility-Scale Battery Storage'!Z$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.27890040255353687},{"$f":"'Solar - Utility PV'!AG102+'Utility-Scale Battery Storage'!AA$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.27983844632824234},{"$f":"'Solar - Utility PV'!AH102+'Utility-Scale Battery Storage'!AB$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.28077649010294781},{"$f":"'Solar - Utility PV'!AI102+'Utility-Scale Battery Storage'!AC$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.28171453387765327},{"$f":"'Solar - Utility PV'!AJ102+'Utility-Scale Battery Storage'!AD$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.28265257765235874},{"$f":"'Solar - Utility PV'!AK102+'Utility-Scale Battery Storage'!AE$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.2835906214270642},{"$f":"'Solar - Utility PV'!AL102+'Utility-Scale Battery Storage'!AF$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.28452866520176967},{"$f":"'Solar - Utility PV'!AM102+'Utility-Scale Battery Storage'!AG$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.28546670897647514},{"$f":"'Solar - Utility PV'!AN102+'Utility-Scale Battery Storage'!AH$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.2864047527511806},{"$f":"'Solar - Utility PV'!AO102+'Utility-Scale Battery Storage'!AI$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.28734279652588607},{"$f":"'Solar - Utility PV'!AP102+'Utility-Scale Battery Storage'!AJ$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.28828084030059153},{"$f":"'Solar - Utility PV'!AQ102+'Utility-Scale Battery Storage'!AK$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.28921888407529739}]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 7 - Conservative",{"$f":"'Solar - Utility PV'!L103+'Utility-Scale Battery Storage'!F$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.24297872306678669},{"$f":"'Solar - Utility PV'!M103+'Utility-Scale Battery Storage'!G$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.24297872306678669},{"$f":"'Solar - Utility PV'!N103+'Utility-Scale Battery Storage'!H$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.24297872306678669},{"$f":"'Solar - Utility PV'!O103+'Utility-Scale Battery Storage'!I$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.24297872306678669},{"$f":"'Solar - Utility PV'!P103+'Utility-Scale Battery Storage'!J$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.24297872306678669},{"$f":"'Solar - Utility PV'!Q103+'Utility-Scale Battery Storage'!K$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.24297872306678669},{"$f":"'Solar - Utility PV'!R103+'Utility-Scale Battery Storage'!L$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.24297872306678669},{"$f":"'Solar - Utility PV'!S103+'Utility-Scale Battery Storage'!M$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.24297872306678669},{"$f":"'Solar - Utility PV'!T103+'Utility-Scale Battery Storage'!N$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.24297872306678669},{"$f":"'Solar - Utility PV'!U103+'Utility-Scale Battery Storage'!O$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.24297872306678669},{"$f":"'Solar - Utility PV'!V103+'Utility-Scale Battery Storage'!P$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.24297872306678669},{"$f":"'Solar - Utility PV'!W103+'Utility-Scale Battery Storage'!Q$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.24297872306678669},{"$f":"'Solar - Utility PV'!X103+'Utility-Scale Battery Storage'!R$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.24435268734250676},{"$f":"'Solar - Utility PV'!Y103+'Utility-Scale Battery Storage'!S$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.24572665161822682},{"$f":"'Solar - Utility PV'!Z103+'Utility-Scale Battery Storage'!T$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.24710061589394688},{"$f":"'Solar - Utility PV'!AA103+'Utility-Scale Battery Storage'!U$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.24847458016966695},{"$f":"'Solar - Utility PV'!AB103+'Utility-Scale Battery Storage'!V$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.24984854444538701},{"$f":"'Solar - Utility PV'!AC103+'Utility-Scale Battery Storage'!W$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.25122250872110707},{"$f":"'Solar - Utility PV'!AD103+'Utility-Scale Battery Storage'!X$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.25259647299682714},{"$f":"'Solar - Utility PV'!AE103+'Utility-Scale Battery Storage'!Y$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.2539704372725472},{"$f":"'Solar - Utility PV'!AF103+'Utility-Scale Battery Storage'!Z$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.25534440154826726},{"$f":"'Solar - Utility PV'!AG103+'Utility-Scale Battery Storage'!AA$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.25671836582398733},{"$f":"'Solar - Utility PV'!AH103+'Utility-Scale Battery Storage'!AB$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.25809233009970739},{"$f":"'Solar - Utility PV'!AI103+'Utility-Scale Battery Storage'!AC$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.25946629437542745},{"$f":"'Solar - Utility PV'!AJ103+'Utility-Scale Battery Storage'!AD$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.26084025865114752},{"$f":"'Solar - Utility PV'!AK103+'Utility-Scale Battery Storage'!AE$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.26221422292686752},{"$f":"'Solar - Utility PV'!AL103+'Utility-Scale Battery Storage'!AF$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.26358818720258759},{"$f":"'Solar - Utility PV'!AM103+'Utility-Scale Battery Storage'!AG$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.26496215147830765},{"$f":"'Solar - Utility PV'!AN103+'Utility-Scale Battery Storage'!AH$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.26633611575402771},{"$f":"'Solar - Utility PV'!AO103+'Utility-Scale Battery Storage'!AI$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.26771008002974778},{"$f":"'Solar - Utility PV'!AP103+'Utility-Scale Battery Storage'!AJ$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.26908404430546784},{"$f":"'Solar - Utility PV'!AQ103+'Utility-Scale Battery Storage'!AK$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.27045800858118768}]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 6 - Advanced",{"$f":"'Solar - Utility PV'!L104+'Utility-Scale Battery Storage'!F$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.25472066760966683},{"$f":"'Solar - Utility PV'!M104+'Utility-Scale Battery Storage'!G$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.25913756807453647},{"$f":"'Solar - Utility PV'!N104+'Utility-Scale Battery Storage'!H$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.26355446853940612},{"$f":"'Solar - Utility PV'!O104+'Utility-Scale Battery Storage'!I$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.26797136900427576},{"$f":"'Solar - Utility PV'!P104+'Utility-Scale Battery Storage'!J$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.27238826946914541},{"$f":"'Solar - Utility PV'!Q104+'Utility-Scale Battery Storage'!K$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.27680516993401505},{"$f":"'Solar - Utility PV'!R104+'Utility-Scale Battery Storage'!L$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.28122207039888469},{"$f":"'Solar - Utility PV'!S104+'Utility-Scale Battery Storage'!M$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.28563897086375434},{"$f":"'Solar - Utility PV'!T104+'Utility-Scale Battery Storage'!N$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.29005587132862398},{"$f":"'Solar - Utility PV'!U104+'Utility-Scale Battery Storage'!O$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.29447277179349363},{"$f":"'Solar - Utility PV'!V104+'Utility-Scale Battery Storage'!P$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.29888967225836327},{"$f":"'Solar - Utility PV'!W104+'Utility-Scale Battery Storage'!Q$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.30330657272323297},{"$f":"'Solar - Utility PV'!X104+'Utility-Scale Battery Storage'!R$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.3039408973565893},{"$f":"'Solar - Utility PV'!Y104+'Utility-Scale Battery Storage'!S$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.30457522198994563},{"$f":"'Solar - Utility PV'!Z104+'Utility-Scale Battery Storage'!T$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.30520954662330196},{"$f":"'Solar - Utility PV'!AA104+'Utility-Scale Battery Storage'!U$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.3058438712566583},{"$f":"'Solar - Utility PV'!AB104+'Utility-Scale Battery Storage'!V$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.30647819589001463},{"$f":"'Solar - Utility PV'!AC104+'Utility-Scale Battery Storage'!W$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.30711252052337096},{"$f":"'Solar - Utility PV'!AD104+'Utility-Scale Battery Storage'!X$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.30774684515672729},{"$f":"'Solar - Utility PV'!AE104+'Utility-Scale Battery Storage'!Y$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.30838116979008362},{"$f":"'Solar - Utility PV'!AF104+'Utility-Scale Battery Storage'!Z$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.30901549442343995},{"$f":"'Solar - Utility PV'!AG104+'Utility-Scale Battery Storage'!AA$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.30964981905679628},{"$f":"'Solar - Utility PV'!AH104+'Utility-Scale Battery Storage'!AB$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.31028414369015261},{"$f":"'Solar - Utility PV'!AI104+'Utility-Scale Battery Storage'!AC$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.31091846832350895},{"$f":"'Solar - Utility PV'!AJ104+'Utility-Scale Battery Storage'!AD$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.31155279295686528},{"$f":"'Solar - Utility PV'!AK104+'Utility-Scale Battery Storage'!AE$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.31218711759022161},{"$f":"'Solar - Utility PV'!AL104+'Utility-Scale Battery Storage'!AF$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.31282144222357794},{"$f":"'Solar - Utility PV'!AM104+'Utility-Scale Battery Storage'!AG$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.31345576685693427},{"$f":"'Solar - Utility PV'!AN104+'Utility-Scale Battery Storage'!AH$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.3140900914902906},{"$f":"'Solar - Utility PV'!AO104+'Utility-Scale Battery Storage'!AI$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.31472441612364693},{"$f":"'Solar - Utility PV'!AP104+'Utility-Scale Battery Storage'!AJ$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.31535874075700326},{"$f":"'Solar - Utility PV'!AQ104+'Utility-Scale Battery Storage'!AK$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.31599306539036004}]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 6 - Moderate",{"$f":"'Solar - Utility PV'!L105+'Utility-Scale Battery Storage'!F$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.25472066760966683},{"$f":"'Solar - Utility PV'!M105+'Utility-Scale Battery Storage'!G$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.2573455129024958},{"$f":"'Solar - Utility PV'!N105+'Utility-Scale Battery Storage'!H$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.25997035819532477},{"$f":"'Solar - Utility PV'!O105+'Utility-Scale Battery Storage'!I$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.26259520348815374},{"$f":"'Solar - Utility PV'!P105+'Utility-Scale Battery Storage'!J$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.26522004878098271},{"$f":"'Solar - Utility PV'!Q105+'Utility-Scale Battery Storage'!K$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.26784489407381168},{"$f":"'Solar - Utility PV'!R105+'Utility-Scale Battery Storage'!L$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.27046973936664065},{"$f":"'Solar - Utility PV'!S105+'Utility-Scale Battery Storage'!M$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.27309458465946962},{"$f":"'Solar - Utility PV'!T105+'Utility-Scale Battery Storage'!N$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.27571942995229859},{"$f":"'Solar - Utility PV'!U105+'Utility-Scale Battery Storage'!O$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.27834427524512756},{"$f":"'Solar - Utility PV'!V105+'Utility-Scale Battery Storage'!P$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.28096912053795653},{"$f":"'Solar - Utility PV'!W105+'Utility-Scale Battery Storage'!Q$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.28359396583078561},{"$f":"'Solar - Utility PV'!X105+'Utility-Scale Battery Storage'!R$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.28457959617540796},{"$f":"'Solar - Utility PV'!Y105+'Utility-Scale Battery Storage'!S$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.2855652265200303},{"$f":"'Solar - Utility PV'!Z105+'Utility-Scale Battery Storage'!T$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.28655085686465265},{"$f":"'Solar - Utility PV'!AA105+'Utility-Scale Battery Storage'!U$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.28753648720927499},{"$f":"'Solar - Utility PV'!AB105+'Utility-Scale Battery Storage'!V$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.28852211755389734},{"$f":"'Solar - Utility PV'!AC105+'Utility-Scale Battery Storage'!W$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.28950774789851969},{"$f":"'Solar - Utility PV'!AD105+'Utility-Scale Battery Storage'!X$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.29049337824314203},{"$f":"'Solar - Utility PV'!AE105+'Utility-Scale Battery Storage'!Y$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.29147900858776438},{"$f":"'Solar - Utility PV'!AF105+'Utility-Scale Battery Storage'!Z$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.29246463893238672},{"$f":"'Solar - Utility PV'!AG105+'Utility-Scale Battery Storage'!AA$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.29345026927700907},{"$f":"'Solar - Utility PV'!AH105+'Utility-Scale Battery Storage'!AB$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.29443589962163141},{"$f":"'Solar - Utility PV'!AI105+'Utility-Scale Battery Storage'!AC$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.29542152996625376},{"$f":"'Solar - Utility PV'!AJ105+'Utility-Scale Battery Storage'!AD$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.29640716031087611},{"$f":"'Solar - Utility PV'!AK105+'Utility-Scale Battery Storage'!AE$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.29739279065549845},{"$f":"'Solar - Utility PV'!AL105+'Utility-Scale Battery Storage'!AF$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.2983784210001208},{"$f":"'Solar - Utility PV'!AM105+'Utility-Scale Battery Storage'!AG$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.29936405134474314},{"$f":"'Solar - Utility PV'!AN105+'Utility-Scale Battery Storage'!AH$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.30034968168936549},{"$f":"'Solar - Utility PV'!AO105+'Utility-Scale Battery Storage'!AI$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.30133531203398783},{"$f":"'Solar - Utility PV'!AP105+'Utility-Scale Battery Storage'!AJ$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.30232094237861018},{"$f":"'Solar - Utility PV'!AQ105+'Utility-Scale Battery Storage'!AK$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.30330657272323297}]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 6 - Conservative",{"$f":"'Solar - Utility PV'!L106+'Utility-Scale Battery Storage'!F$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.25472066760966683},{"$f":"'Solar - Utility PV'!M106+'Utility-Scale Battery Storage'!G$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.25472066760966683},{"$f":"'Solar - Utility PV'!N106+'Utility-Scale Battery Storage'!H$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.25472066760966683},{"$f":"'Solar - Utility PV'!O106+'Utility-Scale Battery Storage'!I$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.25472066760966683},{"$f":"'Solar - Utility PV'!P106+'Utility-Scale Battery Storage'!J$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.25472066760966683},{"$f":"'Solar - Utility PV'!Q106+'Utility-Scale Battery Storage'!K$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.25472066760966683},{"$f":"'Solar - Utility PV'!R106+'Utility-Scale Battery Storage'!L$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.25472066760966683},{"$f":"'Solar - Utility PV'!S106+'Utility-Scale Battery Storage'!M$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.25472066760966683},{"$f":"'Solar - Utility PV'!T106+'Utility-Scale Battery Storage'!N$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.25472066760966683},{"$f":"'Solar - Utility PV'!U106+'Utility-Scale Battery Storage'!O$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.25472066760966683},{"$f":"'Solar - Utility PV'!V106+'Utility-Scale Battery Storage'!P$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.25472066760966683},{"$f":"'Solar - Utility PV'!W106+'Utility-Scale Battery Storage'!Q$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.25472066760966683},{"$f":"'Solar - Utility PV'!X106+'Utility-Scale Battery Storage'!R$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.25616433252072279},{"$f":"'Solar - Utility PV'!Y106+'Utility-Scale Battery Storage'!S$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.2576079974317787},{"$f":"'Solar - Utility PV'!Z106+'Utility-Scale Battery Storage'!T$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.25905166234283467},{"$f":"'Solar - Utility PV'!AA106+'Utility-Scale Battery Storage'!U$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.26049532725389057},{"$f":"'Solar - Utility PV'!AB106+'Utility-Scale Battery Storage'!V$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.26193899216494654},{"$f":"'Solar - Utility PV'!AC106+'Utility-Scale Battery Storage'!W$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.2633826570760025},{"$f":"'Solar - Utility PV'!AD106+'Utility-Scale Battery Storage'!X$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.26482632198705847},{"$f":"'Solar - Utility PV'!AE106+'Utility-Scale Battery Storage'!Y$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.26626998689811443},{"$f":"'Solar - Utility PV'!AF106+'Utility-Scale Battery Storage'!Z$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.26771365180917039},{"$f":"'Solar - Utility PV'!AG106+'Utility-Scale Battery Storage'!AA$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.26915731672022636},{"$f":"'Solar - Utility PV'!AH106+'Utility-Scale Battery Storage'!AB$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.27060098163128232},{"$f":"'Solar - Utility PV'!AI106+'Utility-Scale Battery Storage'!AC$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.27204464654233829},{"$f":"'Solar - Utility PV'!AJ106+'Utility-Scale Battery Storage'!AD$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.27348831145339425},{"$f":"'Solar - Utility PV'!AK106+'Utility-Scale Battery Storage'!AE$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.27493197636445021},{"$f":"'Solar - Utility PV'!AL106+'Utility-Scale Battery Storage'!AF$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.27637564127550618},{"$f":"'Solar - Utility PV'!AM106+'Utility-Scale Battery Storage'!AG$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.27781930618656214},{"$f":"'Solar - Utility PV'!AN106+'Utility-Scale Battery Storage'!AH$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.27926297109761811},{"$f":"'Solar - Utility PV'!AO106+'Utility-Scale Battery Storage'!AI$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.28070663600867407},{"$f":"'Solar - Utility PV'!AP106+'Utility-Scale Battery Storage'!AJ$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.28215030091973003},{"$f":"'Solar - Utility PV'!AQ106+'Utility-Scale Battery Storage'!AK$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.28359396583078561}]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 5 - Advanced",{"$f":"'Solar - Utility PV'!L107+'Utility-Scale Battery Storage'!F$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.26390146780977858},{"$f":"'Solar - Utility PV'!M107+'Utility-Scale Battery Storage'!G$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.26848510392183988},{"$f":"'Solar - Utility PV'!N107+'Utility-Scale Battery Storage'!H$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.27306874003390119},{"$f":"'Solar - Utility PV'!O107+'Utility-Scale Battery Storage'!I$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.2776523761459625},{"$f":"'Solar - Utility PV'!P107+'Utility-Scale Battery Storage'!J$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.28223601225802381},{"$f":"'Solar - Utility PV'!Q107+'Utility-Scale Battery Storage'!K$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.28681964837008511},{"$f":"'Solar - Utility PV'!R107+'Utility-Scale Battery Storage'!L$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.29140328448214642},{"$f":"'Solar - Utility PV'!S107+'Utility-Scale Battery Storage'!M$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.29598692059420773},{"$f":"'Solar - Utility PV'!T107+'Utility-Scale Battery Storage'!N$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.30057055670626903},{"$f":"'Solar - Utility PV'!U107+'Utility-Scale Battery Storage'!O$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.30515419281833034},{"$f":"'Solar - Utility PV'!V107+'Utility-Scale Battery Storage'!P$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.30973782893039165},{"$f":"'Solar - Utility PV'!W107+'Utility-Scale Battery Storage'!Q$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.31432146504245301},{"$f":"'Solar - Utility PV'!X107+'Utility-Scale Battery Storage'!R$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.3149797350938946},{"$f":"'Solar - Utility PV'!Y107+'Utility-Scale Battery Storage'!S$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.31563800514533619},{"$f":"'Solar - Utility PV'!Z107+'Utility-Scale Battery Storage'!T$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.31629627519677778},{"$f":"'Solar - Utility PV'!AA107+'Utility-Scale Battery Storage'!U$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.31695454524821937},{"$f":"'Solar - Utility PV'!AB107+'Utility-Scale Battery Storage'!V$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.31761281529966096},{"$f":"'Solar - Utility PV'!AC107+'Utility-Scale Battery Storage'!W$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.31827108535110255},{"$f":"'Solar - Utility PV'!AD107+'Utility-Scale Battery Storage'!X$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.31892935540254413},{"$f":"'Solar - Utility PV'!AE107+'Utility-Scale Battery Storage'!Y$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.31958762545398572},{"$f":"'Solar - Utility PV'!AF107+'Utility-Scale Battery Storage'!Z$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.32024589550542731},{"$f":"'Solar - Utility PV'!AG107+'Utility-Scale Battery Storage'!AA$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.3209041655568689},{"$f":"'Solar - Utility PV'!AH107+'Utility-Scale Battery Storage'!AB$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.32156243560831049},{"$f":"'Solar - Utility PV'!AI107+'Utility-Scale Battery Storage'!AC$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.32222070565975208},{"$f":"'Solar - Utility PV'!AJ107+'Utility-Scale Battery Storage'!AD$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.32287897571119367},{"$f":"'Solar - Utility PV'!AK107+'Utility-Scale Battery Storage'!AE$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.32353724576263526},{"$f":"'Solar - Utility PV'!AL107+'Utility-Scale Battery Storage'!AF$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.32419551581407685},{"$f":"'Solar - Utility PV'!AM107+'Utility-Scale Battery Storage'!AG$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.32485378586551844},{"$f":"'Solar - Utility PV'!AN107+'Utility-Scale Battery Storage'!AH$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.32551205591696003},{"$f":"'Solar - Utility PV'!AO107+'Utility-Scale Battery Storage'!AI$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.32617032596840162},{"$f":"'Solar - Utility PV'!AP107+'Utility-Scale Battery Storage'!AJ$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.32682859601984321},{"$f":"'Solar - Utility PV'!AQ107+'Utility-Scale Battery Storage'!AK$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.3274868660712853}]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 5 - Moderate",{"$f":"'Solar - Utility PV'!L108+'Utility-Scale Battery Storage'!F$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.26390146780977858},{"$f":"'Solar - Utility PV'!M108+'Utility-Scale Battery Storage'!G$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.26662539961862908},{"$f":"'Solar - Utility PV'!N108+'Utility-Scale Battery Storage'!H$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.26934933142747958},{"$f":"'Solar - Utility PV'!O108+'Utility-Scale Battery Storage'!I$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.27207326323633008},{"$f":"'Solar - Utility PV'!P108+'Utility-Scale Battery Storage'!J$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.27479719504518058},{"$f":"'Solar - Utility PV'!Q108+'Utility-Scale Battery Storage'!K$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.27752112685403107},{"$f":"'Solar - Utility PV'!R108+'Utility-Scale Battery Storage'!L$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.28024505866288157},{"$f":"'Solar - Utility PV'!S108+'Utility-Scale Battery Storage'!M$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.28296899047173207},{"$f":"'Solar - Utility PV'!T108+'Utility-Scale Battery Storage'!N$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.28569292228058257},{"$f":"'Solar - Utility PV'!U108+'Utility-Scale Battery Storage'!O$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.28841685408943307},{"$f":"'Solar - Utility PV'!V108+'Utility-Scale Battery Storage'!P$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.29114078589828357},{"$f":"'Solar - Utility PV'!W108+'Utility-Scale Battery Storage'!Q$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.29386471770713424},{"$f":"'Solar - Utility PV'!X108+'Utility-Scale Battery Storage'!R$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.29488755507390019},{"$f":"'Solar - Utility PV'!Y108+'Utility-Scale Battery Storage'!S$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.29591039244066614},{"$f":"'Solar - Utility PV'!Z108+'Utility-Scale Battery Storage'!T$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.29693322980743209},{"$f":"'Solar - Utility PV'!AA108+'Utility-Scale Battery Storage'!U$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.29795606717419804},{"$f":"'Solar - Utility PV'!AB108+'Utility-Scale Battery Storage'!V$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.29897890454096399},{"$f":"'Solar - Utility PV'!AC108+'Utility-Scale Battery Storage'!W$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.30000174190772994},{"$f":"'Solar - Utility PV'!AD108+'Utility-Scale Battery Storage'!X$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.30102457927449588},{"$f":"'Solar - Utility PV'!AE108+'Utility-Scale Battery Storage'!Y$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.30204741664126183},{"$f":"'Solar - Utility PV'!AF108+'Utility-Scale Battery Storage'!Z$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.30307025400802778},{"$f":"'Solar - Utility PV'!AG108+'Utility-Scale Battery Storage'!AA$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.30409309137479373},{"$f":"'Solar - Utility PV'!AH108+'Utility-Scale Battery Storage'!AB$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.30511592874155968},{"$f":"'Solar - Utility PV'!AI108+'Utility-Scale Battery Storage'!AC$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.30613876610832563},{"$f":"'Solar - Utility PV'!AJ108+'Utility-Scale Battery Storage'!AD$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.30716160347509158},{"$f":"'Solar - Utility PV'!AK108+'Utility-Scale Battery Storage'!AE$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.30818444084185753},{"$f":"'Solar - Utility PV'!AL108+'Utility-Scale Battery Storage'!AF$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.30920727820862348},{"$f":"'Solar - Utility PV'!AM108+'Utility-Scale Battery Storage'!AG$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.31023011557538943},{"$f":"'Solar - Utility PV'!AN108+'Utility-Scale Battery Storage'!AH$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.31125295294215538},{"$f":"'Solar - Utility PV'!AO108+'Utility-Scale Battery Storage'!AI$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.31227579030892133},{"$f":"'Solar - Utility PV'!AP108+'Utility-Scale Battery Storage'!AJ$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.31329862767568728},{"$f":"'Solar - Utility PV'!AQ108+'Utility-Scale Battery Storage'!AK$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.31432146504245301}]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 5 - Conservative",{"$f":"'Solar - Utility PV'!L109+'Utility-Scale Battery Storage'!F$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.26390146780977858},{"$f":"'Solar - Utility PV'!M109+'Utility-Scale Battery Storage'!G$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.26390146780977858},{"$f":"'Solar - Utility PV'!N109+'Utility-Scale Battery Storage'!H$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.26390146780977858},{"$f":"'Solar - Utility PV'!O109+'Utility-Scale Battery Storage'!I$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.26390146780977858},{"$f":"'Solar - Utility PV'!P109+'Utility-Scale Battery Storage'!J$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.26390146780977858},{"$f":"'Solar - Utility PV'!Q109+'Utility-Scale Battery Storage'!K$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.26390146780977858},{"$f":"'Solar - Utility PV'!R109+'Utility-Scale Battery Storage'!L$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.26390146780977858},{"$f":"'Solar - Utility PV'!S109+'Utility-Scale Battery Storage'!M$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.26390146780977858},{"$f":"'Solar - Utility PV'!T109+'Utility-Scale Battery Storage'!N$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.26390146780977858},{"$f":"'Solar - Utility PV'!U109+'Utility-Scale Battery Storage'!O$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.26390146780977858},{"$f":"'Solar - Utility PV'!V109+'Utility-Scale Battery Storage'!P$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.26390146780977858},{"$f":"'Solar - Utility PV'!W109+'Utility-Scale Battery Storage'!Q$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.26390146780977858},{"$f":"'Solar - Utility PV'!X109+'Utility-Scale Battery Storage'!R$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.26539963030464636},{"$f":"'Solar - Utility PV'!Y109+'Utility-Scale Battery Storage'!S$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.26689779279951414},{"$f":"'Solar - Utility PV'!Z109+'Utility-Scale Battery Storage'!T$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.26839595529438193},{"$f":"'Solar - Utility PV'!AA109+'Utility-Scale Battery Storage'!U$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.26989411778924971},{"$f":"'Solar - Utility PV'!AB109+'Utility-Scale Battery Storage'!V$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.27139228028411749},{"$f":"'Solar - Utility PV'!AC109+'Utility-Scale Battery Storage'!W$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.27289044277898528},{"$f":"'Solar - Utility PV'!AD109+'Utility-Scale Battery Storage'!X$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.27438860527385306},{"$f":"'Solar - Utility PV'!AE109+'Utility-Scale Battery Storage'!Y$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.27588676776872084},{"$f":"'Solar - Utility PV'!AF109+'Utility-Scale Battery Storage'!Z$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.27738493026358862},{"$f":"'Solar - Utility PV'!AG109+'Utility-Scale Battery Storage'!AA$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.27888309275845641},{"$f":"'Solar - Utility PV'!AH109+'Utility-Scale Battery Storage'!AB$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.28038125525332419},{"$f":"'Solar - Utility PV'!AI109+'Utility-Scale Battery Storage'!AC$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.28187941774819197},{"$f":"'Solar - Utility PV'!AJ109+'Utility-Scale Battery Storage'!AD$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.28337758024305976},{"$f":"'Solar - Utility PV'!AK109+'Utility-Scale Battery Storage'!AE$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.28487574273792754},{"$f":"'Solar - Utility PV'!AL109+'Utility-Scale Battery Storage'!AF$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.28637390523279532},{"$f":"'Solar - Utility PV'!AM109+'Utility-Scale Battery Storage'!AG$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.28787206772766311},{"$f":"'Solar - Utility PV'!AN109+'Utility-Scale Battery Storage'!AH$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.28937023022253089},{"$f":"'Solar - Utility PV'!AO109+'Utility-Scale Battery Storage'!AI$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.29086839271739867},{"$f":"'Solar - Utility PV'!AP109+'Utility-Scale Battery Storage'!AJ$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.29236655521226645},{"$f":"'Solar - Utility PV'!AQ109+'Utility-Scale Battery Storage'!AK$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.29386471770713424}]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 4 - Advanced",{"$f":"'Solar - Utility PV'!L110+'Utility-Scale Battery Storage'!F$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.281668843302741},{"$f":"'Solar - Utility PV'!M110+'Utility-Scale Battery Storage'!G$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.28657515878774853},{"$f":"'Solar - Utility PV'!N110+'Utility-Scale Battery Storage'!H$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.29148147427275606},{"$f":"'Solar - Utility PV'!O110+'Utility-Scale Battery Storage'!I$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.29638778975776359},{"$f":"'Solar - Utility PV'!P110+'Utility-Scale Battery Storage'!J$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.30129410524277112},{"$f":"'Solar - Utility PV'!Q110+'Utility-Scale Battery Storage'!K$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.30620042072777864},{"$f":"'Solar - Utility PV'!R110+'Utility-Scale Battery Storage'!L$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.31110673621278617},{"$f":"'Solar - Utility PV'!S110+'Utility-Scale Battery Storage'!M$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.3160130516977937},{"$f":"'Solar - Utility PV'!T110+'Utility-Scale Battery Storage'!N$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.32091936718280123},{"$f":"'Solar - Utility PV'!U110+'Utility-Scale Battery Storage'!O$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.32582568266780876},{"$f":"'Solar - Utility PV'!V110+'Utility-Scale Battery Storage'!P$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.33073199815281629},{"$f":"'Solar - Utility PV'!W110+'Utility-Scale Battery Storage'!Q$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.33563831363782359},{"$f":"'Solar - Utility PV'!X110+'Utility-Scale Battery Storage'!R$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.33634292466447252},{"$f":"'Solar - Utility PV'!Y110+'Utility-Scale Battery Storage'!S$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.33704753569112145},{"$f":"'Solar - Utility PV'!Z110+'Utility-Scale Battery Storage'!T$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.33775214671777037},{"$f":"'Solar - Utility PV'!AA110+'Utility-Scale Battery Storage'!U$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.3384567577444193},{"$f":"'Solar - Utility PV'!AB110+'Utility-Scale Battery Storage'!V$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.33916136877106823},{"$f":"'Solar - Utility PV'!AC110+'Utility-Scale Battery Storage'!W$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.33986597979771715},{"$f":"'Solar - Utility PV'!AD110+'Utility-Scale Battery Storage'!X$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.34057059082436608},{"$f":"'Solar - Utility PV'!AE110+'Utility-Scale Battery Storage'!Y$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.34127520185101501},{"$f":"'Solar - Utility PV'!AF110+'Utility-Scale Battery Storage'!Z$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.34197981287766394},{"$f":"'Solar - Utility PV'!AG110+'Utility-Scale Battery Storage'!AA$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.34268442390431286},{"$f":"'Solar - Utility PV'!AH110+'Utility-Scale Battery Storage'!AB$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.34338903493096179},{"$f":"'Solar - Utility PV'!AI110+'Utility-Scale Battery Storage'!AC$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.34409364595761072},{"$f":"'Solar - Utility PV'!AJ110+'Utility-Scale Battery Storage'!AD$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.34479825698425964},{"$f":"'Solar - Utility PV'!AK110+'Utility-Scale Battery Storage'!AE$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.34550286801090857},{"$f":"'Solar - Utility PV'!AL110+'Utility-Scale Battery Storage'!AF$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.3462074790375575},{"$f":"'Solar - Utility PV'!AM110+'Utility-Scale Battery Storage'!AG$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.34691209006420642},{"$f":"'Solar - Utility PV'!AN110+'Utility-Scale Battery Storage'!AH$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.34761670109085535},{"$f":"'Solar - Utility PV'!AO110+'Utility-Scale Battery Storage'!AI$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.34832131211750428},{"$f":"'Solar - Utility PV'!AP110+'Utility-Scale Battery Storage'!AJ$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.34902592314415321},{"$f":"'Solar - Utility PV'!AQ110+'Utility-Scale Battery Storage'!AK$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.34973053417080241}]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 4 - Moderate",{"$f":"'Solar - Utility PV'!L111+'Utility-Scale Battery Storage'!F$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.281668843302741},{"$f":"'Solar - Utility PV'!M111+'Utility-Scale Battery Storage'!G$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.28458453479463336},{"$f":"'Solar - Utility PV'!N111+'Utility-Scale Battery Storage'!H$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.28750022628652572},{"$f":"'Solar - Utility PV'!O111+'Utility-Scale Battery Storage'!I$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.29041591777841808},{"$f":"'Solar - Utility PV'!P111+'Utility-Scale Battery Storage'!J$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.29333160927031043},{"$f":"'Solar - Utility PV'!Q111+'Utility-Scale Battery Storage'!K$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.29624730076220279},{"$f":"'Solar - Utility PV'!R111+'Utility-Scale Battery Storage'!L$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.29916299225409515},{"$f":"'Solar - Utility PV'!S111+'Utility-Scale Battery Storage'!M$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.30207868374598751},{"$f":"'Solar - Utility PV'!T111+'Utility-Scale Battery Storage'!N$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.30499437523787987},{"$f":"'Solar - Utility PV'!U111+'Utility-Scale Battery Storage'!O$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.30791006672977222},{"$f":"'Solar - Utility PV'!V111+'Utility-Scale Battery Storage'!P$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.31082575822166458},{"$f":"'Solar - Utility PV'!W111+'Utility-Scale Battery Storage'!Q$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.31374144971355711},{"$f":"'Solar - Utility PV'!X111+'Utility-Scale Battery Storage'!R$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.31483629290977044},{"$f":"'Solar - Utility PV'!Y111+'Utility-Scale Battery Storage'!S$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.31593113610598378},{"$f":"'Solar - Utility PV'!Z111+'Utility-Scale Battery Storage'!T$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.31702597930219711},{"$f":"'Solar - Utility PV'!AA111+'Utility-Scale Battery Storage'!U$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.31812082249841045},{"$f":"'Solar - Utility PV'!AB111+'Utility-Scale Battery Storage'!V$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.31921566569462378},{"$f":"'Solar - Utility PV'!AC111+'Utility-Scale Battery Storage'!W$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.32031050889083712},{"$f":"'Solar - Utility PV'!AD111+'Utility-Scale Battery Storage'!X$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.32140535208705046},{"$f":"'Solar - Utility PV'!AE111+'Utility-Scale Battery Storage'!Y$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.32250019528326379},{"$f":"'Solar - Utility PV'!AF111+'Utility-Scale Battery Storage'!Z$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.32359503847947713},{"$f":"'Solar - Utility PV'!AG111+'Utility-Scale Battery Storage'!AA$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.32468988167569046},{"$f":"'Solar - Utility PV'!AH111+'Utility-Scale Battery Storage'!AB$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.3257847248719038},{"$f":"'Solar - Utility PV'!AI111+'Utility-Scale Battery Storage'!AC$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.32687956806811713},{"$f":"'Solar - Utility PV'!AJ111+'Utility-Scale Battery Storage'!AD$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.32797441126433047},{"$f":"'Solar - Utility PV'!AK111+'Utility-Scale Battery Storage'!AE$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.3290692544605438},{"$f":"'Solar - Utility PV'!AL111+'Utility-Scale Battery Storage'!AF$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.33016409765675714},{"$f":"'Solar - Utility PV'!AM111+'Utility-Scale Battery Storage'!AG$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.33125894085297047},{"$f":"'Solar - Utility PV'!AN111+'Utility-Scale Battery Storage'!AH$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.33235378404918381},{"$f":"'Solar - Utility PV'!AO111+'Utility-Scale Battery Storage'!AI$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.33344862724539714},{"$f":"'Solar - Utility PV'!AP111+'Utility-Scale Battery Storage'!AJ$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.33454347044161048},{"$f":"'Solar - Utility PV'!AQ111+'Utility-Scale Battery Storage'!AK$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.33563831363782359}]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 4 - Conservative",{"$f":"'Solar - Utility PV'!L112+'Utility-Scale Battery Storage'!F$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.281668843302741},{"$f":"'Solar - Utility PV'!M112+'Utility-Scale Battery Storage'!G$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.281668843302741},{"$f":"'Solar - Utility PV'!N112+'Utility-Scale Battery Storage'!H$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.281668843302741},{"$f":"'Solar - Utility PV'!O112+'Utility-Scale Battery Storage'!I$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.281668843302741},{"$f":"'Solar - Utility PV'!P112+'Utility-Scale Battery Storage'!J$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.281668843302741},{"$f":"'Solar - Utility PV'!Q112+'Utility-Scale Battery Storage'!K$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.281668843302741},{"$f":"'Solar - Utility PV'!R112+'Utility-Scale Battery Storage'!L$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.281668843302741},{"$f":"'Solar - Utility PV'!S112+'Utility-Scale Battery Storage'!M$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.281668843302741},{"$f":"'Solar - Utility PV'!T112+'Utility-Scale Battery Storage'!N$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.281668843302741},{"$f":"'Solar - Utility PV'!U112+'Utility-Scale Battery Storage'!O$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.281668843302741},{"$f":"'Solar - Utility PV'!V112+'Utility-Scale Battery Storage'!P$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.281668843302741},{"$f":"'Solar - Utility PV'!W112+'Utility-Scale Battery Storage'!Q$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.281668843302741},{"$f":"'Solar - Utility PV'!X112+'Utility-Scale Battery Storage'!R$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.28327247362328178},{"$f":"'Solar - Utility PV'!Y112+'Utility-Scale Battery Storage'!S$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.28487610394382257},{"$f":"'Solar - Utility PV'!Z112+'Utility-Scale Battery Storage'!T$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.28647973426436335},{"$f":"'Solar - Utility PV'!AA112+'Utility-Scale Battery Storage'!U$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.28808336458490413},{"$f":"'Solar - Utility PV'!AB112+'Utility-Scale Battery Storage'!V$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.28968699490544492},{"$f":"'Solar - Utility PV'!AC112+'Utility-Scale Battery Storage'!W$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.2912906252259857},{"$f":"'Solar - Utility PV'!AD112+'Utility-Scale Battery Storage'!X$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.29289425554652648},{"$f":"'Solar - Utility PV'!AE112+'Utility-Scale Battery Storage'!Y$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.29449788586706727},{"$f":"'Solar - Utility PV'!AF112+'Utility-Scale Battery Storage'!Z$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.29610151618760805},{"$f":"'Solar - Utility PV'!AG112+'Utility-Scale Battery Storage'!AA$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.29770514650814883},{"$f":"'Solar - Utility PV'!AH112+'Utility-Scale Battery Storage'!AB$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.29930877682868962},{"$f":"'Solar - Utility PV'!AI112+'Utility-Scale Battery Storage'!AC$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.3009124071492304},{"$f":"'Solar - Utility PV'!AJ112+'Utility-Scale Battery Storage'!AD$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.30251603746977118},{"$f":"'Solar - Utility PV'!AK112+'Utility-Scale Battery Storage'!AE$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.30411966779031196},{"$f":"'Solar - Utility PV'!AL112+'Utility-Scale Battery Storage'!AF$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.30572329811085275},{"$f":"'Solar - Utility PV'!AM112+'Utility-Scale Battery Storage'!AG$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.30732692843139353},{"$f":"'Solar - Utility PV'!AN112+'Utility-Scale Battery Storage'!AH$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.30893055875193431},{"$f":"'Solar - Utility PV'!AO112+'Utility-Scale Battery Storage'!AI$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.3105341890724751},{"$f":"'Solar - Utility PV'!AP112+'Utility-Scale Battery Storage'!AJ$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.31213781939301588},{"$f":"'Solar - Utility PV'!AQ112+'Utility-Scale Battery Storage'!AK$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.31374144971355711}]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 3 - Advanced",{"$f":"'Solar - Utility PV'!L113+'Utility-Scale Battery Storage'!F$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.29737400647808987},{"$f":"'Solar - Utility PV'!M113+'Utility-Scale Battery Storage'!G$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.30256554879400704},{"$f":"'Solar - Utility PV'!N113+'Utility-Scale Battery Storage'!H$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.30775709110992422},{"$f":"'Solar - Utility PV'!O113+'Utility-Scale Battery Storage'!I$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.31294863342584139},{"$f":"'Solar - Utility PV'!P113+'Utility-Scale Battery Storage'!J$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.31814017574175857},{"$f":"'Solar - Utility PV'!Q113+'Utility-Scale Battery Storage'!K$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.32333171805767574},{"$f":"'Solar - Utility PV'!R113+'Utility-Scale Battery Storage'!L$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.32852326037359292},{"$f":"'Solar - Utility PV'!S113+'Utility-Scale Battery Storage'!M$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.33371480268951009},{"$f":"'Solar - Utility PV'!T113+'Utility-Scale Battery Storage'!N$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.33890634500542727},{"$f":"'Solar - Utility PV'!U113+'Utility-Scale Battery Storage'!O$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.34409788732134444},{"$f":"'Solar - Utility PV'!V113+'Utility-Scale Battery Storage'!P$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.34928942963726162},{"$f":"'Solar - Utility PV'!W113+'Utility-Scale Battery Storage'!Q$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.35448097195317857},{"$f":"'Solar - Utility PV'!X113+'Utility-Scale Battery Storage'!R$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.35522654528051306},{"$f":"'Solar - Utility PV'!Y113+'Utility-Scale Battery Storage'!S$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.35597211860784755},{"$f":"'Solar - Utility PV'!Z113+'Utility-Scale Battery Storage'!T$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.35671769193518205},{"$f":"'Solar - Utility PV'!AA113+'Utility-Scale Battery Storage'!U$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.35746326526251654},{"$f":"'Solar - Utility PV'!AB113+'Utility-Scale Battery Storage'!V$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.35820883858985103},{"$f":"'Solar - Utility PV'!AC113+'Utility-Scale Battery Storage'!W$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.35895441191718552},{"$f":"'Solar - Utility PV'!AD113+'Utility-Scale Battery Storage'!X$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.35969998524452002},{"$f":"'Solar - Utility PV'!AE113+'Utility-Scale Battery Storage'!Y$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.36044555857185451},{"$f":"'Solar - Utility PV'!AF113+'Utility-Scale Battery Storage'!Z$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.361191131899189},{"$f":"'Solar - Utility PV'!AG113+'Utility-Scale Battery Storage'!AA$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.36193670522652349},{"$f":"'Solar - Utility PV'!AH113+'Utility-Scale Battery Storage'!AB$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.36268227855385798},{"$f":"'Solar - Utility PV'!AI113+'Utility-Scale Battery Storage'!AC$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.36342785188119248},{"$f":"'Solar - Utility PV'!AJ113+'Utility-Scale Battery Storage'!AD$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.36417342520852697},{"$f":"'Solar - Utility PV'!AK113+'Utility-Scale Battery Storage'!AE$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.36491899853586146},{"$f":"'Solar - Utility PV'!AL113+'Utility-Scale Battery Storage'!AF$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.36566457186319595},{"$f":"'Solar - Utility PV'!AM113+'Utility-Scale Battery Storage'!AG$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.36641014519053045},{"$f":"'Solar - Utility PV'!AN113+'Utility-Scale Battery Storage'!AH$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.36715571851786494},{"$f":"'Solar - Utility PV'!AO113+'Utility-Scale Battery Storage'!AI$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.36790129184519943},{"$f":"'Solar - Utility PV'!AP113+'Utility-Scale Battery Storage'!AJ$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.36864686517253392},{"$f":"'Solar - Utility PV'!AQ113+'Utility-Scale Battery Storage'!AK$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.36939243849986853}]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 3 - Moderate",{"$f":"'Solar - Utility PV'!L114+'Utility-Scale Battery Storage'!F$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.29737400647808987},{"$f":"'Solar - Utility PV'!M114+'Utility-Scale Battery Storage'!G$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.30045920061339848},{"$f":"'Solar - Utility PV'!N114+'Utility-Scale Battery Storage'!H$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.30354439474870709},{"$f":"'Solar - Utility PV'!O114+'Utility-Scale Battery Storage'!I$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.3066295888840157},{"$f":"'Solar - Utility PV'!P114+'Utility-Scale Battery Storage'!J$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.30971478301932431},{"$f":"'Solar - Utility PV'!Q114+'Utility-Scale Battery Storage'!K$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.31279997715463292},{"$f":"'Solar - Utility PV'!R114+'Utility-Scale Battery Storage'!L$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.31588517128994154},{"$f":"'Solar - Utility PV'!S114+'Utility-Scale Battery Storage'!M$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.31897036542525015},{"$f":"'Solar - Utility PV'!T114+'Utility-Scale Battery Storage'!N$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.32205555956055876},{"$f":"'Solar - Utility PV'!U114+'Utility-Scale Battery Storage'!O$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.32514075369586737},{"$f":"'Solar - Utility PV'!V114+'Utility-Scale Battery Storage'!P$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.32822594783117598},{"$f":"'Solar - Utility PV'!W114+'Utility-Scale Battery Storage'!Q$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.33131114196648431},{"$f":"'Solar - Utility PV'!X114+'Utility-Scale Battery Storage'!R$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.33246963346581904},{"$f":"'Solar - Utility PV'!Y114+'Utility-Scale Battery Storage'!S$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.33362812496515376},{"$f":"'Solar - Utility PV'!Z114+'Utility-Scale Battery Storage'!T$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.33478661646448848},{"$f":"'Solar - Utility PV'!AA114+'Utility-Scale Battery Storage'!U$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.33594510796382321},{"$f":"'Solar - Utility PV'!AB114+'Utility-Scale Battery Storage'!V$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.33710359946315793},{"$f":"'Solar - Utility PV'!AC114+'Utility-Scale Battery Storage'!W$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.33826209096249266},{"$f":"'Solar - Utility PV'!AD114+'Utility-Scale Battery Storage'!X$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.33942058246182738},{"$f":"'Solar - Utility PV'!AE114+'Utility-Scale Battery Storage'!Y$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.3405790739611621},{"$f":"'Solar - Utility PV'!AF114+'Utility-Scale Battery Storage'!Z$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.34173756546049683},{"$f":"'Solar - Utility PV'!AG114+'Utility-Scale Battery Storage'!AA$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.34289605695983155},{"$f":"'Solar - Utility PV'!AH114+'Utility-Scale Battery Storage'!AB$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.34405454845916628},{"$f":"'Solar - Utility PV'!AI114+'Utility-Scale Battery Storage'!AC$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.345213039958501},{"$f":"'Solar - Utility PV'!AJ114+'Utility-Scale Battery Storage'!AD$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.34637153145783572},{"$f":"'Solar - Utility PV'!AK114+'Utility-Scale Battery Storage'!AE$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.34753002295717045},{"$f":"'Solar - Utility PV'!AL114+'Utility-Scale Battery Storage'!AF$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.34868851445650517},{"$f":"'Solar - Utility PV'!AM114+'Utility-Scale Battery Storage'!AG$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.3498470059558399},{"$f":"'Solar - Utility PV'!AN114+'Utility-Scale Battery Storage'!AH$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.35100549745517462},{"$f":"'Solar - Utility PV'!AO114+'Utility-Scale Battery Storage'!AI$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.35216398895450934},{"$f":"'Solar - Utility PV'!AP114+'Utility-Scale Battery Storage'!AJ$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.35332248045384407},{"$f":"'Solar - Utility PV'!AQ114+'Utility-Scale Battery Storage'!AK$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.35448097195317857}]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 3 - Conservative",{"$f":"'Solar - Utility PV'!L115+'Utility-Scale Battery Storage'!F$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.29737400647808987},{"$f":"'Solar - Utility PV'!M115+'Utility-Scale Battery Storage'!G$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.29737400647808987},{"$f":"'Solar - Utility PV'!N115+'Utility-Scale Battery Storage'!H$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.29737400647808987},{"$f":"'Solar - Utility PV'!O115+'Utility-Scale Battery Storage'!I$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.29737400647808987},{"$f":"'Solar - Utility PV'!P115+'Utility-Scale Battery Storage'!J$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.29737400647808987},{"$f":"'Solar - Utility PV'!Q115+'Utility-Scale Battery Storage'!K$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.29737400647808987},{"$f":"'Solar - Utility PV'!R115+'Utility-Scale Battery Storage'!L$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.29737400647808987},{"$f":"'Solar - Utility PV'!S115+'Utility-Scale Battery Storage'!M$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.29737400647808987},{"$f":"'Solar - Utility PV'!T115+'Utility-Scale Battery Storage'!N$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.29737400647808987},{"$f":"'Solar - Utility PV'!U115+'Utility-Scale Battery Storage'!O$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.29737400647808987},{"$f":"'Solar - Utility PV'!V115+'Utility-Scale Battery Storage'!P$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.29737400647808987},{"$f":"'Solar - Utility PV'!W115+'Utility-Scale Battery Storage'!Q$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.29737400647808987},{"$f":"'Solar - Utility PV'!X115+'Utility-Scale Battery Storage'!R$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.29907086325250959},{"$f":"'Solar - Utility PV'!Y115+'Utility-Scale Battery Storage'!S$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.30076772002692931},{"$f":"'Solar - Utility PV'!Z115+'Utility-Scale Battery Storage'!T$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.30246457680134903},{"$f":"'Solar - Utility PV'!AA115+'Utility-Scale Battery Storage'!U$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.30416143357576875},{"$f":"'Solar - Utility PV'!AB115+'Utility-Scale Battery Storage'!V$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.30585829035018847},{"$f":"'Solar - Utility PV'!AC115+'Utility-Scale Battery Storage'!W$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.30755514712460819},{"$f":"'Solar - Utility PV'!AD115+'Utility-Scale Battery Storage'!X$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.30925200389902791},{"$f":"'Solar - Utility PV'!AE115+'Utility-Scale Battery Storage'!Y$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.31094886067344762},{"$f":"'Solar - Utility PV'!AF115+'Utility-Scale Battery Storage'!Z$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.31264571744786734},{"$f":"'Solar - Utility PV'!AG115+'Utility-Scale Battery Storage'!AA$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.31434257422228706},{"$f":"'Solar - Utility PV'!AH115+'Utility-Scale Battery Storage'!AB$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.31603943099670678},{"$f":"'Solar - Utility PV'!AI115+'Utility-Scale Battery Storage'!AC$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.3177362877711265},{"$f":"'Solar - Utility PV'!AJ115+'Utility-Scale Battery Storage'!AD$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.31943314454554622},{"$f":"'Solar - Utility PV'!AK115+'Utility-Scale Battery Storage'!AE$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.32113000131996594},{"$f":"'Solar - Utility PV'!AL115+'Utility-Scale Battery Storage'!AF$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.32282685809438566},{"$f":"'Solar - Utility PV'!AM115+'Utility-Scale Battery Storage'!AG$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.32452371486880538},{"$f":"'Solar - Utility PV'!AN115+'Utility-Scale Battery Storage'!AH$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.3262205716432251},{"$f":"'Solar - Utility PV'!AO115+'Utility-Scale Battery Storage'!AI$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.32791742841764482},{"$f":"'Solar - Utility PV'!AP115+'Utility-Scale Battery Storage'!AJ$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.32961428519206454},{"$f":"'Solar - Utility PV'!AQ115+'Utility-Scale Battery Storage'!AK$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.33131114196648431}]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 2 - Advanced",{"$f":"'Solar - Utility PV'!L116+'Utility-Scale Battery Storage'!F$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.31124497949010632},{"$f":"'Solar - Utility PV'!M116+'Utility-Scale Battery Storage'!G$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.31668843728309798},{"$f":"'Solar - Utility PV'!N116+'Utility-Scale Battery Storage'!H$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.32213189507608964},{"$f":"'Solar - Utility PV'!O116+'Utility-Scale Battery Storage'!I$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.32757535286908129},{"$f":"'Solar - Utility PV'!P116+'Utility-Scale Battery Storage'!J$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.33301881066207295},{"$f":"'Solar - Utility PV'!Q116+'Utility-Scale Battery Storage'!K$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.33846226845506461},{"$f":"'Solar - Utility PV'!R116+'Utility-Scale Battery Storage'!L$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.34390572624805626},{"$f":"'Solar - Utility PV'!S116+'Utility-Scale Battery Storage'!M$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.34934918404104792},{"$f":"'Solar - Utility PV'!T116+'Utility-Scale Battery Storage'!N$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.35479264183403958},{"$f":"'Solar - Utility PV'!U116+'Utility-Scale Battery Storage'!O$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.36023609962703124},{"$f":"'Solar - Utility PV'!V116+'Utility-Scale Battery Storage'!P$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.36567955742002289},{"$f":"'Solar - Utility PV'!W116+'Utility-Scale Battery Storage'!Q$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.37112301521301444},{"$f":"'Solar - Utility PV'!X116+'Utility-Scale Battery Storage'!R$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.37190476689526164},{"$f":"'Solar - Utility PV'!Y116+'Utility-Scale Battery Storage'!S$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.37268651857750884},{"$f":"'Solar - Utility PV'!Z116+'Utility-Scale Battery Storage'!T$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.37346827025975604},{"$f":"'Solar - Utility PV'!AA116+'Utility-Scale Battery Storage'!U$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.37425002194200324},{"$f":"'Solar - Utility PV'!AB116+'Utility-Scale Battery Storage'!V$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.37503177362425044},{"$f":"'Solar - Utility PV'!AC116+'Utility-Scale Battery Storage'!W$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.37581352530649764},{"$f":"'Solar - Utility PV'!AD116+'Utility-Scale Battery Storage'!X$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.37659527698874484},{"$f":"'Solar - Utility PV'!AE116+'Utility-Scale Battery Storage'!Y$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.37737702867099204},{"$f":"'Solar - Utility PV'!AF116+'Utility-Scale Battery Storage'!Z$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.37815878035323924},{"$f":"'Solar - Utility PV'!AG116+'Utility-Scale Battery Storage'!AA$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.37894053203548644},{"$f":"'Solar - Utility PV'!AH116+'Utility-Scale Battery Storage'!AB$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.37972228371773364},{"$f":"'Solar - Utility PV'!AI116+'Utility-Scale Battery Storage'!AC$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.38050403539998084},{"$f":"'Solar - Utility PV'!AJ116+'Utility-Scale Battery Storage'!AD$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.38128578708222804},{"$f":"'Solar - Utility PV'!AK116+'Utility-Scale Battery Storage'!AE$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.38206753876447525},{"$f":"'Solar - Utility PV'!AL116+'Utility-Scale Battery Storage'!AF$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.38284929044672245},{"$f":"'Solar - Utility PV'!AM116+'Utility-Scale Battery Storage'!AG$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.38363104212896965},{"$f":"'Solar - Utility PV'!AN116+'Utility-Scale Battery Storage'!AH$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.38441279381121685},{"$f":"'Solar - Utility PV'!AO116+'Utility-Scale Battery Storage'!AI$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.38519454549346405},{"$f":"'Solar - Utility PV'!AP116+'Utility-Scale Battery Storage'!AJ$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.38597629717571125},{"$f":"'Solar - Utility PV'!AQ116+'Utility-Scale Battery Storage'!AK$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.38675804885795811}]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 2 - Moderate",{"$f":"'Solar - Utility PV'!L117+'Utility-Scale Battery Storage'!F$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.31124497949010632},{"$f":"'Solar - Utility PV'!M117+'Utility-Scale Battery Storage'!G$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.31447988022610673},{"$f":"'Solar - Utility PV'!N117+'Utility-Scale Battery Storage'!H$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.31771478096210715},{"$f":"'Solar - Utility PV'!O117+'Utility-Scale Battery Storage'!I$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.32094968169810756},{"$f":"'Solar - Utility PV'!P117+'Utility-Scale Battery Storage'!J$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.32418458243410797},{"$f":"'Solar - Utility PV'!Q117+'Utility-Scale Battery Storage'!K$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.32741948317010838},{"$f":"'Solar - Utility PV'!R117+'Utility-Scale Battery Storage'!L$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.3306543839061088},{"$f":"'Solar - Utility PV'!S117+'Utility-Scale Battery Storage'!M$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.33388928464210921},{"$f":"'Solar - Utility PV'!T117+'Utility-Scale Battery Storage'!N$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.33712418537810962},{"$f":"'Solar - Utility PV'!U117+'Utility-Scale Battery Storage'!O$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.34035908611411003},{"$f":"'Solar - Utility PV'!V117+'Utility-Scale Battery Storage'!P$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.34359398685011044},{"$f":"'Solar - Utility PV'!W117+'Utility-Scale Battery Storage'!Q$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.34682888758611075},{"$f":"'Solar - Utility PV'!X117+'Utility-Scale Battery Storage'!R$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.34804359396745593},{"$f":"'Solar - Utility PV'!Y117+'Utility-Scale Battery Storage'!S$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.34925830034880112},{"$f":"'Solar - Utility PV'!Z117+'Utility-Scale Battery Storage'!T$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.35047300673014631},{"$f":"'Solar - Utility PV'!AA117+'Utility-Scale Battery Storage'!U$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.3516877131114915},{"$f":"'Solar - Utility PV'!AB117+'Utility-Scale Battery Storage'!V$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.35290241949283668},{"$f":"'Solar - Utility PV'!AC117+'Utility-Scale Battery Storage'!W$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.35411712587418187},{"$f":"'Solar - Utility PV'!AD117+'Utility-Scale Battery Storage'!X$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.35533183225552706},{"$f":"'Solar - Utility PV'!AE117+'Utility-Scale Battery Storage'!Y$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.35654653863687225},{"$f":"'Solar - Utility PV'!AF117+'Utility-Scale Battery Storage'!Z$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.35776124501821743},{"$f":"'Solar - Utility PV'!AG117+'Utility-Scale Battery Storage'!AA$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.35897595139956262},{"$f":"'Solar - Utility PV'!AH117+'Utility-Scale Battery Storage'!AB$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.36019065778090781},{"$f":"'Solar - Utility PV'!AI117+'Utility-Scale Battery Storage'!AC$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.361405364162253},{"$f":"'Solar - Utility PV'!AJ117+'Utility-Scale Battery Storage'!AD$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.36262007054359818},{"$f":"'Solar - Utility PV'!AK117+'Utility-Scale Battery Storage'!AE$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.36383477692494337},{"$f":"'Solar - Utility PV'!AL117+'Utility-Scale Battery Storage'!AF$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.36504948330628856},{"$f":"'Solar - Utility PV'!AM117+'Utility-Scale Battery Storage'!AG$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.36626418968763375},{"$f":"'Solar - Utility PV'!AN117+'Utility-Scale Battery Storage'!AH$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.36747889606897893},{"$f":"'Solar - Utility PV'!AO117+'Utility-Scale Battery Storage'!AI$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.36869360245032412},{"$f":"'Solar - Utility PV'!AP117+'Utility-Scale Battery Storage'!AJ$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.36990830883166931},{"$f":"'Solar - Utility PV'!AQ117+'Utility-Scale Battery Storage'!AK$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.37112301521301444}]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 2 - Conservative",{"$f":"'Solar - Utility PV'!L118+'Utility-Scale Battery Storage'!F$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.31124497949010632},{"$f":"'Solar - Utility PV'!M118+'Utility-Scale Battery Storage'!G$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.31124497949010632},{"$f":"'Solar - Utility PV'!N118+'Utility-Scale Battery Storage'!H$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.31124497949010632},{"$f":"'Solar - Utility PV'!O118+'Utility-Scale Battery Storage'!I$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.31124497949010632},{"$f":"'Solar - Utility PV'!P118+'Utility-Scale Battery Storage'!J$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.31124497949010632},{"$f":"'Solar - Utility PV'!Q118+'Utility-Scale Battery Storage'!K$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.31124497949010632},{"$f":"'Solar - Utility PV'!R118+'Utility-Scale Battery Storage'!L$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.31124497949010632},{"$f":"'Solar - Utility PV'!S118+'Utility-Scale Battery Storage'!M$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.31124497949010632},{"$f":"'Solar - Utility PV'!T118+'Utility-Scale Battery Storage'!N$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.31124497949010632},{"$f":"'Solar - Utility PV'!U118+'Utility-Scale Battery Storage'!O$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.31124497949010632},{"$f":"'Solar - Utility PV'!V118+'Utility-Scale Battery Storage'!P$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.31124497949010632},{"$f":"'Solar - Utility PV'!W118+'Utility-Scale Battery Storage'!Q$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.31124497949010632},{"$f":"'Solar - Utility PV'!X118+'Utility-Scale Battery Storage'!R$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.31302417489490653},{"$f":"'Solar - Utility PV'!Y118+'Utility-Scale Battery Storage'!S$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.31480337029970673},{"$f":"'Solar - Utility PV'!Z118+'Utility-Scale Battery Storage'!T$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.31658256570450694},{"$f":"'Solar - Utility PV'!AA118+'Utility-Scale Battery Storage'!U$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.31836176110930714},{"$f":"'Solar - Utility PV'!AB118+'Utility-Scale Battery Storage'!V$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.32014095651410734},{"$f":"'Solar - Utility PV'!AC118+'Utility-Scale Battery Storage'!W$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.32192015191890755},{"$f":"'Solar - Utility PV'!AD118+'Utility-Scale Battery Storage'!X$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.32369934732370775},{"$f":"'Solar - Utility PV'!AE118+'Utility-Scale Battery Storage'!Y$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.32547854272850796},{"$f":"'Solar - Utility PV'!AF118+'Utility-Scale Battery Storage'!Z$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.32725773813330816},{"$f":"'Solar - Utility PV'!AG118+'Utility-Scale Battery Storage'!AA$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.32903693353810837},{"$f":"'Solar - Utility PV'!AH118+'Utility-Scale Battery Storage'!AB$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.33081612894290857},{"$f":"'Solar - Utility PV'!AI118+'Utility-Scale Battery Storage'!AC$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.33259532434770878},{"$f":"'Solar - Utility PV'!AJ118+'Utility-Scale Battery Storage'!AD$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.33437451975250898},{"$f":"'Solar - Utility PV'!AK118+'Utility-Scale Battery Storage'!AE$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.33615371515730919},{"$f":"'Solar - Utility PV'!AL118+'Utility-Scale Battery Storage'!AF$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.33793291056210939},{"$f":"'Solar - Utility PV'!AM118+'Utility-Scale Battery Storage'!AG$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.33971210596690959},{"$f":"'Solar - Utility PV'!AN118+'Utility-Scale Battery Storage'!AH$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.3414913013717098},{"$f":"'Solar - Utility PV'!AO118+'Utility-Scale Battery Storage'!AI$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.34327049677651},{"$f":"'Solar - Utility PV'!AP118+'Utility-Scale Battery Storage'!AJ$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.34504969218131021},{"$f":"'Solar - Utility PV'!AQ118+'Utility-Scale Battery Storage'!AK$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.34682888758611075}]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 1 - Advanced",{"$f":"'Solar - Utility PV'!L119+'Utility-Scale Battery Storage'!F$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.32052036609390278},{"$f":"'Solar - Utility PV'!M119+'Utility-Scale Battery Storage'!G$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.32613227735005967},{"$f":"'Solar - Utility PV'!N119+'Utility-Scale Battery Storage'!H$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.33174418860621657},{"$f":"'Solar - Utility PV'!O119+'Utility-Scale Battery Storage'!I$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.33735609986237347},{"$f":"'Solar - Utility PV'!P119+'Utility-Scale Battery Storage'!J$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.34296801111853037},{"$f":"'Solar - Utility PV'!Q119+'Utility-Scale Battery Storage'!K$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.34857992237468727},{"$f":"'Solar - Utility PV'!R119+'Utility-Scale Battery Storage'!L$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.35419183363084417},{"$f":"'Solar - Utility PV'!S119+'Utility-Scale Battery Storage'!M$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.35980374488700106},{"$f":"'Solar - Utility PV'!T119+'Utility-Scale Battery Storage'!N$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.36541565614315796},{"$f":"'Solar - Utility PV'!U119+'Utility-Scale Battery Storage'!O$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.37102756739931486},{"$f":"'Solar - Utility PV'!V119+'Utility-Scale Battery Storage'!P$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.37663947865547176},{"$f":"'Solar - Utility PV'!W119+'Utility-Scale Battery Storage'!Q$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.38225138991162844},{"$f":"'Solar - Utility PV'!X119+'Utility-Scale Battery Storage'!R$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.38305733371278566},{"$f":"'Solar - Utility PV'!Y119+'Utility-Scale Battery Storage'!S$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.38386327751394289},{"$f":"'Solar - Utility PV'!Z119+'Utility-Scale Battery Storage'!T$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.38466922131510012},{"$f":"'Solar - Utility PV'!AA119+'Utility-Scale Battery Storage'!U$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.38547516511625735},{"$f":"'Solar - Utility PV'!AB119+'Utility-Scale Battery Storage'!V$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.38628110891741457},{"$f":"'Solar - Utility PV'!AC119+'Utility-Scale Battery Storage'!W$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.3870870527185718},{"$f":"'Solar - Utility PV'!AD119+'Utility-Scale Battery Storage'!X$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.38789299651972903},{"$f":"'Solar - Utility PV'!AE119+'Utility-Scale Battery Storage'!Y$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.38869894032088625},{"$f":"'Solar - Utility PV'!AF119+'Utility-Scale Battery Storage'!Z$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.38950488412204348},{"$f":"'Solar - Utility PV'!AG119+'Utility-Scale Battery Storage'!AA$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.39031082792320071},{"$f":"'Solar - Utility PV'!AH119+'Utility-Scale Battery Storage'!AB$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.39111677172435794},{"$f":"'Solar - Utility PV'!AI119+'Utility-Scale Battery Storage'!AC$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.39192271552551516},{"$f":"'Solar - Utility PV'!AJ119+'Utility-Scale Battery Storage'!AD$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.39272865932667239},{"$f":"'Solar - Utility PV'!AK119+'Utility-Scale Battery Storage'!AE$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.39353460312782962},{"$f":"'Solar - Utility PV'!AL119+'Utility-Scale Battery Storage'!AF$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.39434054692898685},{"$f":"'Solar - Utility PV'!AM119+'Utility-Scale Battery Storage'!AG$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.39514649073014407},{"$f":"'Solar - Utility PV'!AN119+'Utility-Scale Battery Storage'!AH$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.3959524345313013},{"$f":"'Solar - Utility PV'!AO119+'Utility-Scale Battery Storage'!AI$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.39675837833245853},{"$f":"'Solar - Utility PV'!AP119+'Utility-Scale Battery Storage'!AJ$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.39756432213361576},{"$f":"'Solar - Utility PV'!AQ119+'Utility-Scale Battery Storage'!AK$109*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.39837026593477276}]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 1 - Moderate",{"$f":"'Solar - Utility PV'!L120+'Utility-Scale Battery Storage'!F$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.32052036609390278},{"$f":"'Solar - Utility PV'!M120+'Utility-Scale Battery Storage'!G$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.32385537419781124},{"$f":"'Solar - Utility PV'!N120+'Utility-Scale Battery Storage'!H$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.32719038230171971},{"$f":"'Solar - Utility PV'!O120+'Utility-Scale Battery Storage'!I$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.33052539040562817},{"$f":"'Solar - Utility PV'!P120+'Utility-Scale Battery Storage'!J$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.33386039850953664},{"$f":"'Solar - Utility PV'!Q120+'Utility-Scale Battery Storage'!K$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.3371954066134451},{"$f":"'Solar - Utility PV'!R120+'Utility-Scale Battery Storage'!L$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.34053041471735357},{"$f":"'Solar - Utility PV'!S120+'Utility-Scale Battery Storage'!M$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.34386542282126203},{"$f":"'Solar - Utility PV'!T120+'Utility-Scale Battery Storage'!N$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.3472004309251705},{"$f":"'Solar - Utility PV'!U120+'Utility-Scale Battery Storage'!O$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.35053543902907897},{"$f":"'Solar - Utility PV'!V120+'Utility-Scale Battery Storage'!P$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.35387044713298743},{"$f":"'Solar - Utility PV'!W120+'Utility-Scale Battery Storage'!Q$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.3572054552368959},{"$f":"'Solar - Utility PV'!X120+'Utility-Scale Battery Storage'!R$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.35845775197063251},{"$f":"'Solar - Utility PV'!Y120+'Utility-Scale Battery Storage'!S$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.35971004870436912},{"$f":"'Solar - Utility PV'!Z120+'Utility-Scale Battery Storage'!T$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.36096234543810574},{"$f":"'Solar - Utility PV'!AA120+'Utility-Scale Battery Storage'!U$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.36221464217184235},{"$f":"'Solar - Utility PV'!AB120+'Utility-Scale Battery Storage'!V$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.36346693890557896},{"$f":"'Solar - Utility PV'!AC120+'Utility-Scale Battery Storage'!W$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.36471923563931558},{"$f":"'Solar - Utility PV'!AD120+'Utility-Scale Battery Storage'!X$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.36597153237305219},{"$f":"'Solar - Utility PV'!AE120+'Utility-Scale Battery Storage'!Y$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.3672238291067888},{"$f":"'Solar - Utility PV'!AF120+'Utility-Scale Battery Storage'!Z$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.36847612584052541},{"$f":"'Solar - Utility PV'!AG120+'Utility-Scale Battery Storage'!AA$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.36972842257426203},{"$f":"'Solar - Utility PV'!AH120+'Utility-Scale Battery Storage'!AB$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.37098071930799864},{"$f":"'Solar - Utility PV'!AI120+'Utility-Scale Battery Storage'!AC$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.37223301604173525},{"$f":"'Solar - Utility PV'!AJ120+'Utility-Scale Battery Storage'!AD$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.37348531277547187},{"$f":"'Solar - Utility PV'!AK120+'Utility-Scale Battery Storage'!AE$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.37473760950920848},{"$f":"'Solar - Utility PV'!AL120+'Utility-Scale Battery Storage'!AF$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.37598990624294509},{"$f":"'Solar - Utility PV'!AM120+'Utility-Scale Battery Storage'!AG$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.37724220297668171},{"$f":"'Solar - Utility PV'!AN120+'Utility-Scale Battery Storage'!AH$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.37849449971041832},{"$f":"'Solar - Utility PV'!AO120+'Utility-Scale Battery Storage'!AI$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.37974679644415493},{"$f":"'Solar - Utility PV'!AP120+'Utility-Scale Battery Storage'!AJ$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.38099909317789155},{"$f":"'Solar - Utility PV'!AQ120+'Utility-Scale Battery Storage'!AK$110*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.38225138991162844}]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 1 - Conservative",{"$f":"'Solar - Utility PV'!L121+'Utility-Scale Battery Storage'!F$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.32052036609390278},{"$f":"'Solar - Utility PV'!M121+'Utility-Scale Battery Storage'!G$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.32052036609390278},{"$f":"'Solar - Utility PV'!N121+'Utility-Scale Battery Storage'!H$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.32052036609390278},{"$f":"'Solar - Utility PV'!O121+'Utility-Scale Battery Storage'!I$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.32052036609390278},{"$f":"'Solar - Utility PV'!P121+'Utility-Scale Battery Storage'!J$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.32052036609390278},{"$f":"'Solar - Utility PV'!Q121+'Utility-Scale Battery Storage'!K$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.32052036609390278},{"$f":"'Solar - Utility PV'!R121+'Utility-Scale Battery Storage'!L$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.32052036609390278},{"$f":"'Solar - Utility PV'!S121+'Utility-Scale Battery Storage'!M$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.32052036609390278},{"$f":"'Solar - Utility PV'!T121+'Utility-Scale Battery Storage'!N$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.32052036609390278},{"$f":"'Solar - Utility PV'!U121+'Utility-Scale Battery Storage'!O$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.32052036609390278},{"$f":"'Solar - Utility PV'!V121+'Utility-Scale Battery Storage'!P$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.32052036609390278},{"$f":"'Solar - Utility PV'!W121+'Utility-Scale Battery Storage'!Q$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.32052036609390278},{"$f":"'Solar - Utility PV'!X121+'Utility-Scale Battery Storage'!R$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.32235462055105241},{"$f":"'Solar - Utility PV'!Y121+'Utility-Scale Battery Storage'!S$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.32418887500820204},{"$f":"'Solar - Utility PV'!Z121+'Utility-Scale Battery Storage'!T$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.32602312946535167},{"$f":"'Solar - Utility PV'!AA121+'Utility-Scale Battery Storage'!U$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.3278573839225013},{"$f":"'Solar - Utility PV'!AB121+'Utility-Scale Battery Storage'!V$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.32969163837965093},{"$f":"'Solar - Utility PV'!AC121+'Utility-Scale Battery Storage'!W$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.33152589283680056},{"$f":"'Solar - Utility PV'!AD121+'Utility-Scale Battery Storage'!X$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.33336014729395019},{"$f":"'Solar - Utility PV'!AE121+'Utility-Scale Battery Storage'!Y$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.33519440175109982},{"$f":"'Solar - Utility PV'!AF121+'Utility-Scale Battery Storage'!Z$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.33702865620824946},{"$f":"'Solar - Utility PV'!AG121+'Utility-Scale Battery Storage'!AA$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.33886291066539909},{"$f":"'Solar - Utility PV'!AH121+'Utility-Scale Battery Storage'!AB$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.34069716512254872},{"$f":"'Solar - Utility PV'!AI121+'Utility-Scale Battery Storage'!AC$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.34253141957969835},{"$f":"'Solar - Utility PV'!AJ121+'Utility-Scale Battery Storage'!AD$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.34436567403684798},{"$f":"'Solar - Utility PV'!AK121+'Utility-Scale Battery Storage'!AE$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.34619992849399761},{"$f":"'Solar - Utility PV'!AL121+'Utility-Scale Battery Storage'!AF$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.34803418295114724},{"$f":"'Solar - Utility PV'!AM121+'Utility-Scale Battery Storage'!AG$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.34986843740829687},{"$f":"'Solar - Utility PV'!AN121+'Utility-Scale Battery Storage'!AH$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.3517026918654465},{"$f":"'Solar - Utility PV'!AO121+'Utility-Scale Battery Storage'!AI$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.35353694632259614},{"$f":"'Solar - Utility PV'!AP121+'Utility-Scale Battery Storage'!AJ$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.35537120077974577},{"$f":"'Solar - Utility PV'!AQ121+'Utility-Scale Battery Storage'!AK$111*($R$14/$R$12)*(1-$N$46/$R$17)","v":0.3572054552368959}]
[]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Annual Energy Production (kWh/kW)","PV+Storage - Class 10 - Advanced",{"$f":"L96*8760","v":1788.5287601549792},1819.1785251298886,1849.8282901047983,1880.4780550797077,1911.1278200546171,1941.7775850295266,1972.4273500044362,2003.0771149793457,2033.7268799542551,2064.3766449291647,2095.0264099040742,2125.6761748789845,2130.0778817059327,2134.4795885328808,2138.881295359829,2143.2830021867771,2147.6847090137253,2152.0864158406735,2156.4881226676216,2160.8898294945702,2165.2915363215184,2169.6932431484665,2174.0949499754147,2178.4966568023628,2182.898363629311,2187.3000704562592,2191.7017772832073,2196.1034841101555,2200.5051909371041,2204.9068977640518,2209.3086045910004,2213.7103114179508]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 10 - Moderate",{"$f":"L97*8760","v":1788.5287601549792},1806.743092119347,1824.9574240837148,1843.1717560480827,1861.3860880124505,1879.6004199768183,1897.8147519411862,1916.029083905554,1934.2434158699218,1952.4577478342896,1970.6720797986573,1988.8864117630244,1995.7258999188225,2002.5653880746204,2009.4048762304185,2016.2443643862166,2023.0838525420145,2029.9233406978126,2036.7628288536105,2043.6023170094086,2050.4418051652065,2057.2812933210048,2064.1207814768027,2070.9602696326006,2077.7997577883984,2084.6392459441968,2091.4787340999947,2098.3182222557925,2105.1577104115909,2111.9971985673888,2118.8366867231866,2125.6761748789845]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 10 - Conservative",{"$f":"L98*8760","v":1788.5287601549792},1788.5287601549792,1788.5287601549792,1788.5287601549792,1788.5287601549792,1788.5287601549792,1788.5287601549792,1788.5287601549792,1788.5287601549792,1788.5287601549792,1788.5287601549792,1788.5287601549792,1798.5466427353815,1808.5645253157838,1818.5824078961862,1828.6002904765885,1838.6181730569906,1848.6360556373929,1858.6539382177953,1868.6718207981976,1878.6897033785999,1888.7075859590022,1898.7254685394046,1908.7433511198067,1918.761233700209,1928.7791162806113,1938.7969988610137,1948.814881441416,1958.8327640218183,1968.8506466022206,1978.868529182623,1988.8864117630244]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 9 - Advanced",{"$f":"L99*8760","v":1938.1376566872675},1971.5045199156211,2004.8713831439745,2038.2382463723279,2071.6051096006813,2104.9719728290352,2138.3388360573886,2171.705699285742,2205.0725625140954,2238.4394257424492,2271.8062889708026,2305.1731521991564,2309.9650698463661,2314.7569874935757,2319.5489051407853,2324.340822787995,2329.1327404352051,2333.9246580824147,2338.7165757296243,2343.5084933768339,2348.3004110240436,2353.0923286712532,2357.8842463184628,2362.6761639656725,2367.4680816128825,2372.2599992600922,2377.0519169073018,2381.8438345545114,2386.6357522017211,2391.4276698489307,2396.2195874961403,2401.0115051433477]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 9 - Moderate",{"$f":"L100*8760","v":1938.1376566872675},1957.9666871528652,1977.7957176184627,1997.6247480840605,2017.4537785496582,2037.2828090152559,2057.1118394808536,2076.9408699464511,2096.7699004120486,2116.5989308776466,2136.4279613432441,2156.2569918088407,2163.7027998283565,2171.148607847872,2178.5944158673879,2186.0402238869037,2193.4860319064196,2200.9318399259355,2208.3776479454509,2215.8234559649668,2223.2692639844827,2230.7150720039986,2238.1608800235144,2245.6066880430299,2253.0524960625457,2260.4983040820616,2267.9441121015775,2275.3899201210934,2282.8357281406093,2290.2815361601247,2297.7273441796406,2305.1731521991564]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 9 - Conservative",{"$f":"L101*8760","v":1938.1376566872675},1938.1376566872675,1938.1376566872675,1938.1376566872675,1938.1376566872675,1938.1376566872675,1938.1376566872675,1938.1376566872675,1938.1376566872675,1938.1376566872675,1938.1376566872675,1938.1376566872675,1949.0436234433462,1959.9495901994248,1970.8555569555035,1981.761523711582,1992.6674904676606,2003.5734572237393,2014.479423979818,2025.3853907358966,2036.2913574919751,2047.1973242480537,2058.1032910041322,2069.0092577602109,2079.9152245162895,2090.8211912723682,2101.7271580284469,2112.6331247845255,2123.5390915406042,2134.4450582966829,2145.3510250527615,2156.2569918088407]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 8 - Advanced",{"$f":"L102*8760","v":2032.417295016739},2067.4964029483012,2102.5755108798639,2137.6546188114262,2172.7337267429889,2207.8128346745511,2242.8919426061138,2277.9710505376761,2313.0501584692379,2348.1292664008006,2383.2083743323628,2418.2874822639255,2423.3253006286673,2428.363118993409,2433.4009373581503,2438.438755722892,2443.4765740876337,2448.5143924523754,2453.5522108171172,2458.5900291818589,2463.6278475466006,2468.6656659113423,2473.7034842760841,2478.7413026408253,2483.779121005567,2488.8169393703088,2493.8547577350505,2498.8925760997922,2503.9303944645339,2508.9682128292757,2514.0060311940174,2519.0438495587587]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 8 - Moderate",{"$f":"L103*8760","v":2032.417295016739},2053.2638665125532,2074.110438008368,2094.9570095041827,2115.8035809999969,2136.6501524958117,2157.4967239916264,2178.3432954874406,2199.1898669832553,2220.0364384790696,2240.8830099748843,2261.7295814706986,2269.5574765103593,2277.3853715500209,2285.213266589682,2293.0411616293436,2300.8690566690052,2308.6969517086668,2316.5248467483284,2324.35274178799,2332.1806368276511,2340.0085318673127,2347.8364269069743,2355.6643219466359,2363.4922169862975,2371.3201120259591,2379.1480070656207,2386.9759021052823,2394.8037971449439,2402.6316921846051,2410.4595872242667,{"$f":"AQ103*8760","v":2418.2874822639255}]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 8 - Conservative",{"$f":"L104*8760","v":2032.417295016739},2032.417295016739,2032.417295016739,2032.417295016739,2032.417295016739,2032.417295016739,2032.417295016739,2032.417295016739,2032.417295016739,2032.417295016739,2032.417295016739,2032.417295016739,2043.882909339437,2055.348523662135,2066.814137984833,2078.279752307531,2089.7453666302295,2101.2109809529275,2112.6765952756255,2124.1422095983235,2135.6078239210215,2147.0734382437195,2158.5390525664175,2170.0046668891159,2181.4702812118139,2192.9358955345119,2204.4015098572099,2215.8671241799079,2227.3327385026059,2238.7983528253044,2250.2639671480019,{"$f":"AQ104*8760","v":2261.7295814706986}]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 7 - Advanced",{"$f":"L105*8760","v":2128.4936140650516},2165.3175968318292,2202.1415795986063,2238.9655623653839,2275.7895451321615,2312.6135278989391,2349.4375106657167,2386.2614934324943,2423.0854761992714,2459.909458966049,2496.7334417328266,2533.5574244996051,2538.845829695294,2544.134234890983,2549.4226400866719,2554.7110452823604,2559.9994504780493,2565.2878556737382,2570.5762608694272,2575.8646660651161,2581.1530712608046,2586.4414764564935,2591.7298816521825,2597.0182868478714,2602.3066920435604,2607.5950972392488,2612.8835024349378,2618.1719076306267,2623.4603128263157,2628.7487180220046,2634.0371232176935,2639.3255284133811]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 7 - Moderate",{"$f":"L106*8760","v":2128.4936140650516},2150.3771178019747,2172.2606215388973,2194.1441252758204,2216.0276290127435,2237.9111327496666,2259.7946364865898,2281.6781402235129,2303.5616439604355,2325.4451476973586,2347.3286514342817,2369.2121551712039,2377.4294186376242,2385.646682104044,2393.8639455704638,2402.0812090368836,2410.2984725033034,2418.5157359697232,2426.7329994361435,2434.9502629025633,2443.1675263689831,2451.3847898354029,2459.6020533018227,2467.8193167682425,2476.0365802346623,2484.2538437010826,2492.4711071675024,2500.6883706339222,2508.905634100342,2517.1228975667618,2525.3401610331816,2533.5574244996051]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 7 - Conservative",{"$f":"L107*8760","v":2128.4936140650516},2128.4936140650516,2128.4936140650516,2128.4936140650516,2128.4936140650516,2128.4936140650516,2128.4936140650516,2128.4936140650516,2128.4936140650516,2128.4936140650516,2128.4936140650516,2128.4936140650516,2140.5295411203592,2152.5654681756669,2164.6013952309745,2176.6373222862826,2188.6732493415902,2200.7091763968979,2212.7451034522055,2224.7810305075136,2236.8169575628212,2248.8528846181289,2260.8888116734365,2272.9247387287446,2284.9606657840523,2296.9965928393594,2309.0325198946671,2321.0684469499752,2333.1043740052828,2345.1403010605904,2357.1762281158981,2369.2121551712039]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 6 - Advanced",{"$f":"L108*8760","v":2231.3530482606816},2270.0450963329395,2308.7371444051978,2347.4291924774557,2386.1212405497135,2424.8132886219719,2463.5053366942298,2502.1973847664881,2540.889432838746,2579.5814809110043,2618.2735289832622,2656.965577055521,2662.5222608437225,2668.0789446319236,2673.6356284201252,2679.1923122083267,2684.7489959965283,2690.3056797847294,2695.8623635729309,2701.4190473611325,2706.975731149334,2712.5324149375356,2718.0890987257367,2723.6457825139382,2729.2024663021398,2734.7591500903413,2740.3158338785429,2745.872517666744,2751.4292014549455,2756.9858852431471,2762.5425690313486,2768.0992528195538]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 6 - Moderate",{"$f":"L109*8760","v":2231.3530482606816},2254.3466930258633,2277.3403377910449,2300.3339825562266,2323.3276273214087,2346.3212720865904,2369.3149168517721,2392.3085616169537,2415.3022063821359,2438.2958511473175,2461.2894959124992,2484.2831406776818,2492.9172624965736,2501.5513843154654,2510.1855061343572,2518.819627953249,2527.4537497721408,2536.0878715910326,2544.7219934099244,2553.3561152288157,2561.9902370477075,2570.6243588665993,2579.2584806854911,2587.8926025043829,2596.5267243232747,2605.1608461421665,2613.7949679610583,2622.4290897799501,2631.0632115988415,2639.6973334177333,2648.3314552366251,2656.965577055521]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 6 - Conservative",{"$f":"L110*8760","v":2231.3530482606816},2231.3530482606816,2231.3530482606816,2231.3530482606816,2231.3530482606816,2231.3530482606816,2231.3530482606816,2231.3530482606816,2231.3530482606816,2231.3530482606816,2231.3530482606816,2231.3530482606816,2243.9995528815316,2256.6460575023816,2269.2925621232316,2281.9390667440816,2294.5855713649316,2307.2320759857821,2319.8785806066321,2332.5250852274826,2345.1715898483326,2357.8180944691831,2370.4645990900331,2383.1111037108835,2395.7576083317335,2408.404112952584,2421.050617573434,2433.6971221942845,2446.3436268151345,2458.9901314359849,2471.636636056835,2484.2831406776818]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 5 - Advanced",{"$f":"L111*8760","v":2311.7768580136603},2351.9295103553172,2392.0821626969746,2432.2348150386315,2472.3874673802884,2512.5401197219458,2552.6927720636027,2592.8454244052596,2632.9980767469169,2673.1507290885738,2713.3033814302307,2753.4560337718885,2759.2224794225167,2764.9889250731449,2770.7553707237735,2776.5218163744016,2782.2882620250298,2788.0547076756584,2793.8211533262865,2799.5875989769152,2805.3540446275433,2811.1204902781715,2816.8869359288001,2822.6533815794282,2828.4198272300564,2834.186272880685,2839.9527185313132,2845.7191641819413,2851.4856098325699,2857.2520554831981,2863.0185011338267,2868.7849467844594]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 5 - Moderate",{"$f":"L112*8760","v":2311.7768580136603},2335.6385006591909,2359.500143304721,2383.3617859502515,2407.223428595782,2431.0850712413121,2454.9467138868426,2478.8083565323732,2502.6699991779033,2526.5316418234338,2550.3932844689639,2574.2549271144958,2583.2149824473659,2592.1750377802355,2601.1350931131051,2610.0951484459747,2619.0552037788443,2628.0152591117144,2636.975314444584,2645.9353697774536,2654.8954251103232,2663.8554804431933,2672.8155357760629,2681.7755911089325,2690.7356464418021,2699.6957017746718,2708.6557571075418,2717.6158124404114,2726.5758677732811,2735.5359231061507,2744.4959784390207,2753.4560337718885]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 5 - Conservative",{"$f":"L113*8760","v":2311.7768580136603},2311.7768580136603,2311.7768580136603,2311.7768580136603,2311.7768580136603,2311.7768580136603,2311.7768580136603,2311.7768580136603,2311.7768580136603,2311.7768580136603,2311.7768580136603,2311.7768580136603,2324.9007614687021,2338.0246649237438,2351.1485683787855,2364.2724718338272,2377.3963752888694,2390.5202787439111,2403.6441821989529,2416.7680856539946,2429.8919891090363,2443.0158925640781,2456.1397960191198,2469.2636994741615,2482.3876029292037,2495.5115063842454,2508.6354098392871,2521.7593132943289,2534.8832167493706,2548.0071202044123,2561.1310236594541,2574.2549271144958]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 4 - Advanced",{"$f":"L114*8760","v":2467.4190673320113},2510.398390980677,2553.3777146293432,2596.357038278009,2639.3363619266752,2682.3156855753409,2725.2950092240067,2768.2743328726729,2811.2536565213386,2854.2329801700048,2897.2123038186705,2940.1916274673345,2946.3640200607792,2952.536412654224,2958.7088052476684,2964.8811978411131,2971.0535904345575,2977.2259830280022,2983.398375621447,2989.5707682148914,2995.7431608083361,3001.9155534017805,3008.0879459952253,3014.26033858867,3020.4327311821144,3026.6051237755592,3032.7775163690035,3038.9499089624483,3045.122301555893,3051.2946941493374,3057.4670867427822,3063.6394793362292]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 4 - Moderate",{"$f":"L115*8760","v":2467.4190673320113},2492.9605248009884,2518.5019822699651,2544.0434397389422,2569.5848972079193,2595.1263546768964,2620.6678121458735,2646.2092696148507,2671.7507270838278,2697.2921845528049,2722.8336420217815,2748.3750994907605,2757.965925889589,2767.556752288418,2777.1475786872466,2786.7384050860755,2796.3292314849045,2805.9200578837331,2815.5108842825621,2825.1017106813906,2834.6925370802196,2844.2833634790486,2853.8741898778771,2863.4650162767061,2873.0558426755347,2882.6466690743637,2892.2374954731927,2901.8283218720212,2911.4191482708502,2921.0099746696792,2930.6008010685077,2940.1916274673345]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 4 - Conservative",{"$f":"L116*8760","v":2467.4190673320113},2467.4190673320113,2467.4190673320113,2467.4190673320113,2467.4190673320113,2467.4190673320113,2467.4190673320113,2467.4190673320113,2467.4190673320113,2467.4190673320113,2467.4190673320113,2467.4190673320113,2481.4668689399487,2495.5146705478855,2509.5624721558229,2523.6102737637602,2537.6580753716976,2551.7058769796349,2565.7536785875718,2579.8014801955092,2593.8492818034465,2607.8970834113838,2621.9448850193212,2635.9926866272581,2650.0404882351954,2664.0882898431328,2678.1360914510701,2692.1838930590075,2706.2316946669448,2720.2794962748817,2734.327297882819,2748.3750994907605]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 3 - Advanced",{"$f":"L117*8760","v":2604.9962967480674},2650.4742074355017,2695.9521181229361,2741.4300288103705,2786.9079394978053,2832.3858501852396,2877.863760872674,2923.3416715601084,2968.8195822475427,3014.2974929349775,3059.7754036224119,3105.2533143098444,3111.7845366572942,3118.3157590047445,3124.8469813521947,3131.3782036996449,3137.9094260470952,3144.4406483945454,3150.9718707419952,3157.5030930894454,3164.0343154368957,3170.5655377843459,3177.0967601317961,3183.6279824792459,3190.1592048266962,3196.6904271741464,3203.2216495215966,3209.7528718690469,3216.2840942164967,3222.8153165639469,3229.3465389113971,3235.8777612588483]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 3 - Moderate",{"$f":"L118*8760","v":2604.9962967480674},2632.0225973733709,2659.048897998674,2686.0751986239775,2713.101499249281,2740.1277998745845,2767.154100499888,2794.1804011251911,2821.2067017504946,2848.2330023757982,2875.2593030011017,2902.2856036264025,2912.4339891605746,2922.5823746947472,2932.7307602289193,2942.8791457630914,2953.0275312972635,2963.1759168314356,2973.3243023656078,2983.4726878997799,2993.621073433952,3003.7694589681246,3013.9178445022967,3024.0662300364688,3034.2146155706409,3044.3630011048131,3054.5113866389852,3064.6597721731573,3074.8081577073299,3084.956543241502,3095.1049287756741,{"$f":"AQ118*8760","v":3105.2533143098444}]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 3 - Conservative",{"$f":"L119*8760","v":2604.9962967480674},2604.9962967480674,2604.9962967480674,2604.9962967480674,2604.9962967480674,2604.9962967480674,2604.9962967480674,2604.9962967480674,2604.9962967480674,2604.9962967480674,2604.9962967480674,2604.9962967480674,2619.8607620919838,2634.7252274359007,2649.5896927798176,2664.454158123734,2679.3186234676509,2694.1830888115678,2709.0475541554842,2723.9120194994011,2738.776484843318,2753.6409501872345,2768.5054155311514,2783.3698808750682,2798.2343462189847,2813.0988115629016,2827.9632769068185,2842.8277422507349,2857.6922075946518,2872.5566729385687,2887.4211382824856,{"$f":"AQ119*8760","v":2902.2856036264025}]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 2 - Advanced",{"$f":"L120*8760","v":2726.5060203333314},2774.1907105999385,2821.8754008665451,2869.5600911331521,2917.2447813997592,2964.9294716663658,3012.6141619329728,3060.2988521995799,3107.9835424661869,3155.6682327327935,3203.3529229994006,3251.0376132660067,3257.8857580024919,3264.7339027389776,3271.5820474754628,3278.4301922119485,3285.2783369484337,3292.1264816849193,3298.974626421405,3305.8227711578902,3312.6709158943759,3319.5190606308611,3326.3672053673467,3333.2153501038324,3340.0634948403176,3346.9116395768033,3353.7597843132885,3360.6079290497742,3367.4560737862594,3374.304218522745,3381.1523632592307,3388.0005079957132]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 2 - Moderate",{"$f":"L121*8760","v":2726.5060203333314},2754.8437507806948,2783.1814812280586,2811.5192116754224,2839.8569421227858,2868.1946725701496,2896.5324030175129,2924.8701334648767,2953.2078639122401,2981.5455943596039,3009.8833248069673,3038.2210552543302,3048.8618831549138,3059.5027110554979,3070.1435389560816,3080.7843668566657,3091.4251947572493,3102.0660226578334,3112.706850558417,3123.3476784590007,3133.9885063595848,3144.6293342601684,3155.2701621607525,3165.9109900613362,3176.5518179619203,3187.1926458625039,3197.8334737630876,3208.4743016636717,3219.1151295642553,3229.7559574648394,3240.3967853654231,3251.0376132660067]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 2 - Conservative",{"$f":"L122*8760","v":2726.5060203333314},2726.5060203333314,2726.5060203333314,2726.5060203333314,2726.5060203333314,2726.5060203333314,2726.5060203333314,2726.5060203333314,2726.5060203333314,2726.5060203333314,2726.5060203333314,2726.5060203333314,2742.0917720793814,2757.6775238254309,2773.2632755714808,2788.8490273175307,2804.4347790635802,2820.0205308096301,2835.6062825556801,2851.1920343017296,2866.7777860477795,2882.3635377938294,2897.9492895398789,2913.5350412859289,2929.1207930319788,2944.7065447780283,2960.2922965240782,2975.8780482701281,2991.4638000161776,3007.0495517622276,3022.6353035082775,3038.2210552543302]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 1 - Advanced",{"$f":"L123*8760","v":2807.7584069825884},2856.9187495865226,2906.0790921904572,2955.2394347943914,3004.399777398326,3053.5601200022606,3102.7204626061948,3151.8808052101294,3201.0411478140636,3250.2014904179982,3299.3618330219324,3348.5221756258652,3355.5822433240023,3362.6423110221399,3369.702378720277,3376.7624464184141,3383.8225141165517,3390.8825818146888,3397.9426495128264,3405.0027172109635,3412.0627849091011,3419.1228526072382,3426.1829203053753,3433.2429880035129,3440.30305570165,3447.3631233997876,3454.4231910979247,3461.4832587960623,3468.5433264941994,3475.6033941923365,3482.6634618904741,3489.7235295886094]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 1 - Moderate",{"$f":"L124*8760","v":2807.7584069825884},2836.9730779728266,2866.1877489630647,2895.4024199533028,2924.6170909435409,2953.831761933779,2983.0464329240172,3012.2611039142553,3041.4757749044934,3070.690445894732,3099.9051168849701,3129.1197878752082,3140.0899072627408,3151.0600266502734,3162.0301460378064,3173.000265425339,3183.9703848128715,3194.9405042004046,3205.9106235879372,3216.8807429754697,3227.8508623630028,3238.8209817505353,3249.7911011380679,3260.7612205256009,3271.7313399131335,3282.7014593006661,3293.6715786881991,3304.6416980757317,3315.6118174632643,3326.5819368507973,3337.5520562383299,3348.5221756258652]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 1 - Conservative",{"$f":"L125*8760","v":2807.7584069825884},2807.7584069825884,2807.7584069825884,2807.7584069825884,2807.7584069825884,2807.7584069825884,2807.7584069825884,2807.7584069825884,2807.7584069825884,2807.7584069825884,2807.7584069825884,2807.7584069825884,2823.8264760272191,2839.8945450718497,2855.9626141164808,2872.0306831611115,2888.0987522057421,2904.1668212503728,2920.2348902950039,2936.3029593396345,2952.3710283842652,2968.4390974288958,2984.5071664735269,3000.5752355181576,3016.6433045627882,3032.7113736074189,3048.77944265205,3064.8475116966806,3080.9155807413113,3096.9836497859424,3113.051718830573,3129.1197878752082]
[]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"CAPEX ($/kW)","PV+Storage - Class 10 - Advanced",{"$f":"L192+L288","v":2015.8860339963876},{"$f":"M192+M288","v":2015.8860339963876},1897.0677716166554,1778.2495092369231,1659.4312468571909,1540.6129844774584,1421.794722097726,1302.9764597179937,1184.1581973382613,1065.3399349585291,946.52167257879671,827.70341019906436,815.93005244579797,804.15669469253146,792.38333693926495,780.60997918599844,768.83662143273193,757.06326367946554,745.28990592619903,733.51654817293252,721.74319041966601,709.96983266639961,698.1964749131331,686.42311715986659,674.64975940660008,662.87640165333369,651.10304390006718,639.32968614680067,627.55632839353416,615.78297064026765,604.00961288700125,592.23625513373543]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 10 - Moderate",{"$f":"L193+L289","v":2015.8860339963876},2015.8860339963876,1917.7012635995734,1819.5164932027592,1721.331722805945,1623.1469524091308,1524.9621820123168,1426.7774116155028,1328.5926412186886,1230.4078708218744,1132.2231004250605,1034.0383300282472,1023.721584036788,1013.4048380453288,1003.0880920538697,992.77134606241054,982.45460007095141,972.13785407949217,961.82110808803304,951.50436209657391,941.18761610511478,930.87087011365554,920.55412412219641,910.23737813073728,899.92063213927815,889.60388614781903,879.28714015635978,868.97039416490065,858.65364817344152,848.3369021819824,838.02015619052315,827.70341019906436]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 10 - Conservative",{"$f":"L194+L290","v":2015.8860339963876},2015.8860339963876,1965.2558703754169,1914.6257067544459,1863.9955431334752,1813.3653795125042,1762.7352158915335,1712.1050522705625,1661.4748886495915,1610.8447250286208,1560.2145614076499,1509.5843977866789,1485.8070943987573,1462.0297910108354,1438.2524876229138,1414.4751842349922,1390.6978808470706,1366.9205774591487,1343.1432740712271,1319.3659706833055,1295.5886672953839,1271.8113639074622,1248.0340605195404,1224.2567571316188,1200.4794537436971,1176.7021503557755,1152.9248469678537,1129.1475435799321,1105.3702401920104,1081.592936804089,1057.8156334161672,1034.0383300282472]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 9 - Advanced",{"$f":"L195+L291","v":2015.8860339963876},2015.8860339963876,1897.0677716166554,1778.2495092369231,1659.4312468571909,1540.6129844774584,1421.794722097726,1302.9764597179937,1184.1581973382613,1065.3399349585291,946.52167257879671,827.70341019906436,815.93005244579797,804.15669469253146,792.38333693926495,780.60997918599844,768.83662143273193,757.06326367946554,745.28990592619903,733.51654817293252,721.74319041966601,709.96983266639961,698.1964749131331,686.42311715986659,674.64975940660008,662.87640165333369,651.10304390006718,639.32968614680067,627.55632839353416,615.78297064026765,604.00961288700125,592.23625513373543]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 9 - Moderate",{"$f":"L196+L292","v":2015.8860339963876},2015.8860339963876,1917.7012635995734,1819.5164932027592,1721.331722805945,1623.1469524091308,1524.9621820123168,1426.7774116155028,1328.5926412186886,1230.4078708218744,1132.2231004250605,1034.0383300282472,1023.721584036788,1013.4048380453288,1003.0880920538697,992.77134606241054,982.45460007095141,972.13785407949217,961.82110808803304,951.50436209657391,941.18761610511478,930.87087011365554,920.55412412219641,910.23737813073728,899.92063213927815,889.60388614781903,879.28714015635978,868.97039416490065,858.65364817344152,848.3369021819824,838.02015619052315,827.70341019906436]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 9 - Conservative",{"$f":"L197+L293","v":2015.8860339963876},2015.8860339963876,1965.2558703754169,1914.6257067544459,1863.9955431334752,1813.3653795125042,1762.7352158915335,1712.1050522705625,1661.4748886495915,1610.8447250286208,1560.2145614076499,1509.5843977866789,1485.8070943987573,1462.0297910108354,1438.2524876229138,1414.4751842349922,1390.6978808470706,1366.9205774591487,1343.1432740712271,1319.3659706833055,1295.5886672953839,1271.8113639074622,1248.0340605195404,1224.2567571316188,1200.4794537436971,1176.7021503557755,1152.9248469678537,1129.1475435799321,1105.3702401920104,1081.592936804089,1057.8156334161672,1034.0383300282472]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 8 - Advanced",{"$f":"L198+L294","v":2015.8860339963876},2015.8860339963876,1897.0677716166554,1778.2495092369231,1659.4312468571909,1540.6129844774584,1421.794722097726,1302.9764597179937,1184.1581973382613,1065.3399349585291,946.52167257879671,827.70341019906436,815.93005244579797,804.15669469253146,792.38333693926495,780.60997918599844,768.83662143273193,757.06326367946554,745.28990592619903,733.51654817293252,721.74319041966601,709.96983266639961,698.1964749131331,686.42311715986659,674.64975940660008,662.87640165333369,651.10304390006718,639.32968614680067,627.55632839353416,615.78297064026765,604.00961288700125,592.23625513373543]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 8 - Moderate",{"$f":"L199+L295","v":2015.8860339963876},2015.8860339963876,1917.7012635995734,1819.5164932027592,1721.331722805945,1623.1469524091308,1524.9621820123168,1426.7774116155028,1328.5926412186886,1230.4078708218744,1132.2231004250605,1034.0383300282472,1023.721584036788,1013.4048380453288,1003.0880920538697,992.77134606241054,982.45460007095141,972.13785407949217,961.82110808803304,951.50436209657391,941.18761610511478,930.87087011365554,920.55412412219641,910.23737813073728,899.92063213927815,889.60388614781903,879.28714015635978,868.97039416490065,858.65364817344152,848.3369021819824,838.02015619052315,827.70341019906436]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 8 - Conservative",{"$f":"L200+L296","v":2015.8860339963876},2015.8860339963876,1965.2558703754169,1914.6257067544459,1863.9955431334752,1813.3653795125042,1762.7352158915335,1712.1050522705625,1661.4748886495915,1610.8447250286208,1560.2145614076499,1509.5843977866789,1485.8070943987573,1462.0297910108354,1438.2524876229138,1414.4751842349922,1390.6978808470706,1366.9205774591487,1343.1432740712271,1319.3659706833055,1295.5886672953839,1271.8113639074622,1248.0340605195404,1224.2567571316188,1200.4794537436971,1176.7021503557755,1152.9248469678537,1129.1475435799321,1105.3702401920104,1081.592936804089,1057.8156334161672,1034.0383300282472]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 7 - Advanced",{"$f":"L201+L297","v":2015.8860339963876},2015.8860339963876,1897.0677716166554,1778.2495092369231,1659.4312468571909,1540.6129844774584,1421.794722097726,1302.9764597179937,1184.1581973382613,1065.3399349585291,946.52167257879671,827.70341019906436,815.93005244579797,804.15669469253146,792.38333693926495,780.60997918599844,768.83662143273193,757.06326367946554,745.28990592619903,733.51654817293252,721.74319041966601,709.96983266639961,698.1964749131331,686.42311715986659,674.64975940660008,662.87640165333369,651.10304390006718,639.32968614680067,627.55632839353416,615.78297064026765,604.00961288700125,592.23625513373543]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 7 - Moderate",{"$f":"L202+L298","v":2015.8860339963876},2015.8860339963876,1917.7012635995734,1819.5164932027592,1721.331722805945,1623.1469524091308,1524.9621820123168,1426.7774116155028,1328.5926412186886,1230.4078708218744,1132.2231004250605,1034.0383300282472,1023.721584036788,1013.4048380453288,1003.0880920538697,992.77134606241054,982.45460007095141,972.13785407949217,961.82110808803304,951.50436209657391,941.18761610511478,930.87087011365554,920.55412412219641,910.23737813073728,899.92063213927815,889.60388614781903,879.28714015635978,868.97039416490065,858.65364817344152,848.3369021819824,838.02015619052315,827.70341019906436]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 7 - Conservative",{"$f":"L203+L299","v":2015.8860339963876},2015.8860339963876,1965.2558703754169,1914.6257067544459,1863.9955431334752,1813.3653795125042,1762.7352158915335,1712.1050522705625,1661.4748886495915,1610.8447250286208,1560.2145614076499,1509.5843977866789,1485.8070943987573,1462.0297910108354,1438.2524876229138,1414.4751842349922,1390.6978808470706,1366.9205774591487,1343.1432740712271,1319.3659706833055,1295.5886672953839,1271.8113639074622,1248.0340605195404,1224.2567571316188,1200.4794537436971,1176.7021503557755,1152.9248469678537,1129.1475435799321,1105.3702401920104,1081.592936804089,1057.8156334161672,1034.0383300282472]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 6 - Advanced",{"$f":"L204+L300","v":2015.8860339963876},2015.8860339963876,1897.0677716166554,1778.2495092369231,1659.4312468571909,1540.6129844774584,1421.794722097726,1302.9764597179937,1184.1581973382613,1065.3399349585291,946.52167257879671,827.70341019906436,815.93005244579797,804.15669469253146,792.38333693926495,780.60997918599844,768.83662143273193,757.06326367946554,745.28990592619903,733.51654817293252,721.74319041966601,709.96983266639961,698.1964749131331,686.42311715986659,674.64975940660008,662.87640165333369,651.10304390006718,639.32968614680067,627.55632839353416,615.78297064026765,604.00961288700125,592.23625513373543]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 6 - Moderate",{"$f":"L205+L301","v":2015.8860339963876},2015.8860339963876,1917.7012635995734,1819.5164932027592,1721.331722805945,1623.1469524091308,1524.9621820123168,1426.7774116155028,1328.5926412186886,1230.4078708218744,1132.2231004250605,1034.0383300282472,1023.721584036788,1013.4048380453288,1003.0880920538697,992.77134606241054,982.45460007095141,972.13785407949217,961.82110808803304,951.50436209657391,941.18761610511478,930.87087011365554,920.55412412219641,910.23737813073728,899.92063213927815,889.60388614781903,879.28714015635978,868.97039416490065,858.65364817344152,848.3369021819824,838.02015619052315,827.70341019906436]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 6 - Conservative",{"$f":"L206+L302","v":2015.8860339963876},2015.8860339963876,1965.2558703754169,1914.6257067544459,1863.9955431334752,1813.3653795125042,1762.7352158915335,1712.1050522705625,1661.4748886495915,1610.8447250286208,1560.2145614076499,1509.5843977866789,1485.8070943987573,1462.0297910108354,1438.2524876229138,1414.4751842349922,1390.6978808470706,1366.9205774591487,1343.1432740712271,1319.3659706833055,1295.5886672953839,1271.8113639074622,1248.0340605195404,1224.2567571316188,1200.4794537436971,1176.7021503557755,1152.9248469678537,1129.1475435799321,1105.3702401920104,1081.592936804089,1057.8156334161672,1034.0383300282472]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 5 - Advanced",{"$f":"L207+L303","v":2015.8860339963876},2015.8860339963876,1897.0677716166554,1778.2495092369231,1659.4312468571909,1540.6129844774584,1421.794722097726,1302.9764597179937,1184.1581973382613,1065.3399349585291,946.52167257879671,827.70341019906436,815.93005244579797,804.15669469253146,792.38333693926495,780.60997918599844,768.83662143273193,757.06326367946554,745.28990592619903,733.51654817293252,721.74319041966601,709.96983266639961,698.1964749131331,686.42311715986659,674.64975940660008,662.87640165333369,651.10304390006718,639.32968614680067,627.55632839353416,615.78297064026765,604.00961288700125,592.23625513373543]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 5 - Moderate",{"$f":"L208+L304","v":2015.8860339963876},2015.8860339963876,1917.7012635995734,1819.5164932027592,1721.331722805945,1623.1469524091308,1524.9621820123168,1426.7774116155028,1328.5926412186886,1230.4078708218744,1132.2231004250605,1034.0383300282472,1023.721584036788,1013.4048380453288,1003.0880920538697,992.77134606241054,982.45460007095141,972.13785407949217,961.82110808803304,951.50436209657391,941.18761610511478,930.87087011365554,920.55412412219641,910.23737813073728,899.92063213927815,889.60388614781903,879.28714015635978,868.97039416490065,858.65364817344152,848.3369021819824,838.02015619052315,827.70341019906436]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 5 - Conservative",{"$f":"L209+L305","v":2015.8860339963876},2015.8860339963876,1965.2558703754169,1914.6257067544459,1863.9955431334752,1813.3653795125042,1762.7352158915335,1712.1050522705625,1661.4748886495915,1610.8447250286208,1560.2145614076499,1509.5843977866789,1485.8070943987573,1462.0297910108354,1438.2524876229138,1414.4751842349922,1390.6978808470706,1366.9205774591487,1343.1432740712271,1319.3659706833055,1295.5886672953839,1271.8113639074622,1248.0340605195404,1224.2567571316188,1200.4794537436971,1176.7021503557755,1152.9248469678537,1129.1475435799321,1105.3702401920104,1081.592936804089,1057.8156334161672,1034.0383300282472]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 4 - Advanced",{"$f":"L210+L306","v":2015.8860339963876},2015.8860339963876,1897.0677716166554,1778.2495092369231,1659.4312468571909,1540.6129844774584,1421.794722097726,1302.9764597179937,1184.1581973382613,1065.3399349585291,946.52167257879671,827.70341019906436,815.93005244579797,804.15669469253146,792.38333693926495,780.60997918599844,768.83662143273193,757.06326367946554,745.28990592619903,733.51654817293252,721.74319041966601,709.96983266639961,698.1964749131331,686.42311715986659,674.64975940660008,662.87640165333369,651.10304390006718,639.32968614680067,627.55632839353416,615.78297064026765,604.00961288700125,592.23625513373543]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 4 - Moderate",{"$f":"L211+L307","v":2015.8860339963876},2015.8860339963876,1917.7012635995734,1819.5164932027592,1721.331722805945,1623.1469524091308,1524.9621820123168,1426.7774116155028,1328.5926412186886,1230.4078708218744,1132.2231004250605,1034.0383300282472,1023.721584036788,1013.4048380453288,1003.0880920538697,992.77134606241054,982.45460007095141,972.13785407949217,961.82110808803304,951.50436209657391,941.18761610511478,930.87087011365554,920.55412412219641,910.23737813073728,899.92063213927815,889.60388614781903,879.28714015635978,868.97039416490065,858.65364817344152,848.3369021819824,838.02015619052315,827.70341019906436]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 4 - Conservative",{"$f":"L212+L308","v":2015.8860339963876},2015.8860339963876,1965.2558703754169,1914.6257067544459,1863.9955431334752,1813.3653795125042,1762.7352158915335,1712.1050522705625,1661.4748886495915,1610.8447250286208,1560.2145614076499,1509.5843977866789,1485.8070943987573,1462.0297910108354,1438.2524876229138,1414.4751842349922,1390.6978808470706,1366.9205774591487,1343.1432740712271,1319.3659706833055,1295.5886672953839,1271.8113639074622,1248.0340605195404,1224.2567571316188,1200.4794537436971,1176.7021503557755,1152.9248469678537,1129.1475435799321,1105.3702401920104,1081.592936804089,1057.8156334161672,1034.0383300282472]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 3 - Advanced",{"$f":"L213+L309","v":2015.8860339963876},2015.8860339963876,1897.0677716166554,1778.2495092369231,1659.4312468571909,1540.6129844774584,1421.794722097726,1302.9764597179937,1184.1581973382613,1065.3399349585291,946.52167257879671,827.70341019906436,815.93005244579797,804.15669469253146,792.38333693926495,780.60997918599844,768.83662143273193,757.06326367946554,745.28990592619903,733.51654817293252,721.74319041966601,709.96983266639961,698.1964749131331,686.42311715986659,674.64975940660008,662.87640165333369,651.10304390006718,639.32968614680067,627.55632839353416,615.78297064026765,604.00961288700125,592.23625513373543]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 3 - Moderate",{"$f":"L214+L310","v":2015.8860339963876},2015.8860339963876,1917.7012635995734,1819.5164932027592,1721.331722805945,1623.1469524091308,1524.9621820123168,1426.7774116155028,1328.5926412186886,1230.4078708218744,1132.2231004250605,1034.0383300282472,1023.721584036788,1013.4048380453288,1003.0880920538697,992.77134606241054,982.45460007095141,972.13785407949217,961.82110808803304,951.50436209657391,941.18761610511478,930.87087011365554,920.55412412219641,910.23737813073728,899.92063213927815,889.60388614781903,879.28714015635978,868.97039416490065,858.65364817344152,848.3369021819824,838.02015619052315,827.70341019906436]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 3 - Conservative",{"$f":"L215+L311","v":2015.8860339963876},2015.8860339963876,1965.2558703754169,1914.6257067544459,1863.9955431334752,1813.3653795125042,1762.7352158915335,1712.1050522705625,1661.4748886495915,1610.8447250286208,1560.2145614076499,1509.5843977866789,1485.8070943987573,1462.0297910108354,1438.2524876229138,1414.4751842349922,1390.6978808470706,1366.9205774591487,1343.1432740712271,1319.3659706833055,1295.5886672953839,1271.8113639074622,1248.0340605195404,1224.2567571316188,1200.4794537436971,1176.7021503557755,1152.9248469678537,1129.1475435799321,1105.3702401920104,1081.592936804089,1057.8156334161672,1034.0383300282472]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 2 - Advanced",{"$f":"L216+L312","v":2015.8860339963876},2015.8860339963876,1897.0677716166554,1778.2495092369231,1659.4312468571909,1540.6129844774584,1421.794722097726,1302.9764597179937,1184.1581973382613,1065.3399349585291,946.52167257879671,827.70341019906436,815.93005244579797,804.15669469253146,792.38333693926495,780.60997918599844,768.83662143273193,757.06326367946554,745.28990592619903,733.51654817293252,721.74319041966601,709.96983266639961,698.1964749131331,686.42311715986659,674.64975940660008,662.87640165333369,651.10304390006718,639.32968614680067,627.55632839353416,615.78297064026765,604.00961288700125,592.23625513373543]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 2 - Moderate",{"$f":"L217+L313","v":2015.8860339963876},2015.8860339963876,1917.7012635995734,1819.5164932027592,1721.331722805945,1623.1469524091308,1524.9621820123168,1426.7774116155028,1328.5926412186886,1230.4078708218744,1132.2231004250605,1034.0383300282472,1023.721584036788,1013.4048380453288,1003.0880920538697,992.77134606241054,982.45460007095141,972.13785407949217,961.82110808803304,951.50436209657391,941.18761610511478,930.87087011365554,920.55412412219641,910.23737813073728,899.92063213927815,889.60388614781903,879.28714015635978,868.97039416490065,858.65364817344152,848.3369021819824,838.02015619052315,827.70341019906436]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 2 - Conservative",{"$f":"L218+L314","v":2015.8860339963876},2015.8860339963876,1965.2558703754169,1914.6257067544459,1863.9955431334752,1813.3653795125042,1762.7352158915335,1712.1050522705625,1661.4748886495915,1610.8447250286208,1560.2145614076499,1509.5843977866789,1485.8070943987573,1462.0297910108354,1438.2524876229138,1414.4751842349922,1390.6978808470706,1366.9205774591487,1343.1432740712271,1319.3659706833055,1295.5886672953839,1271.8113639074622,1248.0340605195404,1224.2567571316188,1200.4794537436971,1176.7021503557755,1152.9248469678537,1129.1475435799321,1105.3702401920104,1081.592936804089,1057.8156334161672,1034.0383300282472]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 1 - Advanced",{"$f":"L219+L315","v":2015.8860339963876},2015.8860339963876,1897.0677716166554,1778.2495092369231,1659.4312468571909,1540.6129844774584,1421.794722097726,1302.9764597179937,1184.1581973382613,1065.3399349585291,946.52167257879671,827.70341019906436,815.93005244579797,804.15669469253146,792.38333693926495,780.60997918599844,768.83662143273193,757.06326367946554,745.28990592619903,733.51654817293252,721.74319041966601,709.96983266639961,698.1964749131331,686.42311715986659,674.64975940660008,662.87640165333369,651.10304390006718,639.32968614680067,627.55632839353416,615.78297064026765,604.00961288700125,592.23625513373543]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 1 - Moderate",{"$f":"L220+L316","v":2015.8860339963876},2015.8860339963876,1917.7012635995734,1819.5164932027592,1721.331722805945,1623.1469524091308,1524.9621820123168,1426.7774116155028,1328.5926412186886,1230.4078708218744,1132.2231004250605,1034.0383300282472,1023.721584036788,1013.4048380453288,1003.0880920538697,992.77134606241054,982.45460007095141,972.13785407949217,961.82110808803304,951.50436209657391,941.18761610511478,930.87087011365554,920.55412412219641,910.23737813073728,899.92063213927815,889.60388614781903,879.28714015635978,868.97039416490065,858.65364817344152,848.3369021819824,838.02015619052315,827.70341019906436]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 1 - Conservative",{"$f":"L221+L317","v":2015.8860339963876},2015.8860339963876,1965.2558703754169,1914.6257067544459,1863.9955431334752,1813.3653795125042,1762.7352158915335,1712.1050522705625,1661.4748886495915,1610.8447250286208,1560.2145614076499,1509.5843977866789,1485.8070943987573,1462.0297910108354,1438.2524876229138,1414.4751842349922,1390.6978808470706,1366.9205774591487,1343.1432740712271,1319.3659706833055,1295.5886672953839,1271.8113639074622,1248.0340605195404,1224.2567571316188,1200.4794537436971,1176.7021503557755,1152.9248469678537,1129.1475435799321,1105.3702401920104,1081.592936804089,1057.8156334161672,1034.0383300282472]
[]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Construction Financing Cost ($/kW)","PV+Storage - Class 10 - Advanced",{"$f":" ($N$41-1)*(L288+L387)","v":42.865247603573657},42.865247603573657,40.338728668057911,37.812209732542172,35.285690797026426,32.759171861510687,30.232652925994941,27.706133990479199,25.179615054963449,22.653096119447707,20.126577183931964,17.600058248416222,17.349712798967008,17.099367349517792,16.849021900068578,16.598676450619362,16.348331001170148,16.097985551720932,15.847640102271717,15.597294652822502,15.346949203373287,15.096603753924072,14.846258304474857,14.595912855025642,14.345567405576427,14.095221956127212,13.844876506677997,13.59453105722878,13.344185607779565,13.09384015833035,12.843494708881135,12.593149259431934]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 10 - Moderate",{"$f":" ($N$41-1)*(L289+L388)","v":42.865247603573657},42.865247603573657,40.77747358114248,38.689699558711304,36.601925536280127,34.514151513848951,32.426377491417782,30.338603468986609,28.250829446555432,26.163055424124256,24.075281401693083,21.987507379261924,21.768134922719639,21.548762466177354,21.329390009635066,21.110017553092781,20.890645096550497,20.671272640008212,20.451900183465927,20.232527726923639,20.013155270381354,19.793782813839069,19.574410357296784,19.3550379007545,19.135665444212215,18.916292987669927,18.696920531127642,18.477548074585357,18.258175618043072,18.038803161500788,17.819430704958499,17.600058248416222]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 10 - Conservative",{"$f":" ($N$41-1)*(L290+L389)","v":42.865247603573657},42.865247603573657,41.78866169384348,40.712075784113296,39.635489874383119,38.558903964652941,37.482318054922764,36.40573214519258,35.329146235462403,34.252560325732226,33.175974416002049,32.099388506271865,31.593794449921365,31.088200393570865,30.582606337220366,30.077012280869869,29.57141822451937,29.06582416816887,28.56023011181837,28.054636055467874,27.549041999117375,27.043447942766875,26.537853886416375,26.032259830065879,25.526665773715379,25.02107171736488,24.51547766101438,24.009883604663884,23.504289548313384,22.998695491962888,22.493101435612392,21.987507379261924]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 9 - Advanced",{"$f":" ($N$41-1)*(L291+L390)","v":42.865247603573657},42.865247603573657,40.338728668057911,37.812209732542172,35.285690797026426,32.759171861510687,30.232652925994941,27.706133990479199,25.179615054963449,22.653096119447707,20.126577183931964,17.600058248416222,17.349712798967008,17.099367349517792,16.849021900068578,16.598676450619362,16.348331001170148,16.097985551720932,15.847640102271717,15.597294652822502,15.346949203373287,15.096603753924072,14.846258304474857,14.595912855025642,14.345567405576427,14.095221956127212,13.844876506677997,13.59453105722878,13.344185607779565,13.09384015833035,12.843494708881135,12.593149259431934]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 9 - Moderate",{"$f":" ($N$41-1)*(L292+L391)","v":42.865247603573657},42.865247603573657,40.77747358114248,38.689699558711304,36.601925536280127,34.514151513848951,32.426377491417782,30.338603468986609,28.250829446555432,26.163055424124256,24.075281401693083,21.987507379261924,21.768134922719639,21.548762466177354,21.329390009635066,21.110017553092781,20.890645096550497,20.671272640008212,20.451900183465927,20.232527726923639,20.013155270381354,19.793782813839069,19.574410357296784,19.3550379007545,19.135665444212215,18.916292987669927,18.696920531127642,18.477548074585357,18.258175618043072,18.038803161500788,17.819430704958499,17.600058248416222]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 9 - Conservative",{"$f":" ($N$41-1)*(L293+L392)","v":42.865247603573657},42.865247603573657,41.78866169384348,40.712075784113296,39.635489874383119,38.558903964652941,37.482318054922764,36.40573214519258,35.329146235462403,34.252560325732226,33.175974416002049,32.099388506271865,31.593794449921365,31.088200393570865,30.582606337220366,30.077012280869869,29.57141822451937,29.06582416816887,28.56023011181837,28.054636055467874,27.549041999117375,27.043447942766875,26.537853886416375,26.032259830065879,25.526665773715379,25.02107171736488,24.51547766101438,24.009883604663884,23.504289548313384,22.998695491962888,22.493101435612392,21.987507379261924]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 8 - Advanced",{"$f":" ($N$41-1)*(L294+L393)","v":42.865247603573657},42.865247603573657,40.338728668057911,37.812209732542172,35.285690797026426,32.759171861510687,30.232652925994941,27.706133990479199,25.179615054963449,22.653096119447707,20.126577183931964,17.600058248416222,17.349712798967008,17.099367349517792,16.849021900068578,16.598676450619362,16.348331001170148,16.097985551720932,15.847640102271717,15.597294652822502,15.346949203373287,15.096603753924072,14.846258304474857,14.595912855025642,14.345567405576427,14.095221956127212,13.844876506677997,13.59453105722878,13.344185607779565,13.09384015833035,12.843494708881135,12.593149259431934]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 8 - Moderate",{"$f":" ($N$41-1)*(L295+L394)","v":42.865247603573657},42.865247603573657,40.77747358114248,38.689699558711304,36.601925536280127,34.514151513848951,32.426377491417782,30.338603468986609,28.250829446555432,26.163055424124256,24.075281401693083,21.987507379261924,21.768134922719639,21.548762466177354,21.329390009635066,21.110017553092781,20.890645096550497,20.671272640008212,20.451900183465927,20.232527726923639,20.013155270381354,19.793782813839069,19.574410357296784,19.3550379007545,19.135665444212215,18.916292987669927,18.696920531127642,18.477548074585357,18.258175618043072,18.038803161500788,17.819430704958499,17.600058248416222]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 8 - Conservative",{"$f":" ($N$41-1)*(L296+L395)","v":42.865247603573657},42.865247603573657,41.78866169384348,40.712075784113296,39.635489874383119,38.558903964652941,37.482318054922764,36.40573214519258,35.329146235462403,34.252560325732226,33.175974416002049,32.099388506271865,31.593794449921365,31.088200393570865,30.582606337220366,30.077012280869869,29.57141822451937,29.06582416816887,28.56023011181837,28.054636055467874,27.549041999117375,27.043447942766875,26.537853886416375,26.032259830065879,25.526665773715379,25.02107171736488,24.51547766101438,24.009883604663884,23.504289548313384,22.998695491962888,22.493101435612392,21.987507379261924]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 7 - Advanced",{"$f":" ($N$41-1)*(L297+L396)","v":42.865247603573657},42.865247603573657,40.338728668057911,37.812209732542172,35.285690797026426,32.759171861510687,30.232652925994941,27.706133990479199,25.179615054963449,22.653096119447707,20.126577183931964,17.600058248416222,17.349712798967008,17.099367349517792,16.849021900068578,16.598676450619362,16.348331001170148,16.097985551720932,15.847640102271717,15.597294652822502,15.346949203373287,15.096603753924072,14.846258304474857,14.595912855025642,14.345567405576427,14.095221956127212,13.844876506677997,13.59453105722878,13.344185607779565,13.09384015833035,12.843494708881135,12.593149259431934]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 7 - Moderate",{"$f":" ($N$41-1)*(L298+L397)","v":42.865247603573657},42.865247603573657,40.77747358114248,38.689699558711304,36.601925536280127,34.514151513848951,32.426377491417782,30.338603468986609,28.250829446555432,26.163055424124256,24.075281401693083,21.987507379261924,21.768134922719639,21.548762466177354,21.329390009635066,21.110017553092781,20.890645096550497,20.671272640008212,20.451900183465927,20.232527726923639,20.013155270381354,19.793782813839069,19.574410357296784,19.3550379007545,19.135665444212215,18.916292987669927,18.696920531127642,18.477548074585357,18.258175618043072,18.038803161500788,17.819430704958499,17.600058248416222]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 7 - Conservative",{"$f":" ($N$41-1)*(L299+L398)","v":42.865247603573657},42.865247603573657,41.78866169384348,40.712075784113296,39.635489874383119,38.558903964652941,37.482318054922764,36.40573214519258,35.329146235462403,34.252560325732226,33.175974416002049,32.099388506271865,31.593794449921365,31.088200393570865,30.582606337220366,30.077012280869869,29.57141822451937,29.06582416816887,28.56023011181837,28.054636055467874,27.549041999117375,27.043447942766875,26.537853886416375,26.032259830065879,25.526665773715379,25.02107171736488,24.51547766101438,24.009883604663884,23.504289548313384,22.998695491962888,22.493101435612392,21.987507379261924]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 6 - Advanced",{"$f":" ($N$41-1)*(L300+L399)","v":42.865247603573657},42.865247603573657,40.338728668057911,37.812209732542172,35.285690797026426,32.759171861510687,30.232652925994941,27.706133990479199,25.179615054963449,22.653096119447707,20.126577183931964,17.600058248416222,17.349712798967008,17.099367349517792,16.849021900068578,16.598676450619362,16.348331001170148,16.097985551720932,15.847640102271717,15.597294652822502,15.346949203373287,15.096603753924072,14.846258304474857,14.595912855025642,14.345567405576427,14.095221956127212,13.844876506677997,13.59453105722878,13.344185607779565,13.09384015833035,12.843494708881135,12.593149259431934]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 6 - Moderate",{"$f":" ($N$41-1)*(L301+L400)","v":42.865247603573657},42.865247603573657,40.77747358114248,38.689699558711304,36.601925536280127,34.514151513848951,32.426377491417782,30.338603468986609,28.250829446555432,26.163055424124256,24.075281401693083,21.987507379261924,21.768134922719639,21.548762466177354,21.329390009635066,21.110017553092781,20.890645096550497,20.671272640008212,20.451900183465927,20.232527726923639,20.013155270381354,19.793782813839069,19.574410357296784,19.3550379007545,19.135665444212215,18.916292987669927,18.696920531127642,18.477548074585357,18.258175618043072,18.038803161500788,17.819430704958499,17.600058248416222]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 6 - Conservative",{"$f":" ($N$41-1)*(L302+L401)","v":42.865247603573657},42.865247603573657,41.78866169384348,40.712075784113296,39.635489874383119,38.558903964652941,37.482318054922764,36.40573214519258,35.329146235462403,34.252560325732226,33.175974416002049,32.099388506271865,31.593794449921365,31.088200393570865,30.582606337220366,30.077012280869869,29.57141822451937,29.06582416816887,28.56023011181837,28.054636055467874,27.549041999117375,27.043447942766875,26.537853886416375,26.032259830065879,25.526665773715379,25.02107171736488,24.51547766101438,24.009883604663884,23.504289548313384,22.998695491962888,22.493101435612392,21.987507379261924]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 5 - Advanced",{"$f":" ($N$41-1)*(L303+L402)","v":42.865247603573657},{"$f":" ($N$41-1)*(M303+M402)","v":42.865247603573657},40.338728668057911,37.812209732542172,35.285690797026426,32.759171861510687,30.232652925994941,27.706133990479199,25.179615054963449,22.653096119447707,20.126577183931964,17.600058248416222,17.349712798967008,17.099367349517792,16.849021900068578,16.598676450619362,16.348331001170148,16.097985551720932,15.847640102271717,15.597294652822502,15.346949203373287,15.096603753924072,14.846258304474857,14.595912855025642,14.345567405576427,14.095221956127212,13.844876506677997,13.59453105722878,13.344185607779565,13.09384015833035,12.843494708881135,12.593149259431934]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 5 - Moderate",{"$f":" ($N$41-1)*(L304+L403)","v":42.865247603573657},{"$f":" ($N$41-1)*(M304+M403)","v":42.865247603573657},40.77747358114248,38.689699558711304,36.601925536280127,34.514151513848951,32.426377491417782,30.338603468986609,28.250829446555432,26.163055424124256,24.075281401693083,21.987507379261924,21.768134922719639,21.548762466177354,21.329390009635066,21.110017553092781,20.890645096550497,20.671272640008212,20.451900183465927,20.232527726923639,20.013155270381354,19.793782813839069,19.574410357296784,19.3550379007545,19.135665444212215,18.916292987669927,18.696920531127642,18.477548074585357,18.258175618043072,18.038803161500788,17.819430704958499,17.600058248416222]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 5 - Conservative",{"$f":" ($N$41-1)*(L305+L404)","v":42.865247603573657},{"$f":" ($N$41-1)*(M305+M404)","v":42.865247603573657},41.78866169384348,40.712075784113296,39.635489874383119,38.558903964652941,37.482318054922764,36.40573214519258,35.329146235462403,34.252560325732226,33.175974416002049,32.099388506271865,31.593794449921365,31.088200393570865,30.582606337220366,30.077012280869869,29.57141822451937,29.06582416816887,28.56023011181837,28.054636055467874,27.549041999117375,27.043447942766875,26.537853886416375,26.032259830065879,25.526665773715379,25.02107171736488,24.51547766101438,24.009883604663884,23.504289548313384,22.998695491962888,22.493101435612392,21.987507379261924]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 4 - Advanced",{"$f":" ($N$41-1)*(L306+L405)","v":42.865247603573657},{"$f":" ($N$41-1)*(M306+M405)","v":42.865247603573657},40.338728668057911,37.812209732542172,35.285690797026426,32.759171861510687,30.232652925994941,27.706133990479199,25.179615054963449,22.653096119447707,20.126577183931964,17.600058248416222,17.349712798967008,17.099367349517792,16.849021900068578,16.598676450619362,16.348331001170148,16.097985551720932,15.847640102271717,15.597294652822502,15.346949203373287,15.096603753924072,14.846258304474857,14.595912855025642,14.345567405576427,14.095221956127212,13.844876506677997,13.59453105722878,13.344185607779565,13.09384015833035,12.843494708881135,12.593149259431934]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 4 - Moderate",{"$f":" ($N$41-1)*(L307+L406)","v":42.865247603573657},{"$f":" ($N$41-1)*(M307+M406)","v":42.865247603573657},40.77747358114248,38.689699558711304,36.601925536280127,34.514151513848951,32.426377491417782,30.338603468986609,28.250829446555432,26.163055424124256,24.075281401693083,21.987507379261924,21.768134922719639,21.548762466177354,21.329390009635066,21.110017553092781,20.890645096550497,20.671272640008212,20.451900183465927,20.232527726923639,20.013155270381354,19.793782813839069,19.574410357296784,19.3550379007545,19.135665444212215,18.916292987669927,18.696920531127642,18.477548074585357,18.258175618043072,18.038803161500788,17.819430704958499,17.600058248416222]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 4 - Conservative",{"$f":" ($N$41-1)*(L308+L407)","v":42.865247603573657},{"$f":" ($N$41-1)*(M308+M407)","v":42.865247603573657},41.78866169384348,40.712075784113296,39.635489874383119,38.558903964652941,37.482318054922764,36.40573214519258,35.329146235462403,34.252560325732226,33.175974416002049,32.099388506271865,31.593794449921365,31.088200393570865,30.582606337220366,30.077012280869869,29.57141822451937,29.06582416816887,28.56023011181837,28.054636055467874,27.549041999117375,27.043447942766875,26.537853886416375,26.032259830065879,25.526665773715379,25.02107171736488,24.51547766101438,24.009883604663884,23.504289548313384,22.998695491962888,22.493101435612392,21.987507379261924]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 3 - Advanced",{"$f":" ($N$41-1)*(L309+L408)","v":42.865247603573657},{"$f":" ($N$41-1)*(M309+M408)","v":42.865247603573657},40.338728668057911,37.812209732542172,35.285690797026426,32.759171861510687,30.232652925994941,27.706133990479199,25.179615054963449,22.653096119447707,20.126577183931964,17.600058248416222,17.349712798967008,17.099367349517792,16.849021900068578,16.598676450619362,16.348331001170148,16.097985551720932,15.847640102271717,15.597294652822502,15.346949203373287,15.096603753924072,14.846258304474857,14.595912855025642,14.345567405576427,14.095221956127212,13.844876506677997,13.59453105722878,13.344185607779565,13.09384015833035,12.843494708881135,12.593149259431934]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 3 - Moderate",{"$f":" ($N$41-1)*(L310+L409)","v":42.865247603573657},{"$f":" ($N$41-1)*(M310+M409)","v":42.865247603573657},40.77747358114248,38.689699558711304,36.601925536280127,34.514151513848951,32.426377491417782,30.338603468986609,28.250829446555432,26.163055424124256,24.075281401693083,21.987507379261924,21.768134922719639,21.548762466177354,21.329390009635066,21.110017553092781,20.890645096550497,20.671272640008212,20.451900183465927,20.232527726923639,20.013155270381354,19.793782813839069,19.574410357296784,19.3550379007545,19.135665444212215,18.916292987669927,18.696920531127642,18.477548074585357,18.258175618043072,18.038803161500788,17.819430704958499,17.600058248416222]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 3 - Conservative",{"$f":" ($N$41-1)*(L311+L410)","v":42.865247603573657},{"$f":" ($N$41-1)*(M311+M410)","v":42.865247603573657},41.78866169384348,40.712075784113296,39.635489874383119,38.558903964652941,37.482318054922764,36.40573214519258,35.329146235462403,34.252560325732226,33.175974416002049,32.099388506271865,31.593794449921365,31.088200393570865,30.582606337220366,30.077012280869869,29.57141822451937,29.06582416816887,28.56023011181837,28.054636055467874,27.549041999117375,27.043447942766875,26.537853886416375,26.032259830065879,25.526665773715379,25.02107171736488,24.51547766101438,24.009883604663884,23.504289548313384,22.998695491962888,22.493101435612392,21.987507379261924]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 2 - Advanced",{"$f":" ($N$41-1)*(L312+L411)","v":42.865247603573657},{"$f":" ($N$41-1)*(M312+M411)","v":42.865247603573657},40.338728668057911,37.812209732542172,35.285690797026426,32.759171861510687,30.232652925994941,27.706133990479199,25.179615054963449,22.653096119447707,20.126577183931964,17.600058248416222,17.349712798967008,17.099367349517792,16.849021900068578,16.598676450619362,16.348331001170148,16.097985551720932,15.847640102271717,15.597294652822502,15.346949203373287,15.096603753924072,14.846258304474857,14.595912855025642,14.345567405576427,14.095221956127212,13.844876506677997,13.59453105722878,13.344185607779565,13.09384015833035,12.843494708881135,12.593149259431934]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 2 - Moderate",{"$f":" ($N$41-1)*(L313+L412)","v":42.865247603573657},{"$f":" ($N$41-1)*(M313+M412)","v":42.865247603573657},40.77747358114248,38.689699558711304,36.601925536280127,34.514151513848951,32.426377491417782,30.338603468986609,28.250829446555432,26.163055424124256,24.075281401693083,21.987507379261924,21.768134922719639,21.548762466177354,21.329390009635066,21.110017553092781,20.890645096550497,20.671272640008212,20.451900183465927,20.232527726923639,20.013155270381354,19.793782813839069,19.574410357296784,19.3550379007545,19.135665444212215,18.916292987669927,18.696920531127642,18.477548074585357,18.258175618043072,18.038803161500788,17.819430704958499,17.600058248416222]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 2 - Conservative",{"$f":" ($N$41-1)*(L314+L413)","v":42.865247603573657},{"$f":" ($N$41-1)*(M314+M413)","v":42.865247603573657},41.78866169384348,40.712075784113296,39.635489874383119,38.558903964652941,37.482318054922764,36.40573214519258,35.329146235462403,34.252560325732226,33.175974416002049,32.099388506271865,31.593794449921365,31.088200393570865,30.582606337220366,30.077012280869869,29.57141822451937,29.06582416816887,28.56023011181837,28.054636055467874,27.549041999117375,27.043447942766875,26.537853886416375,26.032259830065879,25.526665773715379,25.02107171736488,24.51547766101438,24.009883604663884,23.504289548313384,22.998695491962888,22.493101435612392,21.987507379261924]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 1 - Advanced",{"$f":" ($N$41-1)*(L315+L414)","v":42.865247603573657},{"$f":" ($N$41-1)*(M315+M414)","v":42.865247603573657},40.338728668057911,37.812209732542172,35.285690797026426,32.759171861510687,30.232652925994941,27.706133990479199,25.179615054963449,22.653096119447707,20.126577183931964,17.600058248416222,17.349712798967008,17.099367349517792,16.849021900068578,16.598676450619362,16.348331001170148,16.097985551720932,15.847640102271717,15.597294652822502,15.346949203373287,15.096603753924072,14.846258304474857,14.595912855025642,14.345567405576427,14.095221956127212,13.844876506677997,13.59453105722878,13.344185607779565,13.09384015833035,12.843494708881135,12.593149259431934]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 1 - Moderate",{"$f":" ($N$41-1)*(L316+L415)","v":42.865247603573657},{"$f":" ($N$41-1)*(M316+M415)","v":42.865247603573657},40.77747358114248,38.689699558711304,36.601925536280127,34.514151513848951,32.426377491417782,30.338603468986609,28.250829446555432,26.163055424124256,24.075281401693083,21.987507379261924,21.768134922719639,21.548762466177354,21.329390009635066,21.110017553092781,20.890645096550497,20.671272640008212,20.451900183465927,20.232527726923639,20.013155270381354,19.793782813839069,19.574410357296784,19.3550379007545,19.135665444212215,18.916292987669927,18.696920531127642,18.477548074585357,18.258175618043072,18.038803161500788,17.819430704958499,17.600058248416222]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 1 - Conservative",{"$f":" ($N$41-1)*(L317+L416)","v":42.865247603573657},{"$f":" ($N$41-1)*(M317+M416)","v":42.865247603573657},41.78866169384348,40.712075784113296,39.635489874383119,38.558903964652941,37.482318054922764,36.40573214519258,35.329146235462403,34.252560325732226,33.175974416002049,32.099388506271865,31.593794449921365,31.088200393570865,30.582606337220366,30.077012280869869,29.57141822451937,29.06582416816887,28.56023011181837,28.054636055467874,27.549041999117375,27.043447942766875,26.537853886416375,26.032259830065879,25.526665773715379,25.02107171736488,24.51547766101438,24.009883604663884,23.504289548313384,22.998695491962888,22.493101435612392,21.987507379261924]
[]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"PV System Cost ($/kW)","PV+Storage - Class 10 - Advanced",1283.8146154832823,1283.8146154832823,1198.6391402697748,1113.4636650562672,1028.2881898427597,943.11271462925208,857.93723941574444,772.7617642022368,687.58628898872917,602.41081377522153,517.23533856171389,432.05986334820619,426.66920296550217,421.27854258279814,415.88788220009411,410.49722181739008,405.10656143468606,399.71590105198203,394.325240669278,388.93458028657398,383.54391990386995,378.15325952116592,372.76259913846189,367.37193875575787,361.98127837305384,356.59061799034981,351.19995760764579,345.80929722494176,340.41863684223773,335.0279764595337,329.63731607682968,324.24665569412576]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 10 - Moderate",1283.8146154832823,1283.8146154832823,1208.0766047905202,1132.338594097758,1056.6005834049959,980.86257271223383,905.1245620194718,829.38655132670976,753.64854063394773,677.9105299411857,602.17251924842367,526.43450855566186,521.71577629528906,516.99704403491626,512.27831177454345,507.55957951417065,502.84084725379785,498.12211499342504,493.40338273305224,488.68465047267944,483.96591821230663,479.24718595193383,474.52845369156103,469.80972143118822,465.09098917081542,460.37225691044262,455.65352465006981,450.93479238969701,446.21606012932421,441.4973278689514,436.7785956085786,432.05986334820619]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 10 - Conservative",1283.8146154832823,1283.8146154832823,1237.473886857118,1191.1331582309538,1144.7924296047895,1098.4517009786252,1052.110972352461,1005.7702437262967,959.42951510013245,913.08878647396818,866.74805784780392,820.40732922164,805.70868818834106,791.01004715504212,776.31140612174318,761.61276508844423,746.91412405514529,732.21548302184635,717.51684198854741,702.81820095524847,688.11955992194953,673.42091888865059,658.72227785535165,644.02363682205271,629.32499578875377,614.62635475545483,599.92771372215589,585.22907268885695,570.530431655558,555.83179062225906,541.13314958896012,526.43450855566186]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 9 - Advanced",{"$f":"L224","v":1283.8146154832823},1283.8146154832823,1198.6391402697748,1113.4636650562672,1028.2881898427597,943.11271462925208,857.93723941574444,772.7617642022368,687.58628898872917,602.41081377522153,517.23533856171389,432.05986334820619,426.66920296550217,421.27854258279814,415.88788220009411,410.49722181739008,405.10656143468606,399.71590105198203,394.325240669278,388.93458028657398,383.54391990386995,378.15325952116592,372.76259913846189,367.37193875575787,361.98127837305384,356.59061799034981,351.19995760764579,345.80929722494176,340.41863684223773,335.0279764595337,329.63731607682968,324.24665569412576]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 9 - Moderate",1283.8146154832823,1283.8146154832823,1208.0766047905202,1132.338594097758,1056.6005834049959,980.86257271223383,905.1245620194718,829.38655132670976,753.64854063394773,677.9105299411857,602.17251924842367,526.43450855566186,521.71577629528906,516.99704403491626,512.27831177454345,507.55957951417065,502.84084725379785,498.12211499342504,493.40338273305224,488.68465047267944,483.96591821230663,479.24718595193383,474.52845369156103,469.80972143118822,465.09098917081542,460.37225691044262,455.65352465006981,450.93479238969701,446.21606012932421,441.4973278689514,436.7785956085786,432.05986334820619]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 9 - Conservative",1283.8146154832823,1283.8146154832823,1237.473886857118,1191.1331582309538,1144.7924296047895,1098.4517009786252,1052.110972352461,1005.7702437262967,959.42951510013245,913.08878647396818,866.74805784780392,820.40732922164,805.70868818834106,791.01004715504212,776.31140612174318,761.61276508844423,746.91412405514529,732.21548302184635,717.51684198854741,702.81820095524847,688.11955992194953,673.42091888865059,658.72227785535165,644.02363682205271,629.32499578875377,614.62635475545483,599.92771372215589,585.22907268885695,570.530431655558,555.83179062225906,541.13314958896012,526.43450855566186]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 8 - Advanced",1283.8146154832823,1283.8146154832823,1198.6391402697748,1113.4636650562672,1028.2881898427597,943.11271462925208,857.93723941574444,772.7617642022368,687.58628898872917,602.41081377522153,517.23533856171389,432.05986334820619,426.66920296550217,421.27854258279814,415.88788220009411,410.49722181739008,405.10656143468606,399.71590105198203,394.325240669278,388.93458028657398,383.54391990386995,378.15325952116592,372.76259913846189,367.37193875575787,361.98127837305384,356.59061799034981,351.19995760764579,345.80929722494176,340.41863684223773,335.0279764595337,329.63731607682968,324.24665569412576]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 8 - Moderate",1283.8146154832823,1283.8146154832823,1208.0766047905202,1132.338594097758,1056.6005834049959,980.86257271223383,905.1245620194718,829.38655132670976,753.64854063394773,677.9105299411857,602.17251924842367,526.43450855566186,521.71577629528906,516.99704403491626,512.27831177454345,507.55957951417065,502.84084725379785,498.12211499342504,493.40338273305224,488.68465047267944,483.96591821230663,479.24718595193383,474.52845369156103,469.80972143118822,465.09098917081542,460.37225691044262,455.65352465006981,450.93479238969701,446.21606012932421,441.4973278689514,436.7785956085786,432.05986334820619]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 8 - Conservative",1283.8146154832823,1283.8146154832823,1237.473886857118,1191.1331582309538,1144.7924296047895,1098.4517009786252,1052.110972352461,1005.7702437262967,959.42951510013245,913.08878647396818,866.74805784780392,820.40732922164,805.70868818834106,791.01004715504212,776.31140612174318,761.61276508844423,746.91412405514529,732.21548302184635,717.51684198854741,702.81820095524847,688.11955992194953,673.42091888865059,658.72227785535165,644.02363682205271,629.32499578875377,614.62635475545483,599.92771372215589,585.22907268885695,570.530431655558,555.83179062225906,541.13314958896012,526.43450855566186]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 7 - Advanced",1283.8146154832823,1283.8146154832823,1198.6391402697748,1113.4636650562672,1028.2881898427597,943.11271462925208,857.93723941574444,772.7617642022368,687.58628898872917,602.41081377522153,517.23533856171389,432.05986334820619,426.66920296550217,421.27854258279814,415.88788220009411,410.49722181739008,405.10656143468606,399.71590105198203,394.325240669278,388.93458028657398,383.54391990386995,378.15325952116592,372.76259913846189,367.37193875575787,361.98127837305384,356.59061799034981,351.19995760764579,345.80929722494176,340.41863684223773,335.0279764595337,329.63731607682968,324.24665569412576]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 7 - Moderate",1283.8146154832823,1283.8146154832823,1208.0766047905202,1132.338594097758,1056.6005834049959,980.86257271223383,905.1245620194718,829.38655132670976,753.64854063394773,677.9105299411857,602.17251924842367,526.43450855566186,521.71577629528906,516.99704403491626,512.27831177454345,507.55957951417065,502.84084725379785,498.12211499342504,493.40338273305224,488.68465047267944,483.96591821230663,479.24718595193383,474.52845369156103,469.80972143118822,465.09098917081542,460.37225691044262,455.65352465006981,450.93479238969701,446.21606012932421,441.4973278689514,436.7785956085786,{"$f":"AQ231","v":432.05986334820619}]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 7 - Conservative",{"$f":"L232","v":1283.8146154832823},1283.8146154832823,1237.473886857118,1191.1331582309538,1144.7924296047895,1098.4517009786252,1052.110972352461,1005.7702437262967,959.42951510013245,913.08878647396818,866.74805784780392,820.40732922164,805.70868818834106,791.01004715504212,776.31140612174318,761.61276508844423,746.91412405514529,732.21548302184635,717.51684198854741,702.81820095524847,688.11955992194953,673.42091888865059,658.72227785535165,644.02363682205271,629.32499578875377,614.62635475545483,599.92771372215589,585.22907268885695,570.530431655558,555.83179062225906,541.13314958896012,526.43450855566186]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 6 - Advanced",{"$f":"L233","v":1283.8146154832823},1283.8146154832823,1198.6391402697748,1113.4636650562672,1028.2881898427597,943.11271462925208,857.93723941574444,772.7617642022368,687.58628898872917,602.41081377522153,517.23533856171389,432.05986334820619,426.66920296550217,421.27854258279814,415.88788220009411,410.49722181739008,405.10656143468606,399.71590105198203,394.325240669278,388.93458028657398,383.54391990386995,378.15325952116592,372.76259913846189,367.37193875575787,361.98127837305384,356.59061799034981,351.19995760764579,345.80929722494176,340.41863684223773,335.0279764595337,329.63731607682968,324.24665569412576]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 6 - Moderate",{"$f":"L234","v":1283.8146154832823},1283.8146154832823,1208.0766047905202,1132.338594097758,1056.6005834049959,980.86257271223383,905.1245620194718,829.38655132670976,753.64854063394773,677.9105299411857,602.17251924842367,526.43450855566186,521.71577629528906,516.99704403491626,512.27831177454345,507.55957951417065,502.84084725379785,498.12211499342504,493.40338273305224,488.68465047267944,483.96591821230663,479.24718595193383,474.52845369156103,469.80972143118822,465.09098917081542,460.37225691044262,455.65352465006981,450.93479238969701,446.21606012932421,441.4973278689514,436.7785956085786,432.05986334820619]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 6 - Conservative",{"$f":"L235","v":1283.8146154832823},1283.8146154832823,1237.473886857118,1191.1331582309538,1144.7924296047895,1098.4517009786252,1052.110972352461,1005.7702437262967,959.42951510013245,913.08878647396818,866.74805784780392,820.40732922164,805.70868818834106,791.01004715504212,776.31140612174318,761.61276508844423,746.91412405514529,732.21548302184635,717.51684198854741,702.81820095524847,688.11955992194953,673.42091888865059,658.72227785535165,644.02363682205271,629.32499578875377,614.62635475545483,599.92771372215589,585.22907268885695,570.530431655558,555.83179062225906,541.13314958896012,526.43450855566186]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 5 - Advanced",{"$f":"L236","v":1283.8146154832823},1283.8146154832823,1198.6391402697748,1113.4636650562672,1028.2881898427597,943.11271462925208,857.93723941574444,772.7617642022368,687.58628898872917,602.41081377522153,517.23533856171389,432.05986334820619,426.66920296550217,421.27854258279814,415.88788220009411,410.49722181739008,405.10656143468606,399.71590105198203,394.325240669278,388.93458028657398,383.54391990386995,378.15325952116592,372.76259913846189,367.37193875575787,361.98127837305384,356.59061799034981,351.19995760764579,345.80929722494176,340.41863684223773,335.0279764595337,329.63731607682968,324.24665569412576]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 5 - Moderate",{"$f":"L237","v":1283.8146154832823},1283.8146154832823,1208.0766047905202,1132.338594097758,1056.6005834049959,980.86257271223383,905.1245620194718,829.38655132670976,753.64854063394773,677.9105299411857,602.17251924842367,526.43450855566186,521.71577629528906,516.99704403491626,512.27831177454345,507.55957951417065,502.84084725379785,498.12211499342504,493.40338273305224,488.68465047267944,483.96591821230663,479.24718595193383,474.52845369156103,469.80972143118822,465.09098917081542,460.37225691044262,455.65352465006981,450.93479238969701,446.21606012932421,441.4973278689514,436.7785956085786,432.05986334820619]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 5 - Conservative",{"$f":"L238","v":1283.8146154832823},1283.8146154832823,1237.473886857118,1191.1331582309538,1144.7924296047895,1098.4517009786252,1052.110972352461,1005.7702437262967,959.42951510013245,913.08878647396818,866.74805784780392,820.40732922164,805.70868818834106,791.01004715504212,776.31140612174318,761.61276508844423,746.91412405514529,732.21548302184635,717.51684198854741,702.81820095524847,688.11955992194953,673.42091888865059,658.72227785535165,644.02363682205271,629.32499578875377,614.62635475545483,599.92771372215589,585.22907268885695,570.530431655558,555.83179062225906,541.13314958896012,526.43450855566186]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 4 - Advanced",{"$f":"L239","v":1283.8146154832823},1283.8146154832823,1198.6391402697748,1113.4636650562672,1028.2881898427597,943.11271462925208,857.93723941574444,772.7617642022368,687.58628898872917,602.41081377522153,517.23533856171389,432.05986334820619,426.66920296550217,421.27854258279814,415.88788220009411,410.49722181739008,405.10656143468606,399.71590105198203,394.325240669278,388.93458028657398,383.54391990386995,378.15325952116592,372.76259913846189,367.37193875575787,361.98127837305384,356.59061799034981,351.19995760764579,345.80929722494176,340.41863684223773,335.0279764595337,329.63731607682968,324.24665569412576]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 4 - Moderate",{"$f":"L240","v":1283.8146154832823},1283.8146154832823,1208.0766047905202,1132.338594097758,1056.6005834049959,980.86257271223383,905.1245620194718,829.38655132670976,753.64854063394773,677.9105299411857,602.17251924842367,526.43450855566186,521.71577629528906,516.99704403491626,512.27831177454345,507.55957951417065,502.84084725379785,498.12211499342504,493.40338273305224,488.68465047267944,483.96591821230663,479.24718595193383,474.52845369156103,469.80972143118822,465.09098917081542,460.37225691044262,455.65352465006981,450.93479238969701,446.21606012932421,441.4973278689514,436.7785956085786,432.05986334820619]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 4 - Conservative",{"$f":"L241","v":1283.8146154832823},1283.8146154832823,1237.473886857118,1191.1331582309538,1144.7924296047895,1098.4517009786252,1052.110972352461,1005.7702437262967,959.42951510013245,913.08878647396818,866.74805784780392,820.40732922164,805.70868818834106,791.01004715504212,776.31140612174318,761.61276508844423,746.91412405514529,732.21548302184635,717.51684198854741,702.81820095524847,688.11955992194953,673.42091888865059,658.72227785535165,644.02363682205271,629.32499578875377,614.62635475545483,599.92771372215589,585.22907268885695,570.530431655558,555.83179062225906,541.13314958896012,526.43450855566186]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 3 - Advanced",{"$f":"L242","v":1283.8146154832823},1283.8146154832823,1198.6391402697748,1113.4636650562672,1028.2881898427597,943.11271462925208,857.93723941574444,772.7617642022368,687.58628898872917,602.41081377522153,517.23533856171389,432.05986334820619,426.66920296550217,421.27854258279814,415.88788220009411,410.49722181739008,405.10656143468606,399.71590105198203,394.325240669278,388.93458028657398,383.54391990386995,378.15325952116592,372.76259913846189,367.37193875575787,361.98127837305384,356.59061799034981,351.19995760764579,345.80929722494176,340.41863684223773,335.0279764595337,329.63731607682968,324.24665569412576]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 3 - Moderate",{"$f":"L243","v":1283.8146154832823},1283.8146154832823,1208.0766047905202,1132.338594097758,1056.6005834049959,980.86257271223383,905.1245620194718,829.38655132670976,753.64854063394773,677.9105299411857,602.17251924842367,526.43450855566186,521.71577629528906,516.99704403491626,512.27831177454345,507.55957951417065,502.84084725379785,498.12211499342504,493.40338273305224,488.68465047267944,483.96591821230663,479.24718595193383,474.52845369156103,469.80972143118822,465.09098917081542,460.37225691044262,455.65352465006981,450.93479238969701,446.21606012932421,441.4973278689514,436.7785956085786,432.05986334820619]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 3 - Conservative",{"$f":"L244","v":1283.8146154832823},1283.8146154832823,1237.473886857118,1191.1331582309538,1144.7924296047895,1098.4517009786252,1052.110972352461,1005.7702437262967,959.42951510013245,913.08878647396818,866.74805784780392,820.40732922164,805.70868818834106,791.01004715504212,776.31140612174318,761.61276508844423,746.91412405514529,732.21548302184635,717.51684198854741,702.81820095524847,688.11955992194953,673.42091888865059,658.72227785535165,644.02363682205271,629.32499578875377,614.62635475545483,599.92771372215589,585.22907268885695,570.530431655558,555.83179062225906,541.13314958896012,526.43450855566186]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 2 - Advanced",{"$f":"L245","v":1283.8146154832823},1283.8146154832823,1198.6391402697748,1113.4636650562672,1028.2881898427597,943.11271462925208,857.93723941574444,772.7617642022368,687.58628898872917,602.41081377522153,517.23533856171389,432.05986334820619,426.66920296550217,421.27854258279814,415.88788220009411,410.49722181739008,405.10656143468606,399.71590105198203,394.325240669278,388.93458028657398,383.54391990386995,378.15325952116592,372.76259913846189,367.37193875575787,361.98127837305384,356.59061799034981,351.19995760764579,345.80929722494176,340.41863684223773,335.0279764595337,329.63731607682968,324.24665569412576]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 2 - Moderate",{"$f":"L246","v":1283.8146154832823},1283.8146154832823,1208.0766047905202,1132.338594097758,1056.6005834049959,980.86257271223383,905.1245620194718,829.38655132670976,753.64854063394773,677.9105299411857,602.17251924842367,526.43450855566186,521.71577629528906,516.99704403491626,512.27831177454345,507.55957951417065,502.84084725379785,498.12211499342504,493.40338273305224,488.68465047267944,483.96591821230663,479.24718595193383,474.52845369156103,469.80972143118822,465.09098917081542,460.37225691044262,455.65352465006981,450.93479238969701,446.21606012932421,441.4973278689514,436.7785956085786,432.05986334820619]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 2 - Conservative",{"$f":"L247","v":1283.8146154832823},1283.8146154832823,1237.473886857118,1191.1331582309538,1144.7924296047895,1098.4517009786252,1052.110972352461,1005.7702437262967,959.42951510013245,913.08878647396818,866.74805784780392,820.40732922164,805.70868818834106,791.01004715504212,776.31140612174318,761.61276508844423,746.91412405514529,732.21548302184635,717.51684198854741,702.81820095524847,688.11955992194953,673.42091888865059,658.72227785535165,644.02363682205271,629.32499578875377,614.62635475545483,599.92771372215589,585.22907268885695,570.530431655558,555.83179062225906,541.13314958896012,526.43450855566186]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 1 - Advanced",{"$f":"L248","v":1283.8146154832823},1283.8146154832823,1198.6391402697748,1113.4636650562672,1028.2881898427597,943.11271462925208,857.93723941574444,772.7617642022368,687.58628898872917,602.41081377522153,517.23533856171389,432.05986334820619,426.66920296550217,421.27854258279814,415.88788220009411,410.49722181739008,405.10656143468606,399.71590105198203,394.325240669278,388.93458028657398,383.54391990386995,378.15325952116592,372.76259913846189,367.37193875575787,361.98127837305384,356.59061799034981,351.19995760764579,345.80929722494176,340.41863684223773,335.0279764595337,329.63731607682968,324.24665569412576]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 1 - Moderate",{"$f":"L249","v":1283.8146154832823},1283.8146154832823,1208.0766047905202,1132.338594097758,1056.6005834049959,980.86257271223383,905.1245620194718,829.38655132670976,753.64854063394773,677.9105299411857,602.17251924842367,526.43450855566186,521.71577629528906,516.99704403491626,512.27831177454345,507.55957951417065,502.84084725379785,498.12211499342504,493.40338273305224,488.68465047267944,483.96591821230663,479.24718595193383,474.52845369156103,469.80972143118822,465.09098917081542,460.37225691044262,455.65352465006981,450.93479238969701,446.21606012932421,441.4973278689514,436.7785956085786,432.05986334820619]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 1 - Conservative",{"$f":"L250","v":1283.8146154832823},1283.8146154832823,1237.473886857118,1191.1331582309538,1144.7924296047895,1098.4517009786252,1052.110972352461,1005.7702437262967,959.42951510013245,913.08878647396818,866.74805784780392,820.40732922164,805.70868818834106,791.01004715504212,776.31140612174318,761.61276508844423,746.91412405514529,732.21548302184635,717.51684198854741,702.81820095524847,688.11955992194953,673.42091888865059,658.72227785535165,644.02363682205271,629.32499578875377,614.62635475545483,599.92771372215589,585.22907268885695,570.530431655558,555.83179062225906,541.13314958896012,526.43450855566186]
[]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Battery Storage  Cost ($/kW)","PV+Storage - Class 10 - Advanced",689.20617090953169,689.20617090953169,658.08990267882268,626.97363444811367,595.85736621740466,564.74109798669565,533.62482975598664,502.50856152527768,471.39229329456873,440.27602506385978,409.15975683315082,378.04348860244204,371.9111366813288,365.77878476021556,359.64643283910232,353.51408091798908,347.38172899687584,341.2493770757626,335.11702515464935,328.98467323353611,322.85232131242287,316.71996939130963,310.58761747019639,304.45526554908315,298.32291362796991,292.19056170685667,286.05820978574343,279.92585786463019,273.79350594351695,267.66115402240371,261.52880210129047,255.39645018017779]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 10 - Moderate",689.20617090953169,689.20617090953169,668.84718522791081,648.48819954628993,628.12921386466905,607.77022818304818,587.4112425014273,567.05225681980642,546.69327113818554,526.33428545656466,505.97529977494384,485.61631409332335,480.23767281877929,474.85903154423522,469.48039026969116,464.10174899514709,458.72310772060302,453.34446644605896,447.96582517151489,442.58718389697083,437.20854262242676,431.8299013478827,426.45126007333863,421.07261879879457,415.6939775242505,410.31533624970643,404.93669497516237,399.5580537006183,394.17941242607424,388.80077115153017,383.42212987698611,378.04348860244204]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 10 - Conservative",689.20617090953169,689.20617090953169,685.99332182445528,682.78047273937887,679.56762365430245,676.35477456922604,673.14192548414962,669.92907639907321,666.7162273139968,663.50337822892038,660.29052914384397,657.07768005876699,648.50461176049475,639.93154346222252,631.35847516395029,622.78540686567806,614.21233856740582,605.63927026913359,597.06620197086136,588.49313367258912,579.92006537431689,571.34699707604466,562.77392877777243,554.20086047950019,545.62779218122796,537.05472388295573,528.48165558468349,519.90858728641126,511.33551898813909,502.76245068986691,494.18938239159473,485.61631409332335]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 9 - Advanced",{"$f":"L256","v":689.20617090953169},{"$f":"M256","v":689.20617090953169},658.08990267882268,626.97363444811367,595.85736621740466,564.74109798669565,533.62482975598664,502.50856152527768,471.39229329456873,440.27602506385978,409.15975683315082,378.04348860244204,371.9111366813288,365.77878476021556,359.64643283910232,353.51408091798908,347.38172899687584,341.2493770757626,335.11702515464935,328.98467323353611,322.85232131242287,316.71996939130963,310.58761747019639,304.45526554908315,298.32291362796991,292.19056170685667,286.05820978574343,279.92585786463019,273.79350594351695,267.66115402240371,261.52880210129047,255.39645018017779]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 9 - Moderate",{"$f":"L257","v":689.20617090953169},689.20617090953169,668.84718522791081,648.48819954628993,628.12921386466905,607.77022818304818,587.4112425014273,567.05225681980642,546.69327113818554,526.33428545656466,505.97529977494384,485.61631409332335,480.23767281877929,474.85903154423522,469.48039026969116,464.10174899514709,458.72310772060302,453.34446644605896,447.96582517151489,442.58718389697083,437.20854262242676,431.8299013478827,426.45126007333863,421.07261879879457,415.6939775242505,410.31533624970643,404.93669497516237,399.5580537006183,394.17941242607424,388.80077115153017,383.42212987698611,378.04348860244204]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 9 - Conservative",{"$f":"L258","v":689.20617090953169},689.20617090953169,685.99332182445528,682.78047273937887,679.56762365430245,676.35477456922604,673.14192548414962,669.92907639907321,666.7162273139968,663.50337822892038,660.29052914384397,657.07768005876699,648.50461176049475,639.93154346222252,631.35847516395029,622.78540686567806,614.21233856740582,605.63927026913359,597.06620197086136,588.49313367258912,579.92006537431689,571.34699707604466,562.77392877777243,554.20086047950019,545.62779218122796,537.05472388295573,528.48165558468349,519.90858728641126,511.33551898813909,502.76245068986691,494.18938239159473,485.61631409332335]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 8 - Advanced",{"$f":"L259","v":689.20617090953169},689.20617090953169,658.08990267882268,626.97363444811367,595.85736621740466,564.74109798669565,533.62482975598664,502.50856152527768,471.39229329456873,440.27602506385978,409.15975683315082,378.04348860244204,371.9111366813288,365.77878476021556,359.64643283910232,353.51408091798908,347.38172899687584,341.2493770757626,335.11702515464935,328.98467323353611,322.85232131242287,316.71996939130963,310.58761747019639,304.45526554908315,298.32291362796991,292.19056170685667,286.05820978574343,279.92585786463019,273.79350594351695,267.66115402240371,261.52880210129047,255.39645018017779]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 8 - Moderate",{"$f":"L260","v":689.20617090953169},689.20617090953169,668.84718522791081,648.48819954628993,628.12921386466905,607.77022818304818,587.4112425014273,567.05225681980642,546.69327113818554,526.33428545656466,505.97529977494384,485.61631409332335,480.23767281877929,474.85903154423522,469.48039026969116,464.10174899514709,458.72310772060302,453.34446644605896,447.96582517151489,442.58718389697083,437.20854262242676,431.8299013478827,426.45126007333863,421.07261879879457,415.6939775242505,410.31533624970643,404.93669497516237,399.5580537006183,394.17941242607424,388.80077115153017,383.42212987698611,378.04348860244204]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 8 - Conservative",{"$f":"L261","v":689.20617090953169},689.20617090953169,685.99332182445528,682.78047273937887,679.56762365430245,676.35477456922604,673.14192548414962,669.92907639907321,666.7162273139968,663.50337822892038,660.29052914384397,657.07768005876699,648.50461176049475,639.93154346222252,631.35847516395029,622.78540686567806,614.21233856740582,605.63927026913359,597.06620197086136,588.49313367258912,579.92006537431689,571.34699707604466,562.77392877777243,554.20086047950019,545.62779218122796,537.05472388295573,528.48165558468349,519.90858728641126,511.33551898813909,502.76245068986691,494.18938239159473,485.61631409332335]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 7 - Advanced",{"$f":"L262","v":689.20617090953169},689.20617090953169,658.08990267882268,626.97363444811367,595.85736621740466,564.74109798669565,533.62482975598664,502.50856152527768,471.39229329456873,440.27602506385978,409.15975683315082,378.04348860244204,371.9111366813288,365.77878476021556,359.64643283910232,353.51408091798908,347.38172899687584,341.2493770757626,335.11702515464935,328.98467323353611,322.85232131242287,316.71996939130963,310.58761747019639,304.45526554908315,298.32291362796991,292.19056170685667,286.05820978574343,279.92585786463019,273.79350594351695,267.66115402240371,261.52880210129047,255.39645018017779]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 7 - Moderate",{"$f":"L263","v":689.20617090953169},689.20617090953169,668.84718522791081,648.48819954628993,628.12921386466905,607.77022818304818,587.4112425014273,567.05225681980642,546.69327113818554,526.33428545656466,505.97529977494384,485.61631409332335,480.23767281877929,474.85903154423522,469.48039026969116,464.10174899514709,458.72310772060302,453.34446644605896,447.96582517151489,442.58718389697083,437.20854262242676,431.8299013478827,426.45126007333863,421.07261879879457,415.6939775242505,410.31533624970643,404.93669497516237,399.5580537006183,394.17941242607424,388.80077115153017,383.42212987698611,378.04348860244204]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 7 - Conservative",{"$f":"L264","v":689.20617090953169},689.20617090953169,685.99332182445528,682.78047273937887,679.56762365430245,676.35477456922604,673.14192548414962,669.92907639907321,666.7162273139968,663.50337822892038,660.29052914384397,657.07768005876699,648.50461176049475,639.93154346222252,631.35847516395029,622.78540686567806,614.21233856740582,605.63927026913359,597.06620197086136,588.49313367258912,579.92006537431689,571.34699707604466,562.77392877777243,554.20086047950019,545.62779218122796,537.05472388295573,528.48165558468349,519.90858728641126,511.33551898813909,502.76245068986691,494.18938239159473,485.61631409332335]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 6 - Advanced",{"$f":"L265","v":689.20617090953169},689.20617090953169,658.08990267882268,626.97363444811367,595.85736621740466,564.74109798669565,533.62482975598664,502.50856152527768,471.39229329456873,440.27602506385978,409.15975683315082,378.04348860244204,371.9111366813288,365.77878476021556,359.64643283910232,353.51408091798908,347.38172899687584,341.2493770757626,335.11702515464935,328.98467323353611,322.85232131242287,316.71996939130963,310.58761747019639,304.45526554908315,298.32291362796991,292.19056170685667,286.05820978574343,279.92585786463019,273.79350594351695,267.66115402240371,261.52880210129047,255.39645018017779]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 6 - Moderate",{"$f":"L266","v":689.20617090953169},689.20617090953169,668.84718522791081,648.48819954628993,628.12921386466905,607.77022818304818,587.4112425014273,567.05225681980642,546.69327113818554,526.33428545656466,505.97529977494384,485.61631409332335,480.23767281877929,474.85903154423522,469.48039026969116,464.10174899514709,458.72310772060302,453.34446644605896,447.96582517151489,442.58718389697083,437.20854262242676,431.8299013478827,426.45126007333863,421.07261879879457,415.6939775242505,410.31533624970643,404.93669497516237,399.5580537006183,394.17941242607424,388.80077115153017,383.42212987698611,378.04348860244204]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 6 - Conservative",{"$f":"L267","v":689.20617090953169},{"$f":"M267","v":689.20617090953169},685.99332182445528,682.78047273937887,679.56762365430245,676.35477456922604,673.14192548414962,669.92907639907321,666.7162273139968,663.50337822892038,660.29052914384397,657.07768005876699,648.50461176049475,639.93154346222252,631.35847516395029,622.78540686567806,614.21233856740582,605.63927026913359,597.06620197086136,588.49313367258912,579.92006537431689,571.34699707604466,562.77392877777243,554.20086047950019,545.62779218122796,537.05472388295573,528.48165558468349,519.90858728641126,511.33551898813909,502.76245068986691,494.18938239159473,485.61631409332335]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 5 - Advanced",{"$f":"L268","v":689.20617090953169},689.20617090953169,658.08990267882268,626.97363444811367,595.85736621740466,564.74109798669565,533.62482975598664,502.50856152527768,471.39229329456873,440.27602506385978,409.15975683315082,378.04348860244204,371.9111366813288,365.77878476021556,359.64643283910232,353.51408091798908,347.38172899687584,341.2493770757626,335.11702515464935,328.98467323353611,322.85232131242287,316.71996939130963,310.58761747019639,304.45526554908315,298.32291362796991,292.19056170685667,286.05820978574343,279.92585786463019,273.79350594351695,267.66115402240371,261.52880210129047,255.39645018017779]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 5 - Moderate",{"$f":"L269","v":689.20617090953169},689.20617090953169,668.84718522791081,648.48819954628993,628.12921386466905,607.77022818304818,587.4112425014273,567.05225681980642,546.69327113818554,526.33428545656466,505.97529977494384,485.61631409332335,480.23767281877929,474.85903154423522,469.48039026969116,464.10174899514709,458.72310772060302,453.34446644605896,447.96582517151489,442.58718389697083,437.20854262242676,431.8299013478827,426.45126007333863,421.07261879879457,415.6939775242505,410.31533624970643,404.93669497516237,399.5580537006183,394.17941242607424,388.80077115153017,383.42212987698611,378.04348860244204]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 5 - Conservative",{"$f":"L270","v":689.20617090953169},689.20617090953169,685.99332182445528,682.78047273937887,679.56762365430245,676.35477456922604,673.14192548414962,669.92907639907321,666.7162273139968,663.50337822892038,660.29052914384397,657.07768005876699,648.50461176049475,639.93154346222252,631.35847516395029,622.78540686567806,614.21233856740582,605.63927026913359,597.06620197086136,588.49313367258912,579.92006537431689,571.34699707604466,562.77392877777243,554.20086047950019,545.62779218122796,537.05472388295573,528.48165558468349,519.90858728641126,511.33551898813909,502.76245068986691,494.18938239159473,485.61631409332335]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 4 - Advanced",{"$f":"L271","v":689.20617090953169},689.20617090953169,658.08990267882268,626.97363444811367,595.85736621740466,564.74109798669565,533.62482975598664,502.50856152527768,471.39229329456873,440.27602506385978,409.15975683315082,378.04348860244204,371.9111366813288,365.77878476021556,359.64643283910232,353.51408091798908,347.38172899687584,341.2493770757626,335.11702515464935,328.98467323353611,322.85232131242287,316.71996939130963,310.58761747019639,304.45526554908315,298.32291362796991,292.19056170685667,286.05820978574343,279.92585786463019,273.79350594351695,267.66115402240371,261.52880210129047,255.39645018017779]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 4 - Moderate",{"$f":"L272","v":689.20617090953169},689.20617090953169,668.84718522791081,648.48819954628993,628.12921386466905,607.77022818304818,587.4112425014273,567.05225681980642,546.69327113818554,526.33428545656466,505.97529977494384,485.61631409332335,480.23767281877929,474.85903154423522,469.48039026969116,464.10174899514709,458.72310772060302,453.34446644605896,447.96582517151489,442.58718389697083,437.20854262242676,431.8299013478827,426.45126007333863,421.07261879879457,415.6939775242505,410.31533624970643,404.93669497516237,399.5580537006183,394.17941242607424,388.80077115153017,383.42212987698611,378.04348860244204]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 4 - Conservative",{"$f":"L273","v":689.20617090953169},689.20617090953169,685.99332182445528,682.78047273937887,679.56762365430245,676.35477456922604,673.14192548414962,669.92907639907321,666.7162273139968,663.50337822892038,660.29052914384397,657.07768005876699,648.50461176049475,639.93154346222252,631.35847516395029,622.78540686567806,614.21233856740582,605.63927026913359,597.06620197086136,588.49313367258912,579.92006537431689,571.34699707604466,562.77392877777243,554.20086047950019,545.62779218122796,537.05472388295573,528.48165558468349,519.90858728641126,511.33551898813909,502.76245068986691,494.18938239159473,485.61631409332335]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 3 - Advanced",{"$f":"L274","v":689.20617090953169},689.20617090953169,658.08990267882268,626.97363444811367,595.85736621740466,564.74109798669565,533.62482975598664,502.50856152527768,471.39229329456873,440.27602506385978,409.15975683315082,378.04348860244204,371.9111366813288,365.77878476021556,359.64643283910232,353.51408091798908,347.38172899687584,341.2493770757626,335.11702515464935,328.98467323353611,322.85232131242287,316.71996939130963,310.58761747019639,304.45526554908315,298.32291362796991,292.19056170685667,286.05820978574343,279.92585786463019,273.79350594351695,267.66115402240371,261.52880210129047,255.39645018017779]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 3 - Moderate",{"$f":"L275","v":689.20617090953169},689.20617090953169,668.84718522791081,648.48819954628993,628.12921386466905,607.77022818304818,587.4112425014273,567.05225681980642,546.69327113818554,526.33428545656466,505.97529977494384,485.61631409332335,480.23767281877929,474.85903154423522,469.48039026969116,464.10174899514709,458.72310772060302,453.34446644605896,447.96582517151489,442.58718389697083,437.20854262242676,431.8299013478827,426.45126007333863,421.07261879879457,415.6939775242505,410.31533624970643,404.93669497516237,399.5580537006183,394.17941242607424,388.80077115153017,383.42212987698611,378.04348860244204]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 3 - Conservative",{"$f":"L276","v":689.20617090953169},689.20617090953169,685.99332182445528,682.78047273937887,679.56762365430245,676.35477456922604,673.14192548414962,669.92907639907321,666.7162273139968,663.50337822892038,660.29052914384397,657.07768005876699,648.50461176049475,639.93154346222252,631.35847516395029,622.78540686567806,614.21233856740582,605.63927026913359,597.06620197086136,588.49313367258912,579.92006537431689,571.34699707604466,562.77392877777243,554.20086047950019,545.62779218122796,537.05472388295573,528.48165558468349,519.90858728641126,511.33551898813909,502.76245068986691,494.18938239159473,485.61631409332335]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 2 - Advanced",{"$f":"L277","v":689.20617090953169},689.20617090953169,658.08990267882268,626.97363444811367,595.85736621740466,564.74109798669565,533.62482975598664,502.50856152527768,471.39229329456873,440.27602506385978,409.15975683315082,378.04348860244204,371.9111366813288,365.77878476021556,359.64643283910232,353.51408091798908,347.38172899687584,341.2493770757626,335.11702515464935,328.98467323353611,322.85232131242287,316.71996939130963,310.58761747019639,304.45526554908315,298.32291362796991,292.19056170685667,286.05820978574343,279.92585786463019,273.79350594351695,267.66115402240371,261.52880210129047,255.39645018017779]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 2 - Moderate",{"$f":"L278","v":689.20617090953169},689.20617090953169,668.84718522791081,648.48819954628993,628.12921386466905,607.77022818304818,587.4112425014273,567.05225681980642,546.69327113818554,526.33428545656466,505.97529977494384,485.61631409332335,480.23767281877929,474.85903154423522,469.48039026969116,464.10174899514709,458.72310772060302,453.34446644605896,447.96582517151489,442.58718389697083,437.20854262242676,431.8299013478827,426.45126007333863,421.07261879879457,415.6939775242505,410.31533624970643,404.93669497516237,399.5580537006183,394.17941242607424,388.80077115153017,383.42212987698611,378.04348860244204]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 2 - Conservative",{"$f":"L279","v":689.20617090953169},689.20617090953169,685.99332182445528,682.78047273937887,679.56762365430245,676.35477456922604,673.14192548414962,669.92907639907321,666.7162273139968,663.50337822892038,660.29052914384397,657.07768005876699,648.50461176049475,639.93154346222252,631.35847516395029,622.78540686567806,614.21233856740582,605.63927026913359,597.06620197086136,588.49313367258912,579.92006537431689,571.34699707604466,562.77392877777243,554.20086047950019,545.62779218122796,537.05472388295573,528.48165558468349,519.90858728641126,511.33551898813909,502.76245068986691,494.18938239159473,485.61631409332335]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 1 - Advanced",{"$f":"L280","v":689.20617090953169},689.20617090953169,658.08990267882268,626.97363444811367,595.85736621740466,564.74109798669565,533.62482975598664,502.50856152527768,471.39229329456873,440.27602506385978,409.15975683315082,378.04348860244204,371.9111366813288,365.77878476021556,359.64643283910232,353.51408091798908,347.38172899687584,341.2493770757626,335.11702515464935,328.98467323353611,322.85232131242287,316.71996939130963,310.58761747019639,304.45526554908315,298.32291362796991,292.19056170685667,286.05820978574343,279.92585786463019,273.79350594351695,267.66115402240371,261.52880210129047,255.39645018017779]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 1 - Moderate",{"$f":"L281","v":689.20617090953169},689.20617090953169,668.84718522791081,648.48819954628993,628.12921386466905,607.77022818304818,587.4112425014273,567.05225681980642,546.69327113818554,526.33428545656466,505.97529977494384,485.61631409332335,480.23767281877929,474.85903154423522,469.48039026969116,464.10174899514709,458.72310772060302,453.34446644605896,447.96582517151489,442.58718389697083,437.20854262242676,431.8299013478827,426.45126007333863,421.07261879879457,415.6939775242505,410.31533624970643,404.93669497516237,399.5580537006183,394.17941242607424,388.80077115153017,383.42212987698611,378.04348860244204]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 1 - Conservative",{"$f":"L282","v":689.20617090953169},689.20617090953169,685.99332182445528,682.78047273937887,679.56762365430245,676.35477456922604,673.14192548414962,669.92907639907321,666.7162273139968,663.50337822892038,660.29052914384397,657.07768005876699,648.50461176049475,639.93154346222252,631.35847516395029,622.78540686567806,614.21233856740582,605.63927026913359,597.06620197086136,588.49313367258912,579.92006537431689,571.34699707604466,562.77392877777243,554.20086047950019,545.62779218122796,537.05472388295573,528.48165558468349,519.90858728641126,511.33551898813909,502.76245068986691,494.18938239159473,485.61631409332335]
[]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)","PV+Storage - Class 10 - Advanced",{"$f":"L224+L256","v":1973.020786392814},{"$f":"M224+M256","v":1973.020786392814},1856.7290429485975,1740.4372995043809,1624.1455560601644,1507.8538126159478,1391.5620691717311,1275.2703257275145,1158.9785822832978,1042.6868388390812,926.39509539486471,810.10335195064818,798.58033964683091,787.05732734301364,775.53431503919637,764.0113027353791,752.48829043156184,740.96527812774457,729.4422658239273,717.91925352011003,706.39624121629276,694.8732289124755,683.35021660865823,671.82720430484096,660.30419200102369,648.78117969720643,637.25816739338916,625.73515508957189,614.21214278575462,602.68913048193735,591.16611817812009,579.6431058743035]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 10 - Moderate",{"$f":"L225+L257","v":1973.020786392814},1973.020786392814,1876.923790018431,1780.8267936440479,1684.7297972696649,1588.6328008952819,1492.5358045208991,1396.4388081465163,1300.3418117721333,1204.2448153977502,1108.1478190233674,1012.0508226489852,1001.9534491140683,991.85607557915148,981.75870204423461,971.66132850931774,961.56395497440087,951.466581439484,941.36920790456713,931.27183436965026,921.1744608347334,911.07708729981653,900.97971376489966,890.88234022998279,880.78496669506592,870.68759316014905,860.59021962523218,850.49284609031531,840.39547255539844,830.29809902048157,820.2007254855647,810.10335195064818]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 10 - Conservative",{"$f":"L226+L258","v":1973.020786392814},1973.020786392814,1923.4672086815733,1873.9136309703326,1824.360053259092,1774.8064755478513,1725.2528978366106,1675.6993201253699,1626.1457424141292,1576.5921647028886,1527.0385869916479,1477.485009280407,1454.2132999488358,1430.9415906172646,1407.6698812856935,1384.3981719541223,1361.1264626225511,1337.8547532909799,1314.5830439594088,1291.3113346278376,1268.0396252962664,1244.7679159646952,1221.4962066331241,1198.2244973015529,1174.9527879699817,1151.6810786384106,1128.4093693068394,1105.1376599752682,1081.865950643697,1058.5942413121261,1035.3225319805549,1012.0508226489852]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 9 - Advanced",{"$f":"L227+L259","v":1973.020786392814},1973.020786392814,1856.7290429485975,1740.4372995043809,1624.1455560601644,1507.8538126159478,1391.5620691717311,1275.2703257275145,1158.9785822832978,1042.6868388390812,926.39509539486471,810.10335195064818,798.58033964683091,787.05732734301364,775.53431503919637,764.0113027353791,752.48829043156184,740.96527812774457,729.4422658239273,717.91925352011003,706.39624121629276,694.8732289124755,683.35021660865823,671.82720430484096,660.30419200102369,648.78117969720643,637.25816739338916,625.73515508957189,614.21214278575462,602.68913048193735,591.16611817812009,579.6431058743035]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 9 - Moderate",{"$f":"L228+L260","v":1973.020786392814},1973.020786392814,1876.923790018431,1780.8267936440479,1684.7297972696649,1588.6328008952819,1492.5358045208991,1396.4388081465163,1300.3418117721333,1204.2448153977502,1108.1478190233674,1012.0508226489852,1001.9534491140683,991.85607557915148,981.75870204423461,971.66132850931774,961.56395497440087,951.466581439484,941.36920790456713,931.27183436965026,921.1744608347334,911.07708729981653,900.97971376489966,890.88234022998279,880.78496669506592,870.68759316014905,860.59021962523218,850.49284609031531,840.39547255539844,830.29809902048157,820.2007254855647,810.10335195064818]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 9 - Conservative",{"$f":"L229+L261","v":1973.020786392814},1973.020786392814,1923.4672086815733,1873.9136309703326,1824.360053259092,1774.8064755478513,1725.2528978366106,1675.6993201253699,1626.1457424141292,1576.5921647028886,1527.0385869916479,1477.485009280407,1454.2132999488358,1430.9415906172646,1407.6698812856935,1384.3981719541223,1361.1264626225511,1337.8547532909799,1314.5830439594088,1291.3113346278376,1268.0396252962664,1244.7679159646952,1221.4962066331241,1198.2244973015529,1174.9527879699817,1151.6810786384106,1128.4093693068394,1105.1376599752682,1081.865950643697,1058.5942413121261,1035.3225319805549,1012.0508226489852]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 8 - Advanced",{"$f":"L230+L262","v":1973.020786392814},1973.020786392814,1856.7290429485975,1740.4372995043809,1624.1455560601644,1507.8538126159478,1391.5620691717311,1275.2703257275145,1158.9785822832978,1042.6868388390812,926.39509539486471,810.10335195064818,798.58033964683091,787.05732734301364,775.53431503919637,764.0113027353791,752.48829043156184,740.96527812774457,729.4422658239273,717.91925352011003,706.39624121629276,694.8732289124755,683.35021660865823,671.82720430484096,660.30419200102369,648.78117969720643,637.25816739338916,625.73515508957189,614.21214278575462,602.68913048193735,591.16611817812009,579.6431058743035]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 8 - Moderate",{"$f":"L231+L263","v":1973.020786392814},1973.020786392814,1876.923790018431,1780.8267936440479,1684.7297972696649,1588.6328008952819,1492.5358045208991,1396.4388081465163,1300.3418117721333,1204.2448153977502,1108.1478190233674,1012.0508226489852,1001.9534491140683,991.85607557915148,981.75870204423461,971.66132850931774,961.56395497440087,951.466581439484,941.36920790456713,931.27183436965026,921.1744608347334,911.07708729981653,900.97971376489966,890.88234022998279,880.78496669506592,870.68759316014905,860.59021962523218,850.49284609031531,840.39547255539844,830.29809902048157,820.2007254855647,810.10335195064818]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 8 - Conservative",{"$f":"L232+L264","v":1973.020786392814},1973.020786392814,1923.4672086815733,1873.9136309703326,1824.360053259092,1774.8064755478513,1725.2528978366106,1675.6993201253699,1626.1457424141292,1576.5921647028886,1527.0385869916479,1477.485009280407,1454.2132999488358,1430.9415906172646,1407.6698812856935,1384.3981719541223,1361.1264626225511,1337.8547532909799,1314.5830439594088,1291.3113346278376,1268.0396252962664,1244.7679159646952,1221.4962066331241,1198.2244973015529,1174.9527879699817,1151.6810786384106,1128.4093693068394,1105.1376599752682,1081.865950643697,1058.5942413121261,1035.3225319805549,1012.0508226489852]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 7 - Advanced",{"$f":"L233+L265","v":1973.020786392814},1973.020786392814,1856.7290429485975,1740.4372995043809,1624.1455560601644,1507.8538126159478,1391.5620691717311,1275.2703257275145,1158.9785822832978,1042.6868388390812,926.39509539486471,810.10335195064818,798.58033964683091,787.05732734301364,775.53431503919637,764.0113027353791,752.48829043156184,740.96527812774457,729.4422658239273,717.91925352011003,706.39624121629276,694.8732289124755,683.35021660865823,671.82720430484096,660.30419200102369,648.78117969720643,637.25816739338916,625.73515508957189,614.21214278575462,602.68913048193735,591.16611817812009,579.6431058743035]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 7 - Moderate",{"$f":"L234+L266","v":1973.020786392814},1973.020786392814,1876.923790018431,1780.8267936440479,1684.7297972696649,1588.6328008952819,1492.5358045208991,1396.4388081465163,1300.3418117721333,1204.2448153977502,1108.1478190233674,1012.0508226489852,1001.9534491140683,991.85607557915148,981.75870204423461,971.66132850931774,961.56395497440087,951.466581439484,941.36920790456713,931.27183436965026,921.1744608347334,911.07708729981653,900.97971376489966,890.88234022998279,880.78496669506592,870.68759316014905,860.59021962523218,850.49284609031531,840.39547255539844,830.29809902048157,820.2007254855647,810.10335195064818]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 7 - Conservative",{"$f":"L235+L267","v":1973.020786392814},1973.020786392814,1923.4672086815733,1873.9136309703326,1824.360053259092,1774.8064755478513,1725.2528978366106,1675.6993201253699,1626.1457424141292,1576.5921647028886,1527.0385869916479,1477.485009280407,1454.2132999488358,1430.9415906172646,1407.6698812856935,1384.3981719541223,1361.1264626225511,1337.8547532909799,1314.5830439594088,1291.3113346278376,1268.0396252962664,1244.7679159646952,1221.4962066331241,1198.2244973015529,1174.9527879699817,1151.6810786384106,1128.4093693068394,1105.1376599752682,1081.865950643697,1058.5942413121261,1035.3225319805549,1012.0508226489852]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 6 - Advanced",{"$f":"L236+L268","v":1973.020786392814},1973.020786392814,1856.7290429485975,1740.4372995043809,1624.1455560601644,1507.8538126159478,1391.5620691717311,1275.2703257275145,1158.9785822832978,1042.6868388390812,926.39509539486471,810.10335195064818,798.58033964683091,787.05732734301364,775.53431503919637,764.0113027353791,752.48829043156184,740.96527812774457,729.4422658239273,717.91925352011003,706.39624121629276,694.8732289124755,683.35021660865823,671.82720430484096,660.30419200102369,648.78117969720643,637.25816739338916,625.73515508957189,614.21214278575462,602.68913048193735,591.16611817812009,579.6431058743035]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 6 - Moderate",{"$f":"L237+L269","v":1973.020786392814},1973.020786392814,1876.923790018431,1780.8267936440479,1684.7297972696649,1588.6328008952819,1492.5358045208991,1396.4388081465163,1300.3418117721333,1204.2448153977502,1108.1478190233674,1012.0508226489852,1001.9534491140683,991.85607557915148,981.75870204423461,971.66132850931774,961.56395497440087,951.466581439484,941.36920790456713,931.27183436965026,921.1744608347334,911.07708729981653,900.97971376489966,890.88234022998279,880.78496669506592,870.68759316014905,860.59021962523218,850.49284609031531,840.39547255539844,830.29809902048157,820.2007254855647,810.10335195064818]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 6 - Conservative",{"$f":"L238+L270","v":1973.020786392814},1973.020786392814,1923.4672086815733,1873.9136309703326,1824.360053259092,1774.8064755478513,1725.2528978366106,1675.6993201253699,1626.1457424141292,1576.5921647028886,1527.0385869916479,1477.485009280407,1454.2132999488358,1430.9415906172646,1407.6698812856935,1384.3981719541223,1361.1264626225511,1337.8547532909799,1314.5830439594088,1291.3113346278376,1268.0396252962664,1244.7679159646952,1221.4962066331241,1198.2244973015529,1174.9527879699817,1151.6810786384106,1128.4093693068394,1105.1376599752682,1081.865950643697,1058.5942413121261,1035.3225319805549,1012.0508226489852]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 5 - Advanced",{"$f":"L239+L271","v":1973.020786392814},1973.020786392814,1856.7290429485975,1740.4372995043809,1624.1455560601644,1507.8538126159478,1391.5620691717311,1275.2703257275145,1158.9785822832978,1042.6868388390812,926.39509539486471,810.10335195064818,798.58033964683091,787.05732734301364,775.53431503919637,764.0113027353791,752.48829043156184,740.96527812774457,729.4422658239273,717.91925352011003,706.39624121629276,694.8732289124755,683.35021660865823,671.82720430484096,660.30419200102369,648.78117969720643,637.25816739338916,625.73515508957189,614.21214278575462,602.68913048193735,591.16611817812009,579.6431058743035]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 5 - Moderate",{"$f":"L240+L272","v":1973.020786392814},1973.020786392814,1876.923790018431,1780.8267936440479,1684.7297972696649,1588.6328008952819,1492.5358045208991,1396.4388081465163,1300.3418117721333,1204.2448153977502,1108.1478190233674,1012.0508226489852,1001.9534491140683,991.85607557915148,981.75870204423461,971.66132850931774,961.56395497440087,951.466581439484,941.36920790456713,931.27183436965026,921.1744608347334,911.07708729981653,900.97971376489966,890.88234022998279,880.78496669506592,870.68759316014905,860.59021962523218,850.49284609031531,840.39547255539844,830.29809902048157,820.2007254855647,810.10335195064818]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 5 - Conservative",{"$f":"L241+L273","v":1973.020786392814},1973.020786392814,1923.4672086815733,1873.9136309703326,1824.360053259092,1774.8064755478513,1725.2528978366106,1675.6993201253699,1626.1457424141292,1576.5921647028886,1527.0385869916479,1477.485009280407,1454.2132999488358,1430.9415906172646,1407.6698812856935,1384.3981719541223,1361.1264626225511,1337.8547532909799,1314.5830439594088,1291.3113346278376,1268.0396252962664,1244.7679159646952,1221.4962066331241,1198.2244973015529,1174.9527879699817,1151.6810786384106,1128.4093693068394,1105.1376599752682,1081.865950643697,1058.5942413121261,1035.3225319805549,1012.0508226489852]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 4 - Advanced",{"$f":"L242+L274","v":1973.020786392814},1973.020786392814,1856.7290429485975,1740.4372995043809,1624.1455560601644,1507.8538126159478,1391.5620691717311,1275.2703257275145,1158.9785822832978,1042.6868388390812,926.39509539486471,810.10335195064818,798.58033964683091,787.05732734301364,775.53431503919637,764.0113027353791,752.48829043156184,740.96527812774457,729.4422658239273,717.91925352011003,706.39624121629276,694.8732289124755,683.35021660865823,671.82720430484096,660.30419200102369,648.78117969720643,637.25816739338916,625.73515508957189,614.21214278575462,602.68913048193735,591.16611817812009,579.6431058743035]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 4 - Moderate",{"$f":"L243+L275","v":1973.020786392814},1973.020786392814,1876.923790018431,1780.8267936440479,1684.7297972696649,1588.6328008952819,1492.5358045208991,1396.4388081465163,1300.3418117721333,1204.2448153977502,1108.1478190233674,1012.0508226489852,1001.9534491140683,991.85607557915148,981.75870204423461,971.66132850931774,961.56395497440087,951.466581439484,941.36920790456713,931.27183436965026,921.1744608347334,911.07708729981653,900.97971376489966,890.88234022998279,880.78496669506592,870.68759316014905,860.59021962523218,850.49284609031531,840.39547255539844,830.29809902048157,820.2007254855647,810.10335195064818]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 4 - Conservative",{"$f":"L244+L276","v":1973.020786392814},1973.020786392814,1923.4672086815733,1873.9136309703326,1824.360053259092,1774.8064755478513,1725.2528978366106,1675.6993201253699,1626.1457424141292,1576.5921647028886,1527.0385869916479,1477.485009280407,1454.2132999488358,1430.9415906172646,1407.6698812856935,1384.3981719541223,1361.1264626225511,1337.8547532909799,1314.5830439594088,1291.3113346278376,1268.0396252962664,1244.7679159646952,1221.4962066331241,1198.2244973015529,1174.9527879699817,1151.6810786384106,1128.4093693068394,1105.1376599752682,1081.865950643697,1058.5942413121261,1035.3225319805549,1012.0508226489852]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 3 - Advanced",{"$f":"L245+L277","v":1973.020786392814},1973.020786392814,1856.7290429485975,1740.4372995043809,1624.1455560601644,1507.8538126159478,1391.5620691717311,1275.2703257275145,1158.9785822832978,1042.6868388390812,926.39509539486471,810.10335195064818,798.58033964683091,787.05732734301364,775.53431503919637,764.0113027353791,752.48829043156184,740.96527812774457,729.4422658239273,717.91925352011003,706.39624121629276,694.8732289124755,683.35021660865823,671.82720430484096,660.30419200102369,648.78117969720643,637.25816739338916,625.73515508957189,614.21214278575462,602.68913048193735,591.16611817812009,579.6431058743035]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 3 - Moderate",{"$f":"L246+L278","v":1973.020786392814},1973.020786392814,1876.923790018431,1780.8267936440479,1684.7297972696649,1588.6328008952819,1492.5358045208991,1396.4388081465163,1300.3418117721333,1204.2448153977502,1108.1478190233674,1012.0508226489852,1001.9534491140683,991.85607557915148,981.75870204423461,971.66132850931774,961.56395497440087,951.466581439484,941.36920790456713,931.27183436965026,921.1744608347334,911.07708729981653,900.97971376489966,890.88234022998279,880.78496669506592,870.68759316014905,860.59021962523218,850.49284609031531,840.39547255539844,830.29809902048157,820.2007254855647,810.10335195064818]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 3 - Conservative",{"$f":"L247+L279","v":1973.020786392814},1973.020786392814,1923.4672086815733,1873.9136309703326,1824.360053259092,1774.8064755478513,1725.2528978366106,1675.6993201253699,1626.1457424141292,1576.5921647028886,1527.0385869916479,1477.485009280407,1454.2132999488358,1430.9415906172646,1407.6698812856935,1384.3981719541223,1361.1264626225511,1337.8547532909799,1314.5830439594088,1291.3113346278376,1268.0396252962664,1244.7679159646952,1221.4962066331241,1198.2244973015529,1174.9527879699817,1151.6810786384106,1128.4093693068394,1105.1376599752682,1081.865950643697,1058.5942413121261,1035.3225319805549,1012.0508226489852]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 2 - Advanced",{"$f":"L248+L280","v":1973.020786392814},1973.020786392814,1856.7290429485975,1740.4372995043809,1624.1455560601644,1507.8538126159478,1391.5620691717311,1275.2703257275145,1158.9785822832978,1042.6868388390812,926.39509539486471,810.10335195064818,798.58033964683091,787.05732734301364,775.53431503919637,764.0113027353791,752.48829043156184,740.96527812774457,729.4422658239273,717.91925352011003,706.39624121629276,694.8732289124755,683.35021660865823,671.82720430484096,660.30419200102369,648.78117969720643,637.25816739338916,625.73515508957189,614.21214278575462,602.68913048193735,591.16611817812009,579.6431058743035]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 2 - Moderate",{"$f":"L249+L281","v":1973.020786392814},1973.020786392814,1876.923790018431,1780.8267936440479,1684.7297972696649,1588.6328008952819,1492.5358045208991,1396.4388081465163,1300.3418117721333,1204.2448153977502,1108.1478190233674,1012.0508226489852,1001.9534491140683,991.85607557915148,981.75870204423461,971.66132850931774,961.56395497440087,951.466581439484,941.36920790456713,931.27183436965026,921.1744608347334,911.07708729981653,900.97971376489966,890.88234022998279,880.78496669506592,870.68759316014905,860.59021962523218,850.49284609031531,840.39547255539844,830.29809902048157,820.2007254855647,810.10335195064818]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 2 - Conservative",{"$f":"L250+L282","v":1973.020786392814},1973.020786392814,1923.4672086815733,1873.9136309703326,1824.360053259092,1774.8064755478513,1725.2528978366106,1675.6993201253699,1626.1457424141292,1576.5921647028886,1527.0385869916479,1477.485009280407,1454.2132999488358,1430.9415906172646,1407.6698812856935,1384.3981719541223,1361.1264626225511,1337.8547532909799,1314.5830439594088,1291.3113346278376,1268.0396252962664,1244.7679159646952,1221.4962066331241,1198.2244973015529,1174.9527879699817,1151.6810786384106,1128.4093693068394,1105.1376599752682,1081.865950643697,1058.5942413121261,1035.3225319805549,1012.0508226489852]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 1 - Advanced",{"$f":"L251+L283","v":1973.020786392814},1973.020786392814,1856.7290429485975,1740.4372995043809,1624.1455560601644,1507.8538126159478,1391.5620691717311,1275.2703257275145,1158.9785822832978,1042.6868388390812,926.39509539486471,810.10335195064818,798.58033964683091,787.05732734301364,775.53431503919637,764.0113027353791,752.48829043156184,740.96527812774457,729.4422658239273,717.91925352011003,706.39624121629276,694.8732289124755,683.35021660865823,671.82720430484096,660.30419200102369,648.78117969720643,637.25816739338916,625.73515508957189,614.21214278575462,602.68913048193735,591.16611817812009,579.6431058743035]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 1 - Moderate",{"$f":"L252+L284","v":1973.020786392814},1973.020786392814,1876.923790018431,1780.8267936440479,1684.7297972696649,1588.6328008952819,1492.5358045208991,1396.4388081465163,1300.3418117721333,1204.2448153977502,1108.1478190233674,1012.0508226489852,1001.9534491140683,991.85607557915148,981.75870204423461,971.66132850931774,961.56395497440087,951.466581439484,941.36920790456713,931.27183436965026,921.1744608347334,911.07708729981653,900.97971376489966,890.88234022998279,880.78496669506592,870.68759316014905,860.59021962523218,850.49284609031531,840.39547255539844,830.29809902048157,820.2007254855647,810.10335195064818]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 1 - Conservative",{"$f":"L253+L285","v":1973.020786392814},1973.020786392814,1923.4672086815733,1873.9136309703326,1824.360053259092,1774.8064755478513,1725.2528978366106,1675.6993201253699,1626.1457424141292,1576.5921647028886,1527.0385869916479,1477.485009280407,1454.2132999488358,1430.9415906172646,1407.6698812856935,1384.3981719541223,1361.1264626225511,1337.8547532909799,1314.5830439594088,1291.3113346278376,1268.0396252962664,1244.7679159646952,1221.4962066331241,1198.2244973015529,1174.9527879699817,1151.6810786384106,1128.4093693068394,1105.1376599752682,1081.865950643697,1058.5942413121261,1035.3225319805549,1012.0508226489852]
[]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Fixed Operation and Maintenance Expenses ($/kW-yr)","PV+Storage - Class 10 - Advanced",36.3964,36.3964,34.663343336084864,32.938726761267375,31.221891828880342,29.512246847218211,27.809258628923867,26.112445434543062,24.421370913349563,22.735638880792788,21.054888800829765,19.378791864589303,19.178231374592983,18.978543406437083,18.779702546864115,18.581684360049572,18.384465341057496,18.188022871930649,17.992335180242904,17.797381299954282,17.603141034420776,17.409594921421792,17.216724200078012,17.024510779541536,16.832937209348447,16.64198665133182,16.451642853000092,16.261890122292442,16.072713303628774,15.884097755177457,15.696029327269272,15.508494341890652]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 10 - Moderate",36.3964,36.3964,35.007607641238138,33.621421343082332,32.237726132270552,30.856413700657413,29.477381929134392,28.100534451782199,26.725780256343707,25.353033317534795,23.982212260086698,22.613240048744967,22.448896619279356,22.284856373186546,22.121114340247299,21.957665658290644,21.794505570273618,21.631629421455255,21.469032656661252,21.306710817635892,21.144659540478091,20.982874553158361,20.821351673113799,20.660086804918233,20.499075938024784,20.338315144578267,20.177800577294885,20.017528467406827,19.857495122669501,19.697696925429106,19.538130330748508,19.378791864589303]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 10 - Conservative",36.3964,36.3964,35.666773834663147,34.938323497706769,34.21101388977624,33.484811294742698,32.759683312228681,32.035598794045221,31.312527784278519,30.590441462784018,29.869312091863911,29.149112965920775,28.82180736337212,28.494557896425416,28.167364176150407,27.840225817201432,27.513142437776246,27.186113659575369,26.859139107762022,26.532218410922592,26.205351201027646,25.878537113393467,25.551775786644139,25.225066862674105,24.898409986611266,24.57180480678058,24.245250974668117,23.918748144885644,23.592295975135638,23.265894126176818,22.939542261790077,22.613240048744967]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 9 - Advanced",{"$f":"L320","v":36.3964},36.3964,34.663343336084864,32.938726761267375,31.221891828880342,29.512246847218211,27.809258628923867,26.112445434543062,24.421370913349563,22.735638880792788,21.054888800829765,19.378791864589303,19.178231374592983,18.978543406437083,18.779702546864115,18.581684360049572,18.384465341057496,18.188022871930649,17.992335180242904,17.797381299954282,17.603141034420776,17.409594921421792,17.216724200078012,17.024510779541536,16.832937209348447,16.64198665133182,16.451642853000092,16.261890122292442,16.072713303628774,15.884097755177457,15.696029327269272,15.508494341890652]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 9 - Moderate",36.3964,36.3964,35.007607641238138,33.621421343082332,32.237726132270552,30.856413700657413,29.477381929134392,28.100534451782199,26.725780256343707,25.353033317534795,23.982212260086698,22.613240048744967,22.448896619279356,22.284856373186546,22.121114340247299,21.957665658290644,21.794505570273618,21.631629421455255,21.469032656661252,21.306710817635892,21.144659540478091,20.982874553158361,20.821351673113799,20.660086804918233,20.499075938024784,20.338315144578267,20.177800577294885,20.017528467406827,19.857495122669501,19.697696925429106,19.538130330748508,19.378791864589303]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 9 - Conservative",36.3964,36.3964,35.666773834663147,34.938323497706769,34.21101388977624,33.484811294742698,32.759683312228681,32.035598794045221,31.312527784278519,30.590441462784018,29.869312091863911,29.149112965920775,28.82180736337212,28.494557896425416,28.167364176150407,27.840225817201432,27.513142437776246,27.186113659575369,26.859139107762022,26.532218410922592,26.205351201027646,25.878537113393467,25.551775786644139,25.225066862674105,24.898409986611266,24.57180480678058,24.245250974668117,23.918748144885644,23.592295975135638,23.265894126176818,22.939542261790077,22.613240048744967]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 8 - Advanced",36.3964,36.3964,34.663343336084864,32.938726761267375,31.221891828880342,29.512246847218211,27.809258628923867,26.112445434543062,24.421370913349563,22.735638880792788,21.054888800829765,19.378791864589303,19.178231374592983,18.978543406437083,18.779702546864115,18.581684360049572,18.384465341057496,18.188022871930649,17.992335180242904,17.797381299954282,17.603141034420776,17.409594921421792,17.216724200078012,17.024510779541536,16.832937209348447,16.64198665133182,16.451642853000092,16.261890122292442,16.072713303628774,15.884097755177457,15.696029327269272,15.508494341890652]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 8 - Moderate",36.3964,36.3964,35.007607641238138,33.621421343082332,32.237726132270552,30.856413700657413,29.477381929134392,28.100534451782199,26.725780256343707,25.353033317534795,23.982212260086698,22.613240048744967,22.448896619279356,22.284856373186546,22.121114340247299,21.957665658290644,21.794505570273618,21.631629421455255,21.469032656661252,21.306710817635892,21.144659540478091,20.982874553158361,20.821351673113799,20.660086804918233,20.499075938024784,20.338315144578267,20.177800577294885,20.017528467406827,19.857495122669501,19.697696925429106,19.538130330748508,19.378791864589303]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 8 - Conservative",36.3964,36.3964,35.666773834663147,34.938323497706769,34.21101388977624,33.484811294742698,32.759683312228681,32.035598794045221,31.312527784278519,30.590441462784018,29.869312091863911,29.149112965920775,28.82180736337212,28.494557896425416,28.167364176150407,27.840225817201432,27.513142437776246,27.186113659575369,26.859139107762022,26.532218410922592,26.205351201027646,25.878537113393467,25.551775786644139,25.225066862674105,24.898409986611266,24.57180480678058,24.245250974668117,23.918748144885644,23.592295975135638,23.265894126176818,22.939542261790077,22.613240048744967]
["hi",null,null,null,null,null,null,null,null,null,"PV+Storage - Class 7 - Advanced",36.3964,36.3964,34.663343336084864,32.938726761267375,31.221891828880342,29.512246847218211,27.809258628923867,26.112445434543062,24.421370913349563,22.735638880792788,21.054888800829765,19.378791864589303,19.178231374592983,18.978543406437083,18.779702546864115,18.581684360049572,18.384465341057496,18.188022871930649,17.992335180242904,17.797381299954282,17.603141034420776,17.409594921421792,17.216724200078012,17.024510779541536,16.832937209348447,16.64198665133182,16.451642853000092,16.261890122292442,16.072713303628774,15.884097755177457,15.696029327269272,15.508494341890652]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 7 - Moderate",36.3964,36.3964,35.007607641238138,33.621421343082332,32.237726132270552,30.856413700657413,29.477381929134392,28.100534451782199,26.725780256343707,25.353033317534795,23.982212260086698,22.613240048744967,22.448896619279356,22.284856373186546,22.121114340247299,21.957665658290644,21.794505570273618,21.631629421455255,21.469032656661252,21.306710817635892,21.144659540478091,20.982874553158361,20.821351673113799,20.660086804918233,20.499075938024784,20.338315144578267,20.177800577294885,20.017528467406827,19.857495122669501,19.697696925429106,19.538130330748508,{"$f":"AQ327","v":19.378791864589303}]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 7 - Conservative",{"$f":"L328","v":36.3964},36.3964,35.666773834663147,34.938323497706769,34.21101388977624,33.484811294742698,32.759683312228681,32.035598794045221,31.312527784278519,30.590441462784018,29.869312091863911,29.149112965920775,28.82180736337212,28.494557896425416,28.167364176150407,27.840225817201432,27.513142437776246,27.186113659575369,26.859139107762022,26.532218410922592,26.205351201027646,25.878537113393467,25.551775786644139,25.225066862674105,24.898409986611266,24.57180480678058,24.245250974668117,23.918748144885644,23.592295975135638,23.265894126176818,22.939542261790077,22.613240048744967]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 6 - Advanced",{"$f":"L329","v":36.3964},36.3964,34.663343336084864,32.938726761267375,31.221891828880342,29.512246847218211,27.809258628923867,26.112445434543062,24.421370913349563,22.735638880792788,21.054888800829765,19.378791864589303,19.178231374592983,18.978543406437083,18.779702546864115,18.581684360049572,18.384465341057496,18.188022871930649,17.992335180242904,17.797381299954282,17.603141034420776,17.409594921421792,17.216724200078012,17.024510779541536,16.832937209348447,16.64198665133182,16.451642853000092,16.261890122292442,16.072713303628774,15.884097755177457,15.696029327269272,15.508494341890652]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 6 - Moderate",{"$f":"L330","v":36.3964},36.3964,35.007607641238138,33.621421343082332,32.237726132270552,30.856413700657413,29.477381929134392,28.100534451782199,26.725780256343707,25.353033317534795,23.982212260086698,22.613240048744967,22.448896619279356,22.284856373186546,22.121114340247299,21.957665658290644,21.794505570273618,21.631629421455255,21.469032656661252,21.306710817635892,21.144659540478091,20.982874553158361,20.821351673113799,20.660086804918233,20.499075938024784,20.338315144578267,20.177800577294885,20.017528467406827,19.857495122669501,19.697696925429106,19.538130330748508,19.378791864589303]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 6 - Conservative",{"$f":"L331","v":36.3964},36.3964,35.666773834663147,34.938323497706769,34.21101388977624,33.484811294742698,32.759683312228681,32.035598794045221,31.312527784278519,30.590441462784018,29.869312091863911,29.149112965920775,28.82180736337212,28.494557896425416,28.167364176150407,27.840225817201432,27.513142437776246,27.186113659575369,26.859139107762022,26.532218410922592,26.205351201027646,25.878537113393467,25.551775786644139,25.225066862674105,24.898409986611266,24.57180480678058,24.245250974668117,23.918748144885644,23.592295975135638,23.265894126176818,22.939542261790077,22.613240048744967]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 5 - Advanced",36.3964,36.3964,34.663343336084864,32.938726761267375,31.221891828880342,29.512246847218211,27.809258628923867,26.112445434543062,24.421370913349563,22.735638880792788,21.054888800829765,19.378791864589303,19.178231374592983,18.978543406437083,18.779702546864115,18.581684360049572,18.384465341057496,18.188022871930649,17.992335180242904,17.797381299954282,17.603141034420776,17.409594921421792,17.216724200078012,17.024510779541536,16.832937209348447,16.64198665133182,16.451642853000092,16.261890122292442,16.072713303628774,15.884097755177457,15.696029327269272,15.508494341890652]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 5 - Moderate",36.3964,36.3964,35.007607641238138,33.621421343082332,32.237726132270552,30.856413700657413,29.477381929134392,28.100534451782199,26.725780256343707,25.353033317534795,23.982212260086698,22.613240048744967,22.448896619279356,22.284856373186546,22.121114340247299,21.957665658290644,21.794505570273618,21.631629421455255,21.469032656661252,21.306710817635892,21.144659540478091,20.982874553158361,20.821351673113799,20.660086804918233,20.499075938024784,20.338315144578267,20.177800577294885,20.017528467406827,19.857495122669501,19.697696925429106,19.538130330748508,19.378791864589303]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 5 - Conservative",36.3964,36.3964,35.666773834663147,34.938323497706769,34.21101388977624,33.484811294742698,32.759683312228681,32.035598794045221,31.312527784278519,30.590441462784018,29.869312091863911,29.149112965920775,28.82180736337212,28.494557896425416,28.167364176150407,27.840225817201432,27.513142437776246,27.186113659575369,26.859139107762022,26.532218410922592,26.205351201027646,25.878537113393467,25.551775786644139,25.225066862674105,24.898409986611266,24.57180480678058,24.245250974668117,23.918748144885644,23.592295975135638,23.265894126176818,22.939542261790077,22.613240048744967]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 4 - Advanced",{"$f":"L335","v":36.3964},36.3964,34.663343336084864,32.938726761267375,31.221891828880342,29.512246847218211,27.809258628923867,26.112445434543062,24.421370913349563,22.735638880792788,21.054888800829765,19.378791864589303,19.178231374592983,18.978543406437083,18.779702546864115,18.581684360049572,18.384465341057496,18.188022871930649,17.992335180242904,17.797381299954282,17.603141034420776,17.409594921421792,17.216724200078012,17.024510779541536,16.832937209348447,16.64198665133182,16.451642853000092,16.261890122292442,16.072713303628774,15.884097755177457,15.696029327269272,15.508494341890652]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 4 - Moderate",36.3964,36.3964,35.007607641238138,33.621421343082332,32.237726132270552,30.856413700657413,29.477381929134392,28.100534451782199,26.725780256343707,25.353033317534795,23.982212260086698,22.613240048744967,22.448896619279356,22.284856373186546,22.121114340247299,21.957665658290644,21.794505570273618,21.631629421455255,21.469032656661252,21.306710817635892,21.144659540478091,20.982874553158361,20.821351673113799,20.660086804918233,20.499075938024784,20.338315144578267,20.177800577294885,20.017528467406827,19.857495122669501,19.697696925429106,19.538130330748508,19.378791864589303]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 4 - Conservative",36.3964,36.3964,35.666773834663147,34.938323497706769,34.21101388977624,33.484811294742698,32.759683312228681,32.035598794045221,31.312527784278519,30.590441462784018,29.869312091863911,29.149112965920775,28.82180736337212,28.494557896425416,28.167364176150407,27.840225817201432,27.513142437776246,27.186113659575369,26.859139107762022,26.532218410922592,26.205351201027646,25.878537113393467,25.551775786644139,25.225066862674105,24.898409986611266,24.57180480678058,24.245250974668117,23.918748144885644,23.592295975135638,23.265894126176818,22.939542261790077,22.613240048744967]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 3 - Advanced",36.3964,36.3964,34.663343336084864,32.938726761267375,31.221891828880342,29.512246847218211,27.809258628923867,26.112445434543062,24.421370913349563,22.735638880792788,21.054888800829765,19.378791864589303,19.178231374592983,18.978543406437083,18.779702546864115,18.581684360049572,18.384465341057496,18.188022871930649,17.992335180242904,17.797381299954282,17.603141034420776,17.409594921421792,17.216724200078012,17.024510779541536,16.832937209348447,16.64198665133182,16.451642853000092,16.261890122292442,16.072713303628774,15.884097755177457,15.696029327269272,15.508494341890652]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 3 - Moderate",36.3964,36.3964,35.007607641238138,33.621421343082332,32.237726132270552,30.856413700657413,29.477381929134392,28.100534451782199,26.725780256343707,25.353033317534795,23.982212260086698,22.613240048744967,22.448896619279356,22.284856373186546,22.121114340247299,21.957665658290644,21.794505570273618,21.631629421455255,21.469032656661252,21.306710817635892,21.144659540478091,20.982874553158361,20.821351673113799,20.660086804918233,20.499075938024784,20.338315144578267,20.177800577294885,20.017528467406827,19.857495122669501,19.697696925429106,19.538130330748508,19.378791864589303]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 3 - Conservative",36.3964,36.3964,35.666773834663147,34.938323497706769,34.21101388977624,33.484811294742698,32.759683312228681,32.035598794045221,31.312527784278519,30.590441462784018,29.869312091863911,29.149112965920775,28.82180736337212,28.494557896425416,28.167364176150407,27.840225817201432,27.513142437776246,27.186113659575369,26.859139107762022,26.532218410922592,26.205351201027646,25.878537113393467,25.551775786644139,25.225066862674105,24.898409986611266,24.57180480678058,24.245250974668117,23.918748144885644,23.592295975135638,23.265894126176818,22.939542261790077,22.613240048744967]
["hi",null,null,null,null,null,null,null,null,null,"PV+Storage - Class 2 - Advanced",36.3964,36.3964,34.663343336084864,32.938726761267375,31.221891828880342,29.512246847218211,27.809258628923867,26.112445434543062,24.421370913349563,22.735638880792788,21.054888800829765,19.378791864589303,19.178231374592983,18.978543406437083,18.779702546864115,18.581684360049572,18.384465341057496,18.188022871930649,17.992335180242904,17.797381299954282,17.603141034420776,17.409594921421792,17.216724200078012,17.024510779541536,16.832937209348447,16.64198665133182,16.451642853000092,16.261890122292442,16.072713303628774,15.884097755177457,15.696029327269272,15.508494341890652]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 2 - Moderate",36.3964,36.3964,35.007607641238138,33.621421343082332,32.237726132270552,30.856413700657413,29.477381929134392,28.100534451782199,26.725780256343707,25.353033317534795,23.982212260086698,22.613240048744967,22.448896619279356,22.284856373186546,22.121114340247299,21.957665658290644,21.794505570273618,21.631629421455255,21.469032656661252,21.306710817635892,21.144659540478091,20.982874553158361,20.821351673113799,20.660086804918233,20.499075938024784,20.338315144578267,20.177800577294885,20.017528467406827,19.857495122669501,19.697696925429106,19.538130330748508,{"$f":"AQ342","v":19.378791864589303}]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 2 - Conservative",{"$f":"L343","v":36.3964},36.3964,35.666773834663147,34.938323497706769,34.21101388977624,33.484811294742698,32.759683312228681,32.035598794045221,31.312527784278519,30.590441462784018,29.869312091863911,29.149112965920775,28.82180736337212,28.494557896425416,28.167364176150407,27.840225817201432,27.513142437776246,27.186113659575369,26.859139107762022,26.532218410922592,26.205351201027646,25.878537113393467,25.551775786644139,25.225066862674105,24.898409986611266,24.57180480678058,24.245250974668117,23.918748144885644,23.592295975135638,23.265894126176818,22.939542261790077,22.613240048744967]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 1 - Advanced",{"$f":"L344","v":36.3964},36.3964,34.663343336084864,32.938726761267375,31.221891828880342,29.512246847218211,27.809258628923867,26.112445434543062,24.421370913349563,22.735638880792788,21.054888800829765,19.378791864589303,19.178231374592983,18.978543406437083,18.779702546864115,18.581684360049572,18.384465341057496,18.188022871930649,17.992335180242904,17.797381299954282,17.603141034420776,17.409594921421792,17.216724200078012,17.024510779541536,16.832937209348447,16.64198665133182,16.451642853000092,16.261890122292442,16.072713303628774,15.884097755177457,15.696029327269272,15.508494341890652]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 1 - Moderate",{"$f":"L345","v":36.3964},36.3964,35.007607641238138,33.621421343082332,32.237726132270552,30.856413700657413,29.477381929134392,28.100534451782199,26.725780256343707,25.353033317534795,23.982212260086698,22.613240048744967,22.448896619279356,22.284856373186546,22.121114340247299,21.957665658290644,21.794505570273618,21.631629421455255,21.469032656661252,21.306710817635892,21.144659540478091,20.982874553158361,20.821351673113799,20.660086804918233,20.499075938024784,20.338315144578267,20.177800577294885,20.017528467406827,19.857495122669501,19.697696925429106,19.538130330748508,19.378791864589303]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 1 - Conservative",{"$f":"L346","v":36.3964},36.3964,35.666773834663147,34.938323497706769,34.21101388977624,33.484811294742698,32.759683312228681,32.035598794045221,31.312527784278519,30.590441462784018,29.869312091863911,29.149112965920775,28.82180736337212,28.494557896425416,28.167364176150407,27.840225817201432,27.513142437776246,27.186113659575369,26.859139107762022,26.532218410922592,26.205351201027646,25.878537113393467,25.551775786644139,25.225066862674105,24.898409986611266,24.57180480678058,24.245250974668117,23.918748144885644,23.592295975135638,23.265894126176818,22.939542261790077,22.613240048744967]
[]
[" ",null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Variable Operation and Maintenance Expenses ($/MWh)","PV+Storage - Class 10 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 10 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 10 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 9 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 9 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 9 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 8 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 8 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 8 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 7 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 7 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 7 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 6 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 6 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 6 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 5 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 5 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 5 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 4 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 4 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 4 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 3 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 3 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 3 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 2 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 2 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 2 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 1 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 1 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 1 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Grid Connection Costs",null,"Grid Connection Costs (GCC) ($/kW)","PV+Storage - Class 10 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 10 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 10 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 9 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 9 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 9 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 8 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 8 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 8 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 7 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 7 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 7 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 6 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 6 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 6 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,"Grid Connection Costs",null,null,"PV+Storage - Class 5 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 5 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 5 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 4 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 4 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 4 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 3 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 3 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 3 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 2 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 2 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 2 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 1 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 1 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 1 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"LCOE",null,"Levelized Cost of Energy ($/MWh)","PV+Storage - Class 10 - Advanced",{"$f":" ((L88 *L460* $N$41 * (L224 * 1 + L387))+ (L88 *L463* $N$41 * (L256 * 1)) + L320) * 1000 / (L96 * 8760) + L352 + (1-$N$46)*$N$47/$R$17","v":70.488715928507887},{"$f":" ((M88 *M460* $N$41 * (M224 * 1 + M387))+ (M88 *M463* $N$41 * (M256 * 1)) + M320) * 1000 / (M96 * 8760) + M352 + (1-$N$46)*$N$47/$R$17","v":69.301112542282965},64.358690389964011,59.581868810864833,54.962335800708566,50.492338532994559,46.164635730399894,41.972455005035847,37.90945454655342,33.969688628411525,30.147576478414475,26.437874122889745,26.043213233104463,25.650588851388665,25.259976523093094,24.871352450505412,24.484693464446309,24.099976997438365,23.717181058345272,23.336284208386658,22.957265538440552,22.580104647552069,22.204781622572725,21.831277018860014,21.459571841972181,21.089647530297366,20.721485938560665,20.35506932215656,19.990380322257746,19.627401951654587,19.266117581282614,18.906510927398426]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 10 - Moderate",{"$f":" ((L89 *L461* $N$41 * (L225 * 1 + L388))+ (L89 *L464* $N$41 * (L257 * 1)) + L321) * 1000 / (L97 * 8760) + L353 + (1-$N$46)*$N$47/$R$17","v":70.488715928507887},{"$f":" ((M89 *M461* $N$41 * (M225 * 1 + M388))+ (M89 *M464* $N$41 * (M257 * 1)) + M321) * 1000 / (M97 * 8760) + M353 + (1-$N$46)*$N$47/$R$17","v":69.77809753607346},65.927374190164642,62.154170894564693,58.456150197048757,54.831068796062482,51.276772771796232,47.791193110265795,44.372341499063197,41.018306375252799,37.727249207523229,34.497400996182463,34.066871817270396,33.639434862886667,33.215056084184681,32.793701947907657,32.375339426229765,31.959935986849192,31.5474595833252,31.137878645652016,30.731162071062379,30.327279215053828,29.926199882631252,29.527894319759216,29.132333205017975,28.739487641457231,28.349329148641981,27.961829654884706,27.576961489658867,27.194697376188344,26.815010424207877,26.437874122889745]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 10 - Conservative",{"$f":" ((L90 *L462* $N$41 * (L226 * 1 + L389))+ (L90 *L465* $N$41 * (L258 * 1)) + L322) * 1000 / (L98 * 8760) + L354 + (1-$N$46)*$N$47/$R$17","v":70.488715928507887},{"$f":" ((M90 *M462* $N$41 * (M226 * 1 + M389))+ (M90 *M465* $N$41 * (M258 * 1)) + M322) * 1000 / (M98 * 8760) + M354 + (1-$N$46)*$N$47/$R$17","v":70.488715928507887},68.821502648543898,67.154946796297395,65.489028747060431,63.823729649512494,62.159031387994403,60.494916546969094,58.831368377522828,57.168370765771918,55.505908203048833,53.843965757752827,52.773980749083769,51.715880361427885,50.669467977275737,49.63455128970952,48.610942184947348,47.598456628706842,46.596914556243931,45.606139765928987,44.625959816228047,43.656205925963029,42.696712877729581,41.747318924356527,40.807865698296013,39.87819812383745,38.958164332043431,38.047615578309419,37.146406162453424,36.254393351245554,35.371437303290804,34.497400996182463]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 9 - Advanced",{"$f":" ((L88 *L460* $N$41 * (L227 * 1 + L390))+ (L88 *L463* $N$41 * (L259 * 1)) + L323) * 1000 / (L99 * 8760) + L355 + (1-$N$46)*$N$47/$R$17","v":65.04754462075509},{"$f":" ((M88 *M460* $N$41 * (M227 * 1 + M390))+ (M88 *M463* $N$41 * (M259 * 1)) + M323) * 1000 / (M99 * 8760) + M355 + (1-$N$46)*$N$47/$R$17","v":63.946642998275493},{"$f":" ((N88 *N460* $N$41 * (N227 * 1 + N390))+ (N88 *N463* $N$41 * (N259 * 1)) + N323) * 1000 / (N99 * 8760) + N355 + (1-$N$46)*$N$47/$R$17","v":59.381627768439145},54.970216057363913,50.704667852535529,{"$f":" ((Q88 *Q460* $N$41 * (Q227 * 1 + Q390))+ (Q88 *Q463* $N$41 * (Q259 * 1)) + Q323) * 1000 / (Q99 * 8760) + Q355 + (1-$N$46)*$N$47/$R$17","v":46.577765616195521},42.582769663165308,38.713378202091995,34.963691456859671,31.328179370656411,27.801652466370527,24.379235496414928,24.015113128994891,23.652875283647948,23.292499324644755,22.93396322344196,22.577245532452523,22.222325360268062,21.869182348238493,21.517796648321699,21.168148902121889,20.820220221041566,20.47399216747727,20.129446736994208,19.786566341419611,19.445333792798792,19.105732288161658,18.7677453950513,18.431357037769338,18.096551484295841,17.763313333844533,17.431627505016589]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 9 - Moderate",{"$f":" ((L89 *L461* $N$41 * (L228 * 1 + L391))+ (L89 *L464* $N$41 * (L260 * 1)) + L324) * 1000 / (L100 * 8760) + L356 + (1-$N$46)*$N$47/$R$17","v":65.04754462075509},64.388784820366013,60.83269869931835,57.348514741481708,53.934055834367442,50.587232897072511,47.30604040605288,44.088552196566333,40.932917519670774,37.837357336373181,34.800160832068002,31.819682135797176,31.422124341815582,31.02743298515276,30.635576394449998,30.246523379274688,29.860243220626366,29.476705661678434,29.095880898748135,28.717739572488,28.342252759292165,27.969391962911043,27.599129106268197,27.231436523473569,26.866286952027103,26.503653525207437,26.143509764640186,25.785829573040598,25.430587227125741,25.077757370691273,24.727315007848166,24.379235496414928]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 9 - Conservative",65.04754462075509,65.04754462075509,63.509027018437507,61.971116095617852,60.433793742460367,58.897042562817397,57.360845839415347,55.825187501058863,54.290052091717868,52.755424741373027,51.221291138503261,49.687637504109311,48.698995116568391,47.721383797241877,46.7546202235526,45.798525110151992,44.852923098419666,43.917642649572208,42.992515941244271,42.077378767411268,41.172070441528248,40.27643370276504,39.390314625222935,38.513562530022632,37.646029900158396,36.787572298017025,35.938048285465257,35.097319346412412,34.26524981175956,33.441706786649682,32.626560079937036,31.819682135797176]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 8 - Advanced",{"$f":" ((L88 *L460* $N$41 * (L230 * 1 + L393))+ (L88 *L463* $N$41 * (L262 * 1)) + L326) * 1000 / (L102 * 8760) + L358 + (1-$N$46)*$N$47/$R$17","v":62.030123446421676},{"$f":" ((M88 *M460* $N$41 * (M230 * 1 + M393))+ (M88 *M463* $N$41 * (M262 * 1)) + M326) * 1000 / (M102 * 8760) + M358 + (1-$N$46)*$N$47/$R$17","v":60.977661448286064},56.622235720624069,52.413704156645736,48.344648822374133,44.40815346267523,40.597760591101142,36.907433068670187,33.331519609912981,29.864723737078442,26.502075771941243,23.238907511883248,22.891715141172256,22.546322627331413,22.202708348229883,21.86085126126601,21.52073087834469,21.182327242239644,20.845620904250396,20.51059290307056,20.177224744789999,19.845498383959161,19.515396205649022,19.186901008444707,18.859995988315468,18.534664723307539,18.210891159010057,17.888659594747867,17.567954670458064,17.248761354209947,16.931064930330994,16.614850988103768]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 8 - Moderate",{"$f":" ((L89 *L461* $N$41 * (L231 * 1 + L394))+ (L89 *L464* $N$41 * (L263 * 1)) + L327) * 1000 / (L103 * 8760) + L359 + (1-$N$46)*$N$47/$R$17","v":62.030123446421676},61.400338144878162,58.007832550236003,54.684087450825899,51.427016057948997,48.234616142690619,45.104965730009944,42.036219058541846,39.026602786701623,36.074412427333684,33.178008994635263,30.335815848432546,29.956561628691937,29.580047703985148,29.206243739093161,28.835119860145809,28.466646645504696,28.100795116872426,27.737536730621187,27.376843369334178,27.018687333553359,26.663041333727499,26.309878482354474,25.959172286312178,25.610896639372431,25.265025814892638,24.921534458680039,24.580397582023469,24.241590554888035,23.905089099267862,23.570869282692591,23.238907511883248]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 8 - Conservative",62.030123446421676,62.030123446421676,60.562974496331996,59.096404083132036,57.630394937063897,56.164930468951269,54.699994737000324,53.235572415525255,51.771648765469273,50.308209606602517,48.845241291285802,47.382730679699158,46.439287429984113,45.506397353234824,44.583884630660009,43.671577325075909,42.769307274402358,41.87690998864592,40.994224550237817,40.121093517599888,39.257362831817041,38.402881726300407,37.557502639329734,36.72108112936855,35.893475793050314,35.074548185737349,34.264162744559442,33.462186713841746,32.668490072836335,31.882945465674492,31.105428133460741,30.335815848432546]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 7 - Advanced",{"$f":" ((L88 *L460* $N$41 * (L233 * 1 + L396))+ (L88 *L463* $N$41 * (L265 * 1)) + L329) * 1000 / (L105 * 8760) + L361 + (1-$N$46)*$N$47/$R$17","v":59.230196826269513},{"$f":" ((M88 *M460* $N$41 * (M233 * 1 + M396))+ (M88 *M463* $N$41 * (M265 * 1)) + M329) * 1000 / (M105 * 8760) + M361 + (1-$N$46)*$N$47/$R$17","v":58.222911913241212},54.062158083020009,50.042036672105297,46.155431739545158,42.395709441416031,38.756676738268219,35.232544426282509,31.817893950922816,28.507647541419711,25.297041270471311,22.181600698699743,21.850114657432716,21.520349667982146,21.192285051895301,20.86590068454219,20.541176971213776,20.218094824542838,19.89663564316135,19.576781291514759,19.258514080759173,18.941816750672999,18.626672452519472,18.31306473280091,18.000977517849993,17.690395099206885,17.381302119734769,17.073683560429647,16.767524727883075,16.462811242359511,16.159529026452454,15.85766429428587]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 7 - Moderate",{"$f":" ((L89 *L461* $N$41 * (L234 * 1 + L397))+ (L89 *L464* $N$41 * (L266 * 1)) + L330) * 1000 / (L106 * 8760) + L362 + (1-$N$46)*$N$47/$R$17","v":59.230196826269513},58.627435467410166,55.386839767620238,52.212072577067502,49.101131822994567,46.052096720314779,43.063123625051809,40.132442144029078,37.258351482070779,34.439217009570889,31.673467034726208,28.959589766029008,28.597332009924166,28.237696904637279,27.880655366118823,27.526178753274131,27.174238859201086,26.82480790264551,26.477858519667425,26.133363755511994,25.791297056678836,25.451632263183956,25.114343601008429,24.779405674728451,24.446793460321384,24.116482298142639,23.788447886068589,23.462666272800504,23.139113851325124,22.81776735252727,22.498603838950228,22.181600698699743]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 7 - Conservative",59.230196826269513,59.230196826269513,57.829272303487841,56.428900203496028,55.029064036061541,53.629747960813219,52.230936755540746,50.8326157863318,49.434770979423732,48.037388794656394,46.640456200420147,45.243960650002506,44.342516221647998,43.45117860523105,42.569779029039324,41.698152455965513,40.836137480802037,39.983576230906188,39.140314270107517,38.306200505734573,37.481087098643464,36.664829376135899,35.857285747658963,35.058317623183456,34.267789334162195,33.485568056973371,32.711523738758601,31.945529025568501,31.187459192732625,30.437192077373652,29.694608012989381,28.959589766029008]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 6 - Advanced",{"$f":" ((L88 *L460* $N$41 * (L236 * 1 + L399))+ (L88 *L463* $N$41 * (L268 * 1))+L332) * 1000 / (L108 * 8760) + L364 + (1-$N$46)*$N$47/$R$17","v":56.499842462313154},{"$f":" ((M88 *M460* $N$41 * (M236 * 1 + M399))+ (M88 *M463* $N$41 * (M268 * 1))+M332) * 1000 / (M108 * 8760) + M364 + (1-$N$46)*$N$47/$R$17","v":55.536824316040082},51.566080827327298,47.729830206814832,44.02125391571424,40.433996151023514,36.962124157531186,33.600092699295033,30.342712169728095,27.185119895977397,24.122754256850968,21.151331286631127,20.835158185234469,20.520629064329032,20.207724168606291,19.896424271472657,19.586710652241411,19.278565074586584,18.971969766176613,18.666907399411791,18.363361073194902,18.061314295669789,17.760750967867143,17.4616553682011,17.164012137764491,16.867806266373858,16.573023079319004,16.279648224774959,15.987667661836955,15.697067649141813,15.407834734041566,15.119955742297366]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 6 - Moderate",{"$f":" ((L89 *L461* $N$41 * (L237 * 1 + L400))+ (L89 *L464* $N$41 * (L269 * 1))+L333) * 1000 / (L109 * 8760) + L365 + (1-$N$46)*$N$47/$R$17","v":56.499842462313154},{"$f":" ((M89 *M461* $N$41 * (M237 * 1 + M400))+ (M89 *M464* $N$41 * (M269 * 1))+M333) * 1000 / (M109 * 8760) + M365 + (1-$N$46)*$N$47/$R$17","v":55.923561400094009},52.831212349836051,49.801817119678724,46.833457088013247,43.924291682871221,41.072554393721873,38.276549030081881,35.534646208870981,32.84528005398483,30.206945092945368,27.618193336743079,27.272521008921601,26.929356060076149,26.588670636780879,26.250437310415201,25.914629068752369,25.58121930775711,25.25018182358583,24.921490804783343,24.595120824670143,24.271046833914692,23.949244153285026,23.629688466574578,23.312355813696978,22.997222583945025,22.684265509408988,22.373461658549651,22.064788429921748,21.7582235460434,21.453745047407534,21.151331286631127]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 6 - Conservative",{"$f":" ((L90 *L462* $N$41 * (L238 * 1 + L401))+ (L90 *L465* $N$41 * (L270 * 1))+L334) * 1000 / (L110 * 8760) + L366 + (1-$N$46)*$N$47/$R$17","v":56.499842462313154},{"$f":" ((M90 *M462* $N$41 * (M238 * 1 + M401))+ (M90 *M465* $N$41 * (M270 * 1))+M334) * 1000 / (M110 * 8760) + M366 + (1-$N$46)*$N$47/$R$17","v":56.499842462313154},55.163496829849365,53.827678154955734,52.492370707555544,51.157559377476574,49.82322964421185,48.489367548433457,47.155959665141729,45.822993078341852,44.490455357146679,43.158334533213782,42.297898757672897,41.44713182034085,40.605871899882814,39.773960763789688,38.951243669461888,38.137569268546514,37.33278951440365,36.536759572583172,35.749337734198285,34.970385332087119,34.199766659658273,33.437348892320415,32.683002011400831,31.936598730460908,31.198014423921478,30.467127057913473,29.743817123273811,29.02796757060889,28.319463747351939,27.618193336743079]
[null,null,null,null,null,null,null,"LCOE",null,null,"PV+Storage - Class 5 - Advanced",{"$f":" ((L88 *L460* $N$41 * (L239 * 1 + L402))+ (L88 *L463* $N$41 * (L271 * 1)) + L335) * 1000 / (L111 * 8760) + L367 + (1-$N$46)*$N$47/$R$17","v":54.534283993505476},{"$f":" ((M88 *M460* $N$41 * (M239 * 1 + M402))+ (M88 *M463* $N$41 * (M271 * 1)) + M335) * 1000 / (M111 * 8760) + M367 + (1-$N$46)*$N$47/$R$17","v":53.603262831412231},49.769413464972459,46.065616726931779,42.485269962647543,39.022219151645537,35.67072039148001,32.425405420908305,29.281250676409179,26.233549450433916,23.277886781532125,20.41011675806266,20.104965398802257,19.801402400080068,19.499408672934944,19.198965639021139,18.900055208588075,18.602659759678367,18.306762118464718,18.012345540652355,17.719393693878914,17.427890641048641,17.137820824542484,16.849169051249483,16.561920478369117,16.276060599937527,15.99157523403383,15.708450510625912,15.426672860017694,15.146229001862483,14.867105934709437,14.589290926052341]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 5 - Moderate",{"$f":" ((L89 *L461* $N$41 * (L240 * 1 + L403))+ (L89 *L464* $N$41 * (L272 * 1)) + L336) * 1000 / (L112 * 8760) + L368 + (1-$N$46)*$N$47/$R$17","v":54.534283993505476},53.977144009635694,50.99158451847903,48.066899867563237,45.201232026486721,42.392798654402561,39.639889227647231,36.940861407258254,34.294137628807547,31.698201898474299,29.151596780632442,26.652920563448095,26.319194831600285,25.987893158825631,25.65898858407558,25.33245455791042,25.00826493434348,24.686393962888072,24.366816280800904,24.049506905516132,23.734441227264234,23.421595001870323,23.110944343726388,22.802465718932542,22.496135938602134,22.191932152326121,21.88983184179197,21.589812814552676,21.291853197941581,20.995931433128899,20.702026269315855,20.41011675806266]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 5 - Conservative",54.534283993505476,54.534283993505476,53.244428145095434,51.955080922064347,50.666227141565088,49.377852219089327,48.089942139280268,46.802483428437462,45.515463128600103,44.22886877310458,42.942688363518691,41.656910347863587,40.826028995786039,40.004499533457349,39.192165191190668,38.388872681683509,37.594472103881706,36.808816850010274,36.03176351565012,35.263171812744986,34.502904485427607,33.750827228559274,33.006808608881173,32.270719988680341,31.542435451877328,30.82183173244611,30.108788145081181,29.403186518029695,28.704911128010377,28.013848637143795,27.329888031821959,26.652920563448095]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 4 - Advanced",{"$f":" ((L88 *L460* $N$41 * (L242 * 1 + L405))+ (L88 *L463* $N$41 * (L274 * 1)) + L338) * 1000 / (L114 * 8760) + L370 + (1-$N$46)*$N$47/$R$17","v":51.094318502146379},{"$f":" ((M88 *M460* $N$41 * (M242 * 1 + M405))+ (M88 *M463* $N$41 * (M274 * 1)) + M338) * 1000 / (M114 * 8760) + M370 + (1-$N$46)*$N$47/$R$17","v":50.219557245366772},46.62550531217952,43.153693859369845,39.797901669206105,36.552331146682846,33.411571888343907,30.370568076193116,27.424589217299797,24.569203820156158,21.800255657354899,19.11384231302139,18.827976481752827,18.543601393867082,18.260699130190215,17.979252250437511,17.699243772573045,17.420657153310888,17.143476269683667,16.86768540160972,16.593269215394972,16.320212748110528,16.048501392791021,15.778120884402748,15.509057286534317,15.241296978765662,14.974826644674529,14.70963326044218,14.445704084022879,14.18302664484388,13.921588734005075,13.661378394949422]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 4 - Moderate",{"$f":" ((L89 *L461* $N$41 * (L243 * 1 + L406))+ (L89 *L464* $N$41 * (L275 * 1)) + L339) * 1000 / (L115 * 8760) + L371 + (1-$N$46)*$N$47/$R$17","v":51.094318502146379},50.570835137710382,47.772307437393629,45.030996925588319,42.345152656284647,39.71309518364022,37.133212896054864,34.603958577752124,32.123846181179239,29.691447794959902,27.305390793418621,24.964355154855085,24.651551267085136,24.341024940176968,24.032750787906132,23.726703812296947,23.422859395920124,23.121193294381943,22.821681628999105,22.524300879653779,22.229027877823231,21.93583979977906,21.644714159950805,21.355628804449221,21.06856190474446,20.783491951494671,20.500397748520708,20.219258406922602,19.940053339333915,19.662762254309907,19.387365150845785,19.11384231302139]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 4 - Conservative",51.094318502146379,51.094318502146379,49.885825409097464,48.677808857871568,47.470254623339635,46.263149040968841,45.05647897947641,43.85023181506881,42.644395407159806,41.438958075469877,40.233908578415353,39.029236092704096,38.250144335230793,37.479846430483626,36.718194547185306,35.965044147119492,35.220253893967019,34.483685565153557,33.755203966593434,33.034676850219114,32.321974834190762,31.616971325684791,30.919542446164776,30.229566959041957,29.54692619963684,28.871504007356798,28.203186660008452,27.541862810166684,26.887423423525732,26.23976171916058,25.598773111629932,24.964355154855085]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 3 - Advanced",{"$f":" ((L88 *L460* $N$41 * (L245 * 1 + L408))+ (L88 *L463* $N$41 * (L277 * 1)) + L341) * 1000 / (L117 * 8760) + L373 + (1-$N$46)*$N$47/$R$17","v":48.395882889319608},{"$f":" ((M88 *M460* $N$41 * (M245 * 1 + M408))+ (M88 *M463* $N$41 * (M277 * 1)) + M341) * 1000 / (M117 * 8760) + M373 + (1-$N$46)*$N$47/$R$17","v":47.565486715870499},44.159733178177468,40.870055263854255,37.690534199291129,34.615654916041649,31.640271285816926,28.759575008972366,25.96906769840259,23.264535768076325,20.642027791355947,18.097834040945767,17.827093046737033,17.557765976404085,17.289835831607025,17.02328606796349,16.758100575491373,16.494263660133193,16.231760026291568,15.970574760310766,15.710693314843855,15.452101494049394,15.194785439565788,14.9387316172149,14.683926804390158,14.4303580780874,14.178012803539588,13.926878623419308,13.676943447575344,13.428195443271878,13.180623025901117,12.934214850141881]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 3 - Moderate",{"$f":" ((L89 *L461* $N$41 * (L246 * 1 + L409))+ (L89 *L464* $N$41 * (L278 * 1)) + L342) * 1000 / (L118 * 8760) + L374 + (1-$N$46)*$N$47/$R$17","v":48.395882889319608},47.898941228826644,45.247250274051204,42.649890208634012,40.105195019670496,37.611566855229867,35.16747252372798,32.771440210854628,30.422056398079956,28.117962968128083,25.857854484035578,23.640475629523728,23.344095923882815,23.049878256329247,22.757798487651772,22.467832848326189,22.179957931174126,21.894150684204462,21.610388403631813,21.328648727066813,21.048909626872955,20.771149403685062,20.49534668008458,20.221480394427086,19.949529794817511,19.67947443322883,19.411294159760018,19.144969117029245,18.8804797346985,18.61780672412586,18.356931073141741,18.097834040945767]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 3 - Conservative",48.395882889319608,48.395882889319608,47.251213737870025,46.106995960720646,44.963216084011762,43.81986116487321,42.676918765522444,41.534376928864184,40.39222415549095,39.250449381991835,38.109041960483033,36.967991639281109,36.229584134179163,35.499529758622309,34.777687780124623,34.063920608020865,33.35809370629935,32.6600755093205,31.96973734031031,31.286953332522764,30.611600352969685,29.943557928621107,29.282708174983277,28.628935726965373,27.982127671949904,27.342173484985121,26.70896496602165,26.082396179118145,25.46236339354461,24.848765026714428,24.24150158887926,23.640475629523728]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 2 - Advanced",{"$f":" ((L88 *L460* $N$41 * (L248 * 1 + L411))+ (L88 *L463* $N$41 * (L280 * 1)) + L344) * 1000 / (L120 * 8760) + L376 + (1-$N$46)*$N$47/$R$17","v":46.239067423411669},{"$f":" ((M88 *M460* $N$41 * (M248 * 1 + M411))+ (M88 *M463* $N$41 * (M280 * 1)) + M344) * 1000 / (M120 * 8760) + M376 + (1-$N$46)*$N$47/$R$17","v":45.4442786585739},42.189150577269444,39.045147416733592,36.006594192454926,33.068203515811717,30.225042180379511,27.472501262306338,24.806269293997882,22.222308135123445,19.716831218753917,17.286283895380478,17.027629756544901,16.770327986365022,16.514362324540613,16.259716944773206,16.006376436075168,15.754325785112314,15.503550359512769,15.254035892079894,15.005768465851427,14.758734499951418,14.512920736185222,14.268314226331425,14.024902320087854,13.782672653631778,13.541613138757217,13.301711952554784,13.062957527601947,12.825338542633569,12.588843913664894,12.353462785540708]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 2 - Moderate",{"$f":" ((L89 *L461* $N$41 * (L249 * 1 + L412))+ (L89 *L464* $N$41 * (L281 * 1)) + L345) * 1000 / (L121 * 8760) + L377 + (1-$N$46)*$N$47/$R$17","v":46.239067423411669},45.763428749381333,43.229179193014062,40.746942733917543,38.315121836460548,35.932184423348701,33.596660509260204,31.307139043927609,29.062264949273203,26.860736336518936,24.701301890378161,22.58275840850693,22.299514054925993,22.018339022019447,21.739210174688282,21.462104732533643,21.187000262807736,20.913874673540171,20.642706206834458,20.37347343232943,20.106155240820719,19.840730838037533,19.577179738569953,19.315481759942578,19.055617016829945,18.797565915409859,18.541309147850416,18.286827686926991,18.034102780765451,17.783115947707937,17.533848971297832,17.286283895380478]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 2 - Conservative",46.239067423411669,46.239067423411669,45.145411704960928,44.0521872448209,42.959381169609181,41.866981113268764,40.77497519232049,39.683351982550128,38.592100497033854,37.501210165413781,36.410670814340691,35.320472649008636,34.614620439223764,33.916767210477694,33.226777959602245,32.544520702627501,31.869866390870556,31.20268882980703,30.542864600618358,29.890272984312364,29.244795888319153,28.606317775468789,27.974725595260946,27.349908717340693,26.731758867098399,26.120170063314838,25.515038557776297,24.916262776787367,24.32374326451226,23.737382628078208,23.157085484377475,22.58275840850693]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 1 - Advanced",{"$f":" ((L88 *L460* $N$41 * (L251 * 1 + L414))+ (L88 *L463* $N$41 * (L283 * 1)) + L347) * 1000 / (L123 * 8760) + L379 + (1-$N$46)*$N$47/$R$17","v":44.900977018181372},{"$f":" ((M88 *M460* $N$41 * (M251 * 1 + M414))+ (M88 *M463* $N$41 * (M283 * 1)) + M347) * 1000 / (M123 * 8760) + M379 + (1-$N$46)*$N$47/$R$17","v":44.128344820018704},40.966719218820501,37.913136736165903,34.962074552833954,32.108387366225784,29.347274823832521,26.674252383247264,24.085125168846481,21.575964458434196,19.143086485616546,16.783033287504644,16.531876870773718,16.282034564804981,16.0334905680871,15.786229500717303,15.54023638624812,15.295496634537914,15.051996025539751,14.809720693968293,14.568657114788486,14.328792089474186,14.09011273298843,13.852606461440512,13.61626098037833,13.38106427367719,13.147004592989076,12.914070447718847,12.682250595496107,12.451534033113539,12.221909987904612,11.993367909535234]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 1 - Moderate",{"$f":" ((L89 *L461* $N$41 * (L252 * 1 + L415))+ (L89 *L464* $N$41 * (L284 * 1)) + L348) * 1000 / (L124 * 8760) + L380 + (1-$N$46)*$N$47/$R$17","v":44.900977018181372},44.438594318496484,41.977239984440565,39.566455952362944,37.204687434979284,34.890443411505075,32.622293345552414,30.398864107373388,28.218837085424351,26.080945473508159,23.983971720909587,21.926745133984561,21.65165343122526,21.378573356604676,21.107482401285598,20.838358401765447,20.571179533009929,20.305924301757752,20.042571539990995,19.781100398566277,19.521490341001794,19.263721137415672,19.00777285861103,18.753625870303548,18.501260827487261,18.250658668934602,18.001800611826813,17.754668146510927,17.509243031379707,17.26550728787107,17.023443195583564,16.783033287504644]
[null,null,null,null,null,null,null,null,null,null,"PV+Storage - Class 1 - Conservative",44.900977018181372,44.900977018181372,43.838970083000497,42.777381926150959,41.716200046787044,40.655412436707216,39.595007556322656,38.534974312019045,37.475302034817936,36.415980460251994,35.356999709373724,34.298350270824422,33.612711937449575,32.934852028030967,32.264639118687917,31.601944727881765,30.94664323455234,30.298611798972203,29.65773028621398,29.023881192130791,28.396949571753765,27.776822970015395,27.163391354710832,26.556547051613297,25.956184681663334,25.362201100154891,24.774495337844709,24.192968543914244,23.617523930716665,23.048066720243963,22.484504092252095,21.926745133984561]
[]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Additional Factors",null,"Tax Credit","10 year CRF - Advanced",0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559]
[null,null,null,null,null,null,null,null,null,null,"10 year CRF - Moderate",0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559]
[null,null,null,null,null,null,null,null,null,null,"10 year CRF - Conservative",0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559]
[null,null,null,null,null,null,null,null,null,null,"ITC Schedule - PV",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"ITC Schedule - Battery",{"$f":"0.75*L455","v":0},{"$f":"0.75*M455","v":0},{"$f":"0.75*N455","v":0},{"$f":"0.75*O455","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"PVD - Advanced",{"$f":"SUMPRODUCT($I$467:$I$472,L467:L472)","v":0.89170324439111714},0.89170324439111714,0.89170324439111714,0.89170324439111714,0.89170324439111714,0.89170324439111714,0.89170324439111714,0.89170324439111714,0.89170324439111714,0.89170324439111714,0.89170324439111714,0.89170324439111714,0.89170324439111714,0.89170324439111714,0.89170324439111714,0.89170324439111714,0.89170324439111714,0.89170324439111714,0.89170324439111714,0.89170324439111714,0.89170324439111714,0.89170324439111714,0.89170324439111714,0.89170324439111714,0.89170324439111714,0.89170324439111714,0.89170324439111714,0.89170324439111714,0.89170324439111714,0.89170324439111714,0.89170324439111714,0.89170324439111714]
[null,null,null,null,null,null,null,null,null,null,"PVD - Moderate",{"$f":"SUMPRODUCT($I$467:$I$472,L474:L479)","v":0.89170324439111714},0.89170324439111714,0.89170324439111714,0.89170324439111714,0.89170324439111714,0.89170324439111714,0.89170324439111714,0.89170324439111714,0.89170324439111714,0.89170324439111714,0.89170324439111714,0.89170324439111714,0.89170324439111714,0.89170324439111714,0.89170324439111714,0.89170324439111714,0.89170324439111714,0.89170324439111714,0.89170324439111714,0.89170324439111714,0.89170324439111714,0.89170324439111714,0.89170324439111714,0.89170324439111714,0.89170324439111714,0.89170324439111714,0.89170324439111714,0.89170324439111714,0.89170324439111714,0.89170324439111714,0.89170324439111714,0.89170324439111714]
[null,null,null,null,null,null,null,null,null,null,"PVD - Conservative",{"$f":"SUMPRODUCT($I$467:$I$472,L481:L486)","v":0.89170324439111714},0.89170324439111714,0.89170324439111714,0.89170324439111714,0.89170324439111714,0.89170324439111714,0.89170324439111714,0.89170324439111714,0.89170324439111714,0.89170324439111714,0.89170324439111714,0.89170324439111714,0.89170324439111714,0.89170324439111714,0.89170324439111714,0.89170324439111714,0.89170324439111714,0.89170324439111714,0.89170324439111714,0.89170324439111714,0.89170324439111714,0.89170324439111714,0.89170324439111714,0.89170324439111714,0.89170324439111714,0.89170324439111714,0.89170324439111714,0.89170324439111714,0.89170324439111714,0.89170324439111714,0.89170324439111714,0.89170324439111714]
[null,null,null,null,null,null,null,null,null,null,"PFF PV- Advanced",{"$f":"(1-L$78*L457*(1-L$455/2)-L$455)/(1-L$78)","v":1.0375378196791361},{"$f":"(1-M$78*M457*(1-M$455/2)-M$455)/(1-M$78)","v":1.0375378196791361},1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361]
[null,null,null,null,null,null,null,null,null,null,"PFF PV- Moderate",{"$f":"(1-L$78*L458*(1-L$455/2)-L$455)/(1-L$78)","v":1.0375378196791361},1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361]
[null,null,null,null,null,null,null,null,null,null,"PFF PV- Conservative",1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361]
[null,null,null,null,null,null,null,null,null,null,"PFF Battery- Advanced",{"$f":"(1-L$78*L457*(1-L$456/2)-L$456)/(1-L$78)","v":1.0375378196791361},{"$f":"(1-M$78*M457*(1-M$456/2)-M$456)/(1-M$78)","v":1.0375378196791361},1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361]
[null,null,null,null,null,null,null,null,null,null,"PFF Battery- Moderate",{"$f":"(1-L$78*L458*(1-L$456/2)-L$456)/(1-L$78)","v":1.0375378196791361},1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361]
[null,null,null,null,null,null,null,null,null,null,"PFF Battery- Conservative",{"$f":"(1-L$78*L459*(1-L$456/2)-L$456)/(1-L$78)","v":1.0375378196791361},1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361,1.0375378196791361]
[null,null,null,null,null,null,null,null,"MACRS",null,"Year (Advanced)",2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,0.2,"Depreciation Factor",1,{"$f":"1/((1+L$82)*(1+L$61))^$K467","v":0.95923036880374113},0.95923036880374113,0.95923036880374113,0.95923036880374113,0.95923036880374113,0.95923036880374113,0.95923036880374113,0.95923036880374113,0.95923036880374113,0.95923036880374113,0.95923036880374113,0.95923036880374113,0.95923036880374113,0.95923036880374113,0.95923036880374113,0.95923036880374113,{"$f":"1/((1+AB$82)*(1+AB$61))^$K467","v":0.95923036880374113},0.95923036880374113,0.95923036880374113,0.95923036880374113,0.95923036880374113,0.95923036880374113,0.95923036880374113,0.95923036880374113,0.95923036880374113,0.95923036880374113,0.95923036880374113,0.95923036880374113,0.95923036880374113,0.95923036880374113,0.95923036880374113,0.95923036880374113]
[null,null,null,null,null,null,null,null,0.32,null,2,0.92012290043536127,0.92012290043536127,0.92012290043536127,0.92012290043536127,0.92012290043536127,0.92012290043536127,0.92012290043536127,0.92012290043536127,0.92012290043536127,0.92012290043536127,0.92012290043536127,0.92012290043536127,0.92012290043536127,0.92012290043536127,0.92012290043536127,0.92012290043536127,0.92012290043536127,0.92012290043536127,0.92012290043536127,0.92012290043536127,0.92012290043536127,0.92012290043536127,0.92012290043536127,0.92012290043536127,0.92012290043536127,0.92012290043536127,0.92012290043536127,0.92012290043536127,0.92012290043536127,0.92012290043536127,0.92012290043536127,0.92012290043536127]
[null,null,null,null,null,null,null,null,0.192,null,3,0.88260982912937935,0.88260982912937935,0.88260982912937935,0.88260982912937935,0.88260982912937935,0.88260982912937935,0.88260982912937935,0.88260982912937935,0.88260982912937935,0.88260982912937935,0.88260982912937935,0.88260982912937935,0.88260982912937935,0.88260982912937935,0.88260982912937935,0.88260982912937935,0.88260982912937935,0.88260982912937935,0.88260982912937935,0.88260982912937935,0.88260982912937935,0.88260982912937935,0.88260982912937935,0.88260982912937935,0.88260982912937935,0.88260982912937935,0.88260982912937935,0.88260982912937935,0.88260982912937935,0.88260982912937935,0.88260982912937935,0.88260982912937935]
[null,null,null,null,null,null,null,null,0.1152,null,4,0.84662615190558166,0.84662615190558166,0.84662615190558166,0.84662615190558166,0.84662615190558166,0.84662615190558166,0.84662615190558166,0.84662615190558166,0.84662615190558166,0.84662615190558166,0.84662615190558166,0.84662615190558166,0.84662615190558166,0.84662615190558166,0.84662615190558166,0.84662615190558166,0.84662615190558166,0.84662615190558166,0.84662615190558166,0.84662615190558166,0.84662615190558166,0.84662615190558166,0.84662615190558166,0.84662615190558166,0.84662615190558166,0.84662615190558166,0.84662615190558166,0.84662615190558166,0.84662615190558166,0.84662615190558166,0.84662615190558166,0.84662615190558166]
[null,null,null,null,null,null,null,null,0.1152,null,5,0.81210951593128322,0.81210951593128322,0.81210951593128322,0.81210951593128322,0.81210951593128322,0.81210951593128322,0.81210951593128322,0.81210951593128322,0.81210951593128322,0.81210951593128322,0.81210951593128322,0.81210951593128322,0.81210951593128322,0.81210951593128322,0.81210951593128322,0.81210951593128322,0.81210951593128322,0.81210951593128322,0.81210951593128322,0.81210951593128322,0.81210951593128322,0.81210951593128322,0.81210951593128322,0.81210951593128322,0.81210951593128322,0.81210951593128322,0.81210951593128322,0.81210951593128322,0.81210951593128322,0.81210951593128322,0.81210951593128322,0.81210951593128322]
[null,null,null,null,null,null,null,null,5.7599999999999998E-2,null,6,0.77900011047579254,0.77900011047579254,0.77900011047579254,0.77900011047579254,0.77900011047579254,0.77900011047579254,0.77900011047579254,0.77900011047579254,0.77900011047579254,0.77900011047579254,0.77900011047579254,0.77900011047579254,0.77900011047579254,0.77900011047579254,0.77900011047579254,0.77900011047579254,0.77900011047579254,0.77900011047579254,0.77900011047579254,0.77900011047579254,0.77900011047579254,0.77900011047579254,0.77900011047579254,0.77900011047579254,0.77900011047579254,0.77900011047579254,0.77900011047579254,0.77900011047579254,0.77900011047579254,0.77900011047579254,0.77900011047579254,0.77900011047579254]
[null,null,null,null,null,null,null,null,null,null,"Year (Moderate)",2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,null,1,{"$f":"1/((1+L$83)*(1+L$61))^$K474","v":0.95923036880374113},0.95923036880374113,0.95923036880374113,0.95923036880374113,0.95923036880374113,0.95923036880374113,0.95923036880374113,0.95923036880374113,0.95923036880374113,0.95923036880374113,0.95923036880374113,0.95923036880374113,0.95923036880374113,0.95923036880374113,0.95923036880374113,0.95923036880374113,{"$f":"1/((1+AB$83)*(1+AB$61))^$K474","v":0.95923036880374113},0.95923036880374113,0.95923036880374113,0.95923036880374113,0.95923036880374113,0.95923036880374113,0.95923036880374113,0.95923036880374113,0.95923036880374113,0.95923036880374113,0.95923036880374113,0.95923036880374113,0.95923036880374113,0.95923036880374113,0.95923036880374113,0.95923036880374113]
[null,null,null,null,null,null,null,null,null,null,2,0.92012290043536127,0.92012290043536127,0.92012290043536127,0.92012290043536127,0.92012290043536127,0.92012290043536127,0.92012290043536127,0.92012290043536127,0.92012290043536127,0.92012290043536127,0.92012290043536127,0.92012290043536127,0.92012290043536127,0.92012290043536127,0.92012290043536127,0.92012290043536127,0.92012290043536127,0.92012290043536127,0.92012290043536127,0.92012290043536127,0.92012290043536127,0.92012290043536127,0.92012290043536127,0.92012290043536127,0.92012290043536127,0.92012290043536127,0.92012290043536127,0.92012290043536127,0.92012290043536127,0.92012290043536127,0.92012290043536127,0.92012290043536127]
[null,null,null,null,null,null,null,null,null,null,3,0.88260982912937935,0.88260982912937935,0.88260982912937935,0.88260982912937935,0.88260982912937935,0.88260982912937935,0.88260982912937935,0.88260982912937935,0.88260982912937935,0.88260982912937935,0.88260982912937935,0.88260982912937935,0.88260982912937935,0.88260982912937935,0.88260982912937935,0.88260982912937935,0.88260982912937935,0.88260982912937935,0.88260982912937935,0.88260982912937935,0.88260982912937935,0.88260982912937935,0.88260982912937935,0.88260982912937935,0.88260982912937935,0.88260982912937935,0.88260982912937935,0.88260982912937935,0.88260982912937935,0.88260982912937935,0.88260982912937935,0.88260982912937935]
[null,null,null,null,null,null,null,null,null,null,4,0.84662615190558166,0.84662615190558166,0.84662615190558166,0.84662615190558166,0.84662615190558166,0.84662615190558166,0.84662615190558166,0.84662615190558166,0.84662615190558166,0.84662615190558166,0.84662615190558166,0.84662615190558166,0.84662615190558166,0.84662615190558166,0.84662615190558166,0.84662615190558166,0.84662615190558166,0.84662615190558166,0.84662615190558166,0.84662615190558166,0.84662615190558166,0.84662615190558166,0.84662615190558166,0.84662615190558166,0.84662615190558166,0.84662615190558166,0.84662615190558166,0.84662615190558166,0.84662615190558166,0.84662615190558166,0.84662615190558166,0.84662615190558166]
[null,null,null,null,null,null,null,null,null,null,5,0.81210951593128322,0.81210951593128322,0.81210951593128322,0.81210951593128322,0.81210951593128322,0.81210951593128322,0.81210951593128322,0.81210951593128322,0.81210951593128322,0.81210951593128322,0.81210951593128322,0.81210951593128322,0.81210951593128322,0.81210951593128322,0.81210951593128322,0.81210951593128322,0.81210951593128322,0.81210951593128322,0.81210951593128322,0.81210951593128322,0.81210951593128322,0.81210951593128322,0.81210951593128322,0.81210951593128322,0.81210951593128322,0.81210951593128322,0.81210951593128322,0.81210951593128322,0.81210951593128322,0.81210951593128322,0.81210951593128322,0.81210951593128322]
[null,null,null,null,null,null,null,null,null,null,6,0.77900011047579254,0.77900011047579254,0.77900011047579254,0.77900011047579254,0.77900011047579254,0.77900011047579254,0.77900011047579254,0.77900011047579254,0.77900011047579254,0.77900011047579254,0.77900011047579254,0.77900011047579254,0.77900011047579254,0.77900011047579254,0.77900011047579254,0.77900011047579254,0.77900011047579254,0.77900011047579254,0.77900011047579254,0.77900011047579254,0.77900011047579254,0.77900011047579254,0.77900011047579254,0.77900011047579254,0.77900011047579254,0.77900011047579254,0.77900011047579254,0.77900011047579254,0.77900011047579254,0.77900011047579254,0.77900011047579254,0.77900011047579254]
[null,null,null,null,null,null,null,null,null,null,"Year (Conservative)",2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,null,1,{"$f":"1/((1+L$84)*(1+L$61))^$K481","v":0.95923036880374113},0.95923036880374113,0.95923036880374113,0.95923036880374113,0.95923036880374113,0.95923036880374113,0.95923036880374113,0.95923036880374113,0.95923036880374113,0.95923036880374113,0.95923036880374113,0.95923036880374113,0.95923036880374113,0.95923036880374113,0.95923036880374113,0.95923036880374113,{"$f":"1/((1+AB$84)*(1+AB$61))^$K481","v":0.95923036880374113},0.95923036880374113,0.95923036880374113,0.95923036880374113,0.95923036880374113,0.95923036880374113,0.95923036880374113,0.95923036880374113,0.95923036880374113,0.95923036880374113,0.95923036880374113,0.95923036880374113,0.95923036880374113,0.95923036880374113,0.95923036880374113,0.95923036880374113]
[null,null,null,null,null,null,null,null,null,null,2,0.92012290043536127,0.92012290043536127,0.92012290043536127,0.92012290043536127,0.92012290043536127,0.92012290043536127,0.92012290043536127,0.92012290043536127,0.92012290043536127,0.92012290043536127,0.92012290043536127,0.92012290043536127,0.92012290043536127,0.92012290043536127,0.92012290043536127,0.92012290043536127,0.92012290043536127,0.92012290043536127,0.92012290043536127,0.92012290043536127,0.92012290043536127,0.92012290043536127,0.92012290043536127,0.92012290043536127,0.92012290043536127,0.92012290043536127,0.92012290043536127,0.92012290043536127,0.92012290043536127,0.92012290043536127,0.92012290043536127,0.92012290043536127]
[null,null,null,null,null,null,null,null,null,null,3,0.88260982912937935,0.88260982912937935,0.88260982912937935,0.88260982912937935,0.88260982912937935,0.88260982912937935,0.88260982912937935,0.88260982912937935,0.88260982912937935,0.88260982912937935,0.88260982912937935,0.88260982912937935,0.88260982912937935,0.88260982912937935,0.88260982912937935,0.88260982912937935,0.88260982912937935,0.88260982912937935,0.88260982912937935,0.88260982912937935,0.88260982912937935,0.88260982912937935,0.88260982912937935,0.88260982912937935,0.88260982912937935,0.88260982912937935,0.88260982912937935,0.88260982912937935,0.88260982912937935,0.88260982912937935,0.88260982912937935,0.88260982912937935]
[null,null,null,null,null,null,null,null,null,null,4,0.84662615190558166,0.84662615190558166,0.84662615190558166,0.84662615190558166,0.84662615190558166,0.84662615190558166,0.84662615190558166,0.84662615190558166,0.84662615190558166,0.84662615190558166,0.84662615190558166,0.84662615190558166,0.84662615190558166,0.84662615190558166,0.84662615190558166,0.84662615190558166,0.84662615190558166,0.84662615190558166,0.84662615190558166,0.84662615190558166,0.84662615190558166,0.84662615190558166,0.84662615190558166,0.84662615190558166,0.84662615190558166,0.84662615190558166,0.84662615190558166,0.84662615190558166,0.84662615190558166,0.84662615190558166,0.84662615190558166,0.84662615190558166]
[null,null,null,null,null,null,null,null,null,null,5,0.81210951593128322,0.81210951593128322,0.81210951593128322,0.81210951593128322,0.81210951593128322,0.81210951593128322,0.81210951593128322,0.81210951593128322,0.81210951593128322,0.81210951593128322,0.81210951593128322,0.81210951593128322,0.81210951593128322,0.81210951593128322,0.81210951593128322,0.81210951593128322,0.81210951593128322,0.81210951593128322,0.81210951593128322,0.81210951593128322,0.81210951593128322,0.81210951593128322,0.81210951593128322,0.81210951593128322,0.81210951593128322,0.81210951593128322,0.81210951593128322,0.81210951593128322,0.81210951593128322,0.81210951593128322,0.81210951593128322,0.81210951593128322]
[null,null,null,null,null,null,null,null,null,null,6,{"$f":"1/((1+L$83)*(1+L$61))^$K486","v":0.77900011047579254},0.77900011047579254,0.77900011047579254,0.77900011047579254,0.77900011047579254,0.77900011047579254,0.77900011047579254,0.77900011047579254,0.77900011047579254,0.77900011047579254,0.77900011047579254,0.77900011047579254,0.77900011047579254,0.77900011047579254,0.77900011047579254,0.77900011047579254,0.77900011047579254,0.77900011047579254,0.77900011047579254,0.77900011047579254,0.77900011047579254,0.77900011047579254,0.77900011047579254,0.77900011047579254,0.77900011047579254,0.77900011047579254,0.77900011047579254,0.77900011047579254,0.77900011047579254,0.77900011047579254,0.77900011047579254,0.77900011047579254]
[null,null,null,null,null,null,null,null,null,"Tariff Schedule","($/Wdc)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,"X",null,null,null,"Data Sources for Default Inputs"]
[]
[null,null,null,null,null,null,null,"Current Costs:"]
[null,null,null,null,null,null,null,"Available Capacity (GW)",null,null,null,null,"Pieter Gagnon, Robert Margolis, Jennifer Melius, Caleb Phillips, Ryan Elmore. (2016). Rooftop Solar Photovoltaic Technical Potential in the United States: A Detailed Assessment. NREL TP-6A20-65298"]
[null,null,null,null,null,null,null,"Net Capacity Factor (%)",null,null,null,null,"National Renewable Energy Laboratory. PVWATTS v5. Representative of national range of capacity factors."]
[null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)",null,null,null,null,"D. Feldman, Fu, R., A. Ramdas, J. Desai, and R. Margolis. 2021. U.S. Solar Photovoltaic System and Energy Storage Cost Benchmark: Q1 2020. Golden, CO: National Renewable Energy Laboratory"]
[null,null,null,null,null,null,null,"Fixed Operating Expenses ($/kW-yr)",null,null,null,null,"D. Feldman, Fu, R., A. Ramdas, J. Desai, and R. Margolis. 2021. U.S. Solar Photovoltaic System and Energy Storage Cost Benchmark: Q1 2020. Golden, CO: National Renewable Energy Laboratory"]
[null,null,null,null,null,null,null,"Variable Operating Expenses ($/MWh)",null,null,null,null,"N/A"]
[null,null,null,null,null,null,null,"Grid Feature Cost ($/kW)",null,null,null,null,"N/A"]
[null,null,null,null,null,null,null,"Spur Line Cost ($/kW)",null,null,null,null,"N/A"]
[]
[null,null,null,null,null,null,null,"Future Projections Costs:"]
[null,null,null,null,null,null,null,"Net Capacity Factor (%)",null,null,null,null,"NREL internal modeling taking into account improvements in degradation and increases in energy yield.  See accompanying ATB presentation for more information."]
[null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)",null,null,null,null,"NREL internal modeling  See accompanying ATB presentation for more information."]
[null,null,null,null,null,null,null,"Fixed Operating Expenses ($/kW-yr)",null,null,null,null,"D. Feldman, Fu, R., A. Ramdas, J. Desai, and R. Margolis. 2021. U.S. Solar Photovoltaic System and Energy Storage Cost Benchmark: Q1 2020. Golden, CO: National Renewable Energy Laboratory"]
[null,null,null,null,null,null,null,"Variable Operating Expenses ($/MWh)",null,null,null,null,"N/A"]
[null,null,null,null,null,null,null,"Grid Connection Cost ($/kW)",null,null,null,null,"N/A"]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,-0.89999998807907111,-1.2999999880790711,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10]

{"sheet":"Coal_FE","index":13,"n_rows":308,"n_cols":43,"rows_kept":308,"cut":false,"hidden":false,"merged":[[32,9,32,12],[33,9,33,12],[6,6,6,19],[8,7,14,7],[8,9,8,10],[8,11,8,14],[10,9,10,14],[18,9,18,12],[19,9,19,12],[20,9,20,12],[21,9,21,12],[22,9,22,12],[23,9,23,12],[58,9,87,9],[29,20,29,22],[24,9,24,12],[25,9,25,12],[99,7,255,7],[101,9,124,9],[127,9,150,9],[153,9,176,9],[179,9,202,9],[205,9,228,9],[231,9,254,9],[16,7,87,7],[16,9,16,13],[17,9,17,12],[35,12,36,12],[35,13,36,13],[30,20,30,22],[31,9,31,12],[26,9,26,12],[27,9,27,12],[28,9,28,12],[29,9,29,12],[30,9,30,12],[259,7,282,7],[259,9,282,9],[295,7,295,11],[289,7,289,11],[290,7,290,11],[291,7,291,11],[292,7,292,11],[293,7,293,11],[294,7,294,11],[288,7,288,11],[301,7,301,11],[296,7,296,11],[297,7,297,11],[298,7,298,11],[298,12,298,28],[299,7,299,11],[299,12,299,28],[300,7,300,11],[300,12,300,28]]}
["Coal",null,null,null,null,null,null,null,null,null,null,"https://atb.nrel.gov/electricity/2021/fossil_energy_technologies"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inputs"]
[null,null,null,null,null,null,null,null,null,"Take me to: ",null,null,null,null,null,null,null,null,null,"Calculated"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"X",null,null,null,null,"Assumptions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,"Technology",null,"Basis Year:",null,2019]
[null,null,null,null,null,null,null,null,null,"All values are given in 2019 U.S. dollars, using the Consumer Price Index (BLS, 2020) for dollar year conversions. Projections use an inflation assumption of 2.5% per year."]
[null,null,null,null,null,null,null,null,null,"Coal Technologies"]
[null,null,null,null,null,null,null,null,null,"Coal-new",null,"Top performing state-of-the-art (SOA) super critical with SO2 and NOx controls"]
[null,null,null,null,null,null,null,null,null,"Coal-IGCC",null,"Integrated gasification combined cycle (IGCC)"]
[null,null,null,null,null,null,null,null,null,"Coal-CCS-36%"]
[null,null,null,null,null,null,null,null,null,"Coal-CCS-90%"]
[]
[null,null,null,null,null,null,null,"Finance",null,"Financial Assumptions:"]
[null,null,null,null,null,null,null,null,null,"Inflation Rate",null,null,null,{"$f":"L59","v":2.5000000000000001E-2}]
[null,null,null,null,null,null,null,null,null,"Capital Recovery Period (Years)",null,null,null,{"$f":"S19","v":30},null,null,null,null,30]
[null,null,null,null,null,null,null,null,null,"Interest Rate - Nominal",null,null,null,{"$f":"L61","v":0.05}]
[null,null,null,null,null,null,null,null,null,"Calculated Interest Rate - Real",null,null,null,{"$f":"L64","v":2.4390243902439046E-2}]
[null,null,null,null,null,null,null,null,null,"Interest During Construction  - Nominal",null,null,null,{"$f":"L66","v":0.05}]
[null,null,null,null,null,null,null,null,null,"Rate of Return on Equity - Nominal",null,null,null,{"$f":"L68","v":0.1}]
[null,null,null,null,null,null,null,null,null,"Calculated Rate of Return on Equity - Real",null,null,null,{"$f":"L71","v":7.317073170731736E-2}]
[null,null,null,null,null,null,null,null,null,"Debt Fraction",null,null,null,{"$f":"L74","v":0.55000000000000004}]
[null,null,null,null,null,null,null,null,null,"Tax Rate (Federal and State)",null,null,null,{"$f":"L76","v":0.25740000000000002}]
[null,null,null,null,null,null,null,null,null,"WACC - Nominal",null,null,null,{"$f":"L78","v":6.5421499999999994E-2}]
[null,null,null,null,null,null,null,null,null,"WACC - Real",null,null,null,{"$f":"L81","v":3.9435609756097723E-2}]
[null,null,null,null,null,null,null,null,null,"Depreciation Period",null,null,null,20]
[null,null,null,null,null,null,null,null,null,"Construction Finance Factor",null,null,null,{"$f":"SUMPRODUCT(K38:K43,L38:L43,M38:M43)+SUMPRODUCT(K38:K43,O38:O43,N38:N43)","v":1.1974071016763208}]
[null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) - Nominal",null,null,null,{"$f":"L84","v":7.6912357159388059E-2}]
[null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) - Real",null,null,null,{"$f":"L87","v":5.7434462712595565E-2}]
[null,null,null,null,null,null,null,null,null,"Equity Premium During Construction",null,null,null,0]
[null,null,null,null,null,null,null,null,null,"Cost of equity during construction",null,null,null,{"$f":"N23+N33","v":0.1}]
[null,null,null,null,null,null,null,null,null,"Construction Duration yrs",null,5]
[null,null,null,null,null,null,null,null,null,"Year","Capital","Accumulated","Percent of Leverage During Construction","Percent of Equity During Construction","Accumulated"]
[null,null,null,null,null,null,null,null,null,"Index","Fraction*","Interest",null,null,"Equity Cost"]
[null,null,null,null,null,null,null,null,null,0,0.15,{"$f":"1+((1+$N$22)^(J38+0.5)-1)","v":1.0246950765959599},0.55000000000000004,{"$f":"1-M38","v":0.44999999999999996},{"$f":"1+((1+$N$34)^(J38+0.5)-1)","v":1.0488088481701516}]
[null,null,null,null,null,null,null,null,null,1,0.2,1.0759298304257578,0.55000000000000004,{"$f":"1-M39","v":0.44999999999999996},1.1536897329871669]
[null,null,null,null,null,null,null,null,null,2,0.25,1.1297263219470459,0.55000000000000004,0.44999999999999996,1.2690587062858836]
[null,null,null,null,null,null,null,null,null,3,0.3,1.1862126380443982,0.55000000000000004,0.44999999999999996,1.395964576914472]
[null,null,null,null,null,null,null,null,null,4,0.1,1.2455232699466181,0.55000000000000004,0.44999999999999996,1.5355610346059194]
[null,null,null,null,null,null,null,null,null,5,0,1.3077994334439491,0.55000000000000004,0.44999999999999996,1.6891171380665113]
[]
[]
[null,null,null,null,null,null,null,null,null,"Technology-Specific Variables"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Minimum",null,null,null,null,null,null,"Spinning","Quick Start"]
[null,null,null,null,null,null,null,null,null,null,null,"New","Heat Rate ","Plant","Outage Rates (%)",null,"Emissions (lbs/MMBtu)",null,null,null,"Reserve","Capacity","Cost"]
[null,null,null,null,null,null,null,null,null,null,null,"Install (Y/N)","(MMBtu/MWh)","Load (%)","Forced","Planned","SO2","NOx","Hg","CO2","Capability","(%)","($/MW)","CCS (Y/N)"]
[null,null,null,null,null,null,null,null,null,"Coal-new",null,"Y",8.4730000000000008,0.4,0.06,0.12,8.0645775862279154E-2,8.7074413945495893E-2,3.7317605976641104E-7,202.32399060580443,0.2,0,0,"N"]
[null,null,null,null,null,null,null,null,null,"Coal-IGCC",null,"Y",8.5540000000000003,0.5,0.08,0.12,2.1193684389890009E-3,5.3527346747670242E-2,4.2325464061136136E-7,196.99881710553254,0.5,0,0,"N"]
[null,null,null,null,null,null,null,null,null,"Coal-CCS-36%",null,"Y",9.282,0.5,0.08,0.12,4.8689168626218908E-2,8.2832929668861549E-2,3.5499827000940668E-7,130.16856735374469,0.5,0,0,"Y"]
[null,null,null,null,null,null,null,null,null,"Coal-CCS-90%",null,"Y",10.834,0.5,0.08,0.12,8.0645775761652867E-10,7.6550254200849877E-2,3.2807251800364232E-7,20.232377795861314,0.5,0,0,"Y"]
[null,null,null,null,null,null,null,null,null,"Source:  Regional Energy Deployment System (ReEDS) Model Documentation:  Version 2016 (http://www.nrel.gov/docs/fy17osti/67067.pdf)"]
[]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Assumptions","Inflation Rate",{"$f":"'WACC Calc'!F550","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!G550","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!H550","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!I550","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!J550","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!K550","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!L550","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!M550","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!N550","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!O550","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!P550","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Q550","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!R550","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!S550","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!T550","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!U550","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!V550","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!W550","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!X550","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Y550","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Z550","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AA550","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AB550","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AC550","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AD550","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AE550","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AF550","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AG550","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AH550","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AI550","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AJ550","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AK550","v":2.5000000000000001E-2}]
[null,null,null,null,null,null,null,null,null,null,"Interest Rate Nominal - Advanced",{"$f":"'WACC Calc'!F551","v":0.05},{"$f":"'WACC Calc'!G551","v":0.05},{"$f":"'WACC Calc'!H551","v":0.05},{"$f":"'WACC Calc'!I551","v":0.05},{"$f":"'WACC Calc'!J551","v":0.05},{"$f":"'WACC Calc'!K551","v":0.05},{"$f":"'WACC Calc'!L551","v":0.05},{"$f":"'WACC Calc'!M551","v":0.05},{"$f":"'WACC Calc'!N551","v":0.05},{"$f":"'WACC Calc'!O551","v":0.05},{"$f":"'WACC Calc'!P551","v":0.05},{"$f":"'WACC Calc'!Q551","v":0.05},{"$f":"'WACC Calc'!R551","v":0.05},{"$f":"'WACC Calc'!S551","v":0.05},{"$f":"'WACC Calc'!T551","v":0.05},{"$f":"'WACC Calc'!U551","v":0.05},{"$f":"'WACC Calc'!V551","v":0.05},{"$f":"'WACC Calc'!W551","v":0.05},{"$f":"'WACC Calc'!X551","v":0.05},{"$f":"'WACC Calc'!Y551","v":0.05},{"$f":"'WACC Calc'!Z551","v":0.05},{"$f":"'WACC Calc'!AA551","v":0.05},{"$f":"'WACC Calc'!AB551","v":0.05},{"$f":"'WACC Calc'!AC551","v":0.05},{"$f":"'WACC Calc'!AD551","v":0.05},{"$f":"'WACC Calc'!AE551","v":0.05},{"$f":"'WACC Calc'!AF551","v":0.05},{"$f":"'WACC Calc'!AG551","v":0.05},{"$f":"'WACC Calc'!AH551","v":0.05},{"$f":"'WACC Calc'!AI551","v":0.05},{"$f":"'WACC Calc'!AJ551","v":0.05},{"$f":"'WACC Calc'!AK551","v":0.05}]
[null,null,null,null,null,null,null,null,null,null,"Interest Rate Nominal - Moderate",{"$f":"'WACC Calc'!F552","v":0.05},{"$f":"'WACC Calc'!G552","v":0.05},{"$f":"'WACC Calc'!H552","v":0.05},{"$f":"'WACC Calc'!I552","v":0.05},{"$f":"'WACC Calc'!J552","v":0.05},{"$f":"'WACC Calc'!K552","v":0.05},{"$f":"'WACC Calc'!L552","v":0.05},{"$f":"'WACC Calc'!M552","v":0.05},{"$f":"'WACC Calc'!N552","v":0.05},{"$f":"'WACC Calc'!O552","v":0.05},{"$f":"'WACC Calc'!P552","v":0.05},{"$f":"'WACC Calc'!Q552","v":0.05},{"$f":"'WACC Calc'!R552","v":0.05},{"$f":"'WACC Calc'!S552","v":0.05},{"$f":"'WACC Calc'!T552","v":0.05},{"$f":"'WACC Calc'!U552","v":0.05},{"$f":"'WACC Calc'!V552","v":0.05},{"$f":"'WACC Calc'!W552","v":0.05},{"$f":"'WACC Calc'!X552","v":0.05},{"$f":"'WACC Calc'!Y552","v":0.05},{"$f":"'WACC Calc'!Z552","v":0.05},{"$f":"'WACC Calc'!AA552","v":0.05},{"$f":"'WACC Calc'!AB552","v":0.05},{"$f":"'WACC Calc'!AC552","v":0.05},{"$f":"'WACC Calc'!AD552","v":0.05},{"$f":"'WACC Calc'!AE552","v":0.05},{"$f":"'WACC Calc'!AF552","v":0.05},{"$f":"'WACC Calc'!AG552","v":0.05},{"$f":"'WACC Calc'!AH552","v":0.05},{"$f":"'WACC Calc'!AI552","v":0.05},{"$f":"'WACC Calc'!AJ552","v":0.05},{"$f":"'WACC Calc'!AK552","v":0.05}]
[null,null,null,null,null,null,null,null,null,null,"Interest Rate Nominal - Conservative",{"$f":"'WACC Calc'!F553","v":0.05},{"$f":"'WACC Calc'!G553","v":0.05},{"$f":"'WACC Calc'!H553","v":0.05},{"$f":"'WACC Calc'!I553","v":0.05},{"$f":"'WACC Calc'!J553","v":0.05},{"$f":"'WACC Calc'!K553","v":0.05},{"$f":"'WACC Calc'!L553","v":0.05},{"$f":"'WACC Calc'!M553","v":0.05},{"$f":"'WACC Calc'!N553","v":0.05},{"$f":"'WACC Calc'!O553","v":0.05},{"$f":"'WACC Calc'!P553","v":0.05},{"$f":"'WACC Calc'!Q553","v":0.05},{"$f":"'WACC Calc'!R553","v":0.05},{"$f":"'WACC Calc'!S553","v":0.05},{"$f":"'WACC Calc'!T553","v":0.05},{"$f":"'WACC Calc'!U553","v":0.05},{"$f":"'WACC Calc'!V553","v":0.05},{"$f":"'WACC Calc'!W553","v":0.05},{"$f":"'WACC Calc'!X553","v":0.05},{"$f":"'WACC Calc'!Y553","v":0.05},{"$f":"'WACC Calc'!Z553","v":0.05},{"$f":"'WACC Calc'!AA553","v":0.05},{"$f":"'WACC Calc'!AB553","v":0.05},{"$f":"'WACC Calc'!AC553","v":0.05},{"$f":"'WACC Calc'!AD553","v":0.05},{"$f":"'WACC Calc'!AE553","v":0.05},{"$f":"'WACC Calc'!AF553","v":0.05},{"$f":"'WACC Calc'!AG553","v":0.05},{"$f":"'WACC Calc'!AH553","v":0.05},{"$f":"'WACC Calc'!AI553","v":0.05},{"$f":"'WACC Calc'!AJ553","v":0.05},{"$f":"'WACC Calc'!AK553","v":0.05}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate Real - Advanced",{"$f":"'WACC Calc'!F554","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!G554","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!H554","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!I554","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!J554","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!K554","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!L554","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!M554","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!N554","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!O554","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!P554","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Q554","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!R554","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!S554","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!T554","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!U554","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!V554","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!W554","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!X554","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Y554","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Z554","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AA554","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AB554","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AC554","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AD554","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AE554","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AF554","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AG554","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AH554","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AI554","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AJ554","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AK554","v":2.4390243902439046E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate Real - Moderate",{"$f":"'WACC Calc'!F555","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!G555","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!H555","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!I555","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!J555","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!K555","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!L555","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!M555","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!N555","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!O555","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!P555","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Q555","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!R555","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!S555","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!T555","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!U555","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!V555","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!W555","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!X555","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Y555","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Z555","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AA555","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AB555","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AC555","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AD555","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AE555","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AF555","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AG555","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AH555","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AI555","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AJ555","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AK555","v":2.4390243902439046E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate Real - Conservative",{"$f":"'WACC Calc'!F556","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!G556","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!H556","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!I556","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!J556","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!K556","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!L556","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!M556","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!N556","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!O556","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!P556","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Q556","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!R556","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!S556","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!T556","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!U556","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!V556","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!W556","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!X556","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Y556","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Z556","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AA556","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AB556","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AC556","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AD556","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AE556","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AF556","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AG556","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AH556","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AI556","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AJ556","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AK556","v":2.4390243902439046E-2}]
[null,null,null,null,null,null,null,null,null,null,"Interest During Construction  - Nominal",{"$f":"'WACC Calc'!F557","v":0.05},{"$f":"'WACC Calc'!G557","v":0.05},{"$f":"'WACC Calc'!H557","v":0.05},{"$f":"'WACC Calc'!I557","v":0.05},{"$f":"'WACC Calc'!J557","v":0.05},{"$f":"'WACC Calc'!K557","v":0.05},{"$f":"'WACC Calc'!L557","v":0.05},{"$f":"'WACC Calc'!M557","v":0.05},{"$f":"'WACC Calc'!N557","v":0.05},{"$f":"'WACC Calc'!O557","v":0.05},{"$f":"'WACC Calc'!P557","v":0.05},{"$f":"'WACC Calc'!Q557","v":0.05},{"$f":"'WACC Calc'!R557","v":0.05},{"$f":"'WACC Calc'!S557","v":0.05},{"$f":"'WACC Calc'!T557","v":0.05},{"$f":"'WACC Calc'!U557","v":0.05},{"$f":"'WACC Calc'!V557","v":0.05},{"$f":"'WACC Calc'!W557","v":0.05},{"$f":"'WACC Calc'!X557","v":0.05},{"$f":"'WACC Calc'!Y557","v":0.05},{"$f":"'WACC Calc'!Z557","v":0.05},{"$f":"'WACC Calc'!AA557","v":0.05},{"$f":"'WACC Calc'!AB557","v":0.05},{"$f":"'WACC Calc'!AC557","v":0.05},{"$f":"'WACC Calc'!AD557","v":0.05},{"$f":"'WACC Calc'!AE557","v":0.05},{"$f":"'WACC Calc'!AF557","v":0.05},{"$f":"'WACC Calc'!AG557","v":0.05},{"$f":"'WACC Calc'!AH557","v":0.05},{"$f":"'WACC Calc'!AI557","v":0.05},{"$f":"'WACC Calc'!AJ557","v":0.05},{"$f":"'WACC Calc'!AK557","v":0.05}]
[null,null,null,null,null,null,null,null,null,null,"Rate of Return on Equity Nominal - Advanced",{"$f":"'WACC Calc'!F558","v":0.1},{"$f":"'WACC Calc'!G558","v":0.1},{"$f":"'WACC Calc'!H558","v":0.1},{"$f":"'WACC Calc'!I558","v":0.1},{"$f":"'WACC Calc'!J558","v":0.1},{"$f":"'WACC Calc'!K558","v":0.1},{"$f":"'WACC Calc'!L558","v":0.1},{"$f":"'WACC Calc'!M558","v":0.1},{"$f":"'WACC Calc'!N558","v":0.1},{"$f":"'WACC Calc'!O558","v":0.1},{"$f":"'WACC Calc'!P558","v":0.1},{"$f":"'WACC Calc'!Q558","v":0.1},{"$f":"'WACC Calc'!R558","v":0.1},{"$f":"'WACC Calc'!S558","v":0.1},{"$f":"'WACC Calc'!T558","v":0.1},{"$f":"'WACC Calc'!U558","v":0.1},{"$f":"'WACC Calc'!V558","v":0.1},{"$f":"'WACC Calc'!W558","v":0.1},{"$f":"'WACC Calc'!X558","v":0.1},{"$f":"'WACC Calc'!Y558","v":0.1},{"$f":"'WACC Calc'!Z558","v":0.1},{"$f":"'WACC Calc'!AA558","v":0.1},{"$f":"'WACC Calc'!AB558","v":0.1},{"$f":"'WACC Calc'!AC558","v":0.1},{"$f":"'WACC Calc'!AD558","v":0.1},{"$f":"'WACC Calc'!AE558","v":0.1},{"$f":"'WACC Calc'!AF558","v":0.1},{"$f":"'WACC Calc'!AG558","v":0.1},{"$f":"'WACC Calc'!AH558","v":0.1},{"$f":"'WACC Calc'!AI558","v":0.1},{"$f":"'WACC Calc'!AJ558","v":0.1},{"$f":"'WACC Calc'!AK558","v":0.1}]
[null,null,null,null,null,null,null,null,null,null,"Rate of Return on Equity Nominal - Moderate",{"$f":"'WACC Calc'!F559","v":0.1},{"$f":"'WACC Calc'!G559","v":0.1},{"$f":"'WACC Calc'!H559","v":0.1},{"$f":"'WACC Calc'!I559","v":0.1},{"$f":"'WACC Calc'!J559","v":0.1},{"$f":"'WACC Calc'!K559","v":0.1},{"$f":"'WACC Calc'!L559","v":0.1},{"$f":"'WACC Calc'!M559","v":0.1},{"$f":"'WACC Calc'!N559","v":0.1},{"$f":"'WACC Calc'!O559","v":0.1},{"$f":"'WACC Calc'!P559","v":0.1},{"$f":"'WACC Calc'!Q559","v":0.1},{"$f":"'WACC Calc'!R559","v":0.1},{"$f":"'WACC Calc'!S559","v":0.1},{"$f":"'WACC Calc'!T559","v":0.1},{"$f":"'WACC Calc'!U559","v":0.1},{"$f":"'WACC Calc'!V559","v":0.1},{"$f":"'WACC Calc'!W559","v":0.1},{"$f":"'WACC Calc'!X559","v":0.1},{"$f":"'WACC Calc'!Y559","v":0.1},{"$f":"'WACC Calc'!Z559","v":0.1},{"$f":"'WACC Calc'!AA559","v":0.1},{"$f":"'WACC Calc'!AB559","v":0.1},{"$f":"'WACC Calc'!AC559","v":0.1},{"$f":"'WACC Calc'!AD559","v":0.1},{"$f":"'WACC Calc'!AE559","v":0.1},{"$f":"'WACC Calc'!AF559","v":0.1},{"$f":"'WACC Calc'!AG559","v":0.1},{"$f":"'WACC Calc'!AH559","v":0.1},{"$f":"'WACC Calc'!AI559","v":0.1},{"$f":"'WACC Calc'!AJ559","v":0.1},{"$f":"'WACC Calc'!AK559","v":0.1}]
[null,null,null,null,null,null,null,null,null,null,"Rate of Return on Equity Nominal - Conservative",{"$f":"'WACC Calc'!F560","v":0.1},{"$f":"'WACC Calc'!G560","v":0.1},{"$f":"'WACC Calc'!H560","v":0.1},{"$f":"'WACC Calc'!I560","v":0.1},{"$f":"'WACC Calc'!J560","v":0.1},{"$f":"'WACC Calc'!K560","v":0.1},{"$f":"'WACC Calc'!L560","v":0.1},{"$f":"'WACC Calc'!M560","v":0.1},{"$f":"'WACC Calc'!N560","v":0.1},{"$f":"'WACC Calc'!O560","v":0.1},{"$f":"'WACC Calc'!P560","v":0.1},{"$f":"'WACC Calc'!Q560","v":0.1},{"$f":"'WACC Calc'!R560","v":0.1},{"$f":"'WACC Calc'!S560","v":0.1},{"$f":"'WACC Calc'!T560","v":0.1},{"$f":"'WACC Calc'!U560","v":0.1},{"$f":"'WACC Calc'!V560","v":0.1},{"$f":"'WACC Calc'!W560","v":0.1},{"$f":"'WACC Calc'!X560","v":0.1},{"$f":"'WACC Calc'!Y560","v":0.1},{"$f":"'WACC Calc'!Z560","v":0.1},{"$f":"'WACC Calc'!AA560","v":0.1},{"$f":"'WACC Calc'!AB560","v":0.1},{"$f":"'WACC Calc'!AC560","v":0.1},{"$f":"'WACC Calc'!AD560","v":0.1},{"$f":"'WACC Calc'!AE560","v":0.1},{"$f":"'WACC Calc'!AF560","v":0.1},{"$f":"'WACC Calc'!AG560","v":0.1},{"$f":"'WACC Calc'!AH560","v":0.1},{"$f":"'WACC Calc'!AI560","v":0.1},{"$f":"'WACC Calc'!AJ560","v":0.1},{"$f":"'WACC Calc'!AK560","v":0.1}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Rate of Return on Equity Real - Advanced",{"$f":"'WACC Calc'!F561","v":7.317073170731736E-2},{"$f":"'WACC Calc'!G561","v":7.317073170731736E-2},{"$f":"'WACC Calc'!H561","v":7.317073170731736E-2},{"$f":"'WACC Calc'!I561","v":7.317073170731736E-2},{"$f":"'WACC Calc'!J561","v":7.317073170731736E-2},{"$f":"'WACC Calc'!K561","v":7.317073170731736E-2},{"$f":"'WACC Calc'!L561","v":7.317073170731736E-2},{"$f":"'WACC Calc'!M561","v":7.317073170731736E-2},{"$f":"'WACC Calc'!N561","v":7.317073170731736E-2},{"$f":"'WACC Calc'!O561","v":7.317073170731736E-2},{"$f":"'WACC Calc'!P561","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Q561","v":7.317073170731736E-2},{"$f":"'WACC Calc'!R561","v":7.317073170731736E-2},{"$f":"'WACC Calc'!S561","v":7.317073170731736E-2},{"$f":"'WACC Calc'!T561","v":7.317073170731736E-2},{"$f":"'WACC Calc'!U561","v":7.317073170731736E-2},{"$f":"'WACC Calc'!V561","v":7.317073170731736E-2},{"$f":"'WACC Calc'!W561","v":7.317073170731736E-2},{"$f":"'WACC Calc'!X561","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Y561","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Z561","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AA561","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AB561","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AC561","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AD561","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AE561","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AF561","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AG561","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AH561","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AI561","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AJ561","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AK561","v":7.317073170731736E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Rate of Return on Equity Real - Moderate",{"$f":"'WACC Calc'!F562","v":7.317073170731736E-2},{"$f":"'WACC Calc'!G562","v":7.317073170731736E-2},{"$f":"'WACC Calc'!H562","v":7.317073170731736E-2},{"$f":"'WACC Calc'!I562","v":7.317073170731736E-2},{"$f":"'WACC Calc'!J562","v":7.317073170731736E-2},{"$f":"'WACC Calc'!K562","v":7.317073170731736E-2},{"$f":"'WACC Calc'!L562","v":7.317073170731736E-2},{"$f":"'WACC Calc'!M562","v":7.317073170731736E-2},{"$f":"'WACC Calc'!N562","v":7.317073170731736E-2},{"$f":"'WACC Calc'!O562","v":7.317073170731736E-2},{"$f":"'WACC Calc'!P562","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Q562","v":7.317073170731736E-2},{"$f":"'WACC Calc'!R562","v":7.317073170731736E-2},{"$f":"'WACC Calc'!S562","v":7.317073170731736E-2},{"$f":"'WACC Calc'!T562","v":7.317073170731736E-2},{"$f":"'WACC Calc'!U562","v":7.317073170731736E-2},{"$f":"'WACC Calc'!V562","v":7.317073170731736E-2},{"$f":"'WACC Calc'!W562","v":7.317073170731736E-2},{"$f":"'WACC Calc'!X562","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Y562","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Z562","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AA562","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AB562","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AC562","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AD562","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AE562","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AF562","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AG562","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AH562","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AI562","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AJ562","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AK562","v":7.317073170731736E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Rate of Return on Equity Real - Conservative",{"$f":"'WACC Calc'!F563","v":7.317073170731736E-2},{"$f":"'WACC Calc'!G563","v":7.317073170731736E-2},{"$f":"'WACC Calc'!H563","v":7.317073170731736E-2},{"$f":"'WACC Calc'!I563","v":7.317073170731736E-2},{"$f":"'WACC Calc'!J563","v":7.317073170731736E-2},{"$f":"'WACC Calc'!K563","v":7.317073170731736E-2},{"$f":"'WACC Calc'!L563","v":7.317073170731736E-2},{"$f":"'WACC Calc'!M563","v":7.317073170731736E-2},{"$f":"'WACC Calc'!N563","v":7.317073170731736E-2},{"$f":"'WACC Calc'!O563","v":7.317073170731736E-2},{"$f":"'WACC Calc'!P563","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Q563","v":7.317073170731736E-2},{"$f":"'WACC Calc'!R563","v":7.317073170731736E-2},{"$f":"'WACC Calc'!S563","v":7.317073170731736E-2},{"$f":"'WACC Calc'!T563","v":7.317073170731736E-2},{"$f":"'WACC Calc'!U563","v":7.317073170731736E-2},{"$f":"'WACC Calc'!V563","v":7.317073170731736E-2},{"$f":"'WACC Calc'!W563","v":7.317073170731736E-2},{"$f":"'WACC Calc'!X563","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Y563","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Z563","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AA563","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AB563","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AC563","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AD563","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AE563","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AF563","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AG563","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AH563","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AI563","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AJ563","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AK563","v":7.317073170731736E-2}]
[null,null,null,null,null,null,null,null,null,null,"Debt Fraction - Advanced",{"$f":"'WACC Calc'!F564","v":0.55000000000000004},{"$f":"'WACC Calc'!G564","v":0.55000000000000004},{"$f":"'WACC Calc'!H564","v":0.55000000000000004},{"$f":"'WACC Calc'!I564","v":0.55000000000000004},{"$f":"'WACC Calc'!J564","v":0.55000000000000004},{"$f":"'WACC Calc'!K564","v":0.55000000000000004},{"$f":"'WACC Calc'!L564","v":0.55000000000000004},{"$f":"'WACC Calc'!M564","v":0.55000000000000004},{"$f":"'WACC Calc'!N564","v":0.55000000000000004},{"$f":"'WACC Calc'!O564","v":0.55000000000000004},{"$f":"'WACC Calc'!P564","v":0.55000000000000004},{"$f":"'WACC Calc'!Q564","v":0.55000000000000004},{"$f":"'WACC Calc'!R564","v":0.55000000000000004},{"$f":"'WACC Calc'!S564","v":0.55000000000000004},{"$f":"'WACC Calc'!T564","v":0.55000000000000004},{"$f":"'WACC Calc'!U564","v":0.55000000000000004},{"$f":"'WACC Calc'!V564","v":0.55000000000000004},{"$f":"'WACC Calc'!W564","v":0.55000000000000004},{"$f":"'WACC Calc'!X564","v":0.55000000000000004},{"$f":"'WACC Calc'!Y564","v":0.55000000000000004},{"$f":"'WACC Calc'!Z564","v":0.55000000000000004},{"$f":"'WACC Calc'!AA564","v":0.55000000000000004},{"$f":"'WACC Calc'!AB564","v":0.55000000000000004},{"$f":"'WACC Calc'!AC564","v":0.55000000000000004},{"$f":"'WACC Calc'!AD564","v":0.55000000000000004},{"$f":"'WACC Calc'!AE564","v":0.55000000000000004},{"$f":"'WACC Calc'!AF564","v":0.55000000000000004},{"$f":"'WACC Calc'!AG564","v":0.55000000000000004},{"$f":"'WACC Calc'!AH564","v":0.55000000000000004},{"$f":"'WACC Calc'!AI564","v":0.55000000000000004},{"$f":"'WACC Calc'!AJ564","v":0.55000000000000004},{"$f":"'WACC Calc'!AK564","v":0.55000000000000004}]
[null,null,null,null,null,null,null,null,null,null,"Debt Fraction - Moderate",{"$f":"'WACC Calc'!F565","v":0.55000000000000004},{"$f":"'WACC Calc'!G565","v":0.55000000000000004},{"$f":"'WACC Calc'!H565","v":0.55000000000000004},{"$f":"'WACC Calc'!I565","v":0.55000000000000004},{"$f":"'WACC Calc'!J565","v":0.55000000000000004},{"$f":"'WACC Calc'!K565","v":0.55000000000000004},{"$f":"'WACC Calc'!L565","v":0.55000000000000004},{"$f":"'WACC Calc'!M565","v":0.55000000000000004},{"$f":"'WACC Calc'!N565","v":0.55000000000000004},{"$f":"'WACC Calc'!O565","v":0.55000000000000004},{"$f":"'WACC Calc'!P565","v":0.55000000000000004},{"$f":"'WACC Calc'!Q565","v":0.55000000000000004},{"$f":"'WACC Calc'!R565","v":0.55000000000000004},{"$f":"'WACC Calc'!S565","v":0.55000000000000004},{"$f":"'WACC Calc'!T565","v":0.55000000000000004},{"$f":"'WACC Calc'!U565","v":0.55000000000000004},{"$f":"'WACC Calc'!V565","v":0.55000000000000004},{"$f":"'WACC Calc'!W565","v":0.55000000000000004},{"$f":"'WACC Calc'!X565","v":0.55000000000000004},{"$f":"'WACC Calc'!Y565","v":0.55000000000000004},{"$f":"'WACC Calc'!Z565","v":0.55000000000000004},{"$f":"'WACC Calc'!AA565","v":0.55000000000000004},{"$f":"'WACC Calc'!AB565","v":0.55000000000000004},{"$f":"'WACC Calc'!AC565","v":0.55000000000000004},{"$f":"'WACC Calc'!AD565","v":0.55000000000000004},{"$f":"'WACC Calc'!AE565","v":0.55000000000000004},{"$f":"'WACC Calc'!AF565","v":0.55000000000000004},{"$f":"'WACC Calc'!AG565","v":0.55000000000000004},{"$f":"'WACC Calc'!AH565","v":0.55000000000000004},{"$f":"'WACC Calc'!AI565","v":0.55000000000000004},{"$f":"'WACC Calc'!AJ565","v":0.55000000000000004},{"$f":"'WACC Calc'!AK565","v":0.55000000000000004}]
[null,null,null,null,null,null,null,null,null,null,"Debt Fraction - Conservative",{"$f":"'WACC Calc'!F566","v":0.55000000000000004},{"$f":"'WACC Calc'!G566","v":0.55000000000000004},{"$f":"'WACC Calc'!H566","v":0.55000000000000004},{"$f":"'WACC Calc'!I566","v":0.55000000000000004},{"$f":"'WACC Calc'!J566","v":0.55000000000000004},{"$f":"'WACC Calc'!K566","v":0.55000000000000004},{"$f":"'WACC Calc'!L566","v":0.55000000000000004},{"$f":"'WACC Calc'!M566","v":0.55000000000000004},{"$f":"'WACC Calc'!N566","v":0.55000000000000004},{"$f":"'WACC Calc'!O566","v":0.55000000000000004},{"$f":"'WACC Calc'!P566","v":0.55000000000000004},{"$f":"'WACC Calc'!Q566","v":0.55000000000000004},{"$f":"'WACC Calc'!R566","v":0.55000000000000004},{"$f":"'WACC Calc'!S566","v":0.55000000000000004},{"$f":"'WACC Calc'!T566","v":0.55000000000000004},{"$f":"'WACC Calc'!U566","v":0.55000000000000004},{"$f":"'WACC Calc'!V566","v":0.55000000000000004},{"$f":"'WACC Calc'!W566","v":0.55000000000000004},{"$f":"'WACC Calc'!X566","v":0.55000000000000004},{"$f":"'WACC Calc'!Y566","v":0.55000000000000004},{"$f":"'WACC Calc'!Z566","v":0.55000000000000004},{"$f":"'WACC Calc'!AA566","v":0.55000000000000004},{"$f":"'WACC Calc'!AB566","v":0.55000000000000004},{"$f":"'WACC Calc'!AC566","v":0.55000000000000004},{"$f":"'WACC Calc'!AD566","v":0.55000000000000004},{"$f":"'WACC Calc'!AE566","v":0.55000000000000004},{"$f":"'WACC Calc'!AF566","v":0.55000000000000004},{"$f":"'WACC Calc'!AG566","v":0.55000000000000004},{"$f":"'WACC Calc'!AH566","v":0.55000000000000004},{"$f":"'WACC Calc'!AI566","v":0.55000000000000004},{"$f":"'WACC Calc'!AJ566","v":0.55000000000000004},{"$f":"'WACC Calc'!AK566","v":0.55000000000000004}]
[null,null,null,null,null,null,null,null,null,null,"Tax Rate (Federal and State)",{"$f":"'WACC Calc'!F567","v":0.25740000000000002},{"$f":"'WACC Calc'!G567","v":0.25740000000000002},{"$f":"'WACC Calc'!H567","v":0.25740000000000002},{"$f":"'WACC Calc'!I567","v":0.25740000000000002},{"$f":"'WACC Calc'!J567","v":0.25740000000000002},{"$f":"'WACC Calc'!K567","v":0.25740000000000002},{"$f":"'WACC Calc'!L567","v":0.25740000000000002},{"$f":"'WACC Calc'!M567","v":0.25740000000000002},{"$f":"'WACC Calc'!N567","v":0.25740000000000002},{"$f":"'WACC Calc'!O567","v":0.25740000000000002},{"$f":"'WACC Calc'!P567","v":0.25740000000000002},{"$f":"'WACC Calc'!Q567","v":0.25740000000000002},{"$f":"'WACC Calc'!R567","v":0.25740000000000002},{"$f":"'WACC Calc'!S567","v":0.25740000000000002},{"$f":"'WACC Calc'!T567","v":0.25740000000000002},{"$f":"'WACC Calc'!U567","v":0.25740000000000002},{"$f":"'WACC Calc'!V567","v":0.25740000000000002},{"$f":"'WACC Calc'!W567","v":0.25740000000000002},{"$f":"'WACC Calc'!X567","v":0.25740000000000002},{"$f":"'WACC Calc'!Y567","v":0.25740000000000002},{"$f":"'WACC Calc'!Z567","v":0.25740000000000002},{"$f":"'WACC Calc'!AA567","v":0.25740000000000002},{"$f":"'WACC Calc'!AB567","v":0.25740000000000002},{"$f":"'WACC Calc'!AC567","v":0.25740000000000002},{"$f":"'WACC Calc'!AD567","v":0.25740000000000002},{"$f":"'WACC Calc'!AE567","v":0.25740000000000002},{"$f":"'WACC Calc'!AF567","v":0.25740000000000002},{"$f":"'WACC Calc'!AG567","v":0.25740000000000002},{"$f":"'WACC Calc'!AH567","v":0.25740000000000002},{"$f":"'WACC Calc'!AI567","v":0.25740000000000002},{"$f":"'WACC Calc'!AJ567","v":0.25740000000000002},{"$f":"'WACC Calc'!AK567","v":0.25740000000000002}]
[null,null,null,null,null,null,null,null,null,null,"WACC Nominal - Advanced",{"$f":"'WACC Calc'!F568","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!G568","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!H568","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!I568","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!J568","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!K568","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!L568","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!M568","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!N568","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!O568","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!P568","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!Q568","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!R568","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!S568","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!T568","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!U568","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!V568","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!W568","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!X568","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!Y568","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!Z568","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!AA568","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!AB568","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!AC568","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!AD568","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!AE568","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!AF568","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!AG568","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!AH568","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!AI568","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!AJ568","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!AK568","v":6.5421499999999994E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Nominal - Moderate",{"$f":"'WACC Calc'!F569","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!G569","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!H569","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!I569","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!J569","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!K569","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!L569","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!M569","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!N569","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!O569","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!P569","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!Q569","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!R569","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!S569","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!T569","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!U569","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!V569","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!W569","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!X569","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!Y569","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!Z569","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!AA569","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!AB569","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!AC569","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!AD569","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!AE569","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!AF569","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!AG569","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!AH569","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!AI569","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!AJ569","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!AK569","v":6.5421499999999994E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Nominal - Conservative",{"$f":"'WACC Calc'!F570","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!G570","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!H570","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!I570","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!J570","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!K570","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!L570","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!M570","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!N570","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!O570","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!P570","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!Q570","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!R570","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!S570","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!T570","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!U570","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!V570","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!W570","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!X570","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!Y570","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!Z570","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!AA570","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!AB570","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!AC570","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!AD570","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!AE570","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!AF570","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!AG570","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!AH570","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!AI570","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!AJ570","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!AK570","v":6.5421499999999994E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Real - Advanced",{"$f":"'WACC Calc'!F571","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!G571","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!H571","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!I571","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!J571","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!K571","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!L571","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!M571","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!N571","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!O571","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!P571","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!Q571","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!R571","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!S571","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!T571","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!U571","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!V571","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!W571","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!X571","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!Y571","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!Z571","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!AA571","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!AB571","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!AC571","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!AD571","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!AE571","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!AF571","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!AG571","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!AH571","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!AI571","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!AJ571","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!AK571","v":3.9435609756097723E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Real - Moderate",{"$f":"'WACC Calc'!F572","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!G572","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!H572","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!I572","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!J572","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!K572","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!L572","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!M572","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!N572","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!O572","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!P572","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!Q572","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!R572","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!S572","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!T572","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!U572","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!V572","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!W572","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!X572","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!Y572","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!Z572","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!AA572","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!AB572","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!AC572","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!AD572","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!AE572","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!AF572","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!AG572","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!AH572","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!AI572","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!AJ572","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!AK572","v":3.9435609756097723E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Real - Conservative",{"$f":"'WACC Calc'!F573","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!G573","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!H573","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!I573","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!J573","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!K573","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!L573","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!M573","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!N573","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!O573","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!P573","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!Q573","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!R573","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!S573","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!T573","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!U573","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!V573","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!W573","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!X573","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!Y573","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!Z573","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!AA573","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!AB573","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!AC573","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!AD573","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!AE573","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!AF573","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!AG573","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!AH573","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!AI573","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!AJ573","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!AK573","v":3.9435609756097723E-2}]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Nominal - Advanced",{"$f":" L77 / (1 - (1 / (1 + L77)^$N$19))","v":7.6912357159388059E-2},7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Nominal - Moderate",7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Nominal - Conservative",7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Advanced",5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Moderate",5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Conservative",5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"X",null,null,"Future Projections"]
[null,null,null,null,null,null,null,null,null,null,null,"Basis Year"]
[]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Heat Rate  (MMBtu/MWh)","Coal-new-AvgCF-Advanced",8.4730000000000008,8.4730000000000008,8.4730000000000008,8.4730000000000008,8.4730000000000008,8.4730000000000008,8.4730000000000008,8.3000000000000007,8.1259999999999994,7.9530000000000003,7.78,7.6070000000000002,7.4329999999999998,7.26,7.0869999999999997,7.0869999999999997,7.0869999999999997,7.0869999999999997,7.0869999999999997,7.0869999999999997,7.0869999999999997,7.0869999999999997,7.0869999999999997,7.0869999999999997,7.0869999999999997,7.0869999999999997,7.0869999999999997,7.0869999999999997,7.0869999999999997,7.0869999999999997,7.0869999999999997,7.0869999999999997]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-AvgCF-Moderate",8.4730000000000008,8.4730000000000008,8.4730000000000008,8.4730000000000008,8.4730000000000008,8.4730000000000008,8.4730000000000008,8.3859999999999992,8.3000000000000007,8.2129999999999992,8.1259999999999994,8.0399999999999991,7.9530000000000003,7.8659999999999997,7.78,7.78,7.78,7.78,7.78,7.78,7.78,7.78,7.78,7.78,7.78,7.78,7.78,7.78,7.78,7.78,7.78,7.78]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-AvgCF-Conservative",8.4730000000000008,8.4730000000000008,8.4730000000000008,8.4730000000000008,8.4730000000000008,8.4730000000000008,8.4730000000000008,8.4730000000000008,8.4730000000000008,8.4730000000000008,8.4730000000000008,8.4730000000000008,8.4730000000000008,8.4730000000000008,8.4730000000000008,8.4730000000000008,8.4730000000000008,8.4730000000000008,8.4730000000000008,8.4730000000000008,8.4730000000000008,8.4730000000000008,8.4730000000000008,8.4730000000000008,8.4730000000000008,8.4730000000000008,8.4730000000000008,8.4730000000000008,8.4730000000000008,8.4730000000000008,8.4730000000000008,8.4730000000000008]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Advanced",8.4730000000000008,8.4730000000000008,8.4730000000000008,8.4730000000000008,8.4730000000000008,8.4730000000000008,8.4730000000000008,8.3000000000000007,8.1259999999999994,7.9530000000000003,7.78,7.6070000000000002,7.4329999999999998,7.26,7.0869999999999997,7.0869999999999997,7.0869999999999997,7.0869999999999997,7.0869999999999997,7.0869999999999997,7.0869999999999997,7.0869999999999997,7.0869999999999997,7.0869999999999997,7.0869999999999997,7.0869999999999997,7.0869999999999997,7.0869999999999997,7.0869999999999997,7.0869999999999997,7.0869999999999997,7.0869999999999997]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Moderate",8.4730000000000008,8.4730000000000008,8.4730000000000008,8.4730000000000008,8.4730000000000008,8.4730000000000008,8.4730000000000008,8.3859999999999992,8.3000000000000007,8.2129999999999992,8.1259999999999994,8.0399999999999991,7.9530000000000003,7.8659999999999997,7.78,7.78,7.78,7.78,7.78,7.78,7.78,7.78,7.78,7.78,7.78,7.78,7.78,7.78,7.78,7.78,7.78,7.78]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Conservative",8.4730000000000008,8.4730000000000008,8.4730000000000008,8.4730000000000008,8.4730000000000008,8.4730000000000008,8.4730000000000008,8.4730000000000008,8.4730000000000008,8.4730000000000008,8.4730000000000008,8.4730000000000008,8.4730000000000008,8.4730000000000008,8.4730000000000008,8.4730000000000008,8.4730000000000008,8.4730000000000008,8.4730000000000008,8.4730000000000008,8.4730000000000008,8.4730000000000008,8.4730000000000008,8.4730000000000008,8.4730000000000008,8.4730000000000008,8.4730000000000008,8.4730000000000008,8.4730000000000008,8.4730000000000008,8.4730000000000008,8.4730000000000008]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Advanced",8.5540000000000003,8.4499999999999993,8.3469999999999995,8.2430000000000003,8.1389999999999993,8.0359999999999996,7.9320000000000004,7.8280000000000003,7.7249999999999996,7.6210000000000004,7.5170000000000003,7.4139999999999997,7.4139999999999997,7.4139999999999997,7.4139999999999997,7.4139999999999997,7.4139999999999997,7.4139999999999997,7.4139999999999997,7.4139999999999997,7.4139999999999997,7.4139999999999997,7.4139999999999997,7.4139999999999997,7.4139999999999997,7.4139999999999997,7.4139999999999997,7.4139999999999997,7.4139999999999997,7.4139999999999997,7.4139999999999997,7.4139999999999997]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Moderate",8.5540000000000003,8.4499999999999993,8.3469999999999995,8.2430000000000003,8.1389999999999993,8.0359999999999996,7.9320000000000004,7.8280000000000003,7.7249999999999996,7.6210000000000004,7.5170000000000003,7.4139999999999997,7.4139999999999997,7.4139999999999997,7.4139999999999997,7.4139999999999997,7.4139999999999997,7.4139999999999997,7.4139999999999997,7.4139999999999997,7.4139999999999997,7.4139999999999997,7.4139999999999997,7.4139999999999997,7.4139999999999997,7.4139999999999997,7.4139999999999997,7.4139999999999997,7.4139999999999997,7.4139999999999997,7.4139999999999997,7.4139999999999997]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Conservative",8.5540000000000003,8.4499999999999993,8.3469999999999995,8.2430000000000003,8.1389999999999993,8.0359999999999996,7.9320000000000004,7.8280000000000003,7.7249999999999996,7.6210000000000004,7.5170000000000003,7.4139999999999997,7.4139999999999997,7.4139999999999997,7.4139999999999997,7.4139999999999997,7.4139999999999997,7.4139999999999997,7.4139999999999997,7.4139999999999997,7.4139999999999997,7.4139999999999997,7.4139999999999997,7.4139999999999997,7.4139999999999997,7.4139999999999997,7.4139999999999997,7.4139999999999997,7.4139999999999997,7.4139999999999997,7.4139999999999997,7.4139999999999997]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Advanced",8.5540000000000003,8.4499999999999993,8.3469999999999995,8.2430000000000003,8.1389999999999993,8.0359999999999996,7.9320000000000004,7.8280000000000003,7.7249999999999996,7.6210000000000004,7.5170000000000003,7.4139999999999997,7.4139999999999997,7.4139999999999997,7.4139999999999997,7.4139999999999997,7.4139999999999997,7.4139999999999997,7.4139999999999997,7.4139999999999997,7.4139999999999997,7.4139999999999997,7.4139999999999997,7.4139999999999997,7.4139999999999997,7.4139999999999997,7.4139999999999997,7.4139999999999997,7.4139999999999997,7.4139999999999997,7.4139999999999997,7.4139999999999997]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Moderate",8.5540000000000003,8.4499999999999993,8.3469999999999995,8.2430000000000003,8.1389999999999993,8.0359999999999996,7.9320000000000004,7.8280000000000003,7.7249999999999996,7.6210000000000004,7.5170000000000003,7.4139999999999997,7.4139999999999997,7.4139999999999997,7.4139999999999997,7.4139999999999997,7.4139999999999997,7.4139999999999997,7.4139999999999997,7.4139999999999997,7.4139999999999997,7.4139999999999997,7.4139999999999997,7.4139999999999997,7.4139999999999997,7.4139999999999997,7.4139999999999997,7.4139999999999997,7.4139999999999997,7.4139999999999997,7.4139999999999997,7.4139999999999997]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Conservative",8.5540000000000003,8.4499999999999993,8.3469999999999995,8.2430000000000003,8.1389999999999993,8.0359999999999996,7.9320000000000004,7.8280000000000003,7.7249999999999996,7.6210000000000004,7.5170000000000003,7.4139999999999997,7.4139999999999997,7.4139999999999997,7.4139999999999997,7.4139999999999997,7.4139999999999997,7.4139999999999997,7.4139999999999997,7.4139999999999997,7.4139999999999997,7.4139999999999997,7.4139999999999997,7.4139999999999997,7.4139999999999997,7.4139999999999997,7.4139999999999997,7.4139999999999997,7.4139999999999997,7.4139999999999997,7.4139999999999997,7.4139999999999997]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 36%-AvgCF-Advanced",9.282,9.282,9.282,9.282,9.282,9.282,9.282,9.093,8.9039999999999999,8.7159999999999993,8.5269999999999992,8.3379999999999992,8.1489999999999991,7.9610000000000003,7.7720000000000002,7.7160000000000002,7.66,7.6040000000000001,7.548,7.492,7.492,7.492,7.492,7.492,7.492,7.492,7.492,7.492,7.492,7.492,7.492,7.492]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 36%-AvgCF-Moderate",9.282,9.282,9.282,9.282,9.282,9.282,9.282,9.1880000000000006,9.093,8.9990000000000006,8.9039999999999999,8.81,8.7159999999999993,8.6210000000000004,8.5269999999999992,8.4990000000000006,8.4710000000000001,8.4429999999999996,8.4149999999999991,8.3870000000000005,8.3870000000000005,8.3870000000000005,8.3870000000000005,8.3870000000000005,8.3870000000000005,8.3870000000000005,8.3870000000000005,8.3870000000000005,8.3870000000000005,8.3870000000000005,8.3870000000000005,8.3870000000000005]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 36%-AvgCF-Conservative",9.282,9.282,9.282,9.282,9.282,9.282,9.282,9.282,9.282,9.282,9.282,9.282,9.282,9.282,9.282,9.282,9.282,9.282,9.282,9.282,9.282,9.282,9.282,9.282,9.282,9.282,9.282,9.282,9.282,9.282,9.282,9.282]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-Advanced",10.834,10.834,10.834,10.834,10.834,10.834,10.834,10.58,10.326000000000001,10.071,9.8170000000000002,9.5630000000000006,9.3089999999999993,9.0549999999999997,8.8000000000000007,8.66,8.52,8.3800000000000008,8.24,8.1,8.1,8.1,8.1,8.1,8.1,8.1,8.1,8.1,8.1,8.1,8.1,8.1]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-Moderate",10.834,10.834,10.834,10.834,10.834,10.834,10.834,10.707000000000001,10.58,10.452999999999999,10.326000000000001,10.198,10.071,9.9440000000000008,9.8170000000000002,9.7469999999999999,9.6769999999999996,9.6069999999999993,9.5370000000000008,9.4670000000000005,9.4670000000000005,9.4670000000000005,9.4670000000000005,9.4670000000000005,9.4670000000000005,9.4670000000000005,9.4670000000000005,9.4670000000000005,9.4670000000000005,9.4670000000000005,9.4670000000000005,9.4670000000000005]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-Conservative",10.834,10.834,10.834,10.834,10.834,10.834,10.834,10.834,10.834,10.834,10.834,10.834,10.834,10.834,10.834,10.834,10.834,10.834,10.834,10.834,10.834,10.834,10.834,10.834,10.834,10.834,10.834,10.834,10.834,10.834,10.834,10.834]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 36%-HighCF-Advanced",9.282,9.282,9.282,9.282,9.282,9.282,9.282,9.093,8.9039999999999999,8.7159999999999993,8.5269999999999992,8.3379999999999992,8.1489999999999991,7.9610000000000003,7.7720000000000002,7.7160000000000002,7.66,7.6040000000000001,7.548,7.492,7.492,7.492,7.492,7.492,7.492,7.492,7.492,7.492,7.492,7.492,7.492,7.492]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 36%-HighCF-Moderate",9.282,9.282,9.282,9.282,9.282,9.282,9.282,9.1880000000000006,9.093,8.9990000000000006,8.9039999999999999,8.81,8.7159999999999993,8.6210000000000004,8.5269999999999992,8.4990000000000006,8.4710000000000001,8.4429999999999996,8.4149999999999991,8.3870000000000005,8.3870000000000005,8.3870000000000005,8.3870000000000005,8.3870000000000005,8.3870000000000005,8.3870000000000005,8.3870000000000005,8.3870000000000005,8.3870000000000005,8.3870000000000005,8.3870000000000005,8.3870000000000005]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 36%-HighCF-Conservative",9.282,9.282,9.282,9.282,9.282,9.282,9.282,9.282,9.282,9.282,9.282,9.282,9.282,9.282,9.282,9.282,9.282,9.282,9.282,9.282,9.282,9.282,9.282,9.282,9.282,9.282,9.282,9.282,9.282,9.282,9.282,9.282]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-Advanced",10.834,10.834,10.834,10.834,10.834,10.834,10.834,10.58,10.326000000000001,10.071,9.8170000000000002,9.5630000000000006,9.3089999999999993,9.0549999999999997,8.8000000000000007,8.66,8.52,8.3800000000000008,8.24,8.1,8.1,8.1,8.1,8.1,8.1,8.1,8.1,8.1,8.1,8.1,8.1,8.1]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-Moderate",10.834,10.834,10.834,10.834,10.834,10.834,10.834,10.707000000000001,10.58,10.452999999999999,10.326000000000001,10.198,10.071,9.9440000000000008,9.8170000000000002,9.7469999999999999,9.6769999999999996,9.6069999999999993,9.5370000000000008,9.4670000000000005,9.4670000000000005,9.4670000000000005,9.4670000000000005,9.4670000000000005,9.4670000000000005,9.4670000000000005,9.4670000000000005,9.4670000000000005,9.4670000000000005,9.4670000000000005,9.4670000000000005,9.4670000000000005]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-Conservative",10.834,10.834,10.834,10.834,10.834,10.834,10.834,10.834,10.834,10.834,10.834,10.834,10.834,10.834,10.834,10.834,10.834,10.834,10.834,10.834,10.834,10.834,10.834,10.834,10.834,10.834,10.834,10.834,10.834,10.834,10.834,10.834]
[]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"CAPEX ($/kW) ","Coal-new-AvgCF-Advanced",{"$f":"$N$30*(L180+L260)","v":3121.6403140701682},3112.061057256758,3102.4818004433473,3092.9025436299366,3072.5466229014392,3072.5466229014392,3037.8218169528259,2987.5307186824202,2938.4370275136912,2889.3433363449622,2837.8548309728803,2785.1689184991224,2736.0752273303929,2682.1919077549587,2627.111181077848,2609.1500745527032,2591.1889680275581,2572.0304544007372,2552.8719407739159,2536.1082413504473,2519.3445419269788,2501.383435401834,2481.0275146733366,2464.263815249868,2447.5001158263999,2430.7364164029314,2415.170124081139,2398.4064246576704,2379.2479110308495,2360.0893974040282,2342.1282908788835,2300.2190423202123]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-AvgCF-Moderate",{"$f":"$N$30*(L181+L261)","v":3121.6403140701682},3112.061057256758,3102.4818004433473,3092.9025436299366,3072.5466229014392,3072.5466229014392,3054.5855163762944,3022.2555246310335,2989.925532885773,2956.3981340388359,2922.8707351918993,2885.7511150399332,2853.4211232946723,2815.1040960410301,2775.5896616857117,2756.4311480588904,2737.2726344320695,2716.916713703572,2697.7582000767507,2678.5996864499298,2661.8359870264612,2642.6774733996399,2621.1241455694662,2603.1630390443215,2585.2019325191768,2567.2408259940316,2551.6745336722397,2533.713427147095,2513.3575064185975,2493.0015856901,2473.8430720632787,2430.7364164029314]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-AvgCF-Conservative",{"$f":"$N$30*(L182+L262)","v":3121.6403140701682},3112.061057256758,3102.4818004433473,3092.9025436299366,3072.5466229014392,3072.5466229014392,3072.5466229014392,3055.7829234779706,3041.4140382578548,3024.6503388343863,3007.8866394109177,2987.5307186824202,2969.5696121572755,2948.0162843271019,2924.0681422935754,2903.7122215650779,2883.3563008365804,2861.8029730064068,2841.4470522779093,2822.2885386510879,2803.1300250242671,2782.7741042957696,2761.2207764655959,2742.0622628387746,2722.9037492119537,2703.7452355851324,2688.17894326334,2667.8230225348429,2647.4671018063455,2625.9137739761713,2605.5578532476738,2560.0563833839738]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Advanced",{"$f":"$N$30*(L183+L263)","v":3121.6403140701682},3112.061057256758,3102.4818004433473,3092.9025436299366,3072.5466229014392,3072.5466229014392,3037.8218169528259,2987.5307186824202,2938.4370275136912,2889.3433363449622,2837.8548309728803,2785.1689184991224,2736.0752273303929,2682.1919077549587,2627.111181077848,2609.1500745527032,2591.1889680275581,2572.0304544007372,2552.8719407739159,2536.1082413504473,2519.3445419269788,2501.383435401834,2481.0275146733366,2464.263815249868,2447.5001158263999,2430.7364164029314,2415.170124081139,2398.4064246576704,2379.2479110308495,2360.0893974040282,2342.1282908788835,2300.2190423202123]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Moderate",{"$f":"$N$30*(L184+L264)","v":3121.6403140701682},3112.061057256758,3102.4818004433473,3092.9025436299366,3072.5466229014392,3072.5466229014392,3054.5855163762944,3022.2555246310335,2989.925532885773,2956.3981340388359,2922.8707351918993,2885.7511150399332,2853.4211232946723,2815.1040960410301,2775.5896616857117,2756.4311480588904,2737.2726344320695,2716.916713703572,2697.7582000767507,2678.5996864499298,2661.8359870264612,2642.6774733996399,2621.1241455694662,2603.1630390443215,2585.2019325191768,2567.2408259940316,2551.6745336722397,2533.713427147095,2513.3575064185975,2493.0015856901,2473.8430720632787,2430.7364164029314]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Conservative",{"$f":"$N$30*(L185+L265)","v":3121.6403140701682},3112.061057256758,3102.4818004433473,3092.9025436299366,3072.5466229014392,3072.5466229014392,3072.5466229014392,3055.7829234779706,3041.4140382578548,3024.6503388343863,3007.8866394109177,2987.5307186824202,2969.5696121572755,2948.0162843271019,2924.0681422935754,2903.7122215650779,2883.3563008365804,2861.8029730064068,2841.4470522779093,2822.2885386510879,2803.1300250242671,2782.7741042957696,2761.2207764655959,2742.0622628387746,2722.9037492119537,2703.7452355851324,2688.17894326334,2667.8230225348429,2647.4671018063455,2625.9137739761713,2605.5578532476738,2560.0563833839738]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Advanced",{"$f":"$N$30*(L186+L266)","v":5668.5252193357028},5618.2341210652976,5567.9430227948915,5517.6519245244863,5419.4645421870282,5369.1734439166221,5339.2382663747148,5309.3030888328067,5279.3679112908985,5253.0249550540193,5215.9053349020533,5191.9571928685273,5170.4038650383536,5141.6660945981212,5118.9153596662718,5097.3620318360972,5072.2164827008946,5048.2683406673686,5025.5176057355184,5008.7539063120503,4989.5953926852289,4971.6342861600842,4957.2654009399685,4933.3172589064416,4922.5405949913547,4898.5924529578288,4886.6183819410653,4865.0650541108917,4847.1039475857469,4830.3402481622779,4812.3791416371332,4757.2984149600225]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Moderate",{"$f":"$N$30*(L187+L267)","v":5668.5252193357028},5618.2341210652976,5567.9430227948915,5517.6519245244863,5419.4645421870282,5369.1734439166221,5339.2382663747148,5309.3030888328067,5279.3679112908985,5253.0249550540193,5215.9053349020533,5191.9571928685273,5170.4038650383536,5141.6660945981212,5118.9153596662718,5097.3620318360972,5072.2164827008946,5048.2683406673686,5025.5176057355184,5008.7539063120503,4989.5953926852289,4971.6342861600842,4957.2654009399685,4933.3172589064416,4922.5405949913547,4898.5924529578288,4886.6183819410653,4865.0650541108917,4847.1039475857469,4830.3402481622779,4812.3791416371332,4757.2984149600225]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Conservative",{"$f":"$N$30*(L188+L268)","v":5668.5252193357028},5618.2341210652976,5567.9430227948915,5517.6519245244863,5419.4645421870282,5369.1734439166221,5339.2382663747148,5309.3030888328067,5279.3679112908985,5253.0249550540193,5215.9053349020533,5191.9571928685273,5170.4038650383536,5141.6660945981212,5118.9153596662718,5097.3620318360972,5072.2164827008946,5048.2683406673686,5025.5176057355184,5008.7539063120503,4989.5953926852289,4971.6342861600842,4957.2654009399685,4933.3172589064416,4922.5405949913547,4898.5924529578288,4886.6183819410653,4865.0650541108917,4847.1039475857469,4830.3402481622779,4812.3791416371332,4757.2984149600225]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Advanced",{"$f":"$N$30*(L189+L269)","v":5668.5252193357028},5618.2341210652976,5567.9430227948915,5517.6519245244863,5419.4645421870282,5369.1734439166221,5339.2382663747148,5309.3030888328067,5279.3679112908985,5253.0249550540193,5215.9053349020533,5191.9571928685273,5170.4038650383536,5141.6660945981212,5118.9153596662718,5097.3620318360972,5072.2164827008946,5048.2683406673686,5025.5176057355184,5008.7539063120503,4989.5953926852289,4971.6342861600842,4957.2654009399685,4933.3172589064416,4922.5405949913547,4898.5924529578288,4886.6183819410653,4865.0650541108917,4847.1039475857469,4830.3402481622779,4812.3791416371332,4757.2984149600225]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Moderate",{"$f":"$N$30*(L190+L270)","v":5668.5252193357028},5618.2341210652976,5567.9430227948915,5517.6519245244863,5419.4645421870282,5369.1734439166221,5339.2382663747148,5309.3030888328067,5279.3679112908985,5253.0249550540193,5215.9053349020533,5191.9571928685273,5170.4038650383536,5141.6660945981212,5118.9153596662718,5097.3620318360972,5072.2164827008946,5048.2683406673686,5025.5176057355184,5008.7539063120503,4989.5953926852289,4971.6342861600842,4957.2654009399685,4933.3172589064416,4922.5405949913547,4898.5924529578288,4886.6183819410653,4865.0650541108917,4847.1039475857469,4830.3402481622779,4812.3791416371332,4757.2984149600225]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Conservative",{"$f":"$N$30*(L191+L271)","v":5668.5252193357028},5618.2341210652976,5567.9430227948915,5517.6519245244863,5419.4645421870282,5369.1734439166221,5339.2382663747148,5309.3030888328067,5279.3679112908985,5253.0249550540193,5215.9053349020533,5191.9571928685273,5170.4038650383536,5141.6660945981212,5118.9153596662718,5097.3620318360972,5072.2164827008946,5048.2683406673686,5025.5176057355184,5008.7539063120503,4989.5953926852289,4971.6342861600842,4957.2654009399685,4933.3172589064416,4922.5405949913547,4898.5924529578288,4886.6183819410653,4865.0650541108917,4847.1039475857469,4830.3402481622779,4812.3791416371332,4757.2984149600225]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 36%-AvgCF-Advanced",{"$f":"$N$30*(L192+L272)","v":4272.3485387811124},4256.78224645932,4241.2159541375286,4210.0833694939438,4206.4911481889148,4204.0963339855625,4086.7504380212831,3971.799356260356,3856.8482744994294,3740.6997856368262,3622.1564825708706,3509.6002150132963,3392.2543190490169,3273.7110159830609,3161.154748425487,3042.611445359531,2922.8707351918993,2806.722246329296,2691.7711645683694,2580.4123041124712,2560.0563833839738,2537.3056484521239,2516.9497277236264,2497.7912140968051,2478.6327004699842,2461.8690010465157,2441.5130803180182,2419.9597524878445,2398.4064246576704,2378.0505039291729,2357.6945832006759,2337.3386624721784]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 36%-AvgCF-Moderate",{"$f":"$N$30*(L193+L273)","v":4272.3485387811124},4256.78224645932,4241.2159541375286,4210.0833694939438,4206.4911481889148,4204.0963339855625,4133.4493149866594,4063.9997030894328,3993.3526840905297,3922.705665091627,3848.4664247876949,3779.0168128904684,3702.382758383184,3625.7487038758995,3555.1016848769964,3479.6650374713881,3404.2283900657799,3329.9891497618482,3258.1447236612689,3188.6951117640424,3162.3521555271632,3134.8117921886078,3110.8636501550814,3086.9155081215549,3062.9673660880285,3041.4140382578548,3016.2684891226522,2989.925532885773,2963.5825766488938,2938.4370275136912,2913.2914783784886,2888.145929243286]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 36%-AvgCF-Conservative",{"$f":"$N$30*(L194+L274)","v":4272.3485387811124},4256.78224645932,4241.2159541375286,4210.0833694939438,4206.4911481889148,4204.0963339855625,4178.9507848503599,4156.2000499185096,4131.054500783307,4104.7115445464278,4073.5789599028435,4047.2360036659643,4013.7086048190272,3978.9837988704139,3947.8512142268296,3917.9160366849219,3885.586044939661,3854.4534602960766,3824.5182827541685,3796.9779194156131,3765.8453347720288,3732.3179359250921,3703.5801654848601,3676.0398021463047,3647.3020317060732,3620.959075469194,3592.2213050289624,3561.0887203853781,3528.7587286401176,3497.6261439965333,3468.8883735563013,3438.9531960143931]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-Advanced",{"$f":"$N$30*(L195+L275)","v":5625.4185636753555},5601.4704216418286,5577.5222796083026,5552.3767304731,5509.2700748127518,5500.8882251010182,5371.5682581199753,5215.9053349020533,5062.6372258874844,4909.3691168729156,4756.1010078583458,4599.2406775387481,4450.7621969308848,4295.0992737129627,4139.4363504950406,3980.1812059720905,3823.3208756524923,3666.4605453328945,3513.1924363183252,3364.7139557104615,3337.1735923719061,3307.238414829998,3274.9084230847375,3247.3680597461821,3218.6302893059501,3191.0899259673952,3165.9443768321921,3137.2066063919606,3107.2714288500524,3078.5336584098209,3049.7958879695889,3021.0581175293573]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-Moderate",{"$f":"$N$30*(L196+L276)","v":5625.4185636753555},5601.4704216418286,5577.5222796083026,5552.3767304731,5509.2700748127518,5500.8882251010182,5432.6360203054674,5336.8434521713616,5243.4456982406091,5148.850537208179,5051.8605619723976,4952.4757725332629,4857.8806115008338,4757.2984149600225,4654.3214042158588,4553.7392076750484,4453.1570111342371,4351.3774074917501,4253.1900251542911,4157.3974570201863,4122.6726510715725,4086.7504380212831,4047.2360036659643,4012.511197717351,3977.7863917687378,3943.0615858201245,3911.9290011765402,3877.2041952279269,3838.8871679742847,3804.1623620256714,3768.2401489753815,3733.5153430267683]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-Conservative",{"$f":"$N$30*(L197+L277)","v":5625.4185636753555},5601.4704216418286,5577.5222796083026,5552.3767304731,5509.2700748127518,5500.8882251010182,5493.7037824909603,5457.78156944067,5423.0567634920571,5387.1345504417677,5348.8175231881251,5304.5134604261011,5266.1964331724585,5219.4975562070822,5169.206457936677,5126.0998022763297,5082.9931466159815,5036.2942696506052,4991.9902068885813,4950.0809583299106,4909.3691168729156,4865.0650541108917,4818.3661771455145,4776.4569285868438,4735.7450871298488,4695.0332456728538,4657.9136255208878,4616.0043769622171,4571.7003142001931,4529.7910656415215,4487.8818170828508,4445.9725685241792]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 36%-HighCF-Advanced",{"$f":"$N$30*(L198+L278)","v":4272.3485387811124},4256.78224645932,4241.2159541375286,4210.0833694939438,4206.4911481889148,4204.0963339855625,4086.7504380212831,3971.799356260356,3856.8482744994294,3740.6997856368262,3622.1564825708706,3509.6002150132963,3392.2543190490169,3273.7110159830609,3161.154748425487,3042.611445359531,2922.8707351918993,2806.722246329296,2691.7711645683694,2580.4123041124712,2560.0563833839738,2537.3056484521239,2516.9497277236264,2497.7912140968051,2478.6327004699842,2461.8690010465157,2441.5130803180182,2419.9597524878445,2398.4064246576704,2378.0505039291729,2357.6945832006759,2337.3386624721784]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 36%-HighCF-Moderate",{"$f":"$N$30*(L199+L279)","v":4272.3485387811124},4256.78224645932,4241.2159541375286,4210.0833694939438,4206.4911481889148,4204.0963339855625,4133.4493149866594,4063.9997030894328,3993.3526840905297,3922.705665091627,3848.4664247876949,3779.0168128904684,3702.382758383184,3625.7487038758995,3555.1016848769964,3479.6650374713881,3404.2283900657799,3329.9891497618482,3258.1447236612689,3188.6951117640424,3162.3521555271632,3134.8117921886078,3110.8636501550814,3086.9155081215549,3062.9673660880285,3041.4140382578548,3016.2684891226522,2989.925532885773,2963.5825766488938,2938.4370275136912,2913.2914783784886,2888.145929243286]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 36%-HighCF-Conservative",{"$f":"$N$30*(L200+L280)","v":4272.3485387811124},4256.78224645932,4241.2159541375286,4210.0833694939438,4206.4911481889148,4204.0963339855625,4178.9507848503599,4156.2000499185096,4131.054500783307,4104.7115445464278,4073.5789599028435,4047.2360036659643,4013.7086048190272,3978.9837988704139,3947.8512142268296,3917.9160366849219,3885.586044939661,3854.4534602960766,3824.5182827541685,3796.9779194156131,3765.8453347720288,3732.3179359250921,3703.5801654848601,3676.0398021463047,3647.3020317060732,3620.959075469194,3592.2213050289624,3561.0887203853781,3528.7587286401176,3497.6261439965333,3468.8883735563013,3438.9531960143931]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-Advanced",{"$f":"$N$30*(L201+L281)","v":5625.4185636753555},5601.4704216418286,5577.5222796083026,5552.3767304731,5509.2700748127518,5500.8882251010182,5371.5682581199753,5215.9053349020533,5062.6372258874844,4909.3691168729156,4756.1010078583458,4599.2406775387481,4450.7621969308848,4295.0992737129627,4139.4363504950406,3980.1812059720905,3823.3208756524923,3666.4605453328945,3513.1924363183252,3364.7139557104615,3337.1735923719061,3307.238414829998,3274.9084230847375,3247.3680597461821,3218.6302893059501,3191.0899259673952,3165.9443768321921,3137.2066063919606,3107.2714288500524,3078.5336584098209,3049.7958879695889,3021.0581175293573]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-Moderate",{"$f":"$N$30*(L202+L282)","v":5625.4185636753555},5601.4704216418286,5577.5222796083026,5552.3767304731,5509.2700748127518,5500.8882251010182,5432.6360203054674,5336.8434521713616,5243.4456982406091,5148.850537208179,5051.8605619723976,4952.4757725332629,4857.8806115008338,4757.2984149600225,4654.3214042158588,4553.7392076750484,4453.1570111342371,4351.3774074917501,4253.1900251542911,4157.3974570201863,4122.6726510715725,4086.7504380212831,4047.2360036659643,4012.511197717351,3977.7863917687378,3943.0615858201245,3911.9290011765402,3877.2041952279269,3838.8871679742847,3804.1623620256714,3768.2401489753815,3733.5153430267683]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-Conservative",{"$f":"$N$30*(L203+L283)","v":5625.4185636753555},5601.4704216418286,5577.5222796083026,5552.3767304731,5509.2700748127518,5500.8882251010182,5493.7037824909603,5457.78156944067,5423.0567634920571,5387.1345504417677,5348.8175231881251,5304.5134604261011,5266.1964331724585,5219.4975562070822,5169.206457936677,5126.0998022763297,5082.9931466159815,5036.2942696506052,4991.9902068885813,4950.0809583299106,4909.3691168729156,4865.0650541108917,4818.3661771455145,4776.4569285868438,4735.7450871298488,4695.0332456728538,4657.9136255208878,4616.0043769622171,4571.7003142001931,4529.7910656415215,4487.8818170828508,4445.9725685241792]
[]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Construction Financing Cost ($/kW)","Coal-new-AvgCF-Advanced",{"$f":"(L180+L260)*($N$30-1)","v":514.6403140701683},513.06105725675775,511.4818004433472,509.90254362993664,506.54662290143921,506.54662290143921,500.82181695282588,492.5307186824204,484.43702751369125,476.3433363449621,467.85483097288034,459.16891849912219,451.07522733039303,442.19190775495861,433.11118107784785,430.15007455270302,427.18896802755825,424.03045440073709,420.87194077391598,418.10824135044749,415.34454192697899,412.38343540183416,409.02751467333673,406.26381524986823,403.50011582639974,400.73641640293124,398.17012408113908,395.40642465767058,392.24791103084942,389.08939740402832,386.12829087888349,379.21904232021228]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-AvgCF-Moderate",{"$f":"(L181+L261)*($N$30-1)","v":514.6403140701683},513.06105725675775,511.4818004433472,509.90254362993664,506.54662290143921,506.54662290143921,503.58551637629438,498.25552463103372,492.92553288577307,487.39813403883608,481.87073519189909,475.75111503993315,470.4211232946725,464.10409604103023,457.58966168571163,454.43114805889047,451.27263443206937,447.91671370357193,444.75820007675077,441.59968644992966,438.83598702646117,435.67747339964001,432.12414556946624,429.16303904432141,426.20193251917664,423.24082599403181,420.67453367223965,417.71342714709482,414.35750641859738,411.00158569009994,407.84307206327878,400.73641640293124]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-AvgCF-Conservative",{"$f":"(L182+L262)*($N$30-1)","v":514.6403140701683},513.06105725675775,511.4818004433472,509.90254362993664,506.54662290143921,506.54662290143921,506.54662290143921,503.78292347797071,501.41403825785483,498.65033883438633,495.88663941091784,492.5307186824204,489.56961215727563,486.0162843271018,482.06814229357542,478.71222156507798,475.35630083658049,471.80297300640672,468.44705227790928,465.28853865108812,462.13002502426701,458.77410429576958,455.2207764655958,452.06226283877464,448.90374921195354,445.74523558513238,443.17894326334022,439.82302253484278,436.46710180634528,432.91377397617151,429.55785324767407,422.05638338397387]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Advanced",{"$f":"(L183+L263)*($N$30-1)","v":514.6403140701683},513.06105725675775,511.4818004433472,509.90254362993664,506.54662290143921,506.54662290143921,500.82181695282588,492.5307186824204,484.43702751369125,476.3433363449621,467.85483097288034,459.16891849912219,451.07522733039303,442.19190775495861,433.11118107784785,430.15007455270302,427.18896802755825,424.03045440073709,420.87194077391598,418.10824135044749,415.34454192697899,412.38343540183416,409.02751467333673,406.26381524986823,403.50011582639974,400.73641640293124,398.17012408113908,395.40642465767058,392.24791103084942,389.08939740402832,386.12829087888349,379.21904232021228]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Moderate",{"$f":"(L184+L264)*($N$30-1)","v":514.6403140701683},513.06105725675775,511.4818004433472,509.90254362993664,506.54662290143921,506.54662290143921,503.58551637629438,498.25552463103372,492.92553288577307,487.39813403883608,481.87073519189909,475.75111503993315,470.4211232946725,464.10409604103023,457.58966168571163,454.43114805889047,451.27263443206937,447.91671370357193,444.75820007675077,441.59968644992966,438.83598702646117,435.67747339964001,432.12414556946624,429.16303904432141,426.20193251917664,423.24082599403181,420.67453367223965,417.71342714709482,414.35750641859738,411.00158569009994,407.84307206327878,400.73641640293124]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Conservative",{"$f":"(L185+L265)*($N$30-1)","v":514.6403140701683},513.06105725675775,511.4818004433472,509.90254362993664,506.54662290143921,506.54662290143921,506.54662290143921,503.78292347797071,501.41403825785483,498.65033883438633,495.88663941091784,492.5307186824204,489.56961215727563,486.0162843271018,482.06814229357542,478.71222156507798,475.35630083658049,471.80297300640672,468.44705227790928,465.28853865108812,462.13002502426701,458.77410429576958,455.2207764655958,452.06226283877464,448.90374921195354,445.74523558513238,443.17894326334022,439.82302253484278,436.46710180634528,432.91377397617151,429.55785324767407,422.05638338397387]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Advanced",{"$f":"(L186+L266)*($N$30-1)","v":934.52521933570267},926.23412106529724,917.9430227948917,909.65192452448628,893.46454218702797,885.17344391662255,880.2382663747145,875.30308883280645,870.36791129089841,866.02495505401942,859.90533490205348,855.95719286852704,852.40386503835327,847.6660945981215,843.91535966627146,840.36203183609769,836.21648270089497,832.26834066736853,828.51760573551837,825.75390631204993,822.59539268522883,819.634286160084,817.26540093996812,813.31725890644168,811.54059499135485,807.59245295782841,805.61838194106519,802.06505411089142,799.1039475857466,796.34024816227816,793.37914163713333,784.29841496002257]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Moderate",{"$f":"(L187+L267)*($N$30-1)","v":934.52521933570267},926.23412106529724,917.9430227948917,909.65192452448628,893.46454218702797,885.17344391662255,880.2382663747145,875.30308883280645,870.36791129089841,866.02495505401942,859.90533490205348,855.95719286852704,852.40386503835327,847.6660945981215,843.91535966627146,840.36203183609769,836.21648270089497,832.26834066736853,828.51760573551837,825.75390631204993,822.59539268522883,819.634286160084,817.26540093996812,813.31725890644168,811.54059499135485,807.59245295782841,805.61838194106519,802.06505411089142,799.1039475857466,796.34024816227816,793.37914163713333,784.29841496002257]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Conservative",{"$f":"(L188+L268)*($N$30-1)","v":934.52521933570267},926.23412106529724,917.9430227948917,909.65192452448628,893.46454218702797,885.17344391662255,880.2382663747145,875.30308883280645,870.36791129089841,866.02495505401942,859.90533490205348,855.95719286852704,852.40386503835327,847.6660945981215,843.91535966627146,840.36203183609769,836.21648270089497,832.26834066736853,828.51760573551837,825.75390631204993,822.59539268522883,819.634286160084,817.26540093996812,813.31725890644168,811.54059499135485,807.59245295782841,805.61838194106519,802.06505411089142,799.1039475857466,796.34024816227816,793.37914163713333,784.29841496002257]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Advanced",{"$f":"(L189+L269)*($N$30-1)","v":934.52521933570267},926.23412106529724,917.9430227948917,909.65192452448628,893.46454218702797,885.17344391662255,880.2382663747145,875.30308883280645,870.36791129089841,866.02495505401942,859.90533490205348,855.95719286852704,852.40386503835327,847.6660945981215,843.91535966627146,840.36203183609769,836.21648270089497,832.26834066736853,828.51760573551837,825.75390631204993,822.59539268522883,819.634286160084,817.26540093996812,813.31725890644168,811.54059499135485,807.59245295782841,805.61838194106519,802.06505411089142,799.1039475857466,796.34024816227816,793.37914163713333,784.29841496002257]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Moderate",{"$f":"(L190+L270)*($N$30-1)","v":934.52521933570267},926.23412106529724,917.9430227948917,909.65192452448628,893.46454218702797,885.17344391662255,880.2382663747145,875.30308883280645,870.36791129089841,866.02495505401942,859.90533490205348,855.95719286852704,852.40386503835327,847.6660945981215,843.91535966627146,840.36203183609769,836.21648270089497,832.26834066736853,828.51760573551837,825.75390631204993,822.59539268522883,819.634286160084,817.26540093996812,813.31725890644168,811.54059499135485,807.59245295782841,805.61838194106519,802.06505411089142,799.1039475857466,796.34024816227816,793.37914163713333,784.29841496002257]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Conservative",{"$f":"(L191+L271)*($N$30-1)","v":934.52521933570267},926.23412106529724,917.9430227948917,909.65192452448628,893.46454218702797,885.17344391662255,880.2382663747145,875.30308883280645,870.36791129089841,866.02495505401942,859.90533490205348,855.95719286852704,852.40386503835327,847.6660945981215,843.91535966627146,840.36203183609769,836.21648270089497,832.26834066736853,828.51760573551837,825.75390631204993,822.59539268522883,819.634286160084,817.26540093996812,813.31725890644168,811.54059499135485,807.59245295782841,805.61838194106519,802.06505411089142,799.1039475857466,796.34024816227816,793.37914163713333,784.29841496002257]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 36%-AvgCF-Advanced",{"$f":"(L192+L272)*($N$30-1)","v":704.34853878111267},701.7822464593205,699.21595413752834,694.08336949394391,693.49114818891496,693.0963339855623,673.75043802128289,654.79935626035615,635.84827449942929,616.69978563682616,597.15648257087048,578.60021501329629,559.25431904901689,539.71101598306109,521.1547484254869,501.61144535953116,481.87073519189909,462.72224632929596,443.77116456836916,425.41230411247136,422.05638338397387,418.30564845212376,414.94972772362632,411.79121409680522,408.63270046998406,405.86900104651556,402.51308031801813,398.95975248784436,395.40642465767058,392.05050392917315,388.69458320067565,385.33866247217821]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 36%-AvgCF-Moderate",{"$f":"(L193+L273)*($N$30-1)","v":704.34853878111267},701.7822464593205,699.21595413752834,694.08336949394391,693.49114818891496,693.0963339855623,681.44931498665937,669.99970308943284,658.35268409052992,646.705665091627,634.46642478769502,623.01681289046849,610.38275838318395,597.74870387589942,586.1016848769965,573.66503747138825,561.2283900657801,548.98914976184813,537.14472366126893,525.69511176404228,521.35215552716329,516.81179218860791,512.86365015508147,508.91550812155504,504.9673660880286,501.41403825785483,497.26848912265211,492.92553288577307,488.58257664889402,484.43702751369125,480.29147837848853,476.14592924328576]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 36%-AvgCF-Conservative",{"$f":"(L194+L274)*($N$30-1)","v":704.34853878111267},701.7822464593205,699.21595413752834,694.08336949394391,693.49114818891496,693.0963339855623,688.95078485035958,685.20004991850954,681.05450078330682,676.71154454642772,671.57895990284339,667.23600366596429,661.7086048190273,655.98379887041403,650.85121422682971,645.91603668492166,640.58604493966106,635.45346029607663,630.51828275416869,625.97791941561331,620.84533477202899,615.317935925092,610.58016548486023,606.03980214630485,601.30203170607319,596.95907546919409,592.22130502896243,587.08872038537811,581.7587286401174,576.62614399653307,571.88837355630142,566.95319601439337]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-Advanced",{"$f":"(L195+L275)*($N$30-1)","v":927.41856367535513},923.47042164182869,919.52227960830237,915.37673047309954,908.270074812752,906.88822510101784,885.5682581199751,859.90533490205348,834.63722588748442,809.36911687291536,784.10100785834629,758.24067753874817,733.76219693088444,708.09927371296271,682.43635049504098,656.18120597209031,630.3208756524923,604.4605453328943,579.19243631832524,554.71395571046151,550.17359237190612,545.23841482999808,539.90842308473736,535.36805974618198,530.63028930595033,526.08992596739495,521.94437683219223,517.20660639196046,512.27142885005253,507.53365840982082,502.7958879695891,498.05811752935739]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-Moderate",{"$f":"(L196+L276)*($N$30-1)","v":927.41856367535513},923.47042164182869,919.52227960830237,915.37673047309954,908.270074812752,906.88822510101784,895.63602030546747,879.84345217136183,864.44569824060886,848.8505372081795,832.86056197239748,816.4757725332629,800.88061150083354,784.29841496002257,767.32140421585893,750.73920767504808,734.15701113423711,717.37740749174986,701.19002515429156,685.39745702018581,679.67265107157255,673.75043802128289,667.23600366596429,661.51119771735102,655.78639176873776,650.06158582012438,644.92900117654005,639.20419522792679,632.88716797428447,627.1623620256712,621.24014897538154,615.51534302676828]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-Conservative",{"$f":"(L197+L277)*($N$30-1)","v":927.41856367535513},923.47042164182869,919.52227960830237,915.37673047309954,908.270074812752,906.88822510101784,905.70378249095984,899.78156944067018,894.05676349205692,888.13455044176726,881.81752318812505,874.51346042610112,868.19643317245891,860.49755620708243,852.20645793667688,845.09980227632934,837.9931466159818,830.29426965060532,822.9902068885815,816.08095832991023,809.36911687291536,802.06505411089142,794.36617714551494,787.45692858684367,780.7450871298488,774.03324567285392,767.91362552088799,761.00437696221672,753.70031420019279,746.79106564152164,739.88181708285038,732.97256852417911]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 36%-HighCF-Advanced",{"$f":"(L198+L278)*($N$30-1)","v":704.34853878111267},701.7822464593205,699.21595413752834,694.08336949394391,693.49114818891496,693.0963339855623,673.75043802128289,654.79935626035615,635.84827449942929,616.69978563682616,597.15648257087048,578.60021501329629,559.25431904901689,539.71101598306109,521.1547484254869,501.61144535953116,481.87073519189909,462.72224632929596,443.77116456836916,425.41230411247136,422.05638338397387,418.30564845212376,414.94972772362632,411.79121409680522,408.63270046998406,405.86900104651556,402.51308031801813,398.95975248784436,395.40642465767058,392.05050392917315,388.69458320067565,385.33866247217821]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 36%-HighCF-Moderate",{"$f":"(L199+L279)*($N$30-1)","v":704.34853878111267},701.7822464593205,699.21595413752834,694.08336949394391,693.49114818891496,693.0963339855623,681.44931498665937,669.99970308943284,658.35268409052992,646.705665091627,634.46642478769502,623.01681289046849,610.38275838318395,597.74870387589942,586.1016848769965,573.66503747138825,561.2283900657801,548.98914976184813,537.14472366126893,525.69511176404228,521.35215552716329,516.81179218860791,512.86365015508147,508.91550812155504,504.9673660880286,501.41403825785483,497.26848912265211,492.92553288577307,488.58257664889402,484.43702751369125,480.29147837848853,476.14592924328576]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 36%-HighCF-Conservative",{"$f":"(L200+L280)*($N$30-1)","v":704.34853878111267},701.7822464593205,699.21595413752834,694.08336949394391,693.49114818891496,693.0963339855623,688.95078485035958,685.20004991850954,681.05450078330682,676.71154454642772,671.57895990284339,667.23600366596429,661.7086048190273,655.98379887041403,650.85121422682971,645.91603668492166,640.58604493966106,635.45346029607663,630.51828275416869,625.97791941561331,620.84533477202899,615.317935925092,610.58016548486023,606.03980214630485,601.30203170607319,596.95907546919409,592.22130502896243,587.08872038537811,581.7587286401174,576.62614399653307,571.88837355630142,566.95319601439337]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-Advanced",{"$f":"(L201+L281)*($N$30-1)","v":927.41856367535513},923.47042164182869,919.52227960830237,915.37673047309954,908.270074812752,906.88822510101784,885.5682581199751,859.90533490205348,834.63722588748442,809.36911687291536,784.10100785834629,758.24067753874817,733.76219693088444,708.09927371296271,682.43635049504098,656.18120597209031,630.3208756524923,604.4605453328943,579.19243631832524,554.71395571046151,550.17359237190612,545.23841482999808,539.90842308473736,535.36805974618198,530.63028930595033,526.08992596739495,521.94437683219223,517.20660639196046,512.27142885005253,507.53365840982082,502.7958879695891,498.05811752935739]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-Moderate",{"$f":"(L202+L282)*($N$30-1)","v":927.41856367535513},923.47042164182869,919.52227960830237,915.37673047309954,908.270074812752,906.88822510101784,895.63602030546747,879.84345217136183,864.44569824060886,848.8505372081795,832.86056197239748,816.4757725332629,800.88061150083354,784.29841496002257,767.32140421585893,750.73920767504808,734.15701113423711,717.37740749174986,701.19002515429156,685.39745702018581,679.67265107157255,673.75043802128289,667.23600366596429,661.51119771735102,655.78639176873776,650.06158582012438,644.92900117654005,639.20419522792679,632.88716797428447,627.1623620256712,621.24014897538154,615.51534302676828]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-Conservative",{"$f":"(L203+L283)*($N$30-1)","v":927.41856367535513},923.47042164182869,919.52227960830237,915.37673047309954,908.270074812752,906.88822510101784,905.70378249095984,899.78156944067018,894.05676349205692,888.13455044176726,881.81752318812505,874.51346042610112,868.19643317245891,860.49755620708243,852.20645793667688,845.09980227632934,837.9931466159818,830.29426965060532,822.9902068885815,816.08095832991023,809.36911687291536,802.06505411089142,794.36617714551494,787.45692858684367,780.7450871298488,774.03324567285392,767.91362552088799,761.00437696221672,753.70031420019279,746.79106564152164,739.88181708285038,732.97256852417911]
[]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)","Coal-new-AvgCF-Advanced",2607,2599,2591,2583,2566,2566,2537,2495,2454,2413,2370,2326,2285,2240,2194,2179,2164,2148,2132,2118,2104,2089,2072,2058,2044,2030,2017,2003,1987,1971,1956,1921]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-AvgCF-Moderate",2607,2599,2591,2583,2566,2566,2551,2524,2497,2469,2441,2410,2383,2351,2318,2302,2286,2269,2253,2237,2223,2207,2189,2174,2159,2144,2131,2116,2099,2082,2066,2030]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-AvgCF-Conservative",2607,2599,2591,2583,2566,2566,2566,2552,2540,2526,2512,2495,2480,2462,2442,2425,2408,2390,2373,2357,2341,2324,2306,2290,2274,2258,2245,2228,2211,2193,2176,2138]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Advanced",2607,2599,2591,2583,2566,2566,2537,2495,2454,2413,2370,2326,2285,2240,2194,2179,2164,2148,2132,2118,2104,2089,2072,2058,2044,2030,2017,2003,1987,1971,1956,1921]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Moderate",2607,2599,2591,2583,2566,2566,2551,2524,2497,2469,2441,2410,2383,2351,2318,2302,2286,2269,2253,2237,2223,2207,2189,2174,2159,2144,2131,2116,2099,2082,2066,2030]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Conservative",2607,2599,2591,2583,2566,2566,2566,2552,2540,2526,2512,2495,2480,2462,2442,2425,2408,2390,2373,2357,2341,2324,2306,2290,2274,2258,2245,2228,2211,2193,2176,2138]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Advanced",4734,4692,4650,4608,4526,4484,4459,4434,4409,4387,4356,4336,4318,4294,4275,4257,4236,4216,4197,4183,4167,4152,4140,4120,4111,4091,4081,4063,4048,4034,4019,3973]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Moderate",4734,4692,4650,4608,4526,4484,4459,4434,4409,4387,4356,4336,4318,4294,4275,4257,4236,4216,4197,4183,4167,4152,4140,4120,4111,4091,4081,4063,4048,4034,4019,3973]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Conservative",4734,4692,4650,4608,4526,4484,4459,4434,4409,4387,4356,4336,4318,4294,4275,4257,4236,4216,4197,4183,4167,4152,4140,4120,4111,4091,4081,4063,4048,4034,4019,3973]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Advanced",4734,4692,4650,4608,4526,4484,4459,4434,4409,4387,4356,4336,4318,4294,4275,4257,4236,4216,4197,4183,4167,4152,4140,4120,4111,4091,4081,4063,4048,4034,4019,3973]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Moderate",4734,4692,4650,4608,4526,4484,4459,4434,4409,4387,4356,4336,4318,4294,4275,4257,4236,4216,4197,4183,4167,4152,4140,4120,4111,4091,4081,4063,4048,4034,4019,3973]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Conservative",4734,4692,4650,4608,4526,4484,4459,4434,4409,4387,4356,4336,4318,4294,4275,4257,4236,4216,4197,4183,4167,4152,4140,4120,4111,4091,4081,4063,4048,4034,4019,3973]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 36%-AvgCF-Advanced",3568,3555,3542,3516,3513,3511,3413,3317,3221,3124,3025,2931,2833,2734,2640,2541,2441,2344,2248,2155,2138,2119,2102,2086,2070,2056,2039,2021,2003,1986,1969,1952]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 36%-AvgCF-Moderate",3568,3555,3542,3516,3513,3511,3452,3394,3335,3276,3214,3156,3092,3028,2969,2906,2843,2781,2721,2663,2641,2618,2598,2578,2558,2540,2519,2497,2475,2454,2433,2412]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 36%-AvgCF-Conservative",3568,3555,3542,3516,3513,3511,3490,3471,3450,3428,3402,3380,3352,3323,3297,3272,3245,3219,3194,3171,3145,3117,3093,3070,3046,3024,3000,2974,2947,2921,2897,2872]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-Advanced",4698,4678,4658,4637,4601,4594,4486,4356,4228,4100,3972,3841,3717,3587,3457,3324,3193,3062,2934,2810,2787,2762,2735,2712,2688,2665,2644,2620,2595,2571,2547,2523]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-Moderate",4698,4678,4658,4637,4601,4594,4537,4457,4379,4300,4219,4136,4057,3973,3887,3803,3719,3634,3552,3472,3443,3413,3380,3351,3322,3293,3267,3238,3206,3177,3147,3118]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-Conservative",4698,4678,4658,4637,4601,4594,4588,4558,4529,4499,4467,4430,4398,4359,4317,4281,4245,4206,4169,4134,4100,4063,4024,3989,3955,3921,3890,3855,3818,3783,3748,3713]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 36%-HighCF-Advanced",3568,3555,3542,3516,3513,3511,3413,3317,3221,3124,3025,2931,2833,2734,2640,2541,2441,2344,2248,2155,2138,2119,2102,2086,2070,2056,2039,2021,2003,1986,1969,1952]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 36%-HighCF-Moderate",3568,3555,3542,3516,3513,3511,3452,3394,3335,3276,3214,3156,3092,3028,2969,2906,2843,2781,2721,2663,2641,2618,2598,2578,2558,2540,2519,2497,2475,2454,2433,2412]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 36%-HighCF-Conservative",3568,3555,3542,3516,3513,3511,3490,3471,3450,3428,3402,3380,3352,3323,3297,3272,3245,3219,3194,3171,3145,3117,3093,3070,3046,3024,3000,2974,2947,2921,2897,2872]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-Advanced",4698,4678,4658,4637,4601,4594,4486,4356,4228,4100,3972,3841,3717,3587,3457,3324,3193,3062,2934,2810,2787,2762,2735,2712,2688,2665,2644,2620,2595,2571,2547,2523]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-Moderate",4698,4678,4658,4637,4601,4594,4537,4457,4379,4300,4219,4136,4057,3973,3887,3803,3719,3634,3552,3472,3443,3413,3380,3351,3322,3293,3267,3238,3206,3177,3147,3118]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-Conservative",4698,4678,4658,4637,4601,4594,4588,4558,4529,4499,4467,4430,4398,4359,4317,4281,4245,4206,4169,4134,4100,4063,4024,3989,3955,3921,3890,3855,3818,3783,3748,3713]
[]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Fixed Operation and Maintenance Expenses ($/kW-yr)","Coal-new-AvgCF-Advanced",71.8,71.8,71.8,71.8,71.8,71.8,71,70.2,69.400000000000006,68.599999999999994,67.8,67,66.2,65.3,64.5,64.5,64.5,64.5,64.5,64.5,64.5,64.5,64.5,64.5,64.5,64.5,64.5,64.5,64.5,64.5,64.5,64.5]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-AvgCF-Moderate",71.8,71.8,71.8,71.8,71.8,71.8,71.400000000000006,71,70.599999999999994,70.2,69.8,69.400000000000006,69,68.599999999999994,68.2,68.2,68.2,68.2,68.2,68.2,68.2,68.2,68.2,68.2,68.2,68.2,68.2,68.2,68.2,68.2,68.2,68.2]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-AvgCF-Conservative",71.8,71.8,71.8,71.8,71.8,71.8,71.8,71.8,71.8,71.8,71.8,71.8,71.8,71.8,71.8,71.8,71.8,71.8,71.8,71.8,71.8,71.8,71.8,71.8,71.8,71.8,71.8,71.8,71.8,71.8,71.8,71.8]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Advanced",71.8,71.8,71.8,71.8,71.8,71.8,71,70.2,69.400000000000006,68.599999999999994,67.8,67,66.2,65.3,64.5,64.5,64.5,64.5,64.5,64.5,64.5,64.5,64.5,64.5,64.5,64.5,64.5,64.5,64.5,64.5,64.5,64.5]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Moderate",71.8,71.8,71.8,71.8,71.8,71.8,71.400000000000006,71,70.599999999999994,70.2,69.8,69.400000000000006,69,68.599999999999994,68.2,68.2,68.2,68.2,68.2,68.2,68.2,68.2,68.2,68.2,68.2,68.2,68.2,68.2,68.2,68.2,68.2,68.2]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Conservative",71.8,71.8,71.8,71.8,71.8,71.8,71.8,71.8,71.8,71.8,71.8,71.8,71.8,71.8,71.8,71.8,71.8,71.8,71.8,71.8,71.8,71.8,71.8,71.8,71.8,71.8,71.8,71.8,71.8,71.8,71.8,71.8]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Advanced",142.9,142.9,142.9,142.9,142.9,142.9,142.9,142.9,142.9,142.9,142.9,142.9,142.9,142.9,142.9,142.9,142.9,142.9,142.9,142.9,142.9,142.9,142.9,142.9,142.9,142.9,142.9,142.9,142.9,142.9,142.9,142.9]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Moderate",142.9,142.9,142.9,142.9,142.9,142.9,142.9,142.9,142.9,142.9,142.9,142.9,142.9,142.9,142.9,142.9,142.9,142.9,142.9,142.9,142.9,142.9,142.9,142.9,142.9,142.9,142.9,142.9,142.9,142.9,142.9,142.9]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Conservative",142.9,142.9,142.9,142.9,142.9,142.9,142.9,142.9,142.9,142.9,142.9,142.9,142.9,142.9,142.9,142.9,142.9,142.9,142.9,142.9,142.9,142.9,142.9,142.9,142.9,142.9,142.9,142.9,142.9,142.9,142.9,142.9]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Advanced",142.9,142.9,142.9,142.9,142.9,142.9,142.9,142.9,142.9,142.9,142.9,142.9,142.9,142.9,142.9,142.9,142.9,142.9,142.9,142.9,142.9,142.9,142.9,142.9,142.9,142.9,142.9,142.9,142.9,142.9,142.9,142.9]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Moderate",142.9,142.9,142.9,142.9,142.9,142.9,142.9,142.9,142.9,142.9,142.9,142.9,142.9,142.9,142.9,142.9,142.9,142.9,142.9,142.9,142.9,142.9,142.9,142.9,142.9,142.9,142.9,142.9,142.9,142.9,142.9,142.9]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Conservative",142.9,142.9,142.9,142.9,142.9,142.9,142.9,142.9,142.9,142.9,142.9,142.9,142.9,142.9,142.9,142.9,142.9,142.9,142.9,142.9,142.9,142.9,142.9,142.9,142.9,142.9,142.9,142.9,142.9,142.9,142.9,142.9]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 36%-AvgCF-Advanced",96.2,96.2,96.2,96.2,96.2,96.2,94.3,92.5,90.6,88.8,87,85.1,83.3,81.5,79.599999999999994,77.5,75.3,73.2,71.099999999999994,68.900000000000006,68.900000000000006,68.900000000000006,68.900000000000006,68.900000000000006,68.900000000000006,68.900000000000006,68.900000000000006,68.900000000000006,68.900000000000006,68.900000000000006,68.900000000000006,68.900000000000006]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 36%-AvgCF-Moderate",96.2,96.2,96.2,96.2,96.2,96.2,95.2,94.3,93.4,92.5,91.6,90.6,89.7,88.8,87.9,86.8,85.7,84.7,83.6,82.5,82.5,82.5,82.5,82.5,82.5,82.5,82.5,82.5,82.5,82.5,82.5,82.5]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 36%-AvgCF-Conservative",96.2,96.2,96.2,96.2,96.2,96.2,96.2,96.2,96.2,96.2,96.2,96.2,96.2,96.2,96.2,96.2,96.2,96.2,96.2,96.2,96.2,96.2,96.2,96.2,96.2,96.2,96.2,96.2,96.2,96.2,96.2,96.2]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-Advanced",122.3,122.3,122.3,122.3,122.3,122.3,120,117.6,115.3,113,110.6,108.3,106,103.6,101.3,98.6,95.8,93.1,90.4,87.7,87.7,87.7,87.7,87.7,87.7,87.7,87.7,87.7,87.7,87.7,87.7,87.7]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-Moderate",122.3,122.3,122.3,122.3,122.3,122.3,121.1,120,118.8,117.6,116.5,115.3,114.1,113,111.8,110.4,109.1,107.7,106.4,105,105,105,105,105,105,105,105,105,105,105,105,105]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-Conservative",122.3,122.3,122.3,122.3,122.3,122.3,122.3,122.3,122.3,122.3,122.3,122.3,122.3,122.3,122.3,122.3,122.3,122.3,122.3,122.3,122.3,122.3,122.3,122.3,122.3,122.3,122.3,122.3,122.3,122.3,122.3,122.3]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 36%-HighCF-Advanced",96.2,96.2,96.2,96.2,96.2,96.2,94.3,92.5,90.6,88.8,87,85.1,83.3,81.5,79.599999999999994,77.5,75.3,73.2,71.099999999999994,68.900000000000006,68.900000000000006,68.900000000000006,68.900000000000006,68.900000000000006,68.900000000000006,68.900000000000006,68.900000000000006,68.900000000000006,68.900000000000006,68.900000000000006,68.900000000000006,68.900000000000006]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 36%-HighCF-Moderate",96.2,96.2,96.2,96.2,96.2,96.2,95.2,94.3,93.4,92.5,91.6,90.6,89.7,88.8,87.9,86.8,85.7,84.7,83.6,82.5,82.5,82.5,82.5,82.5,82.5,82.5,82.5,82.5,82.5,82.5,82.5,82.5]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 36%-HighCF-Conservative",96.2,96.2,96.2,96.2,96.2,96.2,96.2,96.2,96.2,96.2,96.2,96.2,96.2,96.2,96.2,96.2,96.2,96.2,96.2,96.2,96.2,96.2,96.2,96.2,96.2,96.2,96.2,96.2,96.2,96.2,96.2,96.2]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-Advanced",122.3,122.3,122.3,122.3,122.3,122.3,120,117.6,115.3,113,110.6,108.3,106,103.6,101.3,98.6,95.8,93.1,90.4,87.7,87.7,87.7,87.7,87.7,87.7,87.7,87.7,87.7,87.7,87.7,87.7,87.7]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-Moderate",122.3,122.3,122.3,122.3,122.3,122.3,121.1,120,118.8,117.6,116.5,115.3,114.1,113,111.8,110.4,109.1,107.7,106.4,105,105,105,105,105,105,105,105,105,105,105,105,105]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-Conservative",122.3,122.3,122.3,122.3,122.3,122.3,122.3,122.3,122.3,122.3,122.3,122.3,122.3,122.3,122.3,122.3,122.3,122.3,122.3,122.3,122.3,122.3,122.3,122.3,122.3,122.3,122.3,122.3,122.3,122.3,122.3,122.3]
[]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Variable Operation and Maintenance Expenses ($/MWh)","Coal-new-AvgCF-Advanced",7.86,7.86,7.86,7.86,7.86,7.86,7.75,7.63,7.52,7.41,7.29,7.18,7.07,6.95,6.84,6.84,6.84,6.84,6.84,6.84,6.84,6.84,6.84,6.84,6.84,6.84,6.84,6.84,6.84,6.84,6.84,6.84]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-AvgCF-Moderate",7.86,7.86,7.86,7.86,7.86,7.86,7.8,7.75,7.69,7.63,7.58,7.52,7.46,7.41,7.35,7.35,7.35,7.35,7.35,7.35,7.35,7.35,7.35,7.35,7.35,7.35,7.35,7.35,7.35,7.35,7.35,7.35]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-AvgCF-Conservative",7.86,7.86,7.86,7.86,7.86,7.86,7.86,7.86,7.86,7.86,7.86,7.86,7.86,7.86,7.86,7.86,7.86,7.86,7.86,7.86,7.86,7.86,7.86,7.86,7.86,7.86,7.86,7.86,7.86,7.86,7.86,7.86]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Advanced",7.86,7.86,7.86,7.86,7.86,7.86,7.75,7.63,7.52,7.41,7.29,7.18,7.07,6.95,6.84,6.84,6.84,6.84,6.84,6.84,6.84,6.84,6.84,6.84,6.84,6.84,6.84,6.84,6.84,6.84,6.84,6.84]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Moderate",7.86,7.86,7.86,7.86,7.86,7.86,7.8,7.75,7.69,7.63,7.58,7.52,7.46,7.41,7.35,7.35,7.35,7.35,7.35,7.35,7.35,7.35,7.35,7.35,7.35,7.35,7.35,7.35,7.35,7.35,7.35,7.35]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Conservative",7.86,7.86,7.86,7.86,7.86,7.86,7.86,7.86,7.86,7.86,7.86,7.86,7.86,7.86,7.86,7.86,7.86,7.86,7.86,7.86,7.86,7.86,7.86,7.86,7.86,7.86,7.86,7.86,7.86,7.86,7.86,7.86]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Advanced",14.36,14.36,14.36,14.36,14.36,14.36,14.36,14.36,14.36,14.36,14.36,14.36,14.36,14.36,14.36,14.36,14.36,14.36,14.36,14.36,14.36,14.36,14.36,14.36,14.36,14.36,14.36,14.36,14.36,14.36,14.36,14.36]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Moderate",14.36,14.36,14.36,14.36,14.36,14.36,14.36,14.36,14.36,14.36,14.36,14.36,14.36,14.36,14.36,14.36,14.36,14.36,14.36,14.36,14.36,14.36,14.36,14.36,14.36,14.36,14.36,14.36,14.36,14.36,14.36,14.36]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Conservative",14.36,14.36,14.36,14.36,14.36,14.36,14.36,14.36,14.36,14.36,14.36,14.36,14.36,14.36,14.36,14.36,14.36,14.36,14.36,14.36,14.36,14.36,14.36,14.36,14.36,14.36,14.36,14.36,14.36,14.36,14.36,14.36]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Advanced",14.36,14.36,14.36,14.36,14.36,14.36,14.36,14.36,14.36,14.36,14.36,14.36,14.36,14.36,14.36,14.36,14.36,14.36,14.36,14.36,14.36,14.36,14.36,14.36,14.36,14.36,14.36,14.36,14.36,14.36,14.36,14.36]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Moderate",14.36,14.36,14.36,14.36,14.36,14.36,14.36,14.36,14.36,14.36,14.36,14.36,14.36,14.36,14.36,14.36,14.36,14.36,14.36,14.36,14.36,14.36,14.36,14.36,14.36,14.36,14.36,14.36,14.36,14.36,14.36,14.36]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Conservative",14.36,14.36,14.36,14.36,14.36,14.36,14.36,14.36,14.36,14.36,14.36,14.36,14.36,14.36,14.36,14.36,14.36,14.36,14.36,14.36,14.36,14.36,14.36,14.36,14.36,14.36,14.36,14.36,14.36,14.36,14.36,14.36]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 36%-AvgCF-Advanced",10.27,10.27,10.27,10.27,10.27,10.27,10.19,10.119999999999999,10.039999999999999,9.9600000000000009,9.89,9.81,9.74,9.66,9.58,9.3699999999999992,9.17,8.9600000000000009,8.75,8.5399999999999991,8.5399999999999991,8.5399999999999991,8.5399999999999991,8.5399999999999991,8.5399999999999991,8.5399999999999991,8.5399999999999991,8.5399999999999991,8.5399999999999991,8.5399999999999991,8.5399999999999991,8.5399999999999991]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 36%-AvgCF-Moderate",10.27,10.27,10.27,10.27,10.27,10.27,10.23,10.19,10.16,10.119999999999999,10.08,10.039999999999999,10,9.9600000000000009,9.93,9.82,9.7200000000000006,9.61,9.51,9.4,9.4,9.4,9.4,9.4,9.4,9.4,9.4,9.4,9.4,9.4,9.4,9.4]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 36%-AvgCF-Conservative",10.27,10.27,10.27,10.27,10.27,10.27,10.27,10.27,10.27,10.27,10.27,10.27,10.27,10.27,10.27,10.27,10.27,10.27,10.27,10.27,10.27,10.27,10.27,10.27,10.27,10.27,10.27,10.27,10.27,10.27,10.27,10.27]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-Advanced",14.26,14.26,14.26,14.26,14.26,14.26,14.15,14.05,13.94,13.84,13.73,13.62,13.52,13.41,13.31,13.02,12.73,12.44,12.15,11.86,11.86,11.86,11.86,11.86,11.86,11.86,11.86,11.86,11.86,11.86,11.86,11.86]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-Moderate",14.26,14.26,14.26,14.26,14.26,14.26,14.21,14.15,14.1,14.05,14,13.94,13.89,13.84,13.78,13.64,13.49,13.35,13.2,13.06,13.06,13.06,13.06,13.06,13.06,13.06,13.06,13.06,13.06,13.06,13.06,13.06]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-Conservative",14.26,14.26,14.26,14.26,14.26,14.26,14.26,14.26,14.26,14.26,14.26,14.26,14.26,14.26,14.26,14.26,14.26,14.26,14.26,14.26,14.26,14.26,14.26,14.26,14.26,14.26,14.26,14.26,14.26,14.26,14.26,14.26]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 36%-HighCF-Advanced",10.27,10.27,10.27,10.27,10.27,10.27,10.19,10.119999999999999,10.039999999999999,9.9600000000000009,9.89,9.81,9.74,9.66,9.58,9.3699999999999992,9.17,8.9600000000000009,8.75,8.5399999999999991,8.5399999999999991,8.5399999999999991,8.5399999999999991,8.5399999999999991,8.5399999999999991,8.5399999999999991,8.5399999999999991,8.5399999999999991,8.5399999999999991,8.5399999999999991,8.5399999999999991,8.5399999999999991]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 36%-HighCF-Moderate",10.27,10.27,10.27,10.27,10.27,10.27,10.23,10.19,10.16,10.119999999999999,10.08,10.039999999999999,10,9.9600000000000009,9.93,9.82,9.7200000000000006,9.61,9.51,9.4,9.4,9.4,9.4,9.4,9.4,9.4,9.4,9.4,9.4,9.4,9.4,9.4]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 36%-HighCF-Conservative",10.27,10.27,10.27,10.27,10.27,10.27,10.27,10.27,10.27,10.27,10.27,10.27,10.27,10.27,10.27,10.27,10.27,10.27,10.27,10.27,10.27,10.27,10.27,10.27,10.27,10.27,10.27,10.27,10.27,10.27,10.27,10.27]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-Advanced",14.26,14.26,14.26,14.26,14.26,14.26,14.15,14.05,13.94,13.84,13.73,13.62,13.52,13.41,13.31,13.02,12.73,12.44,12.15,11.86,11.86,11.86,11.86,11.86,11.86,11.86,11.86,11.86,11.86,11.86,11.86,11.86]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-Moderate",14.26,14.26,14.26,14.26,14.26,14.26,14.21,14.15,14.1,14.05,14,13.94,13.89,13.84,13.78,13.64,13.49,13.35,13.2,13.06,13.06,13.06,13.06,13.06,13.06,13.06,13.06,13.06,13.06,13.06,13.06,13.06]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-Conservative",14.26,14.26,14.26,14.26,14.26,14.26,14.26,14.26,14.26,14.26,14.26,14.26,14.26,14.26,14.26,14.26,14.26,14.26,14.26,14.26,14.26,14.26,14.26,14.26,14.26,14.26,14.26,14.26,14.26,14.26,14.26,14.26]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Grid Connection Costs",null,"Grid Connection Costs (GCC) ($/kW)","Coal-new-AvgCF-Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-AvgCF-Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-AvgCF-Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 36%-AvgCF-Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 36%-AvgCF-Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 36%-AvgCF-Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 36%-HighCF-Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 36%-HighCF-Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 36%-HighCF-Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,"X",null,null,null,"Data Sources for Default Inputs"]
[]
[null,null,null,null,null,null,null,"Current Costs:"]
[null,null,null,null,null,null,null,"Heat Rate (MMBtu/MWh)",null,null,null,null,"NETL Bituminous Coal ","OSTI.gov Fossil Energy"]
[null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)",null,null,null,null,"NETL Bituminous","OSTI.Gov Fossil Energy","CAPEX adjusted from 2018$ to 2019$ using NEMS2020MetalsIndex"]
[null,null,null,null,null,null,null,"Fixed Operating Expenses ($/kW-yr)",null,null,null,null,"NETL Bituminous","OSTI.gov Fossil Energy"," FOM adjusted from 2018$ to 2019$ using NEMS2020GDPDeflators"]
[null,null,null,null,null,null,null,"Variable Operating Expenses ($/MWh)",null,null,null,null,"NETL Bituminnous","OSTI.gov Fossil Energy","VOM adjusted from 2018$ to 2019$ using NEMS2020GDPDeflators"]
[null,null,null,null,null,null,null,"Grid Feature Cost ($/kW)",null,null,null,null,"N/A"]
[null,null,null,null,null,null,null,"Spur Line Cost ($/kW)",null,null,null,null,"N/A"]
[]
[null,null,null,null,null,null,null,"Future Projections Costs:"]
[null,null,null,null,null,null,null,"Heat Rate (MMBtu/MWh)",null,null,null,null,"Representative technology pathway meeting applicable FER&D goal of Source 3 below. IGCC projections include learning-by-doing trends as represented in Source 4 below. "]
[null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)",null,null,null,null,"Representative pathway meeting applicable FER&D goal of Source 3 below augmented by learning-by-doing trends as represented in Source 4 below. "]
[null,null,null,null,null,null,null,"Fixed Operating Expenses ($/kW-yr)",null,null,null,null,"Representative technology pathway meeting applicable FER&D goal of Source 3 below. "]
[null,null,null,null,null,null,null,"Variable Operating Expenses ($/MWh)",null,null,null,null,"Representative technology pathway meeting applicable FER&D goal of Source 3 below. "]
[null,null,null,null,null,null,null,"Grid Connection Cost ($/kW)",null,null,null,null,"N/A"]
[]
[null,null,null,null,null,null,null,"Source Documents"]
[null,null,null,null,null,null,null,"1. National Energy Technology Laboratory, \"Cost and Performance Baseline for Fossil Energy Plants, Volume 1: Bituminous Coal and Natural Gas to Electricity, Revision 4,\" NETL-PUB-22638, Morgantown, September 24, 2019"]
[null,null,null,null,null,null,null,"2.  M. Turner, A. Iyengar, M. Woods, \"Cost and Performance Baseline for Fossil Energy Plants Supplement: Sensitivity to CO2 Capture Rate in Coal-Fired Power Plants,\" National Energy Technology Laboratory, Pittsburgh, December 23, 2020."]
[null,null,null,null,null,null,null,"3.  DOE. “Fossil Energy Roadmap.” Report to Congress, September 2020. "]
[null,null,null,null,null,null,null,"4.  EIA. “Annual Energy Outlook 2021.” Energy Information Administration, January 2021."]

{"sheet":"Natural Gas_FE","index":14,"n_rows":253,"n_cols":43,"rows_kept":253,"cut":false,"hidden":false,"merged":[[32,9,32,12],[33,9,33,12],[89,9,106,9],[211,7,228,7],[211,9,228,9],[189,9,206,9],[169,9,186,9],[149,9,166,9],[129,9,146,9],[109,9,126,9],[88,7,207,7],[86,6,86,19],[43,9,43,22],[44,20,44,21],[45,13,45,14],[45,15,45,18],[0,0,0,4],[6,6,6,19],[8,7,14,7],[8,9,8,10],[8,11,8,14],[10,9,10,14],[11,10,11,14],[12,10,12,14],[13,10,13,14],[25,9,25,12],[26,9,26,12],[27,9,27,12],[28,9,28,12],[29,9,29,12],[53,9,82,9],[16,7,82,7],[16,9,16,13],[17,9,17,12],[18,9,18,12],[19,9,19,12],[30,9,30,12],[31,9,31,12],[35,9,35,10],[36,12,37,12],[36,13,37,13],[20,9,20,12],[21,9,21,12],[22,9,22,12],[23,9,23,12],[24,9,24,12],[237,7,237,11],[238,7,238,11],[239,7,239,11],[239,12,239,28],[232,6,232,19],[234,7,234,11],[235,7,235,11],[235,12,235,28],[236,7,236,11],[240,7,240,11],[240,12,240,28],[241,7,241,11],[242,7,242,11],[243,7,243,11],[243,12,243,28],[247,7,247,11],[247,12,247,28],[244,7,244,11],[244,12,244,28],[245,7,245,11],[245,12,245,28],[246,7,246,11],[246,12,246,28]]}
["Natural Gas",null,null,null,null,null,null,null,null,null,null,"https://atb.nrel.gov/electricity/2021/fossil_energy_technologies"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inputs"]
[null,null,null,null,null,null,null,null,null,"Take me to: ",null,null,null,null,null,null,null,null,null,"Calculated"]
[]
[]
[null,"X",null,null,null,null,"Assumptions"]
[]
[null,null,null,null,null,null,null,"Technology",null,"Basis Year:",null,2019]
[null,null,null,null,null,null,null,null,null,"All values are given in 2019 U.S. dollars, using the Consumer Price Index (BLS, 2020) for dollar year conversions. Projections use an inflation assumption of 2.5% per year."]
[null,null,null,null,null,null,null,null,null,"Natural Gas Technologies"]
[null,null,null,null,null,null,null,null,null,"Gas-CT","Combustion Turbine"]
[null,null,null,null,null,null,null,null,null,"Gas-CC","Combined Cycle"]
[null,null,null,null,null,null,null,null,null,"Gas-CC-CCS","Combined Cycle with carbon capture sequestration"]
[]
[]
[null,null,null,null,null,null,null,"Finance",null,"Financial Assumptions:"]
[null,null,null,null,null,null,null,null,null,"Inflation Rate",null,null,null,{"$f":"L54","v":2.5000000000000001E-2}]
[null,null,null,null,null,null,null,null,null,"Capital Recovery Period (Years)",null,null,null,{"$f":"S19","v":30},null,null,null,null,30]
[null,null,null,null,null,null,null,null,null,"Interest Rate Nominal - Moderate",null,null,null,{"$f":"L56","v":0.05}]
[null,null,null,null,null,null,null,null,null,"Calculated Interest Rate Real - Moderate",null,null,null,{"$f":"L59","v":2.4390243902439046E-2}]
[null,null,null,null,null,null,null,null,null,"Interest During Construction  - Nominal",null,null,null,{"$f":"L61","v":0.05}]
[null,null,null,null,null,null,null,null,null,"Rate of Return on Equity Nominal - Moderate",null,null,null,{"$f":"L63","v":0.1}]
[null,null,null,null,null,null,null,null,null,"Calculated Rate of Return on Equity Real - Moderate",null,null,null,{"$f":"L66","v":7.317073170731736E-2}]
[null,null,null,null,null,null,null,null,null,"Debt Fraction - Moderate",null,null,null,{"$f":"L69","v":0.55000000000000004}]
[null,null,null,null,null,null,null,null,null,"Tax Rate (Federal and State)",null,null,null,{"$f":"L71","v":0.25740000000000002}]
[null,null,null,null,null,null,null,null,null,"WACC Nominal - Moderate",null,null,null,{"$f":"L73","v":6.5421499999999994E-2}]
[null,null,null,null,null,null,null,null,null,"WACC Real - Moderate",null,null,null,{"$f":"L76","v":3.9435609756097723E-2}]
[null,null,null,null,null,null,null,null,null,"Depreciation Period",null,null,null,20]
[null,null,null,null,null,null,null,null,null,"Construction Finance Factor",null,null,null,{"$f":"SUMPRODUCT(K39:K41,L39:L41,M39:M41)+SUMPRODUCT(K39:K41,O39:O41,N39:N41)","v":1.0964595435782911}]
[null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Nominal - Moderate",null,null,null,{"$f":"L79","v":7.6912357159388059E-2}]
[null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Moderate",null,null,null,{"$f":"L82","v":5.7434462712595565E-2}]
[null,null,null,null,null,null,null,null,null,"Equity Premium During Construction",null,null,null,0]
[null,null,null,null,null,null,null,null,null,"Cost of equity during construction",null,null,null,{"$f":"N23+N33","v":0.1}]
[]
[null,null,null,null,null,null,null,null,null,"Construction Duration yrs",null,"3*"]
[null,null,null,null,null,null,null,null,null,"Year","Capital","Accumulated","Percent of Leverage During Construction","Percent of Equity During Construction","Accumulated"]
[null,null,null,null,null,null,null,null,null,"Index","Fraction*","Interest",null,null,"Equity Cost"]
[null,null,null,null,null,null,null,null,null,0,0.3,{"$f":"1+((1+$N$22)^(J39+0.5)-1)","v":1.0246950765959599},0.55000000000000004,{"$f":"1-M39","v":0.44999999999999996},{"$f":"1+((1+$N$34)^(J39+0.5)-1)","v":1.0488088481701516}]
[null,null,null,null,null,null,null,null,null,1,0.6,{"$f":"1+((1+$N$22)^(J40+0.5)-1)","v":1.0759298304257578},0.55000000000000004,{"$f":"1-M40","v":0.44999999999999996},{"$f":"1+((1+$N$34)^(J40+0.5)-1)","v":1.1536897329871669}]
[null,null,null,null,null,null,null,null,null,2,0.1,{"$f":"1+((1+$N$22)^(J41+0.5)-1)","v":1.1297263219470459},0.55000000000000004,0.44999999999999996,{"$f":"1+((1+$N$34)^(J41+0.5)-1)","v":1.2690587062858836}]
[]
[]
[null,null,null,null,null,null,null,null,null,"Technology-Specific Variables"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Minimum",null,null,null,null,null,null,"Spinning","Quick Start"]
[null,null,null,null,null,null,null,null,null,null,"New","Heat Rate ","Plant","Outage Rates (%)",null,"Emissions (lbs/MMBtu)",null,null,null,"Reserve","Capacity","Cost"]
[null,null,null,null,null,null,null,null,null,null,"Install (Y/N)","(MMBtu/MWh)","Load (%)","Forced","Planned","SO2","NOx","Hg","CO2","Capability","(%)","($/MW)","CCS (Y/N)"]
[null,null,null,null,null,null,null,null,null,"Gas-CT","Y",9.5145,0,0.05,7.0000000000000007E-2,9.7999999999999997E-3,0.15,0,117,0.83299999999999996,1,0,"N"]
[null,null,null,null,null,null,null,null,null,"Gas-CC","Y",6.3631399999999996,0,0.05,0.1,9.4393256000604813E-4,3.5647889231849067E-3,0,118.6248423283573,0.5,0.35,0,"N"]
[null,null,null,null,null,null,null,null,null,"Gas-CC-CCS","Y",7.1594499999999996,0,0.05,0.1,9.4393256945375903E-12,3.2376750673314947E-3,0,11.862481251533774,0.5,0.35,0,"Y"]
[null,null,null,null,null,null,null,null,null,"Source:  Regional Energy Deployment System (ReEDS) Model Documentation:  Version 2016 (http://www.nrel.gov/docs/fy17osti/67067.pdf)"]
[]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Assumptions","Inflation Rate",{"$f":"'WACC Calc'!F524","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!G524","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!H524","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!I524","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!J524","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!K524","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!L524","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!M524","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!N524","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!O524","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!P524","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Q524","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!R524","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!S524","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!T524","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!U524","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!V524","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!W524","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!X524","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Y524","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Z524","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AA524","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AB524","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AC524","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AD524","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AE524","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AF524","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AG524","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AH524","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AI524","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AJ524","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AK524","v":2.5000000000000001E-2}]
[null,null,null,null,null,null,null,null,null,null,"Interest Rate Nominal - Advanced",{"$f":"'WACC Calc'!F525","v":0.05},{"$f":"'WACC Calc'!G525","v":0.05},{"$f":"'WACC Calc'!H525","v":0.05},{"$f":"'WACC Calc'!I525","v":0.05},{"$f":"'WACC Calc'!J525","v":0.05},{"$f":"'WACC Calc'!K525","v":0.05},{"$f":"'WACC Calc'!L525","v":0.05},{"$f":"'WACC Calc'!M525","v":0.05},{"$f":"'WACC Calc'!N525","v":0.05},{"$f":"'WACC Calc'!O525","v":0.05},{"$f":"'WACC Calc'!P525","v":0.05},{"$f":"'WACC Calc'!Q525","v":0.05},{"$f":"'WACC Calc'!R525","v":0.05},{"$f":"'WACC Calc'!S525","v":0.05},{"$f":"'WACC Calc'!T525","v":0.05},{"$f":"'WACC Calc'!U525","v":0.05},{"$f":"'WACC Calc'!V525","v":0.05},{"$f":"'WACC Calc'!W525","v":0.05},{"$f":"'WACC Calc'!X525","v":0.05},{"$f":"'WACC Calc'!Y525","v":0.05},{"$f":"'WACC Calc'!Z525","v":0.05},{"$f":"'WACC Calc'!AA525","v":0.05},{"$f":"'WACC Calc'!AB525","v":0.05},{"$f":"'WACC Calc'!AC525","v":0.05},{"$f":"'WACC Calc'!AD525","v":0.05},{"$f":"'WACC Calc'!AE525","v":0.05},{"$f":"'WACC Calc'!AF525","v":0.05},{"$f":"'WACC Calc'!AG525","v":0.05},{"$f":"'WACC Calc'!AH525","v":0.05},{"$f":"'WACC Calc'!AI525","v":0.05},{"$f":"'WACC Calc'!AJ525","v":0.05},{"$f":"'WACC Calc'!AK525","v":0.05}]
[null,null,null,null,null,null,null,null,null,null,"Interest Rate Nominal - Moderate",{"$f":"'WACC Calc'!F526","v":0.05},{"$f":"'WACC Calc'!G526","v":0.05},{"$f":"'WACC Calc'!H526","v":0.05},{"$f":"'WACC Calc'!I526","v":0.05},{"$f":"'WACC Calc'!J526","v":0.05},{"$f":"'WACC Calc'!K526","v":0.05},{"$f":"'WACC Calc'!L526","v":0.05},{"$f":"'WACC Calc'!M526","v":0.05},{"$f":"'WACC Calc'!N526","v":0.05},{"$f":"'WACC Calc'!O526","v":0.05},{"$f":"'WACC Calc'!P526","v":0.05},{"$f":"'WACC Calc'!Q526","v":0.05},{"$f":"'WACC Calc'!R526","v":0.05},{"$f":"'WACC Calc'!S526","v":0.05},{"$f":"'WACC Calc'!T526","v":0.05},{"$f":"'WACC Calc'!U526","v":0.05},{"$f":"'WACC Calc'!V526","v":0.05},{"$f":"'WACC Calc'!W526","v":0.05},{"$f":"'WACC Calc'!X526","v":0.05},{"$f":"'WACC Calc'!Y526","v":0.05},{"$f":"'WACC Calc'!Z526","v":0.05},{"$f":"'WACC Calc'!AA526","v":0.05},{"$f":"'WACC Calc'!AB526","v":0.05},{"$f":"'WACC Calc'!AC526","v":0.05},{"$f":"'WACC Calc'!AD526","v":0.05},{"$f":"'WACC Calc'!AE526","v":0.05},{"$f":"'WACC Calc'!AF526","v":0.05},{"$f":"'WACC Calc'!AG526","v":0.05},{"$f":"'WACC Calc'!AH526","v":0.05},{"$f":"'WACC Calc'!AI526","v":0.05},{"$f":"'WACC Calc'!AJ526","v":0.05},{"$f":"'WACC Calc'!AK526","v":0.05}]
[null,null,null,null,null,null,null,null,null,null,"Interest Rate Nominal - Conservative",{"$f":"'WACC Calc'!F527","v":0.05},{"$f":"'WACC Calc'!G527","v":0.05},{"$f":"'WACC Calc'!H527","v":0.05},{"$f":"'WACC Calc'!I527","v":0.05},{"$f":"'WACC Calc'!J527","v":0.05},{"$f":"'WACC Calc'!K527","v":0.05},{"$f":"'WACC Calc'!L527","v":0.05},{"$f":"'WACC Calc'!M527","v":0.05},{"$f":"'WACC Calc'!N527","v":0.05},{"$f":"'WACC Calc'!O527","v":0.05},{"$f":"'WACC Calc'!P527","v":0.05},{"$f":"'WACC Calc'!Q527","v":0.05},{"$f":"'WACC Calc'!R527","v":0.05},{"$f":"'WACC Calc'!S527","v":0.05},{"$f":"'WACC Calc'!T527","v":0.05},{"$f":"'WACC Calc'!U527","v":0.05},{"$f":"'WACC Calc'!V527","v":0.05},{"$f":"'WACC Calc'!W527","v":0.05},{"$f":"'WACC Calc'!X527","v":0.05},{"$f":"'WACC Calc'!Y527","v":0.05},{"$f":"'WACC Calc'!Z527","v":0.05},{"$f":"'WACC Calc'!AA527","v":0.05},{"$f":"'WACC Calc'!AB527","v":0.05},{"$f":"'WACC Calc'!AC527","v":0.05},{"$f":"'WACC Calc'!AD527","v":0.05},{"$f":"'WACC Calc'!AE527","v":0.05},{"$f":"'WACC Calc'!AF527","v":0.05},{"$f":"'WACC Calc'!AG527","v":0.05},{"$f":"'WACC Calc'!AH527","v":0.05},{"$f":"'WACC Calc'!AI527","v":0.05},{"$f":"'WACC Calc'!AJ527","v":0.05},{"$f":"'WACC Calc'!AK527","v":0.05}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate Real - Advanced",{"$f":"'WACC Calc'!F528","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!G528","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!H528","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!I528","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!J528","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!K528","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!L528","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!M528","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!N528","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!O528","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!P528","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Q528","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!R528","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!S528","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!T528","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!U528","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!V528","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!W528","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!X528","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Y528","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Z528","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AA528","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AB528","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AC528","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AD528","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AE528","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AF528","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AG528","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AH528","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AI528","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AJ528","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AK528","v":2.4390243902439046E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate Real - Moderate",{"$f":"'WACC Calc'!F529","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!G529","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!H529","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!I529","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!J529","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!K529","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!L529","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!M529","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!N529","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!O529","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!P529","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Q529","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!R529","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!S529","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!T529","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!U529","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!V529","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!W529","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!X529","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Y529","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Z529","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AA529","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AB529","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AC529","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AD529","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AE529","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AF529","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AG529","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AH529","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AI529","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AJ529","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AK529","v":2.4390243902439046E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate Real - Conservative",{"$f":"'WACC Calc'!F530","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!G530","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!H530","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!I530","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!J530","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!K530","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!L530","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!M530","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!N530","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!O530","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!P530","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Q530","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!R530","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!S530","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!T530","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!U530","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!V530","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!W530","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!X530","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Y530","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Z530","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AA530","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AB530","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AC530","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AD530","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AE530","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AF530","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AG530","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AH530","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AI530","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AJ530","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AK530","v":2.4390243902439046E-2}]
[null,null,null,null,null,null,null,null,null,null,"Interest During Construction  - Nominal",{"$f":"'WACC Calc'!F531","v":0.05},{"$f":"'WACC Calc'!G531","v":0.05},{"$f":"'WACC Calc'!H531","v":0.05},{"$f":"'WACC Calc'!I531","v":0.05},{"$f":"'WACC Calc'!J531","v":0.05},{"$f":"'WACC Calc'!K531","v":0.05},{"$f":"'WACC Calc'!L531","v":0.05},{"$f":"'WACC Calc'!M531","v":0.05},{"$f":"'WACC Calc'!N531","v":0.05},{"$f":"'WACC Calc'!O531","v":0.05},{"$f":"'WACC Calc'!P531","v":0.05},{"$f":"'WACC Calc'!Q531","v":0.05},{"$f":"'WACC Calc'!R531","v":0.05},{"$f":"'WACC Calc'!S531","v":0.05},{"$f":"'WACC Calc'!T531","v":0.05},{"$f":"'WACC Calc'!U531","v":0.05},{"$f":"'WACC Calc'!V531","v":0.05},{"$f":"'WACC Calc'!W531","v":0.05},{"$f":"'WACC Calc'!X531","v":0.05},{"$f":"'WACC Calc'!Y531","v":0.05},{"$f":"'WACC Calc'!Z531","v":0.05},{"$f":"'WACC Calc'!AA531","v":0.05},{"$f":"'WACC Calc'!AB531","v":0.05},{"$f":"'WACC Calc'!AC531","v":0.05},{"$f":"'WACC Calc'!AD531","v":0.05},{"$f":"'WACC Calc'!AE531","v":0.05},{"$f":"'WACC Calc'!AF531","v":0.05},{"$f":"'WACC Calc'!AG531","v":0.05},{"$f":"'WACC Calc'!AH531","v":0.05},{"$f":"'WACC Calc'!AI531","v":0.05},{"$f":"'WACC Calc'!AJ531","v":0.05},{"$f":"'WACC Calc'!AK531","v":0.05}]
[null,null,null,null,null,null,null,null,null,null,"Rate of Return on Equity Nominal - Advanced",{"$f":"'WACC Calc'!F532","v":0.1},{"$f":"'WACC Calc'!G532","v":0.1},{"$f":"'WACC Calc'!H532","v":0.1},{"$f":"'WACC Calc'!I532","v":0.1},{"$f":"'WACC Calc'!J532","v":0.1},{"$f":"'WACC Calc'!K532","v":0.1},{"$f":"'WACC Calc'!L532","v":0.1},{"$f":"'WACC Calc'!M532","v":0.1},{"$f":"'WACC Calc'!N532","v":0.1},{"$f":"'WACC Calc'!O532","v":0.1},{"$f":"'WACC Calc'!P532","v":0.1},{"$f":"'WACC Calc'!Q532","v":0.1},{"$f":"'WACC Calc'!R532","v":0.1},{"$f":"'WACC Calc'!S532","v":0.1},{"$f":"'WACC Calc'!T532","v":0.1},{"$f":"'WACC Calc'!U532","v":0.1},{"$f":"'WACC Calc'!V532","v":0.1},{"$f":"'WACC Calc'!W532","v":0.1},{"$f":"'WACC Calc'!X532","v":0.1},{"$f":"'WACC Calc'!Y532","v":0.1},{"$f":"'WACC Calc'!Z532","v":0.1},{"$f":"'WACC Calc'!AA532","v":0.1},{"$f":"'WACC Calc'!AB532","v":0.1},{"$f":"'WACC Calc'!AC532","v":0.1},{"$f":"'WACC Calc'!AD532","v":0.1},{"$f":"'WACC Calc'!AE532","v":0.1},{"$f":"'WACC Calc'!AF532","v":0.1},{"$f":"'WACC Calc'!AG532","v":0.1},{"$f":"'WACC Calc'!AH532","v":0.1},{"$f":"'WACC Calc'!AI532","v":0.1},{"$f":"'WACC Calc'!AJ532","v":0.1},{"$f":"'WACC Calc'!AK532","v":0.1}]
[null,null,null,null,null,null,null,null,null,null,"Rate of Return on Equity Nominal - Moderate",{"$f":"'WACC Calc'!F533","v":0.1},{"$f":"'WACC Calc'!G533","v":0.1},{"$f":"'WACC Calc'!H533","v":0.1},{"$f":"'WACC Calc'!I533","v":0.1},{"$f":"'WACC Calc'!J533","v":0.1},{"$f":"'WACC Calc'!K533","v":0.1},{"$f":"'WACC Calc'!L533","v":0.1},{"$f":"'WACC Calc'!M533","v":0.1},{"$f":"'WACC Calc'!N533","v":0.1},{"$f":"'WACC Calc'!O533","v":0.1},{"$f":"'WACC Calc'!P533","v":0.1},{"$f":"'WACC Calc'!Q533","v":0.1},{"$f":"'WACC Calc'!R533","v":0.1},{"$f":"'WACC Calc'!S533","v":0.1},{"$f":"'WACC Calc'!T533","v":0.1},{"$f":"'WACC Calc'!U533","v":0.1},{"$f":"'WACC Calc'!V533","v":0.1},{"$f":"'WACC Calc'!W533","v":0.1},{"$f":"'WACC Calc'!X533","v":0.1},{"$f":"'WACC Calc'!Y533","v":0.1},{"$f":"'WACC Calc'!Z533","v":0.1},{"$f":"'WACC Calc'!AA533","v":0.1},{"$f":"'WACC Calc'!AB533","v":0.1},{"$f":"'WACC Calc'!AC533","v":0.1},{"$f":"'WACC Calc'!AD533","v":0.1},{"$f":"'WACC Calc'!AE533","v":0.1},{"$f":"'WACC Calc'!AF533","v":0.1},{"$f":"'WACC Calc'!AG533","v":0.1},{"$f":"'WACC Calc'!AH533","v":0.1},{"$f":"'WACC Calc'!AI533","v":0.1},{"$f":"'WACC Calc'!AJ533","v":0.1},{"$f":"'WACC Calc'!AK533","v":0.1}]
[null,null,null,null,null,null,null,null,null,null,"Rate of Return on Equity Nominal - Conservative",{"$f":"'WACC Calc'!F534","v":0.1},{"$f":"'WACC Calc'!G534","v":0.1},{"$f":"'WACC Calc'!H534","v":0.1},{"$f":"'WACC Calc'!I534","v":0.1},{"$f":"'WACC Calc'!J534","v":0.1},{"$f":"'WACC Calc'!K534","v":0.1},{"$f":"'WACC Calc'!L534","v":0.1},{"$f":"'WACC Calc'!M534","v":0.1},{"$f":"'WACC Calc'!N534","v":0.1},{"$f":"'WACC Calc'!O534","v":0.1},{"$f":"'WACC Calc'!P534","v":0.1},{"$f":"'WACC Calc'!Q534","v":0.1},{"$f":"'WACC Calc'!R534","v":0.1},{"$f":"'WACC Calc'!S534","v":0.1},{"$f":"'WACC Calc'!T534","v":0.1},{"$f":"'WACC Calc'!U534","v":0.1},{"$f":"'WACC Calc'!V534","v":0.1},{"$f":"'WACC Calc'!W534","v":0.1},{"$f":"'WACC Calc'!X534","v":0.1},{"$f":"'WACC Calc'!Y534","v":0.1},{"$f":"'WACC Calc'!Z534","v":0.1},{"$f":"'WACC Calc'!AA534","v":0.1},{"$f":"'WACC Calc'!AB534","v":0.1},{"$f":"'WACC Calc'!AC534","v":0.1},{"$f":"'WACC Calc'!AD534","v":0.1},{"$f":"'WACC Calc'!AE534","v":0.1},{"$f":"'WACC Calc'!AF534","v":0.1},{"$f":"'WACC Calc'!AG534","v":0.1},{"$f":"'WACC Calc'!AH534","v":0.1},{"$f":"'WACC Calc'!AI534","v":0.1},{"$f":"'WACC Calc'!AJ534","v":0.1},{"$f":"'WACC Calc'!AK534","v":0.1}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Rate of Return on Equity Real - Advanced",{"$f":"'WACC Calc'!F535","v":7.317073170731736E-2},{"$f":"'WACC Calc'!G535","v":7.317073170731736E-2},{"$f":"'WACC Calc'!H535","v":7.317073170731736E-2},{"$f":"'WACC Calc'!I535","v":7.317073170731736E-2},{"$f":"'WACC Calc'!J535","v":7.317073170731736E-2},{"$f":"'WACC Calc'!K535","v":7.317073170731736E-2},{"$f":"'WACC Calc'!L535","v":7.317073170731736E-2},{"$f":"'WACC Calc'!M535","v":7.317073170731736E-2},{"$f":"'WACC Calc'!N535","v":7.317073170731736E-2},{"$f":"'WACC Calc'!O535","v":7.317073170731736E-2},{"$f":"'WACC Calc'!P535","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Q535","v":7.317073170731736E-2},{"$f":"'WACC Calc'!R535","v":7.317073170731736E-2},{"$f":"'WACC Calc'!S535","v":7.317073170731736E-2},{"$f":"'WACC Calc'!T535","v":7.317073170731736E-2},{"$f":"'WACC Calc'!U535","v":7.317073170731736E-2},{"$f":"'WACC Calc'!V535","v":7.317073170731736E-2},{"$f":"'WACC Calc'!W535","v":7.317073170731736E-2},{"$f":"'WACC Calc'!X535","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Y535","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Z535","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AA535","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AB535","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AC535","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AD535","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AE535","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AF535","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AG535","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AH535","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AI535","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AJ535","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AK535","v":7.317073170731736E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Rate of Return on Equity Real - Moderate",{"$f":"'WACC Calc'!F536","v":7.317073170731736E-2},{"$f":"'WACC Calc'!G536","v":7.317073170731736E-2},{"$f":"'WACC Calc'!H536","v":7.317073170731736E-2},{"$f":"'WACC Calc'!I536","v":7.317073170731736E-2},{"$f":"'WACC Calc'!J536","v":7.317073170731736E-2},{"$f":"'WACC Calc'!K536","v":7.317073170731736E-2},{"$f":"'WACC Calc'!L536","v":7.317073170731736E-2},{"$f":"'WACC Calc'!M536","v":7.317073170731736E-2},{"$f":"'WACC Calc'!N536","v":7.317073170731736E-2},{"$f":"'WACC Calc'!O536","v":7.317073170731736E-2},{"$f":"'WACC Calc'!P536","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Q536","v":7.317073170731736E-2},{"$f":"'WACC Calc'!R536","v":7.317073170731736E-2},{"$f":"'WACC Calc'!S536","v":7.317073170731736E-2},{"$f":"'WACC Calc'!T536","v":7.317073170731736E-2},{"$f":"'WACC Calc'!U536","v":7.317073170731736E-2},{"$f":"'WACC Calc'!V536","v":7.317073170731736E-2},{"$f":"'WACC Calc'!W536","v":7.317073170731736E-2},{"$f":"'WACC Calc'!X536","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Y536","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Z536","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AA536","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AB536","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AC536","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AD536","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AE536","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AF536","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AG536","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AH536","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AI536","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AJ536","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AK536","v":7.317073170731736E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Rate of Return on Equity Real - Conservative",{"$f":"'WACC Calc'!F537","v":7.317073170731736E-2},{"$f":"'WACC Calc'!G537","v":7.317073170731736E-2},{"$f":"'WACC Calc'!H537","v":7.317073170731736E-2},{"$f":"'WACC Calc'!I537","v":7.317073170731736E-2},{"$f":"'WACC Calc'!J537","v":7.317073170731736E-2},{"$f":"'WACC Calc'!K537","v":7.317073170731736E-2},{"$f":"'WACC Calc'!L537","v":7.317073170731736E-2},{"$f":"'WACC Calc'!M537","v":7.317073170731736E-2},{"$f":"'WACC Calc'!N537","v":7.317073170731736E-2},{"$f":"'WACC Calc'!O537","v":7.317073170731736E-2},{"$f":"'WACC Calc'!P537","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Q537","v":7.317073170731736E-2},{"$f":"'WACC Calc'!R537","v":7.317073170731736E-2},{"$f":"'WACC Calc'!S537","v":7.317073170731736E-2},{"$f":"'WACC Calc'!T537","v":7.317073170731736E-2},{"$f":"'WACC Calc'!U537","v":7.317073170731736E-2},{"$f":"'WACC Calc'!V537","v":7.317073170731736E-2},{"$f":"'WACC Calc'!W537","v":7.317073170731736E-2},{"$f":"'WACC Calc'!X537","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Y537","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Z537","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AA537","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AB537","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AC537","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AD537","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AE537","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AF537","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AG537","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AH537","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AI537","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AJ537","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AK537","v":7.317073170731736E-2}]
[null,null,null,null,null,null,null,null,null,null,"Debt Fraction - Advanced",{"$f":"'WACC Calc'!F538","v":0.55000000000000004},{"$f":"'WACC Calc'!G538","v":0.55000000000000004},{"$f":"'WACC Calc'!H538","v":0.55000000000000004},{"$f":"'WACC Calc'!I538","v":0.55000000000000004},{"$f":"'WACC Calc'!J538","v":0.55000000000000004},{"$f":"'WACC Calc'!K538","v":0.55000000000000004},{"$f":"'WACC Calc'!L538","v":0.55000000000000004},{"$f":"'WACC Calc'!M538","v":0.55000000000000004},{"$f":"'WACC Calc'!N538","v":0.55000000000000004},{"$f":"'WACC Calc'!O538","v":0.55000000000000004},{"$f":"'WACC Calc'!P538","v":0.55000000000000004},{"$f":"'WACC Calc'!Q538","v":0.55000000000000004},{"$f":"'WACC Calc'!R538","v":0.55000000000000004},{"$f":"'WACC Calc'!S538","v":0.55000000000000004},{"$f":"'WACC Calc'!T538","v":0.55000000000000004},{"$f":"'WACC Calc'!U538","v":0.55000000000000004},{"$f":"'WACC Calc'!V538","v":0.55000000000000004},{"$f":"'WACC Calc'!W538","v":0.55000000000000004},{"$f":"'WACC Calc'!X538","v":0.55000000000000004},{"$f":"'WACC Calc'!Y538","v":0.55000000000000004},{"$f":"'WACC Calc'!Z538","v":0.55000000000000004},{"$f":"'WACC Calc'!AA538","v":0.55000000000000004},{"$f":"'WACC Calc'!AB538","v":0.55000000000000004},{"$f":"'WACC Calc'!AC538","v":0.55000000000000004},{"$f":"'WACC Calc'!AD538","v":0.55000000000000004},{"$f":"'WACC Calc'!AE538","v":0.55000000000000004},{"$f":"'WACC Calc'!AF538","v":0.55000000000000004},{"$f":"'WACC Calc'!AG538","v":0.55000000000000004},{"$f":"'WACC Calc'!AH538","v":0.55000000000000004},{"$f":"'WACC Calc'!AI538","v":0.55000000000000004},{"$f":"'WACC Calc'!AJ538","v":0.55000000000000004},{"$f":"'WACC Calc'!AK538","v":0.55000000000000004}]
[null,null,null,null,null,null,null,null,null,null,"Debt Fraction - Moderate",{"$f":"'WACC Calc'!F539","v":0.55000000000000004},{"$f":"'WACC Calc'!G539","v":0.55000000000000004},{"$f":"'WACC Calc'!H539","v":0.55000000000000004},{"$f":"'WACC Calc'!I539","v":0.55000000000000004},{"$f":"'WACC Calc'!J539","v":0.55000000000000004},{"$f":"'WACC Calc'!K539","v":0.55000000000000004},{"$f":"'WACC Calc'!L539","v":0.55000000000000004},{"$f":"'WACC Calc'!M539","v":0.55000000000000004},{"$f":"'WACC Calc'!N539","v":0.55000000000000004},{"$f":"'WACC Calc'!O539","v":0.55000000000000004},{"$f":"'WACC Calc'!P539","v":0.55000000000000004},{"$f":"'WACC Calc'!Q539","v":0.55000000000000004},{"$f":"'WACC Calc'!R539","v":0.55000000000000004},{"$f":"'WACC Calc'!S539","v":0.55000000000000004},{"$f":"'WACC Calc'!T539","v":0.55000000000000004},{"$f":"'WACC Calc'!U539","v":0.55000000000000004},{"$f":"'WACC Calc'!V539","v":0.55000000000000004},{"$f":"'WACC Calc'!W539","v":0.55000000000000004},{"$f":"'WACC Calc'!X539","v":0.55000000000000004},{"$f":"'WACC Calc'!Y539","v":0.55000000000000004},{"$f":"'WACC Calc'!Z539","v":0.55000000000000004},{"$f":"'WACC Calc'!AA539","v":0.55000000000000004},{"$f":"'WACC Calc'!AB539","v":0.55000000000000004},{"$f":"'WACC Calc'!AC539","v":0.55000000000000004},{"$f":"'WACC Calc'!AD539","v":0.55000000000000004},{"$f":"'WACC Calc'!AE539","v":0.55000000000000004},{"$f":"'WACC Calc'!AF539","v":0.55000000000000004},{"$f":"'WACC Calc'!AG539","v":0.55000000000000004},{"$f":"'WACC Calc'!AH539","v":0.55000000000000004},{"$f":"'WACC Calc'!AI539","v":0.55000000000000004},{"$f":"'WACC Calc'!AJ539","v":0.55000000000000004},{"$f":"'WACC Calc'!AK539","v":0.55000000000000004}]
[null,null,null,null,null,null,null,null,null,null,"Debt Fraction - Conservative",{"$f":"'WACC Calc'!F540","v":0.55000000000000004},{"$f":"'WACC Calc'!G540","v":0.55000000000000004},{"$f":"'WACC Calc'!H540","v":0.55000000000000004},{"$f":"'WACC Calc'!I540","v":0.55000000000000004},{"$f":"'WACC Calc'!J540","v":0.55000000000000004},{"$f":"'WACC Calc'!K540","v":0.55000000000000004},{"$f":"'WACC Calc'!L540","v":0.55000000000000004},{"$f":"'WACC Calc'!M540","v":0.55000000000000004},{"$f":"'WACC Calc'!N540","v":0.55000000000000004},{"$f":"'WACC Calc'!O540","v":0.55000000000000004},{"$f":"'WACC Calc'!P540","v":0.55000000000000004},{"$f":"'WACC Calc'!Q540","v":0.55000000000000004},{"$f":"'WACC Calc'!R540","v":0.55000000000000004},{"$f":"'WACC Calc'!S540","v":0.55000000000000004},{"$f":"'WACC Calc'!T540","v":0.55000000000000004},{"$f":"'WACC Calc'!U540","v":0.55000000000000004},{"$f":"'WACC Calc'!V540","v":0.55000000000000004},{"$f":"'WACC Calc'!W540","v":0.55000000000000004},{"$f":"'WACC Calc'!X540","v":0.55000000000000004},{"$f":"'WACC Calc'!Y540","v":0.55000000000000004},{"$f":"'WACC Calc'!Z540","v":0.55000000000000004},{"$f":"'WACC Calc'!AA540","v":0.55000000000000004},{"$f":"'WACC Calc'!AB540","v":0.55000000000000004},{"$f":"'WACC Calc'!AC540","v":0.55000000000000004},{"$f":"'WACC Calc'!AD540","v":0.55000000000000004},{"$f":"'WACC Calc'!AE540","v":0.55000000000000004},{"$f":"'WACC Calc'!AF540","v":0.55000000000000004},{"$f":"'WACC Calc'!AG540","v":0.55000000000000004},{"$f":"'WACC Calc'!AH540","v":0.55000000000000004},{"$f":"'WACC Calc'!AI540","v":0.55000000000000004},{"$f":"'WACC Calc'!AJ540","v":0.55000000000000004},{"$f":"'WACC Calc'!AK540","v":0.55000000000000004}]
[null,null,null,null,null,null,null,null,null,null,"Tax Rate (Federal and State)",{"$f":"'WACC Calc'!F541","v":0.25740000000000002},{"$f":"'WACC Calc'!G541","v":0.25740000000000002},{"$f":"'WACC Calc'!H541","v":0.25740000000000002},{"$f":"'WACC Calc'!I541","v":0.25740000000000002},{"$f":"'WACC Calc'!J541","v":0.25740000000000002},{"$f":"'WACC Calc'!K541","v":0.25740000000000002},{"$f":"'WACC Calc'!L541","v":0.25740000000000002},{"$f":"'WACC Calc'!M541","v":0.25740000000000002},{"$f":"'WACC Calc'!N541","v":0.25740000000000002},{"$f":"'WACC Calc'!O541","v":0.25740000000000002},{"$f":"'WACC Calc'!P541","v":0.25740000000000002},{"$f":"'WACC Calc'!Q541","v":0.25740000000000002},{"$f":"'WACC Calc'!R541","v":0.25740000000000002},{"$f":"'WACC Calc'!S541","v":0.25740000000000002},{"$f":"'WACC Calc'!T541","v":0.25740000000000002},{"$f":"'WACC Calc'!U541","v":0.25740000000000002},{"$f":"'WACC Calc'!V541","v":0.25740000000000002},{"$f":"'WACC Calc'!W541","v":0.25740000000000002},{"$f":"'WACC Calc'!X541","v":0.25740000000000002},{"$f":"'WACC Calc'!Y541","v":0.25740000000000002},{"$f":"'WACC Calc'!Z541","v":0.25740000000000002},{"$f":"'WACC Calc'!AA541","v":0.25740000000000002},{"$f":"'WACC Calc'!AB541","v":0.25740000000000002},{"$f":"'WACC Calc'!AC541","v":0.25740000000000002},{"$f":"'WACC Calc'!AD541","v":0.25740000000000002},{"$f":"'WACC Calc'!AE541","v":0.25740000000000002},{"$f":"'WACC Calc'!AF541","v":0.25740000000000002},{"$f":"'WACC Calc'!AG541","v":0.25740000000000002},{"$f":"'WACC Calc'!AH541","v":0.25740000000000002},{"$f":"'WACC Calc'!AI541","v":0.25740000000000002},{"$f":"'WACC Calc'!AJ541","v":0.25740000000000002},{"$f":"'WACC Calc'!AK541","v":0.25740000000000002}]
[null,null,null,null,null,null,null,null,null,null,"WACC Nominal - Advanced",{"$f":"'WACC Calc'!F542","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!G542","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!H542","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!I542","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!J542","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!K542","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!L542","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!M542","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!N542","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!O542","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!P542","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!Q542","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!R542","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!S542","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!T542","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!U542","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!V542","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!W542","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!X542","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!Y542","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!Z542","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!AA542","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!AB542","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!AC542","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!AD542","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!AE542","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!AF542","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!AG542","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!AH542","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!AI542","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!AJ542","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!AK542","v":6.5421499999999994E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Nominal - Moderate",{"$f":"'WACC Calc'!F543","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!G543","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!H543","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!I543","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!J543","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!K543","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!L543","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!M543","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!N543","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!O543","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!P543","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!Q543","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!R543","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!S543","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!T543","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!U543","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!V543","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!W543","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!X543","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!Y543","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!Z543","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!AA543","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!AB543","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!AC543","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!AD543","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!AE543","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!AF543","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!AG543","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!AH543","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!AI543","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!AJ543","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!AK543","v":6.5421499999999994E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Nominal - Conservative",{"$f":"'WACC Calc'!F544","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!G544","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!H544","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!I544","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!J544","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!K544","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!L544","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!M544","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!N544","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!O544","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!P544","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!Q544","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!R544","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!S544","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!T544","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!U544","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!V544","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!W544","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!X544","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!Y544","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!Z544","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!AA544","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!AB544","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!AC544","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!AD544","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!AE544","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!AF544","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!AG544","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!AH544","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!AI544","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!AJ544","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!AK544","v":6.5421499999999994E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Real - Advanced",{"$f":"'WACC Calc'!F545","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!G545","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!H545","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!I545","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!J545","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!K545","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!L545","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!M545","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!N545","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!O545","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!P545","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!Q545","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!R545","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!S545","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!T545","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!U545","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!V545","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!W545","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!X545","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!Y545","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!Z545","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!AA545","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!AB545","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!AC545","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!AD545","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!AE545","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!AF545","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!AG545","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!AH545","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!AI545","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!AJ545","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!AK545","v":3.9435609756097723E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Real - Moderate",{"$f":"'WACC Calc'!F546","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!G546","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!H546","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!I546","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!J546","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!K546","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!L546","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!M546","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!N546","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!O546","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!P546","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!Q546","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!R546","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!S546","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!T546","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!U546","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!V546","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!W546","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!X546","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!Y546","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!Z546","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!AA546","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!AB546","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!AC546","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!AD546","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!AE546","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!AF546","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!AG546","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!AH546","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!AI546","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!AJ546","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!AK546","v":3.9435609756097723E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Real - Conservative",{"$f":"'WACC Calc'!F547","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!G547","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!H547","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!I547","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!J547","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!K547","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!L547","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!M547","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!N547","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!O547","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!P547","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!Q547","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!R547","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!S547","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!T547","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!U547","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!V547","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!W547","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!X547","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!Y547","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!Z547","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!AA547","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!AB547","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!AC547","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!AD547","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!AE547","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!AF547","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!AG547","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!AH547","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!AI547","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!AJ547","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!AK547","v":3.9435609756097723E-2}]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Nominal - Advanced",{"$f":" L72 / (1 - (1 / (1 + L72)^$N$19))","v":7.6912357159388059E-2},7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Nominal - Moderate",7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Nominal - Conservative",7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2,7.6912357159388059E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Advanced",5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Moderate",5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Conservative",5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2,5.7434462712595565E-2]
[]
[]
[]
[null,null,null,"X",null,null,"Future Projections"]
[null,null,null,null,null,null,null,null,null,null,null,"Basis Year"]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Heat Rate  (MMBtu/MWh)","Gas-CT-AvgCF - Advanced",9.7170000000000005,9.7170000000000005,9.7170000000000005,9.7170000000000005,9.7170000000000005,9.7170000000000005,9.7170000000000005,9.7170000000000005,9.7170000000000005,9.7170000000000005,9.7170000000000005,9.7170000000000005,9.7170000000000005,9.7170000000000005,9.7170000000000005,9.7170000000000005,9.7170000000000005,9.7170000000000005,9.7170000000000005,9.7170000000000005,9.7170000000000005,9.7170000000000005,9.7170000000000005,9.7170000000000005,9.7170000000000005,9.7170000000000005,9.7170000000000005,9.7170000000000005,9.7170000000000005,9.7170000000000005,9.7170000000000005,9.7170000000000005]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-AvgCF - Moderate",9.7170000000000005,9.7170000000000005,9.7170000000000005,9.7170000000000005,9.7170000000000005,9.7170000000000005,9.7170000000000005,9.7170000000000005,9.7170000000000005,9.7170000000000005,9.7170000000000005,9.7170000000000005,9.7170000000000005,9.7170000000000005,9.7170000000000005,9.7170000000000005,9.7170000000000005,9.7170000000000005,9.7170000000000005,9.7170000000000005,9.7170000000000005,9.7170000000000005,9.7170000000000005,9.7170000000000005,9.7170000000000005,9.7170000000000005,9.7170000000000005,9.7170000000000005,9.7170000000000005,9.7170000000000005,9.7170000000000005,9.7170000000000005]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-AvgCF - Conservative",9.7170000000000005,9.7170000000000005,9.7170000000000005,9.7170000000000005,9.7170000000000005,9.7170000000000005,9.7170000000000005,9.7170000000000005,9.7170000000000005,9.7170000000000005,9.7170000000000005,9.7170000000000005,9.7170000000000005,9.7170000000000005,9.7170000000000005,9.7170000000000005,9.7170000000000005,9.7170000000000005,9.7170000000000005,9.7170000000000005,9.7170000000000005,9.7170000000000005,9.7170000000000005,9.7170000000000005,9.7170000000000005,9.7170000000000005,9.7170000000000005,9.7170000000000005,9.7170000000000005,9.7170000000000005,9.7170000000000005,9.7170000000000005]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - Advanced",9.7170000000000005,9.7170000000000005,9.7170000000000005,9.7170000000000005,9.7170000000000005,9.7170000000000005,9.7170000000000005,9.7170000000000005,9.7170000000000005,9.7170000000000005,9.7170000000000005,9.7170000000000005,9.7170000000000005,9.7170000000000005,9.7170000000000005,9.7170000000000005,9.7170000000000005,9.7170000000000005,9.7170000000000005,9.7170000000000005,9.7170000000000005,9.7170000000000005,9.7170000000000005,9.7170000000000005,9.7170000000000005,9.7170000000000005,9.7170000000000005,9.7170000000000005,9.7170000000000005,9.7170000000000005,9.7170000000000005,9.7170000000000005]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - Moderate",9.7170000000000005,9.7170000000000005,9.7170000000000005,9.7170000000000005,9.7170000000000005,9.7170000000000005,9.7170000000000005,9.7170000000000005,9.7170000000000005,9.7170000000000005,9.7170000000000005,9.7170000000000005,9.7170000000000005,9.7170000000000005,9.7170000000000005,9.7170000000000005,9.7170000000000005,9.7170000000000005,9.7170000000000005,9.7170000000000005,9.7170000000000005,9.7170000000000005,9.7170000000000005,9.7170000000000005,9.7170000000000005,9.7170000000000005,9.7170000000000005,9.7170000000000005,9.7170000000000005,9.7170000000000005,9.7170000000000005,9.7170000000000005]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - Conservative",9.7170000000000005,9.7170000000000005,9.7170000000000005,9.7170000000000005,9.7170000000000005,9.7170000000000005,9.7170000000000005,9.7170000000000005,9.7170000000000005,9.7170000000000005,9.7170000000000005,9.7170000000000005,9.7170000000000005,9.7170000000000005,9.7170000000000005,9.7170000000000005,9.7170000000000005,9.7170000000000005,9.7170000000000005,9.7170000000000005,9.7170000000000005,9.7170000000000005,9.7170000000000005,9.7170000000000005,9.7170000000000005,9.7170000000000005,9.7170000000000005,9.7170000000000005,9.7170000000000005,9.7170000000000005,9.7170000000000005,9.7170000000000005]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - Advanced",6.3630000000000004,6.3630000000000004,6.3630000000000004,6.3630000000000004,6.3630000000000004,6.3630000000000004,6.3630000000000004,6.3630000000000004,6.3630000000000004,6.3630000000000004,6.3630000000000004,6.3630000000000004,6.3630000000000004,6.3630000000000004,6.3630000000000004,6.3630000000000004,6.3630000000000004,6.3630000000000004,6.3630000000000004,6.3630000000000004,6.3630000000000004,6.3630000000000004,6.3630000000000004,6.3630000000000004,6.3630000000000004,6.3630000000000004,6.3630000000000004,6.3630000000000004,6.3630000000000004,6.3630000000000004,6.3630000000000004,6.3630000000000004]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - Moderate",6.3630000000000004,6.3630000000000004,6.3630000000000004,6.3630000000000004,6.3630000000000004,6.3630000000000004,6.3630000000000004,6.3630000000000004,6.3630000000000004,6.3630000000000004,6.3630000000000004,6.3630000000000004,6.3630000000000004,6.3630000000000004,6.3630000000000004,6.3630000000000004,6.3630000000000004,6.3630000000000004,6.3630000000000004,6.3630000000000004,6.3630000000000004,6.3630000000000004,6.3630000000000004,6.3630000000000004,6.3630000000000004,6.3630000000000004,6.3630000000000004,6.3630000000000004,6.3630000000000004,6.3630000000000004,6.3630000000000004,6.3630000000000004]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - Conservative",6.3630000000000004,6.3630000000000004,6.3630000000000004,6.3630000000000004,6.3630000000000004,6.3630000000000004,6.3630000000000004,6.3630000000000004,6.3630000000000004,6.3630000000000004,6.3630000000000004,6.3630000000000004,6.3630000000000004,6.3630000000000004,6.3630000000000004,6.3630000000000004,6.3630000000000004,6.3630000000000004,6.3630000000000004,6.3630000000000004,6.3630000000000004,6.3630000000000004,6.3630000000000004,6.3630000000000004,6.3630000000000004,6.3630000000000004,6.3630000000000004,6.3630000000000004,6.3630000000000004,6.3630000000000004,6.3630000000000004,6.3630000000000004]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - Advanced",6.3630000000000004,6.3630000000000004,6.3630000000000004,6.3630000000000004,6.3630000000000004,6.3630000000000004,6.3630000000000004,6.3630000000000004,6.3630000000000004,6.3630000000000004,6.3630000000000004,6.3630000000000004,6.3630000000000004,6.3630000000000004,6.3630000000000004,6.3630000000000004,6.3630000000000004,6.3630000000000004,6.3630000000000004,6.3630000000000004,6.3630000000000004,6.3630000000000004,6.3630000000000004,6.3630000000000004,6.3630000000000004,6.3630000000000004,6.3630000000000004,6.3630000000000004,6.3630000000000004,6.3630000000000004,6.3630000000000004,6.3630000000000004]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - Moderate",6.3630000000000004,6.3630000000000004,6.3630000000000004,6.3630000000000004,6.3630000000000004,6.3630000000000004,6.3630000000000004,6.3630000000000004,6.3630000000000004,6.3630000000000004,6.3630000000000004,6.3630000000000004,6.3630000000000004,6.3630000000000004,6.3630000000000004,6.3630000000000004,6.3630000000000004,6.3630000000000004,6.3630000000000004,6.3630000000000004,6.3630000000000004,6.3630000000000004,6.3630000000000004,6.3630000000000004,6.3630000000000004,6.3630000000000004,6.3630000000000004,6.3630000000000004,6.3630000000000004,6.3630000000000004,6.3630000000000004,6.3630000000000004]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - Conservative",6.3630000000000004,6.3630000000000004,6.3630000000000004,6.3630000000000004,6.3630000000000004,6.3630000000000004,6.3630000000000004,6.3630000000000004,6.3630000000000004,6.3630000000000004,6.3630000000000004,6.3630000000000004,6.3630000000000004,6.3630000000000004,6.3630000000000004,6.3630000000000004,6.3630000000000004,6.3630000000000004,6.3630000000000004,6.3630000000000004,6.3630000000000004,6.3630000000000004,6.3630000000000004,6.3630000000000004,6.3630000000000004,6.3630000000000004,6.3630000000000004,6.3630000000000004,6.3630000000000004,6.3630000000000004,6.3630000000000004,6.3630000000000004]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - Advanced",7.1589999999999998,7.1589999999999998,7.1589999999999998,7.1589999999999998,7.1589999999999998,7.1589999999999998,7.1589999999999998,7.0149999999999997,6.87,6.7249999999999996,6.58,6.4349999999999996,6.29,6.1449999999999996,6,5.8360000000000003,5.6719999999999997,5.508,5.3440000000000003,5.18,5.18,5.18,5.18,5.18,5.18,5.18,5.18,5.18,5.18,5.18,5.18,5.18]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - Moderate",7.1589999999999998,7.1589999999999998,7.1589999999999998,7.1589999999999998,7.1589999999999998,7.1589999999999998,7.1589999999999998,7.0869999999999997,7.0149999999999997,6.9420000000000002,6.87,6.7969999999999997,6.7249999999999996,6.6520000000000001,6.58,6.4980000000000002,6.4160000000000004,6.3339999999999996,6.2519999999999998,6.17,6.17,6.17,6.17,6.17,6.17,6.17,6.17,6.17,6.17,6.17,6.17,6.17]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - Conservative",7.1589999999999998,7.1589999999999998,7.1589999999999998,7.1589999999999998,7.1589999999999998,7.1589999999999998,7.1589999999999998,7.1589999999999998,7.1589999999999998,7.1589999999999998,7.1589999999999998,7.1589999999999998,7.1589999999999998,7.1589999999999998,7.1589999999999998,7.1589999999999998,7.1589999999999998,7.1589999999999998,7.1589999999999998,7.1589999999999998,7.1589999999999998,7.1589999999999998,7.1589999999999998,7.1589999999999998,7.1589999999999998,7.1589999999999998,7.1589999999999998,7.1589999999999998,7.1589999999999998,7.1589999999999998,7.1589999999999998,7.1589999999999998]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - Advanced",7.1589999999999998,7.1589999999999998,7.1589999999999998,7.1589999999999998,7.1589999999999998,7.1589999999999998,7.1589999999999998,7.0149999999999997,6.87,6.7249999999999996,6.58,6.4349999999999996,6.29,6.1449999999999996,6,5.8360000000000003,5.6719999999999997,5.508,5.3440000000000003,5.18,5.18,5.18,5.18,5.18,5.18,5.18,5.18,5.18,5.18,5.18,5.18,5.18]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - Moderate",7.1589999999999998,7.1589999999999998,7.1589999999999998,7.1589999999999998,7.1589999999999998,7.1589999999999998,7.1589999999999998,7.0869999999999997,7.0149999999999997,6.9420000000000002,6.87,6.7969999999999997,6.7249999999999996,6.6520000000000001,6.58,6.4980000000000002,6.4160000000000004,6.3339999999999996,6.2519999999999998,6.17,6.17,6.17,6.17,6.17,6.17,6.17,6.17,6.17,6.17,6.17,6.17,6.17]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - Conservative",7.1589999999999998,7.1589999999999998,7.1589999999999998,7.1589999999999998,7.1589999999999998,7.1589999999999998,7.1589999999999998,7.1589999999999998,7.1589999999999998,7.1589999999999998,7.1589999999999998,7.1589999999999998,7.1589999999999998,7.1589999999999998,7.1589999999999998,7.1589999999999998,7.1589999999999998,7.1589999999999998,7.1589999999999998,7.1589999999999998,7.1589999999999998,7.1589999999999998,7.1589999999999998,7.1589999999999998,7.1589999999999998,7.1589999999999998,7.1589999999999998,7.1589999999999998,7.1589999999999998,7.1589999999999998,7.1589999999999998,7.1589999999999998]
[]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"CAPEX ($/kW)","Gas-CT-AvgCF - Advanced",{"$f":"$N$30*(L150+L212)","v":936.37645021586059},927.60477386723426,918.83309751860793,914.44725934429482,895.8074471034638,885.93931121125922,882.64993258052436,876.07117531905465,862.9136607961151,856.33490353464538,850.85260581675391,846.4667676424408,843.17738901170583,837.69509129381436,832.212793575923,827.82695540160978,823.44111722729667,817.9588195094052,813.57298133509198,809.18714316077887,805.89776453004401,800.41546681215254,796.02962863783932,791.64379046352622,787.25795228921299,782.87211411489989,779.58273548416503,775.19689730985181,770.8110591355387,766.42522096122548,760.94292324333401,752.17124689470768]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-AvgCF - Moderate",{"$f":"$N$30*(L151+L213)","v":936.37645021586059},927.60477386723426,918.83309751860793,914.44725934429482,895.8074471034638,885.93931121125922,882.64993258052436,876.07117531905465,862.9136607961151,856.33490353464538,850.85260581675391,846.4667676424408,843.17738901170583,837.69509129381436,832.212793575923,827.82695540160978,823.44111722729667,817.9588195094052,813.57298133509198,809.18714316077887,805.89776453004401,800.41546681215254,796.02962863783932,791.64379046352622,787.25795228921299,782.87211411489989,779.58273548416503,775.19689730985181,770.8110591355387,766.42522096122548,760.94292324333401,752.17124689470768]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-AvgCF - Conservative",{"$f":"$N$30*(L152+L214)","v":936.37645021586059},927.60477386723426,918.83309751860793,914.44725934429482,895.8074471034638,885.93931121125922,882.64993258052436,876.07117531905465,862.9136607961151,856.33490353464538,850.85260581675391,846.4667676424408,843.17738901170583,837.69509129381436,832.212793575923,827.82695540160978,823.44111722729667,817.9588195094052,813.57298133509198,809.18714316077887,805.89776453004401,800.41546681215254,796.02962863783932,791.64379046352622,787.25795228921299,782.87211411489989,779.58273548416503,775.19689730985181,770.8110591355387,766.42522096122548,760.94292324333401,752.17124689470768]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - Advanced",{"$f":"$N$30*(L153+L215)","v":936.37645021586059},927.60477386723426,918.83309751860793,914.44725934429482,895.8074471034638,885.93931121125922,882.64993258052436,876.07117531905465,862.9136607961151,856.33490353464538,850.85260581675391,846.4667676424408,843.17738901170583,837.69509129381436,832.212793575923,827.82695540160978,823.44111722729667,817.9588195094052,813.57298133509198,809.18714316077887,805.89776453004401,800.41546681215254,796.02962863783932,791.64379046352622,787.25795228921299,782.87211411489989,779.58273548416503,775.19689730985181,770.8110591355387,766.42522096122548,760.94292324333401,752.17124689470768]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - Moderate",{"$f":"$N$30*(L154+L216)","v":936.37645021586059},927.60477386723426,918.83309751860793,914.44725934429482,895.8074471034638,885.93931121125922,882.64993258052436,876.07117531905465,862.9136607961151,856.33490353464538,850.85260581675391,846.4667676424408,843.17738901170583,837.69509129381436,832.212793575923,827.82695540160978,823.44111722729667,817.9588195094052,813.57298133509198,809.18714316077887,805.89776453004401,800.41546681215254,796.02962863783932,791.64379046352622,787.25795228921299,782.87211411489989,779.58273548416503,775.19689730985181,770.8110591355387,766.42522096122548,760.94292324333401,752.17124689470768]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - Conservative",{"$f":"$N$30*(L155+L217)","v":936.37645021586059},927.60477386723426,918.83309751860793,914.44725934429482,895.8074471034638,885.93931121125922,882.64993258052436,876.07117531905465,862.9136607961151,856.33490353464538,850.85260581675391,846.4667676424408,843.17738901170583,837.69509129381436,832.212793575923,827.82695540160978,823.44111722729667,817.9588195094052,813.57298133509198,809.18714316077887,805.89776453004401,800.41546681215254,796.02962863783932,791.64379046352622,787.25795228921299,782.87211411489989,779.58273548416503,775.19689730985181,770.8110591355387,766.42522096122548,760.94292324333401,752.17124689470768]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K96","v":"Gas-CC-AvgCF - Advanced"},{"$f":"$N$30*(L156+L218)","v":1053.6976213787377},1049.3117832044245,1043.829485486533,1041.6365663993765,1029.5755114200153,1025.1896732457021,1025.1896732457021,1020.803835071389,1012.0321587227627,1007.6463205484496,1003.2604823741364,998.87464419982325,995.58526556908828,991.19942739477517,984.62067013330545,981.33129150257059,976.94545332825737,971.4631556103659,967.07731743605279,963.78793880531794,959.40210063100471,955.01626245669161,950.63042428237839,946.24458610806528,942.9552074773303,938.5693693030172,935.27999067228234,931.99061204154748,927.60477386723426,922.12247614934279,917.73663797502968,906.77204253924674]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - Moderate",{"$f":"$N$30*(L157+L219)","v":1053.6976213787377},1049.3117832044245,1043.829485486533,1041.6365663993765,1029.5755114200153,1025.1896732457021,1025.1896732457021,1020.803835071389,1012.0321587227627,1007.6463205484496,1003.2604823741364,998.87464419982325,995.58526556908828,991.19942739477517,984.62067013330545,981.33129150257059,976.94545332825737,971.4631556103659,967.07731743605279,963.78793880531794,959.40210063100471,955.01626245669161,950.63042428237839,946.24458610806528,942.9552074773303,938.5693693030172,935.27999067228234,931.99061204154748,927.60477386723426,922.12247614934279,917.73663797502968,906.77204253924674]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - Conservative",{"$f":"$N$30*(L158+L220)","v":1053.6976213787377},1049.3117832044245,1043.829485486533,1041.6365663993765,1029.5755114200153,1025.1896732457021,1025.1896732457021,1020.803835071389,1012.0321587227627,1007.6463205484496,1003.2604823741364,998.87464419982325,995.58526556908828,991.19942739477517,984.62067013330545,981.33129150257059,976.94545332825737,971.4631556103659,967.07731743605279,963.78793880531794,959.40210063100471,955.01626245669161,950.63042428237839,946.24458610806528,942.9552074773303,938.5693693030172,935.27999067228234,931.99061204154748,927.60477386723426,922.12247614934279,917.73663797502968,906.77204253924674]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - Advanced",{"$f":"$N$30*(L159+L221)","v":1053.6976213787377},1049.3117832044245,1043.829485486533,1041.6365663993765,1029.5755114200153,1025.1896732457021,1025.1896732457021,1020.803835071389,1012.0321587227627,1007.6463205484496,1003.2604823741364,998.87464419982325,995.58526556908828,991.19942739477517,984.62067013330545,981.33129150257059,976.94545332825737,971.4631556103659,967.07731743605279,963.78793880531794,959.40210063100471,955.01626245669161,950.63042428237839,946.24458610806528,942.9552074773303,938.5693693030172,935.27999067228234,931.99061204154748,927.60477386723426,922.12247614934279,917.73663797502968,906.77204253924674]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - Moderate",{"$f":"$N$30*(L160+L222)","v":1053.6976213787377},1049.3117832044245,1043.829485486533,1041.6365663993765,1029.5755114200153,1025.1896732457021,1025.1896732457021,1020.803835071389,1012.0321587227627,1007.6463205484496,1003.2604823741364,998.87464419982325,995.58526556908828,991.19942739477517,984.62067013330545,981.33129150257059,976.94545332825737,971.4631556103659,967.07731743605279,963.78793880531794,959.40210063100471,955.01626245669161,950.63042428237839,946.24458610806528,942.9552074773303,938.5693693030172,935.27999067228234,931.99061204154748,927.60477386723426,922.12247614934279,917.73663797502968,906.77204253924674]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - Conservative",{"$f":"$N$30*(L161+L223)","v":1053.6976213787377},1049.3117832044245,1043.829485486533,1041.6365663993765,1029.5755114200153,1025.1896732457021,1025.1896732457021,1020.803835071389,1012.0321587227627,1007.6463205484496,1003.2604823741364,998.87464419982325,995.58526556908828,991.19942739477517,984.62067013330545,981.33129150257059,976.94545332825737,971.4631556103659,967.07731743605279,963.78793880531794,959.40210063100471,955.01626245669161,950.63042428237839,946.24458610806528,942.9552074773303,938.5693693030172,935.27999067228234,931.99061204154748,927.60477386723426,922.12247614934279,917.73663797502968,906.77204253924674]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - Advanced",{"$f":"$N$30*(L162+L224)","v":2669.878988613139},2490.0596234662989,2312.4331774066159,2139.1925695212458,2094.237728234536,2063.5368610143437,2039.4147510556215,2005.4245052046945,1967.0484211794542,1933.0581753285273,1900.1643890211785,1866.1741431702515,1834.3768164064811,1800.386570555554,1765.2998651610487,1715.9591857000255,1666.6185062390025,1616.181367234401,1569.0336068605345,1521.885846486668,1508.7283319637286,1495.5708174407891,1481.3168433742712,1468.1593288513318,1456.0982738719706,1444.0372188926094,1431.9761639132482,1418.8186493903088,1405.6611348673691,1391.4071608008514,1378.249646277912,1353.0310767756112]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - Moderate",{"$f":"$N$30*(L163+L225)","v":2669.878988613139},2571.1976296910925,2473.612730312625,2380.41366910847,2342.0375850832297,2320.1083942116638,2303.6615010579894,2277.3464720121106,2246.6456047919187,2219.2341162024613,2192.9190871565825,2166.6040581107031,2141.3854886084027,2113.9740000189454,2084.3695923423315,2049.2828869478262,2015.2926410968992,1979.1094761588154,1945.1192303078885,1911.1289844569615,1895.7785508468653,1879.3316576931909,1860.69184545236,1845.3414118422641,1829.9909782321679,1813.5440850784935,1799.2901110119758,1782.8432178583014,1766.396324704627,1748.8529720073743,1731.3096193101217,1699.5122925463513]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - Conservative",{"$f":"$N$30*(L164+L226)","v":2669.878988613139},2652.3356359158861,2635.8887427622117,2621.6347686956942,2589.8374419319234,2575.583467865406,2569.004710603936,2550.3648983631051,2525.1463288608043,2505.4100570763953,2486.7702448355644,2465.9375135075766,2448.3941608103241,2426.4649699387583,2403.4393195236144,2383.703047739205,2362.8703164112176,2342.0375850832297,2321.2048537552423,2301.4685819708329,2282.828769730002,2263.0924979455931,2241.1633070740272,2221.4270352896178,2202.7872230487869,2184.147410807956,2166.6040581107031,2146.8677863262942,2126.0350549983064,2105.2023236703189,2085.4660518859096,2047.0899678606695]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - Advanced",{"$f":"$N$30*(L165+L227)","v":2669.878988613139},2490.0596234662989,2312.4331774066159,2139.1925695212458,2094.237728234536,2063.5368610143437,2039.4147510556215,2005.4245052046945,1967.0484211794542,1933.0581753285273,1900.1643890211785,1866.1741431702515,1834.3768164064811,1800.386570555554,1765.2998651610487,1715.9591857000255,1666.6185062390025,1616.181367234401,1569.0336068605345,1521.885846486668,1508.7283319637286,1495.5708174407891,1481.3168433742712,1468.1593288513318,1456.0982738719706,1444.0372188926094,1431.9761639132482,1418.8186493903088,1405.6611348673691,1391.4071608008514,1378.249646277912,1353.0310767756112]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - Moderate",{"$f":"$N$30*(L166+L228)","v":2669.878988613139},2571.1976296910925,2473.612730312625,2380.41366910847,2342.0375850832297,2320.1083942116638,2303.6615010579894,2277.3464720121106,2246.6456047919187,2219.2341162024613,2192.9190871565825,2166.6040581107031,2141.3854886084027,2113.9740000189454,2084.3695923423315,2049.2828869478262,2015.2926410968992,1979.1094761588154,1945.1192303078885,1911.1289844569615,1895.7785508468653,1879.3316576931909,1860.69184545236,1845.3414118422641,1829.9909782321679,1813.5440850784935,1799.2901110119758,1782.8432178583014,1766.396324704627,1748.8529720073743,1731.3096193101217,1699.5122925463513]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - Conservative",{"$f":"$N$30*(L167+L229)","v":2669.878988613139},2652.3356359158861,2635.8887427622117,2621.6347686956942,2589.8374419319234,2575.583467865406,2569.004710603936,2550.3648983631051,2525.1463288608043,2505.4100570763953,2486.7702448355644,2465.9375135075766,2448.3941608103241,2426.4649699387583,2403.4393195236144,2383.703047739205,2362.8703164112176,2342.0375850832297,2321.2048537552423,2301.4685819708329,2282.828769730002,2263.0924979455931,2241.1633070740272,2221.4270352896178,2202.7872230487869,2184.147410807956,2166.6040581107031,2146.8677863262942,2126.0350549983064,2105.2023236703189,2085.4660518859096,2047.0899678606695]
[]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Construction Financing Cost ($/kW)","Gas-CT-AvgCF - Advanced",{"$f":"(L150+L212)*($N$30-1)","v":82.376450215860615},81.604773867234286,80.833097518607957,80.447259344294793,78.807447103463844,77.939311211259223,77.64993258052435,77.071175319054603,75.91366079611511,75.334903534645363,74.852605816753908,74.466767642440743,74.17738901170587,73.695091293814414,73.212793575922959,72.826955401609794,72.44111722729663,71.958819509405174,71.57298133509201,71.187143160778845,70.897764530043972,70.415466812152516,70.029628637839352,69.643790463526187,69.257952289213023,68.872114114899858,68.582735484164985,68.196897309851821,67.811059135538656,67.425220961225492,66.942923243334036,66.171246894707707]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-AvgCF - Moderate",{"$f":"(L151+L213)*($N$30-1)","v":82.376450215860615},81.604773867234286,80.833097518607957,80.447259344294793,78.807447103463844,77.939311211259223,77.64993258052435,77.071175319054603,75.91366079611511,75.334903534645363,74.852605816753908,74.466767642440743,74.17738901170587,73.695091293814414,73.212793575922959,72.826955401609794,72.44111722729663,71.958819509405174,71.57298133509201,71.187143160778845,70.897764530043972,70.415466812152516,70.029628637839352,69.643790463526187,69.257952289213023,68.872114114899858,68.582735484164985,68.196897309851821,67.811059135538656,67.425220961225492,66.942923243334036,66.171246894707707]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-AvgCF - Conservative",{"$f":"(L152+L214)*($N$30-1)","v":82.376450215860615},81.604773867234286,80.833097518607957,80.447259344294793,78.807447103463844,77.939311211259223,77.64993258052435,77.071175319054603,75.91366079611511,75.334903534645363,74.852605816753908,74.466767642440743,74.17738901170587,73.695091293814414,73.212793575922959,72.826955401609794,72.44111722729663,71.958819509405174,71.57298133509201,71.187143160778845,70.897764530043972,70.415466812152516,70.029628637839352,69.643790463526187,69.257952289213023,68.872114114899858,68.582735484164985,68.196897309851821,67.811059135538656,67.425220961225492,66.942923243334036,66.171246894707707]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - Advanced",{"$f":"(L153+L215)*($N$30-1)","v":82.376450215860615},81.604773867234286,80.833097518607957,80.447259344294793,78.807447103463844,77.939311211259223,77.64993258052435,77.071175319054603,75.91366079611511,75.334903534645363,74.852605816753908,74.466767642440743,74.17738901170587,73.695091293814414,73.212793575922959,72.826955401609794,72.44111722729663,71.958819509405174,71.57298133509201,71.187143160778845,70.897764530043972,70.415466812152516,70.029628637839352,69.643790463526187,69.257952289213023,68.872114114899858,68.582735484164985,68.196897309851821,67.811059135538656,67.425220961225492,66.942923243334036,66.171246894707707]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - Moderate",{"$f":"(L154+L216)*($N$30-1)","v":82.376450215860615},81.604773867234286,80.833097518607957,80.447259344294793,78.807447103463844,77.939311211259223,77.64993258052435,77.071175319054603,75.91366079611511,75.334903534645363,74.852605816753908,74.466767642440743,74.17738901170587,73.695091293814414,73.212793575922959,72.826955401609794,72.44111722729663,71.958819509405174,71.57298133509201,71.187143160778845,70.897764530043972,70.415466812152516,70.029628637839352,69.643790463526187,69.257952289213023,68.872114114899858,68.582735484164985,68.196897309851821,67.811059135538656,67.425220961225492,66.942923243334036,66.171246894707707]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - Conservative",{"$f":"(L155+L217)*($N$30-1)","v":82.376450215860615},81.604773867234286,80.833097518607957,80.447259344294793,78.807447103463844,77.939311211259223,77.64993258052435,77.071175319054603,75.91366079611511,75.334903534645363,74.852605816753908,74.466767642440743,74.17738901170587,73.695091293814414,73.212793575922959,72.826955401609794,72.44111722729663,71.958819509405174,71.57298133509201,71.187143160778845,70.897764530043972,70.415466812152516,70.029628637839352,69.643790463526187,69.257952289213023,68.872114114899858,68.582735484164985,68.196897309851821,67.811059135538656,67.425220961225492,66.942923243334036,66.171246894707707]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K116","v":"Gas-CC-AvgCF - Advanced"},{"$f":"(L156+L218)*($N$30-1)","v":92.697621378737765},92.3117832044246,91.829485486533144,91.636566399376562,90.57551142001536,90.189673245702195,90.189673245702195,89.803835071389031,89.032158722762702,88.646320548449538,88.260482374136373,87.874644199823209,87.585265569088335,87.199427394775171,86.620670133305424,86.331291502570551,85.945453328257386,85.463155610365931,85.077317436052766,84.787938805317893,84.402100631004728,84.016262456691564,83.630424282378399,83.244586108065235,82.955207477330362,82.569369303017197,82.279990672282324,81.99061204154745,81.604773867234286,81.12247614934283,80.736637975029666,79.772042539246755]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - Moderate",{"$f":"(L157+L219)*($N$30-1)","v":92.697621378737765},92.3117832044246,91.829485486533144,91.636566399376562,90.57551142001536,90.189673245702195,90.189673245702195,89.803835071389031,89.032158722762702,88.646320548449538,88.260482374136373,87.874644199823209,87.585265569088335,87.199427394775171,86.620670133305424,86.331291502570551,85.945453328257386,85.463155610365931,85.077317436052766,84.787938805317893,84.402100631004728,84.016262456691564,83.630424282378399,83.244586108065235,82.955207477330362,82.569369303017197,82.279990672282324,81.99061204154745,81.604773867234286,81.12247614934283,80.736637975029666,79.772042539246755]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - Conservative",{"$f":"(L158+L220)*($N$30-1)","v":92.697621378737765},92.3117832044246,91.829485486533144,91.636566399376562,90.57551142001536,90.189673245702195,90.189673245702195,89.803835071389031,89.032158722762702,88.646320548449538,88.260482374136373,87.874644199823209,87.585265569088335,87.199427394775171,86.620670133305424,86.331291502570551,85.945453328257386,85.463155610365931,85.077317436052766,84.787938805317893,84.402100631004728,84.016262456691564,83.630424282378399,83.244586108065235,82.955207477330362,82.569369303017197,82.279990672282324,81.99061204154745,81.604773867234286,81.12247614934283,80.736637975029666,79.772042539246755]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - Advanced",{"$f":"(L159+L221)*($N$30-1)","v":92.697621378737765},92.3117832044246,91.829485486533144,91.636566399376562,90.57551142001536,90.189673245702195,90.189673245702195,89.803835071389031,89.032158722762702,88.646320548449538,88.260482374136373,87.874644199823209,87.585265569088335,87.199427394775171,86.620670133305424,86.331291502570551,85.945453328257386,85.463155610365931,85.077317436052766,84.787938805317893,84.402100631004728,84.016262456691564,83.630424282378399,83.244586108065235,82.955207477330362,82.569369303017197,82.279990672282324,81.99061204154745,81.604773867234286,81.12247614934283,80.736637975029666,79.772042539246755]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - Moderate",{"$f":"(L160+L222)*($N$30-1)","v":92.697621378737765},92.3117832044246,91.829485486533144,91.636566399376562,90.57551142001536,90.189673245702195,90.189673245702195,89.803835071389031,89.032158722762702,88.646320548449538,88.260482374136373,87.874644199823209,87.585265569088335,87.199427394775171,86.620670133305424,86.331291502570551,85.945453328257386,85.463155610365931,85.077317436052766,84.787938805317893,84.402100631004728,84.016262456691564,83.630424282378399,83.244586108065235,82.955207477330362,82.569369303017197,82.279990672282324,81.99061204154745,81.604773867234286,81.12247614934283,80.736637975029666,79.772042539246755]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - Conservative",{"$f":"(L161+L223)*($N$30-1)","v":92.697621378737765},92.3117832044246,91.829485486533144,91.636566399376562,90.57551142001536,90.189673245702195,90.189673245702195,89.803835071389031,89.032158722762702,88.646320548449538,88.260482374136373,87.874644199823209,87.585265569088335,87.199427394775171,86.620670133305424,86.331291502570551,85.945453328257386,85.463155610365931,85.077317436052766,84.787938805317893,84.402100631004728,84.016262456691564,83.630424282378399,83.244586108065235,82.955207477330362,82.569369303017197,82.279990672282324,81.99061204154745,81.604773867234286,81.12247614934283,80.736637975029666,79.772042539246755]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - Advanced",{"$f":"(L162+L224)*($N$30-1)","v":234.87898861313886},219.05962346629912,203.43317740661598,188.19256952124596,184.23772823453604,181.53686101434388,179.41475105562148,176.42450520469447,173.04842117945427,170.05817532852723,167.16438902117852,164.17414317025148,161.37681640648105,158.38657055555402,155.2998651610487,150.95918570002561,146.6185062390025,142.18136723440111,138.03360686053458,133.88584648666807,132.72833196372858,131.57081744078909,130.31684337427129,129.15932885133179,128.0982738719706,127.0372188926094,125.9761639132482,124.81864939030871,123.66113486736921,122.40716080085143,121.24964627791194,119.03107677561124]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - Moderate",{"$f":"(L163+L225)*($N$30-1)","v":234.87898861313886},226.19762969109269,217.61273031262476,209.41366910847,206.03758508322983,204.10839421166401,202.66150105798965,200.34647201211067,197.64560479191852,195.23411620246122,192.91908715658224,190.60405811070325,188.38548860840257,185.97400001894528,183.36959234233143,180.28288694782611,177.29264109689908,174.10947615881548,171.11923030788844,168.1289844569614,166.77855084686536,165.33165769319098,163.69184545236004,162.34141184226394,160.99097823216789,159.54408507849351,158.29011101197574,156.84321785830136,155.39632470462698,153.85297200737432,152.30961931012166,149.51229254635123]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - Conservative",{"$f":"(L164+L226)*($N$30-1)","v":234.87898861313886},233.3356359158862,231.88874276221185,230.63476869569405,227.83744193192362,226.58346786540585,226.00471060393608,224.36489836310514,222.14632886080443,220.41005707639522,218.77024483556426,216.93751350757674,215.39416081032408,213.46496993875826,211.43931952361413,209.70304773920489,207.87031641121735,206.03758508322983,204.20485375524231,202.46858197083304,200.82876973000211,199.09249794559287,197.16330707402705,195.42703528961781,193.78722304878687,192.14741080795591,190.60405811070325,188.86778632629401,187.03505499830646,185.20232367031895,183.46605188590971,180.0899678606695]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - Advanced",{"$f":"(L165+L227)*($N$30-1)","v":234.87898861313886},219.05962346629912,203.43317740661598,188.19256952124596,184.23772823453604,181.53686101434388,179.41475105562148,176.42450520469447,173.04842117945427,170.05817532852723,167.16438902117852,164.17414317025148,161.37681640648105,158.38657055555402,155.2998651610487,150.95918570002561,146.6185062390025,142.18136723440111,138.03360686053458,133.88584648666807,132.72833196372858,131.57081744078909,130.31684337427129,129.15932885133179,128.0982738719706,127.0372188926094,125.9761639132482,124.81864939030871,123.66113486736921,122.40716080085143,121.24964627791194,119.03107677561124]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - Moderate",{"$f":"(L166+L228)*($N$30-1)","v":234.87898861313886},226.19762969109269,217.61273031262476,209.41366910847,206.03758508322983,204.10839421166401,202.66150105798965,200.34647201211067,197.64560479191852,195.23411620246122,192.91908715658224,190.60405811070325,188.38548860840257,185.97400001894528,183.36959234233143,180.28288694782611,177.29264109689908,174.10947615881548,171.11923030788844,168.1289844569614,166.77855084686536,165.33165769319098,163.69184545236004,162.34141184226394,160.99097823216789,159.54408507849351,158.29011101197574,156.84321785830136,155.39632470462698,153.85297200737432,152.30961931012166,149.51229254635123]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - Conservative",{"$f":"(L167+L229)*($N$30-1)","v":234.87898861313886},233.3356359158862,231.88874276221185,230.63476869569405,227.83744193192362,226.58346786540585,226.00471060393608,224.36489836310514,222.14632886080443,220.41005707639522,218.77024483556426,216.93751350757674,215.39416081032408,213.46496993875826,211.43931952361413,209.70304773920489,207.87031641121735,206.03758508322983,204.20485375524231,202.46858197083304,200.82876973000211,199.09249794559287,197.16330707402705,195.42703528961781,193.78722304878687,192.14741080795591,190.60405811070325,188.86778632629401,187.03505499830646,185.20232367031895,183.46605188590971,180.0899678606695]
[]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)","Gas-CT-AvgCF - Advanced",854,846,838,834,817,808,805,799,787,781,776,772,769,764,759,755,751,746,742,738,735,730,726,722,718,714,711,707,703,699,694,686]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-AvgCF - Moderate",854,846,838,834,817,808,805,799,787,781,776,772,769,764,759,755,751,746,742,738,735,730,726,722,718,714,711,707,703,699,694,686]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-AvgCF - Conservative",854,846,838,834,817,808,805,799,787,781,776,772,769,764,759,755,751,746,742,738,735,730,726,722,718,714,711,707,703,699,694,686]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - Advanced",854,846,838,834,817,808,805,799,787,781,776,772,769,764,759,755,751,746,742,738,735,730,726,722,718,714,711,707,703,699,694,686]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - Moderate",854,846,838,834,817,808,805,799,787,781,776,772,769,764,759,755,751,746,742,738,735,730,726,722,718,714,711,707,703,699,694,686]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - Conservative",854,846,838,834,817,808,805,799,787,781,776,772,769,764,759,755,751,746,742,738,735,730,726,722,718,714,711,707,703,699,694,686]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K136","v":"Gas-CC-AvgCF - Advanced"},961,957,952,950,939,935,935,931,923,919,915,911,908,904,898,895,891,886,882,879,875,871,867,863,860,856,853,850,846,841,837,827]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - Moderate",961,957,952,950,939,935,935,931,923,919,915,911,908,904,898,895,891,886,882,879,875,871,867,863,860,856,853,850,846,841,837,827]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - Conservative",961,957,952,950,939,935,935,931,923,919,915,911,908,904,898,895,891,886,882,879,875,871,867,863,860,856,853,850,846,841,837,827]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - Advanced",961,957,952,950,939,935,935,931,923,919,915,911,908,904,898,895,891,886,882,879,875,871,867,863,860,856,853,850,846,841,837,827]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - Moderate",961,957,952,950,939,935,935,931,923,919,915,911,908,904,898,895,891,886,882,879,875,871,867,863,860,856,853,850,846,841,837,827]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - Conservative",961,957,952,950,939,935,935,931,923,919,915,911,908,904,898,895,891,886,882,879,875,871,867,863,860,856,853,850,846,841,837,827]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - Advanced",2435,2271,2109,1951,1910,1882,1860,1829,1794,1763,1733,1702,1673,1642,1610,1565,1520,1474,1431,1388,1376,1364,1351,1339,1328,1317,1306,1294,1282,1269,1257,1234]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - Moderate",2435,2345,2256,2171,2136,2116,2101,2077,2049,2024,2000,1976,1953,1928,1901,1869,1838,1805,1774,1743,1729,1714,1697,1683,1669,1654,1641,1626,1611,1595,1579,1550]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - Conservative",2435,2419,2404,2391,2362,2349,2343,2326,2303,2285,2268,2249,2233,2213,2192,2174,2155,2136,2117,2099,2082,2064,2044,2026,2009,1992,1976,1958,1939,1920,1902,1867]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - Advanced",2435,2271,2109,1951,1910,1882,1860,1829,1794,1763,1733,1702,1673,1642,1610,1565,1520,1474,1431,1388,1376,1364,1351,1339,1328,1317,1306,1294,1282,1269,1257,1234]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - Moderate",2435,2345,2256,2171,2136,2116,2101,2077,2049,2024,2000,1976,1953,1928,1901,1869,1838,1805,1774,1743,1729,1714,1697,1683,1669,1654,1641,1626,1611,1595,1579,1550]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - Conservative",2435,2419,2404,2391,2362,2349,2343,2326,2303,2285,2268,2249,2233,2213,2192,2174,2155,2136,2117,2099,2082,2064,2044,2026,2009,1992,1976,1958,1939,1920,1902,1867]
[]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Fixed Operation and Maintenance Expenses ($/kW-yr)","Gas-CT-AvgCF - Advanced",20.9,20.9,20.9,20.9,20.9,20.9,20.9,20.9,20.9,20.9,20.9,20.9,20.9,20.9,20.9,20.9,20.9,20.9,20.9,20.9,20.9,20.9,20.9,20.9,20.9,20.9,20.9,20.9,20.9,20.9,20.9,20.9]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-AvgCF - Moderate",20.9,20.9,20.9,20.9,20.9,20.9,20.9,20.9,20.9,20.9,20.9,20.9,20.9,20.9,20.9,20.9,20.9,20.9,20.9,20.9,20.9,20.9,20.9,20.9,20.9,20.9,20.9,20.9,20.9,20.9,20.9,20.9]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-AvgCF - Conservative",20.9,20.9,20.9,20.9,20.9,20.9,20.9,20.9,20.9,20.9,20.9,20.9,20.9,20.9,20.9,20.9,20.9,20.9,20.9,20.9,20.9,20.9,20.9,20.9,20.9,20.9,20.9,20.9,20.9,20.9,20.9,20.9]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - Advanced",20.9,20.9,20.9,20.9,20.9,20.9,20.9,20.9,20.9,20.9,20.9,20.9,20.9,20.9,20.9,20.9,20.9,20.9,20.9,20.9,20.9,20.9,20.9,20.9,20.9,20.9,20.9,20.9,20.9,20.9,20.9,20.9]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - Moderate",20.9,20.9,20.9,20.9,20.9,20.9,20.9,20.9,20.9,20.9,20.9,20.9,20.9,20.9,20.9,20.9,20.9,20.9,20.9,20.9,20.9,20.9,20.9,20.9,20.9,20.9,20.9,20.9,20.9,20.9,20.9,20.9]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - Conservative",20.9,20.9,20.9,20.9,20.9,20.9,20.9,20.9,20.9,20.9,20.9,20.9,20.9,20.9,20.9,20.9,20.9,20.9,20.9,20.9,20.9,20.9,20.9,20.9,20.9,20.9,20.9,20.9,20.9,20.9,20.9,20.9]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K156","v":"Gas-CC-AvgCF - Advanced"},27.3,27.3,27.3,27.3,27.3,27.3,27.3,27.3,27.3,27.3,27.3,27.3,27.3,27.3,27.3,27.3,27.3,27.3,27.3,27.3,27.3,27.3,27.3,27.3,27.3,27.3,27.3,27.3,27.3,27.3,27.3,27.3]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - Moderate",27.3,27.3,27.3,27.3,27.3,27.3,27.3,27.3,27.3,27.3,27.3,27.3,27.3,27.3,27.3,27.3,27.3,27.3,27.3,27.3,27.3,27.3,27.3,27.3,27.3,27.3,27.3,27.3,27.3,27.3,27.3,27.3]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - Conservative",27.3,27.3,27.3,27.3,27.3,27.3,27.3,27.3,27.3,27.3,27.3,27.3,27.3,27.3,27.3,27.3,27.3,27.3,27.3,27.3,27.3,27.3,27.3,27.3,27.3,27.3,27.3,27.3,27.3,27.3,27.3,27.3]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - Advanced",27.3,27.3,27.3,27.3,27.3,27.3,27.3,27.3,27.3,27.3,27.3,27.3,27.3,27.3,27.3,27.3,27.3,27.3,27.3,27.3,27.3,27.3,27.3,27.3,27.3,27.3,27.3,27.3,27.3,27.3,27.3,27.3]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - Moderate",27.3,27.3,27.3,27.3,27.3,27.3,27.3,27.3,27.3,27.3,27.3,27.3,27.3,27.3,27.3,27.3,27.3,27.3,27.3,27.3,27.3,27.3,27.3,27.3,27.3,27.3,27.3,27.3,27.3,27.3,27.3,27.3]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - Conservative",27.3,27.3,27.3,27.3,27.3,27.3,27.3,27.3,27.3,27.3,27.3,27.3,27.3,27.3,27.3,27.3,27.3,27.3,27.3,27.3,27.3,27.3,27.3,27.3,27.3,27.3,27.3,27.3,27.3,27.3,27.3,27.3]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - Advanced",65.099999999999994,65.099999999999994,65.099999999999994,65.099999999999994,64.599999999999994,64.2,63.7,63.3,62.8,62.4,62,61.5,61.1,60.6,60.2,59.3,58.4,57.5,56.6,55.8,55.8,55.8,55.8,55.8,55.8,55.8,55.8,55.8,55.8,55.8,55.8,55.8]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - Moderate",65.099999999999994,65.099999999999994,65.099999999999994,65.099999999999994,64.8,64.599999999999994,64.400000000000006,64.2,63.9,63.7,63.5,63.3,63.1,62.8,62.6,62.2,61.7,61.3,60.8,60.4,60.4,60.4,60.4,60.4,60.4,60.4,60.4,60.4,60.4,60.4,60.4,60.4]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - Conservative",65.099999999999994,65.099999999999994,65.099999999999994,65.099999999999994,65.099999999999994,65.099999999999994,65.099999999999994,65.099999999999994,65.099999999999994,65.099999999999994,65.099999999999994,65.099999999999994,65.099999999999994,65.099999999999994,65.099999999999994,65.099999999999994,65.099999999999994,65.099999999999994,65.099999999999994,65.099999999999994,65.099999999999994,65.099999999999994,65.099999999999994,65.099999999999994,65.099999999999994,65.099999999999994,65.099999999999994,65.099999999999994,65.099999999999994,65.099999999999994,65.099999999999994,65.099999999999994]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - Advanced",65.099999999999994,65.099999999999994,65.099999999999994,65.099999999999994,64.599999999999994,64.2,63.7,63.3,62.8,62.4,62,61.5,61.1,60.6,60.2,59.3,58.4,57.5,56.6,55.8,55.8,55.8,55.8,55.8,55.8,55.8,55.8,55.8,55.8,55.8,55.8,55.8]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - Moderate",65.099999999999994,65.099999999999994,65.099999999999994,65.099999999999994,64.8,64.599999999999994,64.400000000000006,64.2,63.9,63.7,63.5,63.3,63.1,62.8,62.6,62.2,61.7,61.3,60.8,60.4,60.4,60.4,60.4,60.4,60.4,60.4,60.4,60.4,60.4,60.4,60.4,60.4]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - Conservative",65.099999999999994,65.099999999999994,65.099999999999994,65.099999999999994,65.099999999999994,65.099999999999994,65.099999999999994,65.099999999999994,65.099999999999994,65.099999999999994,65.099999999999994,65.099999999999994,65.099999999999994,65.099999999999994,65.099999999999994,65.099999999999994,65.099999999999994,65.099999999999994,65.099999999999994,65.099999999999994,65.099999999999994,65.099999999999994,65.099999999999994,65.099999999999994,65.099999999999994,65.099999999999994,65.099999999999994,65.099999999999994,65.099999999999994,65.099999999999994,65.099999999999994,65.099999999999994]
[]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Variable Operation and Maintenance Expenses ($/MWh)","Gas-CT-AvgCF - Advanced",4.95,4.9400000000000004,4.9400000000000004,4.9400000000000004,4.9400000000000004,4.9400000000000004,4.9400000000000004,4.9400000000000004,4.9400000000000004,4.9400000000000004,4.9400000000000004,4.9400000000000004,4.9400000000000004,4.9400000000000004,4.9400000000000004,4.9400000000000004,4.9400000000000004,4.9400000000000004,4.9400000000000004,4.9400000000000004,4.9400000000000004,4.9400000000000004,4.9400000000000004,4.9400000000000004,4.9400000000000004,4.9400000000000004,4.9400000000000004,4.9400000000000004,4.9400000000000004,4.9400000000000004,4.9400000000000004,4.9400000000000004]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-AvgCF - Moderate",4.95,4.9400000000000004,4.9400000000000004,4.9400000000000004,4.9400000000000004,4.9400000000000004,4.9400000000000004,4.9400000000000004,4.9400000000000004,4.9400000000000004,4.9400000000000004,4.9400000000000004,4.9400000000000004,4.9400000000000004,4.9400000000000004,4.9400000000000004,4.9400000000000004,4.9400000000000004,4.9400000000000004,4.9400000000000004,4.9400000000000004,4.9400000000000004,4.9400000000000004,4.9400000000000004,4.9400000000000004,4.9400000000000004,4.9400000000000004,4.9400000000000004,4.9400000000000004,4.9400000000000004,4.9400000000000004,4.9400000000000004]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-AvgCF - Conservative",4.95,4.9400000000000004,4.9400000000000004,4.9400000000000004,4.9400000000000004,4.9400000000000004,4.9400000000000004,4.9400000000000004,4.9400000000000004,4.9400000000000004,4.9400000000000004,4.9400000000000004,4.9400000000000004,4.9400000000000004,4.9400000000000004,4.9400000000000004,4.9400000000000004,4.9400000000000004,4.9400000000000004,4.9400000000000004,4.9400000000000004,4.9400000000000004,4.9400000000000004,4.9400000000000004,4.9400000000000004,4.9400000000000004,4.9400000000000004,4.9400000000000004,4.9400000000000004,4.9400000000000004,4.9400000000000004,4.9400000000000004]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - Advanced",4.95,4.9400000000000004,4.9400000000000004,4.9400000000000004,4.9400000000000004,4.9400000000000004,4.9400000000000004,4.9400000000000004,4.9400000000000004,4.9400000000000004,4.9400000000000004,4.9400000000000004,4.9400000000000004,4.9400000000000004,4.9400000000000004,4.9400000000000004,4.9400000000000004,4.9400000000000004,4.9400000000000004,4.9400000000000004,4.9400000000000004,4.9400000000000004,4.9400000000000004,4.9400000000000004,4.9400000000000004,4.9400000000000004,4.9400000000000004,4.9400000000000004,4.9400000000000004,4.9400000000000004,4.9400000000000004,4.9400000000000004]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - Moderate",4.95,4.9400000000000004,4.9400000000000004,4.9400000000000004,4.9400000000000004,4.9400000000000004,4.9400000000000004,4.9400000000000004,4.9400000000000004,4.9400000000000004,4.9400000000000004,4.9400000000000004,4.9400000000000004,4.9400000000000004,4.9400000000000004,4.9400000000000004,4.9400000000000004,4.9400000000000004,4.9400000000000004,4.9400000000000004,4.9400000000000004,4.9400000000000004,4.9400000000000004,4.9400000000000004,4.9400000000000004,4.9400000000000004,4.9400000000000004,4.9400000000000004,4.9400000000000004,4.9400000000000004,4.9400000000000004,4.9400000000000004]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - Conservative",4.95,4.9400000000000004,4.9400000000000004,4.9400000000000004,4.9400000000000004,4.9400000000000004,4.9400000000000004,4.9400000000000004,4.9400000000000004,4.9400000000000004,4.9400000000000004,4.9400000000000004,4.9400000000000004,4.9400000000000004,4.9400000000000004,4.9400000000000004,4.9400000000000004,4.9400000000000004,4.9400000000000004,4.9400000000000004,4.9400000000000004,4.9400000000000004,4.9400000000000004,4.9400000000000004,4.9400000000000004,4.9400000000000004,4.9400000000000004,4.9400000000000004,4.9400000000000004,4.9400000000000004,4.9400000000000004,4.9400000000000004]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K176","v":"Gas-CC-AvgCF - Advanced"},1.74,1.74,1.74,1.74,1.74,1.74,1.74,1.74,1.74,1.74,1.74,1.74,1.74,1.74,1.74,1.74,1.74,1.74,1.74,1.74,1.74,1.74,1.74,1.74,1.74,1.74,1.74,1.74,1.74,1.74,1.74,1.74]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - Moderate",1.74,1.74,1.74,1.74,1.74,1.74,1.74,1.74,1.74,1.74,1.74,1.74,1.74,1.74,1.74,1.74,1.74,1.74,1.74,1.74,1.74,1.74,1.74,1.74,1.74,1.74,1.74,1.74,1.74,1.74,1.74,1.74]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - Conservative",1.74,1.74,1.74,1.74,1.74,1.74,1.74,1.74,1.74,1.74,1.74,1.74,1.74,1.74,1.74,1.74,1.74,1.74,1.74,1.74,1.74,1.74,1.74,1.74,1.74,1.74,1.74,1.74,1.74,1.74,1.74,1.74]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - Advanced",1.74,1.74,1.74,1.74,1.74,1.74,1.74,1.74,1.74,1.74,1.74,1.74,1.74,1.74,1.74,1.74,1.74,1.74,1.74,1.74,1.74,1.74,1.74,1.74,1.74,1.74,1.74,1.74,1.74,1.74,1.74,1.74]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - Moderate",1.74,1.74,1.74,1.74,1.74,1.74,1.74,1.74,1.74,1.74,1.74,1.74,1.74,1.74,1.74,1.74,1.74,1.74,1.74,1.74,1.74,1.74,1.74,1.74,1.74,1.74,1.74,1.74,1.74,1.74,1.74,1.74]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - Conservative",1.74,1.74,1.74,1.74,1.74,1.74,1.74,1.74,1.74,1.74,1.74,1.74,1.74,1.74,1.74,1.74,1.74,1.74,1.74,1.74,1.74,1.74,1.74,1.74,1.74,1.74,1.74,1.74,1.74,1.74,1.74,1.74]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - Advanced",5.73,5.73,5.73,5.73,5.69,5.65,5.61,5.57,5.53,5.5,5.46,5.42,5.38,5.34,5.3,5.22,5.14,5.07,4.99,4.91,4.91,4.91,4.91,4.91,4.91,4.91,4.91,4.91,4.91,4.91,4.91,4.91]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - Moderate",5.73,5.73,5.73,5.73,5.71,5.69,5.67,5.65,5.63,5.61,5.59,5.57,5.55,5.53,5.52,5.48,5.44,5.4,5.36,5.32,5.32,5.32,5.32,5.32,5.32,5.32,5.32,5.32,5.32,5.32,5.32,5.32]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - Conservative",5.73,5.73,5.73,5.73,5.73,5.73,5.73,5.73,5.73,5.73,5.73,5.73,5.73,5.73,5.73,5.73,5.73,5.73,5.73,5.73,5.73,5.73,5.73,5.73,5.73,5.73,5.73,5.73,5.73,5.73,5.73,5.73]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - Advanced",5.73,5.73,5.73,5.73,5.69,5.65,5.61,5.57,5.53,5.5,5.46,5.42,5.38,5.34,5.3,5.22,5.14,5.07,4.99,4.91,4.91,4.91,4.91,4.91,4.91,4.91,4.91,4.91,4.91,4.91,4.91,4.91]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - Moderate",5.73,5.73,5.73,5.73,5.71,5.69,5.67,5.65,5.63,5.61,5.59,5.57,5.55,5.53,5.52,5.48,5.44,5.4,5.36,5.32,5.32,5.32,5.32,5.32,5.32,5.32,5.32,5.32,5.32,5.32,5.32,5.32]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - Conservative",5.73,5.73,5.73,5.73,5.73,5.73,5.73,5.73,5.73,5.73,5.73,5.73,5.73,5.73,5.73,5.73,5.73,5.73,5.73,5.73,5.73,5.73,5.73,5.73,5.73,5.73,5.73,5.73,5.73,5.73,5.73,5.73]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Grid Connection Costs",null,"Grid Connection Costs (GCC) ($/kW)","Gas-CT-AvgCF - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-AvgCF - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-AvgCF - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K196","v":"Gas-CC-AvgCF - Advanced"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K197","v":"Gas-CC-AvgCF - Moderate"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,"X",null,null,null,"Data Sources for Default Inputs"]
[]
[null,null,null,null,null,null,null,"Current Costs:"]
[null,null,null,null,null,null,null,"Heat Rate (MMBtu/MWh)",null,null,null,null,"NETL Bituminous Coal"]
[null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)",null,null,null,null,"NETL Bituminous Coal ","CAPEX adjusted from 2018$ to 2019$ using NEMS2020MetalsIndex"]
[null,null,null,null,null,null,null,"Fixed Operating Expenses ($/kW-yr)",null,null,null,null,"NETL Bituminous Coal","FOM adjusted from 2018$ to 2019$ using NEMS2020GDPDeflators"]
[null,null,null,null,null,null,null,"Variable Operating Expenses ($/MWh)",null,null,null,null,"NETL Bituminous Coal","VOM adjusted from 2018$ to 2019$ using NEMS2020GDPDeflators"]
[null,null,null,null,null,null,null,"Grid Feature Cost ($/kW)",null,null,null,null,"N/A"]
[null,null,null,null,null,null,null,"Spur Line Cost ($/kW)",null,null,null,null,"N/A"]
[]
[null,null,null,null,null,null,null,"Future Projections Costs:"]
[null,null,null,null,null,null,null,"Heat Rate (MMBtu/MWh)",null,null,null,null,"Representative technology pathway meeting applicable FER&D goal of Source 2 below. "]
[null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)",null,null,null,null,"Representative pathway meeting applicable FER&D goal of Source 2 below augmented by learning-by-doing trends as represented in Source 3 below. "]
[null,null,null,null,null,null,null,"Fixed Operating Expenses ($/kW-yr)",null,null,null,null,"Representative technology pathway meeting applicable FER&D goal of Source 2 below. "]
[null,null,null,null,null,null,null,"Variable Operating Expenses ($/MWh)",null,null,null,null,"Representative technology pathway meeting applicable FER&D goal of Source 2 below. "]
[null,null,null,null,null,null,null,"Grid Connection Cost ($/kW)",null,null,null,null,"N/A"]
[]
[null,null,null,null,null,null,null,"Source Document"]
[null,null,null,null,null,null,null,"1. National Energy Technology Laboratory, \"Cost and Performance Baseline for Fossil Energy Plants, Volume 1: Bituminous Coal and Natural Gas to Electricity, Revision 4,\" NETL-PUB-22638, Morgantown, September 24, 2019"]
[null,null,null,null,null,null,null,"2.  DOE. “Fossil Energy Roadmap.” Report to Congress, September 2020. "]
[null,null,null,null,null,null,null,"3.  EIA. “Annual Energy Outlook 2021.” Energy Information Administration, January 2021."]

{"sheet":"Utility-Scale Battery Storage","index":15,"n_rows":120,"n_cols":37,"rows_kept":120,"cut":false,"hidden":false,"merged":[[54,3,68,3],[71,3,85,3],[88,3,102,3],[35,1,119,1],[105,3,119,3],[35,3,49,3],[0,0,0,9],[8,1,26,1],[16,3,26,3],[30,2,30,15],[6,2,6,15],[14,2,15,14],[8,3,8,4],[8,5,8,10],[10,3,10,10],[11,3,11,10],[12,3,12,10]]}
["Utility-Scale Battery Storage",null,null,null,null,null,null,null,null,null,null,"https://atb.nrel.gov/electricity/2021/utility-scale_battery_storage"]
[]
[null,null,null,null,null,null,null,null,null,null,"Inputs"]
[null,null,null,"Take me to: ",null,null,null,null,null,null,"Calculated"]
[]
[]
[null,"X","Assumptions"]
[]
[null,"Technology",null,"Basis Year:",null,2019]
[null,null,null,"All values are given in 2019 U.S. dollars, using the Consumer Price Index (BLS, 2020) for dollar year conversions. Projections use an inflation assumption of 2.5% per year."]
[null,null,null,"Utility Scale Battery Storage"]
[null,null,null,"Representative Li-Ion Battery Storage, 60 MW, 240 MWh storage (4 hours)"]
[]
[]
[null,null,"Reference: Battery Storage cost values from C. Augustine and N. Blair, “Energy Storage Futures Study Storage Technology Modeling Input Data Report,” NREL/TP-5700-78694. Golden, CO: National Renewable Energy Laboratory. https://www.nrel.gov/docs/fy21osti/78694.pdf.\n"]
[]
[null,null,null,"Capital Cost ($/kWh)","Battery Energy Capital Cost ($/kWh)"]
[null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,"Advanced",290.41320000000002,276.62469505490964,252.8768,232.13300000000001,211.38920000000002,190.6454,169.9016,159.03579999999999,147.18219999999999,136.31639999999999,125.45060000000001,114.5848,112.6092,110.6336,107.67019999999999,105.69460000000001,103.71899999999999,100.7556,98.78,96.804400000000001,94.828800000000001,91.865399999999994,89.889800000000008,87.914199999999994,85.938600000000008,82.975200000000001,80.999600000000001,79.024000000000001,77.048400000000001,74.085000000000008,72.109399999999994,70.133800000000008]
[null,null,null,null,"Moderate",290.41320000000002,276.62469505490964,259.2083494245868,241.79200379426393,224.37565816394113,206.95931253361834,189.54296690329548,180.9925111011114,172.4420552989273,163.89159949674328,155.34114369455918,146.7906878923751,144.53354336916598,142.27639884595689,140.01925432274771,137.76210979953856,135.50496527632944,133.24782075312029,130.99067622991117,128.73353170670205,126.47638718349293,124.21924266028375,121.96209813707465,119.7049536138655,117.44780909065635,115.19066456744724,112.93352004423811,110.67637552102896,108.41923099781981,106.16208647461073,103.90494195140158,101.64779742819243]
[null,null,null,null,"Conservative",290.41320000000002,276.62469505490964,266.70600000000002,258.80360000000002,251.88900000000001,243.98660000000001,236.08419999999998,227.53972999999999,218.99526,210.45079000000001,201.90631999999999,193.36185,193.36185,193.36185,193.36185,193.36185,193.36185,193.36185,193.36185,193.36185,193.36185,193.36185,193.36185,193.36185,193.36185,193.36185,193.36185,193.36185,193.36185,193.36185,193.36185,193.36185]
[]
[null,null,null,null,"Battery Power Capital Cost ($/kW)"]
[null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,"Advanced",272.63279999999997,256.78545399572664,238.0598,218.3038,198.5478,178.79179999999999,159.03579999999999,149.15780000000001,138.292,128.41399999999999,118.536,107.67019999999999,105.69460000000001,103.71899999999999,101.74340000000001,99.767799999999994,96.804400000000001,94.828800000000001,92.853200000000001,90.877600000000001,88.902000000000001,86.926400000000001,84.950800000000001,81.987400000000008,80.011799999999994,78.036200000000008,76.060599999999994,74.085000000000008,72.109399999999994,70.133800000000008,68.158199999999994,65.194800000000001]
[null,null,null,null,"Moderate",272.63279999999997,256.78545399572664,244.97966714159767,233.17388028746916,221.36809343334016,209.5623065792112,197.7565197250822,197.59142980652393,197.4263398879659,197.2612499694074,197.09616005084933,196.93107013229152,196.15847545385549,195.38588077541934,194.61328609698373,193.84069141854769,193.06809674011177,192.29550206167596,191.52290738323981,190.75031270480397,189.97771802636794,189.20512334793219,188.43252866949626,187.65993399106048,186.88733931262456,186.11474463418853,185.34214995575283,184.56955527731694,183.79696059888118,183.02436592044515,182.25177124200923,181.47917656357413]
[null,null,null,null,"Conservative",272.63279999999997,256.78545399572664,250.90120000000002,242.99880000000002,236.08420000000001,229.1696,222.255,219.29160000000002,216.32820000000001,213.3648,210.4014,207.43799999999999,207.43799999999999,207.43799999999999,207.43799999999999,207.43799999999999,207.43799999999999,207.43799999999999,207.43799999999999,207.43799999999999,207.43799999999999,207.43799999999999,207.43799999999999,207.43799999999999,207.43799999999999,207.43799999999999,207.43799999999999,207.43799999999999,207.43799999999999,207.43799999999999,207.43799999999999,207.43799999999999]
[]
[null,null,null,null,"Total System Cost ($/kW) = Battery Energy Cost ($/kWh) * Storage Duration (hr) + Battery Power Cost ($/kW)"]
[]
[null,null,"Future Projections"]
[]
[null,null,null,"All values are given in 2019 U.S. dollars, using the Consumer Price Index (BLS, 2020) for dollar year conversions. Projections use an inflation assumption of 2.5% per year."]
[null,null,null,"For  15-year life (values in 2019$):"]
[null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Techno-Economic Cost and Performance Parameters",null,"CAPEX ($/kW)","2Hr Battery Storage - Advanced",{"$f":"F19*2+F25","v":853.45920000000001},{"$f":"G19*2+G25","v":810.03484410554597},743.8134,682.56979999999999,621.32619999999997,560.08259999999996,498.839,467.2294,432.65639999999996,401.04679999999996,369.43720000000002,336.83979999999997,330.91300000000001,324.9862,317.0838,311.15700000000004,304.24239999999998,296.34000000000003,290.41320000000002,284.4864,278.55959999999999,270.65719999999999,264.73040000000003,257.81579999999997,251.88900000000001,243.98660000000001,238.0598,232.13300000000001,226.2062,218.30380000000002,212.37699999999998,{"$f":"AK19*2+AK25","v":205.4624}]
[null,null,null,null,"2Hr Battery Storage - Moderate",{"$f":"F20*2+F26","v":853.45920000000001},{"$f":"G20*2+G26","v":810.03484410554597},763.3963659907713,716.75788787599708,670.11940976122241,623.48093164644786,576.84245353167319,559.57645200874674,542.31045048582052,525.04444896289397,507.77844743996769,490.51244591704176,485.22556219218745,479.93867846733315,474.65179474247918,469.36491101762482,464.07802729277068,458.79114356791655,453.50425984306219,448.21737611820811,442.9304923933538,437.64360866849972,432.35672494364553,427.06984121879145,421.78295749393726,416.49607376908301,411.20919004422905,405.92230631937485,400.63542259452083,395.34853886966664,390.06165514481239,384.774771419959]
[null,null,null,null,"2Hr Battery Storage - Conservative",{"$f":"F21*2+F27","v":853.45920000000001},810.03484410554597,784.31320000000005,760.60599999999999,739.86220000000003,717.14280000000008,694.4233999999999,674.37105999999994,654.31871999999998,634.26638000000003,614.21403999999995,594.1617,594.1617,594.1617,594.1617,594.1617,594.1617,594.1617,594.1617,594.1617,594.1617,594.1617,594.1617,594.1617,594.1617,594.1617,594.1617,594.1617,594.1617,594.1617,594.1617,594.1617]
[null,null,null,null,"4Hr Battery Storage - Advanced",{"$f":"F19*4+F25","v":1434.2856000000002},{"$f":"G19*4+G25","v":1363.2842342153651},1249.567,1146.8358000000001,1044.1046000000001,941.37339999999995,838.6422,785.30099999999993,727.02080000000001,673.67959999999994,620.33840000000009,566.00940000000003,556.13139999999999,546.25340000000006,532.42419999999993,522.5462,511.68039999999996,497.85120000000001,487.97320000000002,478.09519999999998,468.21719999999999,454.38799999999998,444.51000000000005,433.64419999999996,423.76620000000003,409.93700000000001,400.05899999999997,390.18100000000004,380.303,366.47380000000004,356.59579999999994,345.73]
[null,null,null,null,"4Hr Battery Storage - Moderate",{"$f":"F20*4+F26","v":1434.2856000000002},1363.2842342153651,1281.8130648399449,1200.3418954645249,1118.8707260891047,1037.3995567136847,955.92838733826409,921.56147421096955,887.19456108367513,852.82764795638059,818.46073482908605,784.09382170179197,774.29264893051936,764.49147615924687,754.69030338797461,744.889130616702,735.08795784542951,725.28678507415714,715.48561230288453,705.68443953161216,695.88326676033967,686.08209398906718,676.28092121779491,666.47974844652254,656.67857567524993,646.87740290397755,637.07623013270529,627.2750573614328,617.47388459016042,607.67271181888805,597.87153904761556,588.07036627634386]
[null,null,null,null,"4Hr Battery Storage - Conservative",{"$f":"F21*4+F27","v":1434.2856000000002},1363.2842342153651,1317.7252000000001,1278.2132000000001,1243.6402,1205.116,1166.5917999999999,1129.4505199999999,1092.30924,1055.16796,1018.0266799999999,980.8854,980.8854,980.8854,980.8854,980.8854,980.8854,980.8854,980.8854,980.8854,980.8854,980.8854,980.8854,980.8854,980.8854,980.8854,980.8854,980.8854,980.8854,980.8854,980.8854,980.8854]
[null,null,null,null,"6Hr Battery Storage - Advanced",{"$f":"F19*6+F25","v":2015.1120000000001},{"$f":"G19*6+G25","v":1916.5336243251845},1755.3206,1611.1017999999999,1466.883,1322.6641999999999,1178.4454000000001,1103.3725999999999,1021.3852000000001,946.31239999999991,871.23960000000011,795.17900000000009,781.34980000000007,767.52060000000006,747.76459999999997,733.93539999999996,719.11839999999995,699.36239999999998,685.53320000000008,671.70400000000006,657.87480000000005,638.11879999999996,624.28959999999995,609.47259999999994,595.64340000000004,575.88740000000007,562.05820000000006,548.22900000000004,534.39979999999991,514.64380000000006,500.81459999999993,485.99760000000003]
[null,null,null,null,"6Hr Battery Storage - Moderate",{"$f":"F20*6+F26","v":2015.1120000000001},{"$f":"G20*6+G26","v":1916.5336243251845},1800.2297636891185,1683.9259030530529,1567.6220424169869,1451.3181817809213,1335.0143211448551,1283.5464964131925,1232.0786716815298,1180.610846949867,1129.1430222182044,1077.6751974865422,1063.3597356688515,1049.0442738511606,1034.7288120334699,1020.413350215779,1006.0978883980883,991.78242658039767,977.46696476270688,963.15150294501632,948.83604112732553,934.52057930963474,920.20511749194418,905.8896556742535,891.57419385656272,877.25873203887204,862.94327022118148,848.62780840349069,834.31234658580001,819.99688476810945,805.68142295041866,791.36596113272867]
[null,null,null,null,"6Hr Battery Storage - Conservative",{"$f":"F21*6+F27","v":2015.1120000000001},{"$f":"G21*6+G27","v":1916.5336243251845},1851.1372000000001,1795.8204000000003,1747.4182000000001,1693.0892000000001,1638.7601999999997,1584.52998,1530.2997599999999,1476.0695400000002,1421.8393199999998,1367.6091000000001,1367.6091000000001,1367.6091000000001,1367.6091000000001,1367.6091000000001,1367.6091000000001,1367.6091000000001,1367.6091000000001,1367.6091000000001,1367.6091000000001,1367.6091000000001,1367.6091000000001,1367.6091000000001,1367.6091000000001,1367.6091000000001,1367.6091000000001,1367.6091000000001,1367.6091000000001,1367.6091000000001,1367.6091000000001,1367.6091000000001]
[null,null,null,null,"8Hr Battery Storage - Advanced",{"$f":"F19*8+F25","v":2595.9384},{"$f":"G19*8+G25","v":2469.7830144350037},2261.0742,2075.3678,1889.6614000000002,1703.9549999999999,1518.2485999999999,1421.4441999999999,1315.7495999999999,1218.9451999999999,1122.1408000000001,1024.3486,1006.5682,988.78780000000006,963.10500000000002,945.32460000000003,926.55639999999994,900.87360000000001,883.09320000000002,865.31280000000004,847.53240000000005,821.84960000000001,804.06920000000002,785.30099999999993,767.52060000000006,741.83780000000002,724.05740000000003,706.27700000000004,688.49659999999994,662.81380000000013,645.03339999999992,626.26520000000005]
[null,null,null,null,"8Hr Battery Storage - Moderate",{"$f":"F20*8+F26","v":2595.9384},2469.7830144350037,2318.6464625382919,2167.5099106415805,2016.3733587448692,1865.236806848158,1714.100254951446,1645.5315186154153,1576.9627822793843,1508.3940459433536,1439.8253096073227,1371.2565732712924,1352.4268224071834,1333.5970715430744,1314.7673206789655,1295.9375698148563,1277.1078189507473,1258.2780680866383,1239.4483172225291,1220.6185663584204,1201.7888154943114,1182.9590646302022,1164.1293137660934,1145.2995629019845,1126.4698120378753,1107.6400611737665,1088.8103103096578,1069.9805594455486,1051.1508085814396,1032.3210577173311,1013.4913068532219,994.66155598911359]
[null,null,null,null,"8Hr Battery Storage - Conservative",{"$f":"F21*8+F27","v":2595.9384},2469.7830144350037,2384.5492000000004,2313.4276,2251.1962000000003,2181.0624000000003,2110.9285999999997,2039.6094399999999,1968.2902799999999,1896.9711200000002,1825.6519599999999,1754.3328000000001,1754.3328000000001,1754.3328000000001,1754.3328000000001,1754.3328000000001,1754.3328000000001,1754.3328000000001,1754.3328000000001,1754.3328000000001,1754.3328000000001,1754.3328000000001,1754.3328000000001,1754.3328000000001,1754.3328000000001,1754.3328000000001,1754.3328000000001,1754.3328000000001,1754.3328000000001,1754.3328000000001,1754.3328000000001,1754.3328000000001]
[null,null,null,null,"10Hr Battery Storage - Advanced",{"$f":"F19*10+F25","v":3176.7647999999999},{"$f":"G19*10+G25","v":3023.0324045448228},2766.8278,2539.6338000000001,2312.4398000000001,2085.2458000000001,1858.0518000000002,1739.5157999999999,1610.1139999999998,1491.5779999999997,1373.0420000000001,1253.5182,1231.7866000000001,1210.0550000000001,1178.4454000000001,1156.7138000000002,1133.9944,1102.3848,1080.6532,1058.9215999999999,1037.19,1005.5804000000001,983.8488000000001,961.12939999999992,939.39780000000007,907.78819999999996,886.0566,864.32500000000005,842.59339999999997,810.9838000000002,789.2521999999999,766.53280000000007]
[null,null,null,null,"10Hr Battery Storage - Moderate",{"$f":"F20*10+F26","v":3176.7647999999999},{"$f":"G20*10+G26","v":3023.0324045448228},2837.0631613874652,2651.0939182301086,2465.1246750727514,2279.1554319153943,2093.1861887580371,2007.5165408176381,1921.8468928772388,1836.1772449368402,1750.507596996441,1664.8379490560426,1641.4939091455153,1618.1498692349883,1594.8058293244608,1571.4617894139335,1548.1177495034062,1524.773709592879,1501.4296696823515,1478.0856297718244,1454.7415898612974,1431.3975499507696,1408.0535100402426,1384.7094701297156,1361.3654302191881,1338.021390308661,1314.677350398134,1291.3333104876067,1267.9892705770794,1244.6452306665526,1221.3011907560251,1197.9571508454985]
[null,null,null,null,"10Hr Battery Storage - Conservative",{"$f":"F21*10+F27","v":3176.7647999999999},{"$f":"G21*10+G27","v":3023.0324045448228},2917.9612000000006,2831.0347999999999,2754.9742000000006,2669.0356000000002,2583.0969999999998,2494.6889000000001,2406.2808,2317.8726999999999,2229.4646000000002,2141.0565000000001,2141.0565000000001,2141.0565000000001,2141.0565000000001,2141.0565000000001,2141.0565000000001,2141.0565000000001,2141.0565000000001,2141.0565000000001,2141.0565000000001,2141.0565000000001,2141.0565000000001,2141.0565000000001,2141.0565000000001,2141.0565000000001,2141.0565000000001,2141.0565000000001,2141.0565000000001,2141.0565000000001,2141.0565000000001,2141.0565000000001]
[]
[]
[]
[]
[null,null,null,"Fixed Operation and Maintenance Expenses ($/kW-yr)","2Hr Battery Storage - Advanced",{"$f":"0.025*F36","v":21.336480000000002},{"$f":"0.025*G36","v":20.250871102638651},18.595335000000002,17.064245,15.533155000000001,14.002065,12.470975000000001,11.680735,10.816409999999999,10.02617,9.2359300000000015,8.4209949999999996,8.272825000000001,8.1246550000000006,7.9270950000000004,7.778925000000001,7.6060599999999994,7.408500000000001,7.2603300000000006,7.1121600000000003,6.9639899999999999,6.7664299999999997,6.6182600000000011,6.4453949999999995,6.297225000000001,6.0996650000000008,5.9514950000000004,5.803325000000001,5.6551550000000006,5.4575950000000013,5.3094250000000001,5.1365600000000002]
[null,null,null,null,"2Hr Battery Storage - Moderate",{"$f":"0.025*F37","v":21.336480000000002},{"$f":"0.025*G37","v":20.250871102638651},19.084909149769285,17.918947196899929,16.752985244030562,15.587023291161197,14.42106133829183,13.98941130021867,13.557761262145513,13.12611122407235,12.694461185999193,12.262811147926044,12.130639054804687,11.998466961683329,11.86629486856198,11.734122775440621,11.601950682319268,11.469778589197915,11.337606496076555,11.205434402955204,11.073262309833845,10.941090216712494,10.808918123591139,10.676746030469786,10.544573937348432,10.412401844227077,10.280229751105727,10.148057657984372,10.015885564863021,9.8837134717416664,9.7515413786203098,9.6193692854989763]
[null,null,null,null,"2Hr Battery Storage - Conservative",21.336480000000002,{"$f":"0.025*G38","v":20.250871102638651},19.607830000000003,19.015150000000002,18.496555000000001,17.928570000000004,17.360584999999997,16.8592765,16.357968,15.856659500000001,15.355350999999999,14.8540425,14.8540425,14.8540425,14.8540425,14.8540425,14.8540425,14.8540425,14.8540425,14.8540425,14.8540425,14.8540425,14.8540425,14.8540425,14.8540425,14.8540425,14.8540425,14.8540425,14.8540425,14.8540425,14.8540425,14.8540425]
[null,null,null,null,"4Hr Battery Storage - Advanced",35.857140000000008,{"$f":"0.025*G39","v":34.082105855384128},31.239175000000003,28.670895000000002,26.102615000000004,23.534334999999999,20.966055000000001,19.632525000000001,18.175520000000002,16.841989999999999,15.508460000000003,14.150235000000002,13.903285,13.656335000000002,13.310604999999999,13.063655000000001,12.792009999999999,12.446280000000002,12.199330000000002,11.95238,11.70543,11.3597,11.112750000000002,10.841104999999999,10.594155000000001,10.248425000000001,10.001474999999999,9.754525000000001,9.507575000000001,9.1618450000000013,8.9148949999999996,8.6432500000000001]
[null,null,null,null,"4Hr Battery Storage - Moderate",35.857140000000008,{"$f":"0.025*G40","v":34.082105855384128},32.045326620998623,30.008547386613124,27.971768152227618,25.934988917842119,23.898209683456603,23.03903685527424,22.179864027091881,21.320691198909515,20.461518370727152,19.6023455425448,19.357316223262984,19.112286903981172,18.867257584699367,18.622228265417551,18.377198946135739,18.13216962685393,17.887140307572114,17.642110988290305,17.397081669008493,17.152052349726681,16.907023030444872,16.661993711163063,16.416964391881248,16.171935072599439,15.926905753317634,15.681876434035821,15.436847114754011,15.191817795472202,14.94678847619039,14.701759156908597]
[null,null,null,null,"4Hr Battery Storage - Conservative",35.857140000000008,{"$f":"0.025*G41","v":34.082105855384128},32.943130000000004,31.955330000000004,31.091005000000003,30.1279,29.164794999999998,28.236262999999997,27.307731000000004,26.379199,25.450666999999999,24.522135000000002,24.522135000000002,24.522135000000002,24.522135000000002,24.522135000000002,24.522135000000002,24.522135000000002,24.522135000000002,24.522135000000002,24.522135000000002,24.522135000000002,24.522135000000002,24.522135000000002,24.522135000000002,24.522135000000002,24.522135000000002,24.522135000000002,24.522135000000002,24.522135000000002,24.522135000000002,24.522135000000002]
[null,null,null,null,"6Hr Battery Storage - Advanced",50.377800000000008,{"$f":"0.025*G42","v":47.913340608129616},43.883015,40.277545000000003,36.672075,33.066605000000003,29.461135000000002,27.584315,25.534630000000003,23.657809999999998,21.780990000000003,19.879475000000003,19.533745000000003,19.188015000000004,18.694115,18.348385,17.977959999999999,17.484059999999999,17.138330000000003,16.792600000000004,16.446870000000001,15.952970000000001,15.607239999999999,15.236815,14.891085000000002,14.397185000000002,14.051455000000002,13.705725000000001,13.359994999999998,12.866095000000001,12.520364999999998,12.149940000000001]
[null,null,null,null,"6Hr Battery Storage - Moderate",50.377800000000008,{"$f":"0.025*G43","v":47.913340608129616},45.005744092227964,42.098147576326326,39.190551060424674,36.282954544523037,33.375358028621378,32.08866241032981,30.801966792038247,29.515271173746676,28.228575555455109,26.941879937163556,26.58399339172129,26.226106846279016,25.86822030083675,25.510333755394477,25.152447209952211,24.794560664509945,24.436674119067675,24.078787573625409,23.720901028183139,23.363014482740869,23.005127937298607,22.64724139185634,22.289354846414071,21.931468300971801,21.573581755529538,21.215695210087269,20.857808664645002,20.499922119202736,20.142035573760467,19.784149028318218]
[null,null,null,null,"6Hr Battery Storage - Conservative",50.377800000000008,{"$f":"0.025*G44","v":47.913340608129616},46.278430000000007,44.895510000000009,43.685455000000005,42.327230000000007,40.969004999999996,39.613249500000002,38.257494000000001,36.901738500000008,35.545983,34.190227500000006,34.190227500000006,34.190227500000006,34.190227500000006,34.190227500000006,34.190227500000006,34.190227500000006,34.190227500000006,34.190227500000006,34.190227500000006,34.190227500000006,34.190227500000006,34.190227500000006,34.190227500000006,34.190227500000006,34.190227500000006,34.190227500000006,34.190227500000006,34.190227500000006,34.190227500000006,34.190227500000006]
[null,null,null,null,"8Hr Battery Storage - Advanced",64.89846,{"$f":"0.025*G45","v":61.744575360875096},56.526855000000005,51.884195000000005,47.241535000000006,42.598875,37.956215,35.536104999999999,32.893740000000001,30.47363,28.053520000000006,25.608715000000004,25.164205000000003,24.719695000000002,24.077625000000001,23.633115000000004,23.163910000000001,22.521840000000001,22.077330000000003,21.632820000000002,21.188310000000001,20.546240000000001,20.101730000000003,19.632525000000001,19.188015000000004,18.545945,18.101435000000002,17.656925000000001,17.212415,16.570345000000003,16.125834999999999,15.656630000000002]
[null,null,null,null,"8Hr Battery Storage - Moderate",64.89846,{"$f":"0.025*G46","v":61.744575360875096},57.966161563457298,54.187747766039514,50.409333968621731,46.630920171203954,42.852506373786156,41.138287965385388,39.424069556984612,37.709851148583844,35.995632740183069,34.281414331782308,33.810670560179588,33.339926788576861,32.869183016974141,32.398439245371407,31.927695473768683,31.456951702165959,30.986207930563229,30.515464158960512,30.044720387357785,29.573976615755058,29.103232844152338,28.632489072549614,28.161745300946883,27.691001529344163,27.220257757741447,26.749513986138716,26.278770214535992,25.808026442933279,25.337282671330549,24.866538899727843]
[null,null,null,null,"8Hr Battery Storage - Conservative",64.89846,{"$f":"0.025*G47","v":61.744575360875096},59.613730000000011,57.83569,56.279905000000014,54.526560000000011,52.773214999999993,50.990236000000003,49.207256999999998,47.424278000000008,45.641299000000004,43.858320000000006,43.858320000000006,43.858320000000006,43.858320000000006,43.858320000000006,43.858320000000006,43.858320000000006,43.858320000000006,43.858320000000006,43.858320000000006,43.858320000000006,43.858320000000006,43.858320000000006,43.858320000000006,43.858320000000006,43.858320000000006,43.858320000000006,43.858320000000006,43.858320000000006,43.858320000000006,43.858320000000006]
[null,null,null,null,"10Hr Battery Storage - Advanced",79.419120000000007,{"$f":"0.025*G48","v":75.575810113620577},69.170695000000009,63.490845000000007,57.810995000000005,52.131145000000004,46.451295000000009,43.487895000000002,40.252849999999995,37.289449999999995,34.326050000000002,31.337955000000001,30.794665000000006,30.251375000000003,29.461135000000002,28.917845000000007,28.349860000000003,27.559620000000002,27.01633,26.473039999999997,25.929750000000002,25.139510000000001,24.596220000000002,24.028234999999999,23.484945000000003,22.694704999999999,22.151415,21.608125000000001,21.064835000000002,20.274595000000005,19.731304999999999,19.163320000000002]
[null,null,null,null,"10Hr Battery Storage - Moderate",79.419120000000007,{"$f":"0.025*G49","v":75.575810113620577},70.92657903468664,66.277347955752717,61.628116876818787,56.978885797884857,52.329654718950934,50.187913520440958,48.046172321930975,45.904431123421006,43.762689924911029,41.620948726401068,41.037347728637883,40.453746730874713,39.870145733111521,39.286544735348343,38.702943737585159,38.119342739821974,37.535741742058789,36.952140744295612,36.368539746532434,35.784938748769243,35.201337751006065,34.617736753242887,34.034135755479703,33.450534757716525,32.866933759953348,32.28333276219017,31.699731764426986,31.116130766663815,30.532529768900631,29.948928771137464]
[null,null,null,null,"10Hr Battery Storage - Conservative",79.419120000000007,{"$f":"0.025*G50","v":75.575810113620577},72.949030000000022,70.775869999999998,68.874355000000023,66.725890000000007,64.577424999999991,62.367222500000004,60.157020000000003,57.946817500000002,55.736615000000008,53.526412500000006,53.526412500000006,53.526412500000006,53.526412500000006,53.526412500000006,53.526412500000006,53.526412500000006,53.526412500000006,53.526412500000006,53.526412500000006,53.526412500000006,53.526412500000006,53.526412500000006,53.526412500000006,53.526412500000006,53.526412500000006,53.526412500000006,53.526412500000006,53.526412500000006,53.526412500000006,53.526412500000006]
[]
[]
[null,null,null,"Variable Operation and Maintenance Expenses ($/MWh)","2Hr Battery Storage - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2Hr Battery Storage - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2Hr Battery Storage - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"4Hr Battery Storage - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"4Hr Battery Storage - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"4Hr Battery Storage - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"6Hr Battery Storage - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"6Hr Battery Storage - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"6Hr Battery Storage - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"8Hr Battery Storage - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"8Hr Battery Storage - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"8Hr Battery Storage - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"10Hr Battery Storage - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"10Hr Battery Storage - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"10Hr Battery Storage - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Round-Trip Efficiency","2Hr Battery Storage - Advanced",0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85]
[null,null,null,null,"2Hr Battery Storage - Moderate",0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85]
[null,null,null,null,"2Hr Battery Storage - Conservative",0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85]
[null,null,null,null,"4Hr Battery Storage - Advanced",0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85]
[null,null,null,null,"4Hr Battery Storage - Moderate",0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85]
[null,null,null,null,"4Hr Battery Storage - Conservative",0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85]
[null,null,null,null,"6Hr Battery Storage - Advanced",0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85]
[null,null,null,null,"6Hr Battery Storage - Moderate",0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85]
[null,null,null,null,"6Hr Battery Storage - Conservative",0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85]
[null,null,null,null,"8Hr Battery Storage - Advanced",0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85]
[null,null,null,null,"8Hr Battery Storage - Moderate",0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85]
[null,null,null,null,"8Hr Battery Storage - Conservative",0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85]
[null,null,null,null,"10Hr Battery Storage - Advanced",0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85]
[null,null,null,null,"10Hr Battery Storage - Moderate",0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85]
[null,null,null,null,"10Hr Battery Storage - Conservative",0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85]
[]
[]
[null,null,null,"Capacity Factor (%)","2Hr Battery Storage - Advanced",8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2]
[null,null,null,null,"2Hr Battery Storage - Moderate",8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2]
[null,null,null,null,"2Hr Battery Storage - Conservative",8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2]
[null,null,null,null,"4Hr Battery Storage - Advanced",0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998]
[null,null,null,null,"4Hr Battery Storage - Moderate",0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998]
[null,null,null,null,"4Hr Battery Storage - Conservative",0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998]
[null,null,null,null,"6Hr Battery Storage - Advanced",0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249]
[null,null,null,null,"6Hr Battery Storage - Moderate",0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249]
[null,null,null,null,"6Hr Battery Storage - Conservative",0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249]
[null,null,null,null,"8Hr Battery Storage - Advanced",0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002]
[null,null,null,null,"8Hr Battery Storage - Moderate",0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002]
[null,null,null,null,"8Hr Battery Storage - Conservative",0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002]
[null,null,null,null,"10Hr Battery Storage - Advanced",0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998]
[null,null,null,null,"10Hr Battery Storage - Moderate",0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998]
[null,null,null,null,"10Hr Battery Storage - Conservative",0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998]

{"sheet":"Commercial Battery Storage","index":16,"n_rows":136,"n_cols":71,"rows_kept":136,"cut":false,"hidden":false,"merged":[[36,1,135,1],[36,3,50,3],[70,3,84,3],[87,3,101,3],[104,3,118,3],[121,3,135,3],[53,3,67,3],[31,2,31,15],[0,0,0,9],[6,2,6,15],[8,1,27,1],[8,3,8,4],[8,5,8,10],[10,3,10,10],[11,3,11,10],[12,3,12,10],[13,3,13,10],[15,2,16,14],[17,3,27,3]]}
["Commercial Battery Storage",null,null,null,null,null,null,null,null,null,null,"https://atb.nrel.gov/electricity/2021/commercial_battery_storage"]
[]
[null,null,null,null,null,null,null,null,null,null,"Inputs"]
[null,null,null,"Take me to: ",null,null,null,null,null,null,"Calculated"]
[]
[]
[null,"X","Assumptions"]
[]
[null,"Technology",null,"Basis Year:",null,2019]
[null,null,null,"All values are given in 2019 U.S. dollars, using the Consumer Price Index (BLS, 2020) for dollar year conversions. Projections use an inflation assumption of 2.5% per year."]
[null,null,null," Commercial Battery Storage"]
[null,null,null,"Representative Li-Ion Battery Storage, AC-coupled 600 kW, 2400 kWh storage (4 hours)"]
[]
[]
[]
[null,null,"Reference: Battery Storage cost values from C. Augustine and N. Blair, “Energy Storage Futures Study Storage Technology Modeling Input Data Report,” NREL/TP-5700-78694. Golden, CO: National Renewable Energy Laboratory. https://www.nrel.gov/docs/fy21osti/78694.pdf.\n"]
[]
[null,null,null,"Capital Cost ($/kWh)","Battery Energy Capital Cost ($/kWh)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Battery Capital Cost Constant ($)"]
[null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,"Advanced",256.79325161460173,200.00668044665326,185.92917351249292,171.85166657833253,157.77415964417219,143.69665271001182,129.61914577585148,122.56914711631735,115.51914845678318,108.46914979724906,101.41915113771491,94.369152478180752,92.522799494912007,90.676446511643249,88.830093528374448,86.98374054510569,85.13738756183696,83.291034578568201,81.444681595299443,79.59832861203067,77.751975628761897,75.905622645493168,74.059269662224381,72.212916678955651,70.366563695686892,68.520210712418091,66.673857729149347,64.827504745880589,62.981151762611859,61.1347987793431,59.288445796074363,57.44209281280569,null,"Advanced",288762.09543379518,224906.01985604924,209075.96834483274,193245.91683361621,177415.86532239971,161585.81381118321,145755.76229996671,137828.09140934754,129900.42051872834,121972.74962810917,114045.07873748998,106117.40784687079,104041.19769334505,101964.98753981931,99888.777386293543,97812.567232767789,95736.357079242094,93660.146925716355,91583.936772190616,89507.726618664849,87431.51646513911,85355.306311613414,83279.096158087632,81202.886004561922,79126.675851036183,77050.465697510415,74974.255543984676,72898.045390458938,70821.835236933242,68745.625083407489,66669.414929881794,64593.20477635615]
[null,null,null,null,"Moderate",256.79325161460173,236.49492208416171,216.63436410241343,196.75535687044754,177.27610031894631,158.11476003297366,139.2052866970578,131.17149028450734,124.11827429412263,118.26183444379278,112.87166002426457,108.00833621483372,106.65823201214826,105.3081278094629,103.95802360677739,102.60791940409207,101.2578152014066,99.907710998721171,98.55760679603577,97.207502593350299,95.857398390664883,94.507294187979483,93.157189985294082,91.807085782608596,90.45698157992318,89.106877377237794,87.756773174552364,86.406668971866907,85.056564769181563,83.706460566496105,82.356356363810619,81.006252161125261,null,"Moderate",288762.09543379518,276846.13849538012,266754.04471331078,256585.08685034182,248081.58792366541,240902.60578030447,234772.96284567614,229893.84493820195,225451.0178059788,221399.36191116707,217270.54009822363,213492.33059092148,210823.67645853513,208155.02232614849,205486.36819376214,202817.71406137547,200149.05992898898,197480.40579660246,194811.7516642159,192143.09753182944,189474.44339944285,186805.78926705633,184137.13513466984,181468.48100228337,178799.82686989679,176131.17273751023,173462.51860512383,170793.86447273733,168125.21034035072,165456.5562079642,162787.90207557776,160119.24794319115]
[null,null,null,null,"Conservative",256.79325161460173,250.06444448673247,243.33563735886324,236.60683023099395,229.87802310312472,223.14921597525552,216.42040884738623,211.36693737176205,206.31346589613776,201.25999442051349,196.20652294488929,191.15305146926502,188.76363832589919,186.37422518253339,183.98481203916762,181.59539889580179,179.20598575243596,176.81657260907016,174.42715946570439,172.03774632233856,169.64833317897276,167.25892003560693,164.86950689224116,162.48009374887533,160.09068060550953,157.7012674621437,155.31185431877793,152.9224411754121,150.5330280320463,148.14361488868047,145.7542017453147,143.36478860194882,null,"Conservative",288762.09543379518,281195.60202403262,273629.10861427011,266062.61520450749,258496.12179474492,250929.62838498244,243363.13497521984,237680.5440062554,231997.95303729083,226315.3620683263,220632.77109936179,214950.18013039723,212263.30287876728,209576.42562713733,206889.54837550741,204202.6711238774,201515.79387224745,198828.9166206175,196142.03936898758,193455.16211735757,190768.28486572762,188081.40761409767,185394.53036246772,182707.65311083774,180020.77585920779,177333.89860757784,174647.02135594789,171960.14410431791,169273.26685268796,166586.38960105801,163899.51234942806,161212.63509779799]
[]
[null,null,null,null,"Battery Power Capital Cost ($/kW)"]
[null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,"Advanced",466.07632748815479,363.00945803504334,337.45897066511196,311.90848329518053,286.35799592524916,260.80750855531778,235.25702118538646,222.46136762606511,209.66571406674367,196.87006050742235,184.07440694810094,171.27875338877959,167.9276473442165,164.5765412996534,161.22543525509028,157.87432921052718,154.52322316596414,151.17211712140104,147.82101107683798,144.46990503227482,141.11879898771173,137.76769294314869,134.41658689858556,131.0654808540225,127.71437480945943,124.3632687648963,121.01216272033321,117.66105667577013,114.30995063120709,110.95884458664399,107.60773854208095,104.25663249751803]
[null,null,null,null,"Moderate",466.07632748815479,443.89741615737626,424.75700207955384,405.55928109110323,389.09918060433876,374.80268596491845,362.21168304258521,353.3498991565495,345.33806953550823,338.13768077135114,330.90572266039192,324.3101296596825,320.25625303893662,316.20237641819057,312.14849979744452,308.09462317669835,304.04074655595258,299.98686993520641,295.93299331446036,291.87911669371437,287.82524007296831,283.77136345222232,279.71748683147615,275.66361021073027,271.60973358998422,267.55585696923822,263.50198034849217,259.44810372774606,255.39422710700003,251.34035048625404,247.28647386550793,243.23259724476199]
[null,null,null,null,"Conservative",466.07632748815479,453.86363227589834,441.65093706364189,429.43824185138533,417.22554663912888,405.01285142687243,392.80015621461598,383.62817287153371,374.45618952845126,365.28420618536876,356.11222284228643,346.94023949920398,342.60348650546393,338.26673351172394,333.92998051798395,329.59322752424384,325.25647453050379,320.9197215367638,316.58296854302375,312.24621554928365,307.9094625555436,303.57270956180355,299.23595656806356,294.89920357432351,290.56245058058346,286.22569758684341,281.88894459310342,277.55219159936337,273.21543860562332,268.87868561188327,264.54193261814328,260.20517962440306]
[]
[null,null,null,null,"Total System Cost ($) = Battery Storage Capacity (kWh) *  Battery Energy Cost ($/kWh) + Battery Power Capacity (kW) * Battery Power Cost ($/kW) + Battery Power Constant ($)"]
[]
[null,null,"Future Projections"]
[]
[null,null,null,"All values are given in 2019 U.S. dollars, using the Consumer Price Index (BLS, 2020) for dollar year conversions. Projections use an inflation assumption of 2.5% per year."]
[null,null,null,"For  15-year life (values in 2019$):"]
[null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Techno-Economic Cost and Performance Parameters",null,"CAPEX ($/kW)","1Hr Battery Storage - Advanced",{"$f":"F54/600","v":1204.1397381590818},937.85950490844527,871.84809141899279,805.83667792954009,739.82526444008761,673.8138509506349,607.80243746118242,574.74400042462844,541.685563388074,508.62712635152002,475.56868931496587,442.51025227841166,433.85244299470361,425.19463371099556,416.53682442728729,407.87901514357924,{"$f":"V54/600","v":399.22120585987125},390.56339657616314,381.9055872924551,373.24777800874688,364.58996872503883,355.9321594413309,347.27435015762268,338.61654087391469,329.95873159020664,321.30092230649842,312.64311302279037,303.98530373908233,295.32749445537434,286.66968517166623,278.0118758879583,269.35406660425065]
[null,null,null,null,"1Hr Battery Storage - Moderate",1204.1397381590818,1141.8025690671716,1085.981440704152,1029.9564493787871,979.84459412939418,934.4217889650663,892.70524114910324,867.67779767139336,845.2080401729288,825.39845173375568,805.89494951502923,788.13901685938526,778.28727914864339,768.43554143790095,758.58380372715885,748.7320660164163,738.8803283056742,729.02859059493164,719.17685288418943,709.32511517344699,699.47337746270466,689.62163975196233,679.76990204122001,669.91816433047779,660.06642661973535,650.21468890899303,640.36295119825093,630.5112134875086,620.65947577676616,610.80773806602383,600.9560003552815,591.10426264453918]
[null,null,null,null,"1Hr Battery Storage - Conservative",1204.1397381590818,1172.5874134693518,1141.0350887796221,1109.4827640898918,1077.930439400162,1046.3781147104319,1014.825790020702,991.12935025372155,967.4329104867403,943.73647071975938,920.04003095277881,896.34359118579766,885.13929629597521,873.93500140615288,862.73070651633054,851.52641162650798,840.32211673668542,829.11782184686308,817.91352695704074,806.70923206721818,795.50493717739573,784.30064228757328,773.09634739775095,761.89205250792838,750.68775761810593,739.48346272828348,728.27916783846115,717.0748729486387,705.87057805881625,694.66628316899369,683.46198827917146,672.25769338934856]
[null,null,null,null,"2Hr Battery Storage - Advanced",1460.9329897736836,1137.8661853550987,1057.7772649314859,977.68834450787267,897.59942408425968,817.51050366064669,737.42158323703393,697.31314754094569,657.20471184485723,617.09627614876911,576.98784045268076,536.87940475659241,526.37524248961552,515.87108022263874,505.36691795566179,494.86275568868479,484.35859342170824,473.8544311547314,463.35026888775457,452.84610662077756,442.34194435380067,431.83778208682406,421.33361981984706,410.82945755287034,400.3252952858935,389.8211330189165,379.31697075193972,368.81280848496294,358.30864621798622,347.80448395100939,337.30032168403267,326.79615941705634]
[null,null,null,null,"2Hr Battery Storage - Moderate",1460.9329897736836,1378.2974911513331,1302.6158048065654,1226.7118062492348,1157.1206944483404,1092.53654899804,1031.9105278461611,998.84928795590065,969.32631446705136,943.66028617754853,918.76660953929377,896.14735307421904,884.94551116079174,873.74366924736398,862.54182733393623,851.33998542050836,840.13814350708083,828.93630159365284,817.73445968022509,806.53261776679744,795.33077585336946,784.12893393994182,772.92709202651406,761.72525011308642,750.52340819965855,739.3215662862309,728.11972437280326,716.91788245937539,705.71604054594775,694.51419863251988,683.31235671909201,672.11051480566448]
[null,null,null,null,"2Hr Battery Storage - Conservative",1460.9329897736836,1422.6518579560843,1384.3707261384852,1346.0895943208857,1307.8084625032866,1269.5273306856875,1231.2461988680882,1202.4962876254835,1173.7463763828782,1144.9964651402731,1116.246553897668,1087.4966426550627,1073.9029346218745,1060.3092265886862,1046.7155185554982,1033.1218105223097,1019.5281024891216,1005.9343944559332,992.34068642274519,978.74697838955672,965.15327035636858,951.5595623231801,937.96585428999208,924.37214625680372,910.77843822361547,897.1847301904271,883.59102215723908,869.99731412405072,856.40360609086247,842.80989805767433,829.21619002448608,815.62248199129726]
[null,null,null,null,"4Hr Battery Storage - Advanced",1974.519493002887,1537.8795462484049,1429.6356119564714,1321.3916776645376,1213.1477433726041,1104.9038090806703,996.65987478873694,942.45144177358054,888.24300875842357,834.03457574326717,779.82614272811065,725.61770971295391,711.42084147943956,697.22397324592521,683.02710501241052,668.83023677889628,654.63336854538215,640.4365003118678,626.23963207835345,612.04276384483899,597.84589561132452,583.6490273778104,569.45215914429582,555.25529091078158,541.05842267726723,526.86155444375265,512.6646862102383,498.46781797672406,484.27094974320994,470.07408150969559,455.87721327618141,441.68034504266774]
[null,null,null,null,"4Hr Battery Storage - Moderate",1974.519493002887,1851.2873353196564,1735.8845330113923,1620.2225199901297,1511.672895086233,1408.7660690639871,1310.3211012402767,1261.1922685249153,1217.5628630552967,1180.1839550651341,1144.5099295878229,1112.1640255038865,1098.2619751850882,1084.3599248662897,1070.457874547491,1056.5558242286925,1042.6537739098942,1028.7517235910952,1014.8496732722966,1000.9476229534981,987.04557263469928,973.14352231590078,959.24147199710228,945.33942167830367,931.43737135950471,917.53532104070644,903.63327072190805,889.73122040310909,875.82917008431082,861.9271197655122,848.02506944671336,834.12301912791497]
[null,null,null,null,"4Hr Battery Storage - Conservative",1974.519493002887,1922.7807469295492,1871.0420008562116,1819.3032547828734,1767.5645087095359,1715.8257626361985,1664.0870165628605,1625.2301623690078,1586.3733081751539,1547.5164539812999,1508.6595997874465,1469.8027455935928,1451.4302112736727,1433.0576769537529,1414.6851426338335,1396.3126083139134,1377.9400739939933,1359.5675396740735,1341.1950053541539,1322.8224710342338,1304.4499367143139,1286.0774023943941,1267.7048680744745,{"$f":"AC62/600","v":1249.3323337545544},1230.9597994346345,1212.5872651147147,1194.2147307947948,1175.842196474875,1157.4696621549551,1139.0971278350353,1120.7245935151157,1102.3520591951949]
[null,null,null,null,"6Hr Battery Storage - Advanced",2488.1059962320905,1937.8929071417117,1801.4939589814574,1665.0950108212028,1528.6960626609484,1392.2971145006941,1255.8981663404397,1187.5897360062154,1119.2813056719899,1050.9728753377653,982.66444500354044,914.35601466931541,896.46644046926372,878.57686626921179,860.68729206915941,842.79771786910749,824.90814366905602,807.01856946900421,789.12899526895239,771.23942106890024,753.34984686884832,735.46027266879673,717.57069846874447,699.68112426869288,681.79155006864107,663.90197586858881,646.01240166853711,628.1228274684853,610.23325326843371,592.34367906838179,574.45410486833021,556.56453066827919]
[null,null,null,null,"6Hr Battery Storage - Moderate",2488.1059962320905,2324.27717948798,2169.1532612162191,2013.7332337310252,1866.2250957241258,1724.9955891299344,1588.731674634392,1523.5352490939301,1465.7994116435418,1416.7076239527196,1370.2532496363519,1328.180697933554,1311.5784392093847,1294.9761804852155,1278.3739217610457,1261.7716630368766,1245.169404312707,1228.5671455885374,1211.9648868643683,1195.3626281401985,1178.7603694160291,1162.1581106918597,1145.5558519676904,1128.9535932435208,1112.3513345193514,1095.7490757951819,1079.1468170710127,1062.5445583468431,1045.942299622674,1029.3400408985042,1012.7377821743345,996.13552345016546]
[null,null,null,null,"6Hr Battery Storage - Conservative",2488.1059962320905,2422.9096359030141,2357.7132755739381,2292.5169152448616,2227.3205549157851,2162.1241945867096,2096.9278342576331,2047.9640371125315,1999.000239967429,1950.036442822327,1901.072645677225,1852.1088485321227,1828.957487925471,1805.8061273188198,1782.6547667121686,1759.5034061055169,1736.3520454988654,1713.200684892214,1690.0493242855625,1666.8979636789111,1643.7466030722596,1620.595242465608,1597.4438818589567,1574.2925212523051,1551.1411606456538,1527.9898000390021,1504.8384394323507,1481.687078825699,1458.5357182190476,1435.3843576123959,1412.2329970057449,1389.0816363990925]
[null,null,null,null,"8Hr Battery Storage - Advanced",3001.6924994612941,2337.906268035018,2173.3523060064431,2008.7983439778677,1844.2443819492928,1679.6904199207177,1515.136457892143,1432.7280302388497,1350.3196025855561,1267.9111749322635,1185.5027472789702,1103.0943196256769,1081.5120394590876,1059.9297592924984,1038.3474791259084,1016.765198959319,995.18291879272999,973.60063862614061,952.01835845955122,930.43607829296161,908.85379812637211,887.27151795978307,865.68923779319334,844.10695762660418,822.52467746001491,800.94239729342507,779.3601171268358,757.77783696024653,736.19555679365726,714.61327662706788,693.03099646047883,671.44871629389047]
[null,null,null,null,"8Hr Battery Storage - Moderate",3001.6924994612941,2797.2670236563035,2602.421989421046,2407.2439474719199,2220.7772963620187,2041.2251091958819,1867.1422480285078,1785.8782296629447,1714.0359602317872,1653.2312928403051,1595.996569684881,1544.1973703632214,1524.8949032336814,1505.5924361041414,1486.2899689746007,1466.9875018450607,1447.6850347155205,1428.3825675859798,1409.0801004564398,1389.7776333268991,1370.4751661973587,1351.1726990678189,1331.8702319382785,1312.567764808738,1293.2652976791976,1273.9628305496578,1254.6603634201174,1235.3578962905767,1216.0554291610372,1196.7529620314965,1177.4504949019558,1158.1480277724161]
[null,null,null,null,"8Hr Battery Storage - Conservative",{"$f":"F68/600","v":3001.6924994612941},{"$f":"G68/600","v":2923.0385248764792},2844.3845502916647,2765.7305757068493,2687.0766011220348,2608.4226265372204,2529.7686519524054,2470.6979118560557,2411.6271717597047,2352.5564316633536,2293.4856915670039,2234.4149514706528,2206.4847645772697,2178.5545776838867,2150.6243907905036,2122.6942038971206,2094.7640170037375,2066.8338301103545,2038.9036432169714,2010.9734563235879,1983.0432694302049,1955.1130825368218,1927.182895643439,1899.2527087500555,1871.3225218566729,1843.3923349632894,1815.4621480699066,1787.5319611765235,1759.6017742831405,1731.671587389757,1703.7414004963744,1675.8112136029902]
[]
[]
[null,null,null,"Total Installed Cost ($)","1Hr Battery Storage - Advanced",{"$f":"F$26*600+F$20*600+AN$20","v":722483.84289544914},{"$f":"G$26*600+G$20*600+AO$20","v":562715.7029450672},523108.85485139571,483502.00675772404,443895.15866405255,404288.31057038094,364681.46247670945,344846.40025477705,325011.33803284442,305176.27581091202,285341.2135889795,265506.15136704699,260311.46579682216,255116.78022659733,249922.09465637236,244727.40908614753,239532.72351592276,234338.0379456979,229143.35237547307,223948.66680524813,218753.9812350233,213559.29566479853,208364.61009457361,203169.92452434881,197975.23895412398,192780.55338389904,187585.86781367421,182391.18224344938,177196.49667322461,172001.81110299972,166807.12553277498,161612.43996255039]
[null,null,null,null,"1Hr Battery Storage - Moderate",{"$f":"F$27*600+F$21*600+AN$21","v":722483.84289544914},{"$f":"G$27*600+G$21*600+AO$21","v":685081.54144030297},651588.86442249117,617973.86962727224,587906.75647763652,560653.07337903976,535623.14468946191,520606.67860283604,507124.82410375727,495239.07104025339,483536.96970901755,472883.41011563118,466972.36748918606,461061.32486274058,455150.28223629529,449239.23960984976,443328.19698340452,437417.15435695898,431506.11173051363,425595.06910406821,419684.0264776228,413772.98385117739,407861.94122473197,401950.89859828667,396039.8559718412,390128.81334539584,384217.77071895055,378306.72809250513,372395.68546605972,366484.6428396143,360573.60021316889,354662.55758672347]
[null,null,null,null,"1Hr Battery Storage - Conservative",{"$f":"F$28*600+F$22*600+AN$22","v":722483.84289544914},{"$f":"G$28*600+G$22*600+AO$22","v":703552.44808161107},684621.05326777324,665689.65845393506,646758.26364009711,627826.86882625916,608895.47401242121,594677.61015223293,580459.74629204418,566241.88243185566,552024.01857166726,537806.15471147862,531083.57777758513,524361.00084369176,517638.42390979832,510915.84697590477,504193.27004201128,497470.69310811785,490748.11617422441,484025.53924033092,477302.96230643743,470580.38537254394,463857.80843865057,457135.23150475702,450412.65457086358,443690.07763697009,436967.50070307672,430244.92376918322,423522.34683528973,416799.76990139624,410077.19296750287,403354.61603360914]
[null,null,null,null,"2Hr Battery Storage - Advanced",{"$f":"F$26*600+F$20*1200+AN$20","v":876559.79386421014},{"$f":"G$26*600+G$20*1200+AO$20","v":682719.71121305914},634666.35895889148,586613.00670472358,538559.6544505558,490506.30219638802,442452.94994222035,418387.88852456742,394322.82710691437,370257.76568926143,346192.70427160844,322127.64285395545,315825.14549376932,309522.64813358325,303220.15077339706,296917.65341321088,290615.15605302493,284312.65869283886,278010.16133265273,271707.66397246654,265405.16661228042,259102.66925209443,252800.17189190825,246497.67453172221,240195.17717153611,233892.6798113499,227590.18245116383,221287.68509097776,214985.18773079175,208682.69037060562,202380.19301041961,196077.6956502338]
[null,null,null,null,"2Hr Battery Storage - Moderate",{"$f":"F$27*600+F$21*1200+AN$21","v":876559.79386421014},{"$f":"G$27*600+G$21*1200+AO$21","v":826978.49469079985},781569.48288393917,736027.08374954085,694272.41666900425,655521.929398824,619146.31670769665,599309.57277354039,581595.78868023085,566196.1717065291,551259.96572357626,537688.41184453142,530967.30669647502,524246.20154841838,517525.09640036174,510803.99125230499,504082.88610424846,497361.78095619171,490640.67580813507,483919.57066007843,477198.46551202168,470477.3603639651,463756.25521590846,457035.15006785188,450314.04491979512,443592.93977173854,436871.83462368196,430150.72947562521,423429.62432756863,416708.51917951193,409987.41403145524,403266.30888339865]
[null,null,null,null,"2Hr Battery Storage - Conservative",{"$f":"F$28*600+F$22*1200+AN$22","v":876559.79386421014},{"$f":"G$28*600+G$22*1200+AO$22","v":853591.11477365054},830622.43568309117,807653.75659253146,784685.07750197197,761716.39841141249,738747.71932085289,721497.77257529018,704247.82582972688,686997.87908416381,669747.93233860086,652497.98559303768,644341.76077312464,636185.53595321171,628029.31113329891,619873.08631338587,611716.86149347294,603560.6366735599,595404.41185364709,587248.18703373405,579091.96221382113,570935.73739390809,562779.51257399528,554623.28775408224,546467.06293416931,538310.83811425627,530154.61329434346,521998.38847443042,513842.1636545175,505685.93883460457,497529.71401469165,489373.48919477838]
[null,null,null,null,"4Hr Battery Storage - Advanced",{"$f":"F$26*600+F$20*2400+AN$20","v":1184711.6958017321},{"$f":"G$26*600+G$20*2400+AO$20","v":922727.72774904303},857781.3671738829,792835.00659872254,727888.64602356241,662942.28544840217,597995.92487324215,565470.86506414833,532945.80525505415,500420.74544596032,467895.68563686637,435370.62582777237,426852.50488766376,418334.38394755515,409816.26300744631,401298.14206733776,392780.02112722932,384261.90018712071,375743.77924701205,367225.65830690338,358707.53736679471,350189.41642668622,341671.2954865775,333153.17454646894,324635.05360636034,316116.93266625161,307598.811726143,299080.69078603445,290562.56984592596,282044.44890581735,273526.32796570886,265008.20702560066]
[null,null,null,null,"4Hr Battery Storage - Moderate",{"$f":"F$27*600+F$21*2400+AN$21","v":1184711.6958017321},{"$f":"G$27*600+G$21*2400+AO$21","v":1110772.4011917938},1041530.7198068353,972133.51199407782,907003.73705173982,845259.64143839222,786192.660744166,756715.36111494922,730537.717833178,708110.37303908041,686705.95775269368,667298.41530233191,658957.18511105294,650615.95491977385,642274.72472849465,633933.49453721545,625592.26434593648,617251.03415465716,608909.80396337796,600568.57377209887,592227.34358081955,583886.11338954046,575544.88319826138,567203.65300698217,558862.42281570286,550521.19262442389,542179.9624331448,533838.73224186548,525497.50205058651,517156.27185930731,508815.04166802799,500473.81147674896]
[null,null,null,null,"4Hr Battery Storage - Conservative",{"$f":"F$28*600+F$22*2400+AN$22","v":1184711.6958017321},{"$f":"G$28*600+G$22*2400+AO$22","v":1153668.4481577296},1122625.200513727,1091581.952869724,1060538.7052257215,1029495.4575817192,998452.20993771637,975138.09742140467,951823.98490509228,928509.87238878,905195.75987246796,881881.64735615568,870858.12676420365,859834.60617225175,848811.08558030007,837787.56498834805,826764.04439639603,815740.52380444412,804717.00321249233,793693.48262054031,782669.9620285884,771646.44143663649,760622.9208446847,749599.40025273268,738575.87966078077,727552.35906882887,716528.83847687696,705505.31788492494,694481.79729297303,683458.27670102112,672434.75610906933,661411.23551711696]
[null,null,null,null,"6Hr Battery Storage - Advanced",{"$f":"F$26*600+F$20*3600+AN$20","v":1492863.5977392544},{"$f":"G$26*600+G$20*3600+AO$20","v":1162735.744285027},1080896.3753888744,999057.00649272162,917217.63759656902,835378.26870041643,753538.89980426384,712553.84160372918,671568.78340319393,630583.72520265914,589598.66700212425,548613.60880158923,537879.8642815582,527146.11976152705,516412.37524149567,505678.63072146452,494944.8862014336,484211.14168140251,473477.39716137142,462743.65264134016,452009.90812130901,441276.16360127804,430542.41908124671,419808.67456121574,409074.93004118465,398341.18552115327,387607.44100112224,376873.69648109114,366139.95196106023,355406.20744102908,344672.46292099811,333938.71840096748]
[null,null,null,null,"6Hr Battery Storage - Moderate",{"$f":"F$27*600+F$21*3600+AN$21","v":1492863.5977392544},{"$f":"G$27*600+G$21*3600+AO$21","v":1394566.3076927881},1301491.9567297315,1208239.940238615,1119735.0574344755,1034997.3534779607,953239.00478063524,914121.14945635805,879479.64698612515,850024.57437163172,822151.94978181121,796908.41876013239,786947.06352563086,776985.70829112933,767024.35305662744,757062.99782212591,747101.64258762426,737140.28735312249,727178.93211862096,717217.57688411907,707256.22164961742,697294.86641511589,687333.51118061424,677372.15594611247,667410.80071161082,657449.44547710917,647488.09024260764,637526.73500810587,627565.37977360445,617604.02453910257,607642.66930460068,597681.31407009927]
[null,null,null,null,"6Hr Battery Storage - Conservative",{"$f":"F$28*600+F$22*3600+AN$22","v":1492863.5977392544},{"$f":"G$28*600+G$22*3600+AO$22","v":1453745.7815418085},1414627.9653443629,1375510.149146917,1336392.3329494712,1297274.5167520258,1258156.70055458,1228778.4222675189,1199400.1439804574,1170021.8656933962,1140643.5874063349,1111265.3091192737,1097374.4927552827,1083483.6763912919,1069592.8600273011,1055702.0436633101,1041811.2272993192,1027920.4109353283,1014029.5945713376,1000138.7782073467,986247.96184335579,972357.14547936479,958466.32911537401,944575.51275138301,930684.69638739224,916793.88002340123,902903.06365941046,889012.24729541945,875121.43093142856,861230.61456743756,847339.7982034469,833448.98183945555]
[null,null,null,null,"8Hr Battery Storage - Advanced",{"$f":"F$26*600+F$20*4800+AN$20","v":1801015.4996767764},{"$f":"G$26*600+G$20*4800+AO$20","v":1402743.7608210109},1304011.383603866,1205279.0063867206,1106546.6291695756,1007814.2519524306,909081.87473528576,859636.81814330979,810191.76155133371,760746.70495935809,711301.64836738212,661856.59177540615,648907.22367545252,635957.85557549901,623008.48747554503,610059.1193755914,597109.751275638,584160.38317568437,571211.01507573074,558261.646975777,545312.27887582325,532362.91077586985,519413.54267591599,506464.17457596253,493514.80647600896,480565.43837605504,467616.07027610147,454666.7021761479,441717.33407619438,428767.96597624075,415818.5978762873,402869.22977633431]
[null,null,null,null,"8Hr Battery Storage - Moderate",{"$f":"F$27*600+F$21*4800+AN$21","v":1801015.4996767764},{"$f":"G$27*600+G$21*4800+AO$21","v":1678360.2141937821},1561453.1936526275,1444346.368483152,1332466.3778172112,1224735.0655175291,1120285.3488171047,1071526.9377977669,1028421.5761390723,991938.77570418303,957597.94181092863,926518.42221793276,914936.94194020878,903355.4616624848,891773.98138476035,880192.50110703649,868611.02082931227,857029.54055158794,845448.06027386384,833866.57999613951,822285.09971841518,810703.61944069131,799122.1391629671,787540.65888524277,775959.17860751855,764377.69832979469,752796.21805207047,741214.73777434602,729633.25749662227,718051.77721889794,706470.2969411735,694888.81666344963]
[null,null,null,null,"8Hr Battery Storage - Conservative",{"$f":"F$28*600+F$22*4800+AN$22","v":1801015.4996767764},{"$f":"G$28*600+G$22*4800+AO$22","v":1753823.1149258874},1706630.7301749988,1659438.3454241096,1612245.9606732209,1565053.5759223322,1517861.1911714433,1482418.7471136334,1446976.3030558228,1411533.8589980123,1376091.4149402024,1340648.9708823918,1323890.8587463619,1307132.746610332,1290374.6344743022,1273616.5223382723,1256858.4102022424,1240100.2980662126,1223342.1859301829,1206584.0737941528,1189825.9616581229,1173067.8495220931,1156309.7373860634,1139551.6252500333,1122793.5131140037,1106035.4009779736,1089277.288841944,1072519.1767059141,1055761.0645698842,1039002.9524338542,1022244.8402978246,1005486.7281617941]
[]
[]
[null,null,null,"Fixed Operation and Maintenance Expenses ($/kW-yr)","1Hr Battery Storage - Advanced",{"$f":"0.025*F37","v":30.103493453977048},{"$f":"0.025*G37","v":23.446487622711132},21.79620228547482,20.145916948238504,18.495631611002192,16.845346273765873,15.195060936529561,14.368600010615712,13.542139084701851,12.715678158788002,11.889217232874147,11.062756306960292,10.846311074867591,10.62986584277489,10.413420610682182,10.196975378589482,9.9805301464967826,9.76408491440408,9.5476396823113774,9.331194450218673,9.1147492181259704,8.8983039860332731,8.6818587539405669,8.4654135218478679,8.248968289755167,8.0325230576624609,7.8160778255697601,7.5996325934770583,7.3831873613843584,7.1667421292916558,6.9502968971989576,6.7338516651062665]
[null,null,null,null,"1Hr Battery Storage - Moderate",{"$f":"0.025*F38","v":30.103493453977048},28.54506422667929,27.149536017603801,25.748911234469677,24.496114853234857,23.360544724126658,22.317631028727583,21.691944941784836,21.130201004323222,20.634961293343892,20.147373737875732,19.703475421484633,19.457181978716086,19.210888535947525,18.964595093178971,18.718301650410407,18.472008207641856,18.225714764873292,17.979421322104738,17.733127879336177,17.486834436567616,17.240540993799058,16.994247551030501,16.747954108261947,16.501660665493386,16.255367222724825,16.009073779956275,15.762780337187715,15.516486894419154,15.270193451650597,15.023900008882038,14.77760656611348]
[null,null,null,null,"1Hr Battery Storage - Conservative",30.103493453977048,29.314685336733795,28.525877219490553,27.737069102247297,26.948260985004051,26.159452867760798,25.370644750517553,24.778233756343042,24.18582276216851,23.593411767993985,23.00100077381947,22.408589779644942,22.128482407399382,21.848375035153822,21.568267662908266,21.288160290662702,21.008052918417135,20.727945546171579,20.447838173926019,20.167730801680456,19.887623429434896,19.607516057189333,19.327408684943777,19.04730131269821,18.76719394045265,18.487086568207086,18.20697919596153,17.926871823715967,17.646764451470407,17.366657079224844,17.086549706979287,16.806442334733713]
[null,null,null,null,"2Hr Battery Storage - Advanced",36.523324744342091,28.446654633877468,26.444431623287148,24.442208612696817,22.439985602106493,20.437762591516169,18.435539580925848,17.432828688523642,16.430117796121433,15.427406903719229,14.424696011317019,13.421985118914812,13.159381062240389,12.896777005565969,12.634172948891546,12.37156889221712,12.108964835542707,11.846360778868286,11.583756722193865,11.32115266551944,11.058548608845017,10.795944552170603,10.533340495496176,10.270736438821759,10.008132382147338,9.7455283254729128,9.4829242687984934,9.2203202121240739,8.9577161554496563,8.6951120987752351,8.4325080421008174,8.1699039854264086]
[null,null,null,null,"2Hr Battery Storage - Moderate",36.523324744342091,34.457437278783331,32.565395120164133,30.66779515623087,28.928017361208511,27.313413724951001,25.79776319615403,24.971232198897518,24.233157861676286,23.591507154438716,22.969165238482347,22.403683826855477,22.123637779019795,21.843591731184102,21.563545683348408,21.283499635512712,21.003453587677022,20.723407539841322,20.443361492005629,20.163315444169939,19.883269396334239,19.603223348498545,19.323177300662852,19.043131252827163,18.763085204991466,18.483039157155773,18.202993109320083,17.922947061484386,17.642901013648693,17.362854965812996,17.0828089179773,16.802762870141613]
[null,null,null,null,"2Hr Battery Storage - Conservative",36.523324744342091,35.566296448902108,34.609268153462132,33.652239858022142,32.695211562582166,31.73818326714219,30.781154971702207,30.062407190637089,29.343659409571956,28.62491162850683,27.906163847441704,27.187416066376571,26.847573365546864,26.507730664717158,26.167887963887456,25.828045263057746,25.488202562228039,25.148359861398333,24.808517160568631,24.468674459738921,24.128831758909214,23.788989058079505,23.449146357249802,23.109303656420096,22.76946095559039,22.42961825476068,22.089775553930977,21.749932853101271,21.410090152271565,21.070247451441858,20.730404750612152,20.390562049782432]
[null,null,null,null,"4Hr Battery Storage - Advanced",49.362987325072176,38.446988656210124,35.740890298911786,33.034791941613442,30.328693584315104,27.62259522701676,24.916496869718426,23.561286044339514,22.206075218960592,20.850864393581681,19.495653568202769,18.140442742823847,17.78552103698599,17.43059933114813,17.075677625310263,16.720755919472406,16.365834213634553,16.010912507796697,15.655990801958836,15.301069096120976,14.946147390283114,14.591225684445261,14.236303978607395,13.881382272769541,13.526460566931682,13.171538861093817,12.816617155255958,12.461695449418102,12.106773743580248,11.75185203774239,11.396930331904535,11.042008626066695]
[null,null,null,null,"4Hr Battery Storage - Moderate",49.362987325072176,46.282183382991413,43.397113325284806,40.505562999753245,37.791822377155825,35.219151726599677,32.758027531006917,31.529806713122884,30.439071576382418,29.504598876628354,28.612748239695573,27.804100637597163,27.456549379627205,27.108998121657244,26.761446863687276,26.413895605717315,26.066344347747357,25.718793089777382,25.371241831807417,25.023690573837456,24.676139315867484,24.32858805789752,23.981036799927558,23.633485541957594,23.285934283987618,22.938383026017661,22.590831768047703,22.243280510077728,21.89572925210777,21.548177994137806,21.200626736167834,20.853075478197876]
[null,null,null,null,"4Hr Battery Storage - Conservative",49.362987325072176,48.069518673238733,46.776050021405297,45.48258136957184,44.189112717738396,42.895644065904968,41.602175414071517,40.630754059225197,{"$f":"0.025*N45","v":39.659332704378848},38.687911349532499,37.716489994686164,36.745068639839822,36.285755281841823,35.826441923843824,35.367128565845839,34.90781520784784,34.448501849849833,33.989188491851841,33.529875133853849,33.070561775855843,32.611248417857851,32.151935059859852,31.692621701861864,31.233308343863861,30.773994985865865,30.31468162786787,29.855368269869871,29.396054911871875,28.93674155387388,28.477428195875884,28.018114837877892,27.558801479879875]
[null,null,null,null,"6Hr Battery Storage - Advanced",62.202649905802268,48.447322678542797,45.037348974536435,41.627375270530074,38.217401566523712,34.807427862517351,31.397454158510996,29.689743400155386,27.982032641799748,26.274321883444134,24.566611125088514,22.858900366732886,22.411661011731596,21.964421656730295,21.517182301728987,21.069942946727689,20.622703591726403,20.175464236725105,19.728224881723811,19.280985526722507,18.833746171721209,18.386506816719919,17.939267461718611,17.492028106717324,17.044788751716027,16.597549396714722,16.150310041713428,15.703070686712133,15.255831331710844,14.808591976709545,14.361352621708257,13.91411326670698]
[null,null,null,null,"6Hr Battery Storage - Moderate",62.202649905802268,58.106929487199501,54.228831530405479,50.343330843275631,46.655627393103146,43.124889728248363,39.718291865859804,38.088381227348258,36.644985291088545,35.417690598817991,34.2563312409088,33.204517448338855,32.789460980234615,32.37440451213039,31.959348044026143,31.544291575921918,31.129235107817678,30.714178639713438,30.299122171609209,29.884065703504962,29.46900923540073,29.053952767296494,28.638896299192261,28.223839831088021,27.808783362983789,27.393726894879549,26.97867042677532,26.56361395867108,26.148557490566851,25.733501022462605,25.318444554358365,24.903388086254139]
[null,null,null,null,"6Hr Battery Storage - Conservative",62.202649905802268,60.572740897575358,58.942831889348454,57.312922881121544,55.683013872894634,54.053104864667745,52.423195856440827,51.199100927813291,49.975005999185726,48.750911070558175,47.526816141930624,46.302721213303073,45.723937198136781,45.145153182970496,44.566369167804218,43.987585152637926,43.408801137471642,42.83001712230535,42.251233107139065,41.67244909197278,41.093665076806495,40.514881061640203,39.936097046473918,39.357313031307626,38.778529016141349,38.199745000975057,37.620960985808772,37.04217697064248,36.463392955476188,35.884608940309896,35.305824925143625,34.727040909977312]
[null,null,null,null,"8Hr Battery Storage - Advanced",75.042312486532353,58.447656700875456,54.333807650161077,50.219958599446699,46.10610954873232,41.992260498017941,37.878411447303577,35.81820075597124,33.757990064638904,31.697779373306588,29.637568681974258,27.577357990641925,27.037800986477194,26.498243982312459,25.958686978147711,25.419129973982976,24.879572969818252,24.340015965653517,23.800458961488783,23.260901957324041,22.721344953159303,22.181787948994579,21.642230944829834,21.102673940665106,20.563116936500375,20.02355993233563,19.484002928170895,18.944445924006164,18.404888919841433,17.865331915676698,17.325774911511971,16.786217907347261]
[null,null,null,null,"8Hr Battery Storage - Moderate",75.042312486532353,69.931675591407597,65.060549735526152,60.181098686798002,55.519432409050467,51.030627729897049,46.678556200712698,44.64695574157362,42.85089900579468,41.330782321007632,39.89991424212203,38.604934259080537,38.122372580842033,37.639810902603536,37.157249224365017,36.67468754612652,36.192125867888016,35.709564189649498,35.227002511410994,34.744440833172483,34.261879154933972,33.779317476695475,33.296755798456964,32.814194120218453,32.331632441979941,31.849070763741448,31.366509085502937,30.883947407264419,30.401385729025932,29.918824050787414,29.436262372548896,28.953700694310402]
[null,null,null,null,"8Hr Battery Storage - Conservative",75.042312486532353,73.075963121911983,71.109613757291626,69.143264392671242,67.176915028050871,65.210565663430515,63.244216298810137,61.767447796401399,60.290679293992618,58.813910791583844,57.337142289175098,55.860373786766324,55.162119114431746,54.463864442097169,53.765609769762591,53.06735509742802,52.369100425093443,51.670845752758865,50.972591080424287,50.274336408089702,49.576081735755125,48.877827063420547,48.179572391085976,47.481317718751392,46.783063046416828,46.084808374082236,45.386553701747665,44.688299029413088,43.990044357078517,43.291789684743925,42.593535012409362,41.895280340074756]
[]
[]
[null,null,null,"Variable Operation and Maintenance Expenses ($/MWh)","1Hr Battery Storage - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"1Hr Battery Storage - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"1Hr Battery Storage - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2Hr Battery Storage - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2Hr Battery Storage - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2Hr Battery Storage - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"4Hr Battery Storage - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"4Hr Battery Storage - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"4Hr Battery Storage - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"6Hr Battery Storage - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"6Hr Battery Storage - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"6Hr Battery Storage - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"8Hr Battery Storage - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"8Hr Battery Storage - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"8Hr Battery Storage - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Round-Trip Efficiency","1Hr Battery Storage - Advanced",0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85]
[null,null,null,null,"1Hr Battery Storage - Moderate",0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85]
[null,null,null,null,"1Hr Battery Storage - Conservative",0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85]
[null,null,null,null,"2Hr Battery Storage - Advanced",0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85]
[null,null,null,null,"2Hr Battery Storage - Moderate",0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85]
[null,null,null,null,"2Hr Battery Storage - Conservative",0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85]
[null,null,null,null,"4Hr Battery Storage - Advanced",0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85]
[null,null,null,null,"4Hr Battery Storage - Moderate",0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85]
[null,null,null,null,"4Hr Battery Storage - Conservative",0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85]
[null,null,null,null,"6Hr Battery Storage - Advanced",0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85]
[null,null,null,null,"6Hr Battery Storage - Moderate",0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85]
[null,null,null,null,"6Hr Battery Storage - Conservative",0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85]
[null,null,null,null,"8Hr Battery Storage - Advanced",0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85]
[null,null,null,null,"8Hr Battery Storage - Moderate",0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85]
[null,null,null,null,"8Hr Battery Storage - Conservative",0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85]
[]
[]
[null,null,null,"Capacity Factor (%)","1Hr Battery Storage - Advanced",8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2]
[null,null,null,null,"1Hr Battery Storage - Moderate",8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2]
[null,null,null,null,"1Hr Battery Storage - Conservative",8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2]
[null,null,null,null,"2Hr Battery Storage - Advanced",0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998]
[null,null,null,null,"2Hr Battery Storage - Moderate",0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998]
[null,null,null,null,"2Hr Battery Storage - Conservative",0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998]
[null,null,null,null,"4Hr Battery Storage - Advanced",0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249]
[null,null,null,null,"4Hr Battery Storage - Moderate",0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249]
[null,null,null,null,"4Hr Battery Storage - Conservative",0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249,0.249]
[null,null,null,null,"6Hr Battery Storage - Advanced",0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002]
[null,null,null,null,"6Hr Battery Storage - Moderate",0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002]
[null,null,null,null,"6Hr Battery Storage - Conservative",0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002,0.33200000000000002]
[null,null,null,null,"8Hr Battery Storage - Advanced",0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998]
[null,null,null,null,"8Hr Battery Storage - Moderate",0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998]
[null,null,null,null,"8Hr Battery Storage - Conservative",0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998]

{"sheet":"Residential Battery Storage","index":17,"n_rows":82,"n_cols":71,"rows_kept":82,"cut":false,"hidden":false,"merged":[[36,1,81,1],[36,3,41,3],[52,3,57,3],[60,3,65,3],[68,3,73,3],[76,3,81,3],[44,3,49,3],[31,2,31,15],[0,0,0,9],[6,2,6,15],[8,1,27,1],[8,3,8,4],[8,5,8,10],[10,3,10,10],[11,3,11,10],[12,3,12,10],[13,3,13,10],[15,2,16,14],[17,3,27,3]]}
["Residential Battery Storage",null,null,null,null,null,null,null,null,null,null,"https://atb.nrel.gov/electricity/2021/residential_battery_storage"]
[]
[null,null,null,null,null,null,null,null,null,null,"Inputs"]
[null,null,null,"Take me to: ",null,null,null,null,null,null,"Calculated"]
[]
[]
[null,"X","Assumptions"]
[]
[null,"Technology",null,"Basis Year:",null,2019]
[null,null,null,"All values are given in 2019 U.S. dollars, using the Consumer Price Index (BLS, 2020) for dollar year conversions. Projections use an inflation assumption of 2.5% per year."]
[null,null,null," Residential Battery Storage"]
[null,null,null,"Representative Li-Ion Battery Storage, AC-coupled 5 kW, 20 kWh storage (4 hours)"]
[]
[]
[]
[null,null,"Reference: Battery Storage cost values from C. Augustine and N. Blair, “Energy Storage Futures Study Storage Technology Modeling Input Data Report,” NREL/TP-5700-78694. Golden, CO: National Renewable Energy Laboratory. https://www.nrel.gov/docs/fy21osti/78694.pdf.\n"]
[]
[null,null,null,"Capital Cost ($/kWh)","Battery Energy Capital Cost ($/kWh)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Battery Capital Cost Constant ($)"]
[null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,"Advanced",360.43105194602208,331.12324649882777,307.81707598372714,284.51090546862656,261.20473495352593,237.8985644384253,214.59239392332472,202.92069156446297,191.24898920560108,179.57728684673927,167.90558448787743,156.23388212901557,153.17713226127393,150.12038239353231,147.06363252579067,144.00688265804911,140.95013279030749,137.89338292256585,134.83663305482426,131.77988318708262,128.723133319341,125.66638345159939,122.60963358385774,119.55288371611614,116.49613384837454,113.4393839806329,110.38263411289127,107.32588424514965,104.26913437740805,101.21238450966645,98.155634641924848,95.098884774183432,null,"Advanced",6090.1964654297599,5838.880520656855,5427.9098429088945,5016.9391651609349,4605.9684874129744,4194.9978096650138,3784.0271319170552,3578.2135073326995,3372.3998827483429,3166.5862581639867,2960.7726335796306,2754.9590089952731,2701.0576370801477,2647.1562651650229,2593.2548932498976,2539.3535213347727,2485.4521494196479,2431.5507775045226,2377.6494055893977,2323.7480336742724,2269.8466617591475,2215.9452898440227,2162.0439179288969,2108.1425460137721,2054.2411740986472,2000.3398021835221,1946.4384302683966,1892.5370583532717,1838.6356864381469,1784.7343145230222,1730.8329426078974,1676.9315706927759]
[null,null,null,null,"Moderate",360.43105194602208,331.12324649882777,302.33012104691841,273.51530514928777,245.17046880823492,217.19940080030531,189.52444815449726,177.93703538149535,167.77587747586628,159.36601901808956,151.65566920200624,144.70291766755105,142.8941311967067,141.08534472586246,139.27655825501807,137.46777178417352,135.65898531332911,133.85019884248496,132.04141237164046,130.23262590079594,128.42383942995164,126.61505295910739,124.80626648826285,122.99748001741845,121.1886935465741,119.37990707572966,117.57112060488539,115.762334134041,113.95354766319663,112.14476119235218,110.33597472150785,108.52718825066341,null,"Moderate",6090.1964654297599,5838.880520656855,5626.0311375409174,5411.5606366910097,5232.2158406601111,5080.8060387288706,4951.5275415675997,4848.6235001286586,4754.9211391711733,4669.4688557866375,4582.3890887077778,4502.7039826953132,4446.4201829116246,4390.1363831279332,4333.8525833442336,4277.5687835605477,4221.2849837768536,4165.0011839931603,4108.7173842094671,4052.4335844257794,3996.1497846420889,3939.8659848583952,3883.5821850747034,3827.2983852910097,3771.0145855073179,3714.7307857236328,3658.4469859399401,3602.1631861562464,3545.8793863725527,3489.5955865888632,3433.311786805175,3377.0279870214854]
[null,null,null,null,"Conservative",360.43105194602208,331.12324649882777,322.2132854453173,313.30332439180677,304.3933633382963,295.48340228478588,286.57344123127535,279.8818786441492,273.19031605702298,266.49875346989666,259.8071908827705,253.11562829564423,249.95168294194872,246.78773758825318,243.62379223455764,240.45984688086207,237.29590152716654,234.13195617347102,230.96801081977549,227.80406546607992,224.64012011238435,221.47617475868881,218.31222940499325,215.14828405129774,211.9843386976022,208.82039334390666,205.65644799021106,202.49250263651552,199.32855728281996,196.16461192912445,193.00066657542894,189.83672122173323,null,"Conservative",6090.1964654297599,5838.880520656855,5681.7662177945895,5524.6519149323221,5367.5376120700575,5210.4233092077911,5053.3090063455247,4935.3129584816206,4817.3169106177147,4699.3208627538079,4581.3248148899029,4463.328767025997,4407.5371574381725,4351.745547850348,4295.9539382625235,4240.1623286746981,4184.3707190868736,4128.5791094990491,4072.7874999112241,4016.9958903233992,3961.2042807355742,3905.4126711477497,3849.6210615599243,3793.8294519720994,3738.0378423842753,3682.2462327964508,3626.454623208625,3570.6630136208005,3514.8714040329751,3459.0797944451506,3403.2881848573261,3347.4965752694989]
[]
[null,null,null,null,"Battery Power Capital Cost ($/kW)"]
[null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,"Advanced",1807.3477875096869,1720.9752892293532,1599.8441274424508,1478.712965655548,1357.5818038686457,1236.4506420817434,1115.3194802948408,1054.6571391417192,993.99479798859716,933.33245683547545,872.67011568235353,812.00777452923137,796.12066589713754,780.23355726504394,764.34644863295011,748.45934000085651,732.5722313687628,716.68512273666909,700.79801410457537,684.91090547248155,669.02379684038794,653.13668820829434,637.24957957620052,621.36247094410692,605.4753623120132,589.58825367991949,573.70114504782555,557.81403641573206,541.92692778363835,526.03981915154475,510.15271051945109,494.26560188735846]
[null,null,null,null,"Moderate",1807.3477875096869,1720.9752892293532,1648.4888225033621,1576.0260352473792,1515.9249878364021,1465.5381303464455,1422.7731694460872,1388.9090568093866,1358.2016647047606,1330.3055410760478,1301.9788620744055,1276.1524003682109,1260.2004953636085,1244.2485903590054,1228.2966853544033,1212.3447803498004,1196.3928753451974,1180.440970340595,1164.4890653359926,1148.5371603313897,1132.5852553267871,1116.6333503221845,1100.6814453175821,1084.7295403129795,1068.7776353083771,1052.8257303037738,1036.8738252991711,1020.9219202945685,1004.9700152899657,989.01811028536349,973.06620528076053,957.11430027615813]
[null,null,null,null,"Conservative",1807.3477875096869,1720.9752892293532,1674.6667833687059,1628.3582775080586,1582.0497716474115,1535.7412657867649,1489.4327599261173,1454.6541269532236,1419.8754939803296,1385.0968610074351,1350.3182280345411,1315.5395950616469,1299.0953501233764,1282.6511051851057,1266.2068602468355,1249.7626153085648,1233.3183703702944,1216.8741254320239,1200.4298804937534,1183.9856355554828,1167.5413906172121,1151.0971456789416,1134.6529007406712,1118.2086558024007,1101.76441086413,1085.3201659258596,1068.8759209875889,1052.4316760493184,1035.9874311110477,1019.5431861727773,1003.0989412345068,986.65469629623556]
[]
[null,null,null,null,"Total System Cost ($) = Battery Storage Capacity (kWh) *  Battery Energy Cost ($/kWh) + Battery Power Capacity (kW) * Battery Power Cost ($/kW) + Battery Power Constant ($)"]
[]
[null,null,"Future Projections"]
[]
[null,null,null,"All values are given in 2019 U.S. dollars, using the Consumer Price Index (BLS, 2020) for dollar year conversions. Projections use an inflation assumption of 2.5% per year."]
[null,null,null,"For  15-year life (values in 2019$):"]
[null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Techno-Economic Cost and Performance Parameters",null,"CAPEX ($/kW)","3 kW / 6 kWh Battery Storage - Advanced",{"$f":"F45/3","v":4558.2753798783169},{"$f":"G45/3","v":4329.5152891126272},4024.7815603795366,3720.0478316464464,3415.3141029133553,3110.5803741802652,2805.846645447175,2653.236358048212,2500.6260706492467,2348.0157832502828,2195.4054958513184,2042.7952084523538,2002.8274761130679,1962.8597437737828,1922.8920114344971,1882.9242790952121,1842.9565467559271,1802.9888144166416,1763.0210820773566,1723.0533497380711,1683.0856173987856,1643.1178850595006,1603.1501527202151,1563.1824203809301,1523.2146880416446,1483.2469557023594,1443.2792233630735,1403.3114910237884,1363.3437586845034,1323.3760263452184,1283.4082940059332,1243.4405616666506]
[null,null,null,null,"3 kW / 6 kWh Battery Storage - Moderate",{"$f":"F46/3","v":4558.2753798783169},{"$f":"G46/3","v":4329.5152891126272},4128.4927771108378,3926.9101911096245,3750.3378723395749,3593.5389448566798,3452.3312462776144,3360.9909609485967,3278.7271327135509,3205.5271977077732,3132.7532300476773,3066.4595632684177,3028.1288187275636,2989.7980741867082,2951.4673296458509,2913.1365851049973,2874.80584056414,2836.475096023285,2798.1443514824291,2759.8136069415746,2721.48286240072,2683.1521178598646,2644.8213733190091,2606.4906287781528,2568.1598842372978,2529.8291396964441,2491.4983951555882,2453.1676506147328,2414.8369060738764,2376.5061615330219,2338.1754169921678,2299.8446724513137]
[null,null,null,null,"3 kW / 6 kWh Battery Storage - Conservative",{"$f":"F47/3","v":4558.2753798783169},{"$f":"G47/3","v":4329.5152891126272},4213.015426857537,4096.5155646024459,3980.0157023473571,3863.5158400922678,3747.0159778371758,3659.5222037353956,3572.028429633614,3484.5346555318306,3397.0408814300499,3309.5471073282679,3268.1777684866647,3226.8084296450616,3185.4390908034584,3144.0697519618552,3102.7004131202521,3061.3310742786489,3019.9617354370457,2978.5923965954426,2937.2230577538389,2895.8537189122358,2854.4843800706326,2813.1150412290294,2771.7457023874263,2730.3763635458236,2689.007024704219,2647.6376858626163,2606.2683470210127,2564.8990081794095,2523.5296693378068,2482.1603304962014]
[null,null,null,null,"5 kW / 20 kWh Battery Storage - Advanced",{"$f":"F48/5","v":4467.1112883797268},{"$f":"G48/5","v":4213.2443793560351},3916.6943999591385,3620.1444205622406,3323.5944411653445,3027.044461768447,2730.4944823715509,2581.9826068661105,2433.47073136067,2284.95885585523,2136.4469803497896,1987.9351048443482,1949.0407223582629,1910.1463398721776,1871.2519573860925,1832.3575749000076,1793.4631924139226,1754.568809927837,1715.674427441752,1676.7800449556664,1637.8856624695813,1598.9912799834965,1560.0968974974107,1521.2025150113259,1482.3081325252408,1443.4137500391555,1404.51936755307,1365.6249850669851,1326.7306025808998,1287.836220094815,1248.9418376087301,1210.0474551226475]
[null,null,null,null,"5 kW / 20 kWh Battery Storage - Moderate",{"$f":"F49/5","v":4467.1112883797268},{"$f":"G49/5","v":4213.2443793560351},3983.015534199219,3752.3993831827329,3543.0500312013637,3350.4969412934415,3171.1764703775962,3070.3818983610995,2980.2894024424604,2901.6633883057339,2825.0793566239859,2755.5048675774774,2721.0610567327603,2686.6172458880419,2652.1734350433226,2617.7296241986037,2583.2858133538844,2548.8420025091668,2514.3981916644479,2479.9543808197295,2445.5105699750115,2411.0667591302931,2376.6229482855742,2342.1791374408554,2307.7353265961369,2273.291515751419,2238.847704906701,2204.4038940619816,2169.9600832172628,2135.5162723725452,2101.0724615278268,2066.6286506831084]
[null,null,null,null,"5 kW / 20 kWh Battery Storage - Conservative",{"$f":"F50/5","v":4467.1112883797268},{"$f":"G50/5","v":4213.2443793560351},4099.873168708893,3986.5019580617495,3873.1307474146079,3759.7595367674667,3646.3883261203237,3561.2442332261444,3476.1001403319642,3390.9560474377831,3305.8119545436034,3220.6678616494232,3180.4095133788055,3140.1511651081878,3099.8928168375705,3059.6344685669528,3019.3761202963351,2979.1177720257174,2938.8594237551001,2898.601075484482,2858.3427272138642,2818.0843789432465,2777.8260306726293,2737.5676824020111,2697.3093341313938,2657.0509858607761,2616.7926375901579,2576.5342893195402,2536.2759410489225,2496.0175927783048,2455.759244507688,2415.500896237068]
[]
[]
[null,null,null,"Total Installed Cost ($)","3 kW / 6 kWh Battery Storage - Advanced",{"$f":"6*F$20+3*F$26+AN$20","v":13674.826139634952},{"$f":"6*G$20+3*G$26+AO$20","v":12988.545867337882},12074.344681138609,11160.143494939339,10245.942308740066,9331.7411225407959,8417.5399363415254,7959.7090741446355,7501.8782119477401,7044.0473497508483,6586.2164875539556,6128.3856253570611,6008.4824283392036,5888.5792313213487,5768.6760343034912,5648.7728372856363,5528.8696402677815,5408.9664432499249,5289.06324623207,5169.1600492142134,5049.2568521963567,4929.3536551785019,4809.4504581606452,4689.5472611427904,4569.6440641249337,4449.740867107078,4329.8376700892204,4209.9344730713656,4090.0312760535103,3970.128079035655,3850.2248820177992,3730.3216849999517]
[null,null,null,null,"3 kW / 6 kWh Battery Storage - Moderate",{"$f":"6*F$21+3*F$27+AN$21","v":13674.826139634952},{"$f":"6*G$21+3*G$27+AO$21","v":12988.545867337882},12385.478331332513,11780.730573328874,11251.013617018725,10780.616834570039,10356.993738832844,10082.97288284579,9836.1813981406522,9616.5815931233192,9398.2596901430315,9199.3786898052531,9084.3864561826904,8969.394222560124,8854.4019889375522,8739.4097553149913,8624.4175216924195,8509.425288069855,8394.4330544472868,8279.4408208247241,8164.4485872021605,8049.4563535795933,7934.4641199570269,7819.4718863344588,7704.4796527118933,7589.4874190893324,7474.4951854667652,7359.5029518441979,7244.5107182216288,7129.5184845990661,7014.5262509765034,6899.5340173539407]
[null,null,null,null,"3 kW / 6 kWh Battery Storage - Conservative",{"$f":"6*F$22+3*F$28+AN$22","v":13674.826139634952},{"$f":"6*G$22+3*G$28+AO$22","v":12988.545867337882},12639.046280572611,12289.546693807339,11940.047107042072,11590.547520276803,11241.047933511527,10978.566611206186,10716.085288900842,10453.603966595492,10191.12264429015,9928.6413219848037,9804.5333054599942,9680.4252889351847,9556.3172724103752,9432.2092558855657,9308.1012393607562,9183.9932228359467,9059.8852063111372,8935.7771897863277,8811.6691732615163,8687.5611567367068,8563.4531402118973,8439.3451236870878,8315.2371071622783,8191.1290906374707,8067.0210741126575,7942.9130575878489,7818.8050410630376,7694.697024538229,7570.5890080134204,7446.4809914886046]
[null,null,null,null,"5 kW / 20 kWh Battery Storage - Advanced",{"$f":"20*F$20+5*F$26+AN$20","v":22335.556441898636},{"$f":"20*G$20+5*G$26+AO$20","v":21066.221896780175},19583.471999795693,18100.722102811204,16617.972205826722,15135.222308842236,13652.472411857754,12909.913034330553,12167.353656803351,11424.79427927615,10682.234901748947,9939.6755242217405,9745.203611791314,9550.7316993608874,9356.2597869304627,9161.787874500038,8967.3159620696133,8772.844049639185,8578.3721372087603,8383.9002247783319,8189.4283123479072,7994.9563999174825,7800.4844874870541,7606.0125750566294,7411.5406626262038,7217.0687501957773,7022.5968377653498,6828.1249253349251,6633.6530129044995,6439.1811004740748,6244.7091880436501,6050.2372756132372]
[null,null,null,null,"5 kW / 20 kWh Battery Storage - Moderate",{"$f":"20*F$21+5*F$27+AN$21","v":22335.556441898636},{"$f":"20*G$21+5*G$27+AO$21","v":21066.221896780175},19915.077670996096,18761.996915913664,17715.250156006819,16752.484706467207,15855.88235188798,15351.909491805498,14901.447012212302,14508.316941528668,14125.39678311993,13777.524337887387,13605.305283663802,13433.08622944021,13260.867175216612,13088.648120993019,12916.429066769422,12744.210012545835,12571.99095832224,12399.771904098649,12227.552849875057,12055.333795651466,11883.114741427871,11710.895687204276,11538.676632980685,11366.457578757094,11194.238524533504,11022.019470309908,10849.800416086315,10677.581361862725,10505.362307639134,10333.143253415543]
[null,null,null,null,"5 kW / 20 kWh Battery Storage - Conservative",{"$f":"20*F$22+5*F$28+AN$22","v":22335.556441898636},{"$f":"20*G$22+5*G$28+AO$22","v":21066.221896780175},20499.365843544463,19932.509790308748,19365.65373707304,18798.797683837332,18231.941630601617,17806.221166130723,17380.500701659821,16954.780237188916,16529.059772718017,16103.339308247116,15902.047566894027,15700.755825540939,15499.464084187854,15298.172342834765,15096.880601481676,14895.588860128588,14694.297118775501,14493.005377422411,14291.713636069322,14090.421894716234,13889.130153363147,13687.838412010056,13486.54667065697,13285.254929303881,13083.963187950791,12882.671446597702,12681.379705244613,12480.087963891525,12278.79622253844,12077.50448118534]
[]
[]
[null,null,null,"Fixed Operation and Maintenance Expenses ($/kW-yr)","3 kW / 6 kWh Battery Storage - Advanced",{"$f":"0.025*F37","v":113.95688449695793},108.23788222781569,100.61953900948842,93.001195791161166,85.382852572833883,77.764509354506629,70.146166136179374,66.330908951205302,62.515651766231173,58.700394581257072,54.885137396282964,51.069880211308849,50.070686902826701,49.071493594344574,48.072300285862433,47.073106977380306,46.073913668898179,45.074720360416045,44.075527051933918,43.076333743451784,42.077140434969643,41.077947126487516,40.078753818005382,39.079560509523255,38.08036720104112,37.081173892558986,36.081980584076838,35.082787275594711,34.083593967112584,33.084400658630464,32.08520735014833,31.086014041666267]
[null,null,null,null,"3 kW / 6 kWh Battery Storage - Moderate",{"$f":"0.025*F38","v":113.95688449695793},108.23788222781569,103.21231942777095,98.172754777740622,93.758446808489381,89.838473621416995,86.308281156940367,84.024774023714926,81.968178317838778,80.138179942694336,78.318830751191939,76.661489081710442,75.703220468189087,74.744951854667704,73.786683241146278,72.828414627624937,71.870146014103497,70.911877400582128,69.95360878706073,68.995340173539361,68.037071560018006,67.078802946496623,66.120534332975225,65.162265719453828,64.203997105932444,63.245728492411104,62.287459878889706,61.329191265368323,60.370922651846911,59.412654038325549,58.454385424804201,57.496116811282846]
[null,null,null,null,"3 kW / 6 kWh Battery Storage - Conservative",{"$f":"0.025*F39","v":113.95688449695793},108.23788222781569,105.32538567143843,102.41288911506115,99.500392558683927,96.587896002306707,93.675399445929401,91.488055093384901,89.300710740840358,87.113366388295773,84.926022035751259,82.738677683206703,81.704444212166621,80.670210741126539,79.635977270086471,78.601743799046389,77.567510328006307,76.533276856966225,75.499043385926143,74.464809914886061,73.430576443845979,72.396342972805897,71.362109501765815,70.327876030725733,69.293642559685665,68.259409088645597,67.225175617605473,66.190942146565405,65.156708675525323,64.122475204485241,63.088241733445173,62.054008262405034]
[null,null,null,null,"5 kW / 20 kWh Battery Storage - Advanced",{"$f":"0.025*F40","v":111.67778220949317},105.33110948390089,97.917359998978469,90.503610514056021,83.089861029133615,75.676111544211182,68.262362059288776,64.549565171652759,60.836768284016756,57.123971396380753,53.411174508744743,49.698377621108705,48.726018058956576,47.753658496804441,46.781298934652312,45.808939372500191,44.83657981034807,43.864220248195927,42.891860686043799,41.919501123891663,40.947141561739535,39.974781999587414,39.002422437435271,38.03006287528315,37.057703313131022,36.085343750978886,35.112984188826751,34.140624626674629,33.168265064522494,32.195905502370373,31.223545940218255,30.25118637806619]
[null,null,null,null,"5 kW / 20 kWh Battery Storage - Moderate",{"$f":"0.025*F41","v":111.67778220949317},105.33110948390089,99.575388354980475,93.809984579568322,88.576250780034101,83.762423532336044,79.27941175943991,76.759547459027488,74.507235061061508,72.541584707643352,70.626983915599652,68.887621689436941,68.026526418319008,67.165431147201048,66.304335876083073,65.443240604965098,64.582145333847109,63.721050062729176,62.859954791611202,61.998859520493241,61.137764249375294,60.276668978257334,59.415573707139359,58.554478436021384,57.693383164903423,56.832287893785477,55.97119262266753,55.110097351549541,54.249002080431573,53.387906809313634,52.526811538195673,51.665716267077713]
[null,null,null,null,"5 kW / 20 kWh Battery Storage - Conservative",{"$f":"0.025*F42","v":111.67778220949317},105.33110948390089,102.49682921772234,99.662548951543741,96.828268685365202,93.993988419186678,91.159708153008097,89.031105830653615,86.902503508299105,84.773901185944581,82.645298863590085,80.516696541235589,79.510237834470146,78.503779127704703,77.497320420939275,76.490861714173818,75.484403007408375,74.477944300642932,73.471485593877503,72.465026887112046,71.458568180346603,70.45210947358116,69.445650766815731,68.439192060050274,67.432733353284846,66.426274646519403,65.419815939753946,64.413357232988503,63.406898526223067,62.400439819457624,61.393981112692202,60.387522405926703]
[]
[]
[null,null,null,"Variable Operation and Maintenance Expenses ($/MWh)","3 kW / 6 kWh Battery Storage - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"3 kW / 6 kWh Battery Storage - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"3 kW / 6 kWh Battery Storage - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"5 kW / 20 kWh Battery Storage - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"5 kW / 20 kWh Battery Storage - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"5 kW / 20 kWh Battery Storage - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Round-Trip Efficiency","3 kW / 6 kWh Battery Storage - Advanced",0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85]
[null,null,null,null,"3 kW / 6 kWh Battery Storage - Moderate",0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85]
[null,null,null,null,"3 kW / 6 kWh Battery Storage - Conservative",0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85]
[null,null,null,null,"5 kW / 20 kWh Battery Storage - Advanced",0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85]
[null,null,null,null,"5 kW / 20 kWh Battery Storage - Moderate",0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85]
[null,null,null,null,"5 kW / 20 kWh Battery Storage - Conservative",0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85]
[]
[]
[null,null,null,"Capacity Factor (%)","3 kW / 6 kWh Battery Storage - Advanced",8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2]
[null,null,null,null,"3 kW / 6 kWh Battery Storage - Moderate",8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2]
[null,null,null,null,"3 kW / 6 kWh Battery Storage - Conservative",8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2]
[null,null,null,null,"5 kW / 20 kWh Battery Storage - Advanced",0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998]
[null,null,null,null,"5 kW / 20 kWh Battery Storage - Moderate",0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998]
[null,null,null,null,"5 kW / 20 kWh Battery Storage - Conservative",0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998]

{"sheet":"Pumped Storage Hydropower","index":18,"n_rows":284,"n_cols":43,"rows_kept":284,"cut":false,"hidden":false,"merged":[[282,7,282,10],[282,11,282,26],[283,7,283,10],[283,11,283,26],[184,9,195,9],[198,7,210,7],[199,9,210,9],[214,7,225,7],[214,9,225,9],[229,9,241,9],[242,9,262,9],[267,6,267,19],[269,7,269,11],[270,7,270,10],[270,11,270,26],[271,7,271,10],[0,0,0,7],[6,6,6,19],[8,7,8,19],[10,7,22,7],[10,9,10,10],[10,11,10,16],[12,9,12,16],[17,14,17,15],[17,12,17,13],[17,10,17,11],[32,9,32,12],[24,7,92,7],[24,9,24,13],[25,9,25,12],[26,9,26,12],[27,9,27,12],[28,9,28,12],[29,9,29,12],[30,9,30,12],[31,9,31,12],[45,13,46,13],[33,9,33,12],[34,9,34,12],[35,9,35,12],[36,9,36,12],[37,9,37,12],[38,9,38,12],[39,9,39,12],[40,9,40,12],[41,9,41,12],[44,9,44,10],[42,9,42,12],[45,12,46,12],[43,9,43,12],[63,9,92,9],[97,6,97,19],[99,7,181,7],[100,9,111,9],[114,9,125,9],[128,9,139,9],[156,9,167,9],[170,9,181,9],[142,9,153,9],[271,11,271,26],[272,7,272,10],[272,11,272,26],[273,7,273,10],[273,11,273,26],[274,7,274,10],[274,11,274,26],[275,7,275,10],[275,11,275,26],[276,7,276,10],[276,11,276,26],[280,7,280,10],[280,11,280,26],[281,7,281,10],[281,11,281,26],[277,7,277,10],[278,7,278,10],[279,7,279,10],[279,11,279,26]]}
["Pumped Storage Hydropower",null,null,null,null,null,null,null,null,null,null,"https://atb.nrel.gov/electricity/2021/pumped-storage_hydropower"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inputs"]
[null,null,null,null,null,null,null,null,null,"Take me to: ",null,null,null,null,null,null,null,null,null,"Calculated"]
[]
[]
[null,"X",null,null,null,null,"Assumptions"]
[]
[null,null,null,null,null,null,null,"*** NOTE: Pumped Storage Hydropower project costs and performance parameters are location specific. Numbers in this section assume a typical utility-scale PSH unit."]
[]
[null,null,null,null,null,null,null,"Technology",null,"Basis Year:",null,2019]
[null,null,null,null,null,null,null,null,null,"All values are given in 2019 U.S. dollars, using the Consumer Price Index (BLS, 2020) for dollar year conversions. Projections use an inflation assumption of 2.5% per year."]
[null,null,null,null,null,null,null,null,null,"Pumped Storage Hydropower"]
[null,null,null,null,null,null,null,null,null,"Binned resource data is forthcoming. Characteristics noted below, including the number of resource classes, are preliminary and subject to change."]
[null,null,null,null,null,null,null,null,null,"Final data will include key resource assumptions, binning method, and other design decisions used in resource characterization."]
[null,null,null,null,null,null,null,null,null,"OM Costs are based on nominal plant size of 1000 MW as described in Mongrid et al., 2020"]
[]
[null,null,null,null,null,null,null,null,null,null,"Resource Characteristics Ranges",null,"Weighted Average Values",null,"Calculated Plant Values"]
[null,null,null,null,null,null,null,null,null,"Binned Resource Class","Reservoir Volume (million cubic meters)","Capacity (MW)","Reservoir Volume (million cubic meters)","Capacity (MW)","CAPEX (2019 $/kW)","O&M (2019 $/kW)","Total # of Sites Identified",null,null,"  "]
[null,null,null,null,null,null,null,null,null,"Class 1",null,null,null,null,{"$f":"L101","v":0},{"$f":"L157","v":17.600000000000001}]
[null,null,null,null,null,null,null,null,null,"Class 2",null,null,null,null,{"$f":"L104","v":0},{"$f":"L160","v":17.600000000000001}]
[null,null,null,null,null,null,null,null,null,"Class 3",null,null,null,null,{"$f":"L107","v":0},{"$f":"L163","v":17.600000000000001}]
[null,null,null,null,null,null,null,null,null,"Class 4",null,null,null,null,{"$f":"L110","v":0},{"$f":"L166","v":17.600000000000001}]
[]
[null,null,null,null,null,null,null,"Finance",null,"Financial Assumptions:"]
[null,null,null,null,null,null,null,null,null,"Inflation Rate",null,null,null,{"$f":"L64","v":2.5000000000000001E-2}]
[null,null,null,null,null,null,null,null,null,"Capital Recovery Period (Years)",null,null,null,{"$f":"S27","v":100},null,null,null,null,100]
[null,null,null,null,null,null,null,null,null,"Interest Rate Nominal - Moderate",null,null,null,{"$f":"L66","v":0.04}]
[null,null,null,null,null,null,null,null,null,"Calculated Interest Rate Real - Moderate",null,null,null,{"$f":"L69","v":1.4634146341463428E-2}]
[null,null,null,null,null,null,null,null,null,"Interest During Construction  - Nominal",null,null,null,{"$f":"L71","v":0.04}]
[null,null,null,null,null,null,null,null,null,"Rate of Return on Equity Nominal - Moderate",null,null,null,{"$f":"L73","v":0.1}]
[null,null,null,null,null,null,null,null,null,"Calculated Rate of Return on Equity Real - Moderate",null,null,null,{"$f":"L76","v":7.317073170731736E-2}]
[null,null,null,null,null,null,null,null,null,"Debt Fraction - Moderate",null,null,null,{"$f":"L79","v":0.71899999999999997}]
[null,null,null,null,null,null,null,null,null,"Tax Rate (Federal and State)",null,null,null,{"$f":"L81","v":0.25740000000000002}]
[null,null,null,null,null,null,null,null,null,"WACC Nominal - Moderate",null,null,null,{"$f":"L83","v":4.9457176000000005E-2}]
[null,null,null,null,null,null,null,null,null,"WACC Real - Moderate",null,null,null,{"$f":"L86","v":2.3860659512195292E-2}]
[null,null,null,null,null,null,null,null,null,"Depreciation Period",null,null,null,20]
[null,null,null,null,null,null,null,null,null,"Construction Finance Factor",null,null,null,{"$f":"SUMPRODUCT(K48:K50,L48:L50,M48:M50)+SUMPRODUCT(K48:K50,O48:O50,N48:N50)","v":1.0453484337525598}]
[null,null,null,null,null,null,null,null,null,"Present Value of Depreciation",null,null,null,{"$f":"SUMPRODUCT(K53:Z53,K55:Z55)+SUMPRODUCT(K58:O58,K60:O60)","v":0.63768254523121781}]
[null,null,null,null,null,null,null,null,null,"Project Finance Factor",null,null,null,{"$f":" (1 - N34 * N39) / (1 - N34)","v":1.1255864703171083}]
[null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Nominal - Moderate",null,null,null,{"$f":"L89","v":4.9856429767708897E-2}]
[null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Moderate",null,null,null,{"$f":"L92","v":2.6353868993366E-2}]
[null,null,null,null,null,null,null,null,null,"Equity Premium During Construction",null,null,null,0.02]
[null,null,null,null,null,null,null,null,null,"Cost of equity during construction",null,null,null,{"$f":"N31+N43","v":0.12000000000000001}]
[null,null,null,null,null,null,null,null,null,"Construction Duration yrs",null,3]
[null,null,null,null,null,null,null,null,null,"Year","Capital","Accumulated","Percent of Leverage During Construction","Percent of Equity During Construction","Accumulated"]
[null,null,null,null,null,null,null,null,null,"Index","Fraction","Interest",null,null,"Equity Cost"]
[null,null,null,null,null,null,null,null,null,0,0.8,{"$f":"1+((1+N30)^(J48+0.5)-1)","v":1.019803902718557},0.8,{"$f":"1-M48","v":0.19999999999999996},{"$f":"1+((1+$N$44)^(J48+0.5)-1)","v":1.0583005244258363}]
[null,null,null,null,null,null,null,null,null,1,0.1,{"$f":"1+((1+N30)^(J49+0.5)-1)","v":1.0605960588272993},0.8,{"$f":"1-M49","v":0.19999999999999996},{"$f":"1+((1+$N$44)^(J49+0.5)-1)","v":1.1852965873569368}]
[null,null,null,null,null,null,null,null,null,2,0.1,{"$f":"1+((1+N30)^(J50+0.5)-1)","v":1.1030199011803914},0.8,0.19999999999999996,{"$f":"1+((1+$N$44)^(J50+0.5)-1)","v":1.3275321778397693}]
[]
[null,null,null,null,null,null,null,null,null,"MACRS yr",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16]
[null,null,null,null,null,null,null,null,null,"Depreciation",3.7499999999999999E-2,7.2190000000000004E-2,6.6769999999999996E-2,6.1769999999999999E-2,5.713E-2,5.2850000000000001E-2,4.888E-2,4.5220000000000003E-2,4.462E-2,4.4609999999999997E-2,4.462E-2,4.4609999999999997E-2,4.462E-2,4.4609999999999997E-2,4.462E-2,4.4609999999999997E-2]
[null,null,null,null,null,null,null,null,null,"Fraction"]
[null,null,null,null,null,null,null,null,null,"Depreciation",{"$f":"1/((1+$N$36)*(1+$N$26))^K52","v":0.95287356441879245},0.9079680297681747,0.86517873290350888,0.82440594308110093,0.78555462951172483,0.74853423986852119,0.71325848923302926,0.67964515898743949,0.64761590518433843,0.61709607594730331,0.5880145374767568,0.56030350825554487,0.53389840106781539,0.50873767246298329,0.48476267931392314,0.46191754213506192]
[null,null,null,null,null,null,null,null,null,"Factor"]
[null,null,null,null,null,null,null,null,null,"MACRS yr",17,18,19,20,21]
[null,null,null,null,null,null,null,null,null,"Depreciation",4.462E-2,4.4609999999999997E-2,4.462E-2,4.4609999999999997E-2,2.231E-2]
[null,null,null,null,null,null,null,null,null,"Fraction"]
[null,null,null,null,null,null,null,null,null,"Depreciation",{"$f":"1/((1+$N$36)*(1+$N$26))^K57","v":0.44014901484180424},{"$f":"1/((1+$N$36)*(1+$N$26))^L57","v":0.41940636064773001},{"$f":"1/((1+$N$36)*(1+$N$26))^M57","v":0.39964123381031608},{"$f":"1/((1+$N$36)*(1+$N$26))^N57","v":0.38080756694955992},{"$f":"1/((1+$N$36)*(1+$N$26))^O57","v":0.36286146367687516}]
[null,null,null,null,null,null,null,null,null,"Factor"]
[]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Assumptions","Inflation Rate",{"$f":"'WACC Calc'!F498","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!G498","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!H498","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!I498","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!J498","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!K498","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!L498","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!M498","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!N498","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!O498","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!P498","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Q498","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!R498","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!S498","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!T498","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!U498","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!V498","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!W498","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!X498","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Y498","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Z498","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AA498","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AB498","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AC498","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AD498","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AE498","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AF498","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AG498","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AH498","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AI498","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AJ498","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AK498","v":2.5000000000000001E-2}]
[null,null,null,null,null,null,null,null,null,null,"Interest Rate Nominal - Advanced",{"$f":"'WACC Calc'!F499","v":0.04},{"$f":"'WACC Calc'!G499","v":0.04},{"$f":"'WACC Calc'!H499","v":0.04},{"$f":"'WACC Calc'!I499","v":0.04},{"$f":"'WACC Calc'!J499","v":0.04},{"$f":"'WACC Calc'!K499","v":0.04},{"$f":"'WACC Calc'!L499","v":0.04},{"$f":"'WACC Calc'!M499","v":0.04},{"$f":"'WACC Calc'!N499","v":0.04},{"$f":"'WACC Calc'!O499","v":0.04},{"$f":"'WACC Calc'!P499","v":0.04},{"$f":"'WACC Calc'!Q499","v":0.04},{"$f":"'WACC Calc'!R499","v":0.04},{"$f":"'WACC Calc'!S499","v":0.04},{"$f":"'WACC Calc'!T499","v":0.04},{"$f":"'WACC Calc'!U499","v":0.04},{"$f":"'WACC Calc'!V499","v":0.04},{"$f":"'WACC Calc'!W499","v":0.04},{"$f":"'WACC Calc'!X499","v":0.04},{"$f":"'WACC Calc'!Y499","v":0.04},{"$f":"'WACC Calc'!Z499","v":0.04},{"$f":"'WACC Calc'!AA499","v":0.04},{"$f":"'WACC Calc'!AB499","v":0.04},{"$f":"'WACC Calc'!AC499","v":0.04},{"$f":"'WACC Calc'!AD499","v":0.04},{"$f":"'WACC Calc'!AE499","v":0.04},{"$f":"'WACC Calc'!AF499","v":0.04},{"$f":"'WACC Calc'!AG499","v":0.04},{"$f":"'WACC Calc'!AH499","v":0.04},{"$f":"'WACC Calc'!AI499","v":0.04},{"$f":"'WACC Calc'!AJ499","v":0.04},{"$f":"'WACC Calc'!AK499","v":0.04}]
[null,null,null,null,null,null,null,null,null,null,"Interest Rate Nominal - Moderate",{"$f":"'WACC Calc'!F500","v":0.04},{"$f":"'WACC Calc'!G500","v":0.04},{"$f":"'WACC Calc'!H500","v":0.04},{"$f":"'WACC Calc'!I500","v":0.04},{"$f":"'WACC Calc'!J500","v":0.04},{"$f":"'WACC Calc'!K500","v":0.04},{"$f":"'WACC Calc'!L500","v":0.04},{"$f":"'WACC Calc'!M500","v":0.04},{"$f":"'WACC Calc'!N500","v":0.04},{"$f":"'WACC Calc'!O500","v":0.04},{"$f":"'WACC Calc'!P500","v":0.04},{"$f":"'WACC Calc'!Q500","v":0.04},{"$f":"'WACC Calc'!R500","v":0.04},{"$f":"'WACC Calc'!S500","v":0.04},{"$f":"'WACC Calc'!T500","v":0.04},{"$f":"'WACC Calc'!U500","v":0.04},{"$f":"'WACC Calc'!V500","v":0.04},{"$f":"'WACC Calc'!W500","v":0.04},{"$f":"'WACC Calc'!X500","v":0.04},{"$f":"'WACC Calc'!Y500","v":0.04},{"$f":"'WACC Calc'!Z500","v":0.04},{"$f":"'WACC Calc'!AA500","v":0.04},{"$f":"'WACC Calc'!AB500","v":0.04},{"$f":"'WACC Calc'!AC500","v":0.04},{"$f":"'WACC Calc'!AD500","v":0.04},{"$f":"'WACC Calc'!AE500","v":0.04},{"$f":"'WACC Calc'!AF500","v":0.04},{"$f":"'WACC Calc'!AG500","v":0.04},{"$f":"'WACC Calc'!AH500","v":0.04},{"$f":"'WACC Calc'!AI500","v":0.04},{"$f":"'WACC Calc'!AJ500","v":0.04},{"$f":"'WACC Calc'!AK500","v":0.04}]
[null,null,null,null,null,null,null,null,null,null,"Interest Rate Nominal - Conservative",{"$f":"'WACC Calc'!F501","v":0.04},{"$f":"'WACC Calc'!G501","v":0.04},{"$f":"'WACC Calc'!H501","v":0.04},{"$f":"'WACC Calc'!I501","v":0.04},{"$f":"'WACC Calc'!J501","v":0.04},{"$f":"'WACC Calc'!K501","v":0.04},{"$f":"'WACC Calc'!L501","v":0.04},{"$f":"'WACC Calc'!M501","v":0.04},{"$f":"'WACC Calc'!N501","v":0.04},{"$f":"'WACC Calc'!O501","v":0.04},{"$f":"'WACC Calc'!P501","v":0.04},{"$f":"'WACC Calc'!Q501","v":0.04},{"$f":"'WACC Calc'!R501","v":0.04},{"$f":"'WACC Calc'!S501","v":0.04},{"$f":"'WACC Calc'!T501","v":0.04},{"$f":"'WACC Calc'!U501","v":0.04},{"$f":"'WACC Calc'!V501","v":0.04},{"$f":"'WACC Calc'!W501","v":0.04},{"$f":"'WACC Calc'!X501","v":0.04},{"$f":"'WACC Calc'!Y501","v":0.04},{"$f":"'WACC Calc'!Z501","v":0.04},{"$f":"'WACC Calc'!AA501","v":0.04},{"$f":"'WACC Calc'!AB501","v":0.04},{"$f":"'WACC Calc'!AC501","v":0.04},{"$f":"'WACC Calc'!AD501","v":0.04},{"$f":"'WACC Calc'!AE501","v":0.04},{"$f":"'WACC Calc'!AF501","v":0.04},{"$f":"'WACC Calc'!AG501","v":0.04},{"$f":"'WACC Calc'!AH501","v":0.04},{"$f":"'WACC Calc'!AI501","v":0.04},{"$f":"'WACC Calc'!AJ501","v":0.04},{"$f":"'WACC Calc'!AK501","v":0.04}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate Real - Advanced",{"$f":"'WACC Calc'!F502","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!G502","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!H502","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!I502","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!J502","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!K502","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!L502","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!M502","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!N502","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!O502","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!P502","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Q502","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!R502","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!S502","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!T502","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!U502","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!V502","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!W502","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!X502","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Y502","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Z502","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AA502","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AB502","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AC502","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AD502","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AE502","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AF502","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AG502","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AH502","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AI502","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AJ502","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AK502","v":1.4634146341463428E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate Real - Moderate",{"$f":"'WACC Calc'!F503","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!G503","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!H503","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!I503","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!J503","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!K503","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!L503","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!M503","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!N503","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!O503","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!P503","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Q503","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!R503","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!S503","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!T503","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!U503","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!V503","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!W503","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!X503","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Y503","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Z503","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AA503","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AB503","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AC503","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AD503","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AE503","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AF503","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AG503","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AH503","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AI503","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AJ503","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AK503","v":1.4634146341463428E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate Real - Conservative",{"$f":"'WACC Calc'!F504","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!G504","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!H504","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!I504","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!J504","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!K504","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!L504","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!M504","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!N504","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!O504","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!P504","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Q504","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!R504","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!S504","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!T504","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!U504","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!V504","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!W504","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!X504","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Y504","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Z504","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AA504","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AB504","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AC504","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AD504","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AE504","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AF504","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AG504","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AH504","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AI504","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AJ504","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AK504","v":1.4634146341463428E-2}]
[null,null,null,null,null,null,null,null,null,null,"Interest During Construction  - Nominal",{"$f":"'WACC Calc'!F505","v":0.04},{"$f":"'WACC Calc'!G505","v":0.04},{"$f":"'WACC Calc'!H505","v":0.04},{"$f":"'WACC Calc'!I505","v":0.04},{"$f":"'WACC Calc'!J505","v":0.04},{"$f":"'WACC Calc'!K505","v":0.04},{"$f":"'WACC Calc'!L505","v":0.04},{"$f":"'WACC Calc'!M505","v":0.04},{"$f":"'WACC Calc'!N505","v":0.04},{"$f":"'WACC Calc'!O505","v":0.04},{"$f":"'WACC Calc'!P505","v":0.04},{"$f":"'WACC Calc'!Q505","v":0.04},{"$f":"'WACC Calc'!R505","v":0.04},{"$f":"'WACC Calc'!S505","v":0.04},{"$f":"'WACC Calc'!T505","v":0.04},{"$f":"'WACC Calc'!U505","v":0.04},{"$f":"'WACC Calc'!V505","v":0.04},{"$f":"'WACC Calc'!W505","v":0.04},{"$f":"'WACC Calc'!X505","v":0.04},{"$f":"'WACC Calc'!Y505","v":0.04},{"$f":"'WACC Calc'!Z505","v":0.04},{"$f":"'WACC Calc'!AA505","v":0.04},{"$f":"'WACC Calc'!AB505","v":0.04},{"$f":"'WACC Calc'!AC505","v":0.04},{"$f":"'WACC Calc'!AD505","v":0.04},{"$f":"'WACC Calc'!AE505","v":0.04},{"$f":"'WACC Calc'!AF505","v":0.04},{"$f":"'WACC Calc'!AG505","v":0.04},{"$f":"'WACC Calc'!AH505","v":0.04},{"$f":"'WACC Calc'!AI505","v":0.04},{"$f":"'WACC Calc'!AJ505","v":0.04},{"$f":"'WACC Calc'!AK505","v":0.04}]
[null,null,null,null,null,null,null,null,null,null,"Rate of Return on Equity Nominal - Advanced",{"$f":"'WACC Calc'!F506","v":0.1},{"$f":"'WACC Calc'!G506","v":0.1},{"$f":"'WACC Calc'!H506","v":0.1},{"$f":"'WACC Calc'!I506","v":0.1},{"$f":"'WACC Calc'!J506","v":0.1},{"$f":"'WACC Calc'!K506","v":0.1},{"$f":"'WACC Calc'!L506","v":0.1},{"$f":"'WACC Calc'!M506","v":0.1},{"$f":"'WACC Calc'!N506","v":0.1},{"$f":"'WACC Calc'!O506","v":0.1},{"$f":"'WACC Calc'!P506","v":0.1},{"$f":"'WACC Calc'!Q506","v":0.1},{"$f":"'WACC Calc'!R506","v":0.1},{"$f":"'WACC Calc'!S506","v":0.1},{"$f":"'WACC Calc'!T506","v":0.1},{"$f":"'WACC Calc'!U506","v":0.1},{"$f":"'WACC Calc'!V506","v":0.1},{"$f":"'WACC Calc'!W506","v":0.1},{"$f":"'WACC Calc'!X506","v":0.1},{"$f":"'WACC Calc'!Y506","v":0.1},{"$f":"'WACC Calc'!Z506","v":0.1},{"$f":"'WACC Calc'!AA506","v":0.1},{"$f":"'WACC Calc'!AB506","v":0.1},{"$f":"'WACC Calc'!AC506","v":0.1},{"$f":"'WACC Calc'!AD506","v":0.1},{"$f":"'WACC Calc'!AE506","v":0.1},{"$f":"'WACC Calc'!AF506","v":0.1},{"$f":"'WACC Calc'!AG506","v":0.1},{"$f":"'WACC Calc'!AH506","v":0.1},{"$f":"'WACC Calc'!AI506","v":0.1},{"$f":"'WACC Calc'!AJ506","v":0.1},{"$f":"'WACC Calc'!AK506","v":0.1}]
[null,null,null,null,null,null,null,null,null,null,"Rate of Return on Equity Nominal - Moderate",{"$f":"'WACC Calc'!F507","v":0.1},{"$f":"'WACC Calc'!G507","v":0.1},{"$f":"'WACC Calc'!H507","v":0.1},{"$f":"'WACC Calc'!I507","v":0.1},{"$f":"'WACC Calc'!J507","v":0.1},{"$f":"'WACC Calc'!K507","v":0.1},{"$f":"'WACC Calc'!L507","v":0.1},{"$f":"'WACC Calc'!M507","v":0.1},{"$f":"'WACC Calc'!N507","v":0.1},{"$f":"'WACC Calc'!O507","v":0.1},{"$f":"'WACC Calc'!P507","v":0.1},{"$f":"'WACC Calc'!Q507","v":0.1},{"$f":"'WACC Calc'!R507","v":0.1},{"$f":"'WACC Calc'!S507","v":0.1},{"$f":"'WACC Calc'!T507","v":0.1},{"$f":"'WACC Calc'!U507","v":0.1},{"$f":"'WACC Calc'!V507","v":0.1},{"$f":"'WACC Calc'!W507","v":0.1},{"$f":"'WACC Calc'!X507","v":0.1},{"$f":"'WACC Calc'!Y507","v":0.1},{"$f":"'WACC Calc'!Z507","v":0.1},{"$f":"'WACC Calc'!AA507","v":0.1},{"$f":"'WACC Calc'!AB507","v":0.1},{"$f":"'WACC Calc'!AC507","v":0.1},{"$f":"'WACC Calc'!AD507","v":0.1},{"$f":"'WACC Calc'!AE507","v":0.1},{"$f":"'WACC Calc'!AF507","v":0.1},{"$f":"'WACC Calc'!AG507","v":0.1},{"$f":"'WACC Calc'!AH507","v":0.1},{"$f":"'WACC Calc'!AI507","v":0.1},{"$f":"'WACC Calc'!AJ507","v":0.1},{"$f":"'WACC Calc'!AK507","v":0.1}]
[null,null,null,null,null,null,null,null,null,null,"Rate of Return on Equity Nominal - Conservative",{"$f":"'WACC Calc'!F508","v":0.1},{"$f":"'WACC Calc'!G508","v":0.1},{"$f":"'WACC Calc'!H508","v":0.1},{"$f":"'WACC Calc'!I508","v":0.1},{"$f":"'WACC Calc'!J508","v":0.1},{"$f":"'WACC Calc'!K508","v":0.1},{"$f":"'WACC Calc'!L508","v":0.1},{"$f":"'WACC Calc'!M508","v":0.1},{"$f":"'WACC Calc'!N508","v":0.1},{"$f":"'WACC Calc'!O508","v":0.1},{"$f":"'WACC Calc'!P508","v":0.1},{"$f":"'WACC Calc'!Q508","v":0.1},{"$f":"'WACC Calc'!R508","v":0.1},{"$f":"'WACC Calc'!S508","v":0.1},{"$f":"'WACC Calc'!T508","v":0.1},{"$f":"'WACC Calc'!U508","v":0.1},{"$f":"'WACC Calc'!V508","v":0.1},{"$f":"'WACC Calc'!W508","v":0.1},{"$f":"'WACC Calc'!X508","v":0.1},{"$f":"'WACC Calc'!Y508","v":0.1},{"$f":"'WACC Calc'!Z508","v":0.1},{"$f":"'WACC Calc'!AA508","v":0.1},{"$f":"'WACC Calc'!AB508","v":0.1},{"$f":"'WACC Calc'!AC508","v":0.1},{"$f":"'WACC Calc'!AD508","v":0.1},{"$f":"'WACC Calc'!AE508","v":0.1},{"$f":"'WACC Calc'!AF508","v":0.1},{"$f":"'WACC Calc'!AG508","v":0.1},{"$f":"'WACC Calc'!AH508","v":0.1},{"$f":"'WACC Calc'!AI508","v":0.1},{"$f":"'WACC Calc'!AJ508","v":0.1},{"$f":"'WACC Calc'!AK508","v":0.1}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Rate of Return on Equity Real - Advanced",{"$f":"'WACC Calc'!F509","v":7.317073170731736E-2},{"$f":"'WACC Calc'!G509","v":7.317073170731736E-2},{"$f":"'WACC Calc'!H509","v":7.317073170731736E-2},{"$f":"'WACC Calc'!I509","v":7.317073170731736E-2},{"$f":"'WACC Calc'!J509","v":7.317073170731736E-2},{"$f":"'WACC Calc'!K509","v":7.317073170731736E-2},{"$f":"'WACC Calc'!L509","v":7.317073170731736E-2},{"$f":"'WACC Calc'!M509","v":7.317073170731736E-2},{"$f":"'WACC Calc'!N509","v":7.317073170731736E-2},{"$f":"'WACC Calc'!O509","v":7.317073170731736E-2},{"$f":"'WACC Calc'!P509","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Q509","v":7.317073170731736E-2},{"$f":"'WACC Calc'!R509","v":7.317073170731736E-2},{"$f":"'WACC Calc'!S509","v":7.317073170731736E-2},{"$f":"'WACC Calc'!T509","v":7.317073170731736E-2},{"$f":"'WACC Calc'!U509","v":7.317073170731736E-2},{"$f":"'WACC Calc'!V509","v":7.317073170731736E-2},{"$f":"'WACC Calc'!W509","v":7.317073170731736E-2},{"$f":"'WACC Calc'!X509","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Y509","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Z509","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AA509","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AB509","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AC509","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AD509","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AE509","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AF509","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AG509","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AH509","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AI509","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AJ509","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AK509","v":7.317073170731736E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Rate of Return on Equity Real - Moderate",{"$f":"'WACC Calc'!F510","v":7.317073170731736E-2},{"$f":"'WACC Calc'!G510","v":7.317073170731736E-2},{"$f":"'WACC Calc'!H510","v":7.317073170731736E-2},{"$f":"'WACC Calc'!I510","v":7.317073170731736E-2},{"$f":"'WACC Calc'!J510","v":7.317073170731736E-2},{"$f":"'WACC Calc'!K510","v":7.317073170731736E-2},{"$f":"'WACC Calc'!L510","v":7.317073170731736E-2},{"$f":"'WACC Calc'!M510","v":7.317073170731736E-2},{"$f":"'WACC Calc'!N510","v":7.317073170731736E-2},{"$f":"'WACC Calc'!O510","v":7.317073170731736E-2},{"$f":"'WACC Calc'!P510","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Q510","v":7.317073170731736E-2},{"$f":"'WACC Calc'!R510","v":7.317073170731736E-2},{"$f":"'WACC Calc'!S510","v":7.317073170731736E-2},{"$f":"'WACC Calc'!T510","v":7.317073170731736E-2},{"$f":"'WACC Calc'!U510","v":7.317073170731736E-2},{"$f":"'WACC Calc'!V510","v":7.317073170731736E-2},{"$f":"'WACC Calc'!W510","v":7.317073170731736E-2},{"$f":"'WACC Calc'!X510","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Y510","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Z510","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AA510","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AB510","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AC510","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AD510","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AE510","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AF510","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AG510","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AH510","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AI510","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AJ510","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AK510","v":7.317073170731736E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Rate of Return on Equity Real - Conservative",{"$f":"'WACC Calc'!F511","v":7.317073170731736E-2},{"$f":"'WACC Calc'!G511","v":7.317073170731736E-2},{"$f":"'WACC Calc'!H511","v":7.317073170731736E-2},{"$f":"'WACC Calc'!I511","v":7.317073170731736E-2},{"$f":"'WACC Calc'!J511","v":7.317073170731736E-2},{"$f":"'WACC Calc'!K511","v":7.317073170731736E-2},{"$f":"'WACC Calc'!L511","v":7.317073170731736E-2},{"$f":"'WACC Calc'!M511","v":7.317073170731736E-2},{"$f":"'WACC Calc'!N511","v":7.317073170731736E-2},{"$f":"'WACC Calc'!O511","v":7.317073170731736E-2},{"$f":"'WACC Calc'!P511","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Q511","v":7.317073170731736E-2},{"$f":"'WACC Calc'!R511","v":7.317073170731736E-2},{"$f":"'WACC Calc'!S511","v":7.317073170731736E-2},{"$f":"'WACC Calc'!T511","v":7.317073170731736E-2},{"$f":"'WACC Calc'!U511","v":7.317073170731736E-2},{"$f":"'WACC Calc'!V511","v":7.317073170731736E-2},{"$f":"'WACC Calc'!W511","v":7.317073170731736E-2},{"$f":"'WACC Calc'!X511","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Y511","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Z511","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AA511","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AB511","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AC511","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AD511","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AE511","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AF511","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AG511","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AH511","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AI511","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AJ511","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AK511","v":7.317073170731736E-2}]
[null,null,null,null,null,null,null,null,null,null,"Debt Fraction - Advanced",{"$f":"'WACC Calc'!F512","v":0.71899999999999997},{"$f":"'WACC Calc'!G512","v":0.71899999999999997},{"$f":"'WACC Calc'!H512","v":0.71899999999999997},{"$f":"'WACC Calc'!I512","v":0.71899999999999997},{"$f":"'WACC Calc'!J512","v":0.71899999999999997},{"$f":"'WACC Calc'!K512","v":0.71899999999999997},{"$f":"'WACC Calc'!L512","v":0.71899999999999997},{"$f":"'WACC Calc'!M512","v":0.71899999999999997},{"$f":"'WACC Calc'!N512","v":0.71899999999999997},{"$f":"'WACC Calc'!O512","v":0.71899999999999997},{"$f":"'WACC Calc'!P512","v":0.71899999999999997},{"$f":"'WACC Calc'!Q512","v":0.71899999999999997},{"$f":"'WACC Calc'!R512","v":0.71899999999999997},{"$f":"'WACC Calc'!S512","v":0.71899999999999997},{"$f":"'WACC Calc'!T512","v":0.71899999999999997},{"$f":"'WACC Calc'!U512","v":0.71899999999999997},{"$f":"'WACC Calc'!V512","v":0.71899999999999997},{"$f":"'WACC Calc'!W512","v":0.71899999999999997},{"$f":"'WACC Calc'!X512","v":0.71899999999999997},{"$f":"'WACC Calc'!Y512","v":0.71899999999999997},{"$f":"'WACC Calc'!Z512","v":0.71899999999999997},{"$f":"'WACC Calc'!AA512","v":0.71899999999999997},{"$f":"'WACC Calc'!AB512","v":0.71899999999999997},{"$f":"'WACC Calc'!AC512","v":0.71899999999999997},{"$f":"'WACC Calc'!AD512","v":0.71899999999999997},{"$f":"'WACC Calc'!AE512","v":0.71899999999999997},{"$f":"'WACC Calc'!AF512","v":0.71899999999999997},{"$f":"'WACC Calc'!AG512","v":0.71899999999999997},{"$f":"'WACC Calc'!AH512","v":0.71899999999999997},{"$f":"'WACC Calc'!AI512","v":0.71899999999999997},{"$f":"'WACC Calc'!AJ512","v":0.71899999999999997},{"$f":"'WACC Calc'!AK512","v":0.71899999999999997}]
[null,null,null,null,null,null,null,null,null,null,"Debt Fraction - Moderate",{"$f":"'WACC Calc'!F513","v":0.71899999999999997},{"$f":"'WACC Calc'!G513","v":0.71899999999999997},{"$f":"'WACC Calc'!H513","v":0.71899999999999997},{"$f":"'WACC Calc'!I513","v":0.71899999999999997},{"$f":"'WACC Calc'!J513","v":0.71899999999999997},{"$f":"'WACC Calc'!K513","v":0.71899999999999997},{"$f":"'WACC Calc'!L513","v":0.71899999999999997},{"$f":"'WACC Calc'!M513","v":0.71899999999999997},{"$f":"'WACC Calc'!N513","v":0.71899999999999997},{"$f":"'WACC Calc'!O513","v":0.71899999999999997},{"$f":"'WACC Calc'!P513","v":0.71899999999999997},{"$f":"'WACC Calc'!Q513","v":0.71899999999999997},{"$f":"'WACC Calc'!R513","v":0.71899999999999997},{"$f":"'WACC Calc'!S513","v":0.71899999999999997},{"$f":"'WACC Calc'!T513","v":0.71899999999999997},{"$f":"'WACC Calc'!U513","v":0.71899999999999997},{"$f":"'WACC Calc'!V513","v":0.71899999999999997},{"$f":"'WACC Calc'!W513","v":0.71899999999999997},{"$f":"'WACC Calc'!X513","v":0.71899999999999997},{"$f":"'WACC Calc'!Y513","v":0.71899999999999997},{"$f":"'WACC Calc'!Z513","v":0.71899999999999997},{"$f":"'WACC Calc'!AA513","v":0.71899999999999997},{"$f":"'WACC Calc'!AB513","v":0.71899999999999997},{"$f":"'WACC Calc'!AC513","v":0.71899999999999997},{"$f":"'WACC Calc'!AD513","v":0.71899999999999997},{"$f":"'WACC Calc'!AE513","v":0.71899999999999997},{"$f":"'WACC Calc'!AF513","v":0.71899999999999997},{"$f":"'WACC Calc'!AG513","v":0.71899999999999997},{"$f":"'WACC Calc'!AH513","v":0.71899999999999997},{"$f":"'WACC Calc'!AI513","v":0.71899999999999997},{"$f":"'WACC Calc'!AJ513","v":0.71899999999999997},{"$f":"'WACC Calc'!AK513","v":0.71899999999999997}]
[null,null,null,null,null,null,null,null,null,null,"Debt Fraction - Conservative",{"$f":"'WACC Calc'!F514","v":0.71899999999999997},{"$f":"'WACC Calc'!G514","v":0.71899999999999997},{"$f":"'WACC Calc'!H514","v":0.71899999999999997},{"$f":"'WACC Calc'!I514","v":0.71899999999999997},{"$f":"'WACC Calc'!J514","v":0.71899999999999997},{"$f":"'WACC Calc'!K514","v":0.71899999999999997},{"$f":"'WACC Calc'!L514","v":0.71899999999999997},{"$f":"'WACC Calc'!M514","v":0.71899999999999997},{"$f":"'WACC Calc'!N514","v":0.71899999999999997},{"$f":"'WACC Calc'!O514","v":0.71899999999999997},{"$f":"'WACC Calc'!P514","v":0.71899999999999997},{"$f":"'WACC Calc'!Q514","v":0.71899999999999997},{"$f":"'WACC Calc'!R514","v":0.71899999999999997},{"$f":"'WACC Calc'!S514","v":0.71899999999999997},{"$f":"'WACC Calc'!T514","v":0.71899999999999997},{"$f":"'WACC Calc'!U514","v":0.71899999999999997},{"$f":"'WACC Calc'!V514","v":0.71899999999999997},{"$f":"'WACC Calc'!W514","v":0.71899999999999997},{"$f":"'WACC Calc'!X514","v":0.71899999999999997},{"$f":"'WACC Calc'!Y514","v":0.71899999999999997},{"$f":"'WACC Calc'!Z514","v":0.71899999999999997},{"$f":"'WACC Calc'!AA514","v":0.71899999999999997},{"$f":"'WACC Calc'!AB514","v":0.71899999999999997},{"$f":"'WACC Calc'!AC514","v":0.71899999999999997},{"$f":"'WACC Calc'!AD514","v":0.71899999999999997},{"$f":"'WACC Calc'!AE514","v":0.71899999999999997},{"$f":"'WACC Calc'!AF514","v":0.71899999999999997},{"$f":"'WACC Calc'!AG514","v":0.71899999999999997},{"$f":"'WACC Calc'!AH514","v":0.71899999999999997},{"$f":"'WACC Calc'!AI514","v":0.71899999999999997},{"$f":"'WACC Calc'!AJ514","v":0.71899999999999997},{"$f":"'WACC Calc'!AK514","v":0.71899999999999997}]
[null,null,null,null,null,null,null,null,null,null,"Tax Rate (Federal and State)",{"$f":"'WACC Calc'!F515","v":0.25740000000000002},{"$f":"'WACC Calc'!G515","v":0.25740000000000002},{"$f":"'WACC Calc'!H515","v":0.25740000000000002},{"$f":"'WACC Calc'!I515","v":0.25740000000000002},{"$f":"'WACC Calc'!J515","v":0.25740000000000002},{"$f":"'WACC Calc'!K515","v":0.25740000000000002},{"$f":"'WACC Calc'!L515","v":0.25740000000000002},{"$f":"'WACC Calc'!M515","v":0.25740000000000002},{"$f":"'WACC Calc'!N515","v":0.25740000000000002},{"$f":"'WACC Calc'!O515","v":0.25740000000000002},{"$f":"'WACC Calc'!P515","v":0.25740000000000002},{"$f":"'WACC Calc'!Q515","v":0.25740000000000002},{"$f":"'WACC Calc'!R515","v":0.25740000000000002},{"$f":"'WACC Calc'!S515","v":0.25740000000000002},{"$f":"'WACC Calc'!T515","v":0.25740000000000002},{"$f":"'WACC Calc'!U515","v":0.25740000000000002},{"$f":"'WACC Calc'!V515","v":0.25740000000000002},{"$f":"'WACC Calc'!W515","v":0.25740000000000002},{"$f":"'WACC Calc'!X515","v":0.25740000000000002},{"$f":"'WACC Calc'!Y515","v":0.25740000000000002},{"$f":"'WACC Calc'!Z515","v":0.25740000000000002},{"$f":"'WACC Calc'!AA515","v":0.25740000000000002},{"$f":"'WACC Calc'!AB515","v":0.25740000000000002},{"$f":"'WACC Calc'!AC515","v":0.25740000000000002},{"$f":"'WACC Calc'!AD515","v":0.25740000000000002},{"$f":"'WACC Calc'!AE515","v":0.25740000000000002},{"$f":"'WACC Calc'!AF515","v":0.25740000000000002},{"$f":"'WACC Calc'!AG515","v":0.25740000000000002},{"$f":"'WACC Calc'!AH515","v":0.25740000000000002},{"$f":"'WACC Calc'!AI515","v":0.25740000000000002},{"$f":"'WACC Calc'!AJ515","v":0.25740000000000002},{"$f":"'WACC Calc'!AK515","v":0.25740000000000002}]
[null,null,null,null,null,null,null,null,null,null,"WACC Nominal - Advanced",{"$f":"'WACC Calc'!F516","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!G516","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!H516","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!I516","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!J516","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!K516","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!L516","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!M516","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!N516","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!O516","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!P516","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!Q516","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!R516","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!S516","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!T516","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!U516","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!V516","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!W516","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!X516","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!Y516","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!Z516","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!AA516","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!AB516","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!AC516","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!AD516","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!AE516","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!AF516","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!AG516","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!AH516","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!AI516","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!AJ516","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!AK516","v":4.9457176000000005E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Nominal - Moderate",{"$f":"'WACC Calc'!F517","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!G517","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!H517","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!I517","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!J517","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!K517","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!L517","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!M517","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!N517","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!O517","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!P517","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!Q517","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!R517","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!S517","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!T517","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!U517","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!V517","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!W517","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!X517","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!Y517","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!Z517","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!AA517","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!AB517","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!AC517","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!AD517","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!AE517","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!AF517","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!AG517","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!AH517","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!AI517","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!AJ517","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!AK517","v":4.9457176000000005E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Nominal - Conservative",{"$f":"'WACC Calc'!F518","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!G518","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!H518","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!I518","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!J518","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!K518","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!L518","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!M518","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!N518","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!O518","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!P518","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!Q518","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!R518","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!S518","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!T518","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!U518","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!V518","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!W518","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!X518","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!Y518","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!Z518","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!AA518","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!AB518","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!AC518","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!AD518","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!AE518","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!AF518","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!AG518","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!AH518","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!AI518","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!AJ518","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!AK518","v":4.9457176000000005E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Real - Advanced",{"$f":"'WACC Calc'!F519","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!G519","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!H519","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!I519","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!J519","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!K519","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!L519","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!M519","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!N519","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!O519","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!P519","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!Q519","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!R519","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!S519","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!T519","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!U519","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!V519","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!W519","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!X519","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!Y519","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!Z519","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!AA519","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!AB519","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!AC519","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!AD519","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!AE519","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!AF519","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!AG519","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!AH519","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!AI519","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!AJ519","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!AK519","v":2.3860659512195292E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Real - Moderate",{"$f":"'WACC Calc'!F520","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!G520","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!H520","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!I520","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!J520","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!K520","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!L520","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!M520","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!N520","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!O520","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!P520","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!Q520","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!R520","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!S520","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!T520","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!U520","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!V520","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!W520","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!X520","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!Y520","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!Z520","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!AA520","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!AB520","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!AC520","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!AD520","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!AE520","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!AF520","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!AG520","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!AH520","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!AI520","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!AJ520","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!AK520","v":2.3860659512195292E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Real - Conservative",{"$f":"'WACC Calc'!F521","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!G521","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!H521","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!I521","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!J521","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!K521","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!L521","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!M521","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!N521","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!O521","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!P521","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!Q521","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!R521","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!S521","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!T521","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!U521","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!V521","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!W521","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!X521","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!Y521","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!Z521","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!AA521","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!AB521","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!AC521","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!AD521","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!AE521","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!AF521","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!AG521","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!AH521","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!AI521","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!AJ521","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!AK521","v":2.3860659512195292E-2}]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Nominal - Advanced",{"$f":" L82 / (1 - (1 / (1 + L82)^$N$27))","v":4.9856429767708897E-2},4.9856429767708897E-2,4.9856429767708897E-2,4.9856429767708897E-2,4.9856429767708897E-2,4.9856429767708897E-2,4.9856429767708897E-2,4.9856429767708897E-2,4.9856429767708897E-2,4.9856429767708897E-2,4.9856429767708897E-2,4.9856429767708897E-2,4.9856429767708897E-2,4.9856429767708897E-2,4.9856429767708897E-2,4.9856429767708897E-2,4.9856429767708897E-2,4.9856429767708897E-2,4.9856429767708897E-2,4.9856429767708897E-2,4.9856429767708897E-2,4.9856429767708897E-2,4.9856429767708897E-2,4.9856429767708897E-2,4.9856429767708897E-2,4.9856429767708897E-2,4.9856429767708897E-2,4.9856429767708897E-2,4.9856429767708897E-2,4.9856429767708897E-2,4.9856429767708897E-2,4.9856429767708897E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Nominal - Moderate",4.9856429767708897E-2,4.9856429767708897E-2,4.9856429767708897E-2,4.9856429767708897E-2,4.9856429767708897E-2,4.9856429767708897E-2,4.9856429767708897E-2,4.9856429767708897E-2,4.9856429767708897E-2,4.9856429767708897E-2,4.9856429767708897E-2,4.9856429767708897E-2,4.9856429767708897E-2,4.9856429767708897E-2,4.9856429767708897E-2,4.9856429767708897E-2,4.9856429767708897E-2,4.9856429767708897E-2,4.9856429767708897E-2,4.9856429767708897E-2,4.9856429767708897E-2,4.9856429767708897E-2,4.9856429767708897E-2,4.9856429767708897E-2,4.9856429767708897E-2,4.9856429767708897E-2,4.9856429767708897E-2,4.9856429767708897E-2,4.9856429767708897E-2,4.9856429767708897E-2,4.9856429767708897E-2,4.9856429767708897E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Nominal - Conservative",4.9856429767708897E-2,4.9856429767708897E-2,4.9856429767708897E-2,4.9856429767708897E-2,4.9856429767708897E-2,4.9856429767708897E-2,4.9856429767708897E-2,4.9856429767708897E-2,4.9856429767708897E-2,4.9856429767708897E-2,4.9856429767708897E-2,4.9856429767708897E-2,4.9856429767708897E-2,4.9856429767708897E-2,4.9856429767708897E-2,4.9856429767708897E-2,4.9856429767708897E-2,4.9856429767708897E-2,4.9856429767708897E-2,4.9856429767708897E-2,4.9856429767708897E-2,4.9856429767708897E-2,4.9856429767708897E-2,4.9856429767708897E-2,4.9856429767708897E-2,4.9856429767708897E-2,4.9856429767708897E-2,4.9856429767708897E-2,4.9856429767708897E-2,4.9856429767708897E-2,4.9856429767708897E-2,4.9856429767708897E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Advanced",2.6353868993366E-2,2.6353868993366E-2,2.6353868993366E-2,2.6353868993366E-2,2.6353868993366E-2,2.6353868993366E-2,2.6353868993366E-2,2.6353868993366E-2,2.6353868993366E-2,2.6353868993366E-2,2.6353868993366E-2,2.6353868993366E-2,2.6353868993366E-2,2.6353868993366E-2,2.6353868993366E-2,2.6353868993366E-2,2.6353868993366E-2,2.6353868993366E-2,2.6353868993366E-2,2.6353868993366E-2,2.6353868993366E-2,2.6353868993366E-2,2.6353868993366E-2,2.6353868993366E-2,2.6353868993366E-2,2.6353868993366E-2,2.6353868993366E-2,2.6353868993366E-2,2.6353868993366E-2,2.6353868993366E-2,2.6353868993366E-2,2.6353868993366E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Moderate",2.6353868993366E-2,2.6353868993366E-2,2.6353868993366E-2,2.6353868993366E-2,2.6353868993366E-2,2.6353868993366E-2,2.6353868993366E-2,2.6353868993366E-2,2.6353868993366E-2,2.6353868993366E-2,2.6353868993366E-2,2.6353868993366E-2,2.6353868993366E-2,2.6353868993366E-2,2.6353868993366E-2,2.6353868993366E-2,2.6353868993366E-2,2.6353868993366E-2,2.6353868993366E-2,2.6353868993366E-2,2.6353868993366E-2,2.6353868993366E-2,2.6353868993366E-2,2.6353868993366E-2,2.6353868993366E-2,2.6353868993366E-2,2.6353868993366E-2,2.6353868993366E-2,2.6353868993366E-2,2.6353868993366E-2,2.6353868993366E-2,2.6353868993366E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Conservative",2.6353868993366E-2,2.6353868993366E-2,2.6353868993366E-2,2.6353868993366E-2,2.6353868993366E-2,2.6353868993366E-2,2.6353868993366E-2,2.6353868993366E-2,2.6353868993366E-2,2.6353868993366E-2,2.6353868993366E-2,2.6353868993366E-2,2.6353868993366E-2,2.6353868993366E-2,2.6353868993366E-2,2.6353868993366E-2,2.6353868993366E-2,2.6353868993366E-2,2.6353868993366E-2,2.6353868993366E-2,2.6353868993366E-2,2.6353868993366E-2,2.6353868993366E-2,2.6353868993366E-2,2.6353868993366E-2,2.6353868993366E-2,2.6353868993366E-2,2.6353868993366E-2,2.6353868993366E-2,2.6353868993366E-2,2.6353868993366E-2,2.6353868993366E-2]
[]
[]
[]
[]
[null,null,null,"X",null,null,"Future Projections"]
[null,null,null,null,null,null,null,null,null,null,null,"Basis Year"]
[null,null,null,null,null,null,null,null,null,"Data is forthcoming",null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"CAPEX ($/kW)","Class 1 - Advanced",{"$f":" $N$38*(L129 + L215)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 1 - Moderate",{"$f":" $N$38*(L130 + L216)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 1 - Conservative",{"$f":" $N$38*(L131 + L217)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Advanced",{"$f":" $N$38*(L132 + L218)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Moderate",{"$f":" $N$38*(L133 + L219)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Conservative",{"$f":" $N$38*(L134 + L220)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Advanced",{"$f":" $N$38*(L135 + L221)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Moderate",{"$f":" $N$38*(L136 + L222)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Conservative",{"$f":" $N$38*(L137 + L223)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Advanced",{"$f":" $N$38*(L138 + L224)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Moderate",{"$f":" $N$38*(L139 + L225)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Conservative",{"$f":" $N$38*(L140 + L226)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,"Data is forthcoming",null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Construction Financing Cost ($/kW)","Class 1 - Advanced",{"$f":"L101-L101/$N$38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 1 - Moderate",{"$f":"L102-L102/$N$38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 1 - Conservative",{"$f":"L103-L103/$N$38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Advanced",{"$f":"L104-L104/$N$38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Moderate",{"$f":"L105-L105/$N$38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Conservative",{"$f":"L106-L106/$N$38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Advanced",{"$f":"L107-L107/$N$38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Moderate",{"$f":"L108-L108/$N$38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Conservative",{"$f":"L109-L109/$N$38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Advanced",{"$f":"L110-L110/$N$38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Moderate",{"$f":"L111-L111/$N$38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Conservative",{"$f":"L112-L112/$N$38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,"Data is forthcoming",null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)","Class 1 - Advanced"]
[null,null,null,null,null,null,null,null,null,null,"Class 1 - Moderate"]
[null,null,null,null,null,null,null,null,null,null,"Class 1 - Conservative"]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Advanced"]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Moderate"]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Conservative"]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Advanced"]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Moderate"]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Conservative"]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Advanced"]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Moderate"]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Conservative"]
[]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Capital Cost Multiplier (fraction)","Class 1 - Advanced",1,1,0.99,0.99,0.98,0.97,0.97,0.96,0.96,0.95,0.94,0.94,0.93,0.93,0.92,0.92,0.91,0.91,0.91,0.9,0.9,0.9,0.9,0.89,0.89,0.89,0.89,0.89,0.88,0.88,0.88,0.88]
[null,null,null,null,null,null,null,null,null,null,"Class 1 - Moderate",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,"Class 1 - Conservative",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Advanced",1,1,0.99,0.99,0.98,0.97,0.97,0.96,0.96,0.95,0.94,0.94,0.93,0.93,0.92,0.92,0.91,0.91,0.91,0.9,0.9,0.9,0.9,0.89,0.89,0.89,0.89,0.89,0.88,0.88,0.88,0.88]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Moderate",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Conservative",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Advanced",1,1,0.99,0.99,0.98,0.97,0.97,0.96,0.96,0.95,0.94,0.94,0.93,0.93,0.92,0.92,0.91,0.91,0.91,0.9,0.9,0.9,0.9,0.89,0.89,0.89,0.89,0.89,0.88,0.88,0.88,0.88]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Moderate",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Conservative",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Advanced",1,1,0.99,0.99,0.98,0.97,0.97,0.96,0.96,0.95,0.94,0.94,0.93,0.93,0.92,0.92,0.91,0.91,0.91,0.9,0.9,0.9,0.9,0.89,0.89,0.89,0.89,0.89,0.88,0.88,0.88,0.88]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Moderate",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Conservative",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Fixed Operation and Maintenance Expenses ($/kW-yr)","Class 1 - Advanced",17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001]
[null,null,null,null,null,null,null,null,null,null,"Class 1 - Moderate",17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001]
[null,null,null,null,null,null,null,null,null,null,"Class 1 - Conservative",17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Advanced",17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Moderate",17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Conservative",17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Advanced",17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Moderate",17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Conservative",17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Advanced",17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Moderate",17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Conservative",17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001]
[]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Variable Operation and Maintenance Expenses ($/MWh)","Class 1 - Advanced",0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997]
[null,null,null,null,null,null,null,null,null,null,"Class 1 - Moderate",0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997]
[null,null,null,null,null,null,null,null,null,null,"Class 1 - Conservative",0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Advanced",0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Moderate",0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Conservative",0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Advanced",0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Moderate",0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Conservative",0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Advanced",0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Moderate",0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Conservative",0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997,0.50629999999999997]
[]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Round-Trip Efficiency","Class 1 - Advanced",0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8]
[null,null,null,null,null,null,null,null,null,null,"Class 1 - Moderate",0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8]
[null,null,null,null,null,null,null,null,null,null,"Class 1 - Conservative",0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Advanced",0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Moderate",0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Conservative",0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Advanced",0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Moderate",0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Conservative",0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Advanced",0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Moderate",0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Conservative",0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8]
[]
[]
[null,null,null,null,null,null,null,"Finance",null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Weighted Average Cost of Capital (WACC) (Nominal) (%)","Class 1 - Advanced",{"$f":"L82","v":4.9457176000000005E-2},4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2]
[null,null,null,null,null,null,null,null,null,null,"Class 1 - Moderate",{"$f":"L83","v":4.9457176000000005E-2},4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2]
[null,null,null,null,null,null,null,null,null,null,"Class 1 - Conservative",{"$f":"L84","v":4.9457176000000005E-2},4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Advanced",{"$f":"L82","v":4.9457176000000005E-2},4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Moderate",{"$f":"L83","v":4.9457176000000005E-2},4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Conservative",{"$f":"L84","v":4.9457176000000005E-2},4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Advanced",{"$f":"L82","v":4.9457176000000005E-2},4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Moderate",{"$f":"L83","v":4.9457176000000005E-2},4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Conservative",{"$f":"L84","v":4.9457176000000005E-2},4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Advanced",{"$f":"L82","v":4.9457176000000005E-2},4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Moderate",{"$f":"L83","v":4.9457176000000005E-2},4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Conservative",{"$f":"L84","v":4.9457176000000005E-2},4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2]
[]
[]
[null,null,null,null,null,null,null,null,null,"Data is forthcoming",null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Grid Connection Costs",null,"Grid Connection Costs (GCC) ($/kW)","Class 1 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 1 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 1 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Tax Credit","10 year CRF - Advanced",0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559]
[null,null,null,null,null,null,null,null,null,null,"10 year CRF - Moderate",0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559]
[null,null,null,null,null,null,null,null,null,null,"10 year CRF - Conservative",0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559]
[null,null,null,null,null,null,null,null,null,null,"PTC Schedule",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"PTC - Advanced",{"$f":"L$233*('WACC Calc'!$C$1019/(1-L81)*L91/L230)","v":0},{"$f":"M$233*('WACC Calc'!$C$1019/(1-M81)*M91/M230)","v":0},{"$f":"N$233*('WACC Calc'!$C$1019/(1-N81)*N91/N230)","v":0},{"$f":"O$233*('WACC Calc'!$C$1019/(1-O81)*O91/O230)","v":0},{"$f":"P$233*('WACC Calc'!$C$1019/(1-P81)*P91/P230)","v":0},{"$f":"Q$233*('WACC Calc'!$C$1019/(1-Q81)*Q91/Q230)","v":0},{"$f":"R$233*('WACC Calc'!$C$1019/(1-R81)*R91/R230)","v":0},{"$f":"S$233*('WACC Calc'!$C$1019/(1-S81)*S91/S230)","v":0},{"$f":"T$233*('WACC Calc'!$C$1019/(1-T81)*T91/T230)","v":0},{"$f":"U$233*('WACC Calc'!$C$1019/(1-U81)*U91/U230)","v":0},{"$f":"V$233*('WACC Calc'!$C$1019/(1-V81)*V91/V230)","v":0},{"$f":"W$233*('WACC Calc'!$C$1019/(1-W81)*W91/W230)","v":0},{"$f":"X$233*('WACC Calc'!$C$1019/(1-X81)*X91/X230)","v":0},{"$f":"Y$233*('WACC Calc'!$C$1019/(1-Y81)*Y91/Y230)","v":0},{"$f":"Z$233*('WACC Calc'!$C$1019/(1-Z81)*Z91/Z230)","v":0},{"$f":"AA$233*('WACC Calc'!$C$1019/(1-AA81)*AA91/AA230)","v":0},{"$f":"AB$233*('WACC Calc'!$C$1019/(1-AB81)*AB91/AB230)","v":0},{"$f":"AC$233*('WACC Calc'!$C$1019/(1-AC81)*AC91/AC230)","v":0},{"$f":"AD$233*('WACC Calc'!$C$1019/(1-AD81)*AD91/AD230)","v":0},{"$f":"AE$233*('WACC Calc'!$C$1019/(1-AE81)*AE91/AE230)","v":0},{"$f":"AF$233*('WACC Calc'!$C$1019/(1-AF81)*AF91/AF230)","v":0},{"$f":"AG$233*('WACC Calc'!$C$1019/(1-AG81)*AG91/AG230)","v":0},{"$f":"AH$233*('WACC Calc'!$C$1019/(1-AH81)*AH91/AH230)","v":0},{"$f":"AI$233*('WACC Calc'!$C$1019/(1-AI81)*AI91/AI230)","v":0},{"$f":"AJ$233*('WACC Calc'!$C$1019/(1-AJ81)*AJ91/AJ230)","v":0},{"$f":"AK$233*('WACC Calc'!$C$1019/(1-AK81)*AK91/AK230)","v":0},{"$f":"AL$233*('WACC Calc'!$C$1019/(1-AL81)*AL91/AL230)","v":0},{"$f":"AM$233*('WACC Calc'!$C$1019/(1-AM81)*AM91/AM230)","v":0},{"$f":"AN$233*('WACC Calc'!$C$1019/(1-AN81)*AN91/AN230)","v":0},{"$f":"AO$233*('WACC Calc'!$C$1019/(1-AO81)*AO91/AO230)","v":0},{"$f":"AP$233*('WACC Calc'!$C$1019/(1-AP81)*AP91/AP230)","v":0},{"$f":"AQ$233*('WACC Calc'!$C$1019/(1-AQ81)*AQ91/AQ230)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"PTC - Moderate",{"$f":"L$233*('WACC Calc'!$C$1019/(1-L81)*L92/L231)","v":0},{"$f":"M$233*('WACC Calc'!$C$1019/(1-M81)*M92/M231)","v":0},{"$f":"N$233*('WACC Calc'!$C$1019/(1-N81)*N92/N231)","v":0},{"$f":"O$233*('WACC Calc'!$C$1019/(1-O81)*O92/O231)","v":0},{"$f":"P$233*('WACC Calc'!$C$1019/(1-P81)*P92/P231)","v":0},{"$f":"Q$233*('WACC Calc'!$C$1019/(1-Q81)*Q92/Q231)","v":0},{"$f":"R$233*('WACC Calc'!$C$1019/(1-R81)*R92/R231)","v":0},{"$f":"S$233*('WACC Calc'!$C$1019/(1-S81)*S92/S231)","v":0},{"$f":"T$233*('WACC Calc'!$C$1019/(1-T81)*T92/T231)","v":0},{"$f":"U$233*('WACC Calc'!$C$1019/(1-U81)*U92/U231)","v":0},{"$f":"V$233*('WACC Calc'!$C$1019/(1-V81)*V92/V231)","v":0},{"$f":"W$233*('WACC Calc'!$C$1019/(1-W81)*W92/W231)","v":0},{"$f":"X$233*('WACC Calc'!$C$1019/(1-X81)*X92/X231)","v":0},{"$f":"Y$233*('WACC Calc'!$C$1019/(1-Y81)*Y92/Y231)","v":0},{"$f":"Z$233*('WACC Calc'!$C$1019/(1-Z81)*Z92/Z231)","v":0},{"$f":"AA$233*('WACC Calc'!$C$1019/(1-AA81)*AA92/AA231)","v":0},{"$f":"AB$233*('WACC Calc'!$C$1019/(1-AB81)*AB92/AB231)","v":0},{"$f":"AC$233*('WACC Calc'!$C$1019/(1-AC81)*AC92/AC231)","v":0},{"$f":"AD$233*('WACC Calc'!$C$1019/(1-AD81)*AD92/AD231)","v":0},{"$f":"AE$233*('WACC Calc'!$C$1019/(1-AE81)*AE92/AE231)","v":0},{"$f":"AF$233*('WACC Calc'!$C$1019/(1-AF81)*AF92/AF231)","v":0},{"$f":"AG$233*('WACC Calc'!$C$1019/(1-AG81)*AG92/AG231)","v":0},{"$f":"AH$233*('WACC Calc'!$C$1019/(1-AH81)*AH92/AH231)","v":0},{"$f":"AI$233*('WACC Calc'!$C$1019/(1-AI81)*AI92/AI231)","v":0},{"$f":"AJ$233*('WACC Calc'!$C$1019/(1-AJ81)*AJ92/AJ231)","v":0},{"$f":"AK$233*('WACC Calc'!$C$1019/(1-AK81)*AK92/AK231)","v":0},{"$f":"AL$233*('WACC Calc'!$C$1019/(1-AL81)*AL92/AL231)","v":0},{"$f":"AM$233*('WACC Calc'!$C$1019/(1-AM81)*AM92/AM231)","v":0},{"$f":"AN$233*('WACC Calc'!$C$1019/(1-AN81)*AN92/AN231)","v":0},{"$f":"AO$233*('WACC Calc'!$C$1019/(1-AO81)*AO92/AO231)","v":0},{"$f":"AP$233*('WACC Calc'!$C$1019/(1-AP81)*AP92/AP231)","v":0},{"$f":"AQ$233*('WACC Calc'!$C$1019/(1-AQ81)*AQ92/AQ231)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"PTC - Conservative",{"$f":"L$233*('WACC Calc'!$C$1019/(1-L81)*L93/L232)","v":0},{"$f":"M$233*('WACC Calc'!$C$1019/(1-M81)*M93/M232)","v":0},{"$f":"N$233*('WACC Calc'!$C$1019/(1-N81)*N93/N232)","v":0},{"$f":"O$233*('WACC Calc'!$C$1019/(1-O81)*O93/O232)","v":0},{"$f":"P$233*('WACC Calc'!$C$1019/(1-P81)*P93/P232)","v":0},{"$f":"Q$233*('WACC Calc'!$C$1019/(1-Q81)*Q93/Q232)","v":0},{"$f":"R$233*('WACC Calc'!$C$1019/(1-R81)*R93/R232)","v":0},{"$f":"S$233*('WACC Calc'!$C$1019/(1-S81)*S93/S232)","v":0},{"$f":"T$233*('WACC Calc'!$C$1019/(1-T81)*T93/T232)","v":0},{"$f":"U$233*('WACC Calc'!$C$1019/(1-U81)*U93/U232)","v":0},{"$f":"V$233*('WACC Calc'!$C$1019/(1-V81)*V93/V232)","v":0},{"$f":"W$233*('WACC Calc'!$C$1019/(1-W81)*W93/W232)","v":0},{"$f":"X$233*('WACC Calc'!$C$1019/(1-X81)*X93/X232)","v":0},{"$f":"Y$233*('WACC Calc'!$C$1019/(1-Y81)*Y93/Y232)","v":0},{"$f":"Z$233*('WACC Calc'!$C$1019/(1-Z81)*Z93/Z232)","v":0},{"$f":"AA$233*('WACC Calc'!$C$1019/(1-AA81)*AA93/AA232)","v":0},{"$f":"AB$233*('WACC Calc'!$C$1019/(1-AB81)*AB93/AB232)","v":0},{"$f":"AC$233*('WACC Calc'!$C$1019/(1-AC81)*AC93/AC232)","v":0},{"$f":"AD$233*('WACC Calc'!$C$1019/(1-AD81)*AD93/AD232)","v":0},{"$f":"AE$233*('WACC Calc'!$C$1019/(1-AE81)*AE93/AE232)","v":0},{"$f":"AF$233*('WACC Calc'!$C$1019/(1-AF81)*AF93/AF232)","v":0},{"$f":"AG$233*('WACC Calc'!$C$1019/(1-AG81)*AG93/AG232)","v":0},{"$f":"AH$233*('WACC Calc'!$C$1019/(1-AH81)*AH93/AH232)","v":0},{"$f":"AI$233*('WACC Calc'!$C$1019/(1-AI81)*AI93/AI232)","v":0},{"$f":"AJ$233*('WACC Calc'!$C$1019/(1-AJ81)*AJ93/AJ232)","v":0},{"$f":"AK$233*('WACC Calc'!$C$1019/(1-AK81)*AK93/AK232)","v":0},{"$f":"AL$233*('WACC Calc'!$C$1019/(1-AL81)*AL93/AL232)","v":0},{"$f":"AM$233*('WACC Calc'!$C$1019/(1-AM81)*AM93/AM232)","v":0},{"$f":"AN$233*('WACC Calc'!$C$1019/(1-AN81)*AN93/AN232)","v":0},{"$f":"AO$233*('WACC Calc'!$C$1019/(1-AO81)*AO93/AO232)","v":0},{"$f":"AP$233*('WACC Calc'!$C$1019/(1-AP81)*AP93/AP232)","v":0},{"$f":"AQ$233*('WACC Calc'!$C$1019/(1-AQ81)*AQ93/AQ232)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"PVD - Advanced",{"$f":"SUMPRODUCT($I$244:$I$264,L244:L264)","v":0.63770839930384504},{"$f":"SUMPRODUCT($I$244:$I$264,M244:M264)","v":0.63770839930384504},0.63770839930384504,0.63770839930384504,0.63770839930384504,0.63770839930384504,0.63770839930384504,0.63770839930384504,0.63770839930384504,0.63770839930384504,0.63770839930384504,0.63770839930384504,0.63770839930384504,0.63770839930384504,0.63770839930384504,0.63770839930384504,0.63770839930384504,0.63770839930384504,0.63770839930384504,0.63770839930384504,0.63770839930384504,0.63770839930384504,0.63770839930384504,0.63770839930384504,0.63770839930384504,0.63770839930384504,0.63770839930384504,0.63770839930384504,0.63770839930384504,0.63770839930384504,0.63770839930384504,0.63770839930384504]
[null,null,null,null,null,null,null,null,null,null,"PVD - Moderate",{"$f":"SUMPRODUCT($I$244:$I$264,L244:L264)","v":0.63770839930384504},0.63770839930384504,0.63770839930384504,0.63770839930384504,0.63770839930384504,0.63770839930384504,0.63770839930384504,0.63770839930384504,0.63770839930384504,0.63770839930384504,0.63770839930384504,0.63770839930384504,0.63770839930384504,0.63770839930384504,0.63770839930384504,0.63770839930384504,0.63770839930384504,0.63770839930384504,0.63770839930384504,0.63770839930384504,0.63770839930384504,0.63770839930384504,0.63770839930384504,0.63770839930384504,0.63770839930384504,0.63770839930384504,0.63770839930384504,0.63770839930384504,0.63770839930384504,0.63770839930384504,0.63770839930384504,0.63770839930384504]
[null,null,null,null,null,null,null,null,null,null,"PVD - Conservative",{"$f":"SUMPRODUCT($I$244:$I$264,L244:L264)","v":0.63770839930384504},0.63770839930384504,0.63770839930384504,0.63770839930384504,0.63770839930384504,0.63770839930384504,0.63770839930384504,0.63770839930384504,0.63770839930384504,0.63770839930384504,0.63770839930384504,0.63770839930384504,0.63770839930384504,0.63770839930384504,0.63770839930384504,0.63770839930384504,0.63770839930384504,0.63770839930384504,0.63770839930384504,0.63770839930384504,0.63770839930384504,0.63770839930384504,0.63770839930384504,0.63770839930384504,0.63770839930384504,0.63770839930384504,0.63770839930384504,0.63770839930384504,0.63770839930384504,0.63770839930384504,0.63770839930384504,0.63770839930384504]
[null,null,null,null,null,null,null,null,null,null,"PFF - Advanced",{"$f":"(1-L$81*L237*(1-0/2)-0)/(1-L$81)","v":1.125577508778872},1.125577508778872,1.125577508778872,1.125577508778872,1.125577508778872,1.125577508778872,1.125577508778872,1.125577508778872,1.125577508778872,1.125577508778872,1.125577508778872,1.125577508778872,1.125577508778872,1.125577508778872,1.125577508778872,1.125577508778872,1.125577508778872,1.125577508778872,1.125577508778872,1.125577508778872,1.125577508778872,1.125577508778872,1.125577508778872,1.125577508778872,1.125577508778872,1.125577508778872,1.125577508778872,1.125577508778872,1.125577508778872,1.125577508778872,1.125577508778872,1.125577508778872]
[null,null,null,null,null,null,null,null,null,null,"PFF - Moderate",1.125577508778872,1.125577508778872,1.125577508778872,1.125577508778872,1.125577508778872,1.125577508778872,1.125577508778872,1.125577508778872,1.125577508778872,1.125577508778872,1.125577508778872,1.125577508778872,1.125577508778872,1.125577508778872,1.125577508778872,1.125577508778872,1.125577508778872,1.125577508778872,1.125577508778872,1.125577508778872,1.125577508778872,1.125577508778872,1.125577508778872,1.125577508778872,1.125577508778872,1.125577508778872,1.125577508778872,1.125577508778872,1.125577508778872,1.125577508778872,1.125577508778872,1.125577508778872]
[null,null,null,null,null,null,null,null,null,null,"PFF - Conservative",1.125577508778872,1.125577508778872,1.125577508778872,1.125577508778872,1.125577508778872,1.125577508778872,1.125577508778872,1.125577508778872,1.125577508778872,1.125577508778872,1.125577508778872,1.125577508778872,1.125577508778872,1.125577508778872,1.125577508778872,1.125577508778872,1.125577508778872,1.125577508778872,1.125577508778872,1.125577508778872,1.125577508778872,1.125577508778872,1.125577508778872,1.125577508778872,1.125577508778872,1.125577508778872,1.125577508778872,1.125577508778872,1.125577508778872,1.125577508778872,1.125577508778872,1.125577508778872]
[null,null,null,null,null,null,null,null,"MACRS","Depreciation Factor","Year (Advanced)",2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,3.7499999999999999E-2,null,1,{"$f":"1/((1+L$85)*(1+L$64))^$K244","v":0.95287356441879245},0.95287356441879245,0.95287356441879245,0.95287356441879245,0.95287356441879245,0.95287356441879245,0.95287356441879245,0.95287356441879245,0.95287356441879245,0.95287356441879245,0.95287356441879245,0.95287356441879245,0.95287356441879245,0.95287356441879245,0.95287356441879245,0.95287356441879245,{"$f":"1/((1+AB$85)*(1+AB$64))^$K244","v":0.95287356441879245},0.95287356441879245,0.95287356441879245,0.95287356441879245,0.95287356441879245,0.95287356441879245,0.95287356441879245,0.95287356441879245,0.95287356441879245,0.95287356441879245,0.95287356441879245,0.95287356441879245,0.95287356441879245,0.95287356441879245,0.95287356441879245,0.95287356441879245]
[null,null,null,null,null,null,null,null,7.2190000000000004E-2,null,{"$f":"K244+1","v":2},0.9079680297681747,0.9079680297681747,0.9079680297681747,0.9079680297681747,0.9079680297681747,0.9079680297681747,0.9079680297681747,0.9079680297681747,0.9079680297681747,0.9079680297681747,0.9079680297681747,0.9079680297681747,0.9079680297681747,0.9079680297681747,0.9079680297681747,0.9079680297681747,0.9079680297681747,0.9079680297681747,0.9079680297681747,0.9079680297681747,0.9079680297681747,0.9079680297681747,0.9079680297681747,0.9079680297681747,0.9079680297681747,0.9079680297681747,0.9079680297681747,0.9079680297681747,0.9079680297681747,0.9079680297681747,0.9079680297681747,0.9079680297681747]
[null,null,null,null,null,null,null,null,6.6769999999999996E-2,null,{"$f":"K245+1","v":3},0.86517873290350888,0.86517873290350888,0.86517873290350888,0.86517873290350888,0.86517873290350888,0.86517873290350888,0.86517873290350888,0.86517873290350888,0.86517873290350888,0.86517873290350888,0.86517873290350888,0.86517873290350888,0.86517873290350888,0.86517873290350888,0.86517873290350888,0.86517873290350888,0.86517873290350888,0.86517873290350888,0.86517873290350888,0.86517873290350888,0.86517873290350888,0.86517873290350888,0.86517873290350888,0.86517873290350888,0.86517873290350888,0.86517873290350888,0.86517873290350888,0.86517873290350888,0.86517873290350888,0.86517873290350888,0.86517873290350888,0.86517873290350888]
[null,null,null,null,null,null,null,null,6.1769999999999999E-2,null,4,0.82440594308110093,0.82440594308110093,0.82440594308110093,0.82440594308110093,0.82440594308110093,0.82440594308110093,0.82440594308110093,0.82440594308110093,0.82440594308110093,0.82440594308110093,0.82440594308110093,0.82440594308110093,0.82440594308110093,0.82440594308110093,0.82440594308110093,0.82440594308110093,0.82440594308110093,0.82440594308110093,0.82440594308110093,0.82440594308110093,0.82440594308110093,0.82440594308110093,0.82440594308110093,0.82440594308110093,0.82440594308110093,0.82440594308110093,0.82440594308110093,0.82440594308110093,0.82440594308110093,0.82440594308110093,0.82440594308110093,0.82440594308110093]
[null,null,null,null,null,null,null,null,5.713E-2,null,5,0.78555462951172483,0.78555462951172483,0.78555462951172483,0.78555462951172483,0.78555462951172483,0.78555462951172483,0.78555462951172483,0.78555462951172483,0.78555462951172483,0.78555462951172483,0.78555462951172483,0.78555462951172483,0.78555462951172483,0.78555462951172483,0.78555462951172483,0.78555462951172483,0.78555462951172483,0.78555462951172483,0.78555462951172483,0.78555462951172483,0.78555462951172483,0.78555462951172483,0.78555462951172483,0.78555462951172483,0.78555462951172483,0.78555462951172483,0.78555462951172483,0.78555462951172483,0.78555462951172483,0.78555462951172483,0.78555462951172483,0.78555462951172483]
[null,null,null,null,null,null,null,null,5.2850000000000001E-2,null,6,0.74853423986852119,0.74853423986852119,0.74853423986852119,0.74853423986852119,0.74853423986852119,0.74853423986852119,0.74853423986852119,0.74853423986852119,0.74853423986852119,0.74853423986852119,0.74853423986852119,0.74853423986852119,0.74853423986852119,0.74853423986852119,0.74853423986852119,0.74853423986852119,0.74853423986852119,0.74853423986852119,0.74853423986852119,0.74853423986852119,0.74853423986852119,0.74853423986852119,0.74853423986852119,0.74853423986852119,0.74853423986852119,0.74853423986852119,0.74853423986852119,0.74853423986852119,0.74853423986852119,0.74853423986852119,0.74853423986852119,0.74853423986852119]
[null,null,null,null,null,null,null,null,4.888E-2,null,7,0.71325848923302926,0.71325848923302926,0.71325848923302926,0.71325848923302926,0.71325848923302926,0.71325848923302926,0.71325848923302926,0.71325848923302926,0.71325848923302926,0.71325848923302926,0.71325848923302926,0.71325848923302926,0.71325848923302926,0.71325848923302926,0.71325848923302926,0.71325848923302926,0.71325848923302926,0.71325848923302926,0.71325848923302926,0.71325848923302926,0.71325848923302926,0.71325848923302926,0.71325848923302926,0.71325848923302926,0.71325848923302926,0.71325848923302926,0.71325848923302926,0.71325848923302926,0.71325848923302926,0.71325848923302926,0.71325848923302926,0.71325848923302926]
[null,null,null,null,null,null,null,null,4.5220000000000003E-2,null,8,0.67964515898743949,0.67964515898743949,0.67964515898743949,0.67964515898743949,0.67964515898743949,0.67964515898743949,0.67964515898743949,0.67964515898743949,0.67964515898743949,0.67964515898743949,0.67964515898743949,0.67964515898743949,0.67964515898743949,0.67964515898743949,0.67964515898743949,0.67964515898743949,0.67964515898743949,0.67964515898743949,0.67964515898743949,0.67964515898743949,0.67964515898743949,0.67964515898743949,0.67964515898743949,0.67964515898743949,0.67964515898743949,0.67964515898743949,0.67964515898743949,0.67964515898743949,0.67964515898743949,0.67964515898743949,0.67964515898743949,0.67964515898743949]
[null,null,null,null,null,null,null,null,4.462E-2,null,9,0.64761590518433843,0.64761590518433843,0.64761590518433843,0.64761590518433843,0.64761590518433843,0.64761590518433843,0.64761590518433843,0.64761590518433843,0.64761590518433843,0.64761590518433843,0.64761590518433843,0.64761590518433843,0.64761590518433843,0.64761590518433843,0.64761590518433843,0.64761590518433843,0.64761590518433843,0.64761590518433843,0.64761590518433843,0.64761590518433843,0.64761590518433843,0.64761590518433843,0.64761590518433843,0.64761590518433843,0.64761590518433843,0.64761590518433843,0.64761590518433843,0.64761590518433843,0.64761590518433843,0.64761590518433843,0.64761590518433843,0.64761590518433843]
[null,null,null,null,null,null,null,null,4.462E-2,null,10,0.61709607594730331,0.61709607594730331,0.61709607594730331,0.61709607594730331,0.61709607594730331,0.61709607594730331,0.61709607594730331,0.61709607594730331,0.61709607594730331,0.61709607594730331,0.61709607594730331,0.61709607594730331,0.61709607594730331,0.61709607594730331,0.61709607594730331,0.61709607594730331,0.61709607594730331,0.61709607594730331,0.61709607594730331,0.61709607594730331,0.61709607594730331,0.61709607594730331,0.61709607594730331,0.61709607594730331,0.61709607594730331,0.61709607594730331,0.61709607594730331,0.61709607594730331,0.61709607594730331,0.61709607594730331,0.61709607594730331,0.61709607594730331]
[null,null,null,null,null,null,null,null,4.462E-2,null,11,0.5880145374767568,0.5880145374767568,0.5880145374767568,0.5880145374767568,0.5880145374767568,0.5880145374767568,0.5880145374767568,0.5880145374767568,0.5880145374767568,0.5880145374767568,0.5880145374767568,0.5880145374767568,0.5880145374767568,0.5880145374767568,0.5880145374767568,0.5880145374767568,0.5880145374767568,0.5880145374767568,0.5880145374767568,0.5880145374767568,0.5880145374767568,0.5880145374767568,0.5880145374767568,0.5880145374767568,0.5880145374767568,0.5880145374767568,0.5880145374767568,0.5880145374767568,0.5880145374767568,0.5880145374767568,0.5880145374767568,0.5880145374767568]
[null,null,null,null,null,null,null,null,4.462E-2,null,12,0.56030350825554487,0.56030350825554487,0.56030350825554487,0.56030350825554487,0.56030350825554487,0.56030350825554487,0.56030350825554487,0.56030350825554487,0.56030350825554487,0.56030350825554487,0.56030350825554487,0.56030350825554487,0.56030350825554487,0.56030350825554487,0.56030350825554487,0.56030350825554487,0.56030350825554487,0.56030350825554487,0.56030350825554487,0.56030350825554487,0.56030350825554487,0.56030350825554487,0.56030350825554487,0.56030350825554487,0.56030350825554487,0.56030350825554487,0.56030350825554487,0.56030350825554487,0.56030350825554487,0.56030350825554487,0.56030350825554487,0.56030350825554487]
[null,null,null,null,null,null,null,null,4.462E-2,null,13,0.53389840106781539,0.53389840106781539,0.53389840106781539,0.53389840106781539,0.53389840106781539,0.53389840106781539,0.53389840106781539,0.53389840106781539,0.53389840106781539,0.53389840106781539,0.53389840106781539,0.53389840106781539,0.53389840106781539,0.53389840106781539,0.53389840106781539,0.53389840106781539,0.53389840106781539,0.53389840106781539,0.53389840106781539,0.53389840106781539,0.53389840106781539,0.53389840106781539,0.53389840106781539,0.53389840106781539,0.53389840106781539,0.53389840106781539,0.53389840106781539,0.53389840106781539,0.53389840106781539,0.53389840106781539,0.53389840106781539,0.53389840106781539]
[null,null,null,null,null,null,null,null,4.462E-2,null,14,0.50873767246298329,0.50873767246298329,0.50873767246298329,0.50873767246298329,0.50873767246298329,0.50873767246298329,0.50873767246298329,0.50873767246298329,0.50873767246298329,0.50873767246298329,0.50873767246298329,0.50873767246298329,0.50873767246298329,0.50873767246298329,0.50873767246298329,0.50873767246298329,0.50873767246298329,0.50873767246298329,0.50873767246298329,0.50873767246298329,0.50873767246298329,0.50873767246298329,0.50873767246298329,0.50873767246298329,0.50873767246298329,0.50873767246298329,0.50873767246298329,0.50873767246298329,0.50873767246298329,0.50873767246298329,0.50873767246298329,0.50873767246298329]
[null,null,null,null,null,null,null,null,4.462E-2,null,15,0.48476267931392314,0.48476267931392314,0.48476267931392314,0.48476267931392314,0.48476267931392314,0.48476267931392314,0.48476267931392314,0.48476267931392314,0.48476267931392314,0.48476267931392314,0.48476267931392314,0.48476267931392314,0.48476267931392314,0.48476267931392314,0.48476267931392314,0.48476267931392314,0.48476267931392314,0.48476267931392314,0.48476267931392314,0.48476267931392314,0.48476267931392314,0.48476267931392314,0.48476267931392314,0.48476267931392314,0.48476267931392314,0.48476267931392314,0.48476267931392314,0.48476267931392314,0.48476267931392314,0.48476267931392314,0.48476267931392314,0.48476267931392314]
[null,null,null,null,null,null,null,null,4.462E-2,null,16,0.46191754213506192,0.46191754213506192,0.46191754213506192,0.46191754213506192,0.46191754213506192,0.46191754213506192,0.46191754213506192,0.46191754213506192,0.46191754213506192,0.46191754213506192,0.46191754213506192,0.46191754213506192,0.46191754213506192,0.46191754213506192,0.46191754213506192,{"$f":"1/((1+AA$85)*(1+AA$64))^$K259","v":0.46191754213506192},0.46191754213506192,0.46191754213506192,0.46191754213506192,0.46191754213506192,0.46191754213506192,0.46191754213506192,0.46191754213506192,0.46191754213506192,0.46191754213506192,0.46191754213506192,0.46191754213506192,0.46191754213506192,0.46191754213506192,0.46191754213506192,0.46191754213506192,0.46191754213506192]
[null,null,null,null,null,null,null,null,4.462E-2,null,17,{"$f":"1/((1+L$85)*(1+L$64))^$K260","v":0.44014901484180424},0.44014901484180424,0.44014901484180424,0.44014901484180424,0.44014901484180424,0.44014901484180424,0.44014901484180424,0.44014901484180424,0.44014901484180424,0.44014901484180424,0.44014901484180424,0.44014901484180424,0.44014901484180424,0.44014901484180424,0.44014901484180424,0.44014901484180424,0.44014901484180424,0.44014901484180424,0.44014901484180424,0.44014901484180424,0.44014901484180424,0.44014901484180424,0.44014901484180424,0.44014901484180424,0.44014901484180424,0.44014901484180424,{"$f":"1/((1+AL$85)*(1+AL$64))^$K260","v":0.44014901484180424},0.44014901484180424,0.44014901484180424,0.44014901484180424,0.44014901484180424,0.44014901484180424]
[null,null,null,null,null,null,null,null,4.462E-2,null,18,0.41940636064773001,0.41940636064773001,0.41940636064773001,0.41940636064773001,0.41940636064773001,0.41940636064773001,0.41940636064773001,0.41940636064773001,0.41940636064773001,0.41940636064773001,0.41940636064773001,0.41940636064773001,0.41940636064773001,0.41940636064773001,0.41940636064773001,0.41940636064773001,0.41940636064773001,0.41940636064773001,0.41940636064773001,0.41940636064773001,0.41940636064773001,0.41940636064773001,0.41940636064773001,0.41940636064773001,0.41940636064773001,0.41940636064773001,0.41940636064773001,0.41940636064773001,0.41940636064773001,0.41940636064773001,0.41940636064773001,0.41940636064773001]
[null,null,null,null,null,null,null,null,4.462E-2,null,19,0.39964123381031608,0.39964123381031608,0.39964123381031608,0.39964123381031608,0.39964123381031608,0.39964123381031608,0.39964123381031608,0.39964123381031608,0.39964123381031608,0.39964123381031608,0.39964123381031608,0.39964123381031608,0.39964123381031608,0.39964123381031608,0.39964123381031608,0.39964123381031608,0.39964123381031608,0.39964123381031608,0.39964123381031608,0.39964123381031608,0.39964123381031608,0.39964123381031608,0.39964123381031608,0.39964123381031608,0.39964123381031608,0.39964123381031608,0.39964123381031608,0.39964123381031608,0.39964123381031608,0.39964123381031608,0.39964123381031608,0.39964123381031608]
[null,null,null,null,null,null,null,null,4.462E-2,null,20,0.38080756694955992,0.38080756694955992,0.38080756694955992,0.38080756694955992,0.38080756694955992,0.38080756694955992,0.38080756694955992,0.38080756694955992,0.38080756694955992,0.38080756694955992,0.38080756694955992,0.38080756694955992,0.38080756694955992,0.38080756694955992,0.38080756694955992,0.38080756694955992,0.38080756694955992,0.38080756694955992,0.38080756694955992,0.38080756694955992,0.38080756694955992,0.38080756694955992,0.38080756694955992,0.38080756694955992,0.38080756694955992,0.38080756694955992,0.38080756694955992,0.38080756694955992,0.38080756694955992,0.38080756694955992,0.38080756694955992,0.38080756694955992]
[null,null,null,null,null,null,null,null,2.23E-2,null,{"$f":"K263+1","v":21},0.36286146367687516,0.36286146367687516,0.36286146367687516,0.36286146367687516,0.36286146367687516,0.36286146367687516,0.36286146367687516,0.36286146367687516,0.36286146367687516,0.36286146367687516,0.36286146367687516,0.36286146367687516,0.36286146367687516,0.36286146367687516,0.36286146367687516,0.36286146367687516,0.36286146367687516,0.36286146367687516,0.36286146367687516,0.36286146367687516,0.36286146367687516,0.36286146367687516,0.36286146367687516,0.36286146367687516,0.36286146367687516,0.36286146367687516,0.36286146367687516,0.36286146367687516,0.36286146367687516,0.36286146367687516,0.36286146367687516,0.36286146367687516]
[]
[]
[]
[null,null,"X",null,null,null,"Data Sources for Default Inputs"]
[]
[null,null,null,null,null,null,null,"Current Costs:"]
[null,null,null,null,null,null,null,"Available Capacity (GW)",null,null,null,"forthcoming"]
[null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)",null,null,null,"forthcoming"]
[null,null,null,null,null,null,null,"Fixed Operating Expenses ($/kW-yr)",null,null,null,"Mongird, K., V. Viswanathan, J. Alam, C. Vartanian, V. Sprenkle, R. Baxter. (2020). 2020 Grid Energy Storage Technology Cost and Performance Assessment. DOE/PA-0204. USDOE. https://www.energy.gov/energy-storage-grand-challenge/downloads/2020-grid-energy-storage-technology-cost-and-performance."]
[null,null,null,null,null,null,null,"Variable Operating Expenses ($/MWh)",null,null,null,"Mongird, K., V. Viswanathan, J. Alam, C. Vartanian, V. Sprenkle, R. Baxter. (2020). 2020 Grid Energy Storage Technology Cost and Performance Assessment. DOE/PA-0204. USDOE. https://www.energy.gov/energy-storage-grand-challenge/downloads/2020-grid-energy-storage-technology-cost-and-performance."]
[null,null,null,null,null,null,null,"Grid Feature Cost ($/kW)",null,null,null,"forthcoming"]
[null,null,null,null,null,null,null,"Spur Line Cost ($/kW)",null,null,null,"forthcoming"]
[null,null,null,null,null,null,null,"Round-Trip Efficiency (fraction)",null,null,null,"Mongird, K., V. Viswanathan, J. Alam, C. Vartanian, V. Sprenkle, R. Baxter. (2020). 2020 Grid Energy Storage Technology Cost and Performance Assessment. DOE/PA-0204. USDOE. https://www.energy.gov/energy-storage-grand-challenge/downloads/2020-grid-energy-storage-technology-cost-and-performance.; Mongird, K., V. Viswanathan, P.J. Balducci, J.E. Alam, V. Fotedar, V.S. Koritarov, B. Hadjerioua. (2019). Energy Storage Technology and Cost Characterization Report. PNNL-28866. Pacific Northwest National Lab. (PNNL), Richland, WA (United States). https://doi.org/10.2172/1573487."]
[]
[null,null,null,null,null,null,null,"Future Projections Costs:"]
[null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)",null,null,null,"Hydropower Vision (DOE 2016)"]
[null,null,null,null,null,null,null,"Fixed Operating Expenses ($/kW-yr)",null,null,null,"N/A"]
[null,null,null,null,null,null,null,"Variable Operating Expenses ($/MWh)",null,null,null,"N/A"]
[null,null,null,null,null,null,null,"Grid Connection Cost ($/kW)",null,null,null,"N/A"]
[null,null,null,null,null,null,null,"Round-Trip Efficiency (fraction)",null,null,null,"N/A"]

{"sheet":"WACC Calc","index":19,"n_rows":1045,"n_cols":40,"rows_kept":1045,"cut":false,"hidden":false,"merged":[[261,0,285,0],[548,0,572,0],[1027,0,1047,0],[2,1,2,4],[3,1,3,4],[6,1,6,4],[9,1,9,4],[10,1,10,4],[13,1,13,4],[60,1,60,4],[63,1,63,4],[64,1,64,4],[16,1,16,4],[19,1,19,4],[20,1,20,4],[23,1,23,4],[28,1,28,4],[29,1,29,4],[102,1,102,4],[103,1,103,4],[129,1,129,4],[62,1,62,4],[65,1,65,4],[68,1,68,4],[71,1,71,4],[72,1,72,4],[75,1,75,4],[46,1,46,4],[49,1,49,4],[54,1,54,4],[55,1,55,4],[58,1,58,4],[61,1,61,4],[67,1,67,4],[69,1,69,4],[70,1,70,4],[73,1,73,4],[74,1,74,4],[32,1,32,4],[35,1,35,4],[36,1,36,4],[39,1,39,4],[42,1,42,4],[45,1,45,4],[57,1,57,4],[59,1,59,4],[66,1,66,4],[76,1,76,4],[77,1,77,4],[101,1,101,4],[53,0,77,0],[79,0,103,0],[80,1,80,4],[81,1,81,4],[82,1,82,4],[83,1,83,4],[84,1,84,4],[85,1,85,4],[86,1,86,4],[87,1,87,4],[88,1,88,4],[89,1,89,4],[90,1,90,4],[91,1,91,4],[92,1,92,4],[93,1,93,4],[94,1,94,4],[95,1,95,4],[56,1,56,4],[96,1,96,4],[97,1,97,4],[98,1,98,4],[99,1,99,4],[100,1,100,4],[105,0,129,0],[106,1,106,4],[107,1,107,4],[108,1,108,4],[109,1,109,4],[110,1,110,4],[111,1,111,4],[112,1,112,4],[113,1,113,4],[114,1,114,4],[115,1,115,4],[116,1,116,4],[117,1,117,4],[118,1,118,4],[119,1,119,4],[120,1,120,4],[121,1,121,4],[122,1,122,4],[123,1,123,4],[124,1,124,4],[125,1,125,4],[126,1,126,4],[127,1,127,4],[128,1,128,4],[131,0,155,0],[132,1,132,4],[133,1,133,4],[134,1,134,4],[135,1,135,4],[136,1,136,4],[137,1,137,4],[138,1,138,4],[139,1,139,4],[140,1,140,4],[141,1,141,4],[142,1,142,4],[143,1,143,4],[144,1,144,4],[145,1,145,4],[146,1,146,4],[147,1,147,4],[148,1,148,4],[149,1,149,4],[150,1,150,4],[151,1,151,4],[152,1,152,4],[153,1,153,4],[154,1,154,4],[155,1,155,4],[183,0,207,0],[184,1,184,4],[185,1,185,4],[186,1,186,4],[187,1,187,4],[188,1,188,4],[189,1,189,4],[190,1,190,4],[191,1,191,4],[192,1,192,4],[193,1,193,4],[194,1,194,4],[195,1,195,4],[196,1,196,4],[197,1,197,4],[198,1,198,4],[199,1,199,4],[200,1,200,4],[201,1,201,4],[202,1,202,4],[203,1,203,4],[204,1,204,4],[205,1,205,4],[206,1,206,4],[207,1,207,4],[209,0,233,0],[210,1,210,4],[211,1,211,4],[212,1,212,4],[213,1,213,4],[214,1,214,4],[215,1,215,4],[216,1,216,4],[217,1,217,4],[218,1,218,4],[219,1,219,4],[220,1,220,4],[221,1,221,4],[222,1,222,4],[223,1,223,4],[224,1,224,4],[225,1,225,4],[226,1,226,4],[227,1,227,4],[228,1,228,4],[229,1,229,4],[230,1,230,4],[231,1,231,4],[232,1,232,4],[233,1,233,4],[235,0,259,0],[236,1,236,4],[237,1,237,4],[238,1,238,4],[239,1,239,4],[240,1,240,4],[241,1,241,4],[242,1,242,4],[243,1,243,4],[244,1,244,4],[245,1,245,4],[246,1,246,4],[247,1,247,4],[248,1,248,4],[249,1,249,4],[250,1,250,4],[251,1,251,4],[252,1,252,4],[253,1,253,4],[254,1,254,4],[255,1,255,4],[256,1,256,4],[257,1,257,4],[258,1,258,4],[259,1,259,4],[262,1,262,4],[263,1,263,4],[264,1,264,4],[265,1,265,4],[266,1,266,4],[267,1,267,4],[268,1,268,4],[269,1,269,4],[270,1,270,4],[271,1,271,4],[272,1,272,4],[273,1,273,4],[274,1,274,4],[275,1,275,4],[276,1,276,4],[277,1,277,4],[278,1,278,4],[279,1,279,4],[280,1,280,4],[281,1,281,4],[282,1,282,4],[283,1,283,4],[284,1,284,4],[285,1,285,4],[287,0,311,0],[288,1,288,4],[289,1,289,4],[290,1,290,4],[291,1,291,4],[292,1,292,4],[293,1,293,4],[294,1,294,4],[295,1,295,4],[296,1,296,4],[297,1,297,4],[298,1,298,4],[299,1,299,4],[300,1,300,4],[301,1,301,4],[302,1,302,4],[303,1,303,4],[304,1,304,4],[305,1,305,4],[306,1,306,4],[307,1,307,4],[308,1,308,4],[309,1,309,4],[310,1,310,4],[311,1,311,4],[314,0,338,0],[315,1,315,4],[316,1,316,4],[317,1,317,4],[318,1,318,4],[319,1,319,4],[320,1,320,4],[321,1,321,4],[322,1,322,4],[323,1,323,4],[324,1,324,4],[325,1,325,4],[326,1,326,4],[327,1,327,4],[328,1,328,4],[329,1,329,4],[330,1,330,4],[331,1,331,4],[332,1,332,4],[333,1,333,4],[334,1,334,4],[335,1,335,4],[336,1,336,4],[337,1,337,4],[338,1,338,4],[341,1,341,4],[342,1,342,4],[354,1,354,4],[355,1,355,4],[356,1,356,4],[357,1,357,4],[358,1,358,4],[359,1,359,4],[360,1,360,4],[343,1,343,4],[344,1,344,4],[345,1,345,4],[346,1,346,4],[347,1,347,4],[348,1,348,4],[349,1,349,4],[350,1,350,4],[351,1,351,4],[361,1,361,4],[362,1,362,4],[363,1,363,4],[364,1,364,4],[4,1,4,4],[5,1,5,4],[7,1,7,4],[8,1,8,4],[11,1,11,4],[12,1,12,4],[14,1,14,4],[15,1,15,4],[17,1,17,4],[18,1,18,4],[21,1,21,4],[22,1,22,4],[24,1,24,4],[25,1,25,4],[178,1,178,4],[179,1,179,4],[180,1,180,4],[181,1,181,4],[352,1,352,4],[353,1,353,4],[2,0,25,0],[340,0,364,0],[366,0,390,0],[367,1,367,4],[368,1,368,4],[369,1,369,4],[370,1,370,4],[371,1,371,4],[372,1,372,4],[373,1,373,4],[374,1,374,4],[375,1,375,4],[376,1,376,4],[377,1,377,4],[378,1,378,4],[379,1,379,4],[380,1,380,4],[381,1,381,4],[382,1,382,4],[383,1,383,4],[384,1,384,4],[385,1,385,4],[386,1,386,4],[387,1,387,4],[388,1,388,4],[389,1,389,4],[390,1,390,4],[392,0,416,0],[393,1,393,4],[394,1,394,4],[395,1,395,4],[396,1,396,4],[397,1,397,4],[398,1,398,4],[399,1,399,4],[400,1,400,4],[401,1,401,4],[402,1,402,4],[403,1,403,4],[404,1,404,4],[405,1,405,4],[406,1,406,4],[407,1,407,4],[408,1,408,4],[409,1,409,4],[410,1,410,4],[411,1,411,4],[412,1,412,4],[413,1,413,4],[414,1,414,4],[415,1,415,4],[416,1,416,4],[418,0,442,0],[419,1,419,4],[420,1,420,4],[421,1,421,4],[422,1,422,4],[423,1,423,4],[424,1,424,4],[425,1,425,4],[426,1,426,4],[427,1,427,4],[428,1,428,4],[429,1,429,4],[430,1,430,4],[431,1,431,4],[432,1,432,4],[433,1,433,4],[434,1,434,4],[435,1,435,4],[436,1,436,4],[437,1,437,4],[438,1,438,4],[439,1,439,4],[440,1,440,4],[441,1,441,4],[442,1,442,4],[444,0,468,0],[445,1,445,4],[446,1,446,4],[447,1,447,4],[448,1,448,4],[449,1,449,4],[450,1,450,4],[451,1,451,4],[452,1,452,4],[453,1,453,4],[454,1,454,4],[455,1,455,4],[456,1,456,4],[457,1,457,4],[458,1,458,4],[459,1,459,4],[460,1,460,4],[461,1,461,4],[462,1,462,4],[463,1,463,4],[464,1,464,4],[465,1,465,4],[466,1,466,4],[467,1,467,4],[468,1,468,4],[470,0,494,0],[471,1,471,4],[472,1,472,4],[473,1,473,4],[474,1,474,4],[475,1,475,4],[476,1,476,4],[477,1,477,4],[478,1,478,4],[479,1,479,4],[480,1,480,4],[481,1,481,4],[482,1,482,4],[483,1,483,4],[484,1,484,4],[485,1,485,4],[486,1,486,4],[487,1,487,4],[488,1,488,4],[489,1,489,4],[490,1,490,4],[491,1,491,4],[492,1,492,4],[493,1,493,4],[494,1,494,4],[496,0,520,0],[497,1,497,4],[498,1,498,4],[499,1,499,4],[500,1,500,4],[501,1,501,4],[502,1,502,4],[503,1,503,4],[504,1,504,4],[505,1,505,4],[506,1,506,4],[507,1,507,4],[508,1,508,4],[509,1,509,4],[510,1,510,4],[511,1,511,4],[512,1,512,4],[513,1,513,4],[514,1,514,4],[515,1,515,4],[516,1,516,4],[517,1,517,4],[518,1,518,4],[519,1,519,4],[520,1,520,4],[522,0,546,0],[523,1,523,4],[524,1,524,4],[525,1,525,4],[526,1,526,4],[527,1,527,4],[528,1,528,4],[529,1,529,4],[530,1,530,4],[531,1,531,4],[532,1,532,4],[533,1,533,4],[534,1,534,4],[535,1,535,4],[536,1,536,4],[537,1,537,4],[571,1,571,4],[538,1,538,4],[539,1,539,4],[540,1,540,4],[541,1,541,4],[542,1,542,4],[543,1,543,4],[544,1,544,4],[545,1,545,4],[546,1,546,4],[595,1,595,4],[596,1,596,4],[549,1,549,4],[550,1,550,4],[551,1,551,4],[552,1,552,4],[553,1,553,4],[554,1,554,4],[555,1,555,4],[556,1,556,4],[557,1,557,4],[558,1,558,4],[559,1,559,4],[560,1,560,4],[561,1,561,4],[562,1,562,4],[563,1,563,4],[564,1,564,4],[565,1,565,4],[566,1,566,4],[567,1,567,4],[568,1,568,4],[569,1,569,4],[570,1,570,4],[620,1,620,4],[621,1,621,4],[572,1,572,4],[574,0,598,0],[575,1,575,4],[576,1,576,4],[577,1,577,4],[578,1,578,4],[579,1,579,4],[580,1,580,4],[581,1,581,4],[582,1,582,4],[583,1,583,4],[584,1,584,4],[585,1,585,4],[586,1,586,4],[587,1,587,4],[588,1,588,4],[589,1,589,4],[590,1,590,4],[591,1,591,4],[592,1,592,4],[593,1,593,4],[594,1,594,4],[176,1,176,4],[177,1,177,4],[597,1,597,4],[598,1,598,4],[600,0,624,0],[601,1,601,4],[602,1,602,4],[603,1,603,4],[604,1,604,4],[605,1,605,4],[606,1,606,4],[607,1,607,4],[608,1,608,4],[609,1,609,4],[610,1,610,4],[611,1,611,4],[612,1,612,4],[613,1,613,4],[614,1,614,4],[615,1,615,4],[616,1,616,4],[617,1,617,4],[618,1,618,4],[619,1,619,4],[648,1,648,4],[649,1,649,4],[622,1,622,4],[623,1,623,4],[624,1,624,4],[157,0,181,0],[158,1,158,4],[159,1,159,4],[160,1,160,4],[161,1,161,4],[162,1,162,4],[163,1,163,4],[164,1,164,4],[165,1,165,4],[166,1,166,4],[167,1,167,4],[168,1,168,4],[169,1,169,4],[170,1,170,4],[171,1,171,4],[172,1,172,4],[173,1,173,4],[174,1,174,4],[175,1,175,4],[672,1,672,4],[673,1,673,4],[626,0,650,0],[627,1,627,4],[628,1,628,4],[629,1,629,4],[630,1,630,4],[631,1,631,4],[632,1,632,4],[633,1,633,4],[634,1,634,4],[635,1,635,4],[636,1,636,4],[637,1,637,4],[638,1,638,4],[639,1,639,4],[640,1,640,4],[641,1,641,4],[642,1,642,4],[643,1,643,4],[644,1,644,4],[645,1,645,4],[646,1,646,4],[647,1,647,4],[674,1,674,4],[675,1,675,4],[650,1,650,4],[651,0,675,0],[652,1,652,4],[653,1,653,4],[654,1,654,4],[655,1,655,4],[656,1,656,4],[657,1,657,4],[658,1,658,4],[659,1,659,4],[660,1,660,4],[661,1,661,4],[662,1,662,4],[663,1,663,4],[664,1,664,4],[665,1,665,4],[666,1,666,4],[667,1,667,4],[668,1,668,4],[669,1,669,4],[670,1,670,4],[671,1,671,4],[677,0,701,0],[678,1,678,4],[679,1,679,4],[680,1,680,4],[681,1,681,4],[682,1,682,4],[683,1,683,4],[684,1,684,4],[685,1,685,4],[686,1,686,4],[687,1,687,4],[688,1,688,4],[689,1,689,4],[690,1,690,4],[691,1,691,4],[692,1,692,4],[693,1,693,4],[694,1,694,4],[695,1,695,4],[696,1,696,4],[697,1,697,4],[698,1,698,4],[699,1,699,4],[700,1,700,4],[701,1,701,4],[704,1,704,4],[705,1,705,4],[706,1,706,4],[707,1,707,4],[708,1,708,4],[709,1,709,4],[710,1,710,4],[720,1,720,4],[721,1,721,4],[722,1,722,4],[723,1,723,4],[724,1,724,4],[725,1,725,4],[726,1,726,4],[727,1,727,4],[703,0,727,0],[711,1,711,4],[712,1,712,4],[713,1,713,4],[714,1,714,4],[715,1,715,4],[716,1,716,4],[717,1,717,4],[718,1,718,4],[719,1,719,4],[730,1,730,4],[731,1,731,4],[732,1,732,4],[733,1,733,4],[734,1,734,4],[735,1,735,4],[736,1,736,4],[737,1,737,4],[738,1,738,4],[739,1,739,4],[740,1,740,4],[741,1,741,4],[742,1,742,4],[743,1,743,4],[744,1,744,4],[745,1,745,4],[746,1,746,4],[747,1,747,4],[748,1,748,4],[749,1,749,4],[750,1,750,4],[751,1,751,4],[752,1,752,4],[753,1,753,4],[756,1,756,4],[757,1,757,4],[758,1,758,4],[759,1,759,4],[760,1,760,4],[761,1,761,4],[762,1,762,4],[763,1,763,4],[764,1,764,4],[765,1,765,4],[766,1,766,4],[767,1,767,4],[768,1,768,4],[769,1,769,4],[770,1,770,4],[771,1,771,4],[772,1,772,4],[773,1,773,4],[774,1,774,4],[775,1,775,4],[776,1,776,4],[777,1,777,4],[778,1,778,4],[779,1,779,4],[755,0,779,0],[729,0,753,0],[781,0,805,0],[782,1,782,4],[783,1,783,4],[784,1,784,4],[785,1,785,4],[786,1,786,4],[787,1,787,4],[788,1,788,4],[789,1,789,4],[790,1,790,4],[791,1,791,4],[792,1,792,4],[793,1,793,4],[794,1,794,4],[795,1,795,4],[796,1,796,4],[797,1,797,4],[798,1,798,4],[799,1,799,4],[800,1,800,4],[801,1,801,4],[802,1,802,4],[803,1,803,4],[804,1,804,4],[805,1,805,4],[807,0,831,0],[808,1,808,4],[809,1,809,4],[810,1,810,4],[811,1,811,4],[812,1,812,4],[813,1,813,4],[814,1,814,4],[815,1,815,4],[816,1,816,4],[817,1,817,4],[818,1,818,4],[819,1,819,4],[820,1,820,4],[821,1,821,4],[822,1,822,4],[823,1,823,4],[824,1,824,4],[838,1,838,4],[839,1,839,4],[840,1,840,4],[841,1,841,4],[842,1,842,4],[843,1,843,4],[844,1,844,4],[825,1,825,4],[826,1,826,4],[827,1,827,4],[828,1,828,4],[829,1,829,4],[830,1,830,4],[831,1,831,4],[834,1,834,4],[835,1,835,4],[869,1,869,4],[870,1,870,4],[871,1,871,4],[872,1,872,4],[854,1,854,4],[855,1,855,4],[856,1,856,4],[857,1,857,4],[833,0,857,0],[860,1,860,4],[861,1,861,4],[862,1,862,4],[863,1,863,4],[845,1,845,4],[846,1,846,4],[847,1,847,4],[848,1,848,4],[849,1,849,4],[850,1,850,4],[851,1,851,4],[852,1,852,4],[853,1,853,4],[836,1,836,4],[837,1,837,4],[882,1,882,4],[883,1,883,4],[859,0,883,0],[886,1,886,4],[887,1,887,4],[888,1,888,4],[889,1,889,4],[890,1,890,4],[891,1,891,4],[885,0,909,0],[873,1,873,4],[874,1,874,4],[875,1,875,4],[876,1,876,4],[877,1,877,4],[878,1,878,4],[879,1,879,4],[880,1,880,4],[881,1,881,4],[864,1,864,4],[865,1,865,4],[866,1,866,4],[867,1,867,4],[868,1,868,4],[892,1,892,4],[893,1,893,4],[894,1,894,4],[895,1,895,4],[896,1,896,4],[897,1,897,4],[898,1,898,4],[899,1,899,4],[900,1,900,4],[901,1,901,4],[902,1,902,4],[903,1,903,4],[904,1,904,4],[905,1,905,4],[906,1,906,4],[907,1,907,4],[908,1,908,4],[909,1,909,4],[911,0,935,0],[938,1,938,4],[939,1,939,4],[921,1,921,4],[922,1,922,4],[923,1,923,4],[924,1,924,4],[925,1,925,4],[926,1,926,4],[927,1,927,4],[928,1,928,4],[929,1,929,4],[912,1,912,4],[913,1,913,4],[914,1,914,4],[915,1,915,4],[916,1,916,4],[917,1,917,4],[918,1,918,4],[919,1,919,4],[920,1,920,4],[937,0,961,0],[946,1,946,4],[947,1,947,4],[948,1,948,4],[930,1,930,4],[931,1,931,4],[932,1,932,4],[933,1,933,4],[934,1,934,4],[935,1,935,4],[940,1,940,4],[941,1,941,4],[942,1,942,4],[943,1,943,4],[944,1,944,4],[945,1,945,4],[958,1,958,4],[959,1,959,4],[960,1,960,4],[961,1,961,4],[964,1,964,4],[965,1,965,4],[966,1,966,4],[967,1,967,4],[949,1,949,4],[950,1,950,4],[951,1,951,4],[952,1,952,4],[953,1,953,4],[954,1,954,4],[955,1,955,4],[956,1,956,4],[957,1,957,4],[968,1,968,4],[969,1,969,4],[970,1,970,4],[971,1,971,4],[972,1,972,4],[973,1,973,4],[974,1,974,4],[975,1,975,4],[976,1,976,4],[991,1,991,4],[992,1,992,4],[993,1,993,4],[994,1,994,4],[995,1,995,4],[989,0,1013,0],[977,1,977,4],[978,1,978,4],[979,1,979,4],[980,1,980,4],[981,1,981,4],[982,1,982,4],[983,1,983,4],[984,1,984,4],[985,1,985,4],[27,0,51,0],[1016,0,1025,0],[1005,1,1005,4],[1006,1,1006,4],[1007,1,1007,4],[1008,1,1008,4],[1009,1,1009,4],[1010,1,1010,4],[1011,1,1011,4],[1012,1,1012,4],[1013,1,1013,4],[996,1,996,4],[997,1,997,4],[998,1,998,4],[999,1,999,4],[1000,1,1000,4],[1001,1,1001,4],[1002,1,1002,4],[1003,1,1003,4],[1004,1,1004,4],[986,1,986,4],[987,1,987,4],[963,0,987,0],[990,1,990,4]]}
[]
[null,null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
["AEO","Inflation Rate",null,null,null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,"Interest Rate Nominal - Advanced",null,null,null,5.1107509999999995E-2,5.7289729999999997E-2,6.1213089999999998E-2,6.1112640000000003E-2,6.046091E-2,6.0222959999999999E-2,6.058852E-2,6.0680899999999996E-2,6.0268220000000004E-2,6.0026739999999995E-2,5.9900599999999998E-2,5.9962830000000002E-2,5.9699000000000002E-2,5.9450299999999998E-2,5.9601519999999998E-2,5.9761759999999997E-2,5.9597650000000002E-2,5.9475010000000002E-2,5.9363070000000004E-2,5.9778710000000006E-2,5.9706140000000005E-2,5.9627579999999999E-2,5.9687460000000005E-2,5.9509410000000006E-2,5.9358209999999995E-2,5.9322879999999995E-2,5.9143470000000004E-2,5.9094639999999997E-2,5.9014249999999997E-2,5.8933229999999996E-2,5.9050749999999999E-2,5.9137880000000004E-2]
[null,"Interest Rate Nominal - Moderate",null,null,null,5.1107509999999995E-2,5.7289729999999997E-2,6.1213089999999998E-2,6.1112640000000003E-2,6.046091E-2,6.0222959999999999E-2,6.058852E-2,6.0680899999999996E-2,6.0268220000000004E-2,6.0026739999999995E-2,5.9900599999999998E-2,5.9962830000000002E-2,5.9699000000000002E-2,5.9450299999999998E-2,5.9601519999999998E-2,5.9761759999999997E-2,5.9597650000000002E-2,5.9475010000000002E-2,5.9363070000000004E-2,5.9778710000000006E-2,5.9706140000000005E-2,5.9627579999999999E-2,5.9687460000000005E-2,5.9509410000000006E-2,5.9358209999999995E-2,5.9322879999999995E-2,5.9143470000000004E-2,5.9094639999999997E-2,5.9014249999999997E-2,5.8933229999999996E-2,5.9050749999999999E-2,5.9137880000000004E-2]
[null,"Interest Rate Nominal - Conservative",null,null,null,5.1107509999999995E-2,5.7289729999999997E-2,6.1213089999999998E-2,6.1112640000000003E-2,6.046091E-2,6.0222959999999999E-2,6.058852E-2,6.0680899999999996E-2,6.0268220000000004E-2,6.0026739999999995E-2,5.9900599999999998E-2,5.9962830000000002E-2,5.9699000000000002E-2,5.9450299999999998E-2,5.9601519999999998E-2,5.9761759999999997E-2,5.9597650000000002E-2,5.9475010000000002E-2,5.9363070000000004E-2,5.9778710000000006E-2,5.9706140000000005E-2,5.9627579999999999E-2,5.9687460000000005E-2,5.9509410000000006E-2,5.9358209999999995E-2,5.9322879999999995E-2,5.9143470000000004E-2,5.9094639999999997E-2,5.9014249999999997E-2,5.8933229999999996E-2,5.9050749999999999E-2,5.9137880000000004E-2]
[null,"Calculated Interest Rate Real - Advanced",null,null,null,{"$f":"(1+F4)/(1+F$3) - 1","v":2.547074146341477E-2},3.1502175609756211E-2,3.5329843902439206E-2,3.5231843902439053E-2,3.4596009756097557E-2,3.4363863414634155E-2,3.4720507317073324E-2,3.4810634146341446E-2,3.4408019512195187E-2,3.4172429268292781E-2,3.4049365853658697E-2,3.4110078048780412E-2,3.3852682926829303E-2,3.3610048780487789E-2,3.3757580487804972E-2,3.3913912195121965E-2,3.3753804878048799E-2,3.3634156097561263E-2,3.3524946341463524E-2,3.3930448780487898E-2,3.3859648780487861E-2,3.378300487804875E-2,3.3841424390243846E-2,3.3667717073170733E-2,3.3520204878048965E-2,3.3485736585366022E-2,3.3310702439024453E-2,3.3263063414634253E-2,3.3184634146341541E-2,3.3105590243902583E-2,3.322024390243894E-2,3.3305248780487906E-2]
[null,"Calculated Interest Rate Real - Moderate",null,null,null,{"$f":"(1+F5)/(1+F$3) - 1","v":2.547074146341477E-2},3.1502175609756211E-2,3.5329843902439206E-2,3.5231843902439053E-2,3.4596009756097557E-2,3.4363863414634155E-2,3.4720507317073324E-2,3.4810634146341446E-2,3.4408019512195187E-2,3.4172429268292781E-2,3.4049365853658697E-2,3.4110078048780412E-2,3.3852682926829303E-2,3.3610048780487789E-2,3.3757580487804972E-2,3.3913912195121965E-2,3.3753804878048799E-2,3.3634156097561263E-2,3.3524946341463524E-2,3.3930448780487898E-2,3.3859648780487861E-2,3.378300487804875E-2,3.3841424390243846E-2,3.3667717073170733E-2,3.3520204878048965E-2,3.3485736585366022E-2,3.3310702439024453E-2,3.3263063414634253E-2,3.3184634146341541E-2,3.3105590243902583E-2,3.322024390243894E-2,3.3305248780487906E-2]
[null,"Calculated Interest Rate Real - Conservative",null,null,null,{"$f":"(1+F6)/(1+F$3) - 1","v":2.547074146341477E-2},3.1502175609756211E-2,3.5329843902439206E-2,3.5231843902439053E-2,3.4596009756097557E-2,3.4363863414634155E-2,3.4720507317073324E-2,3.4810634146341446E-2,3.4408019512195187E-2,3.4172429268292781E-2,3.4049365853658697E-2,3.4110078048780412E-2,3.3852682926829303E-2,3.3610048780487789E-2,3.3757580487804972E-2,3.3913912195121965E-2,3.3753804878048799E-2,3.3634156097561263E-2,3.3524946341463524E-2,3.3930448780487898E-2,3.3859648780487861E-2,3.378300487804875E-2,3.3841424390243846E-2,3.3667717073170733E-2,3.3520204878048965E-2,3.3485736585366022E-2,3.3310702439024453E-2,3.3263063414634253E-2,3.3184634146341541E-2,3.3105590243902583E-2,3.322024390243894E-2,3.3305248780487906E-2]
[null,"Interest During Construction  - Nominal",null,null,null,{"$f":"F4","v":5.1107509999999995E-2},5.7289729999999997E-2,6.1213089999999998E-2,6.1112640000000003E-2,6.046091E-2,6.0222959999999999E-2,6.058852E-2,6.0680899999999996E-2,6.0268220000000004E-2,6.0026739999999995E-2,5.9900599999999998E-2,5.9962830000000002E-2,5.9699000000000002E-2,5.9450299999999998E-2,5.9601519999999998E-2,5.9761759999999997E-2,5.9597650000000002E-2,5.9475010000000002E-2,5.9363070000000004E-2,5.9778710000000006E-2,5.9706140000000005E-2,5.9627579999999999E-2,5.9687460000000005E-2,5.9509410000000006E-2,5.9358209999999995E-2,5.9322879999999995E-2,5.9143470000000004E-2,5.9094639999999997E-2,5.9014249999999997E-2,5.8933229999999996E-2,5.9050749999999999E-2,5.9137880000000004E-2]
[null,"Rate of Return on Equity Nominal - Advanced",null,null,null,0.10305106,0.11000505000000001,0.11259182000000001,0.11256482000000001,0.11224855,0.11199609000000001,0.11209051,0.11214176000000001,0.11204269,0.11201256000000001,0.11203352,0.11200473,0.11197456,0.11200802000000001,0.11206550000000001,0.11218883000000002,0.11224525,0.11220646000000001,0.11222635,0.11230738000000001,0.11234888000000001,0.11245556000000001,0.11254224000000002,0.11253830000000001,0.11248714000000001,0.11242018000000001,0.11233703,0.11233332000000001,0.11234420000000001,0.11242062,0.11242921,0.11245795]
[null,"Rate of Return on Equity Nominal - Moderate",null,null,null,0.10305106,0.11000505000000001,0.11259182000000001,0.11256482000000001,0.11224855,0.11199609000000001,0.11209051,0.11214176000000001,0.11204269,0.11201256000000001,0.11203352,0.11200473,0.11197456,0.11200802000000001,0.11206550000000001,0.11218883000000002,0.11224525,0.11220646000000001,0.11222635,0.11230738000000001,0.11234888000000001,0.11245556000000001,0.11254224000000002,0.11253830000000001,0.11248714000000001,0.11242018000000001,0.11233703,0.11233332000000001,0.11234420000000001,0.11242062,0.11242921,0.11245795]
[null,"Rate of Return on Equity Nominal - Conservative",null,null,null,0.10305106,0.11000505000000001,0.11259182000000001,0.11256482000000001,0.11224855,0.11199609000000001,0.11209051,0.11214176000000001,0.11204269,0.11201256000000001,0.11203352,0.11200473,0.11197456,0.11200802000000001,0.11206550000000001,0.11218883000000002,0.11224525,0.11220646000000001,0.11222635,0.11230738000000001,0.11234888000000001,0.11245556000000001,0.11254224000000002,0.11253830000000001,0.11248714000000001,0.11242018000000001,0.11233703,0.11233332000000001,0.11234420000000001,0.11242062,0.11242921,0.11245795]
[null,"Calculated Rate of Return on Equity Real - Advanced",null,null,null,{"$f":"(1+F11)/(1+F$3) - 1","v":7.6147375609756374E-2},8.2931756097561093E-2,8.5455434146341602E-2,8.5429092682926866E-2,8.512053658536578E-2,8.4874234146341765E-2,8.4966351219512237E-2,8.5016351219512343E-2,8.4919697560975616E-2,8.4890302439024401E-2,8.4910751219512193E-2,8.4882663414634241E-2,8.485322926829264E-2,8.4885873170731818E-2,8.4941951219512202E-2,8.5062273170731784E-2,8.5117317073170717E-2,8.5079473170731612E-2,8.5098878048780691E-2,8.5177931707317134E-2,8.521841951219522E-2,8.5322497560975652E-2,8.5407063414634221E-2,8.5403219512195205E-2,8.5353307317073357E-2,8.528798048780506E-2,8.5206858536585495E-2,8.520323902439042E-2,8.5213853658536509E-2,8.5288409756097527E-2,8.5296790243902576E-2,8.5324829268292879E-2]
[null,"Calculated Rate of Return on Equity Real - Moderate",null,null,null,{"$f":"(1+F12)/(1+F$3) - 1","v":7.6147375609756374E-2},8.2931756097561093E-2,8.5455434146341602E-2,8.5429092682926866E-2,8.512053658536578E-2,8.4874234146341765E-2,8.4966351219512237E-2,8.5016351219512343E-2,8.4919697560975616E-2,8.4890302439024401E-2,8.4910751219512193E-2,8.4882663414634241E-2,8.485322926829264E-2,8.4885873170731818E-2,8.4941951219512202E-2,8.5062273170731784E-2,8.5117317073170717E-2,8.5079473170731612E-2,8.5098878048780691E-2,8.5177931707317134E-2,8.521841951219522E-2,8.5322497560975652E-2,8.5407063414634221E-2,8.5403219512195205E-2,8.5353307317073357E-2,8.528798048780506E-2,8.5206858536585495E-2,8.520323902439042E-2,8.5213853658536509E-2,8.5288409756097527E-2,8.5296790243902576E-2,8.5324829268292879E-2]
[null,"Calculated Rate of Return on Equity Real - Conservative",null,null,null,{"$f":"(1+F13)/(1+F$3) - 1","v":7.6147375609756374E-2},8.2931756097561093E-2,8.5455434146341602E-2,8.5429092682926866E-2,8.512053658536578E-2,8.4874234146341765E-2,8.4966351219512237E-2,8.5016351219512343E-2,8.4919697560975616E-2,8.4890302439024401E-2,8.4910751219512193E-2,8.4882663414634241E-2,8.485322926829264E-2,8.4885873170731818E-2,8.4941951219512202E-2,8.5062273170731784E-2,8.5117317073170717E-2,8.5079473170731612E-2,8.5098878048780691E-2,8.5177931707317134E-2,8.521841951219522E-2,8.5322497560975652E-2,8.5407063414634221E-2,8.5403219512195205E-2,8.5353307317073357E-2,8.528798048780506E-2,8.5206858536585495E-2,8.520323902439042E-2,8.5213853658536509E-2,8.5288409756097527E-2,8.5296790243902576E-2,8.5324829268292879E-2]
[null,"Debt Fraction - Advanced",null,null,null,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6]
[null,"Debt Fraction - Moderate",null,null,null,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6]
[null,"Debt Fraction - Conservative",null,null,null,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6]
[null,"Tax Rate (Federal and State)",null,null,null,0.25739999999999996,{"$f":"F20","v":0.25739999999999996},0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996]
[null,"WACC Nominal - Advanced",null,null,null,{"$f":"F17*F4*(1-F$20)+(1-F17)*(F11)","v":6.3991886155600003E-2},6.9528032098799999E-2,7.2310832380400009E-2,7.2255275878400013E-2,7.1838383059599997E-2,7.1631378057600004E-2,7.1832024971200004E-2,7.1893685804000004E-2,7.1670184103200002E-2,7.15505382744E-2,7.1502719335999998E-2,7.1518930534800004E-2,7.1389310440000006E-2,7.1291883668000017E-2,7.1382253251200012E-2,7.1502981785600009E-2,7.1452428934000001E-2,7.13822694556E-2,7.134034946920001E-2,7.1557954027600013E-2,7.1542219738400012E-2,7.1549888544800017E-2,7.161124067760001E-2,7.1530332719600007E-2,7.1442500047599999E-2,7.1399974412800007E-2,7.1286776493200005E-2,7.1263535798400002E-2,7.123206923E-2,7.122653795879999E-2,7.1282336170000002E-2,7.1332653812800004E-2]
[null,"WACC Nominal - Moderate",null,null,null,{"$f":"F18*F5*(1-F$20)+(1-F18)*(F12)","v":6.3991886155600003E-2},6.9528032098799999E-2,7.2310832380400009E-2,7.2255275878400013E-2,7.1838383059599997E-2,7.1631378057600004E-2,7.1832024971200004E-2,7.1893685804000004E-2,7.1670184103200002E-2,7.15505382744E-2,7.1502719335999998E-2,7.1518930534800004E-2,7.1389310440000006E-2,7.1291883668000017E-2,7.1382253251200012E-2,7.1502981785600009E-2,7.1452428934000001E-2,7.13822694556E-2,7.134034946920001E-2,7.1557954027600013E-2,7.1542219738400012E-2,7.1549888544800017E-2,7.161124067760001E-2,7.1530332719600007E-2,7.1442500047599999E-2,7.1399974412800007E-2,7.1286776493200005E-2,7.1263535798400002E-2,7.123206923E-2,7.122653795879999E-2,7.1282336170000002E-2,7.1332653812800004E-2]
[null,"WACC Nominal - Conservative",null,null,null,{"$f":"F19*F6*(1-F$20)+(1-F19)*(F13)","v":6.3991886155600003E-2},6.9528032098799999E-2,7.2310832380400009E-2,7.2255275878400013E-2,7.1838383059599997E-2,7.1631378057600004E-2,7.1832024971200004E-2,7.1893685804000004E-2,7.1670184103200002E-2,7.15505382744E-2,7.1502719335999998E-2,7.1518930534800004E-2,7.1389310440000006E-2,7.1291883668000017E-2,7.1382253251200012E-2,7.1502981785600009E-2,7.1452428934000001E-2,7.13822694556E-2,7.134034946920001E-2,7.1557954027600013E-2,7.1542219738400012E-2,7.1549888544800017E-2,7.161124067760001E-2,7.1530332719600007E-2,7.1442500047599999E-2,7.1399974412800007E-2,7.1286776493200005E-2,7.1263535798400002E-2,7.123206923E-2,7.122653795879999E-2,7.1282336170000002E-2,7.1332653812800004E-2]
[null,"WACC Real - Advanced",null,null,null,{"$f":"(1+F21)/(1+F$3)-1","v":3.8040864542048691E-2},4.3441982535414869E-2,4.6156909639414767E-2,4.6102708174049045E-2,4.5695983472780588E-2,4.5494027373268242E-2,4.5689780459707396E-2,4.5749937369756299E-2,4.5531886929951249E-2,4.5415159292097496E-2,4.5368506669268394E-2,4.5384322472975747E-2,4.5257863843902513E-2,4.5162813334634233E-2,4.5250978781658624E-2,4.5368762717658662E-2,4.5319442862439052E-2,4.5250994590829263E-2,4.5210097043121955E-2,4.5422394173268321E-2,4.5407043647219592E-2,4.5414525409561035E-2,4.5474381148878029E-2,4.5395446555707375E-2,4.5309756144000124E-2,4.5268267719804856E-2,4.5157830725073289E-2,4.5135156876487947E-2,4.510445778536587E-2,4.5099061423219622E-2,4.5153498702439121E-2,4.5202589085658662E-2]
[null,"WACC Real - Moderate",null,null,null,{"$f":"(1+F22)/(1+F$3)-1","v":3.8040864542048691E-2},4.3441982535414869E-2,4.6156909639414767E-2,4.6102708174049045E-2,4.5695983472780588E-2,4.5494027373268242E-2,4.5689780459707396E-2,4.5749937369756299E-2,4.5531886929951249E-2,4.5415159292097496E-2,4.5368506669268394E-2,4.5384322472975747E-2,4.5257863843902513E-2,4.5162813334634233E-2,4.5250978781658624E-2,4.5368762717658662E-2,4.5319442862439052E-2,4.5250994590829263E-2,4.5210097043121955E-2,4.5422394173268321E-2,4.5407043647219592E-2,4.5414525409561035E-2,4.5474381148878029E-2,4.5395446555707375E-2,4.5309756144000124E-2,4.5268267719804856E-2,4.5157830725073289E-2,4.5135156876487947E-2,4.510445778536587E-2,4.5099061423219622E-2,4.5153498702439121E-2,4.5202589085658662E-2]
[null,"WACC Real - Conservative",null,null,null,{"$f":"(1+F23)/(1+F$3)-1","v":3.8040864542048691E-2},4.3441982535414869E-2,4.6156909639414767E-2,4.6102708174049045E-2,4.5695983472780588E-2,4.5494027373268242E-2,4.5689780459707396E-2,4.5749937369756299E-2,4.5531886929951249E-2,4.5415159292097496E-2,4.5368506669268394E-2,4.5384322472975747E-2,4.5257863843902513E-2,4.5162813334634233E-2,4.5250978781658624E-2,4.5368762717658662E-2,4.5319442862439052E-2,4.5250994590829263E-2,4.5210097043121955E-2,4.5422394173268321E-2,4.5407043647219592E-2,4.5414525409561035E-2,4.5474381148878029E-2,4.5395446555707375E-2,4.5309756144000124E-2,4.5268267719804856E-2,4.5157830725073289E-2,4.5135156876487947E-2,4.510445778536587E-2,4.5099061423219622E-2,4.5153498702439121E-2,4.5202589085658662E-2]
[]
["ReEDs",null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Inflation Rate",null,null,null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,"Interest Rate - Nominal",null,null,null,{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08}]
[null,null,null,null,null,{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08}]
[null,null,null,null,null,{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08}]
[null,"Calculated Interest Rate - Real",null,null,null,{"$f":"(1+F30)/(1+F$29)-1","v":5.3658536585366123E-2},5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2]
[null,null,null,null,null,{"$f":"(1+F31)/(1+F$29)-1","v":5.3658536585366123E-2},5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2]
[null,null,null,null,null,{"$f":"(1+F32)/(1+F$29)-1","v":5.3658536585366123E-2},5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2]
[null,"Interest During Construction  - Nominal",null,null,null,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08]
[null,"Rate of Return on Equity - Nominal",null,null,null,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13]
[null,null,null,null,null,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13]
[null,null,null,null,null,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13]
[null,"Calculated Rate of Return on Equity - Real",null,null,null,{"$f":"(1+F37)/(1+F$29) - 1","v":0.10243902439024399},0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399]
[null,null,null,null,null,{"$f":"(1+F38)/(1+F$29) - 1","v":0.10243902439024399},0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399]
[null,null,null,null,null,{"$f":"(1+F39)/(1+F$29) - 1","v":0.10243902439024399},0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399]
[null,"Debt Fraction",null,null,null,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6]
[null,null,null,null,null,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6]
[null,null,null,null,null,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6]
[null,"Tax Rate (Federal and State)",null,null,null,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4]
[null,"WACC - Nominal",null,null,null,{"$f":"IF(F46>0,F43*F30*(1-F$46)+(1-F43)*F37,F43*F30+(1-F43)*F37)","v":8.0800000000000011E-2},8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,{"$f":"IF(P46>0,P43*P30*(1-P$46)+(1-P43)*P37,P43*P30+(1-P43)*P37)","v":8.0800000000000011E-2},8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,{"$f":"IF(Z46>0,Z43*Z30*(1-Z$46)+(1-Z43)*Z37,Z43*Z30+(1-Z43)*Z37)","v":8.0800000000000011E-2},8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,{"$f":"IF(AJ46>0,AJ43*AJ30*(1-AJ$46)+(1-AJ43)*AJ37,AJ43*AJ30+(1-AJ43)*AJ37)","v":8.0800000000000011E-2},8.0800000000000011E-2]
[null,null,null,null,null,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,"WACC - Real",null,null,null,{"$f":" ((1+((1-F43)*((1+F40)*(1+F$29)-1)) + (F43*((1+F33)*(1+F$29)-1)*(1-F$46))) / (1+F$29)) - 1","v":5.4439024390244173E-2},5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2]
[null,null,null,null,null,{"$f":" ((1+((1-F44)*((1+F41)*(1+F$29)-1)) + (F44*((1+F34)*(1+F$29)-1)*(1-F$46))) / (1+F$29)) - 1","v":5.4439024390244173E-2},5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2]
[null,null,null,null,null,{"$f":" ((1+((1-F45)*((1+F42)*(1+F$29)-1)) + (F45*((1+F35)*(1+F$29)-1)*(1-F$46))) / (1+F$29)) - 1","v":5.4439024390244173E-2},5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2]
[]
["Land Wind Market Factors",null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Inflation Rate",null,null,null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,"Interest Rate Nominal - Advanced",null,null,null,0.04,0.04,0.04,0.04,0.04,0.04,0.04,4.2000000000000003E-2,4.4000000000000004E-2,4.6000000000000006E-2,4.8000000000000008E-2,0.05,{"$f":"Q56","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[null,"Interest Rate Nominal - Moderate",null,null,null,0.04,0.04,0.04,0.04,0.04,0.04,0.04,4.2000000000000003E-2,4.4000000000000004E-2,4.6000000000000006E-2,4.8000000000000008E-2,0.05,{"$f":"Q57","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[null,"Interest Rate Nominal - Conservative",null,null,null,0.04,0.04,0.04,0.04,0.04,0.04,0.04,4.2000000000000003E-2,4.4000000000000004E-2,4.6000000000000006E-2,4.8000000000000008E-2,0.05,{"$f":"Q58","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[null,"Calculated Interest Rate Real - Advanced",null,null,null,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.6585365853658551E-2,1.8536585365853675E-2,2.0487804878048799E-2,2.2439024390243922E-2,2.4390243902439046E-2,{"$f":"(1+R56)/(1+R$55) - 1","v":2.4390243902439046E-2},2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2]
[null,"Calculated Interest Rate Real - Moderate",null,null,null,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.6585365853658551E-2,1.8536585365853675E-2,2.0487804878048799E-2,2.2439024390243922E-2,2.4390243902439046E-2,{"$f":"(1+R57)/(1+R$55) - 1","v":2.4390243902439046E-2},2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2]
[null,"Calculated Interest Rate Real - Conservative",null,null,null,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.6585365853658551E-2,1.8536585365853675E-2,2.0487804878048799E-2,2.2439024390243922E-2,2.4390243902439046E-2,{"$f":"(1+R58)/(1+R$55) - 1","v":2.4390243902439046E-2},2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2]
[null,"Interest During Construction  - Nominal",null,null,null,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.7000000000000005E-2,3.9000000000000007E-2,4.1000000000000009E-2,4.300000000000001E-2,4.4999999999999998E-2,{"$f":"Q62","v":4.4999999999999998E-2},4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2]
[null,"Rate of Return on Equity Nominal - Advanced",null,null,null,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,{"$f":"Q63","v":0.09},0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09]
[null,"Rate of Return on Equity Nominal - Moderate",null,null,null,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,{"$f":"Q64","v":0.09},0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09]
[null,"Rate of Return on Equity Nominal - Conservative",null,null,null,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,{"$f":"Q65","v":0.09},0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09]
[null,"Calculated Rate of Return on Equity Real - Advanced",null,null,null,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,{"$f":"(1+R63)/(1+R$55) - 1","v":6.3414634146341742E-2},6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2]
[null,"Calculated Rate of Return on Equity Real - Moderate",null,null,null,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,{"$f":"(1+R64)/(1+R$55) - 1","v":6.3414634146341742E-2},6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2]
[null,"Calculated Rate of Return on Equity Real - Conservative",null,null,null,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,{"$f":"(1+R65)/(1+R$55) - 1","v":6.3414634146341742E-2},6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2]
[null,"Debt Fraction - Advanced",null,null,null,0.31595128959331564,0.31142167446116137,0.37335195216830885,0.44343946633695974,0.43759211465776643,0.43140796421829286,0.43140796421829286,0.67057649151275367,0.66696899823336031,0.66336150495396695,0.65975401167457359,0.65614651839518012,{"$f":"Q69","v":0.65614651839518012},0.65614651839518012,0.65614651839518012,0.65614651839518012,0.65614651839518012,0.65614651839518012,0.65614651839518012,0.65614651839518012,0.65614651839518012,0.65614651839518012,0.65614651839518012,0.65614651839518012,0.65614651839518012,0.65614651839518012,0.65614651839518012,0.65614651839518012,0.65614651839518012,0.65614651839518012,0.65614651839518012,0.65614651839518012]
[null,"Debt Fraction - Moderate",null,null,null,0.31595128959331564,0.31142167446116137,0.37335195216830885,0.44343946633695974,0.43759211465776643,0.43140796421829286,0.43140796421829286,0.67057649151275367,0.66696899823336031,0.66336150495396695,0.65975401167457359,0.65614651839518012,{"$f":"R69","v":0.65614651839518012},0.65614651839518012,0.65614651839518012,0.65614651839518012,0.65614651839518012,0.65614651839518012,0.65614651839518012,0.65614651839518012,{"$f":"Z69","v":0.65614651839518012},0.65614651839518012,0.65614651839518012,0.65614651839518012,0.65614651839518012,0.65614651839518012,0.65614651839518012,0.65614651839518012,0.65614651839518012,0.65614651839518012,{"$f":"AJ69","v":0.65614651839518012},{"$f":"AK69","v":0.65614651839518012}]
[null,"Debt Fraction - Conservative",null,null,null,0.31595128959331564,0.31142167446116137,0.37335195216830885,0.44343946633695974,0.43759211465776643,0.43140796421829286,0.43140796421829286,0.67057649151275367,0.66696899823336031,0.66336150495396695,0.65975401167457359,0.65614651839518012,0.65614651839518012,0.65614651839518012,0.65614651839518012,0.65614651839518012,0.65614651839518012,0.65614651839518012,0.65614651839518012,0.65614651839518012,0.65614651839518012,0.65614651839518012,0.65614651839518012,0.65614651839518012,0.65614651839518012,0.65614651839518012,0.65614651839518012,0.65614651839518012,0.65614651839518012,0.65614651839518012,{"$f":"AJ70","v":0.65614651839518012},{"$f":"AK70","v":0.65614651839518012}]
[null,"Tax Rate (Federal and State)",null,null,null,{"$f":"F20","v":0.25739999999999996},0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,{"$f":"R20","v":0.25739999999999996},0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996]
[null,"WACC Nominal - Advanced",null,null,null,{"$f":"F69*F56*(1-F$72)+(1-F69)*(F63)","v":7.0949401042681437E-2},7.1222518716689817E-2,6.7488370692059652E-2,6.3262373937746669E-2,6.3614945854595317E-2,6.398782538949381E-2,6.398782538949381E-2,5.0562860072941751E-2,5.1765601994873678E-2,5.295762821876851E-2,5.4138938744626219E-2,5.5309533572446834E-2,{"$f":"R69*R56*(1-R$72)+(1-R69)*(R63)","v":5.5309533572446834E-2},5.5309533572446834E-2,5.5309533572446834E-2,5.5309533572446834E-2,5.5309533572446834E-2,5.5309533572446834E-2,5.5309533572446834E-2,5.5309533572446834E-2,5.5309533572446834E-2,5.5309533572446834E-2,5.5309533572446834E-2,5.5309533572446834E-2,5.5309533572446834E-2,5.5309533572446834E-2,5.5309533572446834E-2,5.5309533572446834E-2,5.5309533572446834E-2,5.5309533572446834E-2,5.5309533572446834E-2,5.5309533572446834E-2]
[null,"WACC Nominal - Moderate",null,null,null,7.0949401042681437E-2,7.1222518716689817E-2,6.7488370692059652E-2,6.3262373937746669E-2,6.3614945854595317E-2,6.398782538949381E-2,6.398782538949381E-2,5.0562860072941751E-2,5.1765601994873678E-2,5.295762821876851E-2,5.4138938744626219E-2,5.5309533572446834E-2,{"$f":"R70*R57*(1-R$72)+(1-R70)*(R64)","v":5.5309533572446834E-2},5.5309533572446834E-2,5.5309533572446834E-2,5.5309533572446834E-2,5.5309533572446834E-2,5.5309533572446834E-2,5.5309533572446834E-2,5.5309533572446834E-2,5.5309533572446834E-2,5.5309533572446834E-2,5.5309533572446834E-2,5.5309533572446834E-2,5.5309533572446834E-2,5.5309533572446834E-2,5.5309533572446834E-2,5.5309533572446834E-2,5.5309533572446834E-2,5.5309533572446834E-2,5.5309533572446834E-2,5.5309533572446834E-2]
[null,"WACC Nominal - Conservative",null,null,null,7.0949401042681437E-2,7.1222518716689817E-2,6.7488370692059652E-2,6.3262373937746669E-2,6.3614945854595317E-2,6.398782538949381E-2,6.398782538949381E-2,5.0562860072941751E-2,5.1765601994873678E-2,5.295762821876851E-2,5.4138938744626219E-2,5.5309533572446834E-2,{"$f":"R71*R58*(1-R$72)+(1-R71)*(R65)","v":5.5309533572446834E-2},5.5309533572446834E-2,5.5309533572446834E-2,5.5309533572446834E-2,5.5309533572446834E-2,5.5309533572446834E-2,5.5309533572446834E-2,5.5309533572446834E-2,5.5309533572446834E-2,5.5309533572446834E-2,5.5309533572446834E-2,5.5309533572446834E-2,5.5309533572446834E-2,5.5309533572446834E-2,5.5309533572446834E-2,5.5309533572446834E-2,5.5309533572446834E-2,5.5309533572446834E-2,5.5309533572446834E-2,5.5309533572446834E-2]
[null,"WACC Real - Advanced",null,null,null,{"$f":"(1+F73)/(1+F$55)-1","v":4.4828683944079462E-2},4.5095140211404594E-2,4.1452068967863243E-2,3.7329145305118772E-2,3.7673117906922515E-2,3.8036902819018614E-2,3.8036902819018614E-2,2.4939375680918863E-2,2.6112782434023041E-2,2.7275734847579169E-2,2.8428232921586805E-2,2.9570276656045946E-2,{"$f":"(1+R73)/(1+R$55)-1","v":2.9570276656045946E-2},2.9570276656045946E-2,2.9570276656045946E-2,2.9570276656045946E-2,2.9570276656045946E-2,2.9570276656045946E-2,2.9570276656045946E-2,2.9570276656045946E-2,2.9570276656045946E-2,2.9570276656045946E-2,2.9570276656045946E-2,2.9570276656045946E-2,2.9570276656045946E-2,2.9570276656045946E-2,2.9570276656045946E-2,2.9570276656045946E-2,2.9570276656045946E-2,2.9570276656045946E-2,2.9570276656045946E-2,2.9570276656045946E-2]
[null,"WACC Real - Moderate",null,null,null,4.4828683944079462E-2,4.5095140211404594E-2,4.1452068967863243E-2,3.7329145305118772E-2,3.7673117906922515E-2,3.8036902819018614E-2,3.8036902819018614E-2,2.4939375680918863E-2,2.6112782434023041E-2,2.7275734847579169E-2,2.8428232921586805E-2,2.9570276656045946E-2,{"$f":"(1+R74)/(1+R$55)-1","v":2.9570276656045946E-2},2.9570276656045946E-2,2.9570276656045946E-2,2.9570276656045946E-2,2.9570276656045946E-2,2.9570276656045946E-2,2.9570276656045946E-2,2.9570276656045946E-2,2.9570276656045946E-2,2.9570276656045946E-2,2.9570276656045946E-2,2.9570276656045946E-2,2.9570276656045946E-2,2.9570276656045946E-2,2.9570276656045946E-2,2.9570276656045946E-2,2.9570276656045946E-2,2.9570276656045946E-2,2.9570276656045946E-2,2.9570276656045946E-2]
[null,"WACC Real - Conservative",null,null,null,4.4828683944079462E-2,4.5095140211404594E-2,4.1452068967863243E-2,3.7329145305118772E-2,3.7673117906922515E-2,3.8036902819018614E-2,3.8036902819018614E-2,2.4939375680918863E-2,2.6112782434023041E-2,2.7275734847579169E-2,2.8428232921586805E-2,2.9570276656045946E-2,{"$f":"(1+R75)/(1+R$55)-1","v":2.9570276656045946E-2},2.9570276656045946E-2,2.9570276656045946E-2,2.9570276656045946E-2,2.9570276656045946E-2,2.9570276656045946E-2,2.9570276656045946E-2,2.9570276656045946E-2,2.9570276656045946E-2,2.9570276656045946E-2,2.9570276656045946E-2,2.9570276656045946E-2,2.9570276656045946E-2,2.9570276656045946E-2,2.9570276656045946E-2,2.9570276656045946E-2,2.9570276656045946E-2,2.9570276656045946E-2,2.9570276656045946E-2,2.9570276656045946E-2]
[]
["Off-Shore Wind Market Factors",null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Inflation Rate",null,null,null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,"Interest Rate Nominal - Advanced",null,null,null,0.04,0.04,0.04,0.04,0.04,0.04,0.04,4.2000000000000003E-2,4.4000000000000004E-2,4.6000000000000006E-2,4.8000000000000008E-2,0.05,{"$f":"Q82","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[null,"Interest Rate Nominal - Moderate",null,null,null,0.04,0.04,0.04,0.04,0.04,0.04,0.04,4.2000000000000003E-2,4.4000000000000004E-2,4.6000000000000006E-2,4.8000000000000008E-2,0.05,{"$f":"Q83","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[null,"Interest Rate Nominal - Conservative",null,null,null,0.04,0.04,0.04,0.04,0.04,0.04,0.04,4.2000000000000003E-2,4.4000000000000004E-2,4.6000000000000006E-2,4.8000000000000008E-2,0.05,{"$f":"Q84","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[null,"Calculated Interest Rate Real - Advanced",null,null,null,{"$f":"(1+F82)/(1+F$55) - 1","v":1.4634146341463428E-2},1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.6585365853658551E-2,1.8536585365853675E-2,2.0487804878048799E-2,2.2439024390243922E-2,2.4390243902439046E-2,{"$f":"(1+R82)/(1+R$55) - 1","v":2.4390243902439046E-2},2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2]
[null,"Calculated Interest Rate Real - Moderate",null,null,null,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.6585365853658551E-2,1.8536585365853675E-2,2.0487804878048799E-2,2.2439024390243922E-2,2.4390243902439046E-2,{"$f":"(1+R83)/(1+R$55) - 1","v":2.4390243902439046E-2},2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2]
[null,"Calculated Interest Rate Real - Conservative",null,null,null,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.6585365853658551E-2,1.8536585365853675E-2,2.0487804878048799E-2,2.2439024390243922E-2,2.4390243902439046E-2,{"$f":"(1+R84)/(1+R$55) - 1","v":2.4390243902439046E-2},2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2]
[null,"Interest During Construction  - Nominal",null,null,null,0.04,0.04,0.04,0.04,0.04,0.04,0.04,4.2000000000000003E-2,4.4000000000000004E-2,4.6000000000000006E-2,4.8000000000000008E-2,0.05,{"$f":"Q88","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[null,"Rate of Return on Equity Nominal - Advanced",null,null,null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"Q89","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,"Rate of Return on Equity Nominal - Moderate",null,null,null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"Q90","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,"Rate of Return on Equity Nominal - Conservative",null,null,null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"Q91","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,"Calculated Rate of Return on Equity Real - Advanced",null,null,null,{"$f":"(1+F89)/(1+F$55) - 1","v":7.317073170731736E-2},7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,{"$f":"(1+R89)/(1+R$55) - 1","v":7.317073170731736E-2},7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2]
[null,"Calculated Rate of Return on Equity Real - Moderate",null,null,null,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,{"$f":"(1+R90)/(1+R$55) - 1","v":7.317073170731736E-2},7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2]
[null,"Calculated Rate of Return on Equity Real - Conservative",null,null,null,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,{"$f":"(1+R91)/(1+R$55) - 1","v":7.317073170731736E-2},7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2]
[null,"Debt Fraction - Advanced",null,null,null,0.48,0.48,0.48,0.48,0.48,0.48,0.48,0.48,0.48,0.48,0.48,0.67,{"$f":"Q95","v":0.67},0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67]
[null,"Debt Fraction - Moderate",null,null,null,0.48,0.48,0.48,0.48,0.48,0.48,0.48,0.48,0.48,0.48,0.48,0.67,{"$f":"R95","v":0.67},0.67,0.67,0.67,0.67,0.67,0.67,0.67,{"$f":"Z95","v":0.67},0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,{"$f":"AJ95","v":0.67},{"$f":"AK95","v":0.67}]
[null,"Debt Fraction - Conservative",null,null,null,0.48,0.48,0.48,0.48,0.48,0.48,0.48,0.48,0.48,0.48,0.48,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,{"$f":"AJ96","v":0.67},{"$f":"AK96","v":0.67}]
[null,"Tax Rate (Federal and State)",null,null,null,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,{"$f":"R20","v":0.25739999999999996},0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996]
[null,"WACC Nominal - Advanced",null,null,null,6.6257919999999998E-2,6.6257919999999998E-2,6.3446080000000002E-2,6.0634239999999999E-2,6.0634239999999999E-2,6.0634239999999999E-2,6.0634239999999999E-2,6.1465952000000004E-2,6.2297664000000003E-2,6.3129376000000001E-2,6.3961087999999999E-2,5.7877100000000001E-2,{"$f":"R95*R82*(1-R$98)+(1-R95)*(R89)","v":5.7877100000000001E-2},5.7877100000000001E-2,5.7877100000000001E-2,5.7877100000000001E-2,5.7877100000000001E-2,5.7877100000000001E-2,5.7877100000000001E-2,5.7877100000000001E-2,5.7877100000000001E-2,5.7877100000000001E-2,5.7877100000000001E-2,5.7877100000000001E-2,5.7877100000000001E-2,5.7877100000000001E-2,5.7877100000000001E-2,5.7877100000000001E-2,5.7877100000000001E-2,5.7877100000000001E-2,5.7877100000000001E-2,5.7877100000000001E-2]
[null,"WACC Nominal - Moderate",null,null,null,6.6257919999999998E-2,6.6257919999999998E-2,6.3446080000000002E-2,6.0634239999999999E-2,6.0634239999999999E-2,6.0634239999999999E-2,6.0634239999999999E-2,6.1465952000000004E-2,6.2297664000000003E-2,6.3129376000000001E-2,6.3961087999999999E-2,5.7877100000000001E-2,{"$f":"R96*R83*(1-R$98)+(1-R96)*(R90)","v":5.7877100000000001E-2},5.7877100000000001E-2,5.7877100000000001E-2,5.7877100000000001E-2,5.7877100000000001E-2,5.7877100000000001E-2,5.7877100000000001E-2,5.7877100000000001E-2,5.7877100000000001E-2,5.7877100000000001E-2,5.7877100000000001E-2,5.7877100000000001E-2,5.7877100000000001E-2,5.7877100000000001E-2,5.7877100000000001E-2,5.7877100000000001E-2,5.7877100000000001E-2,5.7877100000000001E-2,5.7877100000000001E-2,5.7877100000000001E-2]
[null,"WACC Nominal - Conservative",null,null,null,6.6257919999999998E-2,6.6257919999999998E-2,6.3446080000000002E-2,6.0634239999999999E-2,6.0634239999999999E-2,6.0634239999999999E-2,6.0634239999999999E-2,6.1465952000000004E-2,6.2297664000000003E-2,6.3129376000000001E-2,6.3961087999999999E-2,5.7877100000000001E-2,{"$f":"R97*R84*(1-R$98)+(1-R97)*(R91)","v":5.7877100000000001E-2},5.7877100000000001E-2,5.7877100000000001E-2,5.7877100000000001E-2,5.7877100000000001E-2,5.7877100000000001E-2,5.7877100000000001E-2,5.7877100000000001E-2,5.7877100000000001E-2,5.7877100000000001E-2,5.7877100000000001E-2,5.7877100000000001E-2,5.7877100000000001E-2,5.7877100000000001E-2,5.7877100000000001E-2,5.7877100000000001E-2,5.7877100000000001E-2,5.7877100000000001E-2,5.7877100000000001E-2,5.7877100000000001E-2]
[null,"WACC Real - Advanced",null,null,null,4.0251629268292843E-2,4.0251629268292843E-2,3.750837073170743E-2,3.4765112195122017E-2,3.4765112195122017E-2,3.4765112195122017E-2,3.4765112195122017E-2,3.55765385365856E-2,3.638796487804874E-2,3.7199391219512323E-2,3.8010817560975907E-2,3.2075219512195163E-2,{"$f":"(1+R99)/(1+R$81)-1","v":3.2075219512195163E-2},3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2]
[null,"WACC Real - Moderate",null,null,null,4.0251629268292843E-2,4.0251629268292843E-2,3.750837073170743E-2,3.4765112195122017E-2,3.4765112195122017E-2,3.4765112195122017E-2,3.4765112195122017E-2,3.55765385365856E-2,3.638796487804874E-2,3.7199391219512323E-2,3.8010817560975907E-2,3.2075219512195163E-2,{"$f":"(1+R100)/(1+R$81)-1","v":3.2075219512195163E-2},3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2]
[null,"WACC Real - Conservative",null,null,null,4.0251629268292843E-2,4.0251629268292843E-2,3.750837073170743E-2,3.4765112195122017E-2,3.4765112195122017E-2,3.4765112195122017E-2,3.4765112195122017E-2,3.55765385365856E-2,3.638796487804874E-2,3.7199391219512323E-2,3.8010817560975907E-2,3.2075219512195163E-2,{"$f":"(1+R101)/(1+R$81)-1","v":3.2075219512195163E-2},3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2]
[]
["Utility PV Market Factors",null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Inflation Rate",null,null,null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,"Interest Rate Nominal - Advanced",null,null,null,0.04,0.04,0.04,0.04,0.04,0.04,0.04,4.2000000000000003E-2,4.4000000000000004E-2,4.6000000000000006E-2,4.8000000000000008E-2,0.05,{"$f":"Q108","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[null,"Interest Rate Nominal - Moderate",null,null,null,0.04,0.04,0.04,0.04,0.04,0.04,0.04,4.2000000000000003E-2,4.4000000000000004E-2,4.6000000000000006E-2,4.8000000000000008E-2,0.05,{"$f":"Q109","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[null,"Interest Rate Nominal - Conservative",null,null,null,0.04,0.04,0.04,0.04,0.04,0.04,0.04,4.2000000000000003E-2,4.4000000000000004E-2,4.6000000000000006E-2,4.8000000000000008E-2,0.05,{"$f":"Q110","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[null,"Calculated Interest Rate Real - Advanced",null,null,null,{"$f":"(1+F108)/(1+F$55) - 1","v":1.4634146341463428E-2},1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.6585365853658551E-2,1.8536585365853675E-2,2.0487804878048799E-2,2.2439024390243922E-2,2.4390243902439046E-2,{"$f":"(1+R108)/(1+R$55) - 1","v":2.4390243902439046E-2},2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2]
[null,"Calculated Interest Rate Real - Moderate",null,null,null,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.6585365853658551E-2,1.8536585365853675E-2,2.0487804878048799E-2,2.2439024390243922E-2,2.4390243902439046E-2,{"$f":"(1+R109)/(1+R$55) - 1","v":2.4390243902439046E-2},2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2]
[null,"Calculated Interest Rate Real - Conservative",null,null,null,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.6585365853658551E-2,1.8536585365853675E-2,2.0487804878048799E-2,2.2439024390243922E-2,2.4390243902439046E-2,{"$f":"(1+R110)/(1+R$55) - 1","v":2.4390243902439046E-2},2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2]
[null,"Interest During Construction  - Nominal",null,null,null,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.7000000000000005E-2,3.9000000000000007E-2,4.1000000000000009E-2,4.300000000000001E-2,4.4999999999999998E-2,{"$f":"Q114","v":4.4999999999999998E-2},4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2]
[null,"Rate of Return on Equity Nominal - Advanced",null,null,null,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,{"$f":"Q115","v":7.7499999999999999E-2},7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2]
[null,"Rate of Return on Equity Nominal - Moderate",null,null,null,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,{"$f":"Q116","v":7.7499999999999999E-2},7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2]
[null,"Rate of Return on Equity Nominal - Conservative",null,null,null,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,{"$f":"Q117","v":7.7499999999999999E-2},7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2]
[null,"Calculated Rate of Return on Equity Real - Advanced",null,null,null,{"$f":"(1+F115)/(1+F$55) - 1","v":5.1219512195121997E-2},5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,{"$f":"(1+R115)/(1+R$55) - 1","v":5.1219512195121997E-2},5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2]
[null,"Calculated Rate of Return on Equity Real - Moderate",null,null,null,{"$f":"(1+F116)/(1+F$55) - 1","v":5.1219512195121997E-2},5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,{"$f":"(1+R116)/(1+R$55) - 1","v":5.1219512195121997E-2},5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2]
[null,"Calculated Rate of Return on Equity Real - Conservative",null,null,null,{"$f":"(1+F117)/(1+F$55) - 1","v":5.1219512195121997E-2},5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,{"$f":"(1+R117)/(1+R$55) - 1","v":5.1219512195121997E-2},5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2]
[null,"Debt Fraction - Advanced",null,null,null,0.51838290036477108,0.51857752047664951,0.51857751875831504,0.51857754590584926,0.5185775950787741,0.5474576048996127,0.5474576048996127,0.66297764418296701,{"$f":"M121-($M121-$Q121)/4","v":0.65911016862586747},{"$f":"N121-($M121-$Q121)/4","v":0.65524269306876792},0.65137521751166838,0.64750774195456895,{"$f":"Q121","v":0.64750774195456895},0.64750774195456895,0.64750774195456895,0.64750774195456895,0.64750774195456895,0.64750774195456895,0.64750774195456895,0.64750774195456895,0.64750774195456895,0.64750774195456895,0.64750774195456895,0.64750774195456895,0.64750774195456895,0.64750774195456895,0.64750774195456895,0.64750774195456895,0.64750774195456895,0.64750774195456895,0.64750774195456895,0.64750774195456895]
[null,"Debt Fraction - Moderate",null,null,null,0.51838290036477108,0.51857752047664951,0.51857751875831504,0.51857754590584926,0.5185775950787741,0.5474576048996127,0.5474576048996127,{"$f":"M121","v":0.66297764418296701},{"$f":"M122-($M122-$Q122)/4","v":0.65911016862586747},0.65524269306876792,0.65137521751166838,0.64750774195456895,{"$f":"Q122","v":0.64750774195456895},0.64750774195456895,0.64750774195456895,0.64750774195456895,0.64750774195456895,0.64750774195456895,0.64750774195456895,0.64750774195456895,0.64750774195456895,0.64750774195456895,0.64750774195456895,0.64750774195456895,0.64750774195456895,0.64750774195456895,0.64750774195456895,0.64750774195456895,0.64750774195456895,0.64750774195456895,0.64750774195456895,0.64750774195456895]
[null,"Debt Fraction - Conservative",null,null,null,0.51838290036477108,0.51857752047664951,0.51857751875831504,0.51857754590584926,0.5185775950787741,0.5474576048996127,0.5474576048996127,{"$f":"M122","v":0.66297764418296701},{"$f":"M123-($M123-$Q123)/4","v":0.65911016862586747},0.65524269306876792,0.65137521751166838,0.64750774195456895,{"$f":"Q123","v":0.64750774195456895},0.64750774195456895,0.64750774195456895,0.64750774195456895,0.64750774195456895,0.64750774195456895,0.64750774195456895,0.64750774195456895,0.64750774195456895,0.64750774195456895,0.64750774195456895,0.64750774195456895,0.64750774195456895,0.64750774195456895,0.64750774195456895,0.64750774195456895,0.64750774195456895,0.64750774195456895,0.64750774195456895,0.64750774195456895]
[null,"Tax Rate (Federal and State)",null,null,null,{"$f":"F20","v":0.25739999999999996},0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,{"$f":"R20","v":0.25739999999999996},0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996]
[null,"WACC Nominal - Advanced",null,null,null,{"$f":"F121*F108*(1-F$124)+(1-F121)*(F115)","v":5.27233708941654E-2},5.2714068831298061E-2,5.2714068913427573E-2,5.2714067615884028E-2,5.2714065265614916E-2,5.1333716316218116E-2,5.1333716316218116E-2,4.6796974915771457E-2,4.7954991225244319E-2,4.910151958532237E-2,5.0236559996005625E-2,5.1360112457294049E-2,{"$f":"R121*R108*(1-R$124)+(1-R121)*(R115)","v":5.1360112457294049E-2},5.1360112457294049E-2,5.1360112457294049E-2,5.1360112457294049E-2,5.1360112457294049E-2,5.1360112457294049E-2,5.1360112457294049E-2,5.1360112457294049E-2,5.1360112457294049E-2,5.1360112457294049E-2,5.1360112457294049E-2,5.1360112457294049E-2,5.1360112457294049E-2,5.1360112457294049E-2,5.1360112457294049E-2,5.1360112457294049E-2,5.1360112457294049E-2,5.1360112457294049E-2,5.1360112457294049E-2,5.1360112457294049E-2]
[null,"WACC Nominal - Moderate",null,null,null,{"$f":"F122*F109*(1-F$124)+(1-F122)*(F116)","v":5.27233708941654E-2},5.2714068831298061E-2,5.2714068913427573E-2,5.2714067615884028E-2,5.2714065265614916E-2,5.1333716316218116E-2,5.1333716316218116E-2,4.6796974915771457E-2,4.7954991225244319E-2,4.910151958532237E-2,5.0236559996005625E-2,5.1360112457294049E-2,{"$f":"R122*R109*(1-R$124)+(1-R122)*(R116)","v":5.1360112457294049E-2},5.1360112457294049E-2,5.1360112457294049E-2,5.1360112457294049E-2,5.1360112457294049E-2,5.1360112457294049E-2,5.1360112457294049E-2,5.1360112457294049E-2,5.1360112457294049E-2,5.1360112457294049E-2,5.1360112457294049E-2,5.1360112457294049E-2,5.1360112457294049E-2,5.1360112457294049E-2,5.1360112457294049E-2,5.1360112457294049E-2,5.1360112457294049E-2,5.1360112457294049E-2,5.1360112457294049E-2,5.1360112457294049E-2]
[null,"WACC Nominal - Conservative",null,null,null,{"$f":"F123*F110*(1-F$124)+(1-F123)*(F117)","v":5.27233708941654E-2},5.2714068831298061E-2,5.2714068913427573E-2,5.2714067615884028E-2,5.2714065265614916E-2,5.1333716316218116E-2,5.1333716316218116E-2,4.6796974915771457E-2,4.7954991225244319E-2,4.910151958532237E-2,5.0236559996005625E-2,5.1360112457294049E-2,{"$f":"R123*R110*(1-R$124)+(1-R123)*(R117)","v":5.1360112457294049E-2},5.1360112457294049E-2,5.1360112457294049E-2,5.1360112457294049E-2,5.1360112457294049E-2,5.1360112457294049E-2,5.1360112457294049E-2,5.1360112457294049E-2,5.1360112457294049E-2,5.1360112457294049E-2,5.1360112457294049E-2,5.1360112457294049E-2,5.1360112457294049E-2,5.1360112457294049E-2,5.1360112457294049E-2,5.1360112457294049E-2,5.1360112457294049E-2,5.1360112457294049E-2,5.1360112457294049E-2,5.1360112457294049E-2]
[null,"WACC Real - Advanced",null,null,null,{"$f":"(1+F125)/(1+F$107)-1","v":2.7047191116259084E-2},2.7038115932973783E-2,2.7038116013100133E-2,2.7038114747203856E-2,2.7038112454258467E-2,2.5691430552408079E-2,2.5691430552408079E-2,2.1265341381240477E-2,2.2395113390482502E-2,2.3513677644217079E-2,2.4621034142444431E-2,2.5717182885165002E-2,{"$f":"(1+R125)/(1+R$107)-1","v":2.5717182885165002E-2},2.5717182885165002E-2,2.5717182885165002E-2,2.5717182885165002E-2,2.5717182885165002E-2,2.5717182885165002E-2,2.5717182885165002E-2,2.5717182885165002E-2,2.5717182885165002E-2,2.5717182885165002E-2,2.5717182885165002E-2,2.5717182885165002E-2,2.5717182885165002E-2,2.5717182885165002E-2,2.5717182885165002E-2,2.5717182885165002E-2,2.5717182885165002E-2,2.5717182885165002E-2,2.5717182885165002E-2,2.5717182885165002E-2]
[null,"WACC Real - Moderate",null,null,null,{"$f":"(1+F126)/(1+F$107)-1","v":2.7047191116259084E-2},2.7038115932973783E-2,2.7038116013100133E-2,2.7038114747203856E-2,2.7038112454258467E-2,2.5691430552408079E-2,2.5691430552408079E-2,2.1265341381240477E-2,2.2395113390482502E-2,2.3513677644217079E-2,2.4621034142444431E-2,2.5717182885165002E-2,{"$f":"(1+R126)/(1+R$107)-1","v":2.5717182885165002E-2},2.5717182885165002E-2,2.5717182885165002E-2,2.5717182885165002E-2,2.5717182885165002E-2,2.5717182885165002E-2,2.5717182885165002E-2,2.5717182885165002E-2,2.5717182885165002E-2,2.5717182885165002E-2,2.5717182885165002E-2,2.5717182885165002E-2,2.5717182885165002E-2,2.5717182885165002E-2,2.5717182885165002E-2,2.5717182885165002E-2,2.5717182885165002E-2,2.5717182885165002E-2,2.5717182885165002E-2,2.5717182885165002E-2]
[null,"WACC Real - Conservative",null,null,null,{"$f":"(1+F127)/(1+F$107)-1","v":2.7047191116259084E-2},2.7038115932973783E-2,2.7038116013100133E-2,2.7038114747203856E-2,2.7038112454258467E-2,2.5691430552408079E-2,2.5691430552408079E-2,2.1265341381240477E-2,2.2395113390482502E-2,2.3513677644217079E-2,2.4621034142444431E-2,2.5717182885165002E-2,{"$f":"(1+R127)/(1+R$107)-1","v":2.5717182885165002E-2},2.5717182885165002E-2,2.5717182885165002E-2,2.5717182885165002E-2,2.5717182885165002E-2,2.5717182885165002E-2,2.5717182885165002E-2,2.5717182885165002E-2,2.5717182885165002E-2,2.5717182885165002E-2,2.5717182885165002E-2,2.5717182885165002E-2,2.5717182885165002E-2,2.5717182885165002E-2,2.5717182885165002E-2,2.5717182885165002E-2,2.5717182885165002E-2,2.5717182885165002E-2,2.5717182885165002E-2,2.5717182885165002E-2]
[]
["Distributed PV Market Factors",null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Inflation Rate",null,null,null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,"Interest Rate Nominal - Advanced",null,null,null,0.04,0.04,0.04,0.04,0.04,0.04,0.04,4.2000000000000003E-2,4.4000000000000004E-2,4.6000000000000006E-2,4.8000000000000008E-2,0.05,{"$f":"Q134","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[null,"Interest Rate Nominal - Moderate",null,null,null,0.04,0.04,0.04,0.04,0.04,0.04,0.04,4.2000000000000003E-2,4.4000000000000004E-2,4.6000000000000006E-2,4.8000000000000008E-2,0.05,{"$f":"Q135","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[null,"Interest Rate Nominal - Conservative",null,null,null,0.04,0.04,0.04,0.04,0.04,0.04,0.04,4.2000000000000003E-2,4.4000000000000004E-2,4.6000000000000006E-2,4.8000000000000008E-2,0.05,{"$f":"Q136","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[null,"Calculated Interest Rate Real - Advanced",null,null,null,{"$f":"(1+F134)/(1+F$55) - 1","v":1.4634146341463428E-2},1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.6585365853658551E-2,1.8536585365853675E-2,2.0487804878048799E-2,2.2439024390243922E-2,2.4390243902439046E-2,{"$f":"(1+R134)/(1+R$55) - 1","v":2.4390243902439046E-2},2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2]
[null,"Calculated Interest Rate Real - Moderate",null,null,null,{"$f":"(1+F135)/(1+F$55) - 1","v":1.4634146341463428E-2},1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.6585365853658551E-2,1.8536585365853675E-2,2.0487804878048799E-2,2.2439024390243922E-2,2.4390243902439046E-2,{"$f":"(1+R135)/(1+R$55) - 1","v":2.4390243902439046E-2},2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2]
[null,"Calculated Interest Rate Real - Conservative",null,null,null,{"$f":"(1+F136)/(1+F$55) - 1","v":1.4634146341463428E-2},1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.6585365853658551E-2,1.8536585365853675E-2,2.0487804878048799E-2,2.2439024390243922E-2,2.4390243902439046E-2,{"$f":"(1+R136)/(1+R$55) - 1","v":2.4390243902439046E-2},2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2]
[null,"Interest During Construction  - Nominal",null,null,null,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.7000000000000005E-2,3.9000000000000007E-2,4.1000000000000009E-2,4.300000000000001E-2,4.4999999999999998E-2,{"$f":"Q140","v":4.4999999999999998E-2},4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2]
[null,"Rate of Return on Equity Nominal - Advanced",null,null,null,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,{"$f":"Q141","v":8.7499999999999994E-2},8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2]
[null,"Rate of Return on Equity Nominal - Moderate",null,null,null,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,{"$f":"Q142","v":8.7499999999999994E-2},8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2]
[null,"Rate of Return on Equity Nominal - Conservative",null,null,null,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,{"$f":"Q143","v":8.7499999999999994E-2},8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2]
[null,"Calculated Rate of Return on Equity Real - Advanced",null,null,null,{"$f":"(1+F141)/(1+F$55) - 1","v":6.0975609756097615E-2},6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,{"$f":"(1+R141)/(1+R$55) - 1","v":6.0975609756097615E-2},6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2]
[null,"Calculated Rate of Return on Equity Real - Moderate",null,null,null,{"$f":"(1+F142)/(1+F$55) - 1","v":6.0975609756097615E-2},6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,{"$f":"(1+R142)/(1+R$55) - 1","v":6.0975609756097615E-2},6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2]
[null,"Calculated Rate of Return on Equity Real - Conservative",null,null,null,{"$f":"(1+F143)/(1+F$55) - 1","v":6.0975609756097615E-2},6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,{"$f":"(1+R143)/(1+R$55) - 1","v":6.0975609756097615E-2},6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2]
[null,"Debt Fraction - Advanced",null,null,null,0.53788825591742551,0.53788825591742551,0.53788825591742551,0.53788825591742551,0.53788825591742551,0.56721612450973258,0.56721612450973258,0.68452759887896109,{"$f":"M147-($M147-$Q147)/4","v":0.68086539406096958},{"$f":"N147-($M147-$Q147)/4","v":0.67720318924297807},0.67354098442498656,0.66987877960699493,{"$f":"Q147","v":0.66987877960699493},0.66987877960699493,0.66987877960699493,0.66987877960699493,0.66987877960699493,0.66987877960699493,0.66987877960699493,0.66987877960699493,0.66987877960699493,0.66987877960699493,0.66987877960699493,0.66987877960699493,0.66987877960699493,0.66987877960699493,0.66987877960699493,0.66987877960699493,0.66987877960699493,0.66987877960699493,0.66987877960699493,0.66987877960699493]
[null,"Debt Fraction - Moderate",null,null,null,0.53788825591742551,0.53788825591742551,0.53788825591742551,0.53788825591742551,0.53788825591742551,0.56721612450973258,0.56721612450973258,{"$f":"M147","v":0.68452759887896109},{"$f":"M148-($M148-$Q148)/4","v":0.68086539406096958},0.67720318924297807,0.67354098442498656,0.66987877960699493,{"$f":"R147","v":0.66987877960699493},0.66987877960699493,0.66987877960699493,0.66987877960699493,0.66987877960699493,0.66987877960699493,0.66987877960699493,0.66987877960699493,0.66987877960699493,{"$f":"AA147","v":0.66987877960699493},0.66987877960699493,0.66987877960699493,0.66987877960699493,0.66987877960699493,0.66987877960699493,0.66987877960699493,0.66987877960699493,0.66987877960699493,0.66987877960699493,{"$f":"AK147","v":0.66987877960699493}]
[null,"Debt Fraction - Conservative",null,null,null,0.53788825591742551,0.53788825591742551,0.53788825591742551,0.53788825591742551,0.53788825591742551,0.56721612450973258,0.56721612450973258,{"$f":"M148","v":0.68452759887896109},{"$f":"M149-($M149-$Q149)/4","v":0.68086539406096958},0.67720318924297807,0.67354098442498656,0.66987877960699493,0.66987877960699493,0.66987877960699493,0.66987877960699493,0.66987877960699493,0.66987877960699493,0.66987877960699493,0.66987877960699493,0.66987877960699493,0.66987877960699493,0.66987877960699493,0.66987877960699493,0.66987877960699493,0.66987877960699493,0.66987877960699493,0.66987877960699493,0.66987877960699493,0.66987877960699493,0.66987877960699493,0.66987877960699493,{"$f":"AK148","v":0.66987877960699493}]
[null,"Tax Rate (Federal and State)",null,null,null,{"$f":"F124","v":0.25739999999999996},0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,{"$f":"R124","v":0.25739999999999996},0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996]
[null,"WACC Nominal - Advanced",null,null,null,{"$f":"F147*F134*(1-F$124)+(1-F147)*(F141)","v":5.6412210360996473E-2},5.6412210360996473E-2,5.6412210360996473E-2,5.6412210360996473E-2,5.6412210360996473E-2,5.4717176867835497E-2,5.4717176867835497E-2,4.8953703285046599E-2,5.017114625137091E-2,5.1377711004503855E-2,5.2573397544445441E-2,5.3758205871195661E-2,{"$f":"R147*R134*(1-R$124)+(1-R147)*(R141)","v":5.3758205871195661E-2},5.3758205871195661E-2,5.3758205871195661E-2,5.3758205871195661E-2,5.3758205871195661E-2,5.3758205871195661E-2,5.3758205871195661E-2,5.3758205871195661E-2,5.3758205871195661E-2,5.3758205871195661E-2,5.3758205871195661E-2,5.3758205871195661E-2,5.3758205871195661E-2,5.3758205871195661E-2,5.3758205871195661E-2,5.3758205871195661E-2,5.3758205871195661E-2,5.3758205871195661E-2,5.3758205871195661E-2,5.3758205871195661E-2]
[null,"WACC Nominal - Moderate",null,null,null,{"$f":"F148*F135*(1-F$124)+(1-F148)*(F142)","v":5.6412210360996473E-2},5.6412210360996473E-2,5.6412210360996473E-2,5.6412210360996473E-2,5.6412210360996473E-2,5.4717176867835497E-2,5.4717176867835497E-2,4.8953703285046599E-2,5.017114625137091E-2,5.1377711004503855E-2,5.2573397544445441E-2,5.3758205871195661E-2,{"$f":"R148*R135*(1-R$124)+(1-R148)*(R142)","v":5.3758205871195661E-2},5.3758205871195661E-2,5.3758205871195661E-2,5.3758205871195661E-2,5.3758205871195661E-2,5.3758205871195661E-2,5.3758205871195661E-2,5.3758205871195661E-2,5.3758205871195661E-2,5.3758205871195661E-2,5.3758205871195661E-2,5.3758205871195661E-2,5.3758205871195661E-2,5.3758205871195661E-2,5.3758205871195661E-2,5.3758205871195661E-2,5.3758205871195661E-2,5.3758205871195661E-2,5.3758205871195661E-2,5.3758205871195661E-2]
[null,"WACC Nominal - Conservative",null,null,null,{"$f":"F149*F136*(1-F$124)+(1-F149)*(F143)","v":5.6412210360996473E-2},5.6412210360996473E-2,5.6412210360996473E-2,5.6412210360996473E-2,5.6412210360996473E-2,5.4717176867835497E-2,5.4717176867835497E-2,4.8953703285046599E-2,5.017114625137091E-2,5.1377711004503855E-2,5.2573397544445441E-2,5.3758205871195661E-2,{"$f":"R149*R136*(1-R$124)+(1-R149)*(R143)","v":5.3758205871195661E-2},5.3758205871195661E-2,5.3758205871195661E-2,5.3758205871195661E-2,5.3758205871195661E-2,5.3758205871195661E-2,5.3758205871195661E-2,5.3758205871195661E-2,5.3758205871195661E-2,5.3758205871195661E-2,5.3758205871195661E-2,5.3758205871195661E-2,5.3758205871195661E-2,5.3758205871195661E-2,5.3758205871195661E-2,5.3758205871195661E-2,5.3758205871195661E-2,5.3758205871195661E-2,5.3758205871195661E-2,5.3758205871195661E-2]
[null,"WACC Real - Advanced",null,null,null,{"$f":"(1+F151)/(1+F$107)-1","v":3.0646058888777139E-2},3.0646058888777139E-2,3.0646058888777139E-2,3.0646058888777139E-2,3.0646058888777139E-2,2.8992367675937158E-2,2.8992367675937158E-2,2.3369466619557855E-2,2.4557215854996262E-2,2.5734352199516142E-2,2.6900875653117495E-2,2.8056786215800766E-2,{"$f":"(1+R151)/(1+R$107)-1","v":2.8056786215800766E-2},2.8056786215800766E-2,2.8056786215800766E-2,2.8056786215800766E-2,2.8056786215800766E-2,2.8056786215800766E-2,2.8056786215800766E-2,2.8056786215800766E-2,2.8056786215800766E-2,2.8056786215800766E-2,2.8056786215800766E-2,2.8056786215800766E-2,2.8056786215800766E-2,2.8056786215800766E-2,2.8056786215800766E-2,2.8056786215800766E-2,2.8056786215800766E-2,2.8056786215800766E-2,2.8056786215800766E-2,2.8056786215800766E-2]
[null,"WACC Real - Moderate",null,null,null,{"$f":"(1+F152)/(1+F$107)-1","v":3.0646058888777139E-2},3.0646058888777139E-2,3.0646058888777139E-2,3.0646058888777139E-2,3.0646058888777139E-2,2.8992367675937158E-2,2.8992367675937158E-2,2.3369466619557855E-2,2.4557215854996262E-2,2.5734352199516142E-2,2.6900875653117495E-2,2.8056786215800766E-2,{"$f":"(1+R152)/(1+R$107)-1","v":2.8056786215800766E-2},2.8056786215800766E-2,2.8056786215800766E-2,2.8056786215800766E-2,2.8056786215800766E-2,2.8056786215800766E-2,2.8056786215800766E-2,2.8056786215800766E-2,2.8056786215800766E-2,2.8056786215800766E-2,2.8056786215800766E-2,2.8056786215800766E-2,2.8056786215800766E-2,2.8056786215800766E-2,2.8056786215800766E-2,2.8056786215800766E-2,2.8056786215800766E-2,2.8056786215800766E-2,2.8056786215800766E-2,2.8056786215800766E-2]
[null,"WACC Real - Conservative",null,null,null,{"$f":"(1+F153)/(1+F$107)-1","v":3.0646058888777139E-2},3.0646058888777139E-2,3.0646058888777139E-2,3.0646058888777139E-2,3.0646058888777139E-2,2.8992367675937158E-2,2.8992367675937158E-2,2.3369466619557855E-2,2.4557215854996262E-2,2.5734352199516142E-2,2.6900875653117495E-2,2.8056786215800766E-2,{"$f":"(1+R153)/(1+R$107)-1","v":2.8056786215800766E-2},2.8056786215800766E-2,2.8056786215800766E-2,2.8056786215800766E-2,2.8056786215800766E-2,2.8056786215800766E-2,2.8056786215800766E-2,2.8056786215800766E-2,2.8056786215800766E-2,2.8056786215800766E-2,2.8056786215800766E-2,2.8056786215800766E-2,2.8056786215800766E-2,2.8056786215800766E-2,2.8056786215800766E-2,2.8056786215800766E-2,2.8056786215800766E-2,2.8056786215800766E-2,2.8056786215800766E-2,2.8056786215800766E-2]
[]
["CSP Market Factors",null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Inflation Rate",null,null,null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,"Interest Rate Nominal - Advanced",null,null,null,0.04,0.04,0.04,0.04,0.04,0.04,0.04,{"$f":"L160+($Q160-$L160)/5","v":4.2000000000000003E-2},{"$f":"M160+($Q160-$L160)/5","v":4.4000000000000004E-2},{"$f":"N160+($Q160-$L160)/5","v":4.6000000000000006E-2},{"$f":"O160+($Q160-$L160)/5","v":4.8000000000000008E-2},0.05,{"$f":"Q160","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[null,"Interest Rate Nominal - Moderate",null,null,null,{"$f":"F160","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,4.2000000000000003E-2,4.4000000000000004E-2,4.6000000000000006E-2,4.8000000000000008E-2,0.05,{"$f":"Q161","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[null,"Interest Rate Nominal - Conservative",null,null,null,0.04,0.04,0.04,0.04,0.04,0.04,0.04,4.2000000000000003E-2,4.4000000000000004E-2,4.6000000000000006E-2,4.8000000000000008E-2,0.05,{"$f":"Q162","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[null,"Calculated Interest Rate Real - Advanced",null,null,null,{"$f":"(1+F160)/(1+F$55) - 1","v":1.4634146341463428E-2},1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.6585365853658551E-2,1.8536585365853675E-2,2.0487804878048799E-2,2.2439024390243922E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2]
[null,"Calculated Interest Rate Real - Moderate",null,null,null,{"$f":"(1+F161)/(1+F$55) - 1","v":1.4634146341463428E-2},1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.6585365853658551E-2,1.8536585365853675E-2,2.0487804878048799E-2,2.2439024390243922E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2]
[null,"Calculated Interest Rate Real - Conservative",null,null,null,{"$f":"(1+F162)/(1+F$55) - 1","v":1.4634146341463428E-2},1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.6585365853658551E-2,1.8536585365853675E-2,2.0487804878048799E-2,2.2439024390243922E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2]
[null,"Interest During Construction  - Nominal",null,null,null,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,{"$f":"L166+($Q166-$L166)/5","v":3.7000000000000005E-2},{"$f":"M166+($Q166-$L166)/5","v":3.9000000000000007E-2},{"$f":"N166+($Q166-$L166)/5","v":4.1000000000000009E-2},{"$f":"O166+($Q166-$L166)/5","v":4.300000000000001E-2},4.4999999999999998E-2,{"$f":"Q166","v":4.4999999999999998E-2},4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2]
[null,"Rate of Return on Equity Nominal - Advanced",null,null,null,0.1,{"$f":"F167","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"Q167","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,"Rate of Return on Equity Nominal - Moderate",null,null,null,{"$f":"F167","v":0.1},{"$f":"F168","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"Q168","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,"Rate of Return on Equity Nominal - Conservative",null,null,null,{"$f":"F168","v":0.1},{"$f":"F169","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"Q169","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,"Calculated Rate of Return on Equity Real - Advanced",null,null,null,{"$f":"(1+F167)/(1+F$55) - 1","v":7.317073170731736E-2},7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2]
[null,"Calculated Rate of Return on Equity Real - Moderate",null,null,null,{"$f":"(1+F168)/(1+F$55) - 1","v":7.317073170731736E-2},7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2]
[null,"Calculated Rate of Return on Equity Real - Conservative",null,null,null,{"$f":"(1+F169)/(1+F$55) - 1","v":7.317073170731736E-2},7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2]
[null,"Debt Fraction - Advanced",null,null,null,0.46424066338348274,0.46445443255339475,0.46468872013979889,0.46491482454331279,0.46485757512075276,0.49154509622612241,0.49154509622612241,0.5982951806476009,{"$f":"M173-($M173-$Q173)/4","v":0.59492011479355777},{"$f":"N173-($M173-$Q173)/4","v":0.59154504893951465},0.58816998308547153,0.5847949172314284,{"$f":"Q173","v":0.5847949172314284},0.5847949172314284,0.5847949172314284,0.5847949172314284,0.5847949172314284,0.5847949172314284,0.5847949172314284,0.5847949172314284,0.5847949172314284,0.5847949172314284,0.5847949172314284,0.5847949172314284,0.5847949172314284,0.5847949172314284,0.5847949172314284,0.5847949172314284,0.5847949172314284,0.5847949172314284,0.5847949172314284,0.5847949172314284]
[null,"Debt Fraction - Moderate",null,null,null,0.46424066338348274,0.46445443255339475,0.46468872013979889,0.46491482454331279,0.46485757512075276,0.49154509622612241,0.49154509622612241,{"$f":"M173","v":0.5982951806476009},{"$f":"M174-($M174-$Q174)/4","v":0.59492011479355777},0.59154504893951465,0.58816998308547153,0.5847949172314284,{"$f":"Q174","v":0.5847949172314284},0.5847949172314284,0.5847949172314284,0.5847949172314284,0.5847949172314284,0.5847949172314284,0.5847949172314284,0.5847949172314284,0.5847949172314284,0.5847949172314284,0.5847949172314284,0.5847949172314284,0.5847949172314284,0.5847949172314284,0.5847949172314284,0.5847949172314284,0.5847949172314284,0.5847949172314284,0.5847949172314284,0.5847949172314284]
[null,"Debt Fraction - Conservative",null,null,null,0.46424066338348274,0.46445443255339475,0.46468872013979889,0.46491482454331279,0.46485757512075276,0.49154509622612241,0.49154509622612241,{"$f":"M174","v":0.5982951806476009},{"$f":"M175-($M175-$Q175)/4","v":0.59492011479355777},0.59154504893951465,0.58816998308547153,0.5847949172314284,{"$f":"Q175","v":0.5847949172314284},0.5847949172314284,0.5847949172314284,0.5847949172314284,0.5847949172314284,0.5847949172314284,0.5847949172314284,0.5847949172314284,0.5847949172314284,0.5847949172314284,0.5847949172314284,0.5847949172314284,0.5847949172314284,0.5847949172314284,0.5847949172314284,0.5847949172314284,0.5847949172314284,0.5847949172314284,0.5847949172314284,0.5847949172314284]
[null,"Tax Rate (Federal and State)",null,null,null,{"$f":"F20","v":0.25739999999999996},0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996]
[null,"WACC Nominal - Advanced",null,null,null,{"$f":"F173*F160*(1-F$176)+(1-F173)*(F167)","v":6.7365738326794697E-2},6.735071120922656E-2,6.7334241729052696E-2,6.7318347493903294E-2,6.7322371899311562E-2,6.54463459156885E-2,6.54463459156885E-2,5.8830829983494072E-2,5.9946646319454851E-2,6.1052437359802786E-2,6.2148203104537871E-2,6.3233943553660105E-2,6.3233943553660105E-2,6.3233943553660105E-2,6.3233943553660105E-2,6.3233943553660105E-2,6.3233943553660105E-2,6.3233943553660105E-2,6.3233943553660105E-2,6.3233943553660105E-2,6.3233943553660105E-2,6.3233943553660105E-2,6.3233943553660105E-2,6.3233943553660105E-2,6.3233943553660105E-2,6.3233943553660105E-2,6.3233943553660105E-2,6.3233943553660105E-2,6.3233943553660105E-2,6.3233943553660105E-2,6.3233943553660105E-2,6.3233943553660105E-2]
[null,"WACC Nominal - Moderate",null,null,null,{"$f":"F174*F161*(1-F$176)+(1-F174)*(F168)","v":6.7365738326794697E-2},6.735071120922656E-2,6.7334241729052696E-2,6.7318347493903294E-2,6.7322371899311562E-2,6.54463459156885E-2,6.54463459156885E-2,5.8830829983494072E-2,5.9946646319454851E-2,6.1052437359802786E-2,6.2148203104537871E-2,6.3233943553660105E-2,6.3233943553660105E-2,6.3233943553660105E-2,6.3233943553660105E-2,6.3233943553660105E-2,6.3233943553660105E-2,6.3233943553660105E-2,6.3233943553660105E-2,6.3233943553660105E-2,6.3233943553660105E-2,6.3233943553660105E-2,6.3233943553660105E-2,6.3233943553660105E-2,6.3233943553660105E-2,6.3233943553660105E-2,6.3233943553660105E-2,6.3233943553660105E-2,6.3233943553660105E-2,6.3233943553660105E-2,6.3233943553660105E-2,6.3233943553660105E-2]
[null,"WACC Nominal - Conservative",null,null,null,{"$f":"F175*F162*(1-F$176)+(1-F175)*(F169)","v":6.7365738326794697E-2},6.735071120922656E-2,6.7334241729052696E-2,6.7318347493903294E-2,6.7322371899311562E-2,6.54463459156885E-2,6.54463459156885E-2,5.8830829983494072E-2,5.9946646319454851E-2,6.1052437359802786E-2,6.2148203104537871E-2,6.3233943553660105E-2,6.3233943553660105E-2,6.3233943553660105E-2,6.3233943553660105E-2,6.3233943553660105E-2,6.3233943553660105E-2,6.3233943553660105E-2,6.3233943553660105E-2,6.3233943553660105E-2,6.3233943553660105E-2,6.3233943553660105E-2,6.3233943553660105E-2,6.3233943553660105E-2,6.3233943553660105E-2,6.3233943553660105E-2,6.3233943553660105E-2,6.3233943553660105E-2,6.3233943553660105E-2,6.3233943553660105E-2,6.3233943553660105E-2,6.3233943553660105E-2]
[null,"WACC Real - Advanced",null,null,null,{"$f":"(1+F177)/(1+F$159)-1","v":4.1332427635897284E-2},4.1317767033391961E-2,4.1301699247856538E-2,4.128619267697875E-2,4.1290118926157859E-2,3.9459849673842529E-2,3.9459849673842529E-2,3.3005687788774773E-2,3.4094289092151175E-2,3.5173109619319742E-2,3.6242149370280918E-2,3.7301408345034481E-2,3.7301408345034481E-2,3.7301408345034481E-2,3.7301408345034481E-2,3.7301408345034481E-2,3.7301408345034481E-2,3.7301408345034481E-2,3.7301408345034481E-2,3.7301408345034481E-2,3.7301408345034481E-2,3.7301408345034481E-2,3.7301408345034481E-2,3.7301408345034481E-2,3.7301408345034481E-2,3.7301408345034481E-2,3.7301408345034481E-2,3.7301408345034481E-2,3.7301408345034481E-2,3.7301408345034481E-2,3.7301408345034481E-2,3.7301408345034481E-2]
[null,"WACC Real - Moderate",null,null,null,{"$f":"(1+F178)/(1+F$159)-1","v":4.1332427635897284E-2},4.1317767033391961E-2,4.1301699247856538E-2,4.128619267697875E-2,4.1290118926157859E-2,3.9459849673842529E-2,3.9459849673842529E-2,3.3005687788774773E-2,3.4094289092151175E-2,3.5173109619319742E-2,3.6242149370280918E-2,3.7301408345034481E-2,3.7301408345034481E-2,3.7301408345034481E-2,3.7301408345034481E-2,3.7301408345034481E-2,3.7301408345034481E-2,3.7301408345034481E-2,3.7301408345034481E-2,3.7301408345034481E-2,3.7301408345034481E-2,3.7301408345034481E-2,3.7301408345034481E-2,3.7301408345034481E-2,3.7301408345034481E-2,3.7301408345034481E-2,3.7301408345034481E-2,3.7301408345034481E-2,3.7301408345034481E-2,3.7301408345034481E-2,3.7301408345034481E-2,3.7301408345034481E-2]
[null,"WACC Real - Conservative",null,null,null,{"$f":"(1+F179)/(1+F$159)-1","v":4.1332427635897284E-2},4.1317767033391961E-2,4.1301699247856538E-2,4.128619267697875E-2,4.1290118926157859E-2,3.9459849673842529E-2,3.9459849673842529E-2,3.3005687788774773E-2,3.4094289092151175E-2,3.5173109619319742E-2,3.6242149370280918E-2,3.7301408345034481E-2,3.7301408345034481E-2,3.7301408345034481E-2,3.7301408345034481E-2,3.7301408345034481E-2,3.7301408345034481E-2,3.7301408345034481E-2,3.7301408345034481E-2,3.7301408345034481E-2,3.7301408345034481E-2,3.7301408345034481E-2,3.7301408345034481E-2,3.7301408345034481E-2,3.7301408345034481E-2,3.7301408345034481E-2,3.7301408345034481E-2,3.7301408345034481E-2,3.7301408345034481E-2,3.7301408345034481E-2,3.7301408345034481E-2,3.7301408345034481E-2]
[]
["Geotherm Market Factors",null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Inflation Rate",null,null,null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,"Interest Rate Nominal - Advanced",null,null,null,0.04,0.04,0.04,0.04,0.04,0.04,0.04,{"$f":"L186+($Q186-$L186)/5","v":4.2000000000000003E-2},{"$f":"M186+($Q186-$L186)/5","v":4.4000000000000004E-2},{"$f":"N186+($Q186-$L186)/5","v":4.6000000000000006E-2},{"$f":"O186+($Q186-$L186)/5","v":4.8000000000000008E-2},0.05,{"$f":"Q186","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[null,"Interest Rate Nominal - Moderate",null,null,null,{"$f":"F186","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,4.2000000000000003E-2,4.4000000000000004E-2,4.6000000000000006E-2,4.8000000000000008E-2,0.05,{"$f":"Q187","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[null,"Interest Rate Nominal - Conservative",null,null,null,0.04,0.04,0.04,0.04,0.04,0.04,0.04,4.2000000000000003E-2,4.4000000000000004E-2,4.6000000000000006E-2,4.8000000000000008E-2,0.05,{"$f":"Q188","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[null,"Calculated Interest Rate Real - Advanced",null,null,null,{"$f":"(1+F186)/(1+F$55) - 1","v":1.4634146341463428E-2},1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.6585365853658551E-2,1.8536585365853675E-2,2.0487804878048799E-2,2.2439024390243922E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2]
[null,"Calculated Interest Rate Real - Moderate",null,null,null,{"$f":"(1+F187)/(1+F$55) - 1","v":1.4634146341463428E-2},1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.6585365853658551E-2,1.8536585365853675E-2,2.0487804878048799E-2,2.2439024390243922E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2]
[null,"Calculated Interest Rate Real - Conservative",null,null,null,{"$f":"(1+F188)/(1+F$55) - 1","v":1.4634146341463428E-2},1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.6585365853658551E-2,1.8536585365853675E-2,2.0487804878048799E-2,2.2439024390243922E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2]
[null,"Interest During Construction  - Nominal",null,null,null,0.04,0.04,0.04,0.04,0.04,0.04,0.04,{"$f":"L192+($Q192-$L192)/5","v":4.2000000000000003E-2},{"$f":"M192+($Q192-$L192)/5","v":4.4000000000000004E-2},{"$f":"N192+($Q192-$L192)/5","v":4.6000000000000006E-2},{"$f":"O192+($Q192-$L192)/5","v":4.8000000000000008E-2},0.05,{"$f":"Q192","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[null,"Rate of Return on Equity Nominal - Advanced",null,null,null,0.1,{"$f":"F193","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"Q193","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,"Rate of Return on Equity Nominal - Moderate",null,null,null,{"$f":"F193","v":0.1},{"$f":"F194","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"Q194","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,"Rate of Return on Equity Nominal - Conservative",null,null,null,{"$f":"F194","v":0.1},{"$f":"F195","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"Q195","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,"Calculated Rate of Return on Equity Real - Advanced",null,null,null,{"$f":"(1+F193)/(1+F$55) - 1","v":7.317073170731736E-2},7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2]
[null,"Calculated Rate of Return on Equity Real - Moderate",null,null,null,{"$f":"(1+F194)/(1+F$55) - 1","v":7.317073170731736E-2},7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2]
[null,"Calculated Rate of Return on Equity Real - Conservative",null,null,null,{"$f":"(1+F195)/(1+F$55) - 1","v":7.317073170731736E-2},7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2]
[null,"Debt Fraction - Advanced",null,null,null,0.57470048657816442,0.5742792306657708,0.57281271067800099,0.57130156321685277,0.56974366127434684,0.56813684106171114,0.56813684106171114,0.60085119885845417,0.59753832228001946,0.59422544570158475,0.59091256912315004,0.58759969254471534,{"$f":"Q199","v":0.58759969254471534},0.58759969254471534,0.58759969254471534,0.58759969254471534,0.58759969254471534,0.58759969254471534,0.58759969254471534,0.58759969254471534,0.58759969254471534,0.58759969254471534,0.58759969254471534,0.58759969254471534,0.58759969254471534,0.58759969254471534,0.58759969254471534,0.58759969254471534,0.58759969254471534,0.58759969254471534,0.58759969254471534,0.58759969254471534]
[null,"Debt Fraction - Moderate",null,null,null,0.57470048657816442,0.5742792306657708,0.57281271067800099,0.57130156321685277,0.56974366127434684,0.56813684106171114,0.56813684106171114,0.60085119885845417,0.59753832228001946,0.59422544570158475,0.59091256912315004,0.58759969254471534,{"$f":"R199","v":0.58759969254471534},0.58759969254471534,0.58759969254471534,0.58759969254471534,0.58759969254471534,0.58759969254471534,0.58759969254471534,0.58759969254471534,0.58759969254471534,{"$f":"AA199","v":0.58759969254471534},0.58759969254471534,0.58759969254471534,0.58759969254471534,0.58759969254471534,0.58759969254471534,0.58759969254471534,0.58759969254471534,0.58759969254471534,0.58759969254471534,{"$f":"AK199","v":0.58759969254471534}]
[null,"Debt Fraction - Conservative",null,null,null,0.57470048657816442,0.5742792306657708,0.57281271067800099,0.57130156321685277,0.56974366127434684,0.56813684106171114,0.56813684106171114,0.60085119885845417,0.59753832228001946,0.59422544570158475,0.59091256912315004,0.58759969254471534,0.58759969254471534,0.58759969254471534,0.58759969254471534,0.58759969254471534,0.58759969254471534,0.58759969254471534,0.58759969254471534,0.58759969254471534,0.58759969254471534,0.58759969254471534,0.58759969254471534,0.58759969254471534,0.58759969254471534,0.58759969254471534,0.58759969254471534,0.58759969254471534,0.58759969254471534,0.58759969254471534,0.58759969254471534,{"$f":"AK200","v":0.58759969254471534}]
[null,"Tax Rate (Federal and State)",null,null,null,{"$f":"F20","v":0.25739999999999996},0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996]
[null,"WACC Nominal - Advanced",null,null,null,{"$f":"F199*F186*(1-F$176)+(1-F199)*(F193)","v":5.9600854595501358E-2},5.9630467201118975E-2,5.9733557690179247E-2,5.9839785312108124E-2,5.9949299587058517E-2,6.0062252620725953E-2,6.0062252620725953E-2,5.8654948325590692E-2,5.9770373929504322E-2,6.0875958964829391E-2,6.1971703431565855E-2,6.3057607329713744E-2,6.3057607329713744E-2,6.3057607329713744E-2,6.3057607329713744E-2,6.3057607329713744E-2,6.3057607329713744E-2,6.3057607329713744E-2,6.3057607329713744E-2,6.3057607329713744E-2,6.3057607329713744E-2,6.3057607329713744E-2,6.3057607329713744E-2,6.3057607329713744E-2,6.3057607329713744E-2,6.3057607329713744E-2,6.3057607329713744E-2,6.3057607329713744E-2,6.3057607329713744E-2,6.3057607329713744E-2,6.3057607329713744E-2,6.3057607329713744E-2]
[null,"WACC Nominal - Moderate",null,null,null,{"$f":"F200*F187*(1-F$176)+(1-F200)*(F194)","v":5.9600854595501358E-2},5.9630467201118975E-2,5.9733557690179247E-2,5.9839785312108124E-2,5.9949299587058517E-2,6.0062252620725953E-2,6.0062252620725953E-2,5.8654948325590692E-2,5.9770373929504322E-2,6.0875958964829391E-2,6.1971703431565855E-2,6.3057607329713744E-2,6.3057607329713744E-2,6.3057607329713744E-2,6.3057607329713744E-2,6.3057607329713744E-2,6.3057607329713744E-2,6.3057607329713744E-2,6.3057607329713744E-2,6.3057607329713744E-2,6.3057607329713744E-2,6.3057607329713744E-2,6.3057607329713744E-2,6.3057607329713744E-2,6.3057607329713744E-2,6.3057607329713744E-2,6.3057607329713744E-2,6.3057607329713744E-2,6.3057607329713744E-2,6.3057607329713744E-2,6.3057607329713744E-2,6.3057607329713744E-2]
[null,"WACC Nominal - Conservative",null,null,null,{"$f":"F201*F188*(1-F$176)+(1-F201)*(F195)","v":5.9600854595501358E-2},5.9630467201118975E-2,5.9733557690179247E-2,5.9839785312108124E-2,5.9949299587058517E-2,6.0062252620725953E-2,6.0062252620725953E-2,5.8654948325590692E-2,5.9770373929504322E-2,6.0875958964829391E-2,6.1971703431565855E-2,6.3057607329713744E-2,6.3057607329713744E-2,6.3057607329713744E-2,6.3057607329713744E-2,6.3057607329713744E-2,6.3057607329713744E-2,6.3057607329713744E-2,6.3057607329713744E-2,6.3057607329713744E-2,6.3057607329713744E-2,6.3057607329713744E-2,6.3057607329713744E-2,6.3057607329713744E-2,6.3057607329713744E-2,6.3057607329713744E-2,6.3057607329713744E-2,6.3057607329713744E-2,6.3057607329713744E-2,6.3057607329713744E-2,6.3057607329713744E-2,6.3057607329713744E-2]
[null,"WACC Real - Advanced",null,null,null,{"$f":"(1+F203)/(1+F$185)-1","v":3.3756931312684424E-2},3.378582165962829E-2,3.3886397746516472E-2,3.3990034450837259E-2,3.4096877645910739E-2,3.4207075727537672E-2,3.4207075727537672E-2,3.2834095927405604E-2,3.3922316028784927E-2,3.5000935575443259E-2,3.606995456738149E-2,3.7129373004598953E-2,3.7129373004598953E-2,3.7129373004598953E-2,3.7129373004598953E-2,3.7129373004598953E-2,3.7129373004598953E-2,3.7129373004598953E-2,3.7129373004598953E-2,3.7129373004598953E-2,3.7129373004598953E-2,3.7129373004598953E-2,3.7129373004598953E-2,3.7129373004598953E-2,3.7129373004598953E-2,3.7129373004598953E-2,3.7129373004598953E-2,3.7129373004598953E-2,3.7129373004598953E-2,3.7129373004598953E-2,3.7129373004598953E-2,3.7129373004598953E-2]
[null,"WACC Real - Moderate",null,null,null,{"$f":"(1+F204)/(1+F$185)-1","v":3.3756931312684424E-2},3.378582165962829E-2,3.3886397746516472E-2,3.3990034450837259E-2,3.4096877645910739E-2,3.4207075727537672E-2,3.4207075727537672E-2,3.2834095927405604E-2,3.3922316028784927E-2,3.5000935575443259E-2,3.606995456738149E-2,3.7129373004598953E-2,3.7129373004598953E-2,3.7129373004598953E-2,3.7129373004598953E-2,3.7129373004598953E-2,3.7129373004598953E-2,3.7129373004598953E-2,3.7129373004598953E-2,3.7129373004598953E-2,3.7129373004598953E-2,3.7129373004598953E-2,3.7129373004598953E-2,3.7129373004598953E-2,3.7129373004598953E-2,3.7129373004598953E-2,3.7129373004598953E-2,3.7129373004598953E-2,3.7129373004598953E-2,3.7129373004598953E-2,3.7129373004598953E-2,3.7129373004598953E-2]
[null,"WACC Real - Conservative",null,null,null,{"$f":"(1+F205)/(1+F$185)-1","v":3.3756931312684424E-2},3.378582165962829E-2,3.3886397746516472E-2,3.3990034450837259E-2,3.4096877645910739E-2,3.4207075727537672E-2,3.4207075727537672E-2,3.2834095927405604E-2,3.3922316028784927E-2,3.5000935575443259E-2,3.606995456738149E-2,3.7129373004598953E-2,3.7129373004598953E-2,3.7129373004598953E-2,3.7129373004598953E-2,3.7129373004598953E-2,3.7129373004598953E-2,3.7129373004598953E-2,3.7129373004598953E-2,3.7129373004598953E-2,3.7129373004598953E-2,3.7129373004598953E-2,3.7129373004598953E-2,3.7129373004598953E-2,3.7129373004598953E-2,3.7129373004598953E-2,3.7129373004598953E-2,3.7129373004598953E-2,3.7129373004598953E-2,3.7129373004598953E-2,3.7129373004598953E-2,3.7129373004598953E-2]
[]
["Hydro Market Factors",null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Inflation Rate",null,null,null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,"Interest Rate Nominal - Advanced",null,null,null,0.04,{"$f":"F212","v":0.04},0.04,0.04,0.04,0.04,0.04,{"$f":"L212+($Q212-$L212)/5","v":4.2000000000000003E-2},{"$f":"M212+($Q212-$L212)/5","v":4.4000000000000004E-2},{"$f":"N212+($Q212-$L212)/5","v":4.6000000000000006E-2},{"$f":"O212+($Q212-$L212)/5","v":4.8000000000000008E-2},0.05,{"$f":"Q212","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[null,"Interest Rate Nominal - Moderate",null,null,null,{"$f":"F212","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,4.2000000000000003E-2,4.4000000000000004E-2,4.6000000000000006E-2,4.8000000000000008E-2,0.05,{"$f":"Q213","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[null,"Interest Rate Nominal - Conservative",null,null,null,0.04,0.04,0.04,0.04,0.04,0.04,0.04,4.2000000000000003E-2,4.4000000000000004E-2,4.6000000000000006E-2,4.8000000000000008E-2,0.05,{"$f":"Q214","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[null,"Calculated Interest Rate Real - Advanced",null,null,null,{"$f":"(1+F212)/(1+F$55) - 1","v":1.4634146341463428E-2},1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.6585365853658551E-2,1.8536585365853675E-2,2.0487804878048799E-2,2.2439024390243922E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2]
[null,"Calculated Interest Rate Real - Moderate",null,null,null,{"$f":"(1+F213)/(1+F$55) - 1","v":1.4634146341463428E-2},1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.6585365853658551E-2,1.8536585365853675E-2,2.0487804878048799E-2,2.2439024390243922E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2]
[null,"Calculated Interest Rate Real - Conservative",null,null,null,{"$f":"(1+F214)/(1+F$55) - 1","v":1.4634146341463428E-2},1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.6585365853658551E-2,1.8536585365853675E-2,2.0487804878048799E-2,2.2439024390243922E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2]
[null,"Interest During Construction  - Nominal",null,null,null,0.04,0.04,0.04,0.04,0.04,0.04,0.04,{"$f":"L218+($Q218-$L218)/5","v":4.2000000000000003E-2},{"$f":"M218+($Q218-$L218)/5","v":4.4000000000000004E-2},{"$f":"N218+($Q218-$L218)/5","v":4.6000000000000006E-2},{"$f":"O218+($Q218-$L218)/5","v":4.8000000000000008E-2},0.05,{"$f":"Q218","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[null,"Rate of Return on Equity Nominal - Advanced",null,null,null,0.1,{"$f":"F219","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"Q219","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,"Rate of Return on Equity Nominal - Moderate",null,null,null,{"$f":"F219","v":0.1},{"$f":"F220","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"Q220","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,"Rate of Return on Equity Nominal - Conservative",null,null,null,{"$f":"F220","v":0.1},{"$f":"F221","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"Q221","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,"Calculated Rate of Return on Equity Real - Advanced",null,null,null,{"$f":"(1+F219)/(1+F$55) - 1","v":7.317073170731736E-2},7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2]
[null,"Calculated Rate of Return on Equity Real - Moderate",null,null,null,{"$f":"(1+F220)/(1+F$55) - 1","v":7.317073170731736E-2},7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2]
[null,"Calculated Rate of Return on Equity Real - Conservative",null,null,null,{"$f":"(1+F221)/(1+F$55) - 1","v":7.317073170731736E-2},7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2]
[null,"Debt Fraction - Advanced",null,null,null,0.65028635631341625,0.65028635631341625,0.65028635631341625,0.65028635631341625,0.65028635631341625,0.65028635631341625,0.65028635631341625,0.71910912119522363,0.71472703186668785,0.71034494253815206,0.70596285320961627,0.7015807638810807,{"$f":"Q225","v":0.7015807638810807},0.7015807638810807,0.7015807638810807,0.7015807638810807,0.7015807638810807,0.7015807638810807,0.7015807638810807,0.7015807638810807,0.7015807638810807,0.7015807638810807,0.7015807638810807,0.7015807638810807,0.7015807638810807,0.7015807638810807,0.7015807638810807,0.7015807638810807,0.7015807638810807,0.7015807638810807,0.7015807638810807,0.7015807638810807]
[null,"Debt Fraction - Moderate",null,null,null,0.65028635631341625,0.65028635631341625,0.65028635631341625,0.65028635631341625,0.65028635631341625,0.65028635631341625,0.65028635631341625,0.71910912119522363,0.71472703186668785,0.71034494253815206,0.70596285320961627,0.7015807638810807,{"$f":"Q226","v":0.7015807638810807},0.7015807638810807,0.7015807638810807,0.7015807638810807,0.7015807638810807,0.7015807638810807,0.7015807638810807,0.7015807638810807,0.7015807638810807,0.7015807638810807,0.7015807638810807,0.7015807638810807,0.7015807638810807,0.7015807638810807,0.7015807638810807,0.7015807638810807,0.7015807638810807,0.7015807638810807,0.7015807638810807,0.7015807638810807]
[null,"Debt Fraction - Conservative",null,null,null,0.65028635631341625,0.65028635631341625,0.65028635631341625,0.65028635631341625,0.65028635631341625,0.65028635631341625,0.65028635631341625,0.71910912119522363,0.71472703186668785,0.71034494253815206,0.70596285320961627,0.7015807638810807,{"$f":"Q227","v":0.7015807638810807},0.7015807638810807,0.7015807638810807,0.7015807638810807,0.7015807638810807,0.7015807638810807,0.7015807638810807,0.7015807638810807,0.7015807638810807,0.7015807638810807,0.7015807638810807,0.7015807638810807,0.7015807638810807,0.7015807638810807,0.7015807638810807,0.7015807638810807,0.7015807638810807,0.7015807638810807,0.7015807638810807,0.7015807638810807]
[null,"Tax Rate (Federal and State)",null,null,null,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996]
[null,"WACC Nominal - Advanced",null,null,null,{"$f":"F225*F212*(1-F$228)+(1-F225)*(F219)","v":5.4287470296592102E-2},5.4287470296592102E-2,5.4287470296592102E-2,5.4287470296592102E-2,5.4287470296592102E-2,5.4287470296592102E-2,5.4287470296592102E-2,5.0517526083259712E-2,5.1880573743356126E-2,5.3230604845311058E-2,5.4567619389124508E-2,5.5891617374796462E-2,5.5891617374796462E-2,5.5891617374796462E-2,5.5891617374796462E-2,5.5891617374796462E-2,5.5891617374796462E-2,5.5891617374796462E-2,5.5891617374796462E-2,5.5891617374796462E-2,5.5891617374796462E-2,5.5891617374796462E-2,5.5891617374796462E-2,5.5891617374796462E-2,5.5891617374796462E-2,5.5891617374796462E-2,5.5891617374796462E-2,5.5891617374796462E-2,5.5891617374796462E-2,5.5891617374796462E-2,5.5891617374796462E-2,5.5891617374796462E-2]
[null,"WACC Nominal - Moderate",null,null,null,{"$f":"F226*F213*(1-F$228)+(1-F226)*(F220)","v":5.4287470296592102E-2},5.4287470296592102E-2,5.4287470296592102E-2,5.4287470296592102E-2,5.4287470296592102E-2,5.4287470296592102E-2,5.4287470296592102E-2,5.0517526083259712E-2,5.1880573743356126E-2,5.3230604845311058E-2,5.4567619389124508E-2,5.5891617374796462E-2,5.5891617374796462E-2,5.5891617374796462E-2,5.5891617374796462E-2,5.5891617374796462E-2,5.5891617374796462E-2,5.5891617374796462E-2,5.5891617374796462E-2,5.5891617374796462E-2,5.5891617374796462E-2,5.5891617374796462E-2,5.5891617374796462E-2,5.5891617374796462E-2,5.5891617374796462E-2,5.5891617374796462E-2,5.5891617374796462E-2,5.5891617374796462E-2,5.5891617374796462E-2,5.5891617374796462E-2,5.5891617374796462E-2,5.5891617374796462E-2]
[null,"WACC Nominal - Conservative",null,null,null,{"$f":"F227*F214*(1-F$228)+(1-F227)*(F221)","v":5.4287470296592102E-2},5.4287470296592102E-2,5.4287470296592102E-2,5.4287470296592102E-2,5.4287470296592102E-2,5.4287470296592102E-2,5.4287470296592102E-2,5.0517526083259712E-2,5.1880573743356126E-2,5.3230604845311058E-2,5.4567619389124508E-2,5.5891617374796462E-2,5.5891617374796462E-2,5.5891617374796462E-2,5.5891617374796462E-2,5.5891617374796462E-2,5.5891617374796462E-2,5.5891617374796462E-2,5.5891617374796462E-2,5.5891617374796462E-2,5.5891617374796462E-2,5.5891617374796462E-2,5.5891617374796462E-2,5.5891617374796462E-2,5.5891617374796462E-2,5.5891617374796462E-2,5.5891617374796462E-2,5.5891617374796462E-2,5.5891617374796462E-2,5.5891617374796462E-2,5.5891617374796462E-2,5.5891617374796462E-2]
[null,"WACC Real - Advanced",null,null,null,{"$f":"(1+F229)/(1+F$211)-1","v":2.8573141752772813E-2},2.8573141752772813E-2,2.8573141752772813E-2,2.8573141752772813E-2,2.8573141752772813E-2,2.8573141752772813E-2,2.8573141752772813E-2,2.4895147398302342E-2,2.6224949993518321E-2,2.7542053507620734E-2,2.884645794060936E-2,3.0138163292484421E-2,3.0138163292484421E-2,3.0138163292484421E-2,3.0138163292484421E-2,3.0138163292484421E-2,3.0138163292484421E-2,3.0138163292484421E-2,3.0138163292484421E-2,3.0138163292484421E-2,3.0138163292484421E-2,3.0138163292484421E-2,3.0138163292484421E-2,3.0138163292484421E-2,3.0138163292484421E-2,3.0138163292484421E-2,3.0138163292484421E-2,3.0138163292484421E-2,3.0138163292484421E-2,3.0138163292484421E-2,3.0138163292484421E-2,3.0138163292484421E-2]
[null,"WACC Real - Moderate",null,null,null,{"$f":"(1+F230)/(1+F$211)-1","v":2.8573141752772813E-2},2.8573141752772813E-2,2.8573141752772813E-2,2.8573141752772813E-2,2.8573141752772813E-2,2.8573141752772813E-2,2.8573141752772813E-2,2.4895147398302342E-2,2.6224949993518321E-2,2.7542053507620734E-2,2.884645794060936E-2,3.0138163292484421E-2,3.0138163292484421E-2,3.0138163292484421E-2,3.0138163292484421E-2,3.0138163292484421E-2,3.0138163292484421E-2,3.0138163292484421E-2,3.0138163292484421E-2,3.0138163292484421E-2,3.0138163292484421E-2,3.0138163292484421E-2,3.0138163292484421E-2,3.0138163292484421E-2,3.0138163292484421E-2,3.0138163292484421E-2,3.0138163292484421E-2,3.0138163292484421E-2,3.0138163292484421E-2,3.0138163292484421E-2,3.0138163292484421E-2,3.0138163292484421E-2]
[null,"WACC Real - Conservative",null,null,null,{"$f":"(1+F231)/(1+F$211)-1","v":2.8573141752772813E-2},2.8573141752772813E-2,2.8573141752772813E-2,2.8573141752772813E-2,2.8573141752772813E-2,2.8573141752772813E-2,2.8573141752772813E-2,2.4895147398302342E-2,2.6224949993518321E-2,2.7542053507620734E-2,2.884645794060936E-2,3.0138163292484421E-2,3.0138163292484421E-2,3.0138163292484421E-2,3.0138163292484421E-2,3.0138163292484421E-2,3.0138163292484421E-2,3.0138163292484421E-2,3.0138163292484421E-2,3.0138163292484421E-2,3.0138163292484421E-2,3.0138163292484421E-2,3.0138163292484421E-2,3.0138163292484421E-2,3.0138163292484421E-2,3.0138163292484421E-2,3.0138163292484421E-2,3.0138163292484421E-2,3.0138163292484421E-2,3.0138163292484421E-2,3.0138163292484421E-2,3.0138163292484421E-2]
[]
["Natural Gas Market Factors",null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Inflation Rate",null,null,null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,"Interest Rate Nominal - Advanced",null,null,null,0.05,0.05,0.05,0.05,0.05,0.05,0.05,{"$f":"L238+($Q238-$L238)/5","v":5.2000000000000005E-2},{"$f":"M238+($Q238-$L238)/5","v":5.4000000000000006E-2},{"$f":"N238+($Q238-$L238)/5","v":5.6000000000000008E-2},{"$f":"O238+($Q238-$L238)/5","v":5.800000000000001E-2},0.06,{"$f":"Q238","v":0.06},0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06]
[null,"Interest Rate Nominal - Moderate",null,null,null,{"$f":"F238","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,5.2000000000000005E-2,5.4000000000000006E-2,5.6000000000000008E-2,5.800000000000001E-2,0.06,{"$f":"Q239","v":0.06},0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06]
[null,"Interest Rate Nominal - Conservative",null,null,null,0.05,0.05,0.05,0.05,0.05,0.05,0.05,5.2000000000000005E-2,5.4000000000000006E-2,5.6000000000000008E-2,5.800000000000001E-2,0.06,{"$f":"Q240","v":0.06},0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06]
[null,"Calculated Interest Rate Real - Advanced",null,null,null,{"$f":"(1+F238)/(1+F$55) - 1","v":2.4390243902439046E-2},2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.634146341463417E-2,2.8292682926829293E-2,3.0243902439024417E-2,3.2195121951219763E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2]
[null,"Calculated Interest Rate Real - Moderate",null,null,null,{"$f":"(1+F239)/(1+F$55) - 1","v":2.4390243902439046E-2},2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.634146341463417E-2,2.8292682926829293E-2,3.0243902439024417E-2,3.2195121951219763E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2]
[null,"Calculated Interest Rate Real - Conservative",null,null,null,{"$f":"(1+F240)/(1+F$55) - 1","v":2.4390243902439046E-2},2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.634146341463417E-2,2.8292682926829293E-2,3.0243902439024417E-2,3.2195121951219763E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2]
[null,"Interest During Construction  - Nominal",null,null,null,0.05,{"$f":"F244","v":0.05},0.05,0.05,0.05,0.05,0.05,{"$f":"L244+($Q244-$L244)/5","v":0.05},{"$f":"M244+($Q244-$L244)/5","v":0.05},{"$f":"N244+($Q244-$L244)/5","v":0.05},{"$f":"O244+($Q244-$L244)/5","v":0.05},0.05,{"$f":"Q244","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[null,"Rate of Return on Equity Nominal - Advanced",null,null,null,0.1,{"$f":"F245","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"Q245","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,"Rate of Return on Equity Nominal - Moderate",null,null,null,{"$f":"F245","v":0.1},{"$f":"F246","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"Q246","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,"Rate of Return on Equity Nominal - Conservative",null,null,null,{"$f":"F246","v":0.1},{"$f":"F247","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"Q247","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,"Calculated Rate of Return on Equity Real - Advanced",null,null,null,{"$f":"(1+F245)/(1+F$55) - 1","v":7.317073170731736E-2},7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2]
[null,"Calculated Rate of Return on Equity Real - Moderate",null,null,null,{"$f":"(1+F246)/(1+F$55) - 1","v":7.317073170731736E-2},7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2]
[null,"Calculated Rate of Return on Equity Real - Conservative",null,null,null,{"$f":"(1+F247)/(1+F$55) - 1","v":7.317073170731736E-2},7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2]
[null,"Debt Fraction - Advanced",null,null,null,0.55000000000000004,{"$f":"F251","v":0.55000000000000004},0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,{"$f":"L251+($Q251-$L251)/5","v":0.58698785290610567},0.62397570581221129,0.66096355871831691,0.69795141162442254,0.73493926453052816,{"$f":"Q251","v":0.73493926453052816},0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816]
[null,"Debt Fraction - Moderate",null,null,null,{"$f":"F251","v":0.55000000000000004},0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.58698785290610567,0.62397570581221129,0.66096355871831691,0.69795141162442254,{"$f":"Q251","v":0.73493926453052816},0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,{"$f":"AA251","v":0.73493926453052816},0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,{"$f":"AK251","v":0.73493926453052816}]
[null,"Debt Fraction - Conservative",null,null,null,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.58698785290610567,0.62397570581221129,0.66096355871831691,0.69795141162442254,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,{"$f":"AK252","v":0.73493926453052816}]
[null,"Tax Rate (Federal and State)",null,null,null,{"$f":"F72","v":0.25739999999999996},0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996]
[null,"WACC Nominal - Advanced",null,null,null,{"$f":"F251*F238*(1-F$176)+(1-F251)*(F245)","v":6.5421499999999994E-2},6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.3967868046929291E-2,6.2624104812130876E-2,6.1390210295604764E-2,6.0266184497350932E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2]
[null,"WACC Nominal - Moderate",null,null,null,{"$f":"F252*F239*(1-F$176)+(1-F252)*(F246)","v":6.5421499999999994E-2},6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.3967868046929291E-2,6.2624104812130876E-2,6.1390210295604764E-2,6.0266184497350932E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2]
[null,"WACC Nominal - Conservative",null,null,null,{"$f":"F253*F240*(1-F$176)+(1-F253)*(F247)","v":6.5421499999999994E-2},6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.3967868046929291E-2,6.2624104812130876E-2,6.1390210295604764E-2,6.0266184497350932E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2]
[null,"WACC Real - Advanced",null,null,null,{"$f":"(1+F255)/(1+F$185)-1","v":3.9435609756097723E-2},3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.8017432240906812E-2,3.6706443719152215E-2,3.5502644190833932E-2,3.4406033655952184E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2]
[null,"WACC Real - Moderate",null,null,null,{"$f":"(1+F256)/(1+F$185)-1","v":3.9435609756097723E-2},3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.8017432240906812E-2,3.6706443719152215E-2,3.5502644190833932E-2,3.4406033655952184E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2]
[null,"WACC Real - Conservative",null,null,null,{"$f":"(1+F257)/(1+F$185)-1","v":3.9435609756097723E-2},3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.8017432240906812E-2,3.6706443719152215E-2,3.5502644190833932E-2,3.4406033655952184E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2]
[]
["Coal Market Factors",null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Inflation Rate",null,null,null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,"Interest Rate Nominal - Advanced",null,null,null,{"$f":"F238","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,{"$f":"L264+0.01/5","v":5.2000000000000005E-2},{"$f":"M264+0.01/5","v":5.4000000000000006E-2},{"$f":"N264+0.01/5","v":5.6000000000000008E-2},{"$f":"O264+0.01/5","v":5.800000000000001E-2},{"$f":"Q238","v":0.06},{"$f":"Q264","v":0.06},0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06]
[null,"Interest Rate Nominal - Moderate",null,null,null,{"$f":"F264","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,5.2000000000000005E-2,5.4000000000000006E-2,5.6000000000000008E-2,5.800000000000001E-2,0.06,{"$f":"Q265","v":0.06},0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06]
[null,"Interest Rate Nominal - Conservative",null,null,null,0.05,0.05,0.05,0.05,0.05,0.05,0.05,5.2000000000000005E-2,5.4000000000000006E-2,5.6000000000000008E-2,5.800000000000001E-2,0.06,{"$f":"Q266","v":0.06},0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06]
[null,"Calculated Interest Rate Real - Advanced",null,null,null,{"$f":"(1+F264)/(1+F$55) - 1","v":2.4390243902439046E-2},2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.634146341463417E-2,2.8292682926829293E-2,3.0243902439024417E-2,3.2195121951219763E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2]
[null,"Calculated Interest Rate Real - Moderate",null,null,null,{"$f":"(1+F265)/(1+F$55) - 1","v":2.4390243902439046E-2},2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.634146341463417E-2,2.8292682926829293E-2,3.0243902439024417E-2,3.2195121951219763E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2]
[null,"Calculated Interest Rate Real - Conservative",null,null,null,{"$f":"(1+F266)/(1+F$55) - 1","v":2.4390243902439046E-2},2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.634146341463417E-2,2.8292682926829293E-2,3.0243902439024417E-2,3.2195121951219763E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2]
[null,"Interest During Construction  - Nominal",null,null,null,{"$f":"F244","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,{"$f":"L270+($Q270-$L270)/5","v":0.05},{"$f":"M270+($Q270-$L270)/5","v":0.05},{"$f":"N270+($Q270-$L270)/5","v":0.05},{"$f":"O270+($Q270-$L270)/5","v":0.05},{"$f":"Q244","v":0.05},{"$f":"Q270","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[null,"Rate of Return on Equity Nominal - Advanced",null,null,null,0.1,{"$f":"F271","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"Q271","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,"Rate of Return on Equity Nominal - Moderate",null,null,null,{"$f":"F271","v":0.1},{"$f":"F272","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"Q272","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,"Rate of Return on Equity Nominal - Conservative",null,null,null,{"$f":"F272","v":0.1},{"$f":"F273","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"Q273","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,"Calculated Rate of Return on Equity Real - Advanced",null,null,null,{"$f":"(1+F271)/(1+F$55) - 1","v":7.317073170731736E-2},7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2]
[null,"Calculated Rate of Return on Equity Real - Moderate",null,null,null,{"$f":"(1+F272)/(1+F$55) - 1","v":7.317073170731736E-2},7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2]
[null,"Calculated Rate of Return on Equity Real - Conservative",null,null,null,{"$f":"(1+F273)/(1+F$55) - 1","v":7.317073170731736E-2},7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2]
[null,"Debt Fraction - Advanced",null,null,null,{"$f":"F251","v":0.55000000000000004},0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,{"$f":"L277+0.01/5","v":0.55200000000000005},{"$f":"M277+0.01/5","v":0.55400000000000005},{"$f":"N277+0.01/5","v":0.55600000000000005},{"$f":"O277+0.01/5","v":0.55800000000000005},{"$f":"Q251","v":0.73493926453052816},{"$f":"Q277","v":0.73493926453052816},0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816]
[null,"Debt Fraction - Moderate",null,null,null,{"$f":"F277","v":0.55000000000000004},0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,{"$f":"K278+($Q278-$K278)/6","v":0.58082321075508803},0.61164642151017601,0.64246963226526399,0.67329284302035197,0.70411605377543995,{"$f":"Q277","v":0.73493926453052816},0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,{"$f":"AA277","v":0.73493926453052816},0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,{"$f":"AK277","v":0.73493926453052816}]
[null,"Debt Fraction - Conservative",null,null,null,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.58082321075508803,0.61164642151017601,0.64246963226526399,0.67329284302035197,0.70411605377543995,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,{"$f":"AK278","v":0.73493926453052816}]
[null,"Tax Rate (Federal and State)",null,null,null,{"$f":"F98","v":0.25739999999999996},0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996]
[null,"WACC Nominal - Advanced",null,null,null,{"$f":"F277*F264*(1-F$176)+(1-F277)*(F271)","v":6.5421499999999994E-2},6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.6115590400000007E-2,6.6815621600000014E-2,6.7521593599999999E-2,6.8233506400000005E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2]
[null,"WACC Nominal - Moderate",null,null,null,{"$f":"F278*F265*(1-F$176)+(1-F278)*(F272)","v":6.5421499999999994E-2},6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.3483644739827622E-2,6.2454206744882147E-2,6.1516326015163603E-2,6.0670002550671967E-2,5.9915236351407233E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2]
[null,"WACC Nominal - Conservative",null,null,null,{"$f":"F279*F266*(1-F$176)+(1-F279)*(F273)","v":6.5421499999999994E-2},6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.3483644739827622E-2,6.2454206744882147E-2,6.1516326015163603E-2,6.0670002550671967E-2,5.9915236351407233E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2]
[null,"WACC Real - Advanced",null,null,null,{"$f":"(1+F281)/(1+F$185)-1","v":3.9435609756097723E-2},3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,4.0112771121951329E-2,4.0795728390244035E-2,4.1484481560975617E-2,4.2179030634146297E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2]
[null,"WACC Real - Moderate",null,null,null,{"$f":"(1+F282)/(1+F$185)-1","v":3.9435609756097723E-2},3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.7545019258368617E-2,3.654068950720224E-2,3.5625683917232864E-2,3.4800002488460491E-2,3.4063645220885341E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2]
[null,"WACC Real - Conservative",null,null,null,{"$f":"(1+F283)/(1+F$185)-1","v":3.9435609756097723E-2},3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.7545019258368617E-2,3.654068950720224E-2,3.5625683917232864E-2,3.4800002488460491E-2,3.4063645220885341E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2]
[]
["Nuclear Market Factors",null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Inflation Rate",null,null,null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,"Interest Rate Nominal - Advanced",null,null,null,{"$f":"F264","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,{"$f":"L290+($Q290-$L290)/5","v":5.2000000000000005E-2},{"$f":"M290+($Q290-$L290)/5","v":5.4000000000000006E-2},{"$f":"N290+($Q290-$L290)/5","v":5.6000000000000008E-2},{"$f":"O290+($Q290-$L290)/5","v":5.800000000000001E-2},{"$f":"Q264","v":0.06},{"$f":"Q290","v":0.06},0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06]
[null,"Interest Rate Nominal - Moderate",null,null,null,{"$f":"F290","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,5.2000000000000005E-2,5.4000000000000006E-2,5.6000000000000008E-2,5.800000000000001E-2,0.06,{"$f":"Q291","v":0.06},0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06]
[null,"Interest Rate Nominal - Conservative",null,null,null,0.05,0.05,0.05,0.05,0.05,0.05,0.05,5.2000000000000005E-2,5.4000000000000006E-2,5.6000000000000008E-2,5.800000000000001E-2,0.06,{"$f":"Q292","v":0.06},0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06]
[null,"Calculated Interest Rate Real - Advanced",null,null,null,{"$f":"(1+F290)/(1+F$55) - 1","v":2.4390243902439046E-2},2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.634146341463417E-2,2.8292682926829293E-2,3.0243902439024417E-2,3.2195121951219763E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2]
[null,"Calculated Interest Rate Real - Moderate",null,null,null,{"$f":"(1+F291)/(1+F$55) - 1","v":2.4390243902439046E-2},2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.634146341463417E-2,2.8292682926829293E-2,3.0243902439024417E-2,3.2195121951219763E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2]
[null,"Calculated Interest Rate Real - Conservative",null,null,null,{"$f":"(1+F292)/(1+F$55) - 1","v":2.4390243902439046E-2},2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.634146341463417E-2,2.8292682926829293E-2,3.0243902439024417E-2,3.2195121951219763E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2]
[null,"Interest During Construction  - Nominal",null,null,null,3.5000000000000003E-2,{"$f":"F296","v":3.5000000000000003E-2},{"$f":"G296","v":3.5000000000000003E-2},3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,{"$f":"L296+($Q296-$L296)/5","v":3.7000000000000005E-2},{"$f":"M296+($Q296-$L296)/5","v":3.9000000000000007E-2},{"$f":"N296+($Q296-$L296)/5","v":4.1000000000000009E-2},{"$f":"O296+($Q296-$L296)/5","v":4.300000000000001E-2},4.4999999999999998E-2,{"$f":"Q296","v":4.4999999999999998E-2},4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2]
[null,"Rate of Return on Equity Nominal - Advanced",null,null,null,0.1,{"$f":"F297","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"Q297","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,"Rate of Return on Equity Nominal - Moderate",null,null,null,{"$f":"F297","v":0.1},{"$f":"F298","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"Q298","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,"Rate of Return on Equity Nominal - Conservative",null,null,null,{"$f":"F298","v":0.1},{"$f":"F299","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"Q299","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,"Calculated Rate of Return on Equity Real - Advanced",null,null,null,{"$f":"(1+F297)/(1+F$55) - 1","v":7.317073170731736E-2},7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2]
[null,"Calculated Rate of Return on Equity Real - Moderate",null,null,null,{"$f":"(1+F298)/(1+F$55) - 1","v":7.317073170731736E-2},7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2]
[null,"Calculated Rate of Return on Equity Real - Conservative",null,null,null,{"$f":"(1+F299)/(1+F$55) - 1","v":7.317073170731736E-2},7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2]
[null,"Debt Fraction - Advanced",null,null,null,0.67,0.67,0.67,0.67,0.67,0.67,0.67,{"$f":"L303+($Q303-$L303)/5","v":0.68298785290610564},0.69597570581221124,0.70896355871831684,0.72195141162442245,{"$f":"Q277","v":0.73493926453052816},{"$f":"Q303","v":0.73493926453052816},0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816]
[null,"Debt Fraction - Moderate",null,null,null,{"$f":"F303","v":0.67},0.67,0.67,0.67,0.67,0.67,0.67,0.68298785290610564,0.69597570581221124,0.70896355871831684,0.72195141162442245,{"$f":"Q303","v":0.73493926453052816},0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,{"$f":"AA303","v":0.73493926453052816},0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,{"$f":"AK303","v":0.73493926453052816}]
[null,"Debt Fraction - Conservative",null,null,null,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.68298785290610564,0.69597570581221124,0.70896355871831684,0.72195141162442245,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,{"$f":"AK304","v":0.73493926453052816}]
[null,"Tax Rate (Federal and State)",null,null,null,{"$f":"F124","v":0.25739999999999996},0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996]
[null,"WACC Nominal - Advanced",null,null,null,{"$f":"F303*F290*(1-F$176)+(1-F303)*(F297)","v":5.7877100000000001E-2},5.7877100000000001E-2,5.7877100000000001E-2,5.7877100000000001E-2,5.7877100000000001E-2,5.7877100000000001E-2,5.7877100000000001E-2,5.8074927246929288E-2,5.8311333612130881E-2,5.8586319095604758E-2,5.8899883697350941E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2]
[null,"WACC Nominal - Moderate",null,null,null,{"$f":"F304*F291*(1-F$176)+(1-F304)*(F298)","v":5.7877100000000001E-2},5.7877100000000001E-2,5.7877100000000001E-2,5.7877100000000001E-2,5.7877100000000001E-2,5.7877100000000001E-2,5.7877100000000001E-2,5.8074927246929288E-2,5.8311333612130881E-2,5.8586319095604758E-2,5.8899883697350941E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2]
[null,"WACC Nominal - Conservative",null,null,null,{"$f":"F305*F292*(1-F$176)+(1-F305)*(F299)","v":5.7877100000000001E-2},5.7877100000000001E-2,5.7877100000000001E-2,5.7877100000000001E-2,5.7877100000000001E-2,5.7877100000000001E-2,5.7877100000000001E-2,5.8074927246929288E-2,5.8311333612130881E-2,5.8586319095604758E-2,5.8899883697350941E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2]
[null,"WACC Real - Advanced",null,null,null,{"$f":"(1+F307)/(1+F$185)-1","v":3.2075219512195163E-2},3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2268221704321309E-2,3.2498862060615474E-2,3.2767140581078102E-2,3.3073057265708306E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2]
[null,"WACC Real - Moderate",null,null,null,{"$f":"(1+F308)/(1+F$185)-1","v":3.2075219512195163E-2},3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2268221704321309E-2,3.2498862060615474E-2,3.2767140581078102E-2,3.3073057265708306E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2]
[null,"WACC Real - Conservative",null,null,null,{"$f":"(1+F309)/(1+F$185)-1","v":3.2075219512195163E-2},3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2268221704321309E-2,3.2498862060615474E-2,3.2767140581078102E-2,3.3073057265708306E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2]
[]
[]
["BioPower Market Factors",null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Inflation Rate",null,null,null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,"Interest Rate Nominal - Advanced",null,null,null,{"$f":"F290","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,{"$f":"L317+($Q317-$L317)/5","v":5.2000000000000005E-2},{"$f":"M317+($Q317-$L317)/5","v":5.4000000000000006E-2},{"$f":"N317+($Q317-$L317)/5","v":5.6000000000000008E-2},{"$f":"O317+($Q317-$L317)/5","v":5.800000000000001E-2},{"$f":"Q290","v":0.06},{"$f":"Q317","v":0.06},0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06]
[null,"Interest Rate Nominal - Moderate",null,null,null,{"$f":"F317","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,5.2000000000000005E-2,5.4000000000000006E-2,5.6000000000000008E-2,5.800000000000001E-2,0.06,{"$f":"Q318","v":0.06},0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06]
[null,"Interest Rate Nominal - Conservative",null,null,null,0.05,0.05,0.05,0.05,0.05,0.05,0.05,5.2000000000000005E-2,5.4000000000000006E-2,5.6000000000000008E-2,5.800000000000001E-2,0.06,{"$f":"Q319","v":0.06},0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06]
[null,"Calculated Interest Rate Real - Advanced",null,null,null,{"$f":"(1+F317)/(1+F$55) - 1","v":2.4390243902439046E-2},2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.634146341463417E-2,2.8292682926829293E-2,3.0243902439024417E-2,3.2195121951219763E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2]
[null,"Calculated Interest Rate Real - Moderate",null,null,null,{"$f":"(1+F318)/(1+F$55) - 1","v":2.4390243902439046E-2},2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.634146341463417E-2,2.8292682926829293E-2,3.0243902439024417E-2,3.2195121951219763E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2]
[null,"Calculated Interest Rate Real - Conservative",null,null,null,{"$f":"(1+F319)/(1+F$55) - 1","v":2.4390243902439046E-2},2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.634146341463417E-2,2.8292682926829293E-2,3.0243902439024417E-2,3.2195121951219763E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2]
[null,"Interest During Construction  - Nominal",null,null,null,{"$f":"F296","v":3.5000000000000003E-2},3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,{"$f":"L323+($Q323-$L323)/5","v":3.7000000000000005E-2},{"$f":"M323+($Q323-$L323)/5","v":3.9000000000000007E-2},{"$f":"N323+($Q323-$L323)/5","v":4.1000000000000009E-2},{"$f":"O323+($Q323-$L323)/5","v":4.300000000000001E-2},{"$f":"Q296","v":4.4999999999999998E-2},{"$f":"Q323","v":4.4999999999999998E-2},4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2]
[null,"Rate of Return on Equity Nominal - Advanced",null,null,null,0.1,{"$f":"F324","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"Q324","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,"Rate of Return on Equity Nominal - Moderate",null,null,null,{"$f":"F324","v":0.1},{"$f":"F325","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"Q325","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,"Rate of Return on Equity Nominal - Conservative",null,null,null,{"$f":"F325","v":0.1},{"$f":"F326","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"Q326","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,"Calculated Rate of Return on Equity Real - Advanced",null,null,null,{"$f":"(1+F324)/(1+F$55) - 1","v":7.317073170731736E-2},7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2]
[null,"Calculated Rate of Return on Equity Real - Moderate",null,null,null,{"$f":"(1+F325)/(1+F$55) - 1","v":7.317073170731736E-2},7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2]
[null,"Calculated Rate of Return on Equity Real - Conservative",null,null,null,{"$f":"(1+F326)/(1+F$55) - 1","v":7.317073170731736E-2},7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2]
[null,"Debt Fraction - Advanced",null,null,null,{"$f":"F303","v":0.67},0.67,0.67,0.67,0.67,0.67,0.67,{"$f":"L330+($Q330-$L330)/5","v":0.68298785290610564},0.69597570581221124,0.70896355871831684,0.72195141162442245,{"$f":"Q303","v":0.73493926453052816},{"$f":"Q330","v":0.73493926453052816},0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816]
[null,"Debt Fraction - Moderate",null,null,null,{"$f":"F330","v":0.67},0.67,0.67,0.67,0.67,0.67,0.67,0.68298785290610564,0.69597570581221124,0.70896355871831684,0.72195141162442245,{"$f":"Q330","v":0.73493926453052816},0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,{"$f":"AA330","v":0.73493926453052816},0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,{"$f":"AK330","v":0.73493926453052816}]
[null,"Debt Fraction - Conservative",null,null,null,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.68298785290610564,0.69597570581221124,0.70896355871831684,0.72195141162442245,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,{"$f":"AK331","v":0.73493926453052816}]
[null,"Tax Rate (Federal and State)",null,null,null,{"$f":"F20","v":0.25739999999999996},0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996]
[null,"WACC Nominal - Advanced",null,null,null,{"$f":"F330*F317*(1-F$176)+(1-F330)*(F324)","v":5.7877100000000001E-2},5.7877100000000001E-2,5.7877100000000001E-2,5.7877100000000001E-2,5.7877100000000001E-2,5.7877100000000001E-2,5.7877100000000001E-2,5.8074927246929288E-2,5.8311333612130881E-2,5.8586319095604758E-2,5.8899883697350941E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2]
[null,"WACC Nominal - Moderate",null,null,null,{"$f":"F331*F318*(1-F$176)+(1-F331)*(F325)","v":5.7877100000000001E-2},5.7877100000000001E-2,5.7877100000000001E-2,5.7877100000000001E-2,5.7877100000000001E-2,5.7877100000000001E-2,5.7877100000000001E-2,5.8074927246929288E-2,5.8311333612130881E-2,5.8586319095604758E-2,5.8899883697350941E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2]
[null,"WACC Nominal - Conservative",null,null,null,{"$f":"F332*F319*(1-F$176)+(1-F332)*(F326)","v":5.7877100000000001E-2},5.7877100000000001E-2,5.7877100000000001E-2,5.7877100000000001E-2,5.7877100000000001E-2,5.7877100000000001E-2,5.7877100000000001E-2,5.8074927246929288E-2,5.8311333612130881E-2,5.8586319095604758E-2,5.8899883697350941E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2]
[null,"WACC Real - Advanced",null,null,null,{"$f":"(1+F334)/(1+F$185)-1","v":3.2075219512195163E-2},3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2268221704321309E-2,3.2498862060615474E-2,3.2767140581078102E-2,3.3073057265708306E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2]
[null,"WACC Real - Moderate",null,null,null,{"$f":"(1+F335)/(1+F$185)-1","v":3.2075219512195163E-2},3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2268221704321309E-2,3.2498862060615474E-2,3.2767140581078102E-2,3.3073057265708306E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2]
[null,"WACC Real - Conservative",null,null,null,{"$f":"(1+F336)/(1+F$185)-1","v":3.2075219512195163E-2},3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2268221704321309E-2,3.2498862060615474E-2,3.2767140581078102E-2,3.3073057265708306E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2]
[]
["Land-based WIND USED",null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Inflation Rate",null,null,null,{"$f":"F705","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,0,0,0]
[null,"Interest Rate Nominal - Advanced",null,null,null,{"$f":"F706","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0,0,0]
[null,"Interest Rate Nominal - Moderate",null,null,null,{"$f":"F707","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0,0,0]
[null,"Interest Rate Nominal - Conservative",null,null,null,{"$f":"F708","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0,0,0]
[null,"Calculated Interest Rate Real - Advanced",null,null,null,{"$f":"F709","v":1.4634146341463428E-2},1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,0,0,0]
[null,"Calculated Interest Rate Real - Moderate",null,null,null,{"$f":"F710","v":1.4634146341463428E-2},1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,0,0,0]
[null,"Calculated Interest Rate Real - Conservative",null,null,null,{"$f":"F711","v":1.4634146341463428E-2},1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,0,0,0]
[null,"Interest During Construction  - Nominal",null,null,null,{"$f":"F712","v":3.5000000000000003E-2},3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,0,0,0]
[null,"Rate of Return on Equity Nominal - Advanced",null,null,null,{"$f":"F713","v":0.09},0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0,0,0]
[null,"Rate of Return on Equity Nominal - Moderate",null,null,null,{"$f":"F714","v":0.09},0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0,0,0]
[null,"Rate of Return on Equity Nominal - Conservative",null,null,null,{"$f":"F715","v":0.09},0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0,0,0]
[null,"Calculated Rate of Return on Equity Real - Advanced",null,null,null,{"$f":"F716","v":6.3414634146341742E-2},6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,0,0,0]
[null,"Calculated Rate of Return on Equity Real - Moderate",null,null,null,{"$f":"F717","v":6.3414634146341742E-2},6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,0,0,0]
[null,"Calculated Rate of Return on Equity Real - Conservative",null,null,null,{"$f":"F718","v":6.3414634146341742E-2},6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,0,0,0]
[null,"Debt Fraction - Advanced",null,null,null,{"$f":"F719","v":0.67100000000000004},0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0,0,0]
[null,"Debt Fraction - Moderate",null,null,null,{"$f":"F720","v":0.67100000000000004},0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0,0,0]
[null,"Debt Fraction - Conservative",null,null,null,{"$f":"F721","v":0.67100000000000004},0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0,0,0]
[null,"Tax Rate (Federal and State)",null,null,null,{"$f":"F722","v":0.25740000000000002},0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0,0,0]
[null,"WACC Nominal - Advanced",null,null,null,{"$f":"F723","v":4.9541383999999994E-2},4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,0,0,0]
[null,"WACC Nominal - Moderate",null,null,null,{"$f":"F724","v":4.9541383999999994E-2},4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,0,0,0]
[null,"WACC Nominal - Conservative",null,null,null,{"$f":"F725","v":4.9541383999999994E-2},4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,0,0,0]
[null,"WACC Real - Advanced",null,null,null,{"$f":"F726","v":2.3942813658536677E-2},2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,0,0,0]
[null,"WACC Real - Moderate",null,null,null,{"$f":"F727","v":2.3942813658536677E-2},2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,0,0,0]
[null,"WACC Real - Conservative",null,null,null,{"$f":"F728","v":2.3942813658536677E-2},2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,0,0,0]
[]
["Off-Shore WIND USED",null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Inflation Rate",null,null,null,{"$f":"F731","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,0,0,0]
[null,"Interest Rate Nominal - Advanced",null,null,null,{"$f":"F732","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0,0,0]
[null,"Interest Rate Nominal - Moderate",null,null,null,{"$f":"F733","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0,0,0]
[null,"Interest Rate Nominal - Conservative",null,null,null,{"$f":"F734","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0,0,0]
[null,"Calculated Interest Rate Real - Advanced",null,null,null,{"$f":"F735","v":1.4634146341463428E-2},1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,0,0,0]
[null,"Calculated Interest Rate Real - Moderate",null,null,null,{"$f":"F736","v":1.4634146341463428E-2},1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,0,0,0]
[null,"Calculated Interest Rate Real - Conservative",null,null,null,{"$f":"F737","v":1.4634146341463428E-2},1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,0,0,0]
[null,"Interest During Construction  - Nominal",null,null,null,{"$f":"F738","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0,0,0]
[null,"Rate of Return on Equity Nominal - Advanced",null,null,null,{"$f":"F739","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0,0,0]
[null,"Rate of Return on Equity Nominal - Moderate",null,null,null,{"$f":"F740","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0,0,0]
[null,"Rate of Return on Equity Nominal - Conservative",null,null,null,{"$f":"F741","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0,0,0]
[null,"Calculated Rate of Return on Equity Real - Advanced",null,null,null,{"$f":"F742","v":7.317073170731736E-2},7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,0,0,0]
[null,"Calculated Rate of Return on Equity Real - Moderate",null,null,null,{"$f":"F743","v":7.317073170731736E-2},7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,0,0,0]
[null,"Calculated Rate of Return on Equity Real - Conservative",null,null,null,{"$f":"F744","v":7.317073170731736E-2},7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,0,0,0]
[null,"Debt Fraction - Advanced",null,null,null,{"$f":"F745","v":0.68500000000000005},0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0,0,0]
[null,"Debt Fraction - Moderate",null,null,null,{"$f":"F746","v":0.68500000000000005},0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0,0,0]
[null,"Debt Fraction - Conservative",null,null,null,{"$f":"F747","v":0.68500000000000005},0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0,0,0]
[null,"Tax Rate (Federal and State)",null,null,null,{"$f":"F748","v":0.25740000000000002},0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0,0,0]
[null,"WACC Nominal - Advanced",null,null,null,{"$f":"F749","v":5.1847239999999996E-2},5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,0,0,0]
[null,"WACC Nominal - Moderate",null,null,null,{"$f":"F750","v":5.1847239999999996E-2},5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,0,0,0]
[null,"WACC Nominal - Conservative",null,null,null,{"$f":"F751","v":5.1847239999999996E-2},5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,0,0,0]
[null,"WACC Real - Advanced",null,null,null,{"$f":"F752","v":2.6192429268292905E-2},2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,0,0,0]
[null,"WACC Real - Moderate",null,null,null,{"$f":"F753","v":2.6192429268292905E-2},2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,0,0,0]
[null,"WACC Real - Conservative",null,null,null,{"$f":"F754","v":2.6192429268292905E-2},2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,0,0,0]
[]
["Utility PV USED",null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Inflation Rate",null,null,null,{"$f":"F757","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,0,0,0]
[null,"Interest Rate Nominal - Advanced",null,null,null,{"$f":"F758","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0,0,0]
[null,"Interest Rate Nominal - Moderate",null,null,null,{"$f":"F759","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0,0,0]
[null,"Interest Rate Nominal - Conservative",null,null,null,{"$f":"F760","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0,0,0]
[null,"Calculated Interest Rate Real - Advanced",null,null,null,{"$f":"F761","v":1.4634146341463428E-2},1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,0,0,0]
[null,"Calculated Interest Rate Real - Moderate",null,null,null,{"$f":"F762","v":1.4634146341463428E-2},1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,0,0,0]
[null,"Calculated Interest Rate Real - Conservative",null,null,null,{"$f":"F763","v":1.4634146341463428E-2},1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,0,0,0]
[null,"Interest During Construction  - Nominal",null,null,null,{"$f":"F764","v":3.5000000000000003E-2},3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,0,0,0]
[null,"Rate of Return on Equity Nominal - Advanced",null,null,null,{"$f":"F765","v":7.8E-2},7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,0,0,0]
[null,"Rate of Return on Equity Nominal - Moderate",null,null,null,{"$f":"F766","v":7.8E-2},7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,0,0,0]
[null,"Rate of Return on Equity Nominal - Conservative",null,null,null,{"$f":"F767","v":7.8E-2},7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,0,0,0]
[null,"Calculated Rate of Return on Equity Real - Advanced",null,null,null,{"$f":"F768","v":5.1707317073171E-2},5.1707317073171E-2,5.1707317073171E-2,5.1707317073171E-2,5.1707317073171E-2,5.1707317073171E-2,5.1707317073171E-2,5.1707317073171E-2,5.1707317073171E-2,5.1707317073171E-2,5.1707317073171E-2,5.1707317073171E-2,5.1707317073171E-2,5.1707317073171E-2,5.1707317073171E-2,5.1707317073171E-2,5.1707317073171E-2,5.1707317073171E-2,5.1707317073171E-2,5.1707317073171E-2,5.1707317073171E-2,5.1707317073171E-2,5.1707317073171E-2,5.1707317073171E-2,5.1707317073171E-2,5.1707317073171E-2,5.1707317073171E-2,5.1707317073171E-2,5.1707317073171E-2,5.1707317073171E-2,5.1707317073171E-2,5.1707317073171E-2,0,0,0]
[null,"Calculated Rate of Return on Equity Real - Moderate",null,null,null,{"$f":"F769","v":5.1707317073171E-2},5.1707317073171E-2,5.1707317073171E-2,5.1707317073171E-2,5.1707317073171E-2,5.1707317073171E-2,5.1707317073171E-2,5.1707317073171E-2,5.1707317073171E-2,5.1707317073171E-2,5.1707317073171E-2,5.1707317073171E-2,5.1707317073171E-2,5.1707317073171E-2,5.1707317073171E-2,5.1707317073171E-2,5.1707317073171E-2,5.1707317073171E-2,5.1707317073171E-2,5.1707317073171E-2,5.1707317073171E-2,5.1707317073171E-2,5.1707317073171E-2,5.1707317073171E-2,5.1707317073171E-2,5.1707317073171E-2,5.1707317073171E-2,5.1707317073171E-2,5.1707317073171E-2,5.1707317073171E-2,5.1707317073171E-2,5.1707317073171E-2,0,0,0]
[null,"Calculated Rate of Return on Equity Real - Conservative",null,null,null,{"$f":"F770","v":5.1707317073171E-2},5.1707317073171E-2,5.1707317073171E-2,5.1707317073171E-2,5.1707317073171E-2,5.1707317073171E-2,5.1707317073171E-2,5.1707317073171E-2,5.1707317073171E-2,5.1707317073171E-2,5.1707317073171E-2,5.1707317073171E-2,5.1707317073171E-2,5.1707317073171E-2,5.1707317073171E-2,5.1707317073171E-2,5.1707317073171E-2,5.1707317073171E-2,5.1707317073171E-2,5.1707317073171E-2,5.1707317073171E-2,5.1707317073171E-2,5.1707317073171E-2,5.1707317073171E-2,5.1707317073171E-2,5.1707317073171E-2,5.1707317073171E-2,5.1707317073171E-2,5.1707317073171E-2,5.1707317073171E-2,5.1707317073171E-2,5.1707317073171E-2,0,0,0]
[null,"Debt Fraction - Advanced",null,null,null,{"$f":"F771","v":0.73499999999999999},0.73499999999999999,0.73499999999999999,0.73499999999999999,0.73499999999999999,0.73499999999999999,0.73499999999999999,0.73499999999999999,0.73499999999999999,0.73499999999999999,0.73499999999999999,0.73499999999999999,0.73499999999999999,0.73499999999999999,0.73499999999999999,0.73499999999999999,0.73499999999999999,0.73499999999999999,0.73499999999999999,0.73499999999999999,0.73499999999999999,0.73499999999999999,0.73499999999999999,0.73499999999999999,0.73499999999999999,0.73499999999999999,0.73499999999999999,0.73499999999999999,0.73499999999999999,0.73499999999999999,0.73499999999999999,0.73499999999999999,0,0,0]
[null,"Debt Fraction - Moderate",null,null,null,{"$f":"F772","v":0.73499999999999999},0.73499999999999999,0.73499999999999999,0.73499999999999999,0.73499999999999999,0.73499999999999999,0.73499999999999999,0.73499999999999999,0.73499999999999999,0.73499999999999999,0.73499999999999999,0.73499999999999999,0.73499999999999999,0.73499999999999999,0.73499999999999999,0.73499999999999999,0.73499999999999999,0.73499999999999999,0.73499999999999999,0.73499999999999999,0.73499999999999999,0.73499999999999999,0.73499999999999999,0.73499999999999999,0.73499999999999999,0.73499999999999999,0.73499999999999999,0.73499999999999999,0.73499999999999999,0.73499999999999999,0.73499999999999999,0.73499999999999999,0,0,0]
[null,"Debt Fraction - Conservative",null,null,null,{"$f":"F773","v":0.73499999999999999},0.73499999999999999,0.73499999999999999,0.73499999999999999,0.73499999999999999,0.73499999999999999,0.73499999999999999,0.73499999999999999,0.73499999999999999,0.73499999999999999,0.73499999999999999,0.73499999999999999,0.73499999999999999,0.73499999999999999,0.73499999999999999,0.73499999999999999,0.73499999999999999,0.73499999999999999,0.73499999999999999,0.73499999999999999,0.73499999999999999,0.73499999999999999,0.73499999999999999,0.73499999999999999,0.73499999999999999,0.73499999999999999,0.73499999999999999,0.73499999999999999,0.73499999999999999,0.73499999999999999,0.73499999999999999,0.73499999999999999,0,0,0]
[null,"Tax Rate (Federal and State)",null,null,null,{"$f":"F774","v":0.25740000000000002},0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0,0,0]
[null,"WACC Nominal - Advanced",null,null,null,{"$f":"F775","v":4.2502440000000002E-2},4.2502440000000002E-2,4.2502440000000002E-2,4.2502440000000002E-2,4.2502440000000002E-2,4.2502440000000002E-2,4.2502440000000002E-2,4.2502440000000002E-2,4.2502440000000002E-2,4.2502440000000002E-2,4.2502440000000002E-2,4.2502440000000002E-2,4.2502440000000002E-2,4.2502440000000002E-2,4.2502440000000002E-2,4.2502440000000002E-2,4.2502440000000002E-2,4.2502440000000002E-2,4.2502440000000002E-2,4.2502440000000002E-2,4.2502440000000002E-2,4.2502440000000002E-2,4.2502440000000002E-2,4.2502440000000002E-2,4.2502440000000002E-2,4.2502440000000002E-2,4.2502440000000002E-2,4.2502440000000002E-2,4.2502440000000002E-2,4.2502440000000002E-2,4.2502440000000002E-2,4.2502440000000002E-2,0,0,0]
[null,"WACC Nominal - Moderate",null,null,null,{"$f":"F776","v":4.2502440000000002E-2},4.2502440000000002E-2,4.2502440000000002E-2,4.2502440000000002E-2,4.2502440000000002E-2,4.2502440000000002E-2,4.2502440000000002E-2,4.2502440000000002E-2,4.2502440000000002E-2,4.2502440000000002E-2,4.2502440000000002E-2,4.2502440000000002E-2,4.2502440000000002E-2,4.2502440000000002E-2,4.2502440000000002E-2,4.2502440000000002E-2,4.2502440000000002E-2,4.2502440000000002E-2,4.2502440000000002E-2,4.2502440000000002E-2,4.2502440000000002E-2,4.2502440000000002E-2,4.2502440000000002E-2,4.2502440000000002E-2,4.2502440000000002E-2,4.2502440000000002E-2,4.2502440000000002E-2,4.2502440000000002E-2,4.2502440000000002E-2,4.2502440000000002E-2,4.2502440000000002E-2,4.2502440000000002E-2,0,0,0]
[null,"WACC Nominal - Conservative",null,null,null,{"$f":"F777","v":4.2502440000000002E-2},4.2502440000000002E-2,4.2502440000000002E-2,4.2502440000000002E-2,4.2502440000000002E-2,4.2502440000000002E-2,4.2502440000000002E-2,4.2502440000000002E-2,4.2502440000000002E-2,4.2502440000000002E-2,4.2502440000000002E-2,4.2502440000000002E-2,4.2502440000000002E-2,4.2502440000000002E-2,4.2502440000000002E-2,4.2502440000000002E-2,4.2502440000000002E-2,4.2502440000000002E-2,4.2502440000000002E-2,4.2502440000000002E-2,4.2502440000000002E-2,4.2502440000000002E-2,4.2502440000000002E-2,4.2502440000000002E-2,4.2502440000000002E-2,4.2502440000000002E-2,4.2502440000000002E-2,4.2502440000000002E-2,4.2502440000000002E-2,4.2502440000000002E-2,4.2502440000000002E-2,4.2502440000000002E-2,0,0,0]
[null,"WACC Real - Advanced",null,null,null,{"$f":"F778","v":1.7075551219512208E-2},1.7075551219512208E-2,1.7075551219512208E-2,1.7075551219512208E-2,1.7075551219512208E-2,1.7075551219512208E-2,1.7075551219512208E-2,1.7075551219512208E-2,1.7075551219512208E-2,1.7075551219512208E-2,1.7075551219512208E-2,1.7075551219512208E-2,1.7075551219512208E-2,1.7075551219512208E-2,1.7075551219512208E-2,1.7075551219512208E-2,1.7075551219512208E-2,1.7075551219512208E-2,1.7075551219512208E-2,1.7075551219512208E-2,1.7075551219512208E-2,1.7075551219512208E-2,1.7075551219512208E-2,1.7075551219512208E-2,1.7075551219512208E-2,1.7075551219512208E-2,1.7075551219512208E-2,1.7075551219512208E-2,1.7075551219512208E-2,1.7075551219512208E-2,1.7075551219512208E-2,1.7075551219512208E-2,0,0,0]
[null,"WACC Real - Moderate",null,null,null,{"$f":"F779","v":1.7075551219512208E-2},1.7075551219512208E-2,1.7075551219512208E-2,1.7075551219512208E-2,1.7075551219512208E-2,1.7075551219512208E-2,1.7075551219512208E-2,1.7075551219512208E-2,1.7075551219512208E-2,1.7075551219512208E-2,1.7075551219512208E-2,1.7075551219512208E-2,1.7075551219512208E-2,1.7075551219512208E-2,1.7075551219512208E-2,1.7075551219512208E-2,1.7075551219512208E-2,1.7075551219512208E-2,1.7075551219512208E-2,1.7075551219512208E-2,1.7075551219512208E-2,1.7075551219512208E-2,1.7075551219512208E-2,1.7075551219512208E-2,1.7075551219512208E-2,1.7075551219512208E-2,1.7075551219512208E-2,1.7075551219512208E-2,1.7075551219512208E-2,1.7075551219512208E-2,1.7075551219512208E-2,1.7075551219512208E-2,0,0,0]
[null,"WACC Real - Conservative",null,null,null,{"$f":"F780","v":1.7075551219512208E-2},1.7075551219512208E-2,1.7075551219512208E-2,1.7075551219512208E-2,1.7075551219512208E-2,1.7075551219512208E-2,1.7075551219512208E-2,1.7075551219512208E-2,1.7075551219512208E-2,1.7075551219512208E-2,1.7075551219512208E-2,1.7075551219512208E-2,1.7075551219512208E-2,1.7075551219512208E-2,1.7075551219512208E-2,1.7075551219512208E-2,1.7075551219512208E-2,1.7075551219512208E-2,1.7075551219512208E-2,1.7075551219512208E-2,1.7075551219512208E-2,1.7075551219512208E-2,1.7075551219512208E-2,1.7075551219512208E-2,1.7075551219512208E-2,1.7075551219512208E-2,1.7075551219512208E-2,1.7075551219512208E-2,1.7075551219512208E-2,1.7075551219512208E-2,1.7075551219512208E-2,1.7075551219512208E-2,0,0,0]
[]
["Commercial PV USED",null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Inflation Rate",null,null,null,{"$f":"F783","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,0,0,0]
[null,"Interest Rate Nominal - Advanced",null,null,null,{"$f":"F784","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0,0,0]
[null,"Interest Rate Nominal - Moderate",null,null,null,{"$f":"F785","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0,0,0]
[null,"Interest Rate Nominal - Conservative",null,null,null,{"$f":"F786","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0,0,0]
[null,"Calculated Interest Rate Real - Advanced",null,null,null,{"$f":"F787","v":1.4634146341463428E-2},1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,0,0,0]
[null,"Calculated Interest Rate Real - Moderate",null,null,null,{"$f":"F788","v":1.4634146341463428E-2},1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,0,0,0]
[null,"Calculated Interest Rate Real - Conservative",null,null,null,{"$f":"F789","v":1.4634146341463428E-2},1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,0,0,0]
[null,"Interest During Construction  - Nominal",null,null,null,{"$f":"F790","v":3.5000000000000003E-2},3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,0,0,0]
[null,"Rate of Return on Equity Nominal - Advanced",null,null,null,{"$f":"F791","v":8.7999999999999995E-2},8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,0,0,0]
[null,"Rate of Return on Equity Nominal - Moderate",null,null,null,{"$f":"F792","v":8.7999999999999995E-2},8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,0,0,0]
[null,"Rate of Return on Equity Nominal - Conservative",null,null,null,{"$f":"F793","v":8.7999999999999995E-2},8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,0,0,0]
[null,"Calculated Rate of Return on Equity Real - Advanced",null,null,null,{"$f":"F794","v":6.1463414634146618E-2},6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,0,0,0]
[null,"Calculated Rate of Return on Equity Real - Moderate",null,null,null,{"$f":"F795","v":6.1463414634146618E-2},6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,0,0,0]
[null,"Calculated Rate of Return on Equity Real - Conservative",null,null,null,{"$f":"F796","v":6.1463414634146618E-2},6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,0,0,0]
[null,"Debt Fraction - Advanced",null,null,null,{"$f":"F797","v":0.75900000000000001},0.75900000000000001,0.75900000000000001,0.75900000000000001,0.75900000000000001,0.75900000000000001,0.75900000000000001,0.75900000000000001,0.75900000000000001,0.75900000000000001,0.75900000000000001,0.75900000000000001,0.75900000000000001,0.75900000000000001,0.75900000000000001,0.75900000000000001,0.75900000000000001,0.75900000000000001,0.75900000000000001,0.75900000000000001,0.75900000000000001,0.75900000000000001,0.75900000000000001,0.75900000000000001,0.75900000000000001,0.75900000000000001,0.75900000000000001,0.75900000000000001,0.75900000000000001,0.75900000000000001,0.75900000000000001,0.75900000000000001,0,0,0]
[null,"Debt Fraction - Moderate",null,null,null,{"$f":"F798","v":0.75900000000000001},0.75900000000000001,0.75900000000000001,0.75900000000000001,0.75900000000000001,0.75900000000000001,0.75900000000000001,0.75900000000000001,0.75900000000000001,0.75900000000000001,0.75900000000000001,0.75900000000000001,0.75900000000000001,0.75900000000000001,0.75900000000000001,0.75900000000000001,0.75900000000000001,0.75900000000000001,0.75900000000000001,0.75900000000000001,0.75900000000000001,0.75900000000000001,0.75900000000000001,0.75900000000000001,0.75900000000000001,0.75900000000000001,0.75900000000000001,0.75900000000000001,0.75900000000000001,0.75900000000000001,0.75900000000000001,0.75900000000000001,0,0,0]
[null,"Debt Fraction - Conservative",null,null,null,{"$f":"F799","v":0.75900000000000001},0.75900000000000001,0.75900000000000001,0.75900000000000001,0.75900000000000001,0.75900000000000001,0.75900000000000001,0.75900000000000001,0.75900000000000001,0.75900000000000001,0.75900000000000001,0.75900000000000001,0.75900000000000001,0.75900000000000001,0.75900000000000001,0.75900000000000001,0.75900000000000001,0.75900000000000001,0.75900000000000001,0.75900000000000001,0.75900000000000001,0.75900000000000001,0.75900000000000001,0.75900000000000001,0.75900000000000001,0.75900000000000001,0.75900000000000001,0.75900000000000001,0.75900000000000001,0.75900000000000001,0.75900000000000001,0.75900000000000001,0,0,0]
[null,"Tax Rate (Federal and State)",null,null,null,{"$f":"F800","v":0.25740000000000002},0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0,0,0]
[null,"WACC Nominal - Advanced",null,null,null,{"$f":"F801","v":4.3753335999999997E-2},4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,0,0,0]
[null,"WACC Nominal - Moderate",null,null,null,{"$f":"F802","v":4.3753335999999997E-2},4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,0,0,0]
[null,"WACC Nominal - Conservative",null,null,null,{"$f":"F803","v":4.3753335999999997E-2},4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,0,0,0]
[null,"WACC Real - Advanced",null,null,null,{"$f":"F804","v":1.8295937560975695E-2},1.8295937560975695E-2,1.8295937560975695E-2,1.8295937560975695E-2,1.8295937560975695E-2,1.8295937560975695E-2,1.8295937560975695E-2,1.8295937560975695E-2,1.8295937560975695E-2,1.8295937560975695E-2,1.8295937560975695E-2,1.8295937560975695E-2,1.8295937560975695E-2,1.8295937560975695E-2,1.8295937560975695E-2,1.8295937560975695E-2,1.8295937560975695E-2,1.8295937560975695E-2,1.8295937560975695E-2,1.8295937560975695E-2,1.8295937560975695E-2,1.8295937560975695E-2,1.8295937560975695E-2,1.8295937560975695E-2,1.8295937560975695E-2,1.8295937560975695E-2,1.8295937560975695E-2,1.8295937560975695E-2,1.8295937560975695E-2,1.8295937560975695E-2,1.8295937560975695E-2,1.8295937560975695E-2,0,0,0]
[null,"WACC Real - Moderate",null,null,null,{"$f":"F805","v":1.8295937560975695E-2},1.8295937560975695E-2,1.8295937560975695E-2,1.8295937560975695E-2,1.8295937560975695E-2,1.8295937560975695E-2,1.8295937560975695E-2,1.8295937560975695E-2,1.8295937560975695E-2,1.8295937560975695E-2,1.8295937560975695E-2,1.8295937560975695E-2,1.8295937560975695E-2,1.8295937560975695E-2,1.8295937560975695E-2,1.8295937560975695E-2,1.8295937560975695E-2,1.8295937560975695E-2,1.8295937560975695E-2,1.8295937560975695E-2,1.8295937560975695E-2,1.8295937560975695E-2,1.8295937560975695E-2,1.8295937560975695E-2,1.8295937560975695E-2,1.8295937560975695E-2,1.8295937560975695E-2,1.8295937560975695E-2,1.8295937560975695E-2,1.8295937560975695E-2,1.8295937560975695E-2,1.8295937560975695E-2,0,0,0]
[null,"WACC Real - Conservative",null,null,null,{"$f":"F806","v":1.8295937560975695E-2},1.8295937560975695E-2,1.8295937560975695E-2,1.8295937560975695E-2,1.8295937560975695E-2,1.8295937560975695E-2,1.8295937560975695E-2,1.8295937560975695E-2,1.8295937560975695E-2,1.8295937560975695E-2,1.8295937560975695E-2,1.8295937560975695E-2,1.8295937560975695E-2,1.8295937560975695E-2,1.8295937560975695E-2,1.8295937560975695E-2,1.8295937560975695E-2,1.8295937560975695E-2,1.8295937560975695E-2,1.8295937560975695E-2,1.8295937560975695E-2,1.8295937560975695E-2,1.8295937560975695E-2,1.8295937560975695E-2,1.8295937560975695E-2,1.8295937560975695E-2,1.8295937560975695E-2,1.8295937560975695E-2,1.8295937560975695E-2,1.8295937560975695E-2,1.8295937560975695E-2,1.8295937560975695E-2,0,0,0]
[]
["CSP USED",null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Inflation Rate",null,null,null,{"$f":"F835","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,0,0,0]
[null,"Interest Rate Nominal - Advanced",null,null,null,{"$f":"F836","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0,0,0]
[null,"Interest Rate Nominal - Moderate",null,null,null,{"$f":"F837","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0,0,0]
[null,"Interest Rate Nominal - Conservative",null,null,null,{"$f":"F838","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0,0,0]
[null,"Calculated Interest Rate Real - Advanced",null,null,null,{"$f":"F839","v":1.4634146341463428E-2},1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,0,0,0]
[null,"Calculated Interest Rate Real - Moderate",null,null,null,{"$f":"F840","v":1.4634146341463428E-2},1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,0,0,0]
[null,"Calculated Interest Rate Real - Conservative",null,null,null,{"$f":"F841","v":1.4634146341463428E-2},1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,0,0,0]
[null,"Interest During Construction  - Nominal",null,null,null,{"$f":"F842","v":3.5000000000000003E-2},3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,0,0,0]
[null,"Rate of Return on Equity Nominal - Advanced",null,null,null,{"$f":"F843","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0,0,0]
[null,"Rate of Return on Equity Nominal - Moderate",null,null,null,{"$f":"F844","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0,0,0]
[null,"Rate of Return on Equity Nominal - Conservative",null,null,null,{"$f":"F845","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0,0,0]
[null,"Calculated Rate of Return on Equity Real - Advanced",null,null,null,{"$f":"F846","v":7.317073170731736E-2},7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,0,0,0]
[null,"Calculated Rate of Return on Equity Real - Moderate",null,null,null,{"$f":"F847","v":7.317073170731736E-2},7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,0,0,0]
[null,"Calculated Rate of Return on Equity Real - Conservative",null,null,null,{"$f":"F848","v":7.317073170731736E-2},7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,0,0,0]
[null,"Debt Fraction - Advanced",null,null,null,{"$f":"F849","v":0.66400000000000003},0.66400000000000003,0.66400000000000003,0.66400000000000003,0.66400000000000003,0.66400000000000003,0.66400000000000003,0.66400000000000003,0.66400000000000003,0.66400000000000003,0.66400000000000003,0.66400000000000003,0.66400000000000003,0.66400000000000003,0.66400000000000003,0.66400000000000003,0.66400000000000003,0.66400000000000003,0.66400000000000003,0.66400000000000003,0.66400000000000003,0.66400000000000003,0.66400000000000003,0.66400000000000003,0.66400000000000003,0.66400000000000003,0.66400000000000003,0.66400000000000003,0.66400000000000003,0.66400000000000003,0.66400000000000003,0.66400000000000003,0,0,0]
[null,"Debt Fraction - Moderate",null,null,null,{"$f":"F850","v":0.66400000000000003},0.66400000000000003,0.66400000000000003,0.66400000000000003,0.66400000000000003,0.66400000000000003,0.66400000000000003,0.66400000000000003,0.66400000000000003,0.66400000000000003,0.66400000000000003,0.66400000000000003,0.66400000000000003,0.66400000000000003,0.66400000000000003,0.66400000000000003,0.66400000000000003,0.66400000000000003,0.66400000000000003,0.66400000000000003,0.66400000000000003,0.66400000000000003,0.66400000000000003,0.66400000000000003,0.66400000000000003,0.66400000000000003,0.66400000000000003,0.66400000000000003,0.66400000000000003,0.66400000000000003,0.66400000000000003,0.66400000000000003,0,0,0]
[null,"Debt Fraction - Conservative",null,null,null,{"$f":"F851","v":0.66400000000000003},0.66400000000000003,0.66400000000000003,0.66400000000000003,0.66400000000000003,0.66400000000000003,0.66400000000000003,0.66400000000000003,0.66400000000000003,0.66400000000000003,0.66400000000000003,0.66400000000000003,0.66400000000000003,0.66400000000000003,0.66400000000000003,0.66400000000000003,0.66400000000000003,0.66400000000000003,0.66400000000000003,0.66400000000000003,0.66400000000000003,0.66400000000000003,0.66400000000000003,0.66400000000000003,0.66400000000000003,0.66400000000000003,0.66400000000000003,0.66400000000000003,0.66400000000000003,0.66400000000000003,0.66400000000000003,0.66400000000000003,0,0,0]
[null,"Tax Rate (Federal and State)",null,null,null,{"$f":"F852","v":0.25740000000000002},0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0,0,0]
[null,"WACC Nominal - Advanced",null,null,null,{"$f":"F853","v":5.3323455999999991E-2},5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,0,0,0]
[null,"WACC Nominal - Moderate",null,null,null,{"$f":"F854","v":5.3323455999999991E-2},5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,0,0,0]
[null,"WACC Nominal - Conservative",null,null,null,{"$f":"F855","v":5.3323455999999991E-2},5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,0,0,0]
[null,"WACC Real - Advanced",null,null,null,{"$f":"F856","v":2.7632639999999986E-2},2.7632639999999986E-2,2.7632639999999986E-2,2.7632639999999986E-2,2.7632639999999986E-2,2.7632639999999986E-2,2.7632639999999986E-2,2.7632639999999986E-2,2.7632639999999986E-2,2.7632639999999986E-2,2.7632639999999986E-2,2.7632639999999986E-2,2.7632639999999986E-2,2.7632639999999986E-2,2.7632639999999986E-2,2.7632639999999986E-2,2.7632639999999986E-2,2.7632639999999986E-2,2.7632639999999986E-2,2.7632639999999986E-2,2.7632639999999986E-2,2.7632639999999986E-2,2.7632639999999986E-2,2.7632639999999986E-2,2.7632639999999986E-2,2.7632639999999986E-2,2.7632639999999986E-2,2.7632639999999986E-2,2.7632639999999986E-2,2.7632639999999986E-2,2.7632639999999986E-2,2.7632639999999986E-2,0,0,0]
[null,"WACC Real - Moderate",null,null,null,{"$f":"F857","v":2.7632639999999986E-2},2.7632639999999986E-2,2.7632639999999986E-2,2.7632639999999986E-2,2.7632639999999986E-2,2.7632639999999986E-2,2.7632639999999986E-2,2.7632639999999986E-2,2.7632639999999986E-2,2.7632639999999986E-2,2.7632639999999986E-2,2.7632639999999986E-2,2.7632639999999986E-2,2.7632639999999986E-2,2.7632639999999986E-2,2.7632639999999986E-2,2.7632639999999986E-2,2.7632639999999986E-2,2.7632639999999986E-2,2.7632639999999986E-2,2.7632639999999986E-2,2.7632639999999986E-2,2.7632639999999986E-2,2.7632639999999986E-2,2.7632639999999986E-2,2.7632639999999986E-2,2.7632639999999986E-2,2.7632639999999986E-2,2.7632639999999986E-2,2.7632639999999986E-2,2.7632639999999986E-2,2.7632639999999986E-2,0,0,0]
[null,"WACC Real - Conservative",null,null,null,{"$f":"F858","v":2.7632639999999986E-2},2.7632639999999986E-2,2.7632639999999986E-2,2.7632639999999986E-2,2.7632639999999986E-2,2.7632639999999986E-2,2.7632639999999986E-2,2.7632639999999986E-2,2.7632639999999986E-2,2.7632639999999986E-2,2.7632639999999986E-2,2.7632639999999986E-2,2.7632639999999986E-2,2.7632639999999986E-2,2.7632639999999986E-2,2.7632639999999986E-2,2.7632639999999986E-2,2.7632639999999986E-2,2.7632639999999986E-2,2.7632639999999986E-2,2.7632639999999986E-2,2.7632639999999986E-2,2.7632639999999986E-2,2.7632639999999986E-2,2.7632639999999986E-2,2.7632639999999986E-2,2.7632639999999986E-2,2.7632639999999986E-2,2.7632639999999986E-2,2.7632639999999986E-2,2.7632639999999986E-2,2.7632639999999986E-2,0,0,0]
[]
["Geo USED",null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Inflation Rate",null,null,null,{"$f":"F861","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,0,0,0]
[null,"Interest Rate Nominal - Advanced",null,null,null,{"$f":"F862","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0,0,0]
[null,"Interest Rate Nominal - Moderate",null,null,null,{"$f":"F863","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0,0,0]
[null,"Interest Rate Nominal - Conservative",null,null,null,{"$f":"F864","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0,0,0]
[null,"Calculated Interest Rate Real - Advanced",null,null,null,{"$f":"F865","v":1.4634146341463428E-2},1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,0,0,0]
[null,"Calculated Interest Rate Real - Moderate",null,null,null,{"$f":"F866","v":1.4634146341463428E-2},1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,0,0,0]
[null,"Calculated Interest Rate Real - Conservative",null,null,null,{"$f":"F867","v":1.4634146341463428E-2},1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,0,0,0]
[null,"Interest During Construction  - Nominal",null,null,null,{"$f":"F868","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0,0,0]
[null,"Rate of Return on Equity Nominal - Advanced",null,null,null,{"$f":"F869","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0,0,0]
[null,"Rate of Return on Equity Nominal - Moderate",null,null,null,{"$f":"F870","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0,0,0]
[null,"Rate of Return on Equity Nominal - Conservative",null,null,null,{"$f":"F871","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0,0,0]
[null,"Calculated Rate of Return on Equity Real - Advanced",null,null,null,{"$f":"F872","v":7.317073170731736E-2},7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,0,0,0]
[null,"Calculated Rate of Return on Equity Real - Moderate",null,null,null,{"$f":"F873","v":7.317073170731736E-2},7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,0,0,0]
[null,"Calculated Rate of Return on Equity Real - Conservative",null,null,null,{"$f":"F874","v":7.317073170731736E-2},7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,0,0,0]
[null,"Debt Fraction - Advanced",null,null,null,{"$f":"F875","v":0.73699999999999999},0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0,0,0]
[null,"Debt Fraction - Moderate",null,null,null,{"$f":"F876","v":0.73699999999999999},0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0,0,0]
[null,"Debt Fraction - Conservative",null,null,null,{"$f":"F877","v":0.73699999999999999},0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0,0,0]
[null,"Tax Rate (Federal and State)",null,null,null,{"$f":"F878","v":0.25740000000000002},0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0,0,0]
[null,"WACC Nominal - Advanced",null,null,null,{"$f":"F879","v":4.8191848000000002E-2},4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,0,0,0]
[null,"WACC Nominal - Moderate",null,null,null,{"$f":"F880","v":4.8191848000000002E-2},4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,0,0,0]
[null,"WACC Nominal - Conservative",null,null,null,{"$f":"F881","v":4.8191848000000002E-2},4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,0,0,0]
[null,"WACC Real - Advanced",null,null,null,{"$f":"F882","v":2.262619317073189E-2},2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,0,0,0]
[null,"WACC Real - Moderate",null,null,null,{"$f":"F883","v":2.262619317073189E-2},2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,0,0,0]
[null,"WACC Real - Conservative",null,null,null,{"$f":"F884","v":2.262619317073189E-2},2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,0,0,0]
[]
["Hydro USED",null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Inflation Rate",null,null,null,{"$f":"F887","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,0,0,0]
[null,"Interest Rate Nominal - Advanced",null,null,null,{"$f":"F888","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0,0,0]
[null,"Interest Rate Nominal - Moderate",null,null,null,{"$f":"F889","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0,0,0]
[null,"Interest Rate Nominal - Conservative",null,null,null,{"$f":"F890","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0,0,0]
[null,"Calculated Interest Rate Real - Advanced",null,null,null,{"$f":"F891","v":1.4634146341463428E-2},1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,0,0,0]
[null,"Calculated Interest Rate Real - Moderate",null,null,null,{"$f":"F892","v":1.4634146341463428E-2},1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,0,0,0]
[null,"Calculated Interest Rate Real - Conservative",null,null,null,{"$f":"F893","v":1.4634146341463428E-2},1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,0,0,0]
[null,"Interest During Construction  - Nominal",null,null,null,{"$f":"F894","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0,0,0]
[null,"Rate of Return on Equity Nominal - Advanced",null,null,null,{"$f":"F895","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0,0,0]
[null,"Rate of Return on Equity Nominal - Moderate",null,null,null,{"$f":"F896","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0,0,0]
[null,"Rate of Return on Equity Nominal - Conservative",null,null,null,{"$f":"F897","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0,0,0]
[null,"Calculated Rate of Return on Equity Real - Advanced",null,null,null,{"$f":"F898","v":7.317073170731736E-2},7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,0,0,0]
[null,"Calculated Rate of Return on Equity Real - Moderate",null,null,null,{"$f":"F899","v":7.317073170731736E-2},7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,0,0,0]
[null,"Calculated Rate of Return on Equity Real - Conservative",null,null,null,{"$f":"F900","v":7.317073170731736E-2},7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,0,0,0]
[null,"Debt Fraction - Advanced",null,null,null,{"$f":"F901","v":0.71899999999999997},0.71899999999999997,0.71899999999999997,0.71899999999999997,0.71899999999999997,0.71899999999999997,0.71899999999999997,0.71899999999999997,0.71899999999999997,0.71899999999999997,0.71899999999999997,0.71899999999999997,0.71899999999999997,0.71899999999999997,0.71899999999999997,0.71899999999999997,0.71899999999999997,0.71899999999999997,0.71899999999999997,0.71899999999999997,0.71899999999999997,0.71899999999999997,0.71899999999999997,0.71899999999999997,0.71899999999999997,0.71899999999999997,0.71899999999999997,0.71899999999999997,0.71899999999999997,0.71899999999999997,0.71899999999999997,0.71899999999999997,0,0,0]
[null,"Debt Fraction - Moderate",null,null,null,{"$f":"F902","v":0.71899999999999997},0.71899999999999997,0.71899999999999997,0.71899999999999997,0.71899999999999997,0.71899999999999997,0.71899999999999997,0.71899999999999997,0.71899999999999997,0.71899999999999997,0.71899999999999997,0.71899999999999997,0.71899999999999997,0.71899999999999997,0.71899999999999997,0.71899999999999997,0.71899999999999997,0.71899999999999997,0.71899999999999997,0.71899999999999997,0.71899999999999997,0.71899999999999997,0.71899999999999997,0.71899999999999997,0.71899999999999997,0.71899999999999997,0.71899999999999997,0.71899999999999997,0.71899999999999997,0.71899999999999997,0.71899999999999997,0.71899999999999997,0,0,0]
[null,"Debt Fraction - Conservative",null,null,null,{"$f":"F903","v":0.71899999999999997},0.71899999999999997,0.71899999999999997,0.71899999999999997,0.71899999999999997,0.71899999999999997,0.71899999999999997,0.71899999999999997,0.71899999999999997,0.71899999999999997,0.71899999999999997,0.71899999999999997,0.71899999999999997,0.71899999999999997,0.71899999999999997,0.71899999999999997,0.71899999999999997,0.71899999999999997,0.71899999999999997,0.71899999999999997,0.71899999999999997,0.71899999999999997,0.71899999999999997,0.71899999999999997,0.71899999999999997,0.71899999999999997,0.71899999999999997,0.71899999999999997,0.71899999999999997,0.71899999999999997,0.71899999999999997,0.71899999999999997,0,0,0]
[null,"Tax Rate (Federal and State)",null,null,null,{"$f":"F904","v":0.25740000000000002},0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0,0,0]
[null,"WACC Nominal - Advanced",null,null,null,{"$f":"F905","v":4.9457176000000005E-2},4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,0,0,0]
[null,"WACC Nominal - Moderate",null,null,null,{"$f":"F906","v":4.9457176000000005E-2},4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,0,0,0]
[null,"WACC Nominal - Conservative",null,null,null,{"$f":"F907","v":4.9457176000000005E-2},4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,0,0,0]
[null,"WACC Real - Advanced",null,null,null,{"$f":"F908","v":2.3860659512195292E-2},2.3860659512195292E-2,2.3860659512195292E-2,2.3860659512195292E-2,2.3860659512195292E-2,2.3860659512195292E-2,2.3860659512195292E-2,2.3860659512195292E-2,2.3860659512195292E-2,2.3860659512195292E-2,2.3860659512195292E-2,2.3860659512195292E-2,2.3860659512195292E-2,2.3860659512195292E-2,2.3860659512195292E-2,2.3860659512195292E-2,2.3860659512195292E-2,2.3860659512195292E-2,2.3860659512195292E-2,2.3860659512195292E-2,2.3860659512195292E-2,2.3860659512195292E-2,2.3860659512195292E-2,2.3860659512195292E-2,2.3860659512195292E-2,2.3860659512195292E-2,2.3860659512195292E-2,2.3860659512195292E-2,2.3860659512195292E-2,2.3860659512195292E-2,2.3860659512195292E-2,2.3860659512195292E-2,0,0,0]
[null,"WACC Real - Moderate",null,null,null,{"$f":"F909","v":2.3860659512195292E-2},2.3860659512195292E-2,2.3860659512195292E-2,2.3860659512195292E-2,2.3860659512195292E-2,2.3860659512195292E-2,2.3860659512195292E-2,2.3860659512195292E-2,2.3860659512195292E-2,2.3860659512195292E-2,2.3860659512195292E-2,2.3860659512195292E-2,2.3860659512195292E-2,2.3860659512195292E-2,2.3860659512195292E-2,2.3860659512195292E-2,2.3860659512195292E-2,2.3860659512195292E-2,2.3860659512195292E-2,2.3860659512195292E-2,2.3860659512195292E-2,2.3860659512195292E-2,2.3860659512195292E-2,2.3860659512195292E-2,2.3860659512195292E-2,2.3860659512195292E-2,2.3860659512195292E-2,2.3860659512195292E-2,2.3860659512195292E-2,2.3860659512195292E-2,2.3860659512195292E-2,2.3860659512195292E-2,0,0,0]
[null,"WACC Real - Conservative",null,null,null,{"$f":"F910","v":2.3860659512195292E-2},2.3860659512195292E-2,2.3860659512195292E-2,2.3860659512195292E-2,2.3860659512195292E-2,2.3860659512195292E-2,2.3860659512195292E-2,2.3860659512195292E-2,2.3860659512195292E-2,2.3860659512195292E-2,2.3860659512195292E-2,2.3860659512195292E-2,2.3860659512195292E-2,2.3860659512195292E-2,2.3860659512195292E-2,2.3860659512195292E-2,2.3860659512195292E-2,2.3860659512195292E-2,2.3860659512195292E-2,2.3860659512195292E-2,2.3860659512195292E-2,2.3860659512195292E-2,2.3860659512195292E-2,2.3860659512195292E-2,2.3860659512195292E-2,2.3860659512195292E-2,2.3860659512195292E-2,2.3860659512195292E-2,2.3860659512195292E-2,2.3860659512195292E-2,2.3860659512195292E-2,2.3860659512195292E-2,0,0,0]
[]
["Nat Gas USED",null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Inflation Rate",null,null,null,{"$f":"F913","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,0,0,0]
[null,"Interest Rate Nominal - Advanced",null,null,null,{"$f":"F914","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0,0,0]
[null,"Interest Rate Nominal - Moderate",null,null,null,{"$f":"F915","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0,0,0]
[null,"Interest Rate Nominal - Conservative",null,null,null,{"$f":"F916","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0,0,0]
[null,"Calculated Interest Rate Real - Advanced",null,null,null,{"$f":"F917","v":2.4390243902439046E-2},2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,0,0,0]
[null,"Calculated Interest Rate Real - Moderate",null,null,null,{"$f":"F918","v":2.4390243902439046E-2},2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,0,0,0]
[null,"Calculated Interest Rate Real - Conservative",null,null,null,{"$f":"F919","v":2.4390243902439046E-2},2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,0,0,0]
[null,"Interest During Construction  - Nominal",null,null,null,{"$f":"F920","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0,0,0]
[null,"Rate of Return on Equity Nominal - Advanced",null,null,null,{"$f":"F921","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0,0,0]
[null,"Rate of Return on Equity Nominal - Moderate",null,null,null,{"$f":"F922","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0,0,0]
[null,"Rate of Return on Equity Nominal - Conservative",null,null,null,{"$f":"F923","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0,0,0]
[null,"Calculated Rate of Return on Equity Real - Advanced",null,null,null,{"$f":"F924","v":7.317073170731736E-2},7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,0,0,0]
[null,"Calculated Rate of Return on Equity Real - Moderate",null,null,null,{"$f":"F925","v":7.317073170731736E-2},7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,0,0,0]
[null,"Calculated Rate of Return on Equity Real - Conservative",null,null,null,{"$f":"F926","v":7.317073170731736E-2},7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,0,0,0]
[null,"Debt Fraction - Advanced",null,null,null,{"$f":"F927","v":0.55000000000000004},0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0,0,0]
[null,"Debt Fraction - Moderate",null,null,null,{"$f":"F928","v":0.55000000000000004},0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0,0,0]
[null,"Debt Fraction - Conservative",null,null,null,{"$f":"F929","v":0.55000000000000004},0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0,0,0]
[null,"Tax Rate (Federal and State)",null,null,null,{"$f":"F930","v":0.25740000000000002},0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0,0,0]
[null,"WACC Nominal - Advanced",null,null,null,{"$f":"F931","v":6.5421499999999994E-2},6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,0,0,0]
[null,"WACC Nominal - Moderate",null,null,null,{"$f":"F932","v":6.5421499999999994E-2},6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,0,0,0]
[null,"WACC Nominal - Conservative",null,null,null,{"$f":"F933","v":6.5421499999999994E-2},6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,0,0,0]
[null,"WACC Real - Advanced",null,null,null,{"$f":"F934","v":3.9435609756097723E-2},3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,0,0,0]
[null,"WACC Real - Moderate",null,null,null,{"$f":"F935","v":3.9435609756097723E-2},3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,0,0,0]
[null,"WACC Real - Conservative",null,null,null,{"$f":"F936","v":3.9435609756097723E-2},3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,0,0,0]
[null,null,null,null,null,{"$f":"F931","v":6.5421499999999994E-2},6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,null,{"$f":"AM931","v":0},{"$f":"AN931","v":0}]
["Coal USED",null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,null,{"$f":"AM932","v":0},{"$f":"AN932","v":0}]
[null,"Inflation Rate",null,null,null,{"$f":"F939","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,0,0,0]
[null,"Interest Rate Nominal - Advanced",null,null,null,{"$f":"F940","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0,0,0]
[null,"Interest Rate Nominal - Moderate",null,null,null,{"$f":"F941","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0,0,0]
[null,"Interest Rate Nominal - Conservative",null,null,null,{"$f":"F942","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0,0,0]
[null,"Calculated Interest Rate Real - Advanced",null,null,null,{"$f":"F943","v":2.4390243902439046E-2},2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,0,0,0]
[null,"Calculated Interest Rate Real - Moderate",null,null,null,{"$f":"F944","v":2.4390243902439046E-2},2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,0,0,0]
[null,"Calculated Interest Rate Real - Conservative",null,null,null,{"$f":"F945","v":2.4390243902439046E-2},2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,0,0,0]
[null,"Interest During Construction  - Nominal",null,null,null,{"$f":"F946","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0,0,0]
[null,"Rate of Return on Equity Nominal - Advanced",null,null,null,{"$f":"F947","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0,0,0]
[null,"Rate of Return on Equity Nominal - Moderate",null,null,null,{"$f":"F948","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0,0,0]
[null,"Rate of Return on Equity Nominal - Conservative",null,null,null,{"$f":"F949","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0,0,0]
[null,"Calculated Rate of Return on Equity Real - Advanced",null,null,null,{"$f":"F950","v":7.317073170731736E-2},7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,0,0,0]
[null,"Calculated Rate of Return on Equity Real - Moderate",null,null,null,{"$f":"F951","v":7.317073170731736E-2},7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,0,0,0]
[null,"Calculated Rate of Return on Equity Real - Conservative",null,null,null,{"$f":"F952","v":7.317073170731736E-2},7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,0,0,0]
[null,"Debt Fraction - Advanced",null,null,null,{"$f":"F953","v":0.55000000000000004},0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0,0,0]
[null,"Debt Fraction - Moderate",null,null,null,{"$f":"F954","v":0.55000000000000004},0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0,0,0]
[null,"Debt Fraction - Conservative",null,null,null,{"$f":"F955","v":0.55000000000000004},0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0,0,0]
[null,"Tax Rate (Federal and State)",null,null,null,{"$f":"F956","v":0.25740000000000002},0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0,0,0]
[null,"WACC Nominal - Advanced",null,null,null,{"$f":"F957","v":6.5421499999999994E-2},6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,0,0,0]
[null,"WACC Nominal - Moderate",null,null,null,{"$f":"F958","v":6.5421499999999994E-2},6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,0,0,0]
[null,"WACC Nominal - Conservative",null,null,null,{"$f":"F959","v":6.5421499999999994E-2},6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,0,0,0]
[null,"WACC Real - Advanced",null,null,null,{"$f":"F960","v":3.9435609756097723E-2},3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,0,0,0]
[null,"WACC Real - Moderate",null,null,null,{"$f":"F961","v":3.9435609756097723E-2},3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,0,0,0]
[null,"WACC Real - Conservative",null,null,null,{"$f":"F962","v":3.9435609756097723E-2},3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,0,0,0]
[]
["Nuclear USED",null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Inflation Rate",null,null,null,{"$f":"F965","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,0,0,0]
[null,"Interest Rate Nominal - Advanced",null,null,null,{"$f":"F966","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0,0,0]
[null,"Interest Rate Nominal - Moderate",null,null,null,{"$f":"F967","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0,0,0]
[null,"Interest Rate Nominal - Conservative",null,null,null,{"$f":"F968","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0,0,0]
[null,"Calculated Interest Rate Real - Advanced",null,null,null,{"$f":"F969","v":2.4390243902439046E-2},2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,0,0,0]
[null,"Calculated Interest Rate Real - Moderate",null,null,null,{"$f":"F970","v":2.4390243902439046E-2},2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,0,0,0]
[null,"Calculated Interest Rate Real - Conservative",null,null,null,{"$f":"F971","v":2.4390243902439046E-2},2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,0,0,0]
[null,"Interest During Construction  - Nominal",null,null,null,{"$f":"F972","v":3.5000000000000003E-2},3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,0,0,0]
[null,"Rate of Return on Equity Nominal - Advanced",null,null,null,{"$f":"F973","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0,0,0]
[null,"Rate of Return on Equity Nominal - Moderate",null,null,null,{"$f":"F974","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0,0,0]
[null,"Rate of Return on Equity Nominal - Conservative",null,null,null,{"$f":"F975","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0,0,0]
[null,"Calculated Rate of Return on Equity Real - Advanced",null,null,null,{"$f":"F976","v":7.317073170731736E-2},7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,0,0,0]
[null,"Calculated Rate of Return on Equity Real - Moderate",null,null,null,{"$f":"F977","v":7.317073170731736E-2},7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,0,0,0]
[null,"Calculated Rate of Return on Equity Real - Conservative",null,null,null,{"$f":"F978","v":7.317073170731736E-2},7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,0,0,0]
[null,"Debt Fraction - Advanced",null,null,null,{"$f":"F979","v":0.67},0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0,0,0]
[null,"Debt Fraction - Moderate",null,null,null,{"$f":"F980","v":0.67},0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0,0,0]
[null,"Debt Fraction - Conservative",null,null,null,{"$f":"F981","v":0.67},0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0,0,0]
[null,"Tax Rate (Federal and State)",null,null,null,{"$f":"F982","v":0.25740000000000002},0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0,0,0]
[null,"WACC Nominal - Advanced",null,null,null,{"$f":"F983","v":5.7877099999999994E-2},5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,0,0,0]
[null,"WACC Nominal - Moderate",null,null,null,{"$f":"F984","v":5.7877099999999994E-2},5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,0,0,0]
[null,"WACC Nominal - Conservative",null,null,null,{"$f":"F985","v":5.7877099999999994E-2},5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,0,0,0]
[null,"WACC Real - Advanced",null,null,null,{"$f":"F986","v":3.2075219512195163E-2},3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,0,0,0]
[null,"WACC Real - Moderate",null,null,null,{"$f":"F987","v":3.2075219512195163E-2},3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,0,0,0]
[null,"WACC Real - Conservative",null,null,null,{"$f":"F988","v":3.2075219512195163E-2},3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,0,0,0]
[]
["Biopower USED",null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Inflation Rate",null,null,null,{"$f":"F991","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,0,0,0]
[null,"Interest Rate Nominal - Advanced",null,null,null,{"$f":"F992","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0,0,0]
[null,"Interest Rate Nominal - Moderate",null,null,null,{"$f":"F993","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0,0,0]
[null,"Interest Rate Nominal - Conservative",null,null,null,{"$f":"F994","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0,0,0]
[null,"Calculated Interest Rate Real - Advanced",null,null,null,{"$f":"F995","v":2.4390243902439046E-2},2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,0,0,0]
[null,"Calculated Interest Rate Real - Moderate",null,null,null,{"$f":"F996","v":2.4390243902439046E-2},2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,0,0,0]
[null,"Calculated Interest Rate Real - Conservative",null,null,null,{"$f":"F997","v":2.4390243902439046E-2},2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,0,0,0]
[null,"Interest During Construction  - Nominal",null,null,null,{"$f":"F998","v":3.5000000000000003E-2},3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,0,0,0]
[null,"Rate of Return on Equity Nominal - Advanced",null,null,null,{"$f":"F999","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0,0,0]
[null,"Rate of Return on Equity Nominal - Moderate",null,null,null,{"$f":"F1000","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0,0,0]
[null,"Rate of Return on Equity Nominal - Conservative",null,null,null,{"$f":"F1001","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0,0,0]
[null,"Calculated Rate of Return on Equity Real - Advanced",null,null,null,{"$f":"F1002","v":7.317073170731736E-2},7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,0,0,0]
[null,"Calculated Rate of Return on Equity Real - Moderate",null,null,null,{"$f":"F1003","v":7.317073170731736E-2},7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,0,0,0]
[null,"Calculated Rate of Return on Equity Real - Conservative",null,null,null,{"$f":"F1004","v":7.317073170731736E-2},7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,0,0,0]
[null,"Debt Fraction - Advanced",null,null,null,{"$f":"F1005","v":0.67},0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0,0,0]
[null,"Debt Fraction - Moderate",null,null,null,{"$f":"F1006","v":0.67},0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0,0,0]
[null,"Debt Fraction - Conservative",null,null,null,{"$f":"F1007","v":0.67},0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0,0,0]
[null,"Tax Rate (Federal and State)",null,null,null,{"$f":"F1008","v":0.25740000000000002},0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0,0,0]
[null,"WACC Nominal - Advanced",null,null,null,{"$f":"F1009","v":5.7877099999999994E-2},5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,0,0,0]
[null,"WACC Nominal - Moderate",null,null,null,{"$f":"F1010","v":5.7877099999999994E-2},5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,0,0,0]
[null,"WACC Nominal - Conservative",null,null,null,{"$f":"F1011","v":5.7877099999999994E-2},5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,0,0,0]
[null,"WACC Real - Advanced",null,null,null,{"$f":"F1012","v":3.2075219512195163E-2},3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,0,0,0]
[null,"WACC Real - Moderate",null,null,null,{"$f":"F1013","v":3.2075219512195163E-2},3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,0,0,0]
[null,"WACC Real - Conservative",null,null,null,{"$f":"F1014","v":3.2075219512195163E-2},3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,0,0,0]
[]
["Res PV Market Factor",null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Inflation Rate",null,null,null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,"Interest Rate Nominal - Advanced",null,null,null,0.04,0.04,0.04,0.04,0.04,0.04,0.04,{"$f":"L629+($Q629-$L629)/5","v":4.2000000000000003E-2},{"$f":"M629+($Q629-$L629)/5","v":4.4000000000000004E-2},{"$f":"N629+($Q629-$L629)/5","v":4.6000000000000006E-2},{"$f":"O629+($Q629-$L629)/5","v":4.8000000000000008E-2},0.05,{"$f":"Q629","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[null,"Interest Rate Nominal - Moderate",null,null,null,{"$f":"F629","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,4.2000000000000003E-2,4.4000000000000004E-2,4.6000000000000006E-2,4.8000000000000008E-2,0.05,{"$f":"Q630","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[null,"Interest Rate Nominal - Conservative",null,null,null,0.04,0.04,0.04,0.04,0.04,0.04,0.04,4.2000000000000003E-2,4.4000000000000004E-2,4.6000000000000006E-2,4.8000000000000008E-2,0.05,{"$f":"Q631","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[null,"Calculated Interest Rate Real - Advanced",null,null,null,{"$f":"(1+F629)/(1+F$55) - 1","v":1.4634146341463428E-2},1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.6585365853658551E-2,1.8536585365853675E-2,2.0487804878048799E-2,2.2439024390243922E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2]
[null,"Calculated Interest Rate Real - Moderate",null,null,null,{"$f":"(1+F630)/(1+F$55) - 1","v":1.4634146341463428E-2},1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.6585365853658551E-2,1.8536585365853675E-2,2.0487804878048799E-2,2.2439024390243922E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2]
[null,"Calculated Interest Rate Real - Conservative",null,null,null,{"$f":"(1+F631)/(1+F$55) - 1","v":1.4634146341463428E-2},1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.6585365853658551E-2,1.8536585365853675E-2,2.0487804878048799E-2,2.2439024390243922E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2]
[null,"Interest During Construction  - Nominal",null,null,null,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,{"$f":"L635+($Q635-$L635)/5","v":3.7000000000000005E-2},{"$f":"M635+($Q635-$L635)/5","v":3.9000000000000007E-2},{"$f":"N635+($Q635-$L635)/5","v":4.1000000000000009E-2},{"$f":"O635+($Q635-$L635)/5","v":4.300000000000001E-2},4.4999999999999998E-2,{"$f":"Q635","v":4.4999999999999998E-2},4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2]
[null,"Rate of Return on Equity Nominal - Advanced",null,null,null,8.7999999999999995E-2,{"$f":"F636","v":8.7999999999999995E-2},8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,{"$f":"Q636","v":8.7999999999999995E-2},8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2]
[null,"Rate of Return on Equity Nominal - Moderate",null,null,null,{"$f":"F636","v":8.7999999999999995E-2},{"$f":"F637","v":8.7999999999999995E-2},8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,{"$f":"Q637","v":8.7999999999999995E-2},8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2]
[null,"Rate of Return on Equity Nominal - Conservative",null,null,null,{"$f":"F637","v":8.7999999999999995E-2},{"$f":"F638","v":8.7999999999999995E-2},8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,{"$f":"Q638","v":8.7999999999999995E-2},8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2]
[null,"Calculated Rate of Return on Equity Real - Advanced",null,null,null,{"$f":"(1+F636)/(1+F$55) - 1","v":6.1463414634146618E-2},6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2]
[null,"Calculated Rate of Return on Equity Real - Moderate",null,null,null,{"$f":"(1+F637)/(1+F$55) - 1","v":6.1463414634146618E-2},6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2]
[null,"Calculated Rate of Return on Equity Real - Conservative",null,null,null,{"$f":"(1+F638)/(1+F$55) - 1","v":6.1463414634146618E-2},6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2]
[null,"Debt Fraction - Advanced",null,null,null,0.53694430872108401,0.53694430872108401,0.53694430872108401,0.53694430872108401,0.53694430872108401,0.56650043095204661,0.56650043095204661,0.68472491987589723,0.6810640481543333,0.67740317643276937,0.67374230471120544,0.6700814329896414,{"$f":"Q642","v":0.6700814329896414},0.6700814329896414,0.6700814329896414,0.6700814329896414,0.6700814329896414,0.6700814329896414,0.6700814329896414,0.6700814329896414,0.6700814329896414,0.6700814329896414,0.6700814329896414,0.6700814329896414,0.6700814329896414,0.6700814329896414,0.6700814329896414,0.6700814329896414,0.6700814329896414,0.6700814329896414,0.6700814329896414,0.6700814329896414]
[null,"Debt Fraction - Moderate",null,null,null,0.53694430872108401,0.53694430872108401,0.53694430872108401,0.53694430872108401,0.53694430872108401,0.56650043095204661,0.56650043095204661,0.68472491987589723,0.6810640481543333,0.67740317643276937,0.67374230471120544,0.6700814329896414,{"$f":"R642","v":0.6700814329896414},0.6700814329896414,0.6700814329896414,0.6700814329896414,0.6700814329896414,0.6700814329896414,0.6700814329896414,0.6700814329896414,0.6700814329896414,{"$f":"AA642","v":0.6700814329896414},0.6700814329896414,0.6700814329896414,0.6700814329896414,0.6700814329896414,0.6700814329896414,0.6700814329896414,0.6700814329896414,0.6700814329896414,0.6700814329896414,{"$f":"AK642","v":0.6700814329896414}]
[null,"Debt Fraction - Conservative",null,null,null,0.53694430872108401,0.53694430872108401,0.53694430872108401,0.53694430872108401,0.53694430872108401,0.56650043095204661,0.56650043095204661,0.68472491987589723,0.6810640481543333,0.67740317643276937,0.67374230471120544,0.6700814329896414,0.6700814329896414,0.6700814329896414,0.6700814329896414,0.6700814329896414,0.6700814329896414,0.6700814329896414,0.6700814329896414,0.6700814329896414,0.6700814329896414,0.6700814329896414,0.6700814329896414,0.6700814329896414,0.6700814329896414,0.6700814329896414,0.6700814329896414,0.6700814329896414,0.6700814329896414,0.6700814329896414,0.6700814329896414,{"$f":"AK643","v":0.6700814329896414}]
[null,"Tax Rate (Federal and State)",null,null,null,{"$f":"F20","v":0.25739999999999996},0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996]
[null,"WACC Nominal - Advanced",null,null,null,{"$f":"F642*F629*(1-F$645)+(1-F642)*(F636)","v":5.6698294578795688E-2},5.6698294578795688E-2,5.6698294578795688E-2,5.6698294578795688E-2,5.6698294578795688E-2,5.4975290877219488E-2,5.4975290877219488E-2,4.9100229521914382E-2,5.0319722897432619E-2,5.1528342019589127E-2,5.27260868883839E-2,5.3912957503816944E-2,5.3912957503816944E-2,5.3912957503816944E-2,5.3912957503816944E-2,5.3912957503816944E-2,5.3912957503816944E-2,5.3912957503816944E-2,5.3912957503816944E-2,5.3912957503816944E-2,5.3912957503816944E-2,5.3912957503816944E-2,5.3912957503816944E-2,5.3912957503816944E-2,5.3912957503816944E-2,5.3912957503816944E-2,5.3912957503816944E-2,5.3912957503816944E-2,5.3912957503816944E-2,5.3912957503816944E-2,5.3912957503816944E-2,5.3912957503816944E-2]
[null,"WACC Nominal - Moderate",null,null,null,{"$f":"F643*F630*(1-F$645)+(1-F643)*(F637)","v":5.6698294578795688E-2},5.6698294578795688E-2,5.6698294578795688E-2,5.6698294578795688E-2,5.6698294578795688E-2,5.4975290877219488E-2,5.4975290877219488E-2,4.9100229521914382E-2,5.0319722897432619E-2,5.1528342019589127E-2,5.27260868883839E-2,5.3912957503816944E-2,5.3912957503816944E-2,5.3912957503816944E-2,5.3912957503816944E-2,5.3912957503816944E-2,5.3912957503816944E-2,5.3912957503816944E-2,5.3912957503816944E-2,5.3912957503816944E-2,5.3912957503816944E-2,5.3912957503816944E-2,5.3912957503816944E-2,5.3912957503816944E-2,5.3912957503816944E-2,5.3912957503816944E-2,5.3912957503816944E-2,5.3912957503816944E-2,5.3912957503816944E-2,5.3912957503816944E-2,5.3912957503816944E-2,5.3912957503816944E-2]
[null,"WACC Nominal - Conservative",null,null,null,{"$f":"F644*F631*(1-F$645)+(1-F644)*(F638)","v":5.6698294578795688E-2},5.6698294578795688E-2,5.6698294578795688E-2,5.6698294578795688E-2,5.6698294578795688E-2,5.4975290877219488E-2,5.4975290877219488E-2,4.9100229521914382E-2,5.0319722897432619E-2,5.1528342019589127E-2,5.27260868883839E-2,5.3912957503816944E-2,5.3912957503816944E-2,5.3912957503816944E-2,5.3912957503816944E-2,5.3912957503816944E-2,5.3912957503816944E-2,5.3912957503816944E-2,5.3912957503816944E-2,5.3912957503816944E-2,5.3912957503816944E-2,5.3912957503816944E-2,5.3912957503816944E-2,5.3912957503816944E-2,5.3912957503816944E-2,5.3912957503816944E-2,5.3912957503816944E-2,5.3912957503816944E-2,5.3912957503816944E-2,5.3912957503816944E-2,5.3912957503816944E-2,5.3912957503816944E-2]
[null,"WACC Real - Advanced",null,null,null,{"$f":"(1+F646)/(1+F$628)-1","v":3.0925165442727609E-2},3.0925165442727609E-2,3.0925165442727609E-2,3.0925165442727609E-2,3.0925165442727609E-2,2.924418622167746E-2,2.924418622167746E-2,2.3512419045770061E-2,2.4702168680422076E-2,2.5881309287404175E-2,2.7049840866716135E-2,2.8207763418357956E-2,2.8207763418357956E-2,2.8207763418357956E-2,2.8207763418357956E-2,2.8207763418357956E-2,2.8207763418357956E-2,2.8207763418357956E-2,2.8207763418357956E-2,2.8207763418357956E-2,2.8207763418357956E-2,2.8207763418357956E-2,2.8207763418357956E-2,2.8207763418357956E-2,2.8207763418357956E-2,2.8207763418357956E-2,2.8207763418357956E-2,2.8207763418357956E-2,2.8207763418357956E-2,2.8207763418357956E-2,2.8207763418357956E-2,2.8207763418357956E-2]
[null,"WACC Real - Moderate",null,null,null,{"$f":"(1+F647)/(1+F$628)-1","v":3.0925165442727609E-2},3.0925165442727609E-2,3.0925165442727609E-2,3.0925165442727609E-2,3.0925165442727609E-2,2.924418622167746E-2,2.924418622167746E-2,2.3512419045770061E-2,2.4702168680422076E-2,2.5881309287404175E-2,2.7049840866716135E-2,2.8207763418357956E-2,2.8207763418357956E-2,2.8207763418357956E-2,2.8207763418357956E-2,2.8207763418357956E-2,2.8207763418357956E-2,2.8207763418357956E-2,2.8207763418357956E-2,2.8207763418357956E-2,2.8207763418357956E-2,2.8207763418357956E-2,2.8207763418357956E-2,2.8207763418357956E-2,2.8207763418357956E-2,2.8207763418357956E-2,2.8207763418357956E-2,2.8207763418357956E-2,2.8207763418357956E-2,2.8207763418357956E-2,2.8207763418357956E-2,2.8207763418357956E-2]
[null,"WACC Real - Conservative",null,null,null,{"$f":"(1+F648)/(1+F$628)-1","v":3.0925165442727609E-2},3.0925165442727609E-2,3.0925165442727609E-2,3.0925165442727609E-2,3.0925165442727609E-2,2.924418622167746E-2,2.924418622167746E-2,2.3512419045770061E-2,2.4702168680422076E-2,2.5881309287404175E-2,2.7049840866716135E-2,2.8207763418357956E-2,2.8207763418357956E-2,2.8207763418357956E-2,2.8207763418357956E-2,2.8207763418357956E-2,2.8207763418357956E-2,2.8207763418357956E-2,2.8207763418357956E-2,2.8207763418357956E-2,2.8207763418357956E-2,2.8207763418357956E-2,2.8207763418357956E-2,2.8207763418357956E-2,2.8207763418357956E-2,2.8207763418357956E-2,2.8207763418357956E-2,2.8207763418357956E-2,2.8207763418357956E-2,2.8207763418357956E-2,2.8207763418357956E-2,2.8207763418357956E-2]
["Res PV USED",null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Inflation Rate",null,null,null,{"$f":"F809","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,0,0,0]
[null,"Interest Rate Nominal - Advanced",null,null,null,{"$f":"F810","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0,0,0]
[null,"Interest Rate Nominal - Moderate",null,null,null,{"$f":"F811","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0,0,0]
[null,"Interest Rate Nominal - Conservative",null,null,null,{"$f":"F812","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0,0,0]
[null,"Calculated Interest Rate Real - Advanced",null,null,null,{"$f":"F813","v":1.4634146341463428E-2},1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,0,0,0]
[null,"Calculated Interest Rate Real - Moderate",null,null,null,{"$f":"F814","v":1.4634146341463428E-2},1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,0,0,0]
[null,"Calculated Interest Rate Real - Conservative",null,null,null,{"$f":"F815","v":1.4634146341463428E-2},1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,0,0,0]
[null,"Interest During Construction  - Nominal",null,null,null,{"$f":"F816","v":3.5000000000000003E-2},3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,0,0,0]
[null,"Rate of Return on Equity Nominal - Advanced",null,null,null,{"$f":"F817","v":8.7999999999999995E-2},8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,0,0,0]
[null,"Rate of Return on Equity Nominal - Moderate",null,null,null,{"$f":"F818","v":8.7999999999999995E-2},8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,0,0,0]
[null,"Rate of Return on Equity Nominal - Conservative",null,null,null,{"$f":"F819","v":8.7999999999999995E-2},8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,0,0,0]
[null,"Calculated Rate of Return on Equity Real - Advanced",null,null,null,{"$f":"F820","v":6.1463414634146618E-2},6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,0,0,0]
[null,"Calculated Rate of Return on Equity Real - Moderate",null,null,null,{"$f":"F821","v":6.1463414634146618E-2},6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,0,0,0]
[null,"Calculated Rate of Return on Equity Real - Conservative",null,null,null,{"$f":"F822","v":6.1463414634146618E-2},6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,0,0,0]
[null,"Debt Fraction - Advanced",null,null,null,{"$f":"F823","v":0.75800000000000001},0.75800000000000001,0.75800000000000001,0.75800000000000001,0.75800000000000001,0.75800000000000001,0.75800000000000001,0.75800000000000001,0.75800000000000001,0.75800000000000001,0.75800000000000001,0.75800000000000001,0.75800000000000001,0.75800000000000001,0.75800000000000001,0.75800000000000001,0.75800000000000001,0.75800000000000001,0.75800000000000001,0.75800000000000001,0.75800000000000001,0.75800000000000001,0.75800000000000001,0.75800000000000001,0.75800000000000001,0.75800000000000001,0.75800000000000001,0.75800000000000001,0.75800000000000001,0.75800000000000001,0.75800000000000001,0.75800000000000001,0,0,0]
[null,"Debt Fraction - Moderate",null,null,null,{"$f":"F824","v":0.75800000000000001},0.75800000000000001,0.75800000000000001,0.75800000000000001,0.75800000000000001,0.75800000000000001,0.75800000000000001,0.75800000000000001,0.75800000000000001,0.75800000000000001,0.75800000000000001,0.75800000000000001,0.75800000000000001,0.75800000000000001,0.75800000000000001,0.75800000000000001,0.75800000000000001,0.75800000000000001,0.75800000000000001,0.75800000000000001,0.75800000000000001,0.75800000000000001,0.75800000000000001,0.75800000000000001,0.75800000000000001,0.75800000000000001,0.75800000000000001,0.75800000000000001,0.75800000000000001,0.75800000000000001,0.75800000000000001,0.75800000000000001,0,0,0]
[null,"Debt Fraction - Conservative",null,null,null,{"$f":"F825","v":0.75800000000000001},0.75800000000000001,0.75800000000000001,0.75800000000000001,0.75800000000000001,0.75800000000000001,0.75800000000000001,0.75800000000000001,0.75800000000000001,0.75800000000000001,0.75800000000000001,0.75800000000000001,0.75800000000000001,0.75800000000000001,0.75800000000000001,0.75800000000000001,0.75800000000000001,0.75800000000000001,0.75800000000000001,0.75800000000000001,0.75800000000000001,0.75800000000000001,0.75800000000000001,0.75800000000000001,0.75800000000000001,0.75800000000000001,0.75800000000000001,0.75800000000000001,0.75800000000000001,0.75800000000000001,0.75800000000000001,0.75800000000000001,0,0,0]
[null,"Tax Rate (Federal and State)",null,null,null,{"$f":"F826","v":0.25740000000000002},0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0,0,0]
[null,"WACC Nominal - Advanced",null,null,null,{"$f":"F827","v":4.3811631999999996E-2},4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,0,0,0]
[null,"WACC Nominal - Moderate",null,null,null,{"$f":"F828","v":4.3811631999999996E-2},4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,0,0,0]
[null,"WACC Nominal - Conservative",null,null,null,{"$f":"F829","v":4.3811631999999996E-2},4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,0,0,0]
[null,"WACC Real - Advanced",null,null,null,{"$f":"F830","v":1.8352811707317063E-2},1.8352811707317063E-2,1.8352811707317063E-2,1.8352811707317063E-2,1.8352811707317063E-2,1.8352811707317063E-2,1.8352811707317063E-2,1.8352811707317063E-2,1.8352811707317063E-2,1.8352811707317063E-2,1.8352811707317063E-2,1.8352811707317063E-2,1.8352811707317063E-2,1.8352811707317063E-2,1.8352811707317063E-2,1.8352811707317063E-2,1.8352811707317063E-2,1.8352811707317063E-2,1.8352811707317063E-2,1.8352811707317063E-2,1.8352811707317063E-2,1.8352811707317063E-2,1.8352811707317063E-2,1.8352811707317063E-2,1.8352811707317063E-2,1.8352811707317063E-2,1.8352811707317063E-2,1.8352811707317063E-2,1.8352811707317063E-2,1.8352811707317063E-2,1.8352811707317063E-2,1.8352811707317063E-2,0,0,0]
[null,"WACC Real - Moderate",null,null,null,{"$f":"F831","v":1.8352811707317063E-2},1.8352811707317063E-2,1.8352811707317063E-2,1.8352811707317063E-2,1.8352811707317063E-2,1.8352811707317063E-2,1.8352811707317063E-2,1.8352811707317063E-2,1.8352811707317063E-2,1.8352811707317063E-2,1.8352811707317063E-2,1.8352811707317063E-2,1.8352811707317063E-2,1.8352811707317063E-2,1.8352811707317063E-2,1.8352811707317063E-2,1.8352811707317063E-2,1.8352811707317063E-2,1.8352811707317063E-2,1.8352811707317063E-2,1.8352811707317063E-2,1.8352811707317063E-2,1.8352811707317063E-2,1.8352811707317063E-2,1.8352811707317063E-2,1.8352811707317063E-2,1.8352811707317063E-2,1.8352811707317063E-2,1.8352811707317063E-2,1.8352811707317063E-2,1.8352811707317063E-2,1.8352811707317063E-2,0,0,0]
[null,"WACC Real - Conservative",null,null,null,{"$f":"F832","v":1.8352811707317063E-2},1.8352811707317063E-2,1.8352811707317063E-2,1.8352811707317063E-2,1.8352811707317063E-2,1.8352811707317063E-2,1.8352811707317063E-2,1.8352811707317063E-2,1.8352811707317063E-2,1.8352811707317063E-2,1.8352811707317063E-2,1.8352811707317063E-2,1.8352811707317063E-2,1.8352811707317063E-2,1.8352811707317063E-2,1.8352811707317063E-2,1.8352811707317063E-2,1.8352811707317063E-2,1.8352811707317063E-2,1.8352811707317063E-2,1.8352811707317063E-2,1.8352811707317063E-2,1.8352811707317063E-2,1.8352811707317063E-2,1.8352811707317063E-2,1.8352811707317063E-2,1.8352811707317063E-2,1.8352811707317063E-2,1.8352811707317063E-2,1.8352811707317063E-2,1.8352811707317063E-2,1.8352811707317063E-2,0,0,0]
[]
["AEO for R&D (Static)",null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Inflation Rate",null,null,null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,"Interest Rate Nominal - Advanced",null,null,null,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2]
[null,"Interest Rate Nominal - Moderate",null,null,null,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2]
[null,"Interest Rate Nominal - Conservative",null,null,null,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2]
[null,"Calculated Interest Rate Real - Advanced",null,null,null,{"$f":"(1+F680)/(1+F$679) - 1","v":1.2000000000000233E-2},1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2]
[null,"Calculated Interest Rate Real - Moderate",null,null,null,{"$f":"(1+F681)/(1+F$679) - 1","v":1.2000000000000233E-2},1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2]
[null,"Calculated Interest Rate Real - Conservative",null,null,null,{"$f":"(1+F682)/(1+F$679) - 1","v":1.2000000000000233E-2},1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2]
[null,"Interest During Construction  - Nominal",null,null,null,{"$f":"F681","v":3.73E-2},3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2]
[null,"Rate of Return on Equity Nominal - Advanced",null,null,null,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2]
[null,"Rate of Return on Equity Nominal - Moderate",null,null,null,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2]
[null,"Rate of Return on Equity Nominal - Conservative",null,null,null,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2]
[null,"Calculated Rate of Return on Equity Real - Advanced",null,null,null,{"$f":"(1+F687)/(1+F$679) - 1","v":6.3707317073170788E-2},6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2]
[null,"Calculated Rate of Return on Equity Real - Moderate",null,null,null,{"$f":"(1+F688)/(1+F$679) - 1","v":6.3707317073170788E-2},6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2]
[null,"Calculated Rate of Return on Equity Real - Conservative",null,null,null,{"$f":"(1+F689)/(1+F$679) - 1","v":6.3707317073170788E-2},6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2]
[null,"Debt Fraction - Advanced",null,null,null,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6]
[null,"Debt Fraction - Moderate",null,null,null,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6]
[null,"Debt Fraction - Conservative",null,null,null,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6]
[null,"Tax Rate (Federal and State)",null,null,null,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002]
[null,"WACC Nominal - Advanced",null,null,null,{"$f":"F693*F680*(1-F$696)+(1-F693)*(F687)","v":5.2739388000000005E-2},5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2]
[null,"WACC Nominal - Moderate",null,null,null,{"$f":"F694*F681*(1-F$696)+(1-F694)*(F688)","v":5.2739388000000005E-2},5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2]
[null,"WACC Nominal - Conservative",null,null,null,{"$f":"F695*F682*(1-F$696)+(1-F695)*(F689)","v":5.2739388000000005E-2},5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2]
[null,"WACC Real - Advanced",null,null,null,{"$f":"(1+F697)/(1+F$679)-1","v":2.7062817560975727E-2},2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2]
[null,"WACC Real - Moderate",null,null,null,{"$f":"(1+F698)/(1+F$679)-1","v":2.7062817560975727E-2},2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2]
[null,"WACC Real - Conservative",null,null,null,{"$f":"(1+F699)/(1+F$679)-1","v":2.7062817560975727E-2},2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2]
[]
["LAND WIND R&D",null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Inflation Rate",null,null,null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,"Interest Rate Nominal - Advanced",null,null,null,0.04,{"$f":"F706","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
[null,"Interest Rate Nominal - Moderate",null,null,null,{"$f":"F706","v":0.04},{"$f":"F707","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
[null,"Interest Rate Nominal - Conservative",null,null,null,{"$f":"F707","v":0.04},{"$f":"F708","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
[null,"Calculated Interest Rate Real - Advanced",null,null,null,{"$f":"(1+F706)/(1+F$55) - 1","v":1.4634146341463428E-2},1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2]
[null,"Calculated Interest Rate Real - Moderate",null,null,null,{"$f":"(1+F707)/(1+F$55) - 1","v":1.4634146341463428E-2},1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2]
[null,"Calculated Interest Rate Real - Conservative",null,null,null,{"$f":"(1+F708)/(1+F$55) - 1","v":1.4634146341463428E-2},1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2]
[null,"Interest During Construction  - Nominal",null,null,null,3.5000000000000003E-2,{"$f":"F712","v":3.5000000000000003E-2},3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2]
[null,"Rate of Return on Equity Nominal - Advanced",null,null,null,0.09,{"$f":"F713","v":0.09},0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09]
[null,"Rate of Return on Equity Nominal - Moderate",null,null,null,{"$f":"F713","v":0.09},{"$f":"F714","v":0.09},0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09]
[null,"Rate of Return on Equity Nominal - Conservative",null,null,null,{"$f":"F714","v":0.09},{"$f":"F715","v":0.09},0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09]
[null,"Calculated Rate of Return on Equity Real - Advanced",null,null,null,{"$f":"(1+F713)/(1+F$55) - 1","v":6.3414634146341742E-2},6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2]
[null,"Calculated Rate of Return on Equity Real - Moderate",null,null,null,{"$f":"(1+F714)/(1+F$55) - 1","v":6.3414634146341742E-2},6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2]
[null,"Calculated Rate of Return on Equity Real - Conservative",null,null,null,{"$f":"(1+F715)/(1+F$55) - 1","v":6.3414634146341742E-2},6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2]
[null,"Debt Fraction - Advanced",null,null,null,0.67100000000000004,{"$f":"F719","v":0.67100000000000004},0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004]
[null,"Debt Fraction - Moderate",null,null,null,{"$f":"F719","v":0.67100000000000004},{"$f":"G719","v":0.67100000000000004},0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,{"$f":"K720+($Q720-$K720)/6","v":0.67100000000000004},0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,{"$f":"Q719","v":0.67100000000000004},0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,{"$f":"AA719","v":0.67100000000000004},0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,{"$f":"AK719","v":0.67100000000000004}]
[null,"Debt Fraction - Conservative",null,null,null,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,{"$f":"AK720","v":0.67100000000000004}]
[null,"Tax Rate (Federal and State)",null,null,null,{"$f":"F696","v":0.25740000000000002},0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002]
[null,"WACC Nominal - Advanced",null,null,null,{"$f":"F719*F706*(1-F$722)+(1-F719)*(F713)","v":4.9541383999999994E-2},4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2]
[null,"WACC Nominal - Moderate",null,null,null,{"$f":"F720*F707*(1-F$722)+(1-F720)*(F714)","v":4.9541383999999994E-2},4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2]
[null,"WACC Nominal - Conservative",null,null,null,{"$f":"F721*F708*(1-F$722)+(1-F721)*(F715)","v":4.9541383999999994E-2},4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2,4.9541383999999994E-2]
[null,"WACC Real - Advanced",null,null,null,{"$f":"(1+F723)/(1+F$705)-1","v":2.3942813658536677E-2},2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2]
[null,"WACC Real - Moderate",null,null,null,{"$f":"(1+F724)/(1+F$705)-1","v":2.3942813658536677E-2},2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2]
[null,"WACC Real - Conservative",null,null,null,{"$f":"(1+F725)/(1+F$705)-1","v":2.3942813658536677E-2},2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2,2.3942813658536677E-2]
[]
["OFFSHORE WIND R&D",null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Inflation Rate",null,null,null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,"Interest Rate Nominal - Advanced",null,null,null,0.04,{"$f":"F732","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
[null,"Interest Rate Nominal - Moderate",null,null,null,{"$f":"F732","v":0.04},{"$f":"F733","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
[null,"Interest Rate Nominal - Conservative",null,null,null,{"$f":"F733","v":0.04},{"$f":"F734","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
[null,"Calculated Interest Rate Real - Advanced",null,null,null,{"$f":"(1+F732)/(1+F$55) - 1","v":1.4634146341463428E-2},1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2]
[null,"Calculated Interest Rate Real - Moderate",null,null,null,{"$f":"(1+F733)/(1+F$55) - 1","v":1.4634146341463428E-2},1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2]
[null,"Calculated Interest Rate Real - Conservative",null,null,null,{"$f":"(1+F734)/(1+F$55) - 1","v":1.4634146341463428E-2},1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2]
[null,"Interest During Construction  - Nominal",null,null,null,0.04,{"$f":"F738","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
[null,"Rate of Return on Equity Nominal - Advanced",null,null,null,0.1,{"$f":"F739","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,"Rate of Return on Equity Nominal - Moderate",null,null,null,{"$f":"F739","v":0.1},{"$f":"F740","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,"Rate of Return on Equity Nominal - Conservative",null,null,null,{"$f":"F740","v":0.1},{"$f":"F741","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,"Calculated Rate of Return on Equity Real - Advanced",null,null,null,{"$f":"(1+F739)/(1+F$55) - 1","v":7.317073170731736E-2},7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2]
[null,"Calculated Rate of Return on Equity Real - Moderate",null,null,null,{"$f":"(1+F740)/(1+F$55) - 1","v":7.317073170731736E-2},7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2]
[null,"Calculated Rate of Return on Equity Real - Conservative",null,null,null,{"$f":"(1+F741)/(1+F$55) - 1","v":7.317073170731736E-2},7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2]
[null,"Debt Fraction - Advanced",null,null,null,0.68500000000000005,{"$f":"F745","v":0.68500000000000005},0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005]
[null,"Debt Fraction - Moderate",null,null,null,{"$f":"F745","v":0.68500000000000005},0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,{"$f":"K746+($Q746-$K746)/6","v":0.68500000000000005},0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,{"$f":"Q745","v":0.68500000000000005},0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,{"$f":"AA745","v":0.68500000000000005},0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,{"$f":"AK745","v":0.68500000000000005}]
[null,"Debt Fraction - Conservative",null,null,null,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,{"$f":"AK746","v":0.68500000000000005}]
[null,"Tax Rate (Federal and State)",null,null,null,{"$f":"F696","v":0.25740000000000002},0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002]
[null,"WACC Nominal - Advanced",null,null,null,{"$f":"F745*F732*(1-F$748)+(1-F745)*(F739)","v":5.1847239999999996E-2},5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2]
[null,"WACC Nominal - Moderate",null,null,null,{"$f":"F746*F733*(1-F$748)+(1-F746)*(F740)","v":5.1847239999999996E-2},5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2]
[null,"WACC Nominal - Conservative",null,null,null,{"$f":"F747*F734*(1-F$748)+(1-F747)*(F741)","v":5.1847239999999996E-2},5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2]
[null,"WACC Real - Advanced",null,null,null,{"$f":"(1+F749)/(1+F$731)-1","v":2.6192429268292905E-2},2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2]
[null,"WACC Real - Moderate",null,null,null,{"$f":"(1+F750)/(1+F$731)-1","v":2.6192429268292905E-2},2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2]
[null,"WACC Real - Conservative",null,null,null,{"$f":"(1+F751)/(1+F$731)-1","v":2.6192429268292905E-2},2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2]
[]
["Utility PV R&D",null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Inflation Rate",null,null,null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,"Interest Rate Nominal - Advanced",null,null,null,0.04,{"$f":"F758","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
[null,"Interest Rate Nominal - Moderate",null,null,null,{"$f":"F758","v":0.04},{"$f":"F759","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
[null,"Interest Rate Nominal - Conservative",null,null,null,{"$f":"F759","v":0.04},{"$f":"F760","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
[null,"Calculated Interest Rate Real - Advanced",null,null,null,{"$f":"(1+F758)/(1+F$55) - 1","v":1.4634146341463428E-2},1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2]
[null,"Calculated Interest Rate Real - Moderate",null,null,null,{"$f":"(1+F759)/(1+F$55) - 1","v":1.4634146341463428E-2},1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2]
[null,"Calculated Interest Rate Real - Conservative",null,null,null,{"$f":"(1+F760)/(1+F$55) - 1","v":1.4634146341463428E-2},1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2]
[null,"Interest During Construction  - Nominal",null,null,null,3.5000000000000003E-2,{"$f":"F764","v":3.5000000000000003E-2},3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2]
[null,"Rate of Return on Equity Nominal - Advanced",null,null,null,7.8E-2,{"$f":"F765","v":7.8E-2},7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2]
[null,"Rate of Return on Equity Nominal - Moderate",null,null,null,{"$f":"F765","v":7.8E-2},{"$f":"F766","v":7.8E-2},7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2]
[null,"Rate of Return on Equity Nominal - Conservative",null,null,null,{"$f":"F766","v":7.8E-2},{"$f":"F767","v":7.8E-2},7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2]
[null,"Calculated Rate of Return on Equity Real - Advanced",null,null,null,{"$f":"(1+F765)/(1+F$55) - 1","v":5.1707317073171E-2},5.1707317073171E-2,5.1707317073171E-2,5.1707317073171E-2,5.1707317073171E-2,5.1707317073171E-2,5.1707317073171E-2,5.1707317073171E-2,5.1707317073171E-2,5.1707317073171E-2,5.1707317073171E-2,5.1707317073171E-2,5.1707317073171E-2,5.1707317073171E-2,5.1707317073171E-2,5.1707317073171E-2,5.1707317073171E-2,5.1707317073171E-2,5.1707317073171E-2,5.1707317073171E-2,5.1707317073171E-2,5.1707317073171E-2,5.1707317073171E-2,5.1707317073171E-2,5.1707317073171E-2,5.1707317073171E-2,5.1707317073171E-2,5.1707317073171E-2,5.1707317073171E-2,5.1707317073171E-2,5.1707317073171E-2,5.1707317073171E-2]
[null,"Calculated Rate of Return on Equity Real - Moderate",null,null,null,{"$f":"(1+F766)/(1+F$55) - 1","v":5.1707317073171E-2},5.1707317073171E-2,5.1707317073171E-2,5.1707317073171E-2,5.1707317073171E-2,5.1707317073171E-2,5.1707317073171E-2,5.1707317073171E-2,5.1707317073171E-2,5.1707317073171E-2,5.1707317073171E-2,5.1707317073171E-2,5.1707317073171E-2,5.1707317073171E-2,5.1707317073171E-2,5.1707317073171E-2,5.1707317073171E-2,5.1707317073171E-2,5.1707317073171E-2,5.1707317073171E-2,5.1707317073171E-2,5.1707317073171E-2,5.1707317073171E-2,5.1707317073171E-2,5.1707317073171E-2,5.1707317073171E-2,5.1707317073171E-2,5.1707317073171E-2,5.1707317073171E-2,5.1707317073171E-2,5.1707317073171E-2,5.1707317073171E-2]
[null,"Calculated Rate of Return on Equity Real - Conservative",null,null,null,{"$f":"(1+F767)/(1+F$55) - 1","v":5.1707317073171E-2},5.1707317073171E-2,5.1707317073171E-2,5.1707317073171E-2,5.1707317073171E-2,5.1707317073171E-2,5.1707317073171E-2,5.1707317073171E-2,5.1707317073171E-2,5.1707317073171E-2,5.1707317073171E-2,5.1707317073171E-2,5.1707317073171E-2,5.1707317073171E-2,5.1707317073171E-2,5.1707317073171E-2,5.1707317073171E-2,5.1707317073171E-2,5.1707317073171E-2,5.1707317073171E-2,5.1707317073171E-2,5.1707317073171E-2,5.1707317073171E-2,5.1707317073171E-2,5.1707317073171E-2,5.1707317073171E-2,5.1707317073171E-2,5.1707317073171E-2,5.1707317073171E-2,5.1707317073171E-2,5.1707317073171E-2,5.1707317073171E-2]
[null,"Debt Fraction - Advanced",null,null,null,0.73499999999999999,{"$f":"F771","v":0.73499999999999999},0.73499999999999999,0.73499999999999999,0.73499999999999999,0.73499999999999999,0.73499999999999999,0.73499999999999999,0.73499999999999999,0.73499999999999999,0.73499999999999999,0.73499999999999999,0.73499999999999999,0.73499999999999999,0.73499999999999999,0.73499999999999999,0.73499999999999999,0.73499999999999999,0.73499999999999999,0.73499999999999999,0.73499999999999999,0.73499999999999999,0.73499999999999999,0.73499999999999999,0.73499999999999999,0.73499999999999999,0.73499999999999999,0.73499999999999999,0.73499999999999999,0.73499999999999999,0.73499999999999999,0.73499999999999999]
[null,"Debt Fraction - Moderate",null,null,null,{"$f":"F771","v":0.73499999999999999},0.73499999999999999,0.73499999999999999,0.73499999999999999,0.73499999999999999,0.73499999999999999,{"$f":"K772+($Q772-$K772)/6","v":0.73499999999999999},0.73499999999999999,0.73499999999999999,0.73499999999999999,0.73499999999999999,{"$f":"Q771","v":0.73499999999999999},0.73499999999999999,0.73499999999999999,0.73499999999999999,0.73499999999999999,0.73499999999999999,0.73499999999999999,0.73499999999999999,0.73499999999999999,0.73499999999999999,{"$f":"AA771","v":0.73499999999999999},0.73499999999999999,0.73499999999999999,0.73499999999999999,0.73499999999999999,0.73499999999999999,0.73499999999999999,0.73499999999999999,0.73499999999999999,0.73499999999999999,{"$f":"AK771","v":0.73499999999999999}]
[null,"Debt Fraction - Conservative",null,null,null,0.73499999999999999,0.73499999999999999,0.73499999999999999,0.73499999999999999,0.73499999999999999,0.73499999999999999,0.73499999999999999,0.73499999999999999,0.73499999999999999,0.73499999999999999,0.73499999999999999,0.73499999999999999,0.73499999999999999,0.73499999999999999,0.73499999999999999,0.73499999999999999,0.73499999999999999,0.73499999999999999,0.73499999999999999,0.73499999999999999,0.73499999999999999,0.73499999999999999,0.73499999999999999,0.73499999999999999,0.73499999999999999,0.73499999999999999,0.73499999999999999,0.73499999999999999,0.73499999999999999,0.73499999999999999,0.73499999999999999,{"$f":"AK772","v":0.73499999999999999}]
[null,"Tax Rate (Federal and State)",null,null,null,{"$f":"F696","v":0.25740000000000002},0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002]
[null,"WACC Nominal - Advanced",null,null,null,{"$f":"F771*F758*(1-F$774)+(1-F771)*(F765)","v":4.2502440000000002E-2},4.2502440000000002E-2,4.2502440000000002E-2,4.2502440000000002E-2,4.2502440000000002E-2,4.2502440000000002E-2,4.2502440000000002E-2,4.2502440000000002E-2,4.2502440000000002E-2,4.2502440000000002E-2,4.2502440000000002E-2,4.2502440000000002E-2,4.2502440000000002E-2,4.2502440000000002E-2,4.2502440000000002E-2,4.2502440000000002E-2,4.2502440000000002E-2,4.2502440000000002E-2,4.2502440000000002E-2,4.2502440000000002E-2,4.2502440000000002E-2,4.2502440000000002E-2,4.2502440000000002E-2,4.2502440000000002E-2,4.2502440000000002E-2,4.2502440000000002E-2,4.2502440000000002E-2,4.2502440000000002E-2,4.2502440000000002E-2,4.2502440000000002E-2,4.2502440000000002E-2,4.2502440000000002E-2]
[null,"WACC Nominal - Moderate",null,null,null,{"$f":"F772*F759*(1-F$774)+(1-F772)*(F766)","v":4.2502440000000002E-2},4.2502440000000002E-2,4.2502440000000002E-2,4.2502440000000002E-2,4.2502440000000002E-2,4.2502440000000002E-2,4.2502440000000002E-2,4.2502440000000002E-2,4.2502440000000002E-2,4.2502440000000002E-2,4.2502440000000002E-2,4.2502440000000002E-2,4.2502440000000002E-2,4.2502440000000002E-2,4.2502440000000002E-2,4.2502440000000002E-2,4.2502440000000002E-2,4.2502440000000002E-2,4.2502440000000002E-2,4.2502440000000002E-2,4.2502440000000002E-2,4.2502440000000002E-2,4.2502440000000002E-2,4.2502440000000002E-2,4.2502440000000002E-2,4.2502440000000002E-2,4.2502440000000002E-2,4.2502440000000002E-2,4.2502440000000002E-2,4.2502440000000002E-2,4.2502440000000002E-2,4.2502440000000002E-2]
[null,"WACC Nominal - Conservative",null,null,null,{"$f":"F773*F760*(1-F$774)+(1-F773)*(F767)","v":4.2502440000000002E-2},4.2502440000000002E-2,4.2502440000000002E-2,4.2502440000000002E-2,4.2502440000000002E-2,4.2502440000000002E-2,4.2502440000000002E-2,4.2502440000000002E-2,4.2502440000000002E-2,4.2502440000000002E-2,4.2502440000000002E-2,4.2502440000000002E-2,4.2502440000000002E-2,4.2502440000000002E-2,4.2502440000000002E-2,4.2502440000000002E-2,4.2502440000000002E-2,4.2502440000000002E-2,4.2502440000000002E-2,4.2502440000000002E-2,4.2502440000000002E-2,4.2502440000000002E-2,4.2502440000000002E-2,4.2502440000000002E-2,4.2502440000000002E-2,4.2502440000000002E-2,4.2502440000000002E-2,4.2502440000000002E-2,4.2502440000000002E-2,4.2502440000000002E-2,4.2502440000000002E-2,4.2502440000000002E-2]
[null,"WACC Real - Advanced",null,null,null,{"$f":"(1+F775)/(1+F$757)-1","v":1.7075551219512208E-2},1.7075551219512208E-2,1.7075551219512208E-2,1.7075551219512208E-2,1.7075551219512208E-2,1.7075551219512208E-2,1.7075551219512208E-2,1.7075551219512208E-2,1.7075551219512208E-2,1.7075551219512208E-2,1.7075551219512208E-2,1.7075551219512208E-2,1.7075551219512208E-2,1.7075551219512208E-2,1.7075551219512208E-2,1.7075551219512208E-2,1.7075551219512208E-2,1.7075551219512208E-2,1.7075551219512208E-2,1.7075551219512208E-2,1.7075551219512208E-2,1.7075551219512208E-2,1.7075551219512208E-2,1.7075551219512208E-2,1.7075551219512208E-2,1.7075551219512208E-2,1.7075551219512208E-2,1.7075551219512208E-2,1.7075551219512208E-2,1.7075551219512208E-2,1.7075551219512208E-2,1.7075551219512208E-2]
[null,"WACC Real - Moderate",null,null,null,{"$f":"(1+F776)/(1+F$757)-1","v":1.7075551219512208E-2},1.7075551219512208E-2,1.7075551219512208E-2,1.7075551219512208E-2,1.7075551219512208E-2,1.7075551219512208E-2,1.7075551219512208E-2,1.7075551219512208E-2,1.7075551219512208E-2,1.7075551219512208E-2,1.7075551219512208E-2,1.7075551219512208E-2,1.7075551219512208E-2,1.7075551219512208E-2,1.7075551219512208E-2,1.7075551219512208E-2,1.7075551219512208E-2,1.7075551219512208E-2,1.7075551219512208E-2,1.7075551219512208E-2,1.7075551219512208E-2,1.7075551219512208E-2,1.7075551219512208E-2,1.7075551219512208E-2,1.7075551219512208E-2,1.7075551219512208E-2,1.7075551219512208E-2,1.7075551219512208E-2,1.7075551219512208E-2,1.7075551219512208E-2,1.7075551219512208E-2,1.7075551219512208E-2]
[null,"WACC Real - Conservative",null,null,null,{"$f":"(1+F777)/(1+F$757)-1","v":1.7075551219512208E-2},1.7075551219512208E-2,1.7075551219512208E-2,1.7075551219512208E-2,1.7075551219512208E-2,1.7075551219512208E-2,1.7075551219512208E-2,1.7075551219512208E-2,1.7075551219512208E-2,1.7075551219512208E-2,1.7075551219512208E-2,1.7075551219512208E-2,1.7075551219512208E-2,1.7075551219512208E-2,1.7075551219512208E-2,1.7075551219512208E-2,1.7075551219512208E-2,1.7075551219512208E-2,1.7075551219512208E-2,1.7075551219512208E-2,1.7075551219512208E-2,1.7075551219512208E-2,1.7075551219512208E-2,1.7075551219512208E-2,1.7075551219512208E-2,1.7075551219512208E-2,1.7075551219512208E-2,1.7075551219512208E-2,1.7075551219512208E-2,1.7075551219512208E-2,1.7075551219512208E-2,1.7075551219512208E-2]
[]
["Distributed PV R&D",null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Inflation Rate",null,null,null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,"Interest Rate Nominal - Advanced",null,null,null,0.04,{"$f":"F784","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
[null,"Interest Rate Nominal - Moderate",null,null,null,{"$f":"F784","v":0.04},{"$f":"F785","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
[null,"Interest Rate Nominal - Conservative",null,null,null,{"$f":"F785","v":0.04},{"$f":"F786","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
[null,"Calculated Interest Rate Real - Advanced",null,null,null,{"$f":"(1+F784)/(1+F$55) - 1","v":1.4634146341463428E-2},1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2]
[null,"Calculated Interest Rate Real - Moderate",null,null,null,{"$f":"(1+F785)/(1+F$55) - 1","v":1.4634146341463428E-2},1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2]
[null,"Calculated Interest Rate Real - Conservative",null,null,null,{"$f":"(1+F786)/(1+F$55) - 1","v":1.4634146341463428E-2},1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2]
[null,"Interest During Construction  - Nominal",null,null,null,3.5000000000000003E-2,{"$f":"F790","v":3.5000000000000003E-2},3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2]
[null,"Rate of Return on Equity Nominal - Advanced",null,null,null,8.7999999999999995E-2,{"$f":"F791","v":8.7999999999999995E-2},8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2]
[null,"Rate of Return on Equity Nominal - Moderate",null,null,null,{"$f":"F791","v":8.7999999999999995E-2},{"$f":"F792","v":8.7999999999999995E-2},8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2]
[null,"Rate of Return on Equity Nominal - Conservative",null,null,null,{"$f":"F792","v":8.7999999999999995E-2},{"$f":"F793","v":8.7999999999999995E-2},8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2]
[null,"Calculated Rate of Return on Equity Real - Advanced",null,null,null,{"$f":"(1+F791)/(1+F$55) - 1","v":6.1463414634146618E-2},6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2]
[null,"Calculated Rate of Return on Equity Real - Moderate",null,null,null,{"$f":"(1+F792)/(1+F$55) - 1","v":6.1463414634146618E-2},6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2]
[null,"Calculated Rate of Return on Equity Real - Conservative",null,null,null,{"$f":"(1+F793)/(1+F$55) - 1","v":6.1463414634146618E-2},6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2]
[null,"Debt Fraction - Advanced",null,null,null,0.75900000000000001,{"$f":"F797","v":0.75900000000000001},0.75900000000000001,0.75900000000000001,0.75900000000000001,0.75900000000000001,0.75900000000000001,0.75900000000000001,0.75900000000000001,0.75900000000000001,0.75900000000000001,0.75900000000000001,0.75900000000000001,0.75900000000000001,0.75900000000000001,0.75900000000000001,0.75900000000000001,0.75900000000000001,0.75900000000000001,0.75900000000000001,0.75900000000000001,0.75900000000000001,0.75900000000000001,0.75900000000000001,0.75900000000000001,0.75900000000000001,0.75900000000000001,0.75900000000000001,0.75900000000000001,0.75900000000000001,0.75900000000000001,0.75900000000000001]
[null,"Debt Fraction - Moderate",null,null,null,{"$f":"F797","v":0.75900000000000001},{"$f":"G797","v":0.75900000000000001},0.75900000000000001,0.75900000000000001,0.75900000000000001,0.75900000000000001,{"$f":"K798+($Q798-$K798)/6","v":0.75900000000000001},0.75900000000000001,0.75900000000000001,0.75900000000000001,0.75900000000000001,{"$f":"Q797","v":0.75900000000000001},0.75900000000000001,0.75900000000000001,0.75900000000000001,0.75900000000000001,0.75900000000000001,0.75900000000000001,0.75900000000000001,0.75900000000000001,0.75900000000000001,{"$f":"AA797","v":0.75900000000000001},0.75900000000000001,0.75900000000000001,0.75900000000000001,0.75900000000000001,0.75900000000000001,0.75900000000000001,0.75900000000000001,0.75900000000000001,0.75900000000000001,{"$f":"AK797","v":0.75900000000000001}]
[null,"Debt Fraction - Conservative",null,null,null,0.75900000000000001,0.75900000000000001,0.75900000000000001,0.75900000000000001,0.75900000000000001,0.75900000000000001,0.75900000000000001,0.75900000000000001,0.75900000000000001,0.75900000000000001,0.75900000000000001,0.75900000000000001,0.75900000000000001,0.75900000000000001,0.75900000000000001,0.75900000000000001,0.75900000000000001,0.75900000000000001,0.75900000000000001,0.75900000000000001,0.75900000000000001,0.75900000000000001,0.75900000000000001,0.75900000000000001,0.75900000000000001,0.75900000000000001,0.75900000000000001,0.75900000000000001,0.75900000000000001,0.75900000000000001,0.75900000000000001,{"$f":"AK798","v":0.75900000000000001}]
[null,"Tax Rate (Federal and State)",null,null,null,{"$f":"F722","v":0.25740000000000002},0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002]
[null,"WACC Nominal - Advanced",null,null,null,{"$f":"F797*F784*(1-F$800)+(1-F797)*(F791)","v":4.3753335999999997E-2},4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2]
[null,"WACC Nominal - Moderate",null,null,null,{"$f":"F798*F785*(1-F$800)+(1-F798)*(F792)","v":4.3753335999999997E-2},4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2]
[null,"WACC Nominal - Conservative",null,null,null,{"$f":"F799*F786*(1-F$800)+(1-F799)*(F793)","v":4.3753335999999997E-2},4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2,4.3753335999999997E-2]
[null,"WACC Real - Advanced",null,null,null,{"$f":"(1+F801)/(1+F$783)-1","v":1.8295937560975695E-2},1.8295937560975695E-2,1.8295937560975695E-2,1.8295937560975695E-2,1.8295937560975695E-2,1.8295937560975695E-2,1.8295937560975695E-2,1.8295937560975695E-2,1.8295937560975695E-2,1.8295937560975695E-2,1.8295937560975695E-2,1.8295937560975695E-2,1.8295937560975695E-2,1.8295937560975695E-2,1.8295937560975695E-2,1.8295937560975695E-2,1.8295937560975695E-2,1.8295937560975695E-2,1.8295937560975695E-2,1.8295937560975695E-2,1.8295937560975695E-2,1.8295937560975695E-2,1.8295937560975695E-2,1.8295937560975695E-2,1.8295937560975695E-2,1.8295937560975695E-2,1.8295937560975695E-2,1.8295937560975695E-2,1.8295937560975695E-2,1.8295937560975695E-2,1.8295937560975695E-2,1.8295937560975695E-2]
[null,"WACC Real - Moderate",null,null,null,{"$f":"(1+F802)/(1+F$783)-1","v":1.8295937560975695E-2},1.8295937560975695E-2,1.8295937560975695E-2,1.8295937560975695E-2,1.8295937560975695E-2,1.8295937560975695E-2,1.8295937560975695E-2,1.8295937560975695E-2,1.8295937560975695E-2,1.8295937560975695E-2,1.8295937560975695E-2,1.8295937560975695E-2,1.8295937560975695E-2,1.8295937560975695E-2,1.8295937560975695E-2,1.8295937560975695E-2,1.8295937560975695E-2,1.8295937560975695E-2,1.8295937560975695E-2,1.8295937560975695E-2,1.8295937560975695E-2,1.8295937560975695E-2,1.8295937560975695E-2,1.8295937560975695E-2,1.8295937560975695E-2,1.8295937560975695E-2,1.8295937560975695E-2,1.8295937560975695E-2,1.8295937560975695E-2,1.8295937560975695E-2,1.8295937560975695E-2,1.8295937560975695E-2]
[null,"WACC Real - Conservative",null,null,null,{"$f":"(1+F803)/(1+F$783)-1","v":1.8295937560975695E-2},1.8295937560975695E-2,1.8295937560975695E-2,1.8295937560975695E-2,1.8295937560975695E-2,1.8295937560975695E-2,1.8295937560975695E-2,1.8295937560975695E-2,1.8295937560975695E-2,1.8295937560975695E-2,1.8295937560975695E-2,1.8295937560975695E-2,1.8295937560975695E-2,1.8295937560975695E-2,1.8295937560975695E-2,1.8295937560975695E-2,1.8295937560975695E-2,1.8295937560975695E-2,1.8295937560975695E-2,1.8295937560975695E-2,1.8295937560975695E-2,1.8295937560975695E-2,1.8295937560975695E-2,1.8295937560975695E-2,1.8295937560975695E-2,1.8295937560975695E-2,1.8295937560975695E-2,1.8295937560975695E-2,1.8295937560975695E-2,1.8295937560975695E-2,1.8295937560975695E-2,1.8295937560975695E-2]
[]
["Res PV R&D",null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Inflation Rate",null,null,null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,"Interest Rate Nominal - Advanced",null,null,null,0.04,{"$f":"F810","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
[null,"Interest Rate Nominal - Moderate",null,null,null,{"$f":"F810","v":0.04},{"$f":"F811","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
[null,"Interest Rate Nominal - Conservative",null,null,null,{"$f":"F811","v":0.04},{"$f":"F812","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
[null,"Calculated Interest Rate Real - Advanced",null,null,null,{"$f":"(1+F810)/(1+F$55) - 1","v":1.4634146341463428E-2},1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2]
[null,"Calculated Interest Rate Real - Moderate",null,null,null,{"$f":"(1+F811)/(1+F$55) - 1","v":1.4634146341463428E-2},1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2]
[null,"Calculated Interest Rate Real - Conservative",null,null,null,{"$f":"(1+F812)/(1+F$55) - 1","v":1.4634146341463428E-2},1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2]
[null,"Interest During Construction  - Nominal",null,null,null,3.5000000000000003E-2,{"$f":"F816","v":3.5000000000000003E-2},3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2]
[null,"Rate of Return on Equity Nominal - Advanced",null,null,null,8.7999999999999995E-2,{"$f":"F817","v":8.7999999999999995E-2},8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2]
[null,"Rate of Return on Equity Nominal - Moderate",null,null,null,{"$f":"F817","v":8.7999999999999995E-2},{"$f":"F818","v":8.7999999999999995E-2},8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2]
[null,"Rate of Return on Equity Nominal - Conservative",null,null,null,{"$f":"F818","v":8.7999999999999995E-2},{"$f":"F819","v":8.7999999999999995E-2},8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2]
[null,"Calculated Rate of Return on Equity Real - Advanced",null,null,null,{"$f":"(1+F817)/(1+F$55) - 1","v":6.1463414634146618E-2},6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2]
[null,"Calculated Rate of Return on Equity Real - Moderate",null,null,null,{"$f":"(1+F818)/(1+F$55) - 1","v":6.1463414634146618E-2},6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2]
[null,"Calculated Rate of Return on Equity Real - Conservative",null,null,null,{"$f":"(1+F819)/(1+F$55) - 1","v":6.1463414634146618E-2},6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2,6.1463414634146618E-2]
[null,"Debt Fraction - Advanced",null,null,null,0.75800000000000001,{"$f":"F823","v":0.75800000000000001},0.75800000000000001,0.75800000000000001,0.75800000000000001,0.75800000000000001,0.75800000000000001,0.75800000000000001,0.75800000000000001,0.75800000000000001,0.75800000000000001,0.75800000000000001,0.75800000000000001,0.75800000000000001,0.75800000000000001,0.75800000000000001,0.75800000000000001,0.75800000000000001,0.75800000000000001,0.75800000000000001,0.75800000000000001,0.75800000000000001,0.75800000000000001,0.75800000000000001,0.75800000000000001,0.75800000000000001,0.75800000000000001,0.75800000000000001,0.75800000000000001,0.75800000000000001,0.75800000000000001,0.75800000000000001]
[null,"Debt Fraction - Moderate",null,null,null,{"$f":"F823","v":0.75800000000000001},0.75800000000000001,0.75800000000000001,0.75800000000000001,0.75800000000000001,0.75800000000000001,{"$f":"K824+($Q824-$K824)/6","v":0.75800000000000001},0.75800000000000001,0.75800000000000001,0.75800000000000001,0.75800000000000001,{"$f":"Q823","v":0.75800000000000001},0.75800000000000001,0.75800000000000001,0.75800000000000001,0.75800000000000001,0.75800000000000001,0.75800000000000001,0.75800000000000001,0.75800000000000001,0.75800000000000001,{"$f":"AA823","v":0.75800000000000001},0.75800000000000001,0.75800000000000001,0.75800000000000001,0.75800000000000001,0.75800000000000001,0.75800000000000001,0.75800000000000001,0.75800000000000001,0.75800000000000001,{"$f":"AK823","v":0.75800000000000001}]
[null,"Debt Fraction - Conservative",null,null,null,0.75800000000000001,0.75800000000000001,0.75800000000000001,0.75800000000000001,0.75800000000000001,0.75800000000000001,0.75800000000000001,0.75800000000000001,0.75800000000000001,0.75800000000000001,0.75800000000000001,0.75800000000000001,0.75800000000000001,0.75800000000000001,0.75800000000000001,0.75800000000000001,0.75800000000000001,0.75800000000000001,0.75800000000000001,0.75800000000000001,0.75800000000000001,0.75800000000000001,0.75800000000000001,0.75800000000000001,0.75800000000000001,0.75800000000000001,0.75800000000000001,0.75800000000000001,0.75800000000000001,0.75800000000000001,0.75800000000000001,{"$f":"AK824","v":0.75800000000000001}]
[null,"Tax Rate (Federal and State)",null,null,null,{"$f":"F696","v":0.25740000000000002},0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002]
[null,"WACC Nominal - Advanced",null,null,null,{"$f":"F823*F810*(1-F$826)+(1-F823)*(F817)","v":4.3811631999999996E-2},4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2]
[null,"WACC Nominal - Moderate",null,null,null,{"$f":"F824*F811*(1-F$826)+(1-F824)*(F818)","v":4.3811631999999996E-2},4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2]
[null,"WACC Nominal - Conservative",null,null,null,{"$f":"F825*F812*(1-F$826)+(1-F825)*(F819)","v":4.3811631999999996E-2},4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2,4.3811631999999996E-2]
[null,"WACC Real - Advanced",null,null,null,{"$f":"(1+F827)/(1+F$809)-1","v":1.8352811707317063E-2},1.8352811707317063E-2,1.8352811707317063E-2,1.8352811707317063E-2,1.8352811707317063E-2,1.8352811707317063E-2,1.8352811707317063E-2,1.8352811707317063E-2,1.8352811707317063E-2,1.8352811707317063E-2,1.8352811707317063E-2,1.8352811707317063E-2,1.8352811707317063E-2,1.8352811707317063E-2,1.8352811707317063E-2,1.8352811707317063E-2,1.8352811707317063E-2,1.8352811707317063E-2,1.8352811707317063E-2,1.8352811707317063E-2,1.8352811707317063E-2,1.8352811707317063E-2,1.8352811707317063E-2,1.8352811707317063E-2,1.8352811707317063E-2,1.8352811707317063E-2,1.8352811707317063E-2,1.8352811707317063E-2,1.8352811707317063E-2,1.8352811707317063E-2,1.8352811707317063E-2,1.8352811707317063E-2]
[null,"WACC Real - Moderate",null,null,null,{"$f":"(1+F828)/(1+F$809)-1","v":1.8352811707317063E-2},1.8352811707317063E-2,1.8352811707317063E-2,1.8352811707317063E-2,1.8352811707317063E-2,1.8352811707317063E-2,1.8352811707317063E-2,1.8352811707317063E-2,1.8352811707317063E-2,1.8352811707317063E-2,1.8352811707317063E-2,1.8352811707317063E-2,1.8352811707317063E-2,1.8352811707317063E-2,1.8352811707317063E-2,1.8352811707317063E-2,1.8352811707317063E-2,1.8352811707317063E-2,1.8352811707317063E-2,1.8352811707317063E-2,1.8352811707317063E-2,1.8352811707317063E-2,1.8352811707317063E-2,1.8352811707317063E-2,1.8352811707317063E-2,1.8352811707317063E-2,1.8352811707317063E-2,1.8352811707317063E-2,1.8352811707317063E-2,1.8352811707317063E-2,1.8352811707317063E-2,1.8352811707317063E-2]
[null,"WACC Real - Conservative",null,null,null,{"$f":"(1+F829)/(1+F$809)-1","v":1.8352811707317063E-2},1.8352811707317063E-2,1.8352811707317063E-2,1.8352811707317063E-2,1.8352811707317063E-2,1.8352811707317063E-2,1.8352811707317063E-2,1.8352811707317063E-2,1.8352811707317063E-2,1.8352811707317063E-2,1.8352811707317063E-2,1.8352811707317063E-2,1.8352811707317063E-2,1.8352811707317063E-2,1.8352811707317063E-2,1.8352811707317063E-2,1.8352811707317063E-2,1.8352811707317063E-2,1.8352811707317063E-2,1.8352811707317063E-2,1.8352811707317063E-2,1.8352811707317063E-2,1.8352811707317063E-2,1.8352811707317063E-2,1.8352811707317063E-2,1.8352811707317063E-2,1.8352811707317063E-2,1.8352811707317063E-2,1.8352811707317063E-2,1.8352811707317063E-2,1.8352811707317063E-2,1.8352811707317063E-2]
[]
["CSP R&D",null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Inflation Rate",null,null,null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,"Interest Rate Nominal - Advanced",null,null,null,0.04,{"$f":"F836","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
[null,"Interest Rate Nominal - Moderate",null,null,null,{"$f":"F836","v":0.04},{"$f":"F837","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
[null,"Interest Rate Nominal - Conservative",null,null,null,{"$f":"F837","v":0.04},{"$f":"F838","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
[null,"Calculated Interest Rate Real - Advanced",null,null,null,{"$f":"(1+F836)/(1+F$55) - 1","v":1.4634146341463428E-2},1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2]
[null,"Calculated Interest Rate Real - Moderate",null,null,null,{"$f":"(1+F837)/(1+F$55) - 1","v":1.4634146341463428E-2},1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2]
[null,"Calculated Interest Rate Real - Conservative",null,null,null,{"$f":"(1+F838)/(1+F$55) - 1","v":1.4634146341463428E-2},1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2]
[null,"Interest During Construction  - Nominal",null,null,null,3.5000000000000003E-2,{"$f":"F842","v":3.5000000000000003E-2},3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2]
[null,"Rate of Return on Equity Nominal - Advanced",null,null,null,0.1,{"$f":"F843","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,"Rate of Return on Equity Nominal - Moderate",null,null,null,{"$f":"F843","v":0.1},{"$f":"F844","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,"Rate of Return on Equity Nominal - Conservative",null,null,null,{"$f":"F844","v":0.1},{"$f":"F845","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,"Calculated Rate of Return on Equity Real - Advanced",null,null,null,{"$f":"(1+F843)/(1+F$55) - 1","v":7.317073170731736E-2},7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2]
[null,"Calculated Rate of Return on Equity Real - Moderate",null,null,null,{"$f":"(1+F844)/(1+F$55) - 1","v":7.317073170731736E-2},7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2]
[null,"Calculated Rate of Return on Equity Real - Conservative",null,null,null,{"$f":"(1+F845)/(1+F$55) - 1","v":7.317073170731736E-2},7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2]
[null,"Debt Fraction - Advanced",null,null,null,0.66400000000000003,{"$f":"F849","v":0.66400000000000003},0.66400000000000003,0.66400000000000003,0.66400000000000003,0.66400000000000003,0.66400000000000003,0.66400000000000003,0.66400000000000003,0.66400000000000003,0.66400000000000003,0.66400000000000003,0.66400000000000003,0.66400000000000003,0.66400000000000003,0.66400000000000003,0.66400000000000003,0.66400000000000003,0.66400000000000003,0.66400000000000003,0.66400000000000003,0.66400000000000003,0.66400000000000003,0.66400000000000003,0.66400000000000003,0.66400000000000003,0.66400000000000003,0.66400000000000003,0.66400000000000003,0.66400000000000003,0.66400000000000003,0.66400000000000003]
[null,"Debt Fraction - Moderate",null,null,null,{"$f":"F849","v":0.66400000000000003},{"$f":"G849","v":0.66400000000000003},0.66400000000000003,0.66400000000000003,0.66400000000000003,0.66400000000000003,{"$f":"K850+($Q850-$K850)/6","v":0.66400000000000003},0.66400000000000003,0.66400000000000003,0.66400000000000003,0.66400000000000003,{"$f":"Q849","v":0.66400000000000003},0.66400000000000003,0.66400000000000003,0.66400000000000003,0.66400000000000003,0.66400000000000003,0.66400000000000003,0.66400000000000003,0.66400000000000003,0.66400000000000003,{"$f":"AA849","v":0.66400000000000003},0.66400000000000003,0.66400000000000003,0.66400000000000003,0.66400000000000003,0.66400000000000003,0.66400000000000003,0.66400000000000003,0.66400000000000003,0.66400000000000003,{"$f":"AK849","v":0.66400000000000003}]
[null,"Debt Fraction - Conservative",null,null,null,0.66400000000000003,0.66400000000000003,0.66400000000000003,0.66400000000000003,0.66400000000000003,0.66400000000000003,0.66400000000000003,0.66400000000000003,0.66400000000000003,0.66400000000000003,0.66400000000000003,0.66400000000000003,0.66400000000000003,0.66400000000000003,0.66400000000000003,0.66400000000000003,0.66400000000000003,0.66400000000000003,0.66400000000000003,0.66400000000000003,0.66400000000000003,0.66400000000000003,0.66400000000000003,0.66400000000000003,0.66400000000000003,0.66400000000000003,0.66400000000000003,0.66400000000000003,0.66400000000000003,0.66400000000000003,0.66400000000000003,{"$f":"AK850","v":0.66400000000000003}]
[null,"Tax Rate (Federal and State)",null,null,null,{"$f":"F696","v":0.25740000000000002},0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002]
[null,"WACC Nominal - Advanced",null,null,null,{"$f":"F849*F836*(1-F$852)+(1-F849)*(F843)","v":5.3323455999999991E-2},5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2]
[null,"WACC Nominal - Moderate",null,null,null,{"$f":"F850*F837*(1-F$852)+(1-F850)*(F844)","v":5.3323455999999991E-2},5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2]
[null,"WACC Nominal - Conservative",null,null,null,{"$f":"F851*F838*(1-F$852)+(1-F851)*(F845)","v":5.3323455999999991E-2},5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2,5.3323455999999991E-2]
[null,"WACC Real - Advanced",null,null,null,{"$f":"(1+F853)/(1+F$835)-1","v":2.7632639999999986E-2},2.7632639999999986E-2,2.7632639999999986E-2,2.7632639999999986E-2,2.7632639999999986E-2,2.7632639999999986E-2,2.7632639999999986E-2,2.7632639999999986E-2,2.7632639999999986E-2,2.7632639999999986E-2,2.7632639999999986E-2,2.7632639999999986E-2,2.7632639999999986E-2,2.7632639999999986E-2,2.7632639999999986E-2,2.7632639999999986E-2,2.7632639999999986E-2,2.7632639999999986E-2,2.7632639999999986E-2,2.7632639999999986E-2,2.7632639999999986E-2,2.7632639999999986E-2,2.7632639999999986E-2,2.7632639999999986E-2,2.7632639999999986E-2,2.7632639999999986E-2,2.7632639999999986E-2,2.7632639999999986E-2,2.7632639999999986E-2,2.7632639999999986E-2,2.7632639999999986E-2,2.7632639999999986E-2]
[null,"WACC Real - Moderate",null,null,null,{"$f":"(1+F854)/(1+F$835)-1","v":2.7632639999999986E-2},2.7632639999999986E-2,2.7632639999999986E-2,2.7632639999999986E-2,2.7632639999999986E-2,2.7632639999999986E-2,2.7632639999999986E-2,2.7632639999999986E-2,2.7632639999999986E-2,2.7632639999999986E-2,2.7632639999999986E-2,2.7632639999999986E-2,2.7632639999999986E-2,2.7632639999999986E-2,2.7632639999999986E-2,2.7632639999999986E-2,2.7632639999999986E-2,2.7632639999999986E-2,2.7632639999999986E-2,2.7632639999999986E-2,2.7632639999999986E-2,2.7632639999999986E-2,2.7632639999999986E-2,2.7632639999999986E-2,2.7632639999999986E-2,2.7632639999999986E-2,2.7632639999999986E-2,2.7632639999999986E-2,2.7632639999999986E-2,2.7632639999999986E-2,2.7632639999999986E-2,2.7632639999999986E-2]
[null,"WACC Real - Conservative",null,null,null,{"$f":"(1+F855)/(1+F$835)-1","v":2.7632639999999986E-2},2.7632639999999986E-2,2.7632639999999986E-2,2.7632639999999986E-2,2.7632639999999986E-2,2.7632639999999986E-2,2.7632639999999986E-2,2.7632639999999986E-2,2.7632639999999986E-2,2.7632639999999986E-2,2.7632639999999986E-2,2.7632639999999986E-2,2.7632639999999986E-2,2.7632639999999986E-2,2.7632639999999986E-2,2.7632639999999986E-2,2.7632639999999986E-2,2.7632639999999986E-2,2.7632639999999986E-2,2.7632639999999986E-2,2.7632639999999986E-2,2.7632639999999986E-2,2.7632639999999986E-2,2.7632639999999986E-2,2.7632639999999986E-2,2.7632639999999986E-2,2.7632639999999986E-2,2.7632639999999986E-2,2.7632639999999986E-2,2.7632639999999986E-2,2.7632639999999986E-2,2.7632639999999986E-2]
[]
["Geotherm R&D",null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Inflation Rate",null,null,null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,"Interest Rate Nominal - Advanced",null,null,null,0.04,{"$f":"F862","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
[null,"Interest Rate Nominal - Moderate",null,null,null,{"$f":"F862","v":0.04},{"$f":"F863","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
[null,"Interest Rate Nominal - Conservative",null,null,null,{"$f":"F863","v":0.04},{"$f":"F864","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
[null,"Calculated Interest Rate Real - Advanced",null,null,null,{"$f":"(1+F862)/(1+F$55) - 1","v":1.4634146341463428E-2},1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2]
[null,"Calculated Interest Rate Real - Moderate",null,null,null,{"$f":"(1+F863)/(1+F$55) - 1","v":1.4634146341463428E-2},1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2]
[null,"Calculated Interest Rate Real - Conservative",null,null,null,{"$f":"(1+F864)/(1+F$55) - 1","v":1.4634146341463428E-2},1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2]
[null,"Interest During Construction  - Nominal",null,null,null,0.04,{"$f":"F868","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
[null,"Rate of Return on Equity Nominal - Advanced",null,null,null,0.1,{"$f":"F869","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,"Rate of Return on Equity Nominal - Moderate",null,null,null,{"$f":"F869","v":0.1},{"$f":"F870","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,"Rate of Return on Equity Nominal - Conservative",null,null,null,{"$f":"F870","v":0.1},{"$f":"F871","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,"Calculated Rate of Return on Equity Real - Advanced",null,null,null,{"$f":"(1+F869)/(1+F$55) - 1","v":7.317073170731736E-2},7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2]
[null,"Calculated Rate of Return on Equity Real - Moderate",null,null,null,{"$f":"(1+F870)/(1+F$55) - 1","v":7.317073170731736E-2},7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2]
[null,"Calculated Rate of Return on Equity Real - Conservative",null,null,null,{"$f":"(1+F871)/(1+F$55) - 1","v":7.317073170731736E-2},7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2]
[null,"Debt Fraction - Advanced",null,null,null,0.73699999999999999,{"$f":"F875","v":0.73699999999999999},0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999]
[null,"Debt Fraction - Moderate",null,null,null,{"$f":"F875","v":0.73699999999999999},0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,{"$f":"K876+($Q876-$K876)/6","v":0.73699999999999999},0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,{"$f":"Q875","v":0.73699999999999999},0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,{"$f":"AA875","v":0.73699999999999999},0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,{"$f":"AK875","v":0.73699999999999999}]
[null,"Debt Fraction - Conservative",null,null,null,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,{"$f":"AK876","v":0.73699999999999999}]
[null,"Tax Rate (Federal and State)",null,null,null,{"$f":"F696","v":0.25740000000000002},0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002]
[null,"WACC Nominal - Advanced",null,null,null,{"$f":"F875*F862*(1-F$852)+(1-F875)*(F869)","v":4.8191848000000002E-2},4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2]
[null,"WACC Nominal - Moderate",null,null,null,{"$f":"F876*F863*(1-F$852)+(1-F876)*(F870)","v":4.8191848000000002E-2},4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2]
[null,"WACC Nominal - Conservative",null,null,null,{"$f":"F877*F864*(1-F$852)+(1-F877)*(F871)","v":4.8191848000000002E-2},4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2]
[null,"WACC Real - Advanced",null,null,null,{"$f":"(1+F879)/(1+F$861)-1","v":2.262619317073189E-2},2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2]
[null,"WACC Real - Moderate",null,null,null,{"$f":"(1+F880)/(1+F$861)-1","v":2.262619317073189E-2},2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2]
[null,"WACC Real - Conservative",null,null,null,{"$f":"(1+F881)/(1+F$861)-1","v":2.262619317073189E-2},2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2]
[]
["Hydro R&D",null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Inflation Rate",null,null,null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,"Interest Rate Nominal - Advanced",null,null,null,0.04,{"$f":"F888","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
[null,"Interest Rate Nominal - Moderate",null,null,null,{"$f":"F888","v":0.04},{"$f":"F889","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
[null,"Interest Rate Nominal - Conservative",null,null,null,{"$f":"F889","v":0.04},{"$f":"F890","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
[null,"Calculated Interest Rate Real - Advanced",null,null,null,{"$f":"(1+F888)/(1+F$55) - 1","v":1.4634146341463428E-2},1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2]
[null,"Calculated Interest Rate Real - Moderate",null,null,null,{"$f":"(1+F889)/(1+F$55) - 1","v":1.4634146341463428E-2},1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2]
[null,"Calculated Interest Rate Real - Conservative",null,null,null,{"$f":"(1+F890)/(1+F$55) - 1","v":1.4634146341463428E-2},1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2]
[null,"Interest During Construction  - Nominal",null,null,null,0.04,{"$f":"F894","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
[null,"Rate of Return on Equity Nominal - Advanced",null,null,null,0.1,{"$f":"F895","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,"Rate of Return on Equity Nominal - Moderate",null,null,null,{"$f":"F895","v":0.1},{"$f":"F896","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,"Rate of Return on Equity Nominal - Conservative",null,null,null,{"$f":"F896","v":0.1},{"$f":"F897","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,"Calculated Rate of Return on Equity Real - Advanced",null,null,null,{"$f":"(1+F895)/(1+F$55) - 1","v":7.317073170731736E-2},7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2]
[null,"Calculated Rate of Return on Equity Real - Moderate",null,null,null,{"$f":"(1+F896)/(1+F$55) - 1","v":7.317073170731736E-2},7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2]
[null,"Calculated Rate of Return on Equity Real - Conservative",null,null,null,{"$f":"(1+F897)/(1+F$55) - 1","v":7.317073170731736E-2},7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2]
[null,"Debt Fraction - Advanced",null,null,null,0.71899999999999997,{"$f":"F901","v":0.71899999999999997},0.71899999999999997,0.71899999999999997,0.71899999999999997,0.71899999999999997,0.71899999999999997,0.71899999999999997,0.71899999999999997,0.71899999999999997,0.71899999999999997,0.71899999999999997,0.71899999999999997,0.71899999999999997,0.71899999999999997,0.71899999999999997,0.71899999999999997,0.71899999999999997,0.71899999999999997,0.71899999999999997,0.71899999999999997,0.71899999999999997,0.71899999999999997,0.71899999999999997,0.71899999999999997,0.71899999999999997,0.71899999999999997,0.71899999999999997,0.71899999999999997,0.71899999999999997,0.71899999999999997,0.71899999999999997]
[null,"Debt Fraction - Moderate",null,null,null,{"$f":"F901","v":0.71899999999999997},0.71899999999999997,0.71899999999999997,0.71899999999999997,0.71899999999999997,0.71899999999999997,{"$f":"K902+($Q902-$K902)/6","v":0.71899999999999997},0.71899999999999997,0.71899999999999997,0.71899999999999997,0.71899999999999997,{"$f":"Q901","v":0.71899999999999997},0.71899999999999997,0.71899999999999997,0.71899999999999997,0.71899999999999997,0.71899999999999997,0.71899999999999997,0.71899999999999997,0.71899999999999997,0.71899999999999997,{"$f":"AA901","v":0.71899999999999997},0.71899999999999997,0.71899999999999997,0.71899999999999997,0.71899999999999997,0.71899999999999997,0.71899999999999997,0.71899999999999997,0.71899999999999997,0.71899999999999997,{"$f":"AK901","v":0.71899999999999997}]
[null,"Debt Fraction - Conservative",null,null,null,0.71899999999999997,0.71899999999999997,0.71899999999999997,0.71899999999999997,0.71899999999999997,0.71899999999999997,0.71899999999999997,0.71899999999999997,0.71899999999999997,0.71899999999999997,0.71899999999999997,0.71899999999999997,0.71899999999999997,0.71899999999999997,0.71899999999999997,0.71899999999999997,0.71899999999999997,0.71899999999999997,0.71899999999999997,0.71899999999999997,0.71899999999999997,0.71899999999999997,0.71899999999999997,0.71899999999999997,0.71899999999999997,0.71899999999999997,0.71899999999999997,0.71899999999999997,0.71899999999999997,0.71899999999999997,0.71899999999999997,{"$f":"AK902","v":0.71899999999999997}]
[null,"Tax Rate (Federal and State)",null,null,null,{"$f":"F696","v":0.25740000000000002},0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002]
[null,"WACC Nominal - Advanced",null,null,null,{"$f":"F901*F888*(1-F$904)+(1-F901)*(F895)","v":4.9457176000000005E-2},4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2]
[null,"WACC Nominal - Moderate",null,null,null,{"$f":"F902*F889*(1-F$904)+(1-F902)*(F896)","v":4.9457176000000005E-2},4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2]
[null,"WACC Nominal - Conservative",null,null,null,{"$f":"F903*F890*(1-F$904)+(1-F903)*(F897)","v":4.9457176000000005E-2},4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2,4.9457176000000005E-2]
[null,"WACC Real - Advanced",null,null,null,{"$f":"(1+F905)/(1+F$887)-1","v":2.3860659512195292E-2},2.3860659512195292E-2,2.3860659512195292E-2,2.3860659512195292E-2,2.3860659512195292E-2,2.3860659512195292E-2,2.3860659512195292E-2,2.3860659512195292E-2,2.3860659512195292E-2,2.3860659512195292E-2,2.3860659512195292E-2,2.3860659512195292E-2,2.3860659512195292E-2,2.3860659512195292E-2,2.3860659512195292E-2,2.3860659512195292E-2,2.3860659512195292E-2,2.3860659512195292E-2,2.3860659512195292E-2,2.3860659512195292E-2,2.3860659512195292E-2,2.3860659512195292E-2,2.3860659512195292E-2,2.3860659512195292E-2,2.3860659512195292E-2,2.3860659512195292E-2,2.3860659512195292E-2,2.3860659512195292E-2,2.3860659512195292E-2,2.3860659512195292E-2,2.3860659512195292E-2,2.3860659512195292E-2]
[null,"WACC Real - Moderate",null,null,null,{"$f":"(1+F906)/(1+F$887)-1","v":2.3860659512195292E-2},2.3860659512195292E-2,2.3860659512195292E-2,2.3860659512195292E-2,2.3860659512195292E-2,2.3860659512195292E-2,2.3860659512195292E-2,2.3860659512195292E-2,2.3860659512195292E-2,2.3860659512195292E-2,2.3860659512195292E-2,2.3860659512195292E-2,2.3860659512195292E-2,2.3860659512195292E-2,2.3860659512195292E-2,2.3860659512195292E-2,2.3860659512195292E-2,2.3860659512195292E-2,2.3860659512195292E-2,2.3860659512195292E-2,2.3860659512195292E-2,2.3860659512195292E-2,2.3860659512195292E-2,2.3860659512195292E-2,2.3860659512195292E-2,2.3860659512195292E-2,2.3860659512195292E-2,2.3860659512195292E-2,2.3860659512195292E-2,2.3860659512195292E-2,2.3860659512195292E-2,2.3860659512195292E-2]
[null,"WACC Real - Conservative",null,null,null,{"$f":"(1+F907)/(1+F$887)-1","v":2.3860659512195292E-2},2.3860659512195292E-2,2.3860659512195292E-2,2.3860659512195292E-2,2.3860659512195292E-2,2.3860659512195292E-2,2.3860659512195292E-2,2.3860659512195292E-2,2.3860659512195292E-2,2.3860659512195292E-2,2.3860659512195292E-2,2.3860659512195292E-2,2.3860659512195292E-2,2.3860659512195292E-2,2.3860659512195292E-2,2.3860659512195292E-2,2.3860659512195292E-2,2.3860659512195292E-2,2.3860659512195292E-2,2.3860659512195292E-2,2.3860659512195292E-2,2.3860659512195292E-2,2.3860659512195292E-2,2.3860659512195292E-2,2.3860659512195292E-2,2.3860659512195292E-2,2.3860659512195292E-2,2.3860659512195292E-2,2.3860659512195292E-2,2.3860659512195292E-2,2.3860659512195292E-2,2.3860659512195292E-2]
[]
["Natural Gas R&D",null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Inflation Rate",null,null,null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,"Interest Rate Nominal - Advanced",null,null,null,0.05,{"$f":"F914","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[null,"Interest Rate Nominal - Moderate",null,null,null,{"$f":"F914","v":0.05},{"$f":"F915","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[null,"Interest Rate Nominal - Conservative",null,null,null,{"$f":"F915","v":0.05},{"$f":"F916","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[null,"Calculated Interest Rate Real - Advanced",null,null,null,{"$f":"(1+F914)/(1+F$55) - 1","v":2.4390243902439046E-2},2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2]
[null,"Calculated Interest Rate Real - Moderate",null,null,null,{"$f":"(1+F915)/(1+F$55) - 1","v":2.4390243902439046E-2},2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2]
[null,"Calculated Interest Rate Real - Conservative",null,null,null,{"$f":"(1+F916)/(1+F$55) - 1","v":2.4390243902439046E-2},2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2]
[null,"Interest During Construction  - Nominal",null,null,null,0.05,{"$f":"F920","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[null,"Rate of Return on Equity Nominal - Advanced",null,null,null,0.1,{"$f":"F921","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,"Rate of Return on Equity Nominal - Moderate",null,null,null,{"$f":"F921","v":0.1},{"$f":"F922","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,"Rate of Return on Equity Nominal - Conservative",null,null,null,{"$f":"F922","v":0.1},{"$f":"F923","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,"Calculated Rate of Return on Equity Real - Advanced",null,null,null,{"$f":"(1+F921)/(1+F$55) - 1","v":7.317073170731736E-2},7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2]
[null,"Calculated Rate of Return on Equity Real - Moderate",null,null,null,{"$f":"(1+F922)/(1+F$55) - 1","v":7.317073170731736E-2},7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2]
[null,"Calculated Rate of Return on Equity Real - Conservative",null,null,null,{"$f":"(1+F923)/(1+F$55) - 1","v":7.317073170731736E-2},7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2]
[null,"Debt Fraction - Advanced",null,null,null,0.55000000000000004,{"$f":"F927","v":0.55000000000000004},0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004]
[null,"Debt Fraction - Moderate",null,null,null,{"$f":"F927","v":0.55000000000000004},0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,{"$f":"K928+($Q928-$K928)/6","v":0.55000000000000004},0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,{"$f":"Q927","v":0.55000000000000004},0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,{"$f":"AA927","v":0.55000000000000004},0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,{"$f":"AK927","v":0.55000000000000004}]
[null,"Debt Fraction - Conservative",null,null,null,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,{"$f":"AK928","v":0.55000000000000004}]
[null,"Tax Rate (Federal and State)",null,null,null,{"$f":"F696","v":0.25740000000000002},0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002]
[null,"WACC Nominal - Advanced",null,null,null,{"$f":"F927*F914*(1-F$930)+(1-F927)*(F921)","v":6.5421499999999994E-2},6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2]
[null,"WACC Nominal - Moderate",null,null,null,{"$f":"F928*F915*(1-F$930)+(1-F928)*(F922)","v":6.5421499999999994E-2},6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2]
[null,"WACC Nominal - Conservative",null,null,null,{"$f":"F929*F916*(1-F$930)+(1-F929)*(F923)","v":6.5421499999999994E-2},6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2]
[null,"WACC Real - Advanced",null,null,null,{"$f":"(1+F931)/(1+F$913)-1","v":3.9435609756097723E-2},3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2]
[null,"WACC Real - Moderate",null,null,null,{"$f":"(1+F932)/(1+F$913)-1","v":3.9435609756097723E-2},3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2]
[null,"WACC Real - Conservative",null,null,null,{"$f":"(1+F933)/(1+F$913)-1","v":3.9435609756097723E-2},3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2]
[]
["Coal R&D",null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Inflation Rate",null,null,null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,"Interest Rate Nominal - Advanced",null,null,null,0.05,{"$f":"F940","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[null,"Interest Rate Nominal - Moderate",null,null,null,{"$f":"F940","v":0.05},{"$f":"F941","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[null,"Interest Rate Nominal - Conservative",null,null,null,{"$f":"F941","v":0.05},{"$f":"F942","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[null,"Calculated Interest Rate Real - Advanced",null,null,null,{"$f":"(1+F940)/(1+F$55) - 1","v":2.4390243902439046E-2},2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2]
[null,"Calculated Interest Rate Real - Moderate",null,null,null,{"$f":"(1+F941)/(1+F$55) - 1","v":2.4390243902439046E-2},2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2]
[null,"Calculated Interest Rate Real - Conservative",null,null,null,{"$f":"(1+F942)/(1+F$55) - 1","v":2.4390243902439046E-2},2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2]
[null,"Interest During Construction  - Nominal",null,null,null,0.05,{"$f":"F946","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[null,"Rate of Return on Equity Nominal - Advanced",null,null,null,0.1,{"$f":"F947","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,"Rate of Return on Equity Nominal - Moderate",null,null,null,{"$f":"F947","v":0.1},{"$f":"F948","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,"Rate of Return on Equity Nominal - Conservative",null,null,null,{"$f":"F948","v":0.1},{"$f":"F949","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,"Calculated Rate of Return on Equity Real - Advanced",null,null,null,{"$f":"(1+F947)/(1+F$55) - 1","v":7.317073170731736E-2},7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2]
[null,"Calculated Rate of Return on Equity Real - Moderate",null,null,null,{"$f":"(1+F948)/(1+F$55) - 1","v":7.317073170731736E-2},7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2]
[null,"Calculated Rate of Return on Equity Real - Conservative",null,null,null,{"$f":"(1+F949)/(1+F$55) - 1","v":7.317073170731736E-2},7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2]
[null,"Debt Fraction - Advanced",null,null,null,0.55000000000000004,{"$f":"F953","v":0.55000000000000004},0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004]
[null,"Debt Fraction - Moderate",null,null,null,{"$f":"F953","v":0.55000000000000004},0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,{"$f":"K954+($Q954-$K954)/6","v":0.55000000000000004},0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,{"$f":"Q953","v":0.55000000000000004},0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,{"$f":"AA953","v":0.55000000000000004},0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,{"$f":"AK953","v":0.55000000000000004}]
[null,"Debt Fraction - Conservative",null,null,null,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,{"$f":"AK954","v":0.55000000000000004}]
[null,"Tax Rate (Federal and State)",null,null,null,{"$f":"F696","v":0.25740000000000002},0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002]
[null,"WACC Nominal - Advanced",null,null,null,{"$f":"F953*F940*(1-F$956)+(1-F953)*(F947)","v":6.5421499999999994E-2},6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2]
[null,"WACC Nominal - Moderate",null,null,null,{"$f":"F954*F941*(1-F$956)+(1-F954)*(F948)","v":6.5421499999999994E-2},6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2]
[null,"WACC Nominal - Conservative",null,null,null,{"$f":"F955*F942*(1-F$956)+(1-F955)*(F949)","v":6.5421499999999994E-2},6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2,6.5421499999999994E-2]
[null,"WACC Real - Advanced",null,null,null,{"$f":"(1+F957)/(1+F$939)-1","v":3.9435609756097723E-2},3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2]
[null,"WACC Real - Moderate",null,null,null,{"$f":"(1+F958)/(1+F$939)-1","v":3.9435609756097723E-2},3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2]
[null,"WACC Real - Conservative",null,null,null,{"$f":"(1+F959)/(1+F$939)-1","v":3.9435609756097723E-2},3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2,3.9435609756097723E-2]
[]
["Nuclear  R&D",null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Inflation Rate",null,null,null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,"Interest Rate Nominal - Advanced",null,null,null,0.05,{"$f":"F966","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[null,"Interest Rate Nominal - Moderate",null,null,null,{"$f":"F966","v":0.05},{"$f":"F967","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[null,"Interest Rate Nominal - Conservative",null,null,null,{"$f":"F967","v":0.05},{"$f":"F968","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[null,"Calculated Interest Rate Real - Advanced",null,null,null,{"$f":"(1+F966)/(1+F$55) - 1","v":2.4390243902439046E-2},2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2]
[null,"Calculated Interest Rate Real - Moderate",null,null,null,{"$f":"(1+F967)/(1+F$55) - 1","v":2.4390243902439046E-2},2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2]
[null,"Calculated Interest Rate Real - Conservative",null,null,null,{"$f":"(1+F968)/(1+F$55) - 1","v":2.4390243902439046E-2},2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2]
[null,"Interest During Construction  - Nominal",null,null,null,3.5000000000000003E-2,{"$f":"F972","v":3.5000000000000003E-2},3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2]
[null,"Rate of Return on Equity Nominal - Advanced",null,null,null,0.1,{"$f":"F973","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,"Rate of Return on Equity Nominal - Moderate",null,null,null,{"$f":"F973","v":0.1},{"$f":"F974","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,"Rate of Return on Equity Nominal - Conservative",null,null,null,{"$f":"F974","v":0.1},{"$f":"F975","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,"Calculated Rate of Return on Equity Real - Advanced",null,null,null,{"$f":"(1+F973)/(1+F$55) - 1","v":7.317073170731736E-2},7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2]
[null,"Calculated Rate of Return on Equity Real - Moderate",null,null,null,{"$f":"(1+F974)/(1+F$55) - 1","v":7.317073170731736E-2},7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2]
[null,"Calculated Rate of Return on Equity Real - Conservative",null,null,null,{"$f":"(1+F975)/(1+F$55) - 1","v":7.317073170731736E-2},7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2]
[null,"Debt Fraction - Advanced",null,null,null,0.67,{"$f":"F979","v":0.67},0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67]
[null,"Debt Fraction - Moderate",null,null,null,{"$f":"F979","v":0.67},0.67,0.67,0.67,0.67,0.67,{"$f":"K980+($Q980-$K980)/6","v":0.67},0.67,0.67,0.67,0.67,{"$f":"Q979","v":0.67},0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,{"$f":"AA979","v":0.67},0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,{"$f":"AK979","v":0.67}]
[null,"Debt Fraction - Conservative",null,null,null,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,{"$f":"AK980","v":0.67}]
[null,"Tax Rate (Federal and State)",null,null,null,{"$f":"F696","v":0.25740000000000002},0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002]
[null,"WACC Nominal - Advanced",null,null,null,{"$f":"F979*F966*(1-F$982)+(1-F979)*(F973)","v":5.7877099999999994E-2},5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2]
[null,"WACC Nominal - Moderate",null,null,null,{"$f":"F980*F967*(1-F$982)+(1-F980)*(F974)","v":5.7877099999999994E-2},5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2]
[null,"WACC Nominal - Conservative",null,null,null,{"$f":"F981*F968*(1-F$982)+(1-F981)*(F975)","v":5.7877099999999994E-2},5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2]
[null,"WACC Real - Advanced",null,null,null,{"$f":"(1+F983)/(1+F$965)-1","v":3.2075219512195163E-2},3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2]
[null,"WACC Real - Moderate",null,null,null,{"$f":"(1+F984)/(1+F$965)-1","v":3.2075219512195163E-2},3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2]
[null,"WACC Real - Conservative",null,null,null,{"$f":"(1+F985)/(1+F$965)-1","v":3.2075219512195163E-2},3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2]
[]
["BioPower R&D",null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Inflation Rate",null,null,null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,"Interest Rate Nominal - Advanced",null,null,null,0.05,{"$f":"F992","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[null,"Interest Rate Nominal - Moderate",null,null,null,{"$f":"F992","v":0.05},{"$f":"F993","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[null,"Interest Rate Nominal - Conservative",null,null,null,{"$f":"F993","v":0.05},{"$f":"F994","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[null,"Calculated Interest Rate Real - Advanced",null,null,null,{"$f":"(1+F992)/(1+F$55) - 1","v":2.4390243902439046E-2},2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2]
[null,"Calculated Interest Rate Real - Moderate",null,null,null,{"$f":"(1+F993)/(1+F$55) - 1","v":2.4390243902439046E-2},2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2]
[null,"Calculated Interest Rate Real - Conservative",null,null,null,{"$f":"(1+F994)/(1+F$55) - 1","v":2.4390243902439046E-2},2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2]
[null,"Interest During Construction  - Nominal",null,null,null,3.5000000000000003E-2,{"$f":"F998","v":3.5000000000000003E-2},3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2]
[null,"Rate of Return on Equity Nominal - Advanced",null,null,null,0.1,{"$f":"F999","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,"Rate of Return on Equity Nominal - Moderate",null,null,null,{"$f":"F999","v":0.1},{"$f":"F1000","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,"Rate of Return on Equity Nominal - Conservative",null,null,null,{"$f":"F1000","v":0.1},{"$f":"F1001","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,"Calculated Rate of Return on Equity Real - Advanced",null,null,null,{"$f":"(1+F999)/(1+F$55) - 1","v":7.317073170731736E-2},7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2]
[null,"Calculated Rate of Return on Equity Real - Moderate",null,null,null,{"$f":"(1+F1000)/(1+F$55) - 1","v":7.317073170731736E-2},7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2]
[null,"Calculated Rate of Return on Equity Real - Conservative",null,null,null,{"$f":"(1+F1001)/(1+F$55) - 1","v":7.317073170731736E-2},7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2]
[null,"Debt Fraction - Advanced",null,null,null,0.67,{"$f":"F1005","v":0.67},0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67]
[null,"Debt Fraction - Moderate",null,null,null,{"$f":"F1005","v":0.67},0.67,0.67,0.67,0.67,0.67,{"$f":"K1006+($Q1006-$K1006)/6","v":0.67},0.67,0.67,0.67,0.67,{"$f":"Q1005","v":0.67},0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,{"$f":"AA1005","v":0.67},0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,{"$f":"AK1005","v":0.67}]
[null,"Debt Fraction - Conservative",null,null,null,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,{"$f":"AK1006","v":0.67}]
[null,"Tax Rate (Federal and State)",null,null,null,{"$f":"F696","v":0.25740000000000002},0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002]
[null,"WACC Nominal - Advanced",null,null,null,{"$f":"F1005*F992*(1-F$1008)+(1-F1005)*(F999)","v":5.7877099999999994E-2},5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2]
[null,"WACC Nominal - Moderate",null,null,null,{"$f":"F1006*F993*(1-F$1008)+(1-F1006)*(F1000)","v":5.7877099999999994E-2},5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2]
[null,"WACC Nominal - Conservative",null,null,null,{"$f":"F1007*F994*(1-F$1008)+(1-F1007)*(F1001)","v":5.7877099999999994E-2},5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2]
[null,"WACC Real - Advanced",null,null,null,{"$f":"(1+F1009)/(1+F$991)-1","v":3.2075219512195163E-2},3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2]
[null,"WACC Real - Moderate",null,null,null,{"$f":"(1+F1010)/(1+F$991)-1","v":3.2075219512195163E-2},3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2]
[null,"WACC Real - Conservative",null,null,null,{"$f":"(1+F1011)/(1+F$991)-1","v":3.2075219512195163E-2},3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2]
[]
[]
["TAX CREDITS","Wind PTC",0]
[null,"Geo PTC",0]
[null,"Hydro PTC",0]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Year 1"]
["PVD Calc","Advanced",1]
[null,null,2]
[null,null,3]
[null,null,4]
[null,null,5]
[null,null,6]
[null,"Moderate",1]
[null,null,2]
[null,null,3]
[null,null,4]
[null,null,5]
[null,null,6]
[null,"Conservative",1]
[null,null,2]
[null,null,3]
[null,null,4]
[null,null,5]
[null,null,6]

{"sheet":"Summary","index":20,"n_rows":799,"n_cols":39,"rows_kept":799,"cut":false,"hidden":false,"merged":[]}
["Key","FinancialCase","CostCase","CRPYears","Technology","TechDetail","Metric",2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[{"$f":"_xlfn.CONCAT(LEFT(B2,1), LEFT(C2,1), LEFT(D2,1),LEFT(E2,3),LEFT(F2,6),RIGHT(F2,1), LEFT(G2,1), IF(ISERROR(FIND(\"Rate\",G2)), \"0\",FIND(\"Rate\",G2)),IF(ISERROR(FIND(\"Real\",G2)), \"0\",FIND(\"Real\",G2)))","v":"M*3AEO**I110"},"Market","*",30,"AEO","*","Inflation Rate",{"$f":"'WACC Calc'!F3","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!G3","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!H3","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!I3","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!J3","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!K3","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!L3","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!M3","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!N3","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!O3","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!P3","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Q3","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!R3","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!S3","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!T3","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!U3","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!V3","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!W3","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!X3","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Y3","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Z3","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AA3","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AB3","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AC3","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AD3","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AE3","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AF3","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AG3","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AH3","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AI3","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AJ3","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AK3","v":2.5000000000000001E-2}]
[{"$f":"_xlfn.CONCAT(LEFT(B3,1), LEFT(C3,1), LEFT(D3,1),LEFT(E3,3),LEFT(F3,6),RIGHT(F3,1), LEFT(G3,1), IF(ISERROR(FIND(\"Rate\",G3)), \"0\",FIND(\"Rate\",G3)),IF(ISERROR(FIND(\"Real\",G3)), \"0\",FIND(\"Real\",G3)))","v":"MA3AEO**I100"},"Market","Advanced",30,"AEO","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F4","v":5.1107509999999995E-2},{"$f":"'WACC Calc'!G4","v":5.7289729999999997E-2},{"$f":"'WACC Calc'!H4","v":6.1213089999999998E-2},{"$f":"'WACC Calc'!I4","v":6.1112640000000003E-2},{"$f":"'WACC Calc'!J4","v":6.046091E-2},{"$f":"'WACC Calc'!K4","v":6.0222959999999999E-2},{"$f":"'WACC Calc'!L4","v":6.058852E-2},{"$f":"'WACC Calc'!M4","v":6.0680899999999996E-2},{"$f":"'WACC Calc'!N4","v":6.0268220000000004E-2},{"$f":"'WACC Calc'!O4","v":6.0026739999999995E-2},{"$f":"'WACC Calc'!P4","v":5.9900599999999998E-2},{"$f":"'WACC Calc'!Q4","v":5.9962830000000002E-2},{"$f":"'WACC Calc'!R4","v":5.9699000000000002E-2},{"$f":"'WACC Calc'!S4","v":5.9450299999999998E-2},{"$f":"'WACC Calc'!T4","v":5.9601519999999998E-2},{"$f":"'WACC Calc'!U4","v":5.9761759999999997E-2},{"$f":"'WACC Calc'!V4","v":5.9597650000000002E-2},{"$f":"'WACC Calc'!W4","v":5.9475010000000002E-2},{"$f":"'WACC Calc'!X4","v":5.9363070000000004E-2},{"$f":"'WACC Calc'!Y4","v":5.9778710000000006E-2},{"$f":"'WACC Calc'!Z4","v":5.9706140000000005E-2},{"$f":"'WACC Calc'!AA4","v":5.9627579999999999E-2},{"$f":"'WACC Calc'!AB4","v":5.9687460000000005E-2},{"$f":"'WACC Calc'!AC4","v":5.9509410000000006E-2},{"$f":"'WACC Calc'!AD4","v":5.9358209999999995E-2},{"$f":"'WACC Calc'!AE4","v":5.9322879999999995E-2},{"$f":"'WACC Calc'!AF4","v":5.9143470000000004E-2},{"$f":"'WACC Calc'!AG4","v":5.9094639999999997E-2},{"$f":"'WACC Calc'!AH4","v":5.9014249999999997E-2},{"$f":"'WACC Calc'!AI4","v":5.8933229999999996E-2},{"$f":"'WACC Calc'!AJ4","v":5.9050749999999999E-2},{"$f":"'WACC Calc'!AK4","v":5.9137880000000004E-2}]
["MM3AEO**I100","Market","Moderate",30,"AEO","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F5","v":5.1107509999999995E-2},{"$f":"'WACC Calc'!G5","v":5.7289729999999997E-2},{"$f":"'WACC Calc'!H5","v":6.1213089999999998E-2},{"$f":"'WACC Calc'!I5","v":6.1112640000000003E-2},{"$f":"'WACC Calc'!J5","v":6.046091E-2},{"$f":"'WACC Calc'!K5","v":6.0222959999999999E-2},{"$f":"'WACC Calc'!L5","v":6.058852E-2},{"$f":"'WACC Calc'!M5","v":6.0680899999999996E-2},{"$f":"'WACC Calc'!N5","v":6.0268220000000004E-2},{"$f":"'WACC Calc'!O5","v":6.0026739999999995E-2},{"$f":"'WACC Calc'!P5","v":5.9900599999999998E-2},{"$f":"'WACC Calc'!Q5","v":5.9962830000000002E-2},{"$f":"'WACC Calc'!R5","v":5.9699000000000002E-2},{"$f":"'WACC Calc'!S5","v":5.9450299999999998E-2},{"$f":"'WACC Calc'!T5","v":5.9601519999999998E-2},{"$f":"'WACC Calc'!U5","v":5.9761759999999997E-2},{"$f":"'WACC Calc'!V5","v":5.9597650000000002E-2},{"$f":"'WACC Calc'!W5","v":5.9475010000000002E-2},{"$f":"'WACC Calc'!X5","v":5.9363070000000004E-2},{"$f":"'WACC Calc'!Y5","v":5.9778710000000006E-2},{"$f":"'WACC Calc'!Z5","v":5.9706140000000005E-2},{"$f":"'WACC Calc'!AA5","v":5.9627579999999999E-2},{"$f":"'WACC Calc'!AB5","v":5.9687460000000005E-2},{"$f":"'WACC Calc'!AC5","v":5.9509410000000006E-2},{"$f":"'WACC Calc'!AD5","v":5.9358209999999995E-2},{"$f":"'WACC Calc'!AE5","v":5.9322879999999995E-2},{"$f":"'WACC Calc'!AF5","v":5.9143470000000004E-2},{"$f":"'WACC Calc'!AG5","v":5.9094639999999997E-2},{"$f":"'WACC Calc'!AH5","v":5.9014249999999997E-2},{"$f":"'WACC Calc'!AI5","v":5.8933229999999996E-2},{"$f":"'WACC Calc'!AJ5","v":5.9050749999999999E-2},{"$f":"'WACC Calc'!AK5","v":5.9137880000000004E-2}]
["MC3AEO**I100","Market","Conservative",30,"AEO","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F6","v":5.1107509999999995E-2},{"$f":"'WACC Calc'!G6","v":5.7289729999999997E-2},{"$f":"'WACC Calc'!H6","v":6.1213089999999998E-2},{"$f":"'WACC Calc'!I6","v":6.1112640000000003E-2},{"$f":"'WACC Calc'!J6","v":6.046091E-2},{"$f":"'WACC Calc'!K6","v":6.0222959999999999E-2},{"$f":"'WACC Calc'!L6","v":6.058852E-2},{"$f":"'WACC Calc'!M6","v":6.0680899999999996E-2},{"$f":"'WACC Calc'!N6","v":6.0268220000000004E-2},{"$f":"'WACC Calc'!O6","v":6.0026739999999995E-2},{"$f":"'WACC Calc'!P6","v":5.9900599999999998E-2},{"$f":"'WACC Calc'!Q6","v":5.9962830000000002E-2},{"$f":"'WACC Calc'!R6","v":5.9699000000000002E-2},{"$f":"'WACC Calc'!S6","v":5.9450299999999998E-2},{"$f":"'WACC Calc'!T6","v":5.9601519999999998E-2},{"$f":"'WACC Calc'!U6","v":5.9761759999999997E-2},{"$f":"'WACC Calc'!V6","v":5.9597650000000002E-2},{"$f":"'WACC Calc'!W6","v":5.9475010000000002E-2},{"$f":"'WACC Calc'!X6","v":5.9363070000000004E-2},{"$f":"'WACC Calc'!Y6","v":5.9778710000000006E-2},{"$f":"'WACC Calc'!Z6","v":5.9706140000000005E-2},{"$f":"'WACC Calc'!AA6","v":5.9627579999999999E-2},{"$f":"'WACC Calc'!AB6","v":5.9687460000000005E-2},{"$f":"'WACC Calc'!AC6","v":5.9509410000000006E-2},{"$f":"'WACC Calc'!AD6","v":5.9358209999999995E-2},{"$f":"'WACC Calc'!AE6","v":5.9322879999999995E-2},{"$f":"'WACC Calc'!AF6","v":5.9143470000000004E-2},{"$f":"'WACC Calc'!AG6","v":5.9094639999999997E-2},{"$f":"'WACC Calc'!AH6","v":5.9014249999999997E-2},{"$f":"'WACC Calc'!AI6","v":5.8933229999999996E-2},{"$f":"'WACC Calc'!AJ6","v":5.9050749999999999E-2},{"$f":"'WACC Calc'!AK6","v":5.9137880000000004E-2}]
["MA3AEO**C2126","Market","Advanced",30,"AEO","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F7","v":2.547074146341477E-2},{"$f":"'WACC Calc'!G7","v":3.1502175609756211E-2},{"$f":"'WACC Calc'!H7","v":3.5329843902439206E-2},{"$f":"'WACC Calc'!I7","v":3.5231843902439053E-2},{"$f":"'WACC Calc'!J7","v":3.4596009756097557E-2},{"$f":"'WACC Calc'!K7","v":3.4363863414634155E-2},{"$f":"'WACC Calc'!L7","v":3.4720507317073324E-2},{"$f":"'WACC Calc'!M7","v":3.4810634146341446E-2},{"$f":"'WACC Calc'!N7","v":3.4408019512195187E-2},{"$f":"'WACC Calc'!O7","v":3.4172429268292781E-2},{"$f":"'WACC Calc'!P7","v":3.4049365853658697E-2},{"$f":"'WACC Calc'!Q7","v":3.4110078048780412E-2},{"$f":"'WACC Calc'!R7","v":3.3852682926829303E-2},{"$f":"'WACC Calc'!S7","v":3.3610048780487789E-2},{"$f":"'WACC Calc'!T7","v":3.3757580487804972E-2},{"$f":"'WACC Calc'!U7","v":3.3913912195121965E-2},{"$f":"'WACC Calc'!V7","v":3.3753804878048799E-2},{"$f":"'WACC Calc'!W7","v":3.3634156097561263E-2},{"$f":"'WACC Calc'!X7","v":3.3524946341463524E-2},{"$f":"'WACC Calc'!Y7","v":3.3930448780487898E-2},{"$f":"'WACC Calc'!Z7","v":3.3859648780487861E-2},{"$f":"'WACC Calc'!AA7","v":3.378300487804875E-2},{"$f":"'WACC Calc'!AB7","v":3.3841424390243846E-2},{"$f":"'WACC Calc'!AC7","v":3.3667717073170733E-2},{"$f":"'WACC Calc'!AD7","v":3.3520204878048965E-2},{"$f":"'WACC Calc'!AE7","v":3.3485736585366022E-2},{"$f":"'WACC Calc'!AF7","v":3.3310702439024453E-2},{"$f":"'WACC Calc'!AG7","v":3.3263063414634253E-2},{"$f":"'WACC Calc'!AH7","v":3.3184634146341541E-2},{"$f":"'WACC Calc'!AI7","v":3.3105590243902583E-2},{"$f":"'WACC Calc'!AJ7","v":3.322024390243894E-2},{"$f":"'WACC Calc'!AK7","v":3.3305248780487906E-2}]
["MM3AEO**C2126","Market","Moderate",30,"AEO","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F8","v":2.547074146341477E-2},{"$f":"'WACC Calc'!G8","v":3.1502175609756211E-2},{"$f":"'WACC Calc'!H8","v":3.5329843902439206E-2},{"$f":"'WACC Calc'!I8","v":3.5231843902439053E-2},{"$f":"'WACC Calc'!J8","v":3.4596009756097557E-2},{"$f":"'WACC Calc'!K8","v":3.4363863414634155E-2},{"$f":"'WACC Calc'!L8","v":3.4720507317073324E-2},{"$f":"'WACC Calc'!M8","v":3.4810634146341446E-2},{"$f":"'WACC Calc'!N8","v":3.4408019512195187E-2},{"$f":"'WACC Calc'!O8","v":3.4172429268292781E-2},{"$f":"'WACC Calc'!P8","v":3.4049365853658697E-2},{"$f":"'WACC Calc'!Q8","v":3.4110078048780412E-2},{"$f":"'WACC Calc'!R8","v":3.3852682926829303E-2},{"$f":"'WACC Calc'!S8","v":3.3610048780487789E-2},{"$f":"'WACC Calc'!T8","v":3.3757580487804972E-2},{"$f":"'WACC Calc'!U8","v":3.3913912195121965E-2},{"$f":"'WACC Calc'!V8","v":3.3753804878048799E-2},{"$f":"'WACC Calc'!W8","v":3.3634156097561263E-2},{"$f":"'WACC Calc'!X8","v":3.3524946341463524E-2},{"$f":"'WACC Calc'!Y8","v":3.3930448780487898E-2},{"$f":"'WACC Calc'!Z8","v":3.3859648780487861E-2},{"$f":"'WACC Calc'!AA8","v":3.378300487804875E-2},{"$f":"'WACC Calc'!AB8","v":3.3841424390243846E-2},{"$f":"'WACC Calc'!AC8","v":3.3667717073170733E-2},{"$f":"'WACC Calc'!AD8","v":3.3520204878048965E-2},{"$f":"'WACC Calc'!AE8","v":3.3485736585366022E-2},{"$f":"'WACC Calc'!AF8","v":3.3310702439024453E-2},{"$f":"'WACC Calc'!AG8","v":3.3263063414634253E-2},{"$f":"'WACC Calc'!AH8","v":3.3184634146341541E-2},{"$f":"'WACC Calc'!AI8","v":3.3105590243902583E-2},{"$f":"'WACC Calc'!AJ8","v":3.322024390243894E-2},{"$f":"'WACC Calc'!AK8","v":3.3305248780487906E-2}]
["MC3AEO**C2126","Market","Conservative",30,"AEO","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F9","v":2.547074146341477E-2},{"$f":"'WACC Calc'!G9","v":3.1502175609756211E-2},{"$f":"'WACC Calc'!H9","v":3.5329843902439206E-2},{"$f":"'WACC Calc'!I9","v":3.5231843902439053E-2},{"$f":"'WACC Calc'!J9","v":3.4596009756097557E-2},{"$f":"'WACC Calc'!K9","v":3.4363863414634155E-2},{"$f":"'WACC Calc'!L9","v":3.4720507317073324E-2},{"$f":"'WACC Calc'!M9","v":3.4810634146341446E-2},{"$f":"'WACC Calc'!N9","v":3.4408019512195187E-2},{"$f":"'WACC Calc'!O9","v":3.4172429268292781E-2},{"$f":"'WACC Calc'!P9","v":3.4049365853658697E-2},{"$f":"'WACC Calc'!Q9","v":3.4110078048780412E-2},{"$f":"'WACC Calc'!R9","v":3.3852682926829303E-2},{"$f":"'WACC Calc'!S9","v":3.3610048780487789E-2},{"$f":"'WACC Calc'!T9","v":3.3757580487804972E-2},{"$f":"'WACC Calc'!U9","v":3.3913912195121965E-2},{"$f":"'WACC Calc'!V9","v":3.3753804878048799E-2},{"$f":"'WACC Calc'!W9","v":3.3634156097561263E-2},{"$f":"'WACC Calc'!X9","v":3.3524946341463524E-2},{"$f":"'WACC Calc'!Y9","v":3.3930448780487898E-2},{"$f":"'WACC Calc'!Z9","v":3.3859648780487861E-2},{"$f":"'WACC Calc'!AA9","v":3.378300487804875E-2},{"$f":"'WACC Calc'!AB9","v":3.3841424390243846E-2},{"$f":"'WACC Calc'!AC9","v":3.3667717073170733E-2},{"$f":"'WACC Calc'!AD9","v":3.3520204878048965E-2},{"$f":"'WACC Calc'!AE9","v":3.3485736585366022E-2},{"$f":"'WACC Calc'!AF9","v":3.3310702439024453E-2},{"$f":"'WACC Calc'!AG9","v":3.3263063414634253E-2},{"$f":"'WACC Calc'!AH9","v":3.3184634146341541E-2},{"$f":"'WACC Calc'!AI9","v":3.3105590243902583E-2},{"$f":"'WACC Calc'!AJ9","v":3.322024390243894E-2},{"$f":"'WACC Calc'!AK9","v":3.3305248780487906E-2}]
["M*3AEO**I00","Market",{"$f":"C2","v":"*"},30,"AEO","*","Interest During Construction  - Nominal",{"$f":"'WACC Calc'!F10","v":5.1107509999999995E-2},{"$f":"'WACC Calc'!G10","v":5.7289729999999997E-2},{"$f":"'WACC Calc'!H10","v":6.1213089999999998E-2},{"$f":"'WACC Calc'!I10","v":6.1112640000000003E-2},{"$f":"'WACC Calc'!J10","v":6.046091E-2},{"$f":"'WACC Calc'!K10","v":6.0222959999999999E-2},{"$f":"'WACC Calc'!L10","v":6.058852E-2},{"$f":"'WACC Calc'!M10","v":6.0680899999999996E-2},{"$f":"'WACC Calc'!N10","v":6.0268220000000004E-2},{"$f":"'WACC Calc'!O10","v":6.0026739999999995E-2},{"$f":"'WACC Calc'!P10","v":5.9900599999999998E-2},{"$f":"'WACC Calc'!Q10","v":5.9962830000000002E-2},{"$f":"'WACC Calc'!R10","v":5.9699000000000002E-2},{"$f":"'WACC Calc'!S10","v":5.9450299999999998E-2},{"$f":"'WACC Calc'!T10","v":5.9601519999999998E-2},{"$f":"'WACC Calc'!U10","v":5.9761759999999997E-2},{"$f":"'WACC Calc'!V10","v":5.9597650000000002E-2},{"$f":"'WACC Calc'!W10","v":5.9475010000000002E-2},{"$f":"'WACC Calc'!X10","v":5.9363070000000004E-2},{"$f":"'WACC Calc'!Y10","v":5.9778710000000006E-2},{"$f":"'WACC Calc'!Z10","v":5.9706140000000005E-2},{"$f":"'WACC Calc'!AA10","v":5.9627579999999999E-2},{"$f":"'WACC Calc'!AB10","v":5.9687460000000005E-2},{"$f":"'WACC Calc'!AC10","v":5.9509410000000006E-2},{"$f":"'WACC Calc'!AD10","v":5.9358209999999995E-2},{"$f":"'WACC Calc'!AE10","v":5.9322879999999995E-2},{"$f":"'WACC Calc'!AF10","v":5.9143470000000004E-2},{"$f":"'WACC Calc'!AG10","v":5.9094639999999997E-2},{"$f":"'WACC Calc'!AH10","v":5.9014249999999997E-2},{"$f":"'WACC Calc'!AI10","v":5.8933229999999996E-2},{"$f":"'WACC Calc'!AJ10","v":5.9050749999999999E-2},{"$f":"'WACC Calc'!AK10","v":5.9137880000000004E-2}]
["MA3AEO**R10","Market","Advanced",30,"AEO","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F11","v":0.10305106},{"$f":"'WACC Calc'!G11","v":0.11000505000000001},{"$f":"'WACC Calc'!H11","v":0.11259182000000001},{"$f":"'WACC Calc'!I11","v":0.11256482000000001},{"$f":"'WACC Calc'!J11","v":0.11224855},{"$f":"'WACC Calc'!K11","v":0.11199609000000001},{"$f":"'WACC Calc'!L11","v":0.11209051},{"$f":"'WACC Calc'!M11","v":0.11214176000000001},{"$f":"'WACC Calc'!N11","v":0.11204269},{"$f":"'WACC Calc'!O11","v":0.11201256000000001},{"$f":"'WACC Calc'!P11","v":0.11203352},{"$f":"'WACC Calc'!Q11","v":0.11200473},{"$f":"'WACC Calc'!R11","v":0.11197456},{"$f":"'WACC Calc'!S11","v":0.11200802000000001},{"$f":"'WACC Calc'!T11","v":0.11206550000000001},{"$f":"'WACC Calc'!U11","v":0.11218883000000002},{"$f":"'WACC Calc'!V11","v":0.11224525},{"$f":"'WACC Calc'!W11","v":0.11220646000000001},{"$f":"'WACC Calc'!X11","v":0.11222635},{"$f":"'WACC Calc'!Y11","v":0.11230738000000001},{"$f":"'WACC Calc'!Z11","v":0.11234888000000001},{"$f":"'WACC Calc'!AA11","v":0.11245556000000001},{"$f":"'WACC Calc'!AB11","v":0.11254224000000002},{"$f":"'WACC Calc'!AC11","v":0.11253830000000001},{"$f":"'WACC Calc'!AD11","v":0.11248714000000001},{"$f":"'WACC Calc'!AE11","v":0.11242018000000001},{"$f":"'WACC Calc'!AF11","v":0.11233703},{"$f":"'WACC Calc'!AG11","v":0.11233332000000001},{"$f":"'WACC Calc'!AH11","v":0.11234420000000001},{"$f":"'WACC Calc'!AI11","v":0.11242062},{"$f":"'WACC Calc'!AJ11","v":0.11242921},{"$f":"'WACC Calc'!AK11","v":0.11245795}]
["MM3AEO**R10","Market","Moderate",30,"AEO","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F12","v":0.10305106},{"$f":"'WACC Calc'!G12","v":0.11000505000000001},{"$f":"'WACC Calc'!H12","v":0.11259182000000001},{"$f":"'WACC Calc'!I12","v":0.11256482000000001},{"$f":"'WACC Calc'!J12","v":0.11224855},{"$f":"'WACC Calc'!K12","v":0.11199609000000001},{"$f":"'WACC Calc'!L12","v":0.11209051},{"$f":"'WACC Calc'!M12","v":0.11214176000000001},{"$f":"'WACC Calc'!N12","v":0.11204269},{"$f":"'WACC Calc'!O12","v":0.11201256000000001},{"$f":"'WACC Calc'!P12","v":0.11203352},{"$f":"'WACC Calc'!Q12","v":0.11200473},{"$f":"'WACC Calc'!R12","v":0.11197456},{"$f":"'WACC Calc'!S12","v":0.11200802000000001},{"$f":"'WACC Calc'!T12","v":0.11206550000000001},{"$f":"'WACC Calc'!U12","v":0.11218883000000002},{"$f":"'WACC Calc'!V12","v":0.11224525},{"$f":"'WACC Calc'!W12","v":0.11220646000000001},{"$f":"'WACC Calc'!X12","v":0.11222635},{"$f":"'WACC Calc'!Y12","v":0.11230738000000001},{"$f":"'WACC Calc'!Z12","v":0.11234888000000001},{"$f":"'WACC Calc'!AA12","v":0.11245556000000001},{"$f":"'WACC Calc'!AB12","v":0.11254224000000002},{"$f":"'WACC Calc'!AC12","v":0.11253830000000001},{"$f":"'WACC Calc'!AD12","v":0.11248714000000001},{"$f":"'WACC Calc'!AE12","v":0.11242018000000001},{"$f":"'WACC Calc'!AF12","v":0.11233703},{"$f":"'WACC Calc'!AG12","v":0.11233332000000001},{"$f":"'WACC Calc'!AH12","v":0.11234420000000001},{"$f":"'WACC Calc'!AI12","v":0.11242062},{"$f":"'WACC Calc'!AJ12","v":0.11242921},{"$f":"'WACC Calc'!AK12","v":0.11245795}]
["MC3AEO**R10","Market","Conservative",30,"AEO","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F13","v":0.10305106},{"$f":"'WACC Calc'!G13","v":0.11000505000000001},{"$f":"'WACC Calc'!H13","v":0.11259182000000001},{"$f":"'WACC Calc'!I13","v":0.11256482000000001},{"$f":"'WACC Calc'!J13","v":0.11224855},{"$f":"'WACC Calc'!K13","v":0.11199609000000001},{"$f":"'WACC Calc'!L13","v":0.11209051},{"$f":"'WACC Calc'!M13","v":0.11214176000000001},{"$f":"'WACC Calc'!N13","v":0.11204269},{"$f":"'WACC Calc'!O13","v":0.11201256000000001},{"$f":"'WACC Calc'!P13","v":0.11203352},{"$f":"'WACC Calc'!Q13","v":0.11200473},{"$f":"'WACC Calc'!R13","v":0.11197456},{"$f":"'WACC Calc'!S13","v":0.11200802000000001},{"$f":"'WACC Calc'!T13","v":0.11206550000000001},{"$f":"'WACC Calc'!U13","v":0.11218883000000002},{"$f":"'WACC Calc'!V13","v":0.11224525},{"$f":"'WACC Calc'!W13","v":0.11220646000000001},{"$f":"'WACC Calc'!X13","v":0.11222635},{"$f":"'WACC Calc'!Y13","v":0.11230738000000001},{"$f":"'WACC Calc'!Z13","v":0.11234888000000001},{"$f":"'WACC Calc'!AA13","v":0.11245556000000001},{"$f":"'WACC Calc'!AB13","v":0.11254224000000002},{"$f":"'WACC Calc'!AC13","v":0.11253830000000001},{"$f":"'WACC Calc'!AD13","v":0.11248714000000001},{"$f":"'WACC Calc'!AE13","v":0.11242018000000001},{"$f":"'WACC Calc'!AF13","v":0.11233703},{"$f":"'WACC Calc'!AG13","v":0.11233332000000001},{"$f":"'WACC Calc'!AH13","v":0.11234420000000001},{"$f":"'WACC Calc'!AI13","v":0.11242062},{"$f":"'WACC Calc'!AJ13","v":0.11242921},{"$f":"'WACC Calc'!AK13","v":0.11245795}]
["MA3AEO**C1237","Market","Advanced",30,"AEO","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F14","v":7.6147375609756374E-2},{"$f":"'WACC Calc'!G14","v":8.2931756097561093E-2},{"$f":"'WACC Calc'!H14","v":8.5455434146341602E-2},{"$f":"'WACC Calc'!I14","v":8.5429092682926866E-2},{"$f":"'WACC Calc'!J14","v":8.512053658536578E-2},{"$f":"'WACC Calc'!K14","v":8.4874234146341765E-2},{"$f":"'WACC Calc'!L14","v":8.4966351219512237E-2},{"$f":"'WACC Calc'!M14","v":8.5016351219512343E-2},{"$f":"'WACC Calc'!N14","v":8.4919697560975616E-2},{"$f":"'WACC Calc'!O14","v":8.4890302439024401E-2},{"$f":"'WACC Calc'!P14","v":8.4910751219512193E-2},{"$f":"'WACC Calc'!Q14","v":8.4882663414634241E-2},{"$f":"'WACC Calc'!R14","v":8.485322926829264E-2},{"$f":"'WACC Calc'!S14","v":8.4885873170731818E-2},{"$f":"'WACC Calc'!T14","v":8.4941951219512202E-2},{"$f":"'WACC Calc'!U14","v":8.5062273170731784E-2},{"$f":"'WACC Calc'!V14","v":8.5117317073170717E-2},{"$f":"'WACC Calc'!W14","v":8.5079473170731612E-2},{"$f":"'WACC Calc'!X14","v":8.5098878048780691E-2},{"$f":"'WACC Calc'!Y14","v":8.5177931707317134E-2},{"$f":"'WACC Calc'!Z14","v":8.521841951219522E-2},{"$f":"'WACC Calc'!AA14","v":8.5322497560975652E-2},{"$f":"'WACC Calc'!AB14","v":8.5407063414634221E-2},{"$f":"'WACC Calc'!AC14","v":8.5403219512195205E-2},{"$f":"'WACC Calc'!AD14","v":8.5353307317073357E-2},{"$f":"'WACC Calc'!AE14","v":8.528798048780506E-2},{"$f":"'WACC Calc'!AF14","v":8.5206858536585495E-2},{"$f":"'WACC Calc'!AG14","v":8.520323902439042E-2},{"$f":"'WACC Calc'!AH14","v":8.5213853658536509E-2},{"$f":"'WACC Calc'!AI14","v":8.5288409756097527E-2},{"$f":"'WACC Calc'!AJ14","v":8.5296790243902576E-2},{"$f":"'WACC Calc'!AK14","v":8.5324829268292879E-2}]
["MM3AEO**C1237","Market","Moderate",30,"AEO","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F15","v":7.6147375609756374E-2},{"$f":"'WACC Calc'!G15","v":8.2931756097561093E-2},{"$f":"'WACC Calc'!H15","v":8.5455434146341602E-2},{"$f":"'WACC Calc'!I15","v":8.5429092682926866E-2},{"$f":"'WACC Calc'!J15","v":8.512053658536578E-2},{"$f":"'WACC Calc'!K15","v":8.4874234146341765E-2},{"$f":"'WACC Calc'!L15","v":8.4966351219512237E-2},{"$f":"'WACC Calc'!M15","v":8.5016351219512343E-2},{"$f":"'WACC Calc'!N15","v":8.4919697560975616E-2},{"$f":"'WACC Calc'!O15","v":8.4890302439024401E-2},{"$f":"'WACC Calc'!P15","v":8.4910751219512193E-2},{"$f":"'WACC Calc'!Q15","v":8.4882663414634241E-2},{"$f":"'WACC Calc'!R15","v":8.485322926829264E-2},{"$f":"'WACC Calc'!S15","v":8.4885873170731818E-2},{"$f":"'WACC Calc'!T15","v":8.4941951219512202E-2},{"$f":"'WACC Calc'!U15","v":8.5062273170731784E-2},{"$f":"'WACC Calc'!V15","v":8.5117317073170717E-2},{"$f":"'WACC Calc'!W15","v":8.5079473170731612E-2},{"$f":"'WACC Calc'!X15","v":8.5098878048780691E-2},{"$f":"'WACC Calc'!Y15","v":8.5177931707317134E-2},{"$f":"'WACC Calc'!Z15","v":8.521841951219522E-2},{"$f":"'WACC Calc'!AA15","v":8.5322497560975652E-2},{"$f":"'WACC Calc'!AB15","v":8.5407063414634221E-2},{"$f":"'WACC Calc'!AC15","v":8.5403219512195205E-2},{"$f":"'WACC Calc'!AD15","v":8.5353307317073357E-2},{"$f":"'WACC Calc'!AE15","v":8.528798048780506E-2},{"$f":"'WACC Calc'!AF15","v":8.5206858536585495E-2},{"$f":"'WACC Calc'!AG15","v":8.520323902439042E-2},{"$f":"'WACC Calc'!AH15","v":8.5213853658536509E-2},{"$f":"'WACC Calc'!AI15","v":8.5288409756097527E-2},{"$f":"'WACC Calc'!AJ15","v":8.5296790243902576E-2},{"$f":"'WACC Calc'!AK15","v":8.5324829268292879E-2}]
["MC3AEO**C1237","Market","Conservative",30,"AEO","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F16","v":7.6147375609756374E-2},{"$f":"'WACC Calc'!G16","v":8.2931756097561093E-2},{"$f":"'WACC Calc'!H16","v":8.5455434146341602E-2},{"$f":"'WACC Calc'!I16","v":8.5429092682926866E-2},{"$f":"'WACC Calc'!J16","v":8.512053658536578E-2},{"$f":"'WACC Calc'!K16","v":8.4874234146341765E-2},{"$f":"'WACC Calc'!L16","v":8.4966351219512237E-2},{"$f":"'WACC Calc'!M16","v":8.5016351219512343E-2},{"$f":"'WACC Calc'!N16","v":8.4919697560975616E-2},{"$f":"'WACC Calc'!O16","v":8.4890302439024401E-2},{"$f":"'WACC Calc'!P16","v":8.4910751219512193E-2},{"$f":"'WACC Calc'!Q16","v":8.4882663414634241E-2},{"$f":"'WACC Calc'!R16","v":8.485322926829264E-2},{"$f":"'WACC Calc'!S16","v":8.4885873170731818E-2},{"$f":"'WACC Calc'!T16","v":8.4941951219512202E-2},{"$f":"'WACC Calc'!U16","v":8.5062273170731784E-2},{"$f":"'WACC Calc'!V16","v":8.5117317073170717E-2},{"$f":"'WACC Calc'!W16","v":8.5079473170731612E-2},{"$f":"'WACC Calc'!X16","v":8.5098878048780691E-2},{"$f":"'WACC Calc'!Y16","v":8.5177931707317134E-2},{"$f":"'WACC Calc'!Z16","v":8.521841951219522E-2},{"$f":"'WACC Calc'!AA16","v":8.5322497560975652E-2},{"$f":"'WACC Calc'!AB16","v":8.5407063414634221E-2},{"$f":"'WACC Calc'!AC16","v":8.5403219512195205E-2},{"$f":"'WACC Calc'!AD16","v":8.5353307317073357E-2},{"$f":"'WACC Calc'!AE16","v":8.528798048780506E-2},{"$f":"'WACC Calc'!AF16","v":8.5206858536585495E-2},{"$f":"'WACC Calc'!AG16","v":8.520323902439042E-2},{"$f":"'WACC Calc'!AH16","v":8.5213853658536509E-2},{"$f":"'WACC Calc'!AI16","v":8.5288409756097527E-2},{"$f":"'WACC Calc'!AJ16","v":8.5296790243902576E-2},{"$f":"'WACC Calc'!AK16","v":8.5324829268292879E-2}]
["MA3AEO**D00","Market","Advanced",30,"AEO","*","Debt Fraction",{"$f":"'WACC Calc'!F17","v":0.6},{"$f":"'WACC Calc'!G17","v":0.6},{"$f":"'WACC Calc'!H17","v":0.6},{"$f":"'WACC Calc'!I17","v":0.6},{"$f":"'WACC Calc'!J17","v":0.6},{"$f":"'WACC Calc'!K17","v":0.6},{"$f":"'WACC Calc'!L17","v":0.6},{"$f":"'WACC Calc'!M17","v":0.6},{"$f":"'WACC Calc'!N17","v":0.6},{"$f":"'WACC Calc'!O17","v":0.6},{"$f":"'WACC Calc'!P17","v":0.6},{"$f":"'WACC Calc'!Q17","v":0.6},{"$f":"'WACC Calc'!R17","v":0.6},{"$f":"'WACC Calc'!S17","v":0.6},{"$f":"'WACC Calc'!T17","v":0.6},{"$f":"'WACC Calc'!U17","v":0.6},{"$f":"'WACC Calc'!V17","v":0.6},{"$f":"'WACC Calc'!W17","v":0.6},{"$f":"'WACC Calc'!X17","v":0.6},{"$f":"'WACC Calc'!Y17","v":0.6},{"$f":"'WACC Calc'!Z17","v":0.6},{"$f":"'WACC Calc'!AA17","v":0.6},{"$f":"'WACC Calc'!AB17","v":0.6},{"$f":"'WACC Calc'!AC17","v":0.6},{"$f":"'WACC Calc'!AD17","v":0.6},{"$f":"'WACC Calc'!AE17","v":0.6},{"$f":"'WACC Calc'!AF17","v":0.6},{"$f":"'WACC Calc'!AG17","v":0.6},{"$f":"'WACC Calc'!AH17","v":0.6},{"$f":"'WACC Calc'!AI17","v":0.6},{"$f":"'WACC Calc'!AJ17","v":0.6},{"$f":"'WACC Calc'!AK17","v":0.6}]
["MM3AEO**D00","Market","Moderate",30,"AEO","*","Debt Fraction",{"$f":"'WACC Calc'!F18","v":0.6},{"$f":"'WACC Calc'!G18","v":0.6},{"$f":"'WACC Calc'!H18","v":0.6},{"$f":"'WACC Calc'!I18","v":0.6},{"$f":"'WACC Calc'!J18","v":0.6},{"$f":"'WACC Calc'!K18","v":0.6},{"$f":"'WACC Calc'!L18","v":0.6},{"$f":"'WACC Calc'!M18","v":0.6},{"$f":"'WACC Calc'!N18","v":0.6},{"$f":"'WACC Calc'!O18","v":0.6},{"$f":"'WACC Calc'!P18","v":0.6},{"$f":"'WACC Calc'!Q18","v":0.6},{"$f":"'WACC Calc'!R18","v":0.6},{"$f":"'WACC Calc'!S18","v":0.6},{"$f":"'WACC Calc'!T18","v":0.6},{"$f":"'WACC Calc'!U18","v":0.6},{"$f":"'WACC Calc'!V18","v":0.6},{"$f":"'WACC Calc'!W18","v":0.6},{"$f":"'WACC Calc'!X18","v":0.6},{"$f":"'WACC Calc'!Y18","v":0.6},{"$f":"'WACC Calc'!Z18","v":0.6},{"$f":"'WACC Calc'!AA18","v":0.6},{"$f":"'WACC Calc'!AB18","v":0.6},{"$f":"'WACC Calc'!AC18","v":0.6},{"$f":"'WACC Calc'!AD18","v":0.6},{"$f":"'WACC Calc'!AE18","v":0.6},{"$f":"'WACC Calc'!AF18","v":0.6},{"$f":"'WACC Calc'!AG18","v":0.6},{"$f":"'WACC Calc'!AH18","v":0.6},{"$f":"'WACC Calc'!AI18","v":0.6},{"$f":"'WACC Calc'!AJ18","v":0.6},{"$f":"'WACC Calc'!AK18","v":0.6}]
["MC3AEO**D00","Market","Conservative",30,"AEO","*","Debt Fraction",{"$f":"'WACC Calc'!F19","v":0.6},{"$f":"'WACC Calc'!G19","v":0.6},{"$f":"'WACC Calc'!H19","v":0.6},{"$f":"'WACC Calc'!I19","v":0.6},{"$f":"'WACC Calc'!J19","v":0.6},{"$f":"'WACC Calc'!K19","v":0.6},{"$f":"'WACC Calc'!L19","v":0.6},{"$f":"'WACC Calc'!M19","v":0.6},{"$f":"'WACC Calc'!N19","v":0.6},{"$f":"'WACC Calc'!O19","v":0.6},{"$f":"'WACC Calc'!P19","v":0.6},{"$f":"'WACC Calc'!Q19","v":0.6},{"$f":"'WACC Calc'!R19","v":0.6},{"$f":"'WACC Calc'!S19","v":0.6},{"$f":"'WACC Calc'!T19","v":0.6},{"$f":"'WACC Calc'!U19","v":0.6},{"$f":"'WACC Calc'!V19","v":0.6},{"$f":"'WACC Calc'!W19","v":0.6},{"$f":"'WACC Calc'!X19","v":0.6},{"$f":"'WACC Calc'!Y19","v":0.6},{"$f":"'WACC Calc'!Z19","v":0.6},{"$f":"'WACC Calc'!AA19","v":0.6},{"$f":"'WACC Calc'!AB19","v":0.6},{"$f":"'WACC Calc'!AC19","v":0.6},{"$f":"'WACC Calc'!AD19","v":0.6},{"$f":"'WACC Calc'!AE19","v":0.6},{"$f":"'WACC Calc'!AF19","v":0.6},{"$f":"'WACC Calc'!AG19","v":0.6},{"$f":"'WACC Calc'!AH19","v":0.6},{"$f":"'WACC Calc'!AI19","v":0.6},{"$f":"'WACC Calc'!AJ19","v":0.6},{"$f":"'WACC Calc'!AK19","v":0.6}]
["M*3AEO**T50","Market","*",30,"AEO","*","Tax Rate (Federal and State)",{"$f":"'WACC Calc'!F20","v":0.25739999999999996},{"$f":"'WACC Calc'!G20","v":0.25739999999999996},{"$f":"'WACC Calc'!H20","v":0.25739999999999996},{"$f":"'WACC Calc'!I20","v":0.25739999999999996},{"$f":"'WACC Calc'!J20","v":0.25739999999999996},{"$f":"'WACC Calc'!K20","v":0.25739999999999996},{"$f":"'WACC Calc'!L20","v":0.25739999999999996},{"$f":"'WACC Calc'!M20","v":0.25739999999999996},{"$f":"'WACC Calc'!N20","v":0.25739999999999996},{"$f":"'WACC Calc'!O20","v":0.25739999999999996},{"$f":"'WACC Calc'!P20","v":0.25739999999999996},{"$f":"'WACC Calc'!Q20","v":0.25739999999999996},{"$f":"'WACC Calc'!R20","v":0.25739999999999996},{"$f":"'WACC Calc'!S20","v":0.25739999999999996},{"$f":"'WACC Calc'!T20","v":0.25739999999999996},{"$f":"'WACC Calc'!U20","v":0.25739999999999996},{"$f":"'WACC Calc'!V20","v":0.25739999999999996},{"$f":"'WACC Calc'!W20","v":0.25739999999999996},{"$f":"'WACC Calc'!X20","v":0.25739999999999996},{"$f":"'WACC Calc'!Y20","v":0.25739999999999996},{"$f":"'WACC Calc'!Z20","v":0.25739999999999996},{"$f":"'WACC Calc'!AA20","v":0.25739999999999996},{"$f":"'WACC Calc'!AB20","v":0.25739999999999996},{"$f":"'WACC Calc'!AC20","v":0.25739999999999996},{"$f":"'WACC Calc'!AD20","v":0.25739999999999996},{"$f":"'WACC Calc'!AE20","v":0.25739999999999996},{"$f":"'WACC Calc'!AF20","v":0.25739999999999996},{"$f":"'WACC Calc'!AG20","v":0.25739999999999996},{"$f":"'WACC Calc'!AH20","v":0.25739999999999996},{"$f":"'WACC Calc'!AI20","v":0.25739999999999996},{"$f":"'WACC Calc'!AJ20","v":0.25739999999999996},{"$f":"'WACC Calc'!AK20","v":0.25739999999999996}]
["MA3AEO**W00","Market","Advanced",30,"AEO","*","WACC Nominal",{"$f":"'WACC Calc'!F21","v":6.3991886155600003E-2},{"$f":"'WACC Calc'!G21","v":6.9528032098799999E-2},{"$f":"'WACC Calc'!H21","v":7.2310832380400009E-2},{"$f":"'WACC Calc'!I21","v":7.2255275878400013E-2},{"$f":"'WACC Calc'!J21","v":7.1838383059599997E-2},{"$f":"'WACC Calc'!K21","v":7.1631378057600004E-2},{"$f":"'WACC Calc'!L21","v":7.1832024971200004E-2},{"$f":"'WACC Calc'!M21","v":7.1893685804000004E-2},{"$f":"'WACC Calc'!N21","v":7.1670184103200002E-2},{"$f":"'WACC Calc'!O21","v":7.15505382744E-2},{"$f":"'WACC Calc'!P21","v":7.1502719335999998E-2},{"$f":"'WACC Calc'!Q21","v":7.1518930534800004E-2},{"$f":"'WACC Calc'!R21","v":7.1389310440000006E-2},{"$f":"'WACC Calc'!S21","v":7.1291883668000017E-2},{"$f":"'WACC Calc'!T21","v":7.1382253251200012E-2},{"$f":"'WACC Calc'!U21","v":7.1502981785600009E-2},{"$f":"'WACC Calc'!V21","v":7.1452428934000001E-2},{"$f":"'WACC Calc'!W21","v":7.13822694556E-2},{"$f":"'WACC Calc'!X21","v":7.134034946920001E-2},{"$f":"'WACC Calc'!Y21","v":7.1557954027600013E-2},{"$f":"'WACC Calc'!Z21","v":7.1542219738400012E-2},{"$f":"'WACC Calc'!AA21","v":7.1549888544800017E-2},{"$f":"'WACC Calc'!AB21","v":7.161124067760001E-2},{"$f":"'WACC Calc'!AC21","v":7.1530332719600007E-2},{"$f":"'WACC Calc'!AD21","v":7.1442500047599999E-2},{"$f":"'WACC Calc'!AE21","v":7.1399974412800007E-2},{"$f":"'WACC Calc'!AF21","v":7.1286776493200005E-2},{"$f":"'WACC Calc'!AG21","v":7.1263535798400002E-2},{"$f":"'WACC Calc'!AH21","v":7.123206923E-2},{"$f":"'WACC Calc'!AI21","v":7.122653795879999E-2},{"$f":"'WACC Calc'!AJ21","v":7.1282336170000002E-2},{"$f":"'WACC Calc'!AK21","v":7.1332653812800004E-2}]
["MM3AEO**W00","Market","Moderate",30,"AEO","*","WACC Nominal",{"$f":"'WACC Calc'!F22","v":6.3991886155600003E-2},{"$f":"'WACC Calc'!G22","v":6.9528032098799999E-2},{"$f":"'WACC Calc'!H22","v":7.2310832380400009E-2},{"$f":"'WACC Calc'!I22","v":7.2255275878400013E-2},{"$f":"'WACC Calc'!J22","v":7.1838383059599997E-2},{"$f":"'WACC Calc'!K22","v":7.1631378057600004E-2},{"$f":"'WACC Calc'!L22","v":7.1832024971200004E-2},{"$f":"'WACC Calc'!M22","v":7.1893685804000004E-2},{"$f":"'WACC Calc'!N22","v":7.1670184103200002E-2},{"$f":"'WACC Calc'!O22","v":7.15505382744E-2},{"$f":"'WACC Calc'!P22","v":7.1502719335999998E-2},{"$f":"'WACC Calc'!Q22","v":7.1518930534800004E-2},{"$f":"'WACC Calc'!R22","v":7.1389310440000006E-2},{"$f":"'WACC Calc'!S22","v":7.1291883668000017E-2},{"$f":"'WACC Calc'!T22","v":7.1382253251200012E-2},{"$f":"'WACC Calc'!U22","v":7.1502981785600009E-2},{"$f":"'WACC Calc'!V22","v":7.1452428934000001E-2},{"$f":"'WACC Calc'!W22","v":7.13822694556E-2},{"$f":"'WACC Calc'!X22","v":7.134034946920001E-2},{"$f":"'WACC Calc'!Y22","v":7.1557954027600013E-2},{"$f":"'WACC Calc'!Z22","v":7.1542219738400012E-2},{"$f":"'WACC Calc'!AA22","v":7.1549888544800017E-2},{"$f":"'WACC Calc'!AB22","v":7.161124067760001E-2},{"$f":"'WACC Calc'!AC22","v":7.1530332719600007E-2},{"$f":"'WACC Calc'!AD22","v":7.1442500047599999E-2},{"$f":"'WACC Calc'!AE22","v":7.1399974412800007E-2},{"$f":"'WACC Calc'!AF22","v":7.1286776493200005E-2},{"$f":"'WACC Calc'!AG22","v":7.1263535798400002E-2},{"$f":"'WACC Calc'!AH22","v":7.123206923E-2},{"$f":"'WACC Calc'!AI22","v":7.122653795879999E-2},{"$f":"'WACC Calc'!AJ22","v":7.1282336170000002E-2},{"$f":"'WACC Calc'!AK22","v":7.1332653812800004E-2}]
["MC3AEO**W00","Market","Conservative",30,"AEO","*","WACC Nominal",{"$f":"'WACC Calc'!F23","v":6.3991886155600003E-2},{"$f":"'WACC Calc'!G23","v":6.9528032098799999E-2},{"$f":"'WACC Calc'!H23","v":7.2310832380400009E-2},{"$f":"'WACC Calc'!I23","v":7.2255275878400013E-2},{"$f":"'WACC Calc'!J23","v":7.1838383059599997E-2},{"$f":"'WACC Calc'!K23","v":7.1631378057600004E-2},{"$f":"'WACC Calc'!L23","v":7.1832024971200004E-2},{"$f":"'WACC Calc'!M23","v":7.1893685804000004E-2},{"$f":"'WACC Calc'!N23","v":7.1670184103200002E-2},{"$f":"'WACC Calc'!O23","v":7.15505382744E-2},{"$f":"'WACC Calc'!P23","v":7.1502719335999998E-2},{"$f":"'WACC Calc'!Q23","v":7.1518930534800004E-2},{"$f":"'WACC Calc'!R23","v":7.1389310440000006E-2},{"$f":"'WACC Calc'!S23","v":7.1291883668000017E-2},{"$f":"'WACC Calc'!T23","v":7.1382253251200012E-2},{"$f":"'WACC Calc'!U23","v":7.1502981785600009E-2},{"$f":"'WACC Calc'!V23","v":7.1452428934000001E-2},{"$f":"'WACC Calc'!W23","v":7.13822694556E-2},{"$f":"'WACC Calc'!X23","v":7.134034946920001E-2},{"$f":"'WACC Calc'!Y23","v":7.1557954027600013E-2},{"$f":"'WACC Calc'!Z23","v":7.1542219738400012E-2},{"$f":"'WACC Calc'!AA23","v":7.1549888544800017E-2},{"$f":"'WACC Calc'!AB23","v":7.161124067760001E-2},{"$f":"'WACC Calc'!AC23","v":7.1530332719600007E-2},{"$f":"'WACC Calc'!AD23","v":7.1442500047599999E-2},{"$f":"'WACC Calc'!AE23","v":7.1399974412800007E-2},{"$f":"'WACC Calc'!AF23","v":7.1286776493200005E-2},{"$f":"'WACC Calc'!AG23","v":7.1263535798400002E-2},{"$f":"'WACC Calc'!AH23","v":7.123206923E-2},{"$f":"'WACC Calc'!AI23","v":7.122653795879999E-2},{"$f":"'WACC Calc'!AJ23","v":7.1282336170000002E-2},{"$f":"'WACC Calc'!AK23","v":7.1332653812800004E-2}]
["MA3AEO**W06","Market","Advanced",30,"AEO","*","WACC Real",{"$f":"'WACC Calc'!F24","v":3.8040864542048691E-2},{"$f":"'WACC Calc'!G24","v":4.3441982535414869E-2},{"$f":"'WACC Calc'!H24","v":4.6156909639414767E-2},{"$f":"'WACC Calc'!I24","v":4.6102708174049045E-2},{"$f":"'WACC Calc'!J24","v":4.5695983472780588E-2},{"$f":"'WACC Calc'!K24","v":4.5494027373268242E-2},{"$f":"'WACC Calc'!L24","v":4.5689780459707396E-2},{"$f":"'WACC Calc'!M24","v":4.5749937369756299E-2},{"$f":"'WACC Calc'!N24","v":4.5531886929951249E-2},{"$f":"'WACC Calc'!O24","v":4.5415159292097496E-2},{"$f":"'WACC Calc'!P24","v":4.5368506669268394E-2},{"$f":"'WACC Calc'!Q24","v":4.5384322472975747E-2},{"$f":"'WACC Calc'!R24","v":4.5257863843902513E-2},{"$f":"'WACC Calc'!S24","v":4.5162813334634233E-2},{"$f":"'WACC Calc'!T24","v":4.5250978781658624E-2},{"$f":"'WACC Calc'!U24","v":4.5368762717658662E-2},{"$f":"'WACC Calc'!V24","v":4.5319442862439052E-2},{"$f":"'WACC Calc'!W24","v":4.5250994590829263E-2},{"$f":"'WACC Calc'!X24","v":4.5210097043121955E-2},{"$f":"'WACC Calc'!Y24","v":4.5422394173268321E-2},{"$f":"'WACC Calc'!Z24","v":4.5407043647219592E-2},{"$f":"'WACC Calc'!AA24","v":4.5414525409561035E-2},{"$f":"'WACC Calc'!AB24","v":4.5474381148878029E-2},{"$f":"'WACC Calc'!AC24","v":4.5395446555707375E-2},{"$f":"'WACC Calc'!AD24","v":4.5309756144000124E-2},{"$f":"'WACC Calc'!AE24","v":4.5268267719804856E-2},{"$f":"'WACC Calc'!AF24","v":4.5157830725073289E-2},{"$f":"'WACC Calc'!AG24","v":4.5135156876487947E-2},{"$f":"'WACC Calc'!AH24","v":4.510445778536587E-2},{"$f":"'WACC Calc'!AI24","v":4.5099061423219622E-2},{"$f":"'WACC Calc'!AJ24","v":4.5153498702439121E-2},{"$f":"'WACC Calc'!AK24","v":4.5202589085658662E-2}]
["MM3AEO**W06","Market","Moderate",30,"AEO","*","WACC Real",{"$f":"'WACC Calc'!F25","v":3.8040864542048691E-2},{"$f":"'WACC Calc'!G25","v":4.3441982535414869E-2},{"$f":"'WACC Calc'!H25","v":4.6156909639414767E-2},{"$f":"'WACC Calc'!I25","v":4.6102708174049045E-2},{"$f":"'WACC Calc'!J25","v":4.5695983472780588E-2},{"$f":"'WACC Calc'!K25","v":4.5494027373268242E-2},{"$f":"'WACC Calc'!L25","v":4.5689780459707396E-2},{"$f":"'WACC Calc'!M25","v":4.5749937369756299E-2},{"$f":"'WACC Calc'!N25","v":4.5531886929951249E-2},{"$f":"'WACC Calc'!O25","v":4.5415159292097496E-2},{"$f":"'WACC Calc'!P25","v":4.5368506669268394E-2},{"$f":"'WACC Calc'!Q25","v":4.5384322472975747E-2},{"$f":"'WACC Calc'!R25","v":4.5257863843902513E-2},{"$f":"'WACC Calc'!S25","v":4.5162813334634233E-2},{"$f":"'WACC Calc'!T25","v":4.5250978781658624E-2},{"$f":"'WACC Calc'!U25","v":4.5368762717658662E-2},{"$f":"'WACC Calc'!V25","v":4.5319442862439052E-2},{"$f":"'WACC Calc'!W25","v":4.5250994590829263E-2},{"$f":"'WACC Calc'!X25","v":4.5210097043121955E-2},{"$f":"'WACC Calc'!Y25","v":4.5422394173268321E-2},{"$f":"'WACC Calc'!Z25","v":4.5407043647219592E-2},{"$f":"'WACC Calc'!AA25","v":4.5414525409561035E-2},{"$f":"'WACC Calc'!AB25","v":4.5474381148878029E-2},{"$f":"'WACC Calc'!AC25","v":4.5395446555707375E-2},{"$f":"'WACC Calc'!AD25","v":4.5309756144000124E-2},{"$f":"'WACC Calc'!AE25","v":4.5268267719804856E-2},{"$f":"'WACC Calc'!AF25","v":4.5157830725073289E-2},{"$f":"'WACC Calc'!AG25","v":4.5135156876487947E-2},{"$f":"'WACC Calc'!AH25","v":4.510445778536587E-2},{"$f":"'WACC Calc'!AI25","v":4.5099061423219622E-2},{"$f":"'WACC Calc'!AJ25","v":4.5153498702439121E-2},{"$f":"'WACC Calc'!AK25","v":4.5202589085658662E-2}]
["MC3AEO**W06","Market","Conservative",30,"AEO","*","WACC Real",{"$f":"'WACC Calc'!F26","v":3.8040864542048691E-2},{"$f":"'WACC Calc'!G26","v":4.3441982535414869E-2},{"$f":"'WACC Calc'!H26","v":4.6156909639414767E-2},{"$f":"'WACC Calc'!I26","v":4.6102708174049045E-2},{"$f":"'WACC Calc'!J26","v":4.5695983472780588E-2},{"$f":"'WACC Calc'!K26","v":4.5494027373268242E-2},{"$f":"'WACC Calc'!L26","v":4.5689780459707396E-2},{"$f":"'WACC Calc'!M26","v":4.5749937369756299E-2},{"$f":"'WACC Calc'!N26","v":4.5531886929951249E-2},{"$f":"'WACC Calc'!O26","v":4.5415159292097496E-2},{"$f":"'WACC Calc'!P26","v":4.5368506669268394E-2},{"$f":"'WACC Calc'!Q26","v":4.5384322472975747E-2},{"$f":"'WACC Calc'!R26","v":4.5257863843902513E-2},{"$f":"'WACC Calc'!S26","v":4.5162813334634233E-2},{"$f":"'WACC Calc'!T26","v":4.5250978781658624E-2},{"$f":"'WACC Calc'!U26","v":4.5368762717658662E-2},{"$f":"'WACC Calc'!V26","v":4.5319442862439052E-2},{"$f":"'WACC Calc'!W26","v":4.5250994590829263E-2},{"$f":"'WACC Calc'!X26","v":4.5210097043121955E-2},{"$f":"'WACC Calc'!Y26","v":4.5422394173268321E-2},{"$f":"'WACC Calc'!Z26","v":4.5407043647219592E-2},{"$f":"'WACC Calc'!AA26","v":4.5414525409561035E-2},{"$f":"'WACC Calc'!AB26","v":4.5474381148878029E-2},{"$f":"'WACC Calc'!AC26","v":4.5395446555707375E-2},{"$f":"'WACC Calc'!AD26","v":4.5309756144000124E-2},{"$f":"'WACC Calc'!AE26","v":4.5268267719804856E-2},{"$f":"'WACC Calc'!AF26","v":4.5157830725073289E-2},{"$f":"'WACC Calc'!AG26","v":4.5135156876487947E-2},{"$f":"'WACC Calc'!AH26","v":4.510445778536587E-2},{"$f":"'WACC Calc'!AI26","v":4.5099061423219622E-2},{"$f":"'WACC Calc'!AJ26","v":4.5153498702439121E-2},{"$f":"'WACC Calc'!AK26","v":4.5202589085658662E-2}]
["M*3Lan**I110","Market","*",30,"LandbasedWind","*","Inflation Rate",{"$f":"'WACC Calc'!F55","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!G55","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!H55","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!I55","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!J55","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!K55","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!L55","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!M55","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!N55","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!O55","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!P55","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Q55","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!R55","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!S55","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!T55","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!U55","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!V55","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!W55","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!X55","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Y55","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Z55","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AA55","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AB55","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AC55","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AD55","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AE55","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AF55","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AG55","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AH55","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AI55","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AJ55","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AK55","v":2.5000000000000001E-2}]
["MA3Lan**I100","Market","Advanced",30,"LandbasedWind","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F56","v":0.04},{"$f":"'WACC Calc'!G56","v":0.04},{"$f":"'WACC Calc'!H56","v":0.04},{"$f":"'WACC Calc'!I56","v":0.04},{"$f":"'WACC Calc'!J56","v":0.04},{"$f":"'WACC Calc'!K56","v":0.04},{"$f":"'WACC Calc'!L56","v":0.04},{"$f":"'WACC Calc'!M56","v":4.2000000000000003E-2},{"$f":"'WACC Calc'!N56","v":4.4000000000000004E-2},{"$f":"'WACC Calc'!O56","v":4.6000000000000006E-2},{"$f":"'WACC Calc'!P56","v":4.8000000000000008E-2},{"$f":"'WACC Calc'!Q56","v":0.05},{"$f":"'WACC Calc'!R56","v":0.05},{"$f":"'WACC Calc'!S56","v":0.05},{"$f":"'WACC Calc'!T56","v":0.05},{"$f":"'WACC Calc'!U56","v":0.05},{"$f":"'WACC Calc'!V56","v":0.05},{"$f":"'WACC Calc'!W56","v":0.05},{"$f":"'WACC Calc'!X56","v":0.05},{"$f":"'WACC Calc'!Y56","v":0.05},{"$f":"'WACC Calc'!Z56","v":0.05},{"$f":"'WACC Calc'!AA56","v":0.05},{"$f":"'WACC Calc'!AB56","v":0.05},{"$f":"'WACC Calc'!AC56","v":0.05},{"$f":"'WACC Calc'!AD56","v":0.05},{"$f":"'WACC Calc'!AE56","v":0.05},{"$f":"'WACC Calc'!AF56","v":0.05},{"$f":"'WACC Calc'!AG56","v":0.05},{"$f":"'WACC Calc'!AH56","v":0.05},{"$f":"'WACC Calc'!AI56","v":0.05},{"$f":"'WACC Calc'!AJ56","v":0.05},{"$f":"'WACC Calc'!AK56","v":0.05}]
["MM3Lan**I100","Market","Moderate",30,"LandbasedWind","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F57","v":0.04},{"$f":"'WACC Calc'!G57","v":0.04},{"$f":"'WACC Calc'!H57","v":0.04},{"$f":"'WACC Calc'!I57","v":0.04},{"$f":"'WACC Calc'!J57","v":0.04},{"$f":"'WACC Calc'!K57","v":0.04},{"$f":"'WACC Calc'!L57","v":0.04},{"$f":"'WACC Calc'!M57","v":4.2000000000000003E-2},{"$f":"'WACC Calc'!N57","v":4.4000000000000004E-2},{"$f":"'WACC Calc'!O57","v":4.6000000000000006E-2},{"$f":"'WACC Calc'!P57","v":4.8000000000000008E-2},{"$f":"'WACC Calc'!Q57","v":0.05},{"$f":"'WACC Calc'!R57","v":0.05},{"$f":"'WACC Calc'!S57","v":0.05},{"$f":"'WACC Calc'!T57","v":0.05},{"$f":"'WACC Calc'!U57","v":0.05},{"$f":"'WACC Calc'!V57","v":0.05},{"$f":"'WACC Calc'!W57","v":0.05},{"$f":"'WACC Calc'!X57","v":0.05},{"$f":"'WACC Calc'!Y57","v":0.05},{"$f":"'WACC Calc'!Z57","v":0.05},{"$f":"'WACC Calc'!AA57","v":0.05},{"$f":"'WACC Calc'!AB57","v":0.05},{"$f":"'WACC Calc'!AC57","v":0.05},{"$f":"'WACC Calc'!AD57","v":0.05},{"$f":"'WACC Calc'!AE57","v":0.05},{"$f":"'WACC Calc'!AF57","v":0.05},{"$f":"'WACC Calc'!AG57","v":0.05},{"$f":"'WACC Calc'!AH57","v":0.05},{"$f":"'WACC Calc'!AI57","v":0.05},{"$f":"'WACC Calc'!AJ57","v":0.05},{"$f":"'WACC Calc'!AK57","v":0.05}]
["MC3Lan**I100","Market","Conservative",30,"LandbasedWind","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F58","v":0.04},{"$f":"'WACC Calc'!G58","v":0.04},{"$f":"'WACC Calc'!H58","v":0.04},{"$f":"'WACC Calc'!I58","v":0.04},{"$f":"'WACC Calc'!J58","v":0.04},{"$f":"'WACC Calc'!K58","v":0.04},{"$f":"'WACC Calc'!L58","v":0.04},{"$f":"'WACC Calc'!M58","v":4.2000000000000003E-2},{"$f":"'WACC Calc'!N58","v":4.4000000000000004E-2},{"$f":"'WACC Calc'!O58","v":4.6000000000000006E-2},{"$f":"'WACC Calc'!P58","v":4.8000000000000008E-2},{"$f":"'WACC Calc'!Q58","v":0.05},{"$f":"'WACC Calc'!R58","v":0.05},{"$f":"'WACC Calc'!S58","v":0.05},{"$f":"'WACC Calc'!T58","v":0.05},{"$f":"'WACC Calc'!U58","v":0.05},{"$f":"'WACC Calc'!V58","v":0.05},{"$f":"'WACC Calc'!W58","v":0.05},{"$f":"'WACC Calc'!X58","v":0.05},{"$f":"'WACC Calc'!Y58","v":0.05},{"$f":"'WACC Calc'!Z58","v":0.05},{"$f":"'WACC Calc'!AA58","v":0.05},{"$f":"'WACC Calc'!AB58","v":0.05},{"$f":"'WACC Calc'!AC58","v":0.05},{"$f":"'WACC Calc'!AD58","v":0.05},{"$f":"'WACC Calc'!AE58","v":0.05},{"$f":"'WACC Calc'!AF58","v":0.05},{"$f":"'WACC Calc'!AG58","v":0.05},{"$f":"'WACC Calc'!AH58","v":0.05},{"$f":"'WACC Calc'!AI58","v":0.05},{"$f":"'WACC Calc'!AJ58","v":0.05},{"$f":"'WACC Calc'!AK58","v":0.05}]
["MA3Lan**C2126","Market","Advanced",30,"LandbasedWind","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F59","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!G59","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!H59","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!I59","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!J59","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!K59","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!L59","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!M59","v":1.6585365853658551E-2},{"$f":"'WACC Calc'!N59","v":1.8536585365853675E-2},{"$f":"'WACC Calc'!O59","v":2.0487804878048799E-2},{"$f":"'WACC Calc'!P59","v":2.2439024390243922E-2},{"$f":"'WACC Calc'!Q59","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!R59","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!S59","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!T59","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!U59","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!V59","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!W59","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!X59","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Y59","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Z59","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AA59","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AB59","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AC59","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AD59","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AE59","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AF59","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AG59","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AH59","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AI59","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AJ59","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AK59","v":2.4390243902439046E-2}]
["MM3Lan**C2126","Market","Moderate",30,"LandbasedWind","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F60","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!G60","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!H60","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!I60","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!J60","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!K60","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!L60","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!M60","v":1.6585365853658551E-2},{"$f":"'WACC Calc'!N60","v":1.8536585365853675E-2},{"$f":"'WACC Calc'!O60","v":2.0487804878048799E-2},{"$f":"'WACC Calc'!P60","v":2.2439024390243922E-2},{"$f":"'WACC Calc'!Q60","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!R60","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!S60","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!T60","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!U60","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!V60","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!W60","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!X60","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Y60","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Z60","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AA60","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AB60","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AC60","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AD60","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AE60","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AF60","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AG60","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AH60","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AI60","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AJ60","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AK60","v":2.4390243902439046E-2}]
["MC3Lan**C2126","Market","Conservative",30,"LandbasedWind","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F61","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!G61","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!H61","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!I61","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!J61","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!K61","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!L61","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!M61","v":1.6585365853658551E-2},{"$f":"'WACC Calc'!N61","v":1.8536585365853675E-2},{"$f":"'WACC Calc'!O61","v":2.0487804878048799E-2},{"$f":"'WACC Calc'!P61","v":2.2439024390243922E-2},{"$f":"'WACC Calc'!Q61","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!R61","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!S61","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!T61","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!U61","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!V61","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!W61","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!X61","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Y61","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Z61","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AA61","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AB61","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AC61","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AD61","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AE61","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AF61","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AG61","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AH61","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AI61","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AJ61","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AK61","v":2.4390243902439046E-2}]
["M*3Lan**I00","Market","*",30,"LandbasedWind","*","Interest During Construction  - Nominal",{"$f":"'WACC Calc'!F62","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!G62","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!H62","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!I62","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!J62","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!K62","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!L62","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!M62","v":3.7000000000000005E-2},{"$f":"'WACC Calc'!N62","v":3.9000000000000007E-2},{"$f":"'WACC Calc'!O62","v":4.1000000000000009E-2},{"$f":"'WACC Calc'!P62","v":4.300000000000001E-2},{"$f":"'WACC Calc'!Q62","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!R62","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!S62","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!T62","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!U62","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!V62","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!W62","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!X62","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!Y62","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!Z62","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AA62","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AB62","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AC62","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AD62","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AE62","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AF62","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AG62","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AH62","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AI62","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AJ62","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AK62","v":4.4999999999999998E-2}]
["MA3Lan**R10","Market","Advanced",30,"LandbasedWind","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F63","v":0.09},{"$f":"'WACC Calc'!G63","v":0.09},{"$f":"'WACC Calc'!H63","v":0.09},{"$f":"'WACC Calc'!I63","v":0.09},{"$f":"'WACC Calc'!J63","v":0.09},{"$f":"'WACC Calc'!K63","v":0.09},{"$f":"'WACC Calc'!L63","v":0.09},{"$f":"'WACC Calc'!M63","v":0.09},{"$f":"'WACC Calc'!N63","v":0.09},{"$f":"'WACC Calc'!O63","v":0.09},{"$f":"'WACC Calc'!P63","v":0.09},{"$f":"'WACC Calc'!Q63","v":0.09},{"$f":"'WACC Calc'!R63","v":0.09},{"$f":"'WACC Calc'!S63","v":0.09},{"$f":"'WACC Calc'!T63","v":0.09},{"$f":"'WACC Calc'!U63","v":0.09},{"$f":"'WACC Calc'!V63","v":0.09},{"$f":"'WACC Calc'!W63","v":0.09},{"$f":"'WACC Calc'!X63","v":0.09},{"$f":"'WACC Calc'!Y63","v":0.09},{"$f":"'WACC Calc'!Z63","v":0.09},{"$f":"'WACC Calc'!AA63","v":0.09},{"$f":"'WACC Calc'!AB63","v":0.09},{"$f":"'WACC Calc'!AC63","v":0.09},{"$f":"'WACC Calc'!AD63","v":0.09},{"$f":"'WACC Calc'!AE63","v":0.09},{"$f":"'WACC Calc'!AF63","v":0.09},{"$f":"'WACC Calc'!AG63","v":0.09},{"$f":"'WACC Calc'!AH63","v":0.09},{"$f":"'WACC Calc'!AI63","v":0.09},{"$f":"'WACC Calc'!AJ63","v":0.09},{"$f":"'WACC Calc'!AK63","v":0.09}]
["MM3Lan**R10","Market","Moderate",30,"LandbasedWind","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F64","v":0.09},{"$f":"'WACC Calc'!G64","v":0.09},{"$f":"'WACC Calc'!H64","v":0.09},{"$f":"'WACC Calc'!I64","v":0.09},{"$f":"'WACC Calc'!J64","v":0.09},{"$f":"'WACC Calc'!K64","v":0.09},{"$f":"'WACC Calc'!L64","v":0.09},{"$f":"'WACC Calc'!M64","v":0.09},{"$f":"'WACC Calc'!N64","v":0.09},{"$f":"'WACC Calc'!O64","v":0.09},{"$f":"'WACC Calc'!P64","v":0.09},{"$f":"'WACC Calc'!Q64","v":0.09},{"$f":"'WACC Calc'!R64","v":0.09},{"$f":"'WACC Calc'!S64","v":0.09},{"$f":"'WACC Calc'!T64","v":0.09},{"$f":"'WACC Calc'!U64","v":0.09},{"$f":"'WACC Calc'!V64","v":0.09},{"$f":"'WACC Calc'!W64","v":0.09},{"$f":"'WACC Calc'!X64","v":0.09},{"$f":"'WACC Calc'!Y64","v":0.09},{"$f":"'WACC Calc'!Z64","v":0.09},{"$f":"'WACC Calc'!AA64","v":0.09},{"$f":"'WACC Calc'!AB64","v":0.09},{"$f":"'WACC Calc'!AC64","v":0.09},{"$f":"'WACC Calc'!AD64","v":0.09},{"$f":"'WACC Calc'!AE64","v":0.09},{"$f":"'WACC Calc'!AF64","v":0.09},{"$f":"'WACC Calc'!AG64","v":0.09},{"$f":"'WACC Calc'!AH64","v":0.09},{"$f":"'WACC Calc'!AI64","v":0.09},{"$f":"'WACC Calc'!AJ64","v":0.09},{"$f":"'WACC Calc'!AK64","v":0.09}]
["MC3Lan**R10","Market","Conservative",30,"LandbasedWind","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F65","v":0.09},{"$f":"'WACC Calc'!G65","v":0.09},{"$f":"'WACC Calc'!H65","v":0.09},{"$f":"'WACC Calc'!I65","v":0.09},{"$f":"'WACC Calc'!J65","v":0.09},{"$f":"'WACC Calc'!K65","v":0.09},{"$f":"'WACC Calc'!L65","v":0.09},{"$f":"'WACC Calc'!M65","v":0.09},{"$f":"'WACC Calc'!N65","v":0.09},{"$f":"'WACC Calc'!O65","v":0.09},{"$f":"'WACC Calc'!P65","v":0.09},{"$f":"'WACC Calc'!Q65","v":0.09},{"$f":"'WACC Calc'!R65","v":0.09},{"$f":"'WACC Calc'!S65","v":0.09},{"$f":"'WACC Calc'!T65","v":0.09},{"$f":"'WACC Calc'!U65","v":0.09},{"$f":"'WACC Calc'!V65","v":0.09},{"$f":"'WACC Calc'!W65","v":0.09},{"$f":"'WACC Calc'!X65","v":0.09},{"$f":"'WACC Calc'!Y65","v":0.09},{"$f":"'WACC Calc'!Z65","v":0.09},{"$f":"'WACC Calc'!AA65","v":0.09},{"$f":"'WACC Calc'!AB65","v":0.09},{"$f":"'WACC Calc'!AC65","v":0.09},{"$f":"'WACC Calc'!AD65","v":0.09},{"$f":"'WACC Calc'!AE65","v":0.09},{"$f":"'WACC Calc'!AF65","v":0.09},{"$f":"'WACC Calc'!AG65","v":0.09},{"$f":"'WACC Calc'!AH65","v":0.09},{"$f":"'WACC Calc'!AI65","v":0.09},{"$f":"'WACC Calc'!AJ65","v":0.09},{"$f":"'WACC Calc'!AK65","v":0.09}]
["MA3Lan**C1237","Market","Advanced",30,"LandbasedWind","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F66","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!G66","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!H66","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!I66","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!J66","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!K66","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!L66","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!M66","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!N66","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!O66","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!P66","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!Q66","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!R66","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!S66","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!T66","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!U66","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!V66","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!W66","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!X66","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!Y66","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!Z66","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AA66","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AB66","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AC66","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AD66","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AE66","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AF66","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AG66","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AH66","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AI66","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AJ66","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AK66","v":6.3414634146341742E-2}]
["MM3Lan**C1237","Market","Moderate",30,"LandbasedWind","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F67","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!G67","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!H67","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!I67","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!J67","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!K67","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!L67","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!M67","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!N67","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!O67","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!P67","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!Q67","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!R67","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!S67","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!T67","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!U67","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!V67","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!W67","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!X67","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!Y67","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!Z67","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AA67","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AB67","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AC67","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AD67","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AE67","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AF67","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AG67","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AH67","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AI67","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AJ67","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AK67","v":6.3414634146341742E-2}]
["MC3Lan**C1237","Market","Conservative",30,"LandbasedWind","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F68","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!G68","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!H68","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!I68","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!J68","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!K68","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!L68","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!M68","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!N68","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!O68","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!P68","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!Q68","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!R68","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!S68","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!T68","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!U68","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!V68","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!W68","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!X68","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!Y68","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!Z68","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AA68","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AB68","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AC68","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AD68","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AE68","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AF68","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AG68","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AH68","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AI68","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AJ68","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AK68","v":6.3414634146341742E-2}]
["MA3Lan**D00","Market","Advanced",30,"LandbasedWind","*","Debt Fraction",{"$f":"'WACC Calc'!F69","v":0.31595128959331564},{"$f":"'WACC Calc'!G69","v":0.31142167446116137},{"$f":"'WACC Calc'!H69","v":0.37335195216830885},{"$f":"'WACC Calc'!I69","v":0.44343946633695974},{"$f":"'WACC Calc'!J69","v":0.43759211465776643},{"$f":"'WACC Calc'!K69","v":0.43140796421829286},{"$f":"'WACC Calc'!L69","v":0.43140796421829286},{"$f":"'WACC Calc'!M69","v":0.67057649151275367},{"$f":"'WACC Calc'!N69","v":0.66696899823336031},{"$f":"'WACC Calc'!O69","v":0.66336150495396695},{"$f":"'WACC Calc'!P69","v":0.65975401167457359},{"$f":"'WACC Calc'!Q69","v":0.65614651839518012},{"$f":"'WACC Calc'!R69","v":0.65614651839518012},{"$f":"'WACC Calc'!S69","v":0.65614651839518012},{"$f":"'WACC Calc'!T69","v":0.65614651839518012},{"$f":"'WACC Calc'!U69","v":0.65614651839518012},{"$f":"'WACC Calc'!V69","v":0.65614651839518012},{"$f":"'WACC Calc'!W69","v":0.65614651839518012},{"$f":"'WACC Calc'!X69","v":0.65614651839518012},{"$f":"'WACC Calc'!Y69","v":0.65614651839518012},{"$f":"'WACC Calc'!Z69","v":0.65614651839518012},{"$f":"'WACC Calc'!AA69","v":0.65614651839518012},{"$f":"'WACC Calc'!AB69","v":0.65614651839518012},{"$f":"'WACC Calc'!AC69","v":0.65614651839518012},{"$f":"'WACC Calc'!AD69","v":0.65614651839518012},{"$f":"'WACC Calc'!AE69","v":0.65614651839518012},{"$f":"'WACC Calc'!AF69","v":0.65614651839518012},{"$f":"'WACC Calc'!AG69","v":0.65614651839518012},{"$f":"'WACC Calc'!AH69","v":0.65614651839518012},{"$f":"'WACC Calc'!AI69","v":0.65614651839518012},{"$f":"'WACC Calc'!AJ69","v":0.65614651839518012},{"$f":"'WACC Calc'!AK69","v":0.65614651839518012}]
["MM3Lan**D00","Market","Moderate",30,"LandbasedWind","*","Debt Fraction",{"$f":"'WACC Calc'!F70","v":0.31595128959331564},{"$f":"'WACC Calc'!G70","v":0.31142167446116137},{"$f":"'WACC Calc'!H70","v":0.37335195216830885},{"$f":"'WACC Calc'!I70","v":0.44343946633695974},{"$f":"'WACC Calc'!J70","v":0.43759211465776643},{"$f":"'WACC Calc'!K70","v":0.43140796421829286},{"$f":"'WACC Calc'!L70","v":0.43140796421829286},{"$f":"'WACC Calc'!M70","v":0.67057649151275367},{"$f":"'WACC Calc'!N70","v":0.66696899823336031},{"$f":"'WACC Calc'!O70","v":0.66336150495396695},{"$f":"'WACC Calc'!P70","v":0.65975401167457359},{"$f":"'WACC Calc'!Q70","v":0.65614651839518012},{"$f":"'WACC Calc'!R70","v":0.65614651839518012},{"$f":"'WACC Calc'!S70","v":0.65614651839518012},{"$f":"'WACC Calc'!T70","v":0.65614651839518012},{"$f":"'WACC Calc'!U70","v":0.65614651839518012},{"$f":"'WACC Calc'!V70","v":0.65614651839518012},{"$f":"'WACC Calc'!W70","v":0.65614651839518012},{"$f":"'WACC Calc'!X70","v":0.65614651839518012},{"$f":"'WACC Calc'!Y70","v":0.65614651839518012},{"$f":"'WACC Calc'!Z70","v":0.65614651839518012},{"$f":"'WACC Calc'!AA70","v":0.65614651839518012},{"$f":"'WACC Calc'!AB70","v":0.65614651839518012},{"$f":"'WACC Calc'!AC70","v":0.65614651839518012},{"$f":"'WACC Calc'!AD70","v":0.65614651839518012},{"$f":"'WACC Calc'!AE70","v":0.65614651839518012},{"$f":"'WACC Calc'!AF70","v":0.65614651839518012},{"$f":"'WACC Calc'!AG70","v":0.65614651839518012},{"$f":"'WACC Calc'!AH70","v":0.65614651839518012},{"$f":"'WACC Calc'!AI70","v":0.65614651839518012},{"$f":"'WACC Calc'!AJ70","v":0.65614651839518012},{"$f":"'WACC Calc'!AK70","v":0.65614651839518012}]
["MC3Lan**D00","Market","Conservative",30,"LandbasedWind","*","Debt Fraction",{"$f":"'WACC Calc'!F71","v":0.31595128959331564},{"$f":"'WACC Calc'!G71","v":0.31142167446116137},{"$f":"'WACC Calc'!H71","v":0.37335195216830885},{"$f":"'WACC Calc'!I71","v":0.44343946633695974},{"$f":"'WACC Calc'!J71","v":0.43759211465776643},{"$f":"'WACC Calc'!K71","v":0.43140796421829286},{"$f":"'WACC Calc'!L71","v":0.43140796421829286},{"$f":"'WACC Calc'!M71","v":0.67057649151275367},{"$f":"'WACC Calc'!N71","v":0.66696899823336031},{"$f":"'WACC Calc'!O71","v":0.66336150495396695},{"$f":"'WACC Calc'!P71","v":0.65975401167457359},{"$f":"'WACC Calc'!Q71","v":0.65614651839518012},{"$f":"'WACC Calc'!R71","v":0.65614651839518012},{"$f":"'WACC Calc'!S71","v":0.65614651839518012},{"$f":"'WACC Calc'!T71","v":0.65614651839518012},{"$f":"'WACC Calc'!U71","v":0.65614651839518012},{"$f":"'WACC Calc'!V71","v":0.65614651839518012},{"$f":"'WACC Calc'!W71","v":0.65614651839518012},{"$f":"'WACC Calc'!X71","v":0.65614651839518012},{"$f":"'WACC Calc'!Y71","v":0.65614651839518012},{"$f":"'WACC Calc'!Z71","v":0.65614651839518012},{"$f":"'WACC Calc'!AA71","v":0.65614651839518012},{"$f":"'WACC Calc'!AB71","v":0.65614651839518012},{"$f":"'WACC Calc'!AC71","v":0.65614651839518012},{"$f":"'WACC Calc'!AD71","v":0.65614651839518012},{"$f":"'WACC Calc'!AE71","v":0.65614651839518012},{"$f":"'WACC Calc'!AF71","v":0.65614651839518012},{"$f":"'WACC Calc'!AG71","v":0.65614651839518012},{"$f":"'WACC Calc'!AH71","v":0.65614651839518012},{"$f":"'WACC Calc'!AI71","v":0.65614651839518012},{"$f":"'WACC Calc'!AJ71","v":0.65614651839518012},{"$f":"'WACC Calc'!AK71","v":0.65614651839518012}]
["M*3Lan**T50","Market","*",30,"LandbasedWind","*","Tax Rate (Federal and State)",{"$f":"'WACC Calc'!F72","v":0.25739999999999996},{"$f":"'WACC Calc'!G72","v":0.25739999999999996},{"$f":"'WACC Calc'!H72","v":0.25739999999999996},{"$f":"'WACC Calc'!I72","v":0.25739999999999996},{"$f":"'WACC Calc'!J72","v":0.25739999999999996},{"$f":"'WACC Calc'!K72","v":0.25739999999999996},{"$f":"'WACC Calc'!L72","v":0.25739999999999996},{"$f":"'WACC Calc'!M72","v":0.25739999999999996},{"$f":"'WACC Calc'!N72","v":0.25739999999999996},{"$f":"'WACC Calc'!O72","v":0.25739999999999996},{"$f":"'WACC Calc'!P72","v":0.25739999999999996},{"$f":"'WACC Calc'!Q72","v":0.25739999999999996},{"$f":"'WACC Calc'!R72","v":0.25739999999999996},{"$f":"'WACC Calc'!S72","v":0.25739999999999996},{"$f":"'WACC Calc'!T72","v":0.25739999999999996},{"$f":"'WACC Calc'!U72","v":0.25739999999999996},{"$f":"'WACC Calc'!V72","v":0.25739999999999996},{"$f":"'WACC Calc'!W72","v":0.25739999999999996},{"$f":"'WACC Calc'!X72","v":0.25739999999999996},{"$f":"'WACC Calc'!Y72","v":0.25739999999999996},{"$f":"'WACC Calc'!Z72","v":0.25739999999999996},{"$f":"'WACC Calc'!AA72","v":0.25739999999999996},{"$f":"'WACC Calc'!AB72","v":0.25739999999999996},{"$f":"'WACC Calc'!AC72","v":0.25739999999999996},{"$f":"'WACC Calc'!AD72","v":0.25739999999999996},{"$f":"'WACC Calc'!AE72","v":0.25739999999999996},{"$f":"'WACC Calc'!AF72","v":0.25739999999999996},{"$f":"'WACC Calc'!AG72","v":0.25739999999999996},{"$f":"'WACC Calc'!AH72","v":0.25739999999999996},{"$f":"'WACC Calc'!AI72","v":0.25739999999999996},{"$f":"'WACC Calc'!AJ72","v":0.25739999999999996},{"$f":"'WACC Calc'!AK72","v":0.25739999999999996}]
["MA3Lan**W00","Market","Advanced",30,"LandbasedWind","*","WACC Nominal",{"$f":"'WACC Calc'!F73","v":7.0949401042681437E-2},{"$f":"'WACC Calc'!G73","v":7.1222518716689817E-2},{"$f":"'WACC Calc'!H73","v":6.7488370692059652E-2},{"$f":"'WACC Calc'!I73","v":6.3262373937746669E-2},{"$f":"'WACC Calc'!J73","v":6.3614945854595317E-2},{"$f":"'WACC Calc'!K73","v":6.398782538949381E-2},{"$f":"'WACC Calc'!L73","v":6.398782538949381E-2},{"$f":"'WACC Calc'!M73","v":5.0562860072941751E-2},{"$f":"'WACC Calc'!N73","v":5.1765601994873678E-2},{"$f":"'WACC Calc'!O73","v":5.295762821876851E-2},{"$f":"'WACC Calc'!P73","v":5.4138938744626219E-2},{"$f":"'WACC Calc'!Q73","v":5.5309533572446834E-2},{"$f":"'WACC Calc'!R73","v":5.5309533572446834E-2},{"$f":"'WACC Calc'!S73","v":5.5309533572446834E-2},{"$f":"'WACC Calc'!T73","v":5.5309533572446834E-2},{"$f":"'WACC Calc'!U73","v":5.5309533572446834E-2},{"$f":"'WACC Calc'!V73","v":5.5309533572446834E-2},{"$f":"'WACC Calc'!W73","v":5.5309533572446834E-2},{"$f":"'WACC Calc'!X73","v":5.5309533572446834E-2},{"$f":"'WACC Calc'!Y73","v":5.5309533572446834E-2},{"$f":"'WACC Calc'!Z73","v":5.5309533572446834E-2},{"$f":"'WACC Calc'!AA73","v":5.5309533572446834E-2},{"$f":"'WACC Calc'!AB73","v":5.5309533572446834E-2},{"$f":"'WACC Calc'!AC73","v":5.5309533572446834E-2},{"$f":"'WACC Calc'!AD73","v":5.5309533572446834E-2},{"$f":"'WACC Calc'!AE73","v":5.5309533572446834E-2},{"$f":"'WACC Calc'!AF73","v":5.5309533572446834E-2},{"$f":"'WACC Calc'!AG73","v":5.5309533572446834E-2},{"$f":"'WACC Calc'!AH73","v":5.5309533572446834E-2},{"$f":"'WACC Calc'!AI73","v":5.5309533572446834E-2},{"$f":"'WACC Calc'!AJ73","v":5.5309533572446834E-2},{"$f":"'WACC Calc'!AK73","v":5.5309533572446834E-2}]
["MM3Lan**W00","Market","Moderate",30,"LandbasedWind","*","WACC Nominal",{"$f":"'WACC Calc'!F74","v":7.0949401042681437E-2},{"$f":"'WACC Calc'!G74","v":7.1222518716689817E-2},{"$f":"'WACC Calc'!H74","v":6.7488370692059652E-2},{"$f":"'WACC Calc'!I74","v":6.3262373937746669E-2},{"$f":"'WACC Calc'!J74","v":6.3614945854595317E-2},{"$f":"'WACC Calc'!K74","v":6.398782538949381E-2},{"$f":"'WACC Calc'!L74","v":6.398782538949381E-2},{"$f":"'WACC Calc'!M74","v":5.0562860072941751E-2},{"$f":"'WACC Calc'!N74","v":5.1765601994873678E-2},{"$f":"'WACC Calc'!O74","v":5.295762821876851E-2},{"$f":"'WACC Calc'!P74","v":5.4138938744626219E-2},{"$f":"'WACC Calc'!Q74","v":5.5309533572446834E-2},{"$f":"'WACC Calc'!R74","v":5.5309533572446834E-2},{"$f":"'WACC Calc'!S74","v":5.5309533572446834E-2},{"$f":"'WACC Calc'!T74","v":5.5309533572446834E-2},{"$f":"'WACC Calc'!U74","v":5.5309533572446834E-2},{"$f":"'WACC Calc'!V74","v":5.5309533572446834E-2},{"$f":"'WACC Calc'!W74","v":5.5309533572446834E-2},{"$f":"'WACC Calc'!X74","v":5.5309533572446834E-2},{"$f":"'WACC Calc'!Y74","v":5.5309533572446834E-2},{"$f":"'WACC Calc'!Z74","v":5.5309533572446834E-2},{"$f":"'WACC Calc'!AA74","v":5.5309533572446834E-2},{"$f":"'WACC Calc'!AB74","v":5.5309533572446834E-2},{"$f":"'WACC Calc'!AC74","v":5.5309533572446834E-2},{"$f":"'WACC Calc'!AD74","v":5.5309533572446834E-2},{"$f":"'WACC Calc'!AE74","v":5.5309533572446834E-2},{"$f":"'WACC Calc'!AF74","v":5.5309533572446834E-2},{"$f":"'WACC Calc'!AG74","v":5.5309533572446834E-2},{"$f":"'WACC Calc'!AH74","v":5.5309533572446834E-2},{"$f":"'WACC Calc'!AI74","v":5.5309533572446834E-2},{"$f":"'WACC Calc'!AJ74","v":5.5309533572446834E-2},{"$f":"'WACC Calc'!AK74","v":5.5309533572446834E-2}]
["MC3Lan**W00","Market","Conservative",30,"LandbasedWind","*","WACC Nominal",{"$f":"'WACC Calc'!F75","v":7.0949401042681437E-2},{"$f":"'WACC Calc'!G75","v":7.1222518716689817E-2},{"$f":"'WACC Calc'!H75","v":6.7488370692059652E-2},{"$f":"'WACC Calc'!I75","v":6.3262373937746669E-2},{"$f":"'WACC Calc'!J75","v":6.3614945854595317E-2},{"$f":"'WACC Calc'!K75","v":6.398782538949381E-2},{"$f":"'WACC Calc'!L75","v":6.398782538949381E-2},{"$f":"'WACC Calc'!M75","v":5.0562860072941751E-2},{"$f":"'WACC Calc'!N75","v":5.1765601994873678E-2},{"$f":"'WACC Calc'!O75","v":5.295762821876851E-2},{"$f":"'WACC Calc'!P75","v":5.4138938744626219E-2},{"$f":"'WACC Calc'!Q75","v":5.5309533572446834E-2},{"$f":"'WACC Calc'!R75","v":5.5309533572446834E-2},{"$f":"'WACC Calc'!S75","v":5.5309533572446834E-2},{"$f":"'WACC Calc'!T75","v":5.5309533572446834E-2},{"$f":"'WACC Calc'!U75","v":5.5309533572446834E-2},{"$f":"'WACC Calc'!V75","v":5.5309533572446834E-2},{"$f":"'WACC Calc'!W75","v":5.5309533572446834E-2},{"$f":"'WACC Calc'!X75","v":5.5309533572446834E-2},{"$f":"'WACC Calc'!Y75","v":5.5309533572446834E-2},{"$f":"'WACC Calc'!Z75","v":5.5309533572446834E-2},{"$f":"'WACC Calc'!AA75","v":5.5309533572446834E-2},{"$f":"'WACC Calc'!AB75","v":5.5309533572446834E-2},{"$f":"'WACC Calc'!AC75","v":5.5309533572446834E-2},{"$f":"'WACC Calc'!AD75","v":5.5309533572446834E-2},{"$f":"'WACC Calc'!AE75","v":5.5309533572446834E-2},{"$f":"'WACC Calc'!AF75","v":5.5309533572446834E-2},{"$f":"'WACC Calc'!AG75","v":5.5309533572446834E-2},{"$f":"'WACC Calc'!AH75","v":5.5309533572446834E-2},{"$f":"'WACC Calc'!AI75","v":5.5309533572446834E-2},{"$f":"'WACC Calc'!AJ75","v":5.5309533572446834E-2},{"$f":"'WACC Calc'!AK75","v":5.5309533572446834E-2}]
["MA3Lan**W06","Market","Advanced",30,"LandbasedWind","*","WACC Real",{"$f":"'WACC Calc'!F76","v":4.4828683944079462E-2},{"$f":"'WACC Calc'!G76","v":4.5095140211404594E-2},{"$f":"'WACC Calc'!H76","v":4.1452068967863243E-2},{"$f":"'WACC Calc'!I76","v":3.7329145305118772E-2},{"$f":"'WACC Calc'!J76","v":3.7673117906922515E-2},{"$f":"'WACC Calc'!K76","v":3.8036902819018614E-2},{"$f":"'WACC Calc'!L76","v":3.8036902819018614E-2},{"$f":"'WACC Calc'!M76","v":2.4939375680918863E-2},{"$f":"'WACC Calc'!N76","v":2.6112782434023041E-2},{"$f":"'WACC Calc'!O76","v":2.7275734847579169E-2},{"$f":"'WACC Calc'!P76","v":2.8428232921586805E-2},{"$f":"'WACC Calc'!Q76","v":2.9570276656045946E-2},{"$f":"'WACC Calc'!R76","v":2.9570276656045946E-2},{"$f":"'WACC Calc'!S76","v":2.9570276656045946E-2},{"$f":"'WACC Calc'!T76","v":2.9570276656045946E-2},{"$f":"'WACC Calc'!U76","v":2.9570276656045946E-2},{"$f":"'WACC Calc'!V76","v":2.9570276656045946E-2},{"$f":"'WACC Calc'!W76","v":2.9570276656045946E-2},{"$f":"'WACC Calc'!X76","v":2.9570276656045946E-2},{"$f":"'WACC Calc'!Y76","v":2.9570276656045946E-2},{"$f":"'WACC Calc'!Z76","v":2.9570276656045946E-2},{"$f":"'WACC Calc'!AA76","v":2.9570276656045946E-2},{"$f":"'WACC Calc'!AB76","v":2.9570276656045946E-2},{"$f":"'WACC Calc'!AC76","v":2.9570276656045946E-2},{"$f":"'WACC Calc'!AD76","v":2.9570276656045946E-2},{"$f":"'WACC Calc'!AE76","v":2.9570276656045946E-2},{"$f":"'WACC Calc'!AF76","v":2.9570276656045946E-2},{"$f":"'WACC Calc'!AG76","v":2.9570276656045946E-2},{"$f":"'WACC Calc'!AH76","v":2.9570276656045946E-2},{"$f":"'WACC Calc'!AI76","v":2.9570276656045946E-2},{"$f":"'WACC Calc'!AJ76","v":2.9570276656045946E-2},{"$f":"'WACC Calc'!AK76","v":2.9570276656045946E-2}]
["MM3Lan**W06","Market","Moderate",30,"LandbasedWind","*","WACC Real",{"$f":"'WACC Calc'!F77","v":4.4828683944079462E-2},{"$f":"'WACC Calc'!G77","v":4.5095140211404594E-2},{"$f":"'WACC Calc'!H77","v":4.1452068967863243E-2},{"$f":"'WACC Calc'!I77","v":3.7329145305118772E-2},{"$f":"'WACC Calc'!J77","v":3.7673117906922515E-2},{"$f":"'WACC Calc'!K77","v":3.8036902819018614E-2},{"$f":"'WACC Calc'!L77","v":3.8036902819018614E-2},{"$f":"'WACC Calc'!M77","v":2.4939375680918863E-2},{"$f":"'WACC Calc'!N77","v":2.6112782434023041E-2},{"$f":"'WACC Calc'!O77","v":2.7275734847579169E-2},{"$f":"'WACC Calc'!P77","v":2.8428232921586805E-2},{"$f":"'WACC Calc'!Q77","v":2.9570276656045946E-2},{"$f":"'WACC Calc'!R77","v":2.9570276656045946E-2},{"$f":"'WACC Calc'!S77","v":2.9570276656045946E-2},{"$f":"'WACC Calc'!T77","v":2.9570276656045946E-2},{"$f":"'WACC Calc'!U77","v":2.9570276656045946E-2},{"$f":"'WACC Calc'!V77","v":2.9570276656045946E-2},{"$f":"'WACC Calc'!W77","v":2.9570276656045946E-2},{"$f":"'WACC Calc'!X77","v":2.9570276656045946E-2},{"$f":"'WACC Calc'!Y77","v":2.9570276656045946E-2},{"$f":"'WACC Calc'!Z77","v":2.9570276656045946E-2},{"$f":"'WACC Calc'!AA77","v":2.9570276656045946E-2},{"$f":"'WACC Calc'!AB77","v":2.9570276656045946E-2},{"$f":"'WACC Calc'!AC77","v":2.9570276656045946E-2},{"$f":"'WACC Calc'!AD77","v":2.9570276656045946E-2},{"$f":"'WACC Calc'!AE77","v":2.9570276656045946E-2},{"$f":"'WACC Calc'!AF77","v":2.9570276656045946E-2},{"$f":"'WACC Calc'!AG77","v":2.9570276656045946E-2},{"$f":"'WACC Calc'!AH77","v":2.9570276656045946E-2},{"$f":"'WACC Calc'!AI77","v":2.9570276656045946E-2},{"$f":"'WACC Calc'!AJ77","v":2.9570276656045946E-2},{"$f":"'WACC Calc'!AK77","v":2.9570276656045946E-2}]
["MC3Lan**W06","Market","Conservative",30,"LandbasedWind","*","WACC Real",{"$f":"'WACC Calc'!F78","v":4.4828683944079462E-2},{"$f":"'WACC Calc'!G78","v":4.5095140211404594E-2},{"$f":"'WACC Calc'!H78","v":4.1452068967863243E-2},{"$f":"'WACC Calc'!I78","v":3.7329145305118772E-2},{"$f":"'WACC Calc'!J78","v":3.7673117906922515E-2},{"$f":"'WACC Calc'!K78","v":3.8036902819018614E-2},{"$f":"'WACC Calc'!L78","v":3.8036902819018614E-2},{"$f":"'WACC Calc'!M78","v":2.4939375680918863E-2},{"$f":"'WACC Calc'!N78","v":2.6112782434023041E-2},{"$f":"'WACC Calc'!O78","v":2.7275734847579169E-2},{"$f":"'WACC Calc'!P78","v":2.8428232921586805E-2},{"$f":"'WACC Calc'!Q78","v":2.9570276656045946E-2},{"$f":"'WACC Calc'!R78","v":2.9570276656045946E-2},{"$f":"'WACC Calc'!S78","v":2.9570276656045946E-2},{"$f":"'WACC Calc'!T78","v":2.9570276656045946E-2},{"$f":"'WACC Calc'!U78","v":2.9570276656045946E-2},{"$f":"'WACC Calc'!V78","v":2.9570276656045946E-2},{"$f":"'WACC Calc'!W78","v":2.9570276656045946E-2},{"$f":"'WACC Calc'!X78","v":2.9570276656045946E-2},{"$f":"'WACC Calc'!Y78","v":2.9570276656045946E-2},{"$f":"'WACC Calc'!Z78","v":2.9570276656045946E-2},{"$f":"'WACC Calc'!AA78","v":2.9570276656045946E-2},{"$f":"'WACC Calc'!AB78","v":2.9570276656045946E-2},{"$f":"'WACC Calc'!AC78","v":2.9570276656045946E-2},{"$f":"'WACC Calc'!AD78","v":2.9570276656045946E-2},{"$f":"'WACC Calc'!AE78","v":2.9570276656045946E-2},{"$f":"'WACC Calc'!AF78","v":2.9570276656045946E-2},{"$f":"'WACC Calc'!AG78","v":2.9570276656045946E-2},{"$f":"'WACC Calc'!AH78","v":2.9570276656045946E-2},{"$f":"'WACC Calc'!AI78","v":2.9570276656045946E-2},{"$f":"'WACC Calc'!AJ78","v":2.9570276656045946E-2},{"$f":"'WACC Calc'!AK78","v":2.9570276656045946E-2}]
["MA3Lan**F00","Market","Advanced",30,"LandbasedWind","*","FCR",{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!L84","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!M84","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!N84","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!O84","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!P84","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!Q84","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!R84","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!S84","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!T84","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!U84","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!V84","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!W84","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!X84","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!Y84","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!Z84","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!AA84","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!AB84","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!AC84","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!AD84","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!AE84","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!AF84","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!AG84","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!AH84","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!AI84","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!AJ84","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!AK84","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!AL84","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!AM84","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!AN84","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!AO84","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!AP84","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!AQ84","v":4.9137409709473563E-2}]
["MM3Lan**F00","Market","Moderate",30,"LandbasedWind","*","FCR",{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!L85","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!M85","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!N85","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!O85","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!P85","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!Q85","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!R85","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!S85","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!T85","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!U85","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!V85","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!W85","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!X85","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!Y85","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!Z85","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!AA85","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!AB85","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!AC85","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!AD85","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!AE85","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!AF85","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!AG85","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!AH85","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!AI85","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!AJ85","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!AK85","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!AL85","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!AM85","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!AN85","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!AO85","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!AP85","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!AQ85","v":4.9137409709473563E-2}]
["MC3Lan**F00","Market","Conservative",30,"LandbasedWind","*","FCR",{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!L86","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!M86","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!N86","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!O86","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!P86","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!Q86","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!R86","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!S86","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!T86","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!U86","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!V86","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!W86","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!X86","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!Y86","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!Z86","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!AA86","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!AB86","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!AC86","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!AD86","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!AE86","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!AF86","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!AG86","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!AH86","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!AI86","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!AJ86","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!AK86","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!AL86","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!AM86","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!AN86","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!AO86","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!AP86","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!AQ86","v":4.9137409709473563E-2}]
["M*3Off**I110","Market","*",30,"OffShoreWind","*","Inflation Rate",{"$f":"'WACC Calc'!F81","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!G81","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!H81","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!I81","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!J81","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!K81","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!L81","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!M81","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!N81","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!O81","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!P81","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Q81","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!R81","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!S81","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!T81","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!U81","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!V81","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!W81","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!X81","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Y81","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Z81","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AA81","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AB81","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AC81","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AD81","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AE81","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AF81","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AG81","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AH81","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AI81","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AJ81","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AK81","v":2.5000000000000001E-2}]
["MA3Off**I100","Market","Advanced",30,"OffShoreWind","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F82","v":0.04},{"$f":"'WACC Calc'!G82","v":0.04},{"$f":"'WACC Calc'!H82","v":0.04},{"$f":"'WACC Calc'!I82","v":0.04},{"$f":"'WACC Calc'!J82","v":0.04},{"$f":"'WACC Calc'!K82","v":0.04},{"$f":"'WACC Calc'!L82","v":0.04},{"$f":"'WACC Calc'!M82","v":4.2000000000000003E-2},{"$f":"'WACC Calc'!N82","v":4.4000000000000004E-2},{"$f":"'WACC Calc'!O82","v":4.6000000000000006E-2},{"$f":"'WACC Calc'!P82","v":4.8000000000000008E-2},{"$f":"'WACC Calc'!Q82","v":0.05},{"$f":"'WACC Calc'!R82","v":0.05},{"$f":"'WACC Calc'!S82","v":0.05},{"$f":"'WACC Calc'!T82","v":0.05},{"$f":"'WACC Calc'!U82","v":0.05},{"$f":"'WACC Calc'!V82","v":0.05},{"$f":"'WACC Calc'!W82","v":0.05},{"$f":"'WACC Calc'!X82","v":0.05},{"$f":"'WACC Calc'!Y82","v":0.05},{"$f":"'WACC Calc'!Z82","v":0.05},{"$f":"'WACC Calc'!AA82","v":0.05},{"$f":"'WACC Calc'!AB82","v":0.05},{"$f":"'WACC Calc'!AC82","v":0.05},{"$f":"'WACC Calc'!AD82","v":0.05},{"$f":"'WACC Calc'!AE82","v":0.05},{"$f":"'WACC Calc'!AF82","v":0.05},{"$f":"'WACC Calc'!AG82","v":0.05},{"$f":"'WACC Calc'!AH82","v":0.05},{"$f":"'WACC Calc'!AI82","v":0.05},{"$f":"'WACC Calc'!AJ82","v":0.05},{"$f":"'WACC Calc'!AK82","v":0.05}]
["MM3Off**I100","Market","Moderate",30,"OffShoreWind","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F83","v":0.04},{"$f":"'WACC Calc'!G83","v":0.04},{"$f":"'WACC Calc'!H83","v":0.04},{"$f":"'WACC Calc'!I83","v":0.04},{"$f":"'WACC Calc'!J83","v":0.04},{"$f":"'WACC Calc'!K83","v":0.04},{"$f":"'WACC Calc'!L83","v":0.04},{"$f":"'WACC Calc'!M83","v":4.2000000000000003E-2},{"$f":"'WACC Calc'!N83","v":4.4000000000000004E-2},{"$f":"'WACC Calc'!O83","v":4.6000000000000006E-2},{"$f":"'WACC Calc'!P83","v":4.8000000000000008E-2},{"$f":"'WACC Calc'!Q83","v":0.05},{"$f":"'WACC Calc'!R83","v":0.05},{"$f":"'WACC Calc'!S83","v":0.05},{"$f":"'WACC Calc'!T83","v":0.05},{"$f":"'WACC Calc'!U83","v":0.05},{"$f":"'WACC Calc'!V83","v":0.05},{"$f":"'WACC Calc'!W83","v":0.05},{"$f":"'WACC Calc'!X83","v":0.05},{"$f":"'WACC Calc'!Y83","v":0.05},{"$f":"'WACC Calc'!Z83","v":0.05},{"$f":"'WACC Calc'!AA83","v":0.05},{"$f":"'WACC Calc'!AB83","v":0.05},{"$f":"'WACC Calc'!AC83","v":0.05},{"$f":"'WACC Calc'!AD83","v":0.05},{"$f":"'WACC Calc'!AE83","v":0.05},{"$f":"'WACC Calc'!AF83","v":0.05},{"$f":"'WACC Calc'!AG83","v":0.05},{"$f":"'WACC Calc'!AH83","v":0.05},{"$f":"'WACC Calc'!AI83","v":0.05},{"$f":"'WACC Calc'!AJ83","v":0.05},{"$f":"'WACC Calc'!AK83","v":0.05}]
["MC3Off**I100","Market","Conservative",30,"OffShoreWind","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F84","v":0.04},{"$f":"'WACC Calc'!G84","v":0.04},{"$f":"'WACC Calc'!H84","v":0.04},{"$f":"'WACC Calc'!I84","v":0.04},{"$f":"'WACC Calc'!J84","v":0.04},{"$f":"'WACC Calc'!K84","v":0.04},{"$f":"'WACC Calc'!L84","v":0.04},{"$f":"'WACC Calc'!M84","v":4.2000000000000003E-2},{"$f":"'WACC Calc'!N84","v":4.4000000000000004E-2},{"$f":"'WACC Calc'!O84","v":4.6000000000000006E-2},{"$f":"'WACC Calc'!P84","v":4.8000000000000008E-2},{"$f":"'WACC Calc'!Q84","v":0.05},{"$f":"'WACC Calc'!R84","v":0.05},{"$f":"'WACC Calc'!S84","v":0.05},{"$f":"'WACC Calc'!T84","v":0.05},{"$f":"'WACC Calc'!U84","v":0.05},{"$f":"'WACC Calc'!V84","v":0.05},{"$f":"'WACC Calc'!W84","v":0.05},{"$f":"'WACC Calc'!X84","v":0.05},{"$f":"'WACC Calc'!Y84","v":0.05},{"$f":"'WACC Calc'!Z84","v":0.05},{"$f":"'WACC Calc'!AA84","v":0.05},{"$f":"'WACC Calc'!AB84","v":0.05},{"$f":"'WACC Calc'!AC84","v":0.05},{"$f":"'WACC Calc'!AD84","v":0.05},{"$f":"'WACC Calc'!AE84","v":0.05},{"$f":"'WACC Calc'!AF84","v":0.05},{"$f":"'WACC Calc'!AG84","v":0.05},{"$f":"'WACC Calc'!AH84","v":0.05},{"$f":"'WACC Calc'!AI84","v":0.05},{"$f":"'WACC Calc'!AJ84","v":0.05},{"$f":"'WACC Calc'!AK84","v":0.05}]
["MA3Off**C2126","Market","Advanced",30,"OffShoreWind","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F85","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!G85","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!H85","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!I85","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!J85","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!K85","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!L85","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!M85","v":1.6585365853658551E-2},{"$f":"'WACC Calc'!N85","v":1.8536585365853675E-2},{"$f":"'WACC Calc'!O85","v":2.0487804878048799E-2},{"$f":"'WACC Calc'!P85","v":2.2439024390243922E-2},{"$f":"'WACC Calc'!Q85","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!R85","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!S85","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!T85","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!U85","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!V85","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!W85","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!X85","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Y85","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Z85","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AA85","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AB85","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AC85","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AD85","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AE85","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AF85","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AG85","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AH85","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AI85","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AJ85","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AK85","v":2.4390243902439046E-2}]
["MM3Off**C2126","Market","Moderate",30,"OffShoreWind","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F86","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!G86","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!H86","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!I86","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!J86","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!K86","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!L86","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!M86","v":1.6585365853658551E-2},{"$f":"'WACC Calc'!N86","v":1.8536585365853675E-2},{"$f":"'WACC Calc'!O86","v":2.0487804878048799E-2},{"$f":"'WACC Calc'!P86","v":2.2439024390243922E-2},{"$f":"'WACC Calc'!Q86","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!R86","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!S86","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!T86","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!U86","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!V86","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!W86","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!X86","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Y86","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Z86","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AA86","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AB86","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AC86","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AD86","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AE86","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AF86","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AG86","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AH86","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AI86","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AJ86","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AK86","v":2.4390243902439046E-2}]
["MC3Off**C2126","Market","Conservative",30,"OffShoreWind","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F87","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!G87","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!H87","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!I87","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!J87","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!K87","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!L87","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!M87","v":1.6585365853658551E-2},{"$f":"'WACC Calc'!N87","v":1.8536585365853675E-2},{"$f":"'WACC Calc'!O87","v":2.0487804878048799E-2},{"$f":"'WACC Calc'!P87","v":2.2439024390243922E-2},{"$f":"'WACC Calc'!Q87","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!R87","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!S87","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!T87","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!U87","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!V87","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!W87","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!X87","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Y87","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Z87","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AA87","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AB87","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AC87","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AD87","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AE87","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AF87","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AG87","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AH87","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AI87","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AJ87","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AK87","v":2.4390243902439046E-2}]
["M*3Off**I00","Market","*",30,"OffShoreWind","*","Interest During Construction  - Nominal",{"$f":"'WACC Calc'!F88","v":0.04},{"$f":"'WACC Calc'!G88","v":0.04},{"$f":"'WACC Calc'!H88","v":0.04},{"$f":"'WACC Calc'!I88","v":0.04},{"$f":"'WACC Calc'!J88","v":0.04},{"$f":"'WACC Calc'!K88","v":0.04},{"$f":"'WACC Calc'!L88","v":0.04},{"$f":"'WACC Calc'!M88","v":4.2000000000000003E-2},{"$f":"'WACC Calc'!N88","v":4.4000000000000004E-2},{"$f":"'WACC Calc'!O88","v":4.6000000000000006E-2},{"$f":"'WACC Calc'!P88","v":4.8000000000000008E-2},{"$f":"'WACC Calc'!Q88","v":0.05},{"$f":"'WACC Calc'!R88","v":0.05},{"$f":"'WACC Calc'!S88","v":0.05},{"$f":"'WACC Calc'!T88","v":0.05},{"$f":"'WACC Calc'!U88","v":0.05},{"$f":"'WACC Calc'!V88","v":0.05},{"$f":"'WACC Calc'!W88","v":0.05},{"$f":"'WACC Calc'!X88","v":0.05},{"$f":"'WACC Calc'!Y88","v":0.05},{"$f":"'WACC Calc'!Z88","v":0.05},{"$f":"'WACC Calc'!AA88","v":0.05},{"$f":"'WACC Calc'!AB88","v":0.05},{"$f":"'WACC Calc'!AC88","v":0.05},{"$f":"'WACC Calc'!AD88","v":0.05},{"$f":"'WACC Calc'!AE88","v":0.05},{"$f":"'WACC Calc'!AF88","v":0.05},{"$f":"'WACC Calc'!AG88","v":0.05},{"$f":"'WACC Calc'!AH88","v":0.05},{"$f":"'WACC Calc'!AI88","v":0.05},{"$f":"'WACC Calc'!AJ88","v":0.05},{"$f":"'WACC Calc'!AK88","v":0.05}]
["MA3Off**R10","Market","Advanced",30,"OffShoreWind","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F89","v":0.1},{"$f":"'WACC Calc'!G89","v":0.1},{"$f":"'WACC Calc'!H89","v":0.1},{"$f":"'WACC Calc'!I89","v":0.1},{"$f":"'WACC Calc'!J89","v":0.1},{"$f":"'WACC Calc'!K89","v":0.1},{"$f":"'WACC Calc'!L89","v":0.1},{"$f":"'WACC Calc'!M89","v":0.1},{"$f":"'WACC Calc'!N89","v":0.1},{"$f":"'WACC Calc'!O89","v":0.1},{"$f":"'WACC Calc'!P89","v":0.1},{"$f":"'WACC Calc'!Q89","v":0.1},{"$f":"'WACC Calc'!R89","v":0.1},{"$f":"'WACC Calc'!S89","v":0.1},{"$f":"'WACC Calc'!T89","v":0.1},{"$f":"'WACC Calc'!U89","v":0.1},{"$f":"'WACC Calc'!V89","v":0.1},{"$f":"'WACC Calc'!W89","v":0.1},{"$f":"'WACC Calc'!X89","v":0.1},{"$f":"'WACC Calc'!Y89","v":0.1},{"$f":"'WACC Calc'!Z89","v":0.1},{"$f":"'WACC Calc'!AA89","v":0.1},{"$f":"'WACC Calc'!AB89","v":0.1},{"$f":"'WACC Calc'!AC89","v":0.1},{"$f":"'WACC Calc'!AD89","v":0.1},{"$f":"'WACC Calc'!AE89","v":0.1},{"$f":"'WACC Calc'!AF89","v":0.1},{"$f":"'WACC Calc'!AG89","v":0.1},{"$f":"'WACC Calc'!AH89","v":0.1},{"$f":"'WACC Calc'!AI89","v":0.1},{"$f":"'WACC Calc'!AJ89","v":0.1},{"$f":"'WACC Calc'!AK89","v":0.1}]
["MM3Off**R10","Market","Moderate",30,"OffShoreWind","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F90","v":0.1},{"$f":"'WACC Calc'!G90","v":0.1},{"$f":"'WACC Calc'!H90","v":0.1},{"$f":"'WACC Calc'!I90","v":0.1},{"$f":"'WACC Calc'!J90","v":0.1},{"$f":"'WACC Calc'!K90","v":0.1},{"$f":"'WACC Calc'!L90","v":0.1},{"$f":"'WACC Calc'!M90","v":0.1},{"$f":"'WACC Calc'!N90","v":0.1},{"$f":"'WACC Calc'!O90","v":0.1},{"$f":"'WACC Calc'!P90","v":0.1},{"$f":"'WACC Calc'!Q90","v":0.1},{"$f":"'WACC Calc'!R90","v":0.1},{"$f":"'WACC Calc'!S90","v":0.1},{"$f":"'WACC Calc'!T90","v":0.1},{"$f":"'WACC Calc'!U90","v":0.1},{"$f":"'WACC Calc'!V90","v":0.1},{"$f":"'WACC Calc'!W90","v":0.1},{"$f":"'WACC Calc'!X90","v":0.1},{"$f":"'WACC Calc'!Y90","v":0.1},{"$f":"'WACC Calc'!Z90","v":0.1},{"$f":"'WACC Calc'!AA90","v":0.1},{"$f":"'WACC Calc'!AB90","v":0.1},{"$f":"'WACC Calc'!AC90","v":0.1},{"$f":"'WACC Calc'!AD90","v":0.1},{"$f":"'WACC Calc'!AE90","v":0.1},{"$f":"'WACC Calc'!AF90","v":0.1},{"$f":"'WACC Calc'!AG90","v":0.1},{"$f":"'WACC Calc'!AH90","v":0.1},{"$f":"'WACC Calc'!AI90","v":0.1},{"$f":"'WACC Calc'!AJ90","v":0.1},{"$f":"'WACC Calc'!AK90","v":0.1}]
["MC3Off**R10","Market","Conservative",30,"OffShoreWind","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F91","v":0.1},{"$f":"'WACC Calc'!G91","v":0.1},{"$f":"'WACC Calc'!H91","v":0.1},{"$f":"'WACC Calc'!I91","v":0.1},{"$f":"'WACC Calc'!J91","v":0.1},{"$f":"'WACC Calc'!K91","v":0.1},{"$f":"'WACC Calc'!L91","v":0.1},{"$f":"'WACC Calc'!M91","v":0.1},{"$f":"'WACC Calc'!N91","v":0.1},{"$f":"'WACC Calc'!O91","v":0.1},{"$f":"'WACC Calc'!P91","v":0.1},{"$f":"'WACC Calc'!Q91","v":0.1},{"$f":"'WACC Calc'!R91","v":0.1},{"$f":"'WACC Calc'!S91","v":0.1},{"$f":"'WACC Calc'!T91","v":0.1},{"$f":"'WACC Calc'!U91","v":0.1},{"$f":"'WACC Calc'!V91","v":0.1},{"$f":"'WACC Calc'!W91","v":0.1},{"$f":"'WACC Calc'!X91","v":0.1},{"$f":"'WACC Calc'!Y91","v":0.1},{"$f":"'WACC Calc'!Z91","v":0.1},{"$f":"'WACC Calc'!AA91","v":0.1},{"$f":"'WACC Calc'!AB91","v":0.1},{"$f":"'WACC Calc'!AC91","v":0.1},{"$f":"'WACC Calc'!AD91","v":0.1},{"$f":"'WACC Calc'!AE91","v":0.1},{"$f":"'WACC Calc'!AF91","v":0.1},{"$f":"'WACC Calc'!AG91","v":0.1},{"$f":"'WACC Calc'!AH91","v":0.1},{"$f":"'WACC Calc'!AI91","v":0.1},{"$f":"'WACC Calc'!AJ91","v":0.1},{"$f":"'WACC Calc'!AK91","v":0.1}]
["MA3Off**C1237","Market","Advanced",30,"OffShoreWind","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F92","v":7.317073170731736E-2},{"$f":"'WACC Calc'!G92","v":7.317073170731736E-2},{"$f":"'WACC Calc'!H92","v":7.317073170731736E-2},{"$f":"'WACC Calc'!I92","v":7.317073170731736E-2},{"$f":"'WACC Calc'!J92","v":7.317073170731736E-2},{"$f":"'WACC Calc'!K92","v":7.317073170731736E-2},{"$f":"'WACC Calc'!L92","v":7.317073170731736E-2},{"$f":"'WACC Calc'!M92","v":7.317073170731736E-2},{"$f":"'WACC Calc'!N92","v":7.317073170731736E-2},{"$f":"'WACC Calc'!O92","v":7.317073170731736E-2},{"$f":"'WACC Calc'!P92","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Q92","v":7.317073170731736E-2},{"$f":"'WACC Calc'!R92","v":7.317073170731736E-2},{"$f":"'WACC Calc'!S92","v":7.317073170731736E-2},{"$f":"'WACC Calc'!T92","v":7.317073170731736E-2},{"$f":"'WACC Calc'!U92","v":7.317073170731736E-2},{"$f":"'WACC Calc'!V92","v":7.317073170731736E-2},{"$f":"'WACC Calc'!W92","v":7.317073170731736E-2},{"$f":"'WACC Calc'!X92","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Y92","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Z92","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AA92","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AB92","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AC92","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AD92","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AE92","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AF92","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AG92","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AH92","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AI92","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AJ92","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AK92","v":7.317073170731736E-2}]
["MM3Off**C1237","Market","Moderate",30,"OffShoreWind","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F93","v":7.317073170731736E-2},{"$f":"'WACC Calc'!G93","v":7.317073170731736E-2},{"$f":"'WACC Calc'!H93","v":7.317073170731736E-2},{"$f":"'WACC Calc'!I93","v":7.317073170731736E-2},{"$f":"'WACC Calc'!J93","v":7.317073170731736E-2},{"$f":"'WACC Calc'!K93","v":7.317073170731736E-2},{"$f":"'WACC Calc'!L93","v":7.317073170731736E-2},{"$f":"'WACC Calc'!M93","v":7.317073170731736E-2},{"$f":"'WACC Calc'!N93","v":7.317073170731736E-2},{"$f":"'WACC Calc'!O93","v":7.317073170731736E-2},{"$f":"'WACC Calc'!P93","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Q93","v":7.317073170731736E-2},{"$f":"'WACC Calc'!R93","v":7.317073170731736E-2},{"$f":"'WACC Calc'!S93","v":7.317073170731736E-2},{"$f":"'WACC Calc'!T93","v":7.317073170731736E-2},{"$f":"'WACC Calc'!U93","v":7.317073170731736E-2},{"$f":"'WACC Calc'!V93","v":7.317073170731736E-2},{"$f":"'WACC Calc'!W93","v":7.317073170731736E-2},{"$f":"'WACC Calc'!X93","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Y93","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Z93","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AA93","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AB93","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AC93","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AD93","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AE93","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AF93","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AG93","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AH93","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AI93","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AJ93","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AK93","v":7.317073170731736E-2}]
["MC3Off**C1237","Market","Conservative",30,"OffShoreWind","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F94","v":7.317073170731736E-2},{"$f":"'WACC Calc'!G94","v":7.317073170731736E-2},{"$f":"'WACC Calc'!H94","v":7.317073170731736E-2},{"$f":"'WACC Calc'!I94","v":7.317073170731736E-2},{"$f":"'WACC Calc'!J94","v":7.317073170731736E-2},{"$f":"'WACC Calc'!K94","v":7.317073170731736E-2},{"$f":"'WACC Calc'!L94","v":7.317073170731736E-2},{"$f":"'WACC Calc'!M94","v":7.317073170731736E-2},{"$f":"'WACC Calc'!N94","v":7.317073170731736E-2},{"$f":"'WACC Calc'!O94","v":7.317073170731736E-2},{"$f":"'WACC Calc'!P94","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Q94","v":7.317073170731736E-2},{"$f":"'WACC Calc'!R94","v":7.317073170731736E-2},{"$f":"'WACC Calc'!S94","v":7.317073170731736E-2},{"$f":"'WACC Calc'!T94","v":7.317073170731736E-2},{"$f":"'WACC Calc'!U94","v":7.317073170731736E-2},{"$f":"'WACC Calc'!V94","v":7.317073170731736E-2},{"$f":"'WACC Calc'!W94","v":7.317073170731736E-2},{"$f":"'WACC Calc'!X94","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Y94","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Z94","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AA94","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AB94","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AC94","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AD94","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AE94","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AF94","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AG94","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AH94","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AI94","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AJ94","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AK94","v":7.317073170731736E-2}]
[{"$f":"_xlfn.CONCAT(LEFT(B67,1), LEFT(C67,1), LEFT(D67,1),LEFT(E67,3),LEFT(F67,6),RIGHT(F67,1), LEFT(G67,1), IF(ISERROR(FIND(\"Rate\",G67)), \"0\",FIND(\"Rate\",G67)),IF(ISERROR(FIND(\"Real\",G67)), \"0\",FIND(\"Real\",G67)))","v":"MA3Off**D00"},"Market","Advanced",30,"OffShoreWind","*","Debt Fraction",{"$f":"'WACC Calc'!F95","v":0.48},{"$f":"'WACC Calc'!G95","v":0.48},{"$f":"'WACC Calc'!H95","v":0.48},{"$f":"'WACC Calc'!I95","v":0.48},{"$f":"'WACC Calc'!J95","v":0.48},{"$f":"'WACC Calc'!K95","v":0.48},{"$f":"'WACC Calc'!L95","v":0.48},{"$f":"'WACC Calc'!M95","v":0.48},{"$f":"'WACC Calc'!N95","v":0.48},{"$f":"'WACC Calc'!O95","v":0.48},{"$f":"'WACC Calc'!P95","v":0.48},{"$f":"'WACC Calc'!Q95","v":0.67},{"$f":"'WACC Calc'!R95","v":0.67},{"$f":"'WACC Calc'!S95","v":0.67},{"$f":"'WACC Calc'!T95","v":0.67},{"$f":"'WACC Calc'!U95","v":0.67},{"$f":"'WACC Calc'!V95","v":0.67},{"$f":"'WACC Calc'!W95","v":0.67},{"$f":"'WACC Calc'!X95","v":0.67},{"$f":"'WACC Calc'!Y95","v":0.67},{"$f":"'WACC Calc'!Z95","v":0.67},{"$f":"'WACC Calc'!AA95","v":0.67},{"$f":"'WACC Calc'!AB95","v":0.67},{"$f":"'WACC Calc'!AC95","v":0.67},{"$f":"'WACC Calc'!AD95","v":0.67},{"$f":"'WACC Calc'!AE95","v":0.67},{"$f":"'WACC Calc'!AF95","v":0.67},{"$f":"'WACC Calc'!AG95","v":0.67},{"$f":"'WACC Calc'!AH95","v":0.67},{"$f":"'WACC Calc'!AI95","v":0.67},{"$f":"'WACC Calc'!AJ95","v":0.67},{"$f":"'WACC Calc'!AK95","v":0.67}]
["MM3Off**D00","Market","Moderate",30,"OffShoreWind","*","Debt Fraction",{"$f":"'WACC Calc'!F96","v":0.48},{"$f":"'WACC Calc'!G96","v":0.48},{"$f":"'WACC Calc'!H96","v":0.48},{"$f":"'WACC Calc'!I96","v":0.48},{"$f":"'WACC Calc'!J96","v":0.48},{"$f":"'WACC Calc'!K96","v":0.48},{"$f":"'WACC Calc'!L96","v":0.48},{"$f":"'WACC Calc'!M96","v":0.48},{"$f":"'WACC Calc'!N96","v":0.48},{"$f":"'WACC Calc'!O96","v":0.48},{"$f":"'WACC Calc'!P96","v":0.48},{"$f":"'WACC Calc'!Q96","v":0.67},{"$f":"'WACC Calc'!R96","v":0.67},{"$f":"'WACC Calc'!S96","v":0.67},{"$f":"'WACC Calc'!T96","v":0.67},{"$f":"'WACC Calc'!U96","v":0.67},{"$f":"'WACC Calc'!V96","v":0.67},{"$f":"'WACC Calc'!W96","v":0.67},{"$f":"'WACC Calc'!X96","v":0.67},{"$f":"'WACC Calc'!Y96","v":0.67},{"$f":"'WACC Calc'!Z96","v":0.67},{"$f":"'WACC Calc'!AA96","v":0.67},{"$f":"'WACC Calc'!AB96","v":0.67},{"$f":"'WACC Calc'!AC96","v":0.67},{"$f":"'WACC Calc'!AD96","v":0.67},{"$f":"'WACC Calc'!AE96","v":0.67},{"$f":"'WACC Calc'!AF96","v":0.67},{"$f":"'WACC Calc'!AG96","v":0.67},{"$f":"'WACC Calc'!AH96","v":0.67},{"$f":"'WACC Calc'!AI96","v":0.67},{"$f":"'WACC Calc'!AJ96","v":0.67},{"$f":"'WACC Calc'!AK96","v":0.67}]
["MC3Off**D00","Market","Conservative",30,"OffShoreWind","*","Debt Fraction",{"$f":"'WACC Calc'!F97","v":0.48},{"$f":"'WACC Calc'!G97","v":0.48},{"$f":"'WACC Calc'!H97","v":0.48},{"$f":"'WACC Calc'!I97","v":0.48},{"$f":"'WACC Calc'!J97","v":0.48},{"$f":"'WACC Calc'!K97","v":0.48},{"$f":"'WACC Calc'!L97","v":0.48},{"$f":"'WACC Calc'!M97","v":0.48},{"$f":"'WACC Calc'!N97","v":0.48},{"$f":"'WACC Calc'!O97","v":0.48},{"$f":"'WACC Calc'!P97","v":0.48},{"$f":"'WACC Calc'!Q97","v":0.67},{"$f":"'WACC Calc'!R97","v":0.67},{"$f":"'WACC Calc'!S97","v":0.67},{"$f":"'WACC Calc'!T97","v":0.67},{"$f":"'WACC Calc'!U97","v":0.67},{"$f":"'WACC Calc'!V97","v":0.67},{"$f":"'WACC Calc'!W97","v":0.67},{"$f":"'WACC Calc'!X97","v":0.67},{"$f":"'WACC Calc'!Y97","v":0.67},{"$f":"'WACC Calc'!Z97","v":0.67},{"$f":"'WACC Calc'!AA97","v":0.67},{"$f":"'WACC Calc'!AB97","v":0.67},{"$f":"'WACC Calc'!AC97","v":0.67},{"$f":"'WACC Calc'!AD97","v":0.67},{"$f":"'WACC Calc'!AE97","v":0.67},{"$f":"'WACC Calc'!AF97","v":0.67},{"$f":"'WACC Calc'!AG97","v":0.67},{"$f":"'WACC Calc'!AH97","v":0.67},{"$f":"'WACC Calc'!AI97","v":0.67},{"$f":"'WACC Calc'!AJ97","v":0.67},{"$f":"'WACC Calc'!AK97","v":0.67}]
["M*3Off**T50","Market","*",30,"OffShoreWind","*","Tax Rate (Federal and State)",{"$f":"'WACC Calc'!F98","v":0.25739999999999996},{"$f":"'WACC Calc'!G98","v":0.25739999999999996},{"$f":"'WACC Calc'!H98","v":0.25739999999999996},{"$f":"'WACC Calc'!I98","v":0.25739999999999996},{"$f":"'WACC Calc'!J98","v":0.25739999999999996},{"$f":"'WACC Calc'!K98","v":0.25739999999999996},{"$f":"'WACC Calc'!L98","v":0.25739999999999996},{"$f":"'WACC Calc'!M98","v":0.25739999999999996},{"$f":"'WACC Calc'!N98","v":0.25739999999999996},{"$f":"'WACC Calc'!O98","v":0.25739999999999996},{"$f":"'WACC Calc'!P98","v":0.25739999999999996},{"$f":"'WACC Calc'!Q98","v":0.25739999999999996},{"$f":"'WACC Calc'!R98","v":0.25739999999999996},{"$f":"'WACC Calc'!S98","v":0.25739999999999996},{"$f":"'WACC Calc'!T98","v":0.25739999999999996},{"$f":"'WACC Calc'!U98","v":0.25739999999999996},{"$f":"'WACC Calc'!V98","v":0.25739999999999996},{"$f":"'WACC Calc'!W98","v":0.25739999999999996},{"$f":"'WACC Calc'!X98","v":0.25739999999999996},{"$f":"'WACC Calc'!Y98","v":0.25739999999999996},{"$f":"'WACC Calc'!Z98","v":0.25739999999999996},{"$f":"'WACC Calc'!AA98","v":0.25739999999999996},{"$f":"'WACC Calc'!AB98","v":0.25739999999999996},{"$f":"'WACC Calc'!AC98","v":0.25739999999999996},{"$f":"'WACC Calc'!AD98","v":0.25739999999999996},{"$f":"'WACC Calc'!AE98","v":0.25739999999999996},{"$f":"'WACC Calc'!AF98","v":0.25739999999999996},{"$f":"'WACC Calc'!AG98","v":0.25739999999999996},{"$f":"'WACC Calc'!AH98","v":0.25739999999999996},{"$f":"'WACC Calc'!AI98","v":0.25739999999999996},{"$f":"'WACC Calc'!AJ98","v":0.25739999999999996},{"$f":"'WACC Calc'!AK98","v":0.25739999999999996}]
["MA3Off**W00","Market","Advanced",30,"OffShoreWind","*","WACC Nominal",{"$f":"'WACC Calc'!F99","v":6.6257919999999998E-2},{"$f":"'WACC Calc'!G99","v":6.6257919999999998E-2},{"$f":"'WACC Calc'!H99","v":6.3446080000000002E-2},{"$f":"'WACC Calc'!I99","v":6.0634239999999999E-2},{"$f":"'WACC Calc'!J99","v":6.0634239999999999E-2},{"$f":"'WACC Calc'!K99","v":6.0634239999999999E-2},{"$f":"'WACC Calc'!L99","v":6.0634239999999999E-2},{"$f":"'WACC Calc'!M99","v":6.1465952000000004E-2},{"$f":"'WACC Calc'!N99","v":6.2297664000000003E-2},{"$f":"'WACC Calc'!O99","v":6.3129376000000001E-2},{"$f":"'WACC Calc'!P99","v":6.3961087999999999E-2},{"$f":"'WACC Calc'!Q99","v":5.7877100000000001E-2},{"$f":"'WACC Calc'!R99","v":5.7877100000000001E-2},{"$f":"'WACC Calc'!S99","v":5.7877100000000001E-2},{"$f":"'WACC Calc'!T99","v":5.7877100000000001E-2},{"$f":"'WACC Calc'!U99","v":5.7877100000000001E-2},{"$f":"'WACC Calc'!V99","v":5.7877100000000001E-2},{"$f":"'WACC Calc'!W99","v":5.7877100000000001E-2},{"$f":"'WACC Calc'!X99","v":5.7877100000000001E-2},{"$f":"'WACC Calc'!Y99","v":5.7877100000000001E-2},{"$f":"'WACC Calc'!Z99","v":5.7877100000000001E-2},{"$f":"'WACC Calc'!AA99","v":5.7877100000000001E-2},{"$f":"'WACC Calc'!AB99","v":5.7877100000000001E-2},{"$f":"'WACC Calc'!AC99","v":5.7877100000000001E-2},{"$f":"'WACC Calc'!AD99","v":5.7877100000000001E-2},{"$f":"'WACC Calc'!AE99","v":5.7877100000000001E-2},{"$f":"'WACC Calc'!AF99","v":5.7877100000000001E-2},{"$f":"'WACC Calc'!AG99","v":5.7877100000000001E-2},{"$f":"'WACC Calc'!AH99","v":5.7877100000000001E-2},{"$f":"'WACC Calc'!AI99","v":5.7877100000000001E-2},{"$f":"'WACC Calc'!AJ99","v":5.7877100000000001E-2},{"$f":"'WACC Calc'!AK99","v":5.7877100000000001E-2}]
["MM3Off**W00","Market","Moderate",30,"OffShoreWind","*","WACC Nominal",{"$f":"'WACC Calc'!F100","v":6.6257919999999998E-2},{"$f":"'WACC Calc'!G100","v":6.6257919999999998E-2},{"$f":"'WACC Calc'!H100","v":6.3446080000000002E-2},{"$f":"'WACC Calc'!I100","v":6.0634239999999999E-2},{"$f":"'WACC Calc'!J100","v":6.0634239999999999E-2},{"$f":"'WACC Calc'!K100","v":6.0634239999999999E-2},{"$f":"'WACC Calc'!L100","v":6.0634239999999999E-2},{"$f":"'WACC Calc'!M100","v":6.1465952000000004E-2},{"$f":"'WACC Calc'!N100","v":6.2297664000000003E-2},{"$f":"'WACC Calc'!O100","v":6.3129376000000001E-2},{"$f":"'WACC Calc'!P100","v":6.3961087999999999E-2},{"$f":"'WACC Calc'!Q100","v":5.7877100000000001E-2},{"$f":"'WACC Calc'!R100","v":5.7877100000000001E-2},{"$f":"'WACC Calc'!S100","v":5.7877100000000001E-2},{"$f":"'WACC Calc'!T100","v":5.7877100000000001E-2},{"$f":"'WACC Calc'!U100","v":5.7877100000000001E-2},{"$f":"'WACC Calc'!V100","v":5.7877100000000001E-2},{"$f":"'WACC Calc'!W100","v":5.7877100000000001E-2},{"$f":"'WACC Calc'!X100","v":5.7877100000000001E-2},{"$f":"'WACC Calc'!Y100","v":5.7877100000000001E-2},{"$f":"'WACC Calc'!Z100","v":5.7877100000000001E-2},{"$f":"'WACC Calc'!AA100","v":5.7877100000000001E-2},{"$f":"'WACC Calc'!AB100","v":5.7877100000000001E-2},{"$f":"'WACC Calc'!AC100","v":5.7877100000000001E-2},{"$f":"'WACC Calc'!AD100","v":5.7877100000000001E-2},{"$f":"'WACC Calc'!AE100","v":5.7877100000000001E-2},{"$f":"'WACC Calc'!AF100","v":5.7877100000000001E-2},{"$f":"'WACC Calc'!AG100","v":5.7877100000000001E-2},{"$f":"'WACC Calc'!AH100","v":5.7877100000000001E-2},{"$f":"'WACC Calc'!AI100","v":5.7877100000000001E-2},{"$f":"'WACC Calc'!AJ100","v":5.7877100000000001E-2},{"$f":"'WACC Calc'!AK100","v":5.7877100000000001E-2}]
["MC3Off**W00","Market","Conservative",30,"OffShoreWind","*","WACC Nominal",{"$f":"'WACC Calc'!F101","v":6.6257919999999998E-2},{"$f":"'WACC Calc'!G101","v":6.6257919999999998E-2},{"$f":"'WACC Calc'!H101","v":6.3446080000000002E-2},{"$f":"'WACC Calc'!I101","v":6.0634239999999999E-2},{"$f":"'WACC Calc'!J101","v":6.0634239999999999E-2},{"$f":"'WACC Calc'!K101","v":6.0634239999999999E-2},{"$f":"'WACC Calc'!L101","v":6.0634239999999999E-2},{"$f":"'WACC Calc'!M101","v":6.1465952000000004E-2},{"$f":"'WACC Calc'!N101","v":6.2297664000000003E-2},{"$f":"'WACC Calc'!O101","v":6.3129376000000001E-2},{"$f":"'WACC Calc'!P101","v":6.3961087999999999E-2},{"$f":"'WACC Calc'!Q101","v":5.7877100000000001E-2},{"$f":"'WACC Calc'!R101","v":5.7877100000000001E-2},{"$f":"'WACC Calc'!S101","v":5.7877100000000001E-2},{"$f":"'WACC Calc'!T101","v":5.7877100000000001E-2},{"$f":"'WACC Calc'!U101","v":5.7877100000000001E-2},{"$f":"'WACC Calc'!V101","v":5.7877100000000001E-2},{"$f":"'WACC Calc'!W101","v":5.7877100000000001E-2},{"$f":"'WACC Calc'!X101","v":5.7877100000000001E-2},{"$f":"'WACC Calc'!Y101","v":5.7877100000000001E-2},{"$f":"'WACC Calc'!Z101","v":5.7877100000000001E-2},{"$f":"'WACC Calc'!AA101","v":5.7877100000000001E-2},{"$f":"'WACC Calc'!AB101","v":5.7877100000000001E-2},{"$f":"'WACC Calc'!AC101","v":5.7877100000000001E-2},{"$f":"'WACC Calc'!AD101","v":5.7877100000000001E-2},{"$f":"'WACC Calc'!AE101","v":5.7877100000000001E-2},{"$f":"'WACC Calc'!AF101","v":5.7877100000000001E-2},{"$f":"'WACC Calc'!AG101","v":5.7877100000000001E-2},{"$f":"'WACC Calc'!AH101","v":5.7877100000000001E-2},{"$f":"'WACC Calc'!AI101","v":5.7877100000000001E-2},{"$f":"'WACC Calc'!AJ101","v":5.7877100000000001E-2},{"$f":"'WACC Calc'!AK101","v":5.7877100000000001E-2}]
["MA3Off**W06","Market","Advanced",30,"OffShoreWind","*","WACC Real",{"$f":"'WACC Calc'!F102","v":4.0251629268292843E-2},{"$f":"'WACC Calc'!G102","v":4.0251629268292843E-2},{"$f":"'WACC Calc'!H102","v":3.750837073170743E-2},{"$f":"'WACC Calc'!I102","v":3.4765112195122017E-2},{"$f":"'WACC Calc'!J102","v":3.4765112195122017E-2},{"$f":"'WACC Calc'!K102","v":3.4765112195122017E-2},{"$f":"'WACC Calc'!L102","v":3.4765112195122017E-2},{"$f":"'WACC Calc'!M102","v":3.55765385365856E-2},{"$f":"'WACC Calc'!N102","v":3.638796487804874E-2},{"$f":"'WACC Calc'!O102","v":3.7199391219512323E-2},{"$f":"'WACC Calc'!P102","v":3.8010817560975907E-2},{"$f":"'WACC Calc'!Q102","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!R102","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!S102","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!T102","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!U102","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!V102","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!W102","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!X102","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!Y102","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!Z102","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AA102","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AB102","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AC102","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AD102","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AE102","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AF102","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AG102","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AH102","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AI102","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AJ102","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AK102","v":3.2075219512195163E-2}]
["MM3Off**W06","Market","Moderate",30,"OffShoreWind","*","WACC Real",{"$f":"'WACC Calc'!F103","v":4.0251629268292843E-2},{"$f":"'WACC Calc'!G103","v":4.0251629268292843E-2},{"$f":"'WACC Calc'!H103","v":3.750837073170743E-2},{"$f":"'WACC Calc'!I103","v":3.4765112195122017E-2},{"$f":"'WACC Calc'!J103","v":3.4765112195122017E-2},{"$f":"'WACC Calc'!K103","v":3.4765112195122017E-2},{"$f":"'WACC Calc'!L103","v":3.4765112195122017E-2},{"$f":"'WACC Calc'!M103","v":3.55765385365856E-2},{"$f":"'WACC Calc'!N103","v":3.638796487804874E-2},{"$f":"'WACC Calc'!O103","v":3.7199391219512323E-2},{"$f":"'WACC Calc'!P103","v":3.8010817560975907E-2},{"$f":"'WACC Calc'!Q103","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!R103","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!S103","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!T103","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!U103","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!V103","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!W103","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!X103","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!Y103","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!Z103","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AA103","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AB103","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AC103","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AD103","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AE103","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AF103","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AG103","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AH103","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AI103","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AJ103","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AK103","v":3.2075219512195163E-2}]
["MC3Off**W06","Market","Conservative",30,"OffShoreWind","*","WACC Real",{"$f":"'WACC Calc'!F104","v":4.0251629268292843E-2},{"$f":"'WACC Calc'!G104","v":4.0251629268292843E-2},{"$f":"'WACC Calc'!H104","v":3.750837073170743E-2},{"$f":"'WACC Calc'!I104","v":3.4765112195122017E-2},{"$f":"'WACC Calc'!J104","v":3.4765112195122017E-2},{"$f":"'WACC Calc'!K104","v":3.4765112195122017E-2},{"$f":"'WACC Calc'!L104","v":3.4765112195122017E-2},{"$f":"'WACC Calc'!M104","v":3.55765385365856E-2},{"$f":"'WACC Calc'!N104","v":3.638796487804874E-2},{"$f":"'WACC Calc'!O104","v":3.7199391219512323E-2},{"$f":"'WACC Calc'!P104","v":3.8010817560975907E-2},{"$f":"'WACC Calc'!Q104","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!R104","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!S104","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!T104","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!U104","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!V104","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!W104","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!X104","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!Y104","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!Z104","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AA104","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AB104","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AC104","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AD104","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AE104","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AF104","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AG104","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AH104","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AI104","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AJ104","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AK104","v":3.2075219512195163E-2}]
["MA3Off**F00","Market","Advanced",30,"OffShoreWind","*","FCR",{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!L85","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!M85","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!N85","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!O85","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!P85","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!Q85","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!R85","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!S85","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!T85","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!U85","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!V85","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!W85","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!X85","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!Y85","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!Z85","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!AA85","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!AB85","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!AC85","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!AD85","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!AE85","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!AF85","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!AG85","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!AH85","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!AI85","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!AJ85","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!AK85","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!AL85","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!AM85","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!AN85","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!AO85","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!AP85","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!AQ85","v":5.0719826638420985E-2}]
["MM3Off**F00","Market","Moderate",30,"OffShoreWind","*","FCR",{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!L86","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!M86","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!N86","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!O86","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!P86","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!Q86","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!R86","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!S86","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!T86","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!U86","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!V86","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!W86","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!X86","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!Y86","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!Z86","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!AA86","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!AB86","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!AC86","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!AD86","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!AE86","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!AF86","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!AG86","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!AH86","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!AI86","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!AJ86","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!AK86","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!AL86","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!AM86","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!AN86","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!AO86","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!AP86","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!AQ86","v":5.0719826638420985E-2}]
["MC3Off**F00","Market","Conservative",30,"OffShoreWind","*","FCR",{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!L87","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!M87","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!N87","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!O87","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!P87","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!Q87","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!R87","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!S87","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!T87","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!U87","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!V87","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!W87","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!X87","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!Y87","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!Z87","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!AA87","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!AB87","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!AC87","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!AD87","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!AE87","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!AF87","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!AG87","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!AH87","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!AI87","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!AJ87","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!AK87","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!AL87","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!AM87","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!AN87","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!AO87","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!AP87","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!AQ87","v":5.0719826638420985E-2}]
["M*3Uti**I110","Market","*",30,"UtilityPV","*","Inflation Rate",{"$f":"'WACC Calc'!F107","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!G107","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!H107","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!I107","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!J107","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!K107","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!L107","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!M107","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!N107","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!O107","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!P107","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Q107","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!R107","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!S107","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!T107","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!U107","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!V107","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!W107","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!X107","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Y107","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Z107","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AA107","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AB107","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AC107","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AD107","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AE107","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AF107","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AG107","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AH107","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AI107","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AJ107","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AK107","v":2.5000000000000001E-2}]
["MA3Uti**I100","Market","Advanced",30,"UtilityPV","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F108","v":0.04},{"$f":"'WACC Calc'!G108","v":0.04},{"$f":"'WACC Calc'!H108","v":0.04},{"$f":"'WACC Calc'!I108","v":0.04},{"$f":"'WACC Calc'!J108","v":0.04},{"$f":"'WACC Calc'!K108","v":0.04},{"$f":"'WACC Calc'!L108","v":0.04},{"$f":"'WACC Calc'!M108","v":4.2000000000000003E-2},{"$f":"'WACC Calc'!N108","v":4.4000000000000004E-2},{"$f":"'WACC Calc'!O108","v":4.6000000000000006E-2},{"$f":"'WACC Calc'!P108","v":4.8000000000000008E-2},{"$f":"'WACC Calc'!Q108","v":0.05},{"$f":"'WACC Calc'!R108","v":0.05},{"$f":"'WACC Calc'!S108","v":0.05},{"$f":"'WACC Calc'!T108","v":0.05},{"$f":"'WACC Calc'!U108","v":0.05},{"$f":"'WACC Calc'!V108","v":0.05},{"$f":"'WACC Calc'!W108","v":0.05},{"$f":"'WACC Calc'!X108","v":0.05},{"$f":"'WACC Calc'!Y108","v":0.05},{"$f":"'WACC Calc'!Z108","v":0.05},{"$f":"'WACC Calc'!AA108","v":0.05},{"$f":"'WACC Calc'!AB108","v":0.05},{"$f":"'WACC Calc'!AC108","v":0.05},{"$f":"'WACC Calc'!AD108","v":0.05},{"$f":"'WACC Calc'!AE108","v":0.05},{"$f":"'WACC Calc'!AF108","v":0.05},{"$f":"'WACC Calc'!AG108","v":0.05},{"$f":"'WACC Calc'!AH108","v":0.05},{"$f":"'WACC Calc'!AI108","v":0.05},{"$f":"'WACC Calc'!AJ108","v":0.05},{"$f":"'WACC Calc'!AK108","v":0.05}]
["MM3Uti**I100","Market","Moderate",30,"UtilityPV","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F109","v":0.04},{"$f":"'WACC Calc'!G109","v":0.04},{"$f":"'WACC Calc'!H109","v":0.04},{"$f":"'WACC Calc'!I109","v":0.04},{"$f":"'WACC Calc'!J109","v":0.04},{"$f":"'WACC Calc'!K109","v":0.04},{"$f":"'WACC Calc'!L109","v":0.04},{"$f":"'WACC Calc'!M109","v":4.2000000000000003E-2},{"$f":"'WACC Calc'!N109","v":4.4000000000000004E-2},{"$f":"'WACC Calc'!O109","v":4.6000000000000006E-2},{"$f":"'WACC Calc'!P109","v":4.8000000000000008E-2},{"$f":"'WACC Calc'!Q109","v":0.05},{"$f":"'WACC Calc'!R109","v":0.05},{"$f":"'WACC Calc'!S109","v":0.05},{"$f":"'WACC Calc'!T109","v":0.05},{"$f":"'WACC Calc'!U109","v":0.05},{"$f":"'WACC Calc'!V109","v":0.05},{"$f":"'WACC Calc'!W109","v":0.05},{"$f":"'WACC Calc'!X109","v":0.05},{"$f":"'WACC Calc'!Y109","v":0.05},{"$f":"'WACC Calc'!Z109","v":0.05},{"$f":"'WACC Calc'!AA109","v":0.05},{"$f":"'WACC Calc'!AB109","v":0.05},{"$f":"'WACC Calc'!AC109","v":0.05},{"$f":"'WACC Calc'!AD109","v":0.05},{"$f":"'WACC Calc'!AE109","v":0.05},{"$f":"'WACC Calc'!AF109","v":0.05},{"$f":"'WACC Calc'!AG109","v":0.05},{"$f":"'WACC Calc'!AH109","v":0.05},{"$f":"'WACC Calc'!AI109","v":0.05},{"$f":"'WACC Calc'!AJ109","v":0.05},{"$f":"'WACC Calc'!AK109","v":0.05}]
["MC3Uti**I100","Market","Conservative",30,"UtilityPV","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F110","v":0.04},{"$f":"'WACC Calc'!G110","v":0.04},{"$f":"'WACC Calc'!H110","v":0.04},{"$f":"'WACC Calc'!I110","v":0.04},{"$f":"'WACC Calc'!J110","v":0.04},{"$f":"'WACC Calc'!K110","v":0.04},{"$f":"'WACC Calc'!L110","v":0.04},{"$f":"'WACC Calc'!M110","v":4.2000000000000003E-2},{"$f":"'WACC Calc'!N110","v":4.4000000000000004E-2},{"$f":"'WACC Calc'!O110","v":4.6000000000000006E-2},{"$f":"'WACC Calc'!P110","v":4.8000000000000008E-2},{"$f":"'WACC Calc'!Q110","v":0.05},{"$f":"'WACC Calc'!R110","v":0.05},{"$f":"'WACC Calc'!S110","v":0.05},{"$f":"'WACC Calc'!T110","v":0.05},{"$f":"'WACC Calc'!U110","v":0.05},{"$f":"'WACC Calc'!V110","v":0.05},{"$f":"'WACC Calc'!W110","v":0.05},{"$f":"'WACC Calc'!X110","v":0.05},{"$f":"'WACC Calc'!Y110","v":0.05},{"$f":"'WACC Calc'!Z110","v":0.05},{"$f":"'WACC Calc'!AA110","v":0.05},{"$f":"'WACC Calc'!AB110","v":0.05},{"$f":"'WACC Calc'!AC110","v":0.05},{"$f":"'WACC Calc'!AD110","v":0.05},{"$f":"'WACC Calc'!AE110","v":0.05},{"$f":"'WACC Calc'!AF110","v":0.05},{"$f":"'WACC Calc'!AG110","v":0.05},{"$f":"'WACC Calc'!AH110","v":0.05},{"$f":"'WACC Calc'!AI110","v":0.05},{"$f":"'WACC Calc'!AJ110","v":0.05},{"$f":"'WACC Calc'!AK110","v":0.05}]
["MA3Uti**C2126","Market","Advanced",30,"UtilityPV","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F111","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!G111","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!H111","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!I111","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!J111","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!K111","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!L111","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!M111","v":1.6585365853658551E-2},{"$f":"'WACC Calc'!N111","v":1.8536585365853675E-2},{"$f":"'WACC Calc'!O111","v":2.0487804878048799E-2},{"$f":"'WACC Calc'!P111","v":2.2439024390243922E-2},{"$f":"'WACC Calc'!Q111","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!R111","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!S111","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!T111","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!U111","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!V111","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!W111","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!X111","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Y111","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Z111","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AA111","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AB111","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AC111","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AD111","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AE111","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AF111","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AG111","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AH111","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AI111","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AJ111","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AK111","v":2.4390243902439046E-2}]
["MM3Uti**C2126","Market","Moderate",30,"UtilityPV","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F112","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!G112","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!H112","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!I112","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!J112","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!K112","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!L112","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!M112","v":1.6585365853658551E-2},{"$f":"'WACC Calc'!N112","v":1.8536585365853675E-2},{"$f":"'WACC Calc'!O112","v":2.0487804878048799E-2},{"$f":"'WACC Calc'!P112","v":2.2439024390243922E-2},{"$f":"'WACC Calc'!Q112","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!R112","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!S112","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!T112","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!U112","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!V112","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!W112","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!X112","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Y112","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Z112","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AA112","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AB112","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AC112","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AD112","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AE112","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AF112","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AG112","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AH112","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AI112","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AJ112","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AK112","v":2.4390243902439046E-2}]
["MC3Uti**C2126","Market","Conservative",30,"UtilityPV","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F113","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!G113","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!H113","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!I113","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!J113","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!K113","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!L113","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!M113","v":1.6585365853658551E-2},{"$f":"'WACC Calc'!N113","v":1.8536585365853675E-2},{"$f":"'WACC Calc'!O113","v":2.0487804878048799E-2},{"$f":"'WACC Calc'!P113","v":2.2439024390243922E-2},{"$f":"'WACC Calc'!Q113","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!R113","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!S113","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!T113","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!U113","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!V113","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!W113","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!X113","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Y113","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Z113","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AA113","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AB113","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AC113","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AD113","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AE113","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AF113","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AG113","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AH113","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AI113","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AJ113","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AK113","v":2.4390243902439046E-2}]
["M*3Uti**I00","Market","*",30,"UtilityPV","*","Interest During Construction  - Nominal",{"$f":"'WACC Calc'!F114","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!G114","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!H114","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!I114","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!J114","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!K114","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!L114","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!M114","v":3.7000000000000005E-2},{"$f":"'WACC Calc'!N114","v":3.9000000000000007E-2},{"$f":"'WACC Calc'!O114","v":4.1000000000000009E-2},{"$f":"'WACC Calc'!P114","v":4.300000000000001E-2},{"$f":"'WACC Calc'!Q114","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!R114","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!S114","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!T114","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!U114","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!V114","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!W114","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!X114","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!Y114","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!Z114","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AA114","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AB114","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AC114","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AD114","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AE114","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AF114","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AG114","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AH114","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AI114","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AJ114","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AK114","v":4.4999999999999998E-2}]
["MA3Uti**R10","Market","Advanced",30,"UtilityPV","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F115","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!G115","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!H115","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!I115","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!J115","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!K115","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!L115","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!M115","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!N115","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!O115","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!P115","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!Q115","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!R115","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!S115","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!T115","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!U115","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!V115","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!W115","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!X115","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!Y115","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!Z115","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!AA115","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!AB115","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!AC115","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!AD115","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!AE115","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!AF115","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!AG115","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!AH115","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!AI115","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!AJ115","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!AK115","v":7.7499999999999999E-2}]
["MM3Uti**R10","Market","Moderate",30,"UtilityPV","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F116","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!G116","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!H116","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!I116","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!J116","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!K116","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!L116","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!M116","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!N116","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!O116","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!P116","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!Q116","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!R116","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!S116","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!T116","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!U116","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!V116","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!W116","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!X116","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!Y116","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!Z116","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!AA116","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!AB116","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!AC116","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!AD116","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!AE116","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!AF116","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!AG116","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!AH116","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!AI116","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!AJ116","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!AK116","v":7.7499999999999999E-2}]
["MC3Uti**R10","Market","Conservative",30,"UtilityPV","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F117","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!G117","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!H117","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!I117","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!J117","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!K117","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!L117","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!M117","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!N117","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!O117","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!P117","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!Q117","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!R117","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!S117","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!T117","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!U117","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!V117","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!W117","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!X117","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!Y117","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!Z117","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!AA117","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!AB117","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!AC117","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!AD117","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!AE117","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!AF117","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!AG117","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!AH117","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!AI117","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!AJ117","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!AK117","v":7.7499999999999999E-2}]
["MA3Uti**C1237","Market","Advanced",30,"UtilityPV","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F118","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!G118","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!H118","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!I118","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!J118","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!K118","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!L118","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!M118","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!N118","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!O118","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!P118","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!Q118","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!R118","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!S118","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!T118","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!U118","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!V118","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!W118","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!X118","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!Y118","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!Z118","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!AA118","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!AB118","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!AC118","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!AD118","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!AE118","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!AF118","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!AG118","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!AH118","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!AI118","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!AJ118","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!AK118","v":5.1219512195121997E-2}]
["MM3Uti**C1237","Market","Moderate",30,"UtilityPV","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F119","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!G119","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!H119","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!I119","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!J119","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!K119","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!L119","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!M119","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!N119","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!O119","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!P119","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!Q119","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!R119","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!S119","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!T119","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!U119","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!V119","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!W119","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!X119","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!Y119","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!Z119","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!AA119","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!AB119","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!AC119","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!AD119","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!AE119","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!AF119","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!AG119","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!AH119","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!AI119","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!AJ119","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!AK119","v":5.1219512195121997E-2}]
["MC3Uti**C1237","Market","Conservative",30,"UtilityPV","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F120","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!G120","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!H120","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!I120","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!J120","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!K120","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!L120","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!M120","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!N120","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!O120","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!P120","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!Q120","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!R120","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!S120","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!T120","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!U120","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!V120","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!W120","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!X120","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!Y120","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!Z120","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!AA120","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!AB120","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!AC120","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!AD120","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!AE120","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!AF120","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!AG120","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!AH120","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!AI120","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!AJ120","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!AK120","v":5.1219512195121997E-2}]
["MA3Uti**D00","Market","Advanced",30,"UtilityPV","*","Debt Fraction",{"$f":"'WACC Calc'!F121","v":0.51838290036477108},{"$f":"'WACC Calc'!G121","v":0.51857752047664951},{"$f":"'WACC Calc'!H121","v":0.51857751875831504},{"$f":"'WACC Calc'!I121","v":0.51857754590584926},{"$f":"'WACC Calc'!J121","v":0.5185775950787741},{"$f":"'WACC Calc'!K121","v":0.5474576048996127},{"$f":"'WACC Calc'!L121","v":0.5474576048996127},{"$f":"'WACC Calc'!M121","v":0.66297764418296701},{"$f":"'WACC Calc'!N121","v":0.65911016862586747},{"$f":"'WACC Calc'!O121","v":0.65524269306876792},{"$f":"'WACC Calc'!P121","v":0.65137521751166838},{"$f":"'WACC Calc'!Q121","v":0.64750774195456895},{"$f":"'WACC Calc'!R121","v":0.64750774195456895},{"$f":"'WACC Calc'!S121","v":0.64750774195456895},{"$f":"'WACC Calc'!T121","v":0.64750774195456895},{"$f":"'WACC Calc'!U121","v":0.64750774195456895},{"$f":"'WACC Calc'!V121","v":0.64750774195456895},{"$f":"'WACC Calc'!W121","v":0.64750774195456895},{"$f":"'WACC Calc'!X121","v":0.64750774195456895},{"$f":"'WACC Calc'!Y121","v":0.64750774195456895},{"$f":"'WACC Calc'!Z121","v":0.64750774195456895},{"$f":"'WACC Calc'!AA121","v":0.64750774195456895},{"$f":"'WACC Calc'!AB121","v":0.64750774195456895},{"$f":"'WACC Calc'!AC121","v":0.64750774195456895},{"$f":"'WACC Calc'!AD121","v":0.64750774195456895},{"$f":"'WACC Calc'!AE121","v":0.64750774195456895},{"$f":"'WACC Calc'!AF121","v":0.64750774195456895},{"$f":"'WACC Calc'!AG121","v":0.64750774195456895},{"$f":"'WACC Calc'!AH121","v":0.64750774195456895},{"$f":"'WACC Calc'!AI121","v":0.64750774195456895},{"$f":"'WACC Calc'!AJ121","v":0.64750774195456895},{"$f":"'WACC Calc'!AK121","v":0.64750774195456895}]
["MM3Uti**D00","Market","Moderate",30,"UtilityPV","*","Debt Fraction",{"$f":"'WACC Calc'!F122","v":0.51838290036477108},{"$f":"'WACC Calc'!G122","v":0.51857752047664951},{"$f":"'WACC Calc'!H122","v":0.51857751875831504},{"$f":"'WACC Calc'!I122","v":0.51857754590584926},{"$f":"'WACC Calc'!J122","v":0.5185775950787741},{"$f":"'WACC Calc'!K122","v":0.5474576048996127},{"$f":"'WACC Calc'!L122","v":0.5474576048996127},{"$f":"'WACC Calc'!M122","v":0.66297764418296701},{"$f":"'WACC Calc'!N122","v":0.65911016862586747},{"$f":"'WACC Calc'!O122","v":0.65524269306876792},{"$f":"'WACC Calc'!P122","v":0.65137521751166838},{"$f":"'WACC Calc'!Q122","v":0.64750774195456895},{"$f":"'WACC Calc'!R122","v":0.64750774195456895},{"$f":"'WACC Calc'!S122","v":0.64750774195456895},{"$f":"'WACC Calc'!T122","v":0.64750774195456895},{"$f":"'WACC Calc'!U122","v":0.64750774195456895},{"$f":"'WACC Calc'!V122","v":0.64750774195456895},{"$f":"'WACC Calc'!W122","v":0.64750774195456895},{"$f":"'WACC Calc'!X122","v":0.64750774195456895},{"$f":"'WACC Calc'!Y122","v":0.64750774195456895},{"$f":"'WACC Calc'!Z122","v":0.64750774195456895},{"$f":"'WACC Calc'!AA122","v":0.64750774195456895},{"$f":"'WACC Calc'!AB122","v":0.64750774195456895},{"$f":"'WACC Calc'!AC122","v":0.64750774195456895},{"$f":"'WACC Calc'!AD122","v":0.64750774195456895},{"$f":"'WACC Calc'!AE122","v":0.64750774195456895},{"$f":"'WACC Calc'!AF122","v":0.64750774195456895},{"$f":"'WACC Calc'!AG122","v":0.64750774195456895},{"$f":"'WACC Calc'!AH122","v":0.64750774195456895},{"$f":"'WACC Calc'!AI122","v":0.64750774195456895},{"$f":"'WACC Calc'!AJ122","v":0.64750774195456895},{"$f":"'WACC Calc'!AK122","v":0.64750774195456895}]
["MC3Uti**D00","Market","Conservative",30,"UtilityPV","*","Debt Fraction",{"$f":"'WACC Calc'!F123","v":0.51838290036477108},{"$f":"'WACC Calc'!G123","v":0.51857752047664951},{"$f":"'WACC Calc'!H123","v":0.51857751875831504},{"$f":"'WACC Calc'!I123","v":0.51857754590584926},{"$f":"'WACC Calc'!J123","v":0.5185775950787741},{"$f":"'WACC Calc'!K123","v":0.5474576048996127},{"$f":"'WACC Calc'!L123","v":0.5474576048996127},{"$f":"'WACC Calc'!M123","v":0.66297764418296701},{"$f":"'WACC Calc'!N123","v":0.65911016862586747},{"$f":"'WACC Calc'!O123","v":0.65524269306876792},{"$f":"'WACC Calc'!P123","v":0.65137521751166838},{"$f":"'WACC Calc'!Q123","v":0.64750774195456895},{"$f":"'WACC Calc'!R123","v":0.64750774195456895},{"$f":"'WACC Calc'!S123","v":0.64750774195456895},{"$f":"'WACC Calc'!T123","v":0.64750774195456895},{"$f":"'WACC Calc'!U123","v":0.64750774195456895},{"$f":"'WACC Calc'!V123","v":0.64750774195456895},{"$f":"'WACC Calc'!W123","v":0.64750774195456895},{"$f":"'WACC Calc'!X123","v":0.64750774195456895},{"$f":"'WACC Calc'!Y123","v":0.64750774195456895},{"$f":"'WACC Calc'!Z123","v":0.64750774195456895},{"$f":"'WACC Calc'!AA123","v":0.64750774195456895},{"$f":"'WACC Calc'!AB123","v":0.64750774195456895},{"$f":"'WACC Calc'!AC123","v":0.64750774195456895},{"$f":"'WACC Calc'!AD123","v":0.64750774195456895},{"$f":"'WACC Calc'!AE123","v":0.64750774195456895},{"$f":"'WACC Calc'!AF123","v":0.64750774195456895},{"$f":"'WACC Calc'!AG123","v":0.64750774195456895},{"$f":"'WACC Calc'!AH123","v":0.64750774195456895},{"$f":"'WACC Calc'!AI123","v":0.64750774195456895},{"$f":"'WACC Calc'!AJ123","v":0.64750774195456895},{"$f":"'WACC Calc'!AK123","v":0.64750774195456895}]
["M*3Uti**T50","Market","*",30,"UtilityPV","*","Tax Rate (Federal and State)",{"$f":"'WACC Calc'!F124","v":0.25739999999999996},{"$f":"'WACC Calc'!G124","v":0.25739999999999996},{"$f":"'WACC Calc'!H124","v":0.25739999999999996},{"$f":"'WACC Calc'!I124","v":0.25739999999999996},{"$f":"'WACC Calc'!J124","v":0.25739999999999996},{"$f":"'WACC Calc'!K124","v":0.25739999999999996},{"$f":"'WACC Calc'!L124","v":0.25739999999999996},{"$f":"'WACC Calc'!M124","v":0.25739999999999996},{"$f":"'WACC Calc'!N124","v":0.25739999999999996},{"$f":"'WACC Calc'!O124","v":0.25739999999999996},{"$f":"'WACC Calc'!P124","v":0.25739999999999996},{"$f":"'WACC Calc'!Q124","v":0.25739999999999996},{"$f":"'WACC Calc'!R124","v":0.25739999999999996},{"$f":"'WACC Calc'!S124","v":0.25739999999999996},{"$f":"'WACC Calc'!T124","v":0.25739999999999996},{"$f":"'WACC Calc'!U124","v":0.25739999999999996},{"$f":"'WACC Calc'!V124","v":0.25739999999999996},{"$f":"'WACC Calc'!W124","v":0.25739999999999996},{"$f":"'WACC Calc'!X124","v":0.25739999999999996},{"$f":"'WACC Calc'!Y124","v":0.25739999999999996},{"$f":"'WACC Calc'!Z124","v":0.25739999999999996},{"$f":"'WACC Calc'!AA124","v":0.25739999999999996},{"$f":"'WACC Calc'!AB124","v":0.25739999999999996},{"$f":"'WACC Calc'!AC124","v":0.25739999999999996},{"$f":"'WACC Calc'!AD124","v":0.25739999999999996},{"$f":"'WACC Calc'!AE124","v":0.25739999999999996},{"$f":"'WACC Calc'!AF124","v":0.25739999999999996},{"$f":"'WACC Calc'!AG124","v":0.25739999999999996},{"$f":"'WACC Calc'!AH124","v":0.25739999999999996},{"$f":"'WACC Calc'!AI124","v":0.25739999999999996},{"$f":"'WACC Calc'!AJ124","v":0.25739999999999996},{"$f":"'WACC Calc'!AK124","v":0.25739999999999996}]
["MA3Uti**W00","Market","Advanced",30,"UtilityPV","*","WACC Nominal",{"$f":"'WACC Calc'!F125","v":5.27233708941654E-2},{"$f":"'WACC Calc'!G125","v":5.2714068831298061E-2},{"$f":"'WACC Calc'!H125","v":5.2714068913427573E-2},{"$f":"'WACC Calc'!I125","v":5.2714067615884028E-2},{"$f":"'WACC Calc'!J125","v":5.2714065265614916E-2},{"$f":"'WACC Calc'!K125","v":5.1333716316218116E-2},{"$f":"'WACC Calc'!L125","v":5.1333716316218116E-2},{"$f":"'WACC Calc'!M125","v":4.6796974915771457E-2},{"$f":"'WACC Calc'!N125","v":4.7954991225244319E-2},{"$f":"'WACC Calc'!O125","v":4.910151958532237E-2},{"$f":"'WACC Calc'!P125","v":5.0236559996005625E-2},{"$f":"'WACC Calc'!Q125","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!R125","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!S125","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!T125","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!U125","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!V125","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!W125","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!X125","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!Y125","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!Z125","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!AA125","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!AB125","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!AC125","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!AD125","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!AE125","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!AF125","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!AG125","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!AH125","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!AI125","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!AJ125","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!AK125","v":5.1360112457294049E-2}]
["MM3Uti**W00","Market","Moderate",30,"UtilityPV","*","WACC Nominal",{"$f":"'WACC Calc'!F126","v":5.27233708941654E-2},{"$f":"'WACC Calc'!G126","v":5.2714068831298061E-2},{"$f":"'WACC Calc'!H126","v":5.2714068913427573E-2},{"$f":"'WACC Calc'!I126","v":5.2714067615884028E-2},{"$f":"'WACC Calc'!J126","v":5.2714065265614916E-2},{"$f":"'WACC Calc'!K126","v":5.1333716316218116E-2},{"$f":"'WACC Calc'!L126","v":5.1333716316218116E-2},{"$f":"'WACC Calc'!M126","v":4.6796974915771457E-2},{"$f":"'WACC Calc'!N126","v":4.7954991225244319E-2},{"$f":"'WACC Calc'!O126","v":4.910151958532237E-2},{"$f":"'WACC Calc'!P126","v":5.0236559996005625E-2},{"$f":"'WACC Calc'!Q126","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!R126","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!S126","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!T126","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!U126","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!V126","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!W126","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!X126","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!Y126","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!Z126","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!AA126","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!AB126","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!AC126","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!AD126","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!AE126","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!AF126","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!AG126","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!AH126","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!AI126","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!AJ126","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!AK126","v":5.1360112457294049E-2}]
["MC3Uti**W00","Market","Conservative",30,"UtilityPV","*","WACC Nominal",{"$f":"'WACC Calc'!F127","v":5.27233708941654E-2},{"$f":"'WACC Calc'!G127","v":5.2714068831298061E-2},{"$f":"'WACC Calc'!H127","v":5.2714068913427573E-2},{"$f":"'WACC Calc'!I127","v":5.2714067615884028E-2},{"$f":"'WACC Calc'!J127","v":5.2714065265614916E-2},{"$f":"'WACC Calc'!K127","v":5.1333716316218116E-2},{"$f":"'WACC Calc'!L127","v":5.1333716316218116E-2},{"$f":"'WACC Calc'!M127","v":4.6796974915771457E-2},{"$f":"'WACC Calc'!N127","v":4.7954991225244319E-2},{"$f":"'WACC Calc'!O127","v":4.910151958532237E-2},{"$f":"'WACC Calc'!P127","v":5.0236559996005625E-2},{"$f":"'WACC Calc'!Q127","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!R127","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!S127","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!T127","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!U127","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!V127","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!W127","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!X127","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!Y127","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!Z127","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!AA127","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!AB127","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!AC127","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!AD127","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!AE127","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!AF127","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!AG127","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!AH127","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!AI127","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!AJ127","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!AK127","v":5.1360112457294049E-2}]
["MA3Uti**W06","Market","Advanced",30,"UtilityPV","*","WACC Real",{"$f":"'WACC Calc'!F128","v":2.7047191116259084E-2},{"$f":"'WACC Calc'!G128","v":2.7038115932973783E-2},{"$f":"'WACC Calc'!H128","v":2.7038116013100133E-2},{"$f":"'WACC Calc'!I128","v":2.7038114747203856E-2},{"$f":"'WACC Calc'!J128","v":2.7038112454258467E-2},{"$f":"'WACC Calc'!K128","v":2.5691430552408079E-2},{"$f":"'WACC Calc'!L128","v":2.5691430552408079E-2},{"$f":"'WACC Calc'!M128","v":2.1265341381240477E-2},{"$f":"'WACC Calc'!N128","v":2.2395113390482502E-2},{"$f":"'WACC Calc'!O128","v":2.3513677644217079E-2},{"$f":"'WACC Calc'!P128","v":2.4621034142444431E-2},{"$f":"'WACC Calc'!Q128","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!R128","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!S128","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!T128","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!U128","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!V128","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!W128","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!X128","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!Y128","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!Z128","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!AA128","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!AB128","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!AC128","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!AD128","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!AE128","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!AF128","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!AG128","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!AH128","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!AI128","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!AJ128","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!AK128","v":2.5717182885165002E-2}]
["MM3Uti**W06","Market","Moderate",30,"UtilityPV","*","WACC Real",{"$f":"'WACC Calc'!F129","v":2.7047191116259084E-2},{"$f":"'WACC Calc'!G129","v":2.7038115932973783E-2},{"$f":"'WACC Calc'!H129","v":2.7038116013100133E-2},{"$f":"'WACC Calc'!I129","v":2.7038114747203856E-2},{"$f":"'WACC Calc'!J129","v":2.7038112454258467E-2},{"$f":"'WACC Calc'!K129","v":2.5691430552408079E-2},{"$f":"'WACC Calc'!L129","v":2.5691430552408079E-2},{"$f":"'WACC Calc'!M129","v":2.1265341381240477E-2},{"$f":"'WACC Calc'!N129","v":2.2395113390482502E-2},{"$f":"'WACC Calc'!O129","v":2.3513677644217079E-2},{"$f":"'WACC Calc'!P129","v":2.4621034142444431E-2},{"$f":"'WACC Calc'!Q129","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!R129","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!S129","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!T129","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!U129","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!V129","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!W129","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!X129","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!Y129","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!Z129","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!AA129","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!AB129","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!AC129","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!AD129","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!AE129","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!AF129","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!AG129","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!AH129","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!AI129","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!AJ129","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!AK129","v":2.5717182885165002E-2}]
["MC3Uti**W06","Market","Conservative",30,"UtilityPV","*","WACC Real",{"$f":"'WACC Calc'!F130","v":2.7047191116259084E-2},{"$f":"'WACC Calc'!G130","v":2.7038115932973783E-2},{"$f":"'WACC Calc'!H130","v":2.7038116013100133E-2},{"$f":"'WACC Calc'!I130","v":2.7038114747203856E-2},{"$f":"'WACC Calc'!J130","v":2.7038112454258467E-2},{"$f":"'WACC Calc'!K130","v":2.5691430552408079E-2},{"$f":"'WACC Calc'!L130","v":2.5691430552408079E-2},{"$f":"'WACC Calc'!M130","v":2.1265341381240477E-2},{"$f":"'WACC Calc'!N130","v":2.2395113390482502E-2},{"$f":"'WACC Calc'!O130","v":2.3513677644217079E-2},{"$f":"'WACC Calc'!P130","v":2.4621034142444431E-2},{"$f":"'WACC Calc'!Q130","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!R130","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!S130","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!T130","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!U130","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!V130","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!W130","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!X130","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!Y130","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!Z130","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!AA130","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!AB130","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!AC130","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!AD130","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!AE130","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!AF130","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!AG130","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!AH130","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!AI130","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!AJ130","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!AK130","v":2.5717182885165002E-2}]
["MA3Uti**F00","Market","Advanced",30,"UtilityPV","*","FCR",{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!L84","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!M84","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!N84","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!O84","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!P84","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!Q84","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!R84","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!S84","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!T84","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!U84","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!V84","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!W84","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!X84","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!Y84","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!Z84","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!AA84","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!AB84","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!AC84","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!AD84","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!AE84","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!AF84","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!AG84","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!AH84","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!AI84","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!AJ84","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!AK84","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!AL84","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!AM84","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!AN84","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!AO84","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!AP84","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!AQ84","v":4.4484010599922352E-2}]
["MM3Uti**F00","Market","Moderate",30,"UtilityPV","*","FCR",{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!L85","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!M85","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!N85","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!O85","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!P85","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!Q85","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!R85","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!S85","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!T85","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!U85","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!V85","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!W85","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!X85","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!Y85","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!Z85","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!AA85","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!AB85","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!AC85","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!AD85","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!AE85","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!AF85","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!AG85","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!AH85","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!AI85","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!AJ85","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!AK85","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!AL85","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!AM85","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!AN85","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!AO85","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!AP85","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!AQ85","v":4.4484010599922352E-2}]
["MC3Uti**F00","Market","Conservative",30,"UtilityPV","*","FCR",{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!L86","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!M86","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!N86","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!O86","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!P86","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!Q86","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!R86","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!S86","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!T86","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!U86","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!V86","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!W86","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!X86","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!Y86","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!Z86","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!AA86","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!AB86","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!AC86","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!AD86","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!AE86","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!AF86","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!AG86","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!AH86","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!AI86","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!AJ86","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!AK86","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!AL86","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!AM86","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!AN86","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!AO86","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!AP86","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!AQ86","v":4.4484010599922352E-2}]
["M*3Com**I110","Market","*",30,"CommPV","*","Inflation Rate",{"$f":"'WACC Calc'!F133","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!G133","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!H133","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!I133","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!J133","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!K133","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!L133","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!M133","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!N133","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!O133","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!P133","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Q133","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!R133","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!S133","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!T133","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!U133","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!V133","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!W133","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!X133","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Y133","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Z133","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AA133","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AB133","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AC133","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AD133","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AE133","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AF133","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AG133","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AH133","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AI133","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AJ133","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AK133","v":2.5000000000000001E-2}]
["MA3Com**I100","Market","Advanced",30,"CommPV","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F134","v":0.04},{"$f":"'WACC Calc'!G134","v":0.04},{"$f":"'WACC Calc'!H134","v":0.04},{"$f":"'WACC Calc'!I134","v":0.04},{"$f":"'WACC Calc'!J134","v":0.04},{"$f":"'WACC Calc'!K134","v":0.04},{"$f":"'WACC Calc'!L134","v":0.04},{"$f":"'WACC Calc'!M134","v":4.2000000000000003E-2},{"$f":"'WACC Calc'!N134","v":4.4000000000000004E-2},{"$f":"'WACC Calc'!O134","v":4.6000000000000006E-2},{"$f":"'WACC Calc'!P134","v":4.8000000000000008E-2},{"$f":"'WACC Calc'!Q134","v":0.05},{"$f":"'WACC Calc'!R134","v":0.05},{"$f":"'WACC Calc'!S134","v":0.05},{"$f":"'WACC Calc'!T134","v":0.05},{"$f":"'WACC Calc'!U134","v":0.05},{"$f":"'WACC Calc'!V134","v":0.05},{"$f":"'WACC Calc'!W134","v":0.05},{"$f":"'WACC Calc'!X134","v":0.05},{"$f":"'WACC Calc'!Y134","v":0.05},{"$f":"'WACC Calc'!Z134","v":0.05},{"$f":"'WACC Calc'!AA134","v":0.05},{"$f":"'WACC Calc'!AB134","v":0.05},{"$f":"'WACC Calc'!AC134","v":0.05},{"$f":"'WACC Calc'!AD134","v":0.05},{"$f":"'WACC Calc'!AE134","v":0.05},{"$f":"'WACC Calc'!AF134","v":0.05},{"$f":"'WACC Calc'!AG134","v":0.05},{"$f":"'WACC Calc'!AH134","v":0.05},{"$f":"'WACC Calc'!AI134","v":0.05},{"$f":"'WACC Calc'!AJ134","v":0.05},{"$f":"'WACC Calc'!AK134","v":0.05}]
["MM3Com**I100","Market","Moderate",30,"CommPV","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F135","v":0.04},{"$f":"'WACC Calc'!G135","v":0.04},{"$f":"'WACC Calc'!H135","v":0.04},{"$f":"'WACC Calc'!I135","v":0.04},{"$f":"'WACC Calc'!J135","v":0.04},{"$f":"'WACC Calc'!K135","v":0.04},{"$f":"'WACC Calc'!L135","v":0.04},{"$f":"'WACC Calc'!M135","v":4.2000000000000003E-2},{"$f":"'WACC Calc'!N135","v":4.4000000000000004E-2},{"$f":"'WACC Calc'!O135","v":4.6000000000000006E-2},{"$f":"'WACC Calc'!P135","v":4.8000000000000008E-2},{"$f":"'WACC Calc'!Q135","v":0.05},{"$f":"'WACC Calc'!R135","v":0.05},{"$f":"'WACC Calc'!S135","v":0.05},{"$f":"'WACC Calc'!T135","v":0.05},{"$f":"'WACC Calc'!U135","v":0.05},{"$f":"'WACC Calc'!V135","v":0.05},{"$f":"'WACC Calc'!W135","v":0.05},{"$f":"'WACC Calc'!X135","v":0.05},{"$f":"'WACC Calc'!Y135","v":0.05},{"$f":"'WACC Calc'!Z135","v":0.05},{"$f":"'WACC Calc'!AA135","v":0.05},{"$f":"'WACC Calc'!AB135","v":0.05},{"$f":"'WACC Calc'!AC135","v":0.05},{"$f":"'WACC Calc'!AD135","v":0.05},{"$f":"'WACC Calc'!AE135","v":0.05},{"$f":"'WACC Calc'!AF135","v":0.05},{"$f":"'WACC Calc'!AG135","v":0.05},{"$f":"'WACC Calc'!AH135","v":0.05},{"$f":"'WACC Calc'!AI135","v":0.05},{"$f":"'WACC Calc'!AJ135","v":0.05},{"$f":"'WACC Calc'!AK135","v":0.05}]
["MC3Com**I100","Market","Conservative",30,"CommPV","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F136","v":0.04},{"$f":"'WACC Calc'!G136","v":0.04},{"$f":"'WACC Calc'!H136","v":0.04},{"$f":"'WACC Calc'!I136","v":0.04},{"$f":"'WACC Calc'!J136","v":0.04},{"$f":"'WACC Calc'!K136","v":0.04},{"$f":"'WACC Calc'!L136","v":0.04},{"$f":"'WACC Calc'!M136","v":4.2000000000000003E-2},{"$f":"'WACC Calc'!N136","v":4.4000000000000004E-2},{"$f":"'WACC Calc'!O136","v":4.6000000000000006E-2},{"$f":"'WACC Calc'!P136","v":4.8000000000000008E-2},{"$f":"'WACC Calc'!Q136","v":0.05},{"$f":"'WACC Calc'!R136","v":0.05},{"$f":"'WACC Calc'!S136","v":0.05},{"$f":"'WACC Calc'!T136","v":0.05},{"$f":"'WACC Calc'!U136","v":0.05},{"$f":"'WACC Calc'!V136","v":0.05},{"$f":"'WACC Calc'!W136","v":0.05},{"$f":"'WACC Calc'!X136","v":0.05},{"$f":"'WACC Calc'!Y136","v":0.05},{"$f":"'WACC Calc'!Z136","v":0.05},{"$f":"'WACC Calc'!AA136","v":0.05},{"$f":"'WACC Calc'!AB136","v":0.05},{"$f":"'WACC Calc'!AC136","v":0.05},{"$f":"'WACC Calc'!AD136","v":0.05},{"$f":"'WACC Calc'!AE136","v":0.05},{"$f":"'WACC Calc'!AF136","v":0.05},{"$f":"'WACC Calc'!AG136","v":0.05},{"$f":"'WACC Calc'!AH136","v":0.05},{"$f":"'WACC Calc'!AI136","v":0.05},{"$f":"'WACC Calc'!AJ136","v":0.05},{"$f":"'WACC Calc'!AK136","v":0.05}]
["MA3Com**C2126","Market","Advanced",30,"CommPV","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F137","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!G137","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!H137","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!I137","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!J137","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!K137","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!L137","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!M137","v":1.6585365853658551E-2},{"$f":"'WACC Calc'!N137","v":1.8536585365853675E-2},{"$f":"'WACC Calc'!O137","v":2.0487804878048799E-2},{"$f":"'WACC Calc'!P137","v":2.2439024390243922E-2},{"$f":"'WACC Calc'!Q137","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!R137","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!S137","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!T137","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!U137","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!V137","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!W137","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!X137","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Y137","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Z137","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AA137","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AB137","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AC137","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AD137","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AE137","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AF137","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AG137","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AH137","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AI137","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AJ137","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AK137","v":2.4390243902439046E-2}]
["MM3Com**C2126","Market","Moderate",30,"CommPV","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F138","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!G138","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!H138","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!I138","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!J138","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!K138","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!L138","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!M138","v":1.6585365853658551E-2},{"$f":"'WACC Calc'!N138","v":1.8536585365853675E-2},{"$f":"'WACC Calc'!O138","v":2.0487804878048799E-2},{"$f":"'WACC Calc'!P138","v":2.2439024390243922E-2},{"$f":"'WACC Calc'!Q138","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!R138","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!S138","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!T138","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!U138","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!V138","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!W138","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!X138","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Y138","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Z138","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AA138","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AB138","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AC138","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AD138","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AE138","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AF138","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AG138","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AH138","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AI138","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AJ138","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AK138","v":2.4390243902439046E-2}]
["MC3Com**C2126","Market","Conservative",30,"CommPV","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F139","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!G139","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!H139","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!I139","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!J139","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!K139","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!L139","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!M139","v":1.6585365853658551E-2},{"$f":"'WACC Calc'!N139","v":1.8536585365853675E-2},{"$f":"'WACC Calc'!O139","v":2.0487804878048799E-2},{"$f":"'WACC Calc'!P139","v":2.2439024390243922E-2},{"$f":"'WACC Calc'!Q139","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!R139","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!S139","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!T139","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!U139","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!V139","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!W139","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!X139","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Y139","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Z139","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AA139","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AB139","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AC139","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AD139","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AE139","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AF139","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AG139","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AH139","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AI139","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AJ139","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AK139","v":2.4390243902439046E-2}]
["M*3Com**I00","Market","*",30,"CommPV","*","Interest During Construction  - Nominal",{"$f":"'WACC Calc'!F140","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!G140","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!H140","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!I140","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!J140","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!K140","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!L140","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!M140","v":3.7000000000000005E-2},{"$f":"'WACC Calc'!N140","v":3.9000000000000007E-2},{"$f":"'WACC Calc'!O140","v":4.1000000000000009E-2},{"$f":"'WACC Calc'!P140","v":4.300000000000001E-2},{"$f":"'WACC Calc'!Q140","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!R140","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!S140","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!T140","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!U140","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!V140","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!W140","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!X140","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!Y140","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!Z140","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AA140","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AB140","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AC140","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AD140","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AE140","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AF140","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AG140","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AH140","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AI140","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AJ140","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AK140","v":4.4999999999999998E-2}]
["MA3Com**R10","Market","Advanced",30,"CommPV","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F141","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!G141","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!H141","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!I141","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!J141","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!K141","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!L141","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!M141","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!N141","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!O141","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!P141","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!Q141","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!R141","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!S141","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!T141","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!U141","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!V141","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!W141","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!X141","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!Y141","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!Z141","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AA141","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AB141","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AC141","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AD141","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AE141","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AF141","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AG141","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AH141","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AI141","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AJ141","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AK141","v":8.7499999999999994E-2}]
["MM3Com**R10","Market","Moderate",30,"CommPV","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F142","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!G142","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!H142","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!I142","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!J142","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!K142","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!L142","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!M142","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!N142","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!O142","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!P142","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!Q142","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!R142","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!S142","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!T142","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!U142","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!V142","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!W142","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!X142","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!Y142","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!Z142","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AA142","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AB142","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AC142","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AD142","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AE142","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AF142","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AG142","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AH142","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AI142","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AJ142","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AK142","v":8.7499999999999994E-2}]
["MC3Com**R10","Market","Conservative",30,"CommPV","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F143","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!G143","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!H143","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!I143","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!J143","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!K143","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!L143","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!M143","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!N143","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!O143","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!P143","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!Q143","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!R143","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!S143","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!T143","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!U143","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!V143","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!W143","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!X143","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!Y143","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!Z143","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AA143","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AB143","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AC143","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AD143","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AE143","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AF143","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AG143","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AH143","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AI143","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AJ143","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AK143","v":8.7499999999999994E-2}]
["MA3Com**C1237","Market","Advanced",30,"CommPV","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F144","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!G144","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!H144","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!I144","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!J144","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!K144","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!L144","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!M144","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!N144","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!O144","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!P144","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!Q144","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!R144","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!S144","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!T144","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!U144","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!V144","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!W144","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!X144","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!Y144","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!Z144","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AA144","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AB144","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AC144","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AD144","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AE144","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AF144","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AG144","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AH144","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AI144","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AJ144","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AK144","v":6.0975609756097615E-2}]
["MM3Com**C1237","Market","Moderate",30,"CommPV","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F145","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!G145","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!H145","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!I145","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!J145","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!K145","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!L145","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!M145","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!N145","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!O145","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!P145","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!Q145","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!R145","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!S145","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!T145","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!U145","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!V145","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!W145","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!X145","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!Y145","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!Z145","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AA145","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AB145","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AC145","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AD145","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AE145","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AF145","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AG145","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AH145","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AI145","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AJ145","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AK145","v":6.0975609756097615E-2}]
["MC3Com**C1237","Market","Conservative",30,"CommPV","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F146","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!G146","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!H146","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!I146","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!J146","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!K146","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!L146","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!M146","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!N146","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!O146","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!P146","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!Q146","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!R146","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!S146","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!T146","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!U146","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!V146","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!W146","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!X146","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!Y146","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!Z146","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AA146","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AB146","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AC146","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AD146","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AE146","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AF146","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AG146","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AH146","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AI146","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AJ146","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AK146","v":6.0975609756097615E-2}]
["MA3Com**D00","Market","Advanced",30,"CommPV","*","Debt Fraction",{"$f":"'WACC Calc'!F147","v":0.53788825591742551},{"$f":"'WACC Calc'!G147","v":0.53788825591742551},{"$f":"'WACC Calc'!H147","v":0.53788825591742551},{"$f":"'WACC Calc'!I147","v":0.53788825591742551},{"$f":"'WACC Calc'!J147","v":0.53788825591742551},{"$f":"'WACC Calc'!K147","v":0.56721612450973258},{"$f":"'WACC Calc'!L147","v":0.56721612450973258},{"$f":"'WACC Calc'!M147","v":0.68452759887896109},{"$f":"'WACC Calc'!N147","v":0.68086539406096958},{"$f":"'WACC Calc'!O147","v":0.67720318924297807},{"$f":"'WACC Calc'!P147","v":0.67354098442498656},{"$f":"'WACC Calc'!Q147","v":0.66987877960699493},{"$f":"'WACC Calc'!R147","v":0.66987877960699493},{"$f":"'WACC Calc'!S147","v":0.66987877960699493},{"$f":"'WACC Calc'!T147","v":0.66987877960699493},{"$f":"'WACC Calc'!U147","v":0.66987877960699493},{"$f":"'WACC Calc'!V147","v":0.66987877960699493},{"$f":"'WACC Calc'!W147","v":0.66987877960699493},{"$f":"'WACC Calc'!X147","v":0.66987877960699493},{"$f":"'WACC Calc'!Y147","v":0.66987877960699493},{"$f":"'WACC Calc'!Z147","v":0.66987877960699493},{"$f":"'WACC Calc'!AA147","v":0.66987877960699493},{"$f":"'WACC Calc'!AB147","v":0.66987877960699493},{"$f":"'WACC Calc'!AC147","v":0.66987877960699493},{"$f":"'WACC Calc'!AD147","v":0.66987877960699493},{"$f":"'WACC Calc'!AE147","v":0.66987877960699493},{"$f":"'WACC Calc'!AF147","v":0.66987877960699493},{"$f":"'WACC Calc'!AG147","v":0.66987877960699493},{"$f":"'WACC Calc'!AH147","v":0.66987877960699493},{"$f":"'WACC Calc'!AI147","v":0.66987877960699493},{"$f":"'WACC Calc'!AJ147","v":0.66987877960699493},{"$f":"'WACC Calc'!AK147","v":0.66987877960699493}]
["MM3Com**D00","Market","Moderate",30,"CommPV","*","Debt Fraction",{"$f":"'WACC Calc'!F148","v":0.53788825591742551},{"$f":"'WACC Calc'!G148","v":0.53788825591742551},{"$f":"'WACC Calc'!H148","v":0.53788825591742551},{"$f":"'WACC Calc'!I148","v":0.53788825591742551},{"$f":"'WACC Calc'!J148","v":0.53788825591742551},{"$f":"'WACC Calc'!K148","v":0.56721612450973258},{"$f":"'WACC Calc'!L148","v":0.56721612450973258},{"$f":"'WACC Calc'!M148","v":0.68452759887896109},{"$f":"'WACC Calc'!N148","v":0.68086539406096958},{"$f":"'WACC Calc'!O148","v":0.67720318924297807},{"$f":"'WACC Calc'!P148","v":0.67354098442498656},{"$f":"'WACC Calc'!Q148","v":0.66987877960699493},{"$f":"'WACC Calc'!R148","v":0.66987877960699493},{"$f":"'WACC Calc'!S148","v":0.66987877960699493},{"$f":"'WACC Calc'!T148","v":0.66987877960699493},{"$f":"'WACC Calc'!U148","v":0.66987877960699493},{"$f":"'WACC Calc'!V148","v":0.66987877960699493},{"$f":"'WACC Calc'!W148","v":0.66987877960699493},{"$f":"'WACC Calc'!X148","v":0.66987877960699493},{"$f":"'WACC Calc'!Y148","v":0.66987877960699493},{"$f":"'WACC Calc'!Z148","v":0.66987877960699493},{"$f":"'WACC Calc'!AA148","v":0.66987877960699493},{"$f":"'WACC Calc'!AB148","v":0.66987877960699493},{"$f":"'WACC Calc'!AC148","v":0.66987877960699493},{"$f":"'WACC Calc'!AD148","v":0.66987877960699493},{"$f":"'WACC Calc'!AE148","v":0.66987877960699493},{"$f":"'WACC Calc'!AF148","v":0.66987877960699493},{"$f":"'WACC Calc'!AG148","v":0.66987877960699493},{"$f":"'WACC Calc'!AH148","v":0.66987877960699493},{"$f":"'WACC Calc'!AI148","v":0.66987877960699493},{"$f":"'WACC Calc'!AJ148","v":0.66987877960699493},{"$f":"'WACC Calc'!AK148","v":0.66987877960699493}]
["MC3Com**D00","Market","Conservative",30,"CommPV","*","Debt Fraction",{"$f":"'WACC Calc'!F149","v":0.53788825591742551},{"$f":"'WACC Calc'!G149","v":0.53788825591742551},{"$f":"'WACC Calc'!H149","v":0.53788825591742551},{"$f":"'WACC Calc'!I149","v":0.53788825591742551},{"$f":"'WACC Calc'!J149","v":0.53788825591742551},{"$f":"'WACC Calc'!K149","v":0.56721612450973258},{"$f":"'WACC Calc'!L149","v":0.56721612450973258},{"$f":"'WACC Calc'!M149","v":0.68452759887896109},{"$f":"'WACC Calc'!N149","v":0.68086539406096958},{"$f":"'WACC Calc'!O149","v":0.67720318924297807},{"$f":"'WACC Calc'!P149","v":0.67354098442498656},{"$f":"'WACC Calc'!Q149","v":0.66987877960699493},{"$f":"'WACC Calc'!R149","v":0.66987877960699493},{"$f":"'WACC Calc'!S149","v":0.66987877960699493},{"$f":"'WACC Calc'!T149","v":0.66987877960699493},{"$f":"'WACC Calc'!U149","v":0.66987877960699493},{"$f":"'WACC Calc'!V149","v":0.66987877960699493},{"$f":"'WACC Calc'!W149","v":0.66987877960699493},{"$f":"'WACC Calc'!X149","v":0.66987877960699493},{"$f":"'WACC Calc'!Y149","v":0.66987877960699493},{"$f":"'WACC Calc'!Z149","v":0.66987877960699493},{"$f":"'WACC Calc'!AA149","v":0.66987877960699493},{"$f":"'WACC Calc'!AB149","v":0.66987877960699493},{"$f":"'WACC Calc'!AC149","v":0.66987877960699493},{"$f":"'WACC Calc'!AD149","v":0.66987877960699493},{"$f":"'WACC Calc'!AE149","v":0.66987877960699493},{"$f":"'WACC Calc'!AF149","v":0.66987877960699493},{"$f":"'WACC Calc'!AG149","v":0.66987877960699493},{"$f":"'WACC Calc'!AH149","v":0.66987877960699493},{"$f":"'WACC Calc'!AI149","v":0.66987877960699493},{"$f":"'WACC Calc'!AJ149","v":0.66987877960699493},{"$f":"'WACC Calc'!AK149","v":0.66987877960699493}]
["M*3Com**T50","Market","*",30,"CommPV","*","Tax Rate (Federal and State)",{"$f":"'WACC Calc'!F150","v":0.25739999999999996},{"$f":"'WACC Calc'!G150","v":0.25739999999999996},{"$f":"'WACC Calc'!H150","v":0.25739999999999996},{"$f":"'WACC Calc'!I150","v":0.25739999999999996},{"$f":"'WACC Calc'!J150","v":0.25739999999999996},{"$f":"'WACC Calc'!K150","v":0.25739999999999996},{"$f":"'WACC Calc'!L150","v":0.25739999999999996},{"$f":"'WACC Calc'!M150","v":0.25739999999999996},{"$f":"'WACC Calc'!N150","v":0.25739999999999996},{"$f":"'WACC Calc'!O150","v":0.25739999999999996},{"$f":"'WACC Calc'!P150","v":0.25739999999999996},{"$f":"'WACC Calc'!Q150","v":0.25739999999999996},{"$f":"'WACC Calc'!R150","v":0.25739999999999996},{"$f":"'WACC Calc'!S150","v":0.25739999999999996},{"$f":"'WACC Calc'!T150","v":0.25739999999999996},{"$f":"'WACC Calc'!U150","v":0.25739999999999996},{"$f":"'WACC Calc'!V150","v":0.25739999999999996},{"$f":"'WACC Calc'!W150","v":0.25739999999999996},{"$f":"'WACC Calc'!X150","v":0.25739999999999996},{"$f":"'WACC Calc'!Y150","v":0.25739999999999996},{"$f":"'WACC Calc'!Z150","v":0.25739999999999996},{"$f":"'WACC Calc'!AA150","v":0.25739999999999996},{"$f":"'WACC Calc'!AB150","v":0.25739999999999996},{"$f":"'WACC Calc'!AC150","v":0.25739999999999996},{"$f":"'WACC Calc'!AD150","v":0.25739999999999996},{"$f":"'WACC Calc'!AE150","v":0.25739999999999996},{"$f":"'WACC Calc'!AF150","v":0.25739999999999996},{"$f":"'WACC Calc'!AG150","v":0.25739999999999996},{"$f":"'WACC Calc'!AH150","v":0.25739999999999996},{"$f":"'WACC Calc'!AI150","v":0.25739999999999996},{"$f":"'WACC Calc'!AJ150","v":0.25739999999999996},{"$f":"'WACC Calc'!AK150","v":0.25739999999999996}]
["MA3Com**W00","Market","Advanced",30,"CommPV","*","WACC Nominal",{"$f":"'WACC Calc'!F151","v":5.6412210360996473E-2},{"$f":"'WACC Calc'!G151","v":5.6412210360996473E-2},{"$f":"'WACC Calc'!H151","v":5.6412210360996473E-2},{"$f":"'WACC Calc'!I151","v":5.6412210360996473E-2},{"$f":"'WACC Calc'!J151","v":5.6412210360996473E-2},{"$f":"'WACC Calc'!K151","v":5.4717176867835497E-2},{"$f":"'WACC Calc'!L151","v":5.4717176867835497E-2},{"$f":"'WACC Calc'!M151","v":4.8953703285046599E-2},{"$f":"'WACC Calc'!N151","v":5.017114625137091E-2},{"$f":"'WACC Calc'!O151","v":5.1377711004503855E-2},{"$f":"'WACC Calc'!P151","v":5.2573397544445441E-2},{"$f":"'WACC Calc'!Q151","v":5.3758205871195661E-2},{"$f":"'WACC Calc'!R151","v":5.3758205871195661E-2},{"$f":"'WACC Calc'!S151","v":5.3758205871195661E-2},{"$f":"'WACC Calc'!T151","v":5.3758205871195661E-2},{"$f":"'WACC Calc'!U151","v":5.3758205871195661E-2},{"$f":"'WACC Calc'!V151","v":5.3758205871195661E-2},{"$f":"'WACC Calc'!W151","v":5.3758205871195661E-2},{"$f":"'WACC Calc'!X151","v":5.3758205871195661E-2},{"$f":"'WACC Calc'!Y151","v":5.3758205871195661E-2},{"$f":"'WACC Calc'!Z151","v":5.3758205871195661E-2},{"$f":"'WACC Calc'!AA151","v":5.3758205871195661E-2},{"$f":"'WACC Calc'!AB151","v":5.3758205871195661E-2},{"$f":"'WACC Calc'!AC151","v":5.3758205871195661E-2},{"$f":"'WACC Calc'!AD151","v":5.3758205871195661E-2},{"$f":"'WACC Calc'!AE151","v":5.3758205871195661E-2},{"$f":"'WACC Calc'!AF151","v":5.3758205871195661E-2},{"$f":"'WACC Calc'!AG151","v":5.3758205871195661E-2},{"$f":"'WACC Calc'!AH151","v":5.3758205871195661E-2},{"$f":"'WACC Calc'!AI151","v":5.3758205871195661E-2},{"$f":"'WACC Calc'!AJ151","v":5.3758205871195661E-2},{"$f":"'WACC Calc'!AK151","v":5.3758205871195661E-2}]
["MM3Com**W00","Market","Moderate",30,"CommPV","*","WACC Nominal",{"$f":"'WACC Calc'!F152","v":5.6412210360996473E-2},{"$f":"'WACC Calc'!G152","v":5.6412210360996473E-2},{"$f":"'WACC Calc'!H152","v":5.6412210360996473E-2},{"$f":"'WACC Calc'!I152","v":5.6412210360996473E-2},{"$f":"'WACC Calc'!J152","v":5.6412210360996473E-2},{"$f":"'WACC Calc'!K152","v":5.4717176867835497E-2},{"$f":"'WACC Calc'!L152","v":5.4717176867835497E-2},{"$f":"'WACC Calc'!M152","v":4.8953703285046599E-2},{"$f":"'WACC Calc'!N152","v":5.017114625137091E-2},{"$f":"'WACC Calc'!O152","v":5.1377711004503855E-2},{"$f":"'WACC Calc'!P152","v":5.2573397544445441E-2},{"$f":"'WACC Calc'!Q152","v":5.3758205871195661E-2},{"$f":"'WACC Calc'!R152","v":5.3758205871195661E-2},{"$f":"'WACC Calc'!S152","v":5.3758205871195661E-2},{"$f":"'WACC Calc'!T152","v":5.3758205871195661E-2},{"$f":"'WACC Calc'!U152","v":5.3758205871195661E-2},{"$f":"'WACC Calc'!V152","v":5.3758205871195661E-2},{"$f":"'WACC Calc'!W152","v":5.3758205871195661E-2},{"$f":"'WACC Calc'!X152","v":5.3758205871195661E-2},{"$f":"'WACC Calc'!Y152","v":5.3758205871195661E-2},{"$f":"'WACC Calc'!Z152","v":5.3758205871195661E-2},{"$f":"'WACC Calc'!AA152","v":5.3758205871195661E-2},{"$f":"'WACC Calc'!AB152","v":5.3758205871195661E-2},{"$f":"'WACC Calc'!AC152","v":5.3758205871195661E-2},{"$f":"'WACC Calc'!AD152","v":5.3758205871195661E-2},{"$f":"'WACC Calc'!AE152","v":5.3758205871195661E-2},{"$f":"'WACC Calc'!AF152","v":5.3758205871195661E-2},{"$f":"'WACC Calc'!AG152","v":5.3758205871195661E-2},{"$f":"'WACC Calc'!AH152","v":5.3758205871195661E-2},{"$f":"'WACC Calc'!AI152","v":5.3758205871195661E-2},{"$f":"'WACC Calc'!AJ152","v":5.3758205871195661E-2},{"$f":"'WACC Calc'!AK152","v":5.3758205871195661E-2}]
["MC3Com**W00","Market","Conservative",30,"CommPV","*","WACC Nominal",{"$f":"'WACC Calc'!F153","v":5.6412210360996473E-2},{"$f":"'WACC Calc'!G153","v":5.6412210360996473E-2},{"$f":"'WACC Calc'!H153","v":5.6412210360996473E-2},{"$f":"'WACC Calc'!I153","v":5.6412210360996473E-2},{"$f":"'WACC Calc'!J153","v":5.6412210360996473E-2},{"$f":"'WACC Calc'!K153","v":5.4717176867835497E-2},{"$f":"'WACC Calc'!L153","v":5.4717176867835497E-2},{"$f":"'WACC Calc'!M153","v":4.8953703285046599E-2},{"$f":"'WACC Calc'!N153","v":5.017114625137091E-2},{"$f":"'WACC Calc'!O153","v":5.1377711004503855E-2},{"$f":"'WACC Calc'!P153","v":5.2573397544445441E-2},{"$f":"'WACC Calc'!Q153","v":5.3758205871195661E-2},{"$f":"'WACC Calc'!R153","v":5.3758205871195661E-2},{"$f":"'WACC Calc'!S153","v":5.3758205871195661E-2},{"$f":"'WACC Calc'!T153","v":5.3758205871195661E-2},{"$f":"'WACC Calc'!U153","v":5.3758205871195661E-2},{"$f":"'WACC Calc'!V153","v":5.3758205871195661E-2},{"$f":"'WACC Calc'!W153","v":5.3758205871195661E-2},{"$f":"'WACC Calc'!X153","v":5.3758205871195661E-2},{"$f":"'WACC Calc'!Y153","v":5.3758205871195661E-2},{"$f":"'WACC Calc'!Z153","v":5.3758205871195661E-2},{"$f":"'WACC Calc'!AA153","v":5.3758205871195661E-2},{"$f":"'WACC Calc'!AB153","v":5.3758205871195661E-2},{"$f":"'WACC Calc'!AC153","v":5.3758205871195661E-2},{"$f":"'WACC Calc'!AD153","v":5.3758205871195661E-2},{"$f":"'WACC Calc'!AE153","v":5.3758205871195661E-2},{"$f":"'WACC Calc'!AF153","v":5.3758205871195661E-2},{"$f":"'WACC Calc'!AG153","v":5.3758205871195661E-2},{"$f":"'WACC Calc'!AH153","v":5.3758205871195661E-2},{"$f":"'WACC Calc'!AI153","v":5.3758205871195661E-2},{"$f":"'WACC Calc'!AJ153","v":5.3758205871195661E-2},{"$f":"'WACC Calc'!AK153","v":5.3758205871195661E-2}]
["MA3Com**W06","Market","Advanced",30,"CommPV","*","WACC Real",{"$f":"'WACC Calc'!F154","v":3.0646058888777139E-2},{"$f":"'WACC Calc'!G154","v":3.0646058888777139E-2},{"$f":"'WACC Calc'!H154","v":3.0646058888777139E-2},{"$f":"'WACC Calc'!I154","v":3.0646058888777139E-2},{"$f":"'WACC Calc'!J154","v":3.0646058888777139E-2},{"$f":"'WACC Calc'!K154","v":2.8992367675937158E-2},{"$f":"'WACC Calc'!L154","v":2.8992367675937158E-2},{"$f":"'WACC Calc'!M154","v":2.3369466619557855E-2},{"$f":"'WACC Calc'!N154","v":2.4557215854996262E-2},{"$f":"'WACC Calc'!O154","v":2.5734352199516142E-2},{"$f":"'WACC Calc'!P154","v":2.6900875653117495E-2},{"$f":"'WACC Calc'!Q154","v":2.8056786215800766E-2},{"$f":"'WACC Calc'!R154","v":2.8056786215800766E-2},{"$f":"'WACC Calc'!S154","v":2.8056786215800766E-2},{"$f":"'WACC Calc'!T154","v":2.8056786215800766E-2},{"$f":"'WACC Calc'!U154","v":2.8056786215800766E-2},{"$f":"'WACC Calc'!V154","v":2.8056786215800766E-2},{"$f":"'WACC Calc'!W154","v":2.8056786215800766E-2},{"$f":"'WACC Calc'!X154","v":2.8056786215800766E-2},{"$f":"'WACC Calc'!Y154","v":2.8056786215800766E-2},{"$f":"'WACC Calc'!Z154","v":2.8056786215800766E-2},{"$f":"'WACC Calc'!AA154","v":2.8056786215800766E-2},{"$f":"'WACC Calc'!AB154","v":2.8056786215800766E-2},{"$f":"'WACC Calc'!AC154","v":2.8056786215800766E-2},{"$f":"'WACC Calc'!AD154","v":2.8056786215800766E-2},{"$f":"'WACC Calc'!AE154","v":2.8056786215800766E-2},{"$f":"'WACC Calc'!AF154","v":2.8056786215800766E-2},{"$f":"'WACC Calc'!AG154","v":2.8056786215800766E-2},{"$f":"'WACC Calc'!AH154","v":2.8056786215800766E-2},{"$f":"'WACC Calc'!AI154","v":2.8056786215800766E-2},{"$f":"'WACC Calc'!AJ154","v":2.8056786215800766E-2},{"$f":"'WACC Calc'!AK154","v":2.8056786215800766E-2}]
["MM3Com**W06","Market","Moderate",30,"CommPV","*","WACC Real",{"$f":"'WACC Calc'!F155","v":3.0646058888777139E-2},{"$f":"'WACC Calc'!G155","v":3.0646058888777139E-2},{"$f":"'WACC Calc'!H155","v":3.0646058888777139E-2},{"$f":"'WACC Calc'!I155","v":3.0646058888777139E-2},{"$f":"'WACC Calc'!J155","v":3.0646058888777139E-2},{"$f":"'WACC Calc'!K155","v":2.8992367675937158E-2},{"$f":"'WACC Calc'!L155","v":2.8992367675937158E-2},{"$f":"'WACC Calc'!M155","v":2.3369466619557855E-2},{"$f":"'WACC Calc'!N155","v":2.4557215854996262E-2},{"$f":"'WACC Calc'!O155","v":2.5734352199516142E-2},{"$f":"'WACC Calc'!P155","v":2.6900875653117495E-2},{"$f":"'WACC Calc'!Q155","v":2.8056786215800766E-2},{"$f":"'WACC Calc'!R155","v":2.8056786215800766E-2},{"$f":"'WACC Calc'!S155","v":2.8056786215800766E-2},{"$f":"'WACC Calc'!T155","v":2.8056786215800766E-2},{"$f":"'WACC Calc'!U155","v":2.8056786215800766E-2},{"$f":"'WACC Calc'!V155","v":2.8056786215800766E-2},{"$f":"'WACC Calc'!W155","v":2.8056786215800766E-2},{"$f":"'WACC Calc'!X155","v":2.8056786215800766E-2},{"$f":"'WACC Calc'!Y155","v":2.8056786215800766E-2},{"$f":"'WACC Calc'!Z155","v":2.8056786215800766E-2},{"$f":"'WACC Calc'!AA155","v":2.8056786215800766E-2},{"$f":"'WACC Calc'!AB155","v":2.8056786215800766E-2},{"$f":"'WACC Calc'!AC155","v":2.8056786215800766E-2},{"$f":"'WACC Calc'!AD155","v":2.8056786215800766E-2},{"$f":"'WACC Calc'!AE155","v":2.8056786215800766E-2},{"$f":"'WACC Calc'!AF155","v":2.8056786215800766E-2},{"$f":"'WACC Calc'!AG155","v":2.8056786215800766E-2},{"$f":"'WACC Calc'!AH155","v":2.8056786215800766E-2},{"$f":"'WACC Calc'!AI155","v":2.8056786215800766E-2},{"$f":"'WACC Calc'!AJ155","v":2.8056786215800766E-2},{"$f":"'WACC Calc'!AK155","v":2.8056786215800766E-2}]
["MC3Com**W06","Market","Conservative",30,"CommPV","*","WACC Real",{"$f":"'WACC Calc'!F156","v":3.0646058888777139E-2},{"$f":"'WACC Calc'!G156","v":3.0646058888777139E-2},{"$f":"'WACC Calc'!H156","v":3.0646058888777139E-2},{"$f":"'WACC Calc'!I156","v":3.0646058888777139E-2},{"$f":"'WACC Calc'!J156","v":3.0646058888777139E-2},{"$f":"'WACC Calc'!K156","v":2.8992367675937158E-2},{"$f":"'WACC Calc'!L156","v":2.8992367675937158E-2},{"$f":"'WACC Calc'!M156","v":2.3369466619557855E-2},{"$f":"'WACC Calc'!N156","v":2.4557215854996262E-2},{"$f":"'WACC Calc'!O156","v":2.5734352199516142E-2},{"$f":"'WACC Calc'!P156","v":2.6900875653117495E-2},{"$f":"'WACC Calc'!Q156","v":2.8056786215800766E-2},{"$f":"'WACC Calc'!R156","v":2.8056786215800766E-2},{"$f":"'WACC Calc'!S156","v":2.8056786215800766E-2},{"$f":"'WACC Calc'!T156","v":2.8056786215800766E-2},{"$f":"'WACC Calc'!U156","v":2.8056786215800766E-2},{"$f":"'WACC Calc'!V156","v":2.8056786215800766E-2},{"$f":"'WACC Calc'!W156","v":2.8056786215800766E-2},{"$f":"'WACC Calc'!X156","v":2.8056786215800766E-2},{"$f":"'WACC Calc'!Y156","v":2.8056786215800766E-2},{"$f":"'WACC Calc'!Z156","v":2.8056786215800766E-2},{"$f":"'WACC Calc'!AA156","v":2.8056786215800766E-2},{"$f":"'WACC Calc'!AB156","v":2.8056786215800766E-2},{"$f":"'WACC Calc'!AC156","v":2.8056786215800766E-2},{"$f":"'WACC Calc'!AD156","v":2.8056786215800766E-2},{"$f":"'WACC Calc'!AE156","v":2.8056786215800766E-2},{"$f":"'WACC Calc'!AF156","v":2.8056786215800766E-2},{"$f":"'WACC Calc'!AG156","v":2.8056786215800766E-2},{"$f":"'WACC Calc'!AH156","v":2.8056786215800766E-2},{"$f":"'WACC Calc'!AI156","v":2.8056786215800766E-2},{"$f":"'WACC Calc'!AJ156","v":2.8056786215800766E-2},{"$f":"'WACC Calc'!AK156","v":2.8056786215800766E-2}]
[{"$f":"_xlfn.CONCAT(LEFT(B131,1), LEFT(C131,1), LEFT(D131,1),LEFT(E131,3),LEFT(F131,6),RIGHT(F131,1), LEFT(G131,1), IF(ISERROR(FIND(\"Rate\",G131)), \"0\",FIND(\"Rate\",G131)),IF(ISERROR(FIND(\"Real\",G131)), \"0\",FIND(\"Real\",G131)))","v":"MA3Com**F00"},"Market","Advanced",30,"CommPV","*","FCR",{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!L90","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!M90","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!N90","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!O90","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!P90","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!Q90","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!R90","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!S90","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!T90","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!U90","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!V90","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!W90","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!X90","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!Y90","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!Z90","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!AA90","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!AB90","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!AC90","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!AD90","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!AE90","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!AF90","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!AG90","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!AH90","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!AI90","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!AJ90","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!AK90","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!AL90","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!AM90","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!AN90","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!AO90","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!AP90","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!AQ90","v":4.5291295199038295E-2}]
["MM3Com**F00","Market","Moderate",30,"CommPV","*","FCR",{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!L91","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!M91","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!N91","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!O91","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!P91","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!Q91","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!R91","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!S91","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!T91","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!U91","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!V91","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!W91","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!X91","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!Y91","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!Z91","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!AA91","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!AB91","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!AC91","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!AD91","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!AE91","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!AF91","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!AG91","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!AH91","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!AI91","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!AJ91","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!AK91","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!AL91","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!AM91","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!AN91","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!AO91","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!AP91","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!AQ91","v":4.5291295199038295E-2}]
["MC3Com**F00","Market","Conservative",30,"CommPV","*","FCR",{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!L92","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!M92","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!N92","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!O92","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!P92","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!Q92","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!R92","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!S92","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!T92","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!U92","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!V92","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!W92","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!X92","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!Y92","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!Z92","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!AA92","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!AB92","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!AC92","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!AD92","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!AE92","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!AF92","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!AG92","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!AH92","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!AI92","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!AJ92","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!AK92","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!AL92","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!AM92","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!AN92","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!AO92","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!AP92","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!AQ92","v":4.5291295199038295E-2}]
["M*3Res**I110","Market","*",30,"ResPV","*","Inflation Rate",{"$f":"'WACC Calc'!F628","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!G628","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!H628","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!I628","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!J628","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!K628","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!L628","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!M628","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!N628","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!O628","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!P628","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Q628","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!R628","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!S628","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!T628","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!U628","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!V628","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!W628","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!X628","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Y628","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Z628","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AA628","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AB628","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AC628","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AD628","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AE628","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AF628","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AG628","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AH628","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AI628","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AJ628","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AK628","v":2.5000000000000001E-2}]
["MA3Res**I100","Market","Advanced",30,"ResPV","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F629","v":0.04},{"$f":"'WACC Calc'!G629","v":0.04},{"$f":"'WACC Calc'!H629","v":0.04},{"$f":"'WACC Calc'!I629","v":0.04},{"$f":"'WACC Calc'!J629","v":0.04},{"$f":"'WACC Calc'!K629","v":0.04},{"$f":"'WACC Calc'!L629","v":0.04},{"$f":"'WACC Calc'!M629","v":4.2000000000000003E-2},{"$f":"'WACC Calc'!N629","v":4.4000000000000004E-2},{"$f":"'WACC Calc'!O629","v":4.6000000000000006E-2},{"$f":"'WACC Calc'!P629","v":4.8000000000000008E-2},{"$f":"'WACC Calc'!Q629","v":0.05},{"$f":"'WACC Calc'!R629","v":0.05},{"$f":"'WACC Calc'!S629","v":0.05},{"$f":"'WACC Calc'!T629","v":0.05},{"$f":"'WACC Calc'!U629","v":0.05},{"$f":"'WACC Calc'!V629","v":0.05},{"$f":"'WACC Calc'!W629","v":0.05},{"$f":"'WACC Calc'!X629","v":0.05},{"$f":"'WACC Calc'!Y629","v":0.05},{"$f":"'WACC Calc'!Z629","v":0.05},{"$f":"'WACC Calc'!AA629","v":0.05},{"$f":"'WACC Calc'!AB629","v":0.05},{"$f":"'WACC Calc'!AC629","v":0.05},{"$f":"'WACC Calc'!AD629","v":0.05},{"$f":"'WACC Calc'!AE629","v":0.05},{"$f":"'WACC Calc'!AF629","v":0.05},{"$f":"'WACC Calc'!AG629","v":0.05},{"$f":"'WACC Calc'!AH629","v":0.05},{"$f":"'WACC Calc'!AI629","v":0.05},{"$f":"'WACC Calc'!AJ629","v":0.05},{"$f":"'WACC Calc'!AK629","v":0.05}]
["MM3Res**I100","Market","Moderate",30,"ResPV","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F630","v":0.04},{"$f":"'WACC Calc'!G630","v":0.04},{"$f":"'WACC Calc'!H630","v":0.04},{"$f":"'WACC Calc'!I630","v":0.04},{"$f":"'WACC Calc'!J630","v":0.04},{"$f":"'WACC Calc'!K630","v":0.04},{"$f":"'WACC Calc'!L630","v":0.04},{"$f":"'WACC Calc'!M630","v":4.2000000000000003E-2},{"$f":"'WACC Calc'!N630","v":4.4000000000000004E-2},{"$f":"'WACC Calc'!O630","v":4.6000000000000006E-2},{"$f":"'WACC Calc'!P630","v":4.8000000000000008E-2},{"$f":"'WACC Calc'!Q630","v":0.05},{"$f":"'WACC Calc'!R630","v":0.05},{"$f":"'WACC Calc'!S630","v":0.05},{"$f":"'WACC Calc'!T630","v":0.05},{"$f":"'WACC Calc'!U630","v":0.05},{"$f":"'WACC Calc'!V630","v":0.05},{"$f":"'WACC Calc'!W630","v":0.05},{"$f":"'WACC Calc'!X630","v":0.05},{"$f":"'WACC Calc'!Y630","v":0.05},{"$f":"'WACC Calc'!Z630","v":0.05},{"$f":"'WACC Calc'!AA630","v":0.05},{"$f":"'WACC Calc'!AB630","v":0.05},{"$f":"'WACC Calc'!AC630","v":0.05},{"$f":"'WACC Calc'!AD630","v":0.05},{"$f":"'WACC Calc'!AE630","v":0.05},{"$f":"'WACC Calc'!AF630","v":0.05},{"$f":"'WACC Calc'!AG630","v":0.05},{"$f":"'WACC Calc'!AH630","v":0.05},{"$f":"'WACC Calc'!AI630","v":0.05},{"$f":"'WACC Calc'!AJ630","v":0.05},{"$f":"'WACC Calc'!AK630","v":0.05}]
["MC3Res**I100","Market","Conservative",30,"ResPV","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F631","v":0.04},{"$f":"'WACC Calc'!G631","v":0.04},{"$f":"'WACC Calc'!H631","v":0.04},{"$f":"'WACC Calc'!I631","v":0.04},{"$f":"'WACC Calc'!J631","v":0.04},{"$f":"'WACC Calc'!K631","v":0.04},{"$f":"'WACC Calc'!L631","v":0.04},{"$f":"'WACC Calc'!M631","v":4.2000000000000003E-2},{"$f":"'WACC Calc'!N631","v":4.4000000000000004E-2},{"$f":"'WACC Calc'!O631","v":4.6000000000000006E-2},{"$f":"'WACC Calc'!P631","v":4.8000000000000008E-2},{"$f":"'WACC Calc'!Q631","v":0.05},{"$f":"'WACC Calc'!R631","v":0.05},{"$f":"'WACC Calc'!S631","v":0.05},{"$f":"'WACC Calc'!T631","v":0.05},{"$f":"'WACC Calc'!U631","v":0.05},{"$f":"'WACC Calc'!V631","v":0.05},{"$f":"'WACC Calc'!W631","v":0.05},{"$f":"'WACC Calc'!X631","v":0.05},{"$f":"'WACC Calc'!Y631","v":0.05},{"$f":"'WACC Calc'!Z631","v":0.05},{"$f":"'WACC Calc'!AA631","v":0.05},{"$f":"'WACC Calc'!AB631","v":0.05},{"$f":"'WACC Calc'!AC631","v":0.05},{"$f":"'WACC Calc'!AD631","v":0.05},{"$f":"'WACC Calc'!AE631","v":0.05},{"$f":"'WACC Calc'!AF631","v":0.05},{"$f":"'WACC Calc'!AG631","v":0.05},{"$f":"'WACC Calc'!AH631","v":0.05},{"$f":"'WACC Calc'!AI631","v":0.05},{"$f":"'WACC Calc'!AJ631","v":0.05},{"$f":"'WACC Calc'!AK631","v":0.05}]
["MA3Res**C2126","Market","Advanced",30,"ResPV","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F632","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!G632","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!H632","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!I632","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!J632","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!K632","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!L632","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!M632","v":1.6585365853658551E-2},{"$f":"'WACC Calc'!N632","v":1.8536585365853675E-2},{"$f":"'WACC Calc'!O632","v":2.0487804878048799E-2},{"$f":"'WACC Calc'!P632","v":2.2439024390243922E-2},{"$f":"'WACC Calc'!Q632","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!R632","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!S632","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!T632","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!U632","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!V632","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!W632","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!X632","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Y632","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Z632","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AA632","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AB632","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AC632","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AD632","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AE632","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AF632","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AG632","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AH632","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AI632","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AJ632","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AK632","v":2.4390243902439046E-2}]
["MM3Res**C2126","Market","Moderate",30,"ResPV","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F633","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!G633","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!H633","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!I633","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!J633","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!K633","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!L633","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!M633","v":1.6585365853658551E-2},{"$f":"'WACC Calc'!N633","v":1.8536585365853675E-2},{"$f":"'WACC Calc'!O633","v":2.0487804878048799E-2},{"$f":"'WACC Calc'!P633","v":2.2439024390243922E-2},{"$f":"'WACC Calc'!Q633","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!R633","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!S633","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!T633","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!U633","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!V633","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!W633","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!X633","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Y633","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Z633","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AA633","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AB633","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AC633","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AD633","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AE633","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AF633","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AG633","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AH633","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AI633","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AJ633","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AK633","v":2.4390243902439046E-2}]
["MC3Res**C2126","Market","Conservative",30,"ResPV","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F634","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!G634","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!H634","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!I634","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!J634","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!K634","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!L634","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!M634","v":1.6585365853658551E-2},{"$f":"'WACC Calc'!N634","v":1.8536585365853675E-2},{"$f":"'WACC Calc'!O634","v":2.0487804878048799E-2},{"$f":"'WACC Calc'!P634","v":2.2439024390243922E-2},{"$f":"'WACC Calc'!Q634","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!R634","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!S634","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!T634","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!U634","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!V634","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!W634","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!X634","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Y634","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Z634","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AA634","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AB634","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AC634","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AD634","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AE634","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AF634","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AG634","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AH634","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AI634","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AJ634","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AK634","v":2.4390243902439046E-2}]
["M*3Res**I00","Market","*",30,"ResPV","*","Interest During Construction  - Nominal",{"$f":"'WACC Calc'!F635","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!G635","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!H635","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!I635","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!J635","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!K635","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!L635","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!M635","v":3.7000000000000005E-2},{"$f":"'WACC Calc'!N635","v":3.9000000000000007E-2},{"$f":"'WACC Calc'!O635","v":4.1000000000000009E-2},{"$f":"'WACC Calc'!P635","v":4.300000000000001E-2},{"$f":"'WACC Calc'!Q635","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!R635","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!S635","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!T635","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!U635","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!V635","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!W635","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!X635","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!Y635","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!Z635","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AA635","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AB635","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AC635","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AD635","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AE635","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AF635","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AG635","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AH635","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AI635","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AJ635","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AK635","v":4.4999999999999998E-2}]
["MA3Res**R10","Market","Advanced",30,"ResPV","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F636","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!G636","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!H636","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!I636","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!J636","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!K636","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!L636","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!M636","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!N636","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!O636","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!P636","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!Q636","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!R636","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!S636","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!T636","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!U636","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!V636","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!W636","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!X636","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!Y636","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!Z636","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!AA636","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!AB636","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!AC636","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!AD636","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!AE636","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!AF636","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!AG636","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!AH636","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!AI636","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!AJ636","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!AK636","v":8.7999999999999995E-2}]
["MM3Res**R10","Market","Moderate",30,"ResPV","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F637","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!G637","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!H637","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!I637","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!J637","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!K637","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!L637","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!M637","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!N637","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!O637","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!P637","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!Q637","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!R637","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!S637","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!T637","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!U637","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!V637","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!W637","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!X637","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!Y637","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!Z637","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!AA637","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!AB637","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!AC637","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!AD637","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!AE637","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!AF637","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!AG637","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!AH637","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!AI637","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!AJ637","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!AK637","v":8.7999999999999995E-2}]
["MC3Res**R10","Market","Conservative",30,"ResPV","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F638","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!G638","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!H638","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!I638","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!J638","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!K638","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!L638","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!M638","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!N638","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!O638","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!P638","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!Q638","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!R638","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!S638","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!T638","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!U638","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!V638","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!W638","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!X638","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!Y638","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!Z638","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!AA638","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!AB638","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!AC638","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!AD638","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!AE638","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!AF638","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!AG638","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!AH638","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!AI638","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!AJ638","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!AK638","v":8.7999999999999995E-2}]
["MA3Res**C1237","Market","Advanced",30,"ResPV","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F639","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!G639","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!H639","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!I639","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!J639","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!K639","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!L639","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!M639","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!N639","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!O639","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!P639","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!Q639","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!R639","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!S639","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!T639","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!U639","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!V639","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!W639","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!X639","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!Y639","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!Z639","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!AA639","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!AB639","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!AC639","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!AD639","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!AE639","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!AF639","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!AG639","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!AH639","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!AI639","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!AJ639","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!AK639","v":6.1463414634146618E-2}]
["MM3Res**C1237","Market","Moderate",30,"ResPV","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F640","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!G640","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!H640","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!I640","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!J640","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!K640","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!L640","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!M640","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!N640","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!O640","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!P640","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!Q640","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!R640","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!S640","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!T640","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!U640","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!V640","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!W640","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!X640","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!Y640","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!Z640","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!AA640","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!AB640","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!AC640","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!AD640","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!AE640","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!AF640","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!AG640","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!AH640","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!AI640","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!AJ640","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!AK640","v":6.1463414634146618E-2}]
["MC3Res**C1237","Market","Conservative",30,"ResPV","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F641","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!G641","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!H641","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!I641","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!J641","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!K641","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!L641","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!M641","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!N641","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!O641","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!P641","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!Q641","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!R641","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!S641","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!T641","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!U641","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!V641","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!W641","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!X641","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!Y641","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!Z641","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!AA641","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!AB641","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!AC641","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!AD641","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!AE641","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!AF641","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!AG641","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!AH641","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!AI641","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!AJ641","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!AK641","v":6.1463414634146618E-2}]
["MA3Res**D00","Market","Advanced",30,"ResPV","*","Debt Fraction",{"$f":"'WACC Calc'!F642","v":0.53694430872108401},{"$f":"'WACC Calc'!G642","v":0.53694430872108401},{"$f":"'WACC Calc'!H642","v":0.53694430872108401},{"$f":"'WACC Calc'!I642","v":0.53694430872108401},{"$f":"'WACC Calc'!J642","v":0.53694430872108401},{"$f":"'WACC Calc'!K642","v":0.56650043095204661},{"$f":"'WACC Calc'!L642","v":0.56650043095204661},{"$f":"'WACC Calc'!M642","v":0.68472491987589723},{"$f":"'WACC Calc'!N642","v":0.6810640481543333},{"$f":"'WACC Calc'!O642","v":0.67740317643276937},{"$f":"'WACC Calc'!P642","v":0.67374230471120544},{"$f":"'WACC Calc'!Q642","v":0.6700814329896414},{"$f":"'WACC Calc'!R642","v":0.6700814329896414},{"$f":"'WACC Calc'!S642","v":0.6700814329896414},{"$f":"'WACC Calc'!T642","v":0.6700814329896414},{"$f":"'WACC Calc'!U642","v":0.6700814329896414},{"$f":"'WACC Calc'!V642","v":0.6700814329896414},{"$f":"'WACC Calc'!W642","v":0.6700814329896414},{"$f":"'WACC Calc'!X642","v":0.6700814329896414},{"$f":"'WACC Calc'!Y642","v":0.6700814329896414},{"$f":"'WACC Calc'!Z642","v":0.6700814329896414},{"$f":"'WACC Calc'!AA642","v":0.6700814329896414},{"$f":"'WACC Calc'!AB642","v":0.6700814329896414},{"$f":"'WACC Calc'!AC642","v":0.6700814329896414},{"$f":"'WACC Calc'!AD642","v":0.6700814329896414},{"$f":"'WACC Calc'!AE642","v":0.6700814329896414},{"$f":"'WACC Calc'!AF642","v":0.6700814329896414},{"$f":"'WACC Calc'!AG642","v":0.6700814329896414},{"$f":"'WACC Calc'!AH642","v":0.6700814329896414},{"$f":"'WACC Calc'!AI642","v":0.6700814329896414},{"$f":"'WACC Calc'!AJ642","v":0.6700814329896414},{"$f":"'WACC Calc'!AK642","v":0.6700814329896414}]
["MM3Res**D00","Market","Moderate",30,"ResPV","*","Debt Fraction",{"$f":"'WACC Calc'!F643","v":0.53694430872108401},{"$f":"'WACC Calc'!G643","v":0.53694430872108401},{"$f":"'WACC Calc'!H643","v":0.53694430872108401},{"$f":"'WACC Calc'!I643","v":0.53694430872108401},{"$f":"'WACC Calc'!J643","v":0.53694430872108401},{"$f":"'WACC Calc'!K643","v":0.56650043095204661},{"$f":"'WACC Calc'!L643","v":0.56650043095204661},{"$f":"'WACC Calc'!M643","v":0.68472491987589723},{"$f":"'WACC Calc'!N643","v":0.6810640481543333},{"$f":"'WACC Calc'!O643","v":0.67740317643276937},{"$f":"'WACC Calc'!P643","v":0.67374230471120544},{"$f":"'WACC Calc'!Q643","v":0.6700814329896414},{"$f":"'WACC Calc'!R643","v":0.6700814329896414},{"$f":"'WACC Calc'!S643","v":0.6700814329896414},{"$f":"'WACC Calc'!T643","v":0.6700814329896414},{"$f":"'WACC Calc'!U643","v":0.6700814329896414},{"$f":"'WACC Calc'!V643","v":0.6700814329896414},{"$f":"'WACC Calc'!W643","v":0.6700814329896414},{"$f":"'WACC Calc'!X643","v":0.6700814329896414},{"$f":"'WACC Calc'!Y643","v":0.6700814329896414},{"$f":"'WACC Calc'!Z643","v":0.6700814329896414},{"$f":"'WACC Calc'!AA643","v":0.6700814329896414},{"$f":"'WACC Calc'!AB643","v":0.6700814329896414},{"$f":"'WACC Calc'!AC643","v":0.6700814329896414},{"$f":"'WACC Calc'!AD643","v":0.6700814329896414},{"$f":"'WACC Calc'!AE643","v":0.6700814329896414},{"$f":"'WACC Calc'!AF643","v":0.6700814329896414},{"$f":"'WACC Calc'!AG643","v":0.6700814329896414},{"$f":"'WACC Calc'!AH643","v":0.6700814329896414},{"$f":"'WACC Calc'!AI643","v":0.6700814329896414},{"$f":"'WACC Calc'!AJ643","v":0.6700814329896414},{"$f":"'WACC Calc'!AK643","v":0.6700814329896414}]
["MC3Res**D00","Market","Conservative",30,"ResPV","*","Debt Fraction",{"$f":"'WACC Calc'!F644","v":0.53694430872108401},{"$f":"'WACC Calc'!G644","v":0.53694430872108401},{"$f":"'WACC Calc'!H644","v":0.53694430872108401},{"$f":"'WACC Calc'!I644","v":0.53694430872108401},{"$f":"'WACC Calc'!J644","v":0.53694430872108401},{"$f":"'WACC Calc'!K644","v":0.56650043095204661},{"$f":"'WACC Calc'!L644","v":0.56650043095204661},{"$f":"'WACC Calc'!M644","v":0.68472491987589723},{"$f":"'WACC Calc'!N644","v":0.6810640481543333},{"$f":"'WACC Calc'!O644","v":0.67740317643276937},{"$f":"'WACC Calc'!P644","v":0.67374230471120544},{"$f":"'WACC Calc'!Q644","v":0.6700814329896414},{"$f":"'WACC Calc'!R644","v":0.6700814329896414},{"$f":"'WACC Calc'!S644","v":0.6700814329896414},{"$f":"'WACC Calc'!T644","v":0.6700814329896414},{"$f":"'WACC Calc'!U644","v":0.6700814329896414},{"$f":"'WACC Calc'!V644","v":0.6700814329896414},{"$f":"'WACC Calc'!W644","v":0.6700814329896414},{"$f":"'WACC Calc'!X644","v":0.6700814329896414},{"$f":"'WACC Calc'!Y644","v":0.6700814329896414},{"$f":"'WACC Calc'!Z644","v":0.6700814329896414},{"$f":"'WACC Calc'!AA644","v":0.6700814329896414},{"$f":"'WACC Calc'!AB644","v":0.6700814329896414},{"$f":"'WACC Calc'!AC644","v":0.6700814329896414},{"$f":"'WACC Calc'!AD644","v":0.6700814329896414},{"$f":"'WACC Calc'!AE644","v":0.6700814329896414},{"$f":"'WACC Calc'!AF644","v":0.6700814329896414},{"$f":"'WACC Calc'!AG644","v":0.6700814329896414},{"$f":"'WACC Calc'!AH644","v":0.6700814329896414},{"$f":"'WACC Calc'!AI644","v":0.6700814329896414},{"$f":"'WACC Calc'!AJ644","v":0.6700814329896414},{"$f":"'WACC Calc'!AK644","v":0.6700814329896414}]
["M*3Res**T50","Market","*",30,"ResPV","*","Tax Rate (Federal and State)",{"$f":"'WACC Calc'!F645","v":0.25739999999999996},{"$f":"'WACC Calc'!G645","v":0.25739999999999996},{"$f":"'WACC Calc'!H645","v":0.25739999999999996},{"$f":"'WACC Calc'!I645","v":0.25739999999999996},{"$f":"'WACC Calc'!J645","v":0.25739999999999996},{"$f":"'WACC Calc'!K645","v":0.25739999999999996},{"$f":"'WACC Calc'!L645","v":0.25739999999999996},{"$f":"'WACC Calc'!M645","v":0.25739999999999996},{"$f":"'WACC Calc'!N645","v":0.25739999999999996},{"$f":"'WACC Calc'!O645","v":0.25739999999999996},{"$f":"'WACC Calc'!P645","v":0.25739999999999996},{"$f":"'WACC Calc'!Q645","v":0.25739999999999996},{"$f":"'WACC Calc'!R645","v":0.25739999999999996},{"$f":"'WACC Calc'!S645","v":0.25739999999999996},{"$f":"'WACC Calc'!T645","v":0.25739999999999996},{"$f":"'WACC Calc'!U645","v":0.25739999999999996},{"$f":"'WACC Calc'!V645","v":0.25739999999999996},{"$f":"'WACC Calc'!W645","v":0.25739999999999996},{"$f":"'WACC Calc'!X645","v":0.25739999999999996},{"$f":"'WACC Calc'!Y645","v":0.25739999999999996},{"$f":"'WACC Calc'!Z645","v":0.25739999999999996},{"$f":"'WACC Calc'!AA645","v":0.25739999999999996},{"$f":"'WACC Calc'!AB645","v":0.25739999999999996},{"$f":"'WACC Calc'!AC645","v":0.25739999999999996},{"$f":"'WACC Calc'!AD645","v":0.25739999999999996},{"$f":"'WACC Calc'!AE645","v":0.25739999999999996},{"$f":"'WACC Calc'!AF645","v":0.25739999999999996},{"$f":"'WACC Calc'!AG645","v":0.25739999999999996},{"$f":"'WACC Calc'!AH645","v":0.25739999999999996},{"$f":"'WACC Calc'!AI645","v":0.25739999999999996},{"$f":"'WACC Calc'!AJ645","v":0.25739999999999996},{"$f":"'WACC Calc'!AK645","v":0.25739999999999996}]
["MA3Res**W00","Market","Advanced",30,"ResPV","*","WACC Nominal",{"$f":"'WACC Calc'!F646","v":5.6698294578795688E-2},{"$f":"'WACC Calc'!G646","v":5.6698294578795688E-2},{"$f":"'WACC Calc'!H646","v":5.6698294578795688E-2},{"$f":"'WACC Calc'!I646","v":5.6698294578795688E-2},{"$f":"'WACC Calc'!J646","v":5.6698294578795688E-2},{"$f":"'WACC Calc'!K646","v":5.4975290877219488E-2},{"$f":"'WACC Calc'!L646","v":5.4975290877219488E-2},{"$f":"'WACC Calc'!M646","v":4.9100229521914382E-2},{"$f":"'WACC Calc'!N646","v":5.0319722897432619E-2},{"$f":"'WACC Calc'!O646","v":5.1528342019589127E-2},{"$f":"'WACC Calc'!P646","v":5.27260868883839E-2},{"$f":"'WACC Calc'!Q646","v":5.3912957503816944E-2},{"$f":"'WACC Calc'!R646","v":5.3912957503816944E-2},{"$f":"'WACC Calc'!S646","v":5.3912957503816944E-2},{"$f":"'WACC Calc'!T646","v":5.3912957503816944E-2},{"$f":"'WACC Calc'!U646","v":5.3912957503816944E-2},{"$f":"'WACC Calc'!V646","v":5.3912957503816944E-2},{"$f":"'WACC Calc'!W646","v":5.3912957503816944E-2},{"$f":"'WACC Calc'!X646","v":5.3912957503816944E-2},{"$f":"'WACC Calc'!Y646","v":5.3912957503816944E-2},{"$f":"'WACC Calc'!Z646","v":5.3912957503816944E-2},{"$f":"'WACC Calc'!AA646","v":5.3912957503816944E-2},{"$f":"'WACC Calc'!AB646","v":5.3912957503816944E-2},{"$f":"'WACC Calc'!AC646","v":5.3912957503816944E-2},{"$f":"'WACC Calc'!AD646","v":5.3912957503816944E-2},{"$f":"'WACC Calc'!AE646","v":5.3912957503816944E-2},{"$f":"'WACC Calc'!AF646","v":5.3912957503816944E-2},{"$f":"'WACC Calc'!AG646","v":5.3912957503816944E-2},{"$f":"'WACC Calc'!AH646","v":5.3912957503816944E-2},{"$f":"'WACC Calc'!AI646","v":5.3912957503816944E-2},{"$f":"'WACC Calc'!AJ646","v":5.3912957503816944E-2},{"$f":"'WACC Calc'!AK646","v":5.3912957503816944E-2}]
["MM3Res**W00","Market","Moderate",30,"ResPV","*","WACC Nominal",{"$f":"'WACC Calc'!F647","v":5.6698294578795688E-2},{"$f":"'WACC Calc'!G647","v":5.6698294578795688E-2},{"$f":"'WACC Calc'!H647","v":5.6698294578795688E-2},{"$f":"'WACC Calc'!I647","v":5.6698294578795688E-2},{"$f":"'WACC Calc'!J647","v":5.6698294578795688E-2},{"$f":"'WACC Calc'!K647","v":5.4975290877219488E-2},{"$f":"'WACC Calc'!L647","v":5.4975290877219488E-2},{"$f":"'WACC Calc'!M647","v":4.9100229521914382E-2},{"$f":"'WACC Calc'!N647","v":5.0319722897432619E-2},{"$f":"'WACC Calc'!O647","v":5.1528342019589127E-2},{"$f":"'WACC Calc'!P647","v":5.27260868883839E-2},{"$f":"'WACC Calc'!Q647","v":5.3912957503816944E-2},{"$f":"'WACC Calc'!R647","v":5.3912957503816944E-2},{"$f":"'WACC Calc'!S647","v":5.3912957503816944E-2},{"$f":"'WACC Calc'!T647","v":5.3912957503816944E-2},{"$f":"'WACC Calc'!U647","v":5.3912957503816944E-2},{"$f":"'WACC Calc'!V647","v":5.3912957503816944E-2},{"$f":"'WACC Calc'!W647","v":5.3912957503816944E-2},{"$f":"'WACC Calc'!X647","v":5.3912957503816944E-2},{"$f":"'WACC Calc'!Y647","v":5.3912957503816944E-2},{"$f":"'WACC Calc'!Z647","v":5.3912957503816944E-2},{"$f":"'WACC Calc'!AA647","v":5.3912957503816944E-2},{"$f":"'WACC Calc'!AB647","v":5.3912957503816944E-2},{"$f":"'WACC Calc'!AC647","v":5.3912957503816944E-2},{"$f":"'WACC Calc'!AD647","v":5.3912957503816944E-2},{"$f":"'WACC Calc'!AE647","v":5.3912957503816944E-2},{"$f":"'WACC Calc'!AF647","v":5.3912957503816944E-2},{"$f":"'WACC Calc'!AG647","v":5.3912957503816944E-2},{"$f":"'WACC Calc'!AH647","v":5.3912957503816944E-2},{"$f":"'WACC Calc'!AI647","v":5.3912957503816944E-2},{"$f":"'WACC Calc'!AJ647","v":5.3912957503816944E-2},{"$f":"'WACC Calc'!AK647","v":5.3912957503816944E-2}]
["MC3Res**W00","Market","Conservative",30,"ResPV","*","WACC Nominal",{"$f":"'WACC Calc'!F648","v":5.6698294578795688E-2},{"$f":"'WACC Calc'!G648","v":5.6698294578795688E-2},{"$f":"'WACC Calc'!H648","v":5.6698294578795688E-2},{"$f":"'WACC Calc'!I648","v":5.6698294578795688E-2},{"$f":"'WACC Calc'!J648","v":5.6698294578795688E-2},{"$f":"'WACC Calc'!K648","v":5.4975290877219488E-2},{"$f":"'WACC Calc'!L648","v":5.4975290877219488E-2},{"$f":"'WACC Calc'!M648","v":4.9100229521914382E-2},{"$f":"'WACC Calc'!N648","v":5.0319722897432619E-2},{"$f":"'WACC Calc'!O648","v":5.1528342019589127E-2},{"$f":"'WACC Calc'!P648","v":5.27260868883839E-2},{"$f":"'WACC Calc'!Q648","v":5.3912957503816944E-2},{"$f":"'WACC Calc'!R648","v":5.3912957503816944E-2},{"$f":"'WACC Calc'!S648","v":5.3912957503816944E-2},{"$f":"'WACC Calc'!T648","v":5.3912957503816944E-2},{"$f":"'WACC Calc'!U648","v":5.3912957503816944E-2},{"$f":"'WACC Calc'!V648","v":5.3912957503816944E-2},{"$f":"'WACC Calc'!W648","v":5.3912957503816944E-2},{"$f":"'WACC Calc'!X648","v":5.3912957503816944E-2},{"$f":"'WACC Calc'!Y648","v":5.3912957503816944E-2},{"$f":"'WACC Calc'!Z648","v":5.3912957503816944E-2},{"$f":"'WACC Calc'!AA648","v":5.3912957503816944E-2},{"$f":"'WACC Calc'!AB648","v":5.3912957503816944E-2},{"$f":"'WACC Calc'!AC648","v":5.3912957503816944E-2},{"$f":"'WACC Calc'!AD648","v":5.3912957503816944E-2},{"$f":"'WACC Calc'!AE648","v":5.3912957503816944E-2},{"$f":"'WACC Calc'!AF648","v":5.3912957503816944E-2},{"$f":"'WACC Calc'!AG648","v":5.3912957503816944E-2},{"$f":"'WACC Calc'!AH648","v":5.3912957503816944E-2},{"$f":"'WACC Calc'!AI648","v":5.3912957503816944E-2},{"$f":"'WACC Calc'!AJ648","v":5.3912957503816944E-2},{"$f":"'WACC Calc'!AK648","v":5.3912957503816944E-2}]
["MA3Res**W06","Market","Advanced",30,"ResPV","*","WACC Real",{"$f":"'WACC Calc'!F649","v":3.0925165442727609E-2},{"$f":"'WACC Calc'!G649","v":3.0925165442727609E-2},{"$f":"'WACC Calc'!H649","v":3.0925165442727609E-2},{"$f":"'WACC Calc'!I649","v":3.0925165442727609E-2},{"$f":"'WACC Calc'!J649","v":3.0925165442727609E-2},{"$f":"'WACC Calc'!K649","v":2.924418622167746E-2},{"$f":"'WACC Calc'!L649","v":2.924418622167746E-2},{"$f":"'WACC Calc'!M649","v":2.3512419045770061E-2},{"$f":"'WACC Calc'!N649","v":2.4702168680422076E-2},{"$f":"'WACC Calc'!O649","v":2.5881309287404175E-2},{"$f":"'WACC Calc'!P649","v":2.7049840866716135E-2},{"$f":"'WACC Calc'!Q649","v":2.8207763418357956E-2},{"$f":"'WACC Calc'!R649","v":2.8207763418357956E-2},{"$f":"'WACC Calc'!S649","v":2.8207763418357956E-2},{"$f":"'WACC Calc'!T649","v":2.8207763418357956E-2},{"$f":"'WACC Calc'!U649","v":2.8207763418357956E-2},{"$f":"'WACC Calc'!V649","v":2.8207763418357956E-2},{"$f":"'WACC Calc'!W649","v":2.8207763418357956E-2},{"$f":"'WACC Calc'!X649","v":2.8207763418357956E-2},{"$f":"'WACC Calc'!Y649","v":2.8207763418357956E-2},{"$f":"'WACC Calc'!Z649","v":2.8207763418357956E-2},{"$f":"'WACC Calc'!AA649","v":2.8207763418357956E-2},{"$f":"'WACC Calc'!AB649","v":2.8207763418357956E-2},{"$f":"'WACC Calc'!AC649","v":2.8207763418357956E-2},{"$f":"'WACC Calc'!AD649","v":2.8207763418357956E-2},{"$f":"'WACC Calc'!AE649","v":2.8207763418357956E-2},{"$f":"'WACC Calc'!AF649","v":2.8207763418357956E-2},{"$f":"'WACC Calc'!AG649","v":2.8207763418357956E-2},{"$f":"'WACC Calc'!AH649","v":2.8207763418357956E-2},{"$f":"'WACC Calc'!AI649","v":2.8207763418357956E-2},{"$f":"'WACC Calc'!AJ649","v":2.8207763418357956E-2},{"$f":"'WACC Calc'!AK649","v":2.8207763418357956E-2}]
["MM3Res**W06","Market","Moderate",30,"ResPV","*","WACC Real",{"$f":"'WACC Calc'!F650","v":3.0925165442727609E-2},{"$f":"'WACC Calc'!G650","v":3.0925165442727609E-2},{"$f":"'WACC Calc'!H650","v":3.0925165442727609E-2},{"$f":"'WACC Calc'!I650","v":3.0925165442727609E-2},{"$f":"'WACC Calc'!J650","v":3.0925165442727609E-2},{"$f":"'WACC Calc'!K650","v":2.924418622167746E-2},{"$f":"'WACC Calc'!L650","v":2.924418622167746E-2},{"$f":"'WACC Calc'!M650","v":2.3512419045770061E-2},{"$f":"'WACC Calc'!N650","v":2.4702168680422076E-2},{"$f":"'WACC Calc'!O650","v":2.5881309287404175E-2},{"$f":"'WACC Calc'!P650","v":2.7049840866716135E-2},{"$f":"'WACC Calc'!Q650","v":2.8207763418357956E-2},{"$f":"'WACC Calc'!R650","v":2.8207763418357956E-2},{"$f":"'WACC Calc'!S650","v":2.8207763418357956E-2},{"$f":"'WACC Calc'!T650","v":2.8207763418357956E-2},{"$f":"'WACC Calc'!U650","v":2.8207763418357956E-2},{"$f":"'WACC Calc'!V650","v":2.8207763418357956E-2},{"$f":"'WACC Calc'!W650","v":2.8207763418357956E-2},{"$f":"'WACC Calc'!X650","v":2.8207763418357956E-2},{"$f":"'WACC Calc'!Y650","v":2.8207763418357956E-2},{"$f":"'WACC Calc'!Z650","v":2.8207763418357956E-2},{"$f":"'WACC Calc'!AA650","v":2.8207763418357956E-2},{"$f":"'WACC Calc'!AB650","v":2.8207763418357956E-2},{"$f":"'WACC Calc'!AC650","v":2.8207763418357956E-2},{"$f":"'WACC Calc'!AD650","v":2.8207763418357956E-2},{"$f":"'WACC Calc'!AE650","v":2.8207763418357956E-2},{"$f":"'WACC Calc'!AF650","v":2.8207763418357956E-2},{"$f":"'WACC Calc'!AG650","v":2.8207763418357956E-2},{"$f":"'WACC Calc'!AH650","v":2.8207763418357956E-2},{"$f":"'WACC Calc'!AI650","v":2.8207763418357956E-2},{"$f":"'WACC Calc'!AJ650","v":2.8207763418357956E-2},{"$f":"'WACC Calc'!AK650","v":2.8207763418357956E-2}]
["MC3Res**W06","Market","Conservative",30,"ResPV","*","WACC Real",{"$f":"'WACC Calc'!F651","v":3.0925165442727609E-2},{"$f":"'WACC Calc'!G651","v":3.0925165442727609E-2},{"$f":"'WACC Calc'!H651","v":3.0925165442727609E-2},{"$f":"'WACC Calc'!I651","v":3.0925165442727609E-2},{"$f":"'WACC Calc'!J651","v":3.0925165442727609E-2},{"$f":"'WACC Calc'!K651","v":2.924418622167746E-2},{"$f":"'WACC Calc'!L651","v":2.924418622167746E-2},{"$f":"'WACC Calc'!M651","v":2.3512419045770061E-2},{"$f":"'WACC Calc'!N651","v":2.4702168680422076E-2},{"$f":"'WACC Calc'!O651","v":2.5881309287404175E-2},{"$f":"'WACC Calc'!P651","v":2.7049840866716135E-2},{"$f":"'WACC Calc'!Q651","v":2.8207763418357956E-2},{"$f":"'WACC Calc'!R651","v":2.8207763418357956E-2},{"$f":"'WACC Calc'!S651","v":2.8207763418357956E-2},{"$f":"'WACC Calc'!T651","v":2.8207763418357956E-2},{"$f":"'WACC Calc'!U651","v":2.8207763418357956E-2},{"$f":"'WACC Calc'!V651","v":2.8207763418357956E-2},{"$f":"'WACC Calc'!W651","v":2.8207763418357956E-2},{"$f":"'WACC Calc'!X651","v":2.8207763418357956E-2},{"$f":"'WACC Calc'!Y651","v":2.8207763418357956E-2},{"$f":"'WACC Calc'!Z651","v":2.8207763418357956E-2},{"$f":"'WACC Calc'!AA651","v":2.8207763418357956E-2},{"$f":"'WACC Calc'!AB651","v":2.8207763418357956E-2},{"$f":"'WACC Calc'!AC651","v":2.8207763418357956E-2},{"$f":"'WACC Calc'!AD651","v":2.8207763418357956E-2},{"$f":"'WACC Calc'!AE651","v":2.8207763418357956E-2},{"$f":"'WACC Calc'!AF651","v":2.8207763418357956E-2},{"$f":"'WACC Calc'!AG651","v":2.8207763418357956E-2},{"$f":"'WACC Calc'!AH651","v":2.8207763418357956E-2},{"$f":"'WACC Calc'!AI651","v":2.8207763418357956E-2},{"$f":"'WACC Calc'!AJ651","v":2.8207763418357956E-2},{"$f":"'WACC Calc'!AK651","v":2.8207763418357956E-2}]
["MA3Res**F00","Market","Advanced",30,"ResPV","*","FCR",{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!L91","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!M91","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!N91","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!O91","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!P91","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!Q91","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!R91","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!S91","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!T91","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!U91","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!V91","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!W91","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!X91","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!Y91","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!Z91","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!AA91","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!AB91","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!AC91","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!AD91","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!AE91","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!AF91","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!AG91","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!AH91","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!AI91","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!AJ91","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!AK91","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!AL91","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!AM91","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!AN91","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!AO91","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!AP91","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!AQ91","v":4.5329125996871569E-2}]
["MM3Res**F00","Market","Moderate",30,"ResPV","*","FCR",{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!L92","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!M92","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!N92","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!O92","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!P92","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!Q92","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!R92","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!S92","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!T92","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!U92","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!V92","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!W92","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!X92","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!Y92","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!Z92","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!AA92","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!AB92","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!AC92","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!AD92","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!AE92","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!AF92","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!AG92","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!AH92","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!AI92","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!AJ92","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!AK92","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!AL92","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!AM92","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!AN92","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!AO92","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!AP92","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!AQ92","v":4.5329125996871569E-2}]
["MC3Res**F00","Market","Conservative",30,"ResPV","*","FCR",{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!L93","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!M93","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!N93","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!O93","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!P93","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!Q93","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!R93","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!S93","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!T93","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!U93","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!V93","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!W93","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!X93","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!Y93","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!Z93","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!AA93","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!AB93","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!AC93","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!AD93","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!AE93","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!AF93","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!AG93","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!AH93","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!AI93","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!AJ93","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!AK93","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!AL93","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!AM93","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!AN93","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!AO93","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!AP93","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!AQ93","v":4.5329125996871569E-2}]
["M*3CSP**I110","Market","*",30,"CSP","*","Inflation Rate",{"$f":"'WACC Calc'!F159","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!G159","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!H159","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!I159","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!J159","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!K159","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!L159","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!M159","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!N159","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!O159","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!P159","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Q159","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!R159","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!S159","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!T159","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!U159","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!V159","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!W159","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!X159","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Y159","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Z159","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AA159","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AB159","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AC159","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AD159","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AE159","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AF159","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AG159","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AH159","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AI159","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AJ159","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AK159","v":2.5000000000000001E-2}]
["MA3CSP**I100","Market","Advanced",30,"CSP","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F160","v":0.04},{"$f":"'WACC Calc'!G160","v":0.04},{"$f":"'WACC Calc'!H160","v":0.04},{"$f":"'WACC Calc'!I160","v":0.04},{"$f":"'WACC Calc'!J160","v":0.04},{"$f":"'WACC Calc'!K160","v":0.04},{"$f":"'WACC Calc'!L160","v":0.04},{"$f":"'WACC Calc'!M160","v":4.2000000000000003E-2},{"$f":"'WACC Calc'!N160","v":4.4000000000000004E-2},{"$f":"'WACC Calc'!O160","v":4.6000000000000006E-2},{"$f":"'WACC Calc'!P160","v":4.8000000000000008E-2},{"$f":"'WACC Calc'!Q160","v":0.05},{"$f":"'WACC Calc'!R160","v":0.05},{"$f":"'WACC Calc'!S160","v":0.05},{"$f":"'WACC Calc'!T160","v":0.05},{"$f":"'WACC Calc'!U160","v":0.05},{"$f":"'WACC Calc'!V160","v":0.05},{"$f":"'WACC Calc'!W160","v":0.05},{"$f":"'WACC Calc'!X160","v":0.05},{"$f":"'WACC Calc'!Y160","v":0.05},{"$f":"'WACC Calc'!Z160","v":0.05},{"$f":"'WACC Calc'!AA160","v":0.05},{"$f":"'WACC Calc'!AB160","v":0.05},{"$f":"'WACC Calc'!AC160","v":0.05},{"$f":"'WACC Calc'!AD160","v":0.05},{"$f":"'WACC Calc'!AE160","v":0.05},{"$f":"'WACC Calc'!AF160","v":0.05},{"$f":"'WACC Calc'!AG160","v":0.05},{"$f":"'WACC Calc'!AH160","v":0.05},{"$f":"'WACC Calc'!AI160","v":0.05},{"$f":"'WACC Calc'!AJ160","v":0.05},{"$f":"'WACC Calc'!AK160","v":0.05}]
["MM3CSP**I100","Market","Moderate",30,"CSP","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F161","v":0.04},{"$f":"'WACC Calc'!G161","v":0.04},{"$f":"'WACC Calc'!H161","v":0.04},{"$f":"'WACC Calc'!I161","v":0.04},{"$f":"'WACC Calc'!J161","v":0.04},{"$f":"'WACC Calc'!K161","v":0.04},{"$f":"'WACC Calc'!L161","v":0.04},{"$f":"'WACC Calc'!M161","v":4.2000000000000003E-2},{"$f":"'WACC Calc'!N161","v":4.4000000000000004E-2},{"$f":"'WACC Calc'!O161","v":4.6000000000000006E-2},{"$f":"'WACC Calc'!P161","v":4.8000000000000008E-2},{"$f":"'WACC Calc'!Q161","v":0.05},{"$f":"'WACC Calc'!R161","v":0.05},{"$f":"'WACC Calc'!S161","v":0.05},{"$f":"'WACC Calc'!T161","v":0.05},{"$f":"'WACC Calc'!U161","v":0.05},{"$f":"'WACC Calc'!V161","v":0.05},{"$f":"'WACC Calc'!W161","v":0.05},{"$f":"'WACC Calc'!X161","v":0.05},{"$f":"'WACC Calc'!Y161","v":0.05},{"$f":"'WACC Calc'!Z161","v":0.05},{"$f":"'WACC Calc'!AA161","v":0.05},{"$f":"'WACC Calc'!AB161","v":0.05},{"$f":"'WACC Calc'!AC161","v":0.05},{"$f":"'WACC Calc'!AD161","v":0.05},{"$f":"'WACC Calc'!AE161","v":0.05},{"$f":"'WACC Calc'!AF161","v":0.05},{"$f":"'WACC Calc'!AG161","v":0.05},{"$f":"'WACC Calc'!AH161","v":0.05},{"$f":"'WACC Calc'!AI161","v":0.05},{"$f":"'WACC Calc'!AJ161","v":0.05},{"$f":"'WACC Calc'!AK161","v":0.05}]
["MC3CSP**I100","Market","Conservative",30,"CSP","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F162","v":0.04},{"$f":"'WACC Calc'!G162","v":0.04},{"$f":"'WACC Calc'!H162","v":0.04},{"$f":"'WACC Calc'!I162","v":0.04},{"$f":"'WACC Calc'!J162","v":0.04},{"$f":"'WACC Calc'!K162","v":0.04},{"$f":"'WACC Calc'!L162","v":0.04},{"$f":"'WACC Calc'!M162","v":4.2000000000000003E-2},{"$f":"'WACC Calc'!N162","v":4.4000000000000004E-2},{"$f":"'WACC Calc'!O162","v":4.6000000000000006E-2},{"$f":"'WACC Calc'!P162","v":4.8000000000000008E-2},{"$f":"'WACC Calc'!Q162","v":0.05},{"$f":"'WACC Calc'!R162","v":0.05},{"$f":"'WACC Calc'!S162","v":0.05},{"$f":"'WACC Calc'!T162","v":0.05},{"$f":"'WACC Calc'!U162","v":0.05},{"$f":"'WACC Calc'!V162","v":0.05},{"$f":"'WACC Calc'!W162","v":0.05},{"$f":"'WACC Calc'!X162","v":0.05},{"$f":"'WACC Calc'!Y162","v":0.05},{"$f":"'WACC Calc'!Z162","v":0.05},{"$f":"'WACC Calc'!AA162","v":0.05},{"$f":"'WACC Calc'!AB162","v":0.05},{"$f":"'WACC Calc'!AC162","v":0.05},{"$f":"'WACC Calc'!AD162","v":0.05},{"$f":"'WACC Calc'!AE162","v":0.05},{"$f":"'WACC Calc'!AF162","v":0.05},{"$f":"'WACC Calc'!AG162","v":0.05},{"$f":"'WACC Calc'!AH162","v":0.05},{"$f":"'WACC Calc'!AI162","v":0.05},{"$f":"'WACC Calc'!AJ162","v":0.05},{"$f":"'WACC Calc'!AK162","v":0.05}]
["MA3CSP**C2126","Market","Advanced",30,"CSP","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F163","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!G163","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!H163","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!I163","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!J163","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!K163","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!L163","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!M163","v":1.6585365853658551E-2},{"$f":"'WACC Calc'!N163","v":1.8536585365853675E-2},{"$f":"'WACC Calc'!O163","v":2.0487804878048799E-2},{"$f":"'WACC Calc'!P163","v":2.2439024390243922E-2},{"$f":"'WACC Calc'!Q163","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!R163","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!S163","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!T163","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!U163","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!V163","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!W163","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!X163","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Y163","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Z163","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AA163","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AB163","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AC163","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AD163","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AE163","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AF163","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AG163","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AH163","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AI163","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AJ163","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AK163","v":2.4390243902439046E-2}]
["MM3CSP**C2126","Market","Moderate",30,"CSP","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F164","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!G164","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!H164","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!I164","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!J164","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!K164","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!L164","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!M164","v":1.6585365853658551E-2},{"$f":"'WACC Calc'!N164","v":1.8536585365853675E-2},{"$f":"'WACC Calc'!O164","v":2.0487804878048799E-2},{"$f":"'WACC Calc'!P164","v":2.2439024390243922E-2},{"$f":"'WACC Calc'!Q164","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!R164","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!S164","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!T164","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!U164","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!V164","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!W164","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!X164","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Y164","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Z164","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AA164","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AB164","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AC164","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AD164","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AE164","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AF164","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AG164","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AH164","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AI164","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AJ164","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AK164","v":2.4390243902439046E-2}]
["MC3CSP**C2126","Market","Conservative",30,"CSP","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F165","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!G165","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!H165","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!I165","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!J165","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!K165","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!L165","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!M165","v":1.6585365853658551E-2},{"$f":"'WACC Calc'!N165","v":1.8536585365853675E-2},{"$f":"'WACC Calc'!O165","v":2.0487804878048799E-2},{"$f":"'WACC Calc'!P165","v":2.2439024390243922E-2},{"$f":"'WACC Calc'!Q165","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!R165","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!S165","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!T165","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!U165","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!V165","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!W165","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!X165","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Y165","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Z165","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AA165","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AB165","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AC165","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AD165","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AE165","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AF165","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AG165","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AH165","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AI165","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AJ165","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AK165","v":2.4390243902439046E-2}]
["M*3CSP**I00","Market","*",30,"CSP","*","Interest During Construction  - Nominal",{"$f":"'WACC Calc'!F166","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!G166","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!H166","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!I166","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!J166","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!K166","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!L166","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!M166","v":3.7000000000000005E-2},{"$f":"'WACC Calc'!N166","v":3.9000000000000007E-2},{"$f":"'WACC Calc'!O166","v":4.1000000000000009E-2},{"$f":"'WACC Calc'!P166","v":4.300000000000001E-2},{"$f":"'WACC Calc'!Q166","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!R166","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!S166","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!T166","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!U166","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!V166","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!W166","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!X166","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!Y166","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!Z166","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AA166","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AB166","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AC166","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AD166","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AE166","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AF166","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AG166","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AH166","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AI166","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AJ166","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AK166","v":4.4999999999999998E-2}]
["MA3CSP**R10","Market","Advanced",30,"CSP","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F167","v":0.1},{"$f":"'WACC Calc'!G167","v":0.1},{"$f":"'WACC Calc'!H167","v":0.1},{"$f":"'WACC Calc'!I167","v":0.1},{"$f":"'WACC Calc'!J167","v":0.1},{"$f":"'WACC Calc'!K167","v":0.1},{"$f":"'WACC Calc'!L167","v":0.1},{"$f":"'WACC Calc'!M167","v":0.1},{"$f":"'WACC Calc'!N167","v":0.1},{"$f":"'WACC Calc'!O167","v":0.1},{"$f":"'WACC Calc'!P167","v":0.1},{"$f":"'WACC Calc'!Q167","v":0.1},{"$f":"'WACC Calc'!R167","v":0.1},{"$f":"'WACC Calc'!S167","v":0.1},{"$f":"'WACC Calc'!T167","v":0.1},{"$f":"'WACC Calc'!U167","v":0.1},{"$f":"'WACC Calc'!V167","v":0.1},{"$f":"'WACC Calc'!W167","v":0.1},{"$f":"'WACC Calc'!X167","v":0.1},{"$f":"'WACC Calc'!Y167","v":0.1},{"$f":"'WACC Calc'!Z167","v":0.1},{"$f":"'WACC Calc'!AA167","v":0.1},{"$f":"'WACC Calc'!AB167","v":0.1},{"$f":"'WACC Calc'!AC167","v":0.1},{"$f":"'WACC Calc'!AD167","v":0.1},{"$f":"'WACC Calc'!AE167","v":0.1},{"$f":"'WACC Calc'!AF167","v":0.1},{"$f":"'WACC Calc'!AG167","v":0.1},{"$f":"'WACC Calc'!AH167","v":0.1},{"$f":"'WACC Calc'!AI167","v":0.1},{"$f":"'WACC Calc'!AJ167","v":0.1},{"$f":"'WACC Calc'!AK167","v":0.1}]
["MM3CSP**R10","Market","Moderate",30,"CSP","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F168","v":0.1},{"$f":"'WACC Calc'!G168","v":0.1},{"$f":"'WACC Calc'!H168","v":0.1},{"$f":"'WACC Calc'!I168","v":0.1},{"$f":"'WACC Calc'!J168","v":0.1},{"$f":"'WACC Calc'!K168","v":0.1},{"$f":"'WACC Calc'!L168","v":0.1},{"$f":"'WACC Calc'!M168","v":0.1},{"$f":"'WACC Calc'!N168","v":0.1},{"$f":"'WACC Calc'!O168","v":0.1},{"$f":"'WACC Calc'!P168","v":0.1},{"$f":"'WACC Calc'!Q168","v":0.1},{"$f":"'WACC Calc'!R168","v":0.1},{"$f":"'WACC Calc'!S168","v":0.1},{"$f":"'WACC Calc'!T168","v":0.1},{"$f":"'WACC Calc'!U168","v":0.1},{"$f":"'WACC Calc'!V168","v":0.1},{"$f":"'WACC Calc'!W168","v":0.1},{"$f":"'WACC Calc'!X168","v":0.1},{"$f":"'WACC Calc'!Y168","v":0.1},{"$f":"'WACC Calc'!Z168","v":0.1},{"$f":"'WACC Calc'!AA168","v":0.1},{"$f":"'WACC Calc'!AB168","v":0.1},{"$f":"'WACC Calc'!AC168","v":0.1},{"$f":"'WACC Calc'!AD168","v":0.1},{"$f":"'WACC Calc'!AE168","v":0.1},{"$f":"'WACC Calc'!AF168","v":0.1},{"$f":"'WACC Calc'!AG168","v":0.1},{"$f":"'WACC Calc'!AH168","v":0.1},{"$f":"'WACC Calc'!AI168","v":0.1},{"$f":"'WACC Calc'!AJ168","v":0.1},{"$f":"'WACC Calc'!AK168","v":0.1}]
["MC3CSP**R10","Market","Conservative",30,"CSP","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F169","v":0.1},{"$f":"'WACC Calc'!G169","v":0.1},{"$f":"'WACC Calc'!H169","v":0.1},{"$f":"'WACC Calc'!I169","v":0.1},{"$f":"'WACC Calc'!J169","v":0.1},{"$f":"'WACC Calc'!K169","v":0.1},{"$f":"'WACC Calc'!L169","v":0.1},{"$f":"'WACC Calc'!M169","v":0.1},{"$f":"'WACC Calc'!N169","v":0.1},{"$f":"'WACC Calc'!O169","v":0.1},{"$f":"'WACC Calc'!P169","v":0.1},{"$f":"'WACC Calc'!Q169","v":0.1},{"$f":"'WACC Calc'!R169","v":0.1},{"$f":"'WACC Calc'!S169","v":0.1},{"$f":"'WACC Calc'!T169","v":0.1},{"$f":"'WACC Calc'!U169","v":0.1},{"$f":"'WACC Calc'!V169","v":0.1},{"$f":"'WACC Calc'!W169","v":0.1},{"$f":"'WACC Calc'!X169","v":0.1},{"$f":"'WACC Calc'!Y169","v":0.1},{"$f":"'WACC Calc'!Z169","v":0.1},{"$f":"'WACC Calc'!AA169","v":0.1},{"$f":"'WACC Calc'!AB169","v":0.1},{"$f":"'WACC Calc'!AC169","v":0.1},{"$f":"'WACC Calc'!AD169","v":0.1},{"$f":"'WACC Calc'!AE169","v":0.1},{"$f":"'WACC Calc'!AF169","v":0.1},{"$f":"'WACC Calc'!AG169","v":0.1},{"$f":"'WACC Calc'!AH169","v":0.1},{"$f":"'WACC Calc'!AI169","v":0.1},{"$f":"'WACC Calc'!AJ169","v":0.1},{"$f":"'WACC Calc'!AK169","v":0.1}]
["MA3CSP**C1237","Market","Advanced",30,"CSP","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F170","v":7.317073170731736E-2},{"$f":"'WACC Calc'!G170","v":7.317073170731736E-2},{"$f":"'WACC Calc'!H170","v":7.317073170731736E-2},{"$f":"'WACC Calc'!I170","v":7.317073170731736E-2},{"$f":"'WACC Calc'!J170","v":7.317073170731736E-2},{"$f":"'WACC Calc'!K170","v":7.317073170731736E-2},{"$f":"'WACC Calc'!L170","v":7.317073170731736E-2},{"$f":"'WACC Calc'!M170","v":7.317073170731736E-2},{"$f":"'WACC Calc'!N170","v":7.317073170731736E-2},{"$f":"'WACC Calc'!O170","v":7.317073170731736E-2},{"$f":"'WACC Calc'!P170","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Q170","v":7.317073170731736E-2},{"$f":"'WACC Calc'!R170","v":7.317073170731736E-2},{"$f":"'WACC Calc'!S170","v":7.317073170731736E-2},{"$f":"'WACC Calc'!T170","v":7.317073170731736E-2},{"$f":"'WACC Calc'!U170","v":7.317073170731736E-2},{"$f":"'WACC Calc'!V170","v":7.317073170731736E-2},{"$f":"'WACC Calc'!W170","v":7.317073170731736E-2},{"$f":"'WACC Calc'!X170","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Y170","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Z170","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AA170","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AB170","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AC170","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AD170","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AE170","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AF170","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AG170","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AH170","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AI170","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AJ170","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AK170","v":7.317073170731736E-2}]
["MM3CSP**C1237","Market","Moderate",30,"CSP","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F171","v":7.317073170731736E-2},{"$f":"'WACC Calc'!G171","v":7.317073170731736E-2},{"$f":"'WACC Calc'!H171","v":7.317073170731736E-2},{"$f":"'WACC Calc'!I171","v":7.317073170731736E-2},{"$f":"'WACC Calc'!J171","v":7.317073170731736E-2},{"$f":"'WACC Calc'!K171","v":7.317073170731736E-2},{"$f":"'WACC Calc'!L171","v":7.317073170731736E-2},{"$f":"'WACC Calc'!M171","v":7.317073170731736E-2},{"$f":"'WACC Calc'!N171","v":7.317073170731736E-2},{"$f":"'WACC Calc'!O171","v":7.317073170731736E-2},{"$f":"'WACC Calc'!P171","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Q171","v":7.317073170731736E-2},{"$f":"'WACC Calc'!R171","v":7.317073170731736E-2},{"$f":"'WACC Calc'!S171","v":7.317073170731736E-2},{"$f":"'WACC Calc'!T171","v":7.317073170731736E-2},{"$f":"'WACC Calc'!U171","v":7.317073170731736E-2},{"$f":"'WACC Calc'!V171","v":7.317073170731736E-2},{"$f":"'WACC Calc'!W171","v":7.317073170731736E-2},{"$f":"'WACC Calc'!X171","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Y171","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Z171","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AA171","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AB171","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AC171","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AD171","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AE171","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AF171","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AG171","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AH171","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AI171","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AJ171","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AK171","v":7.317073170731736E-2}]
["MC3CSP**C1237","Market","Conservative",30,"CSP","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F172","v":7.317073170731736E-2},{"$f":"'WACC Calc'!G172","v":7.317073170731736E-2},{"$f":"'WACC Calc'!H172","v":7.317073170731736E-2},{"$f":"'WACC Calc'!I172","v":7.317073170731736E-2},{"$f":"'WACC Calc'!J172","v":7.317073170731736E-2},{"$f":"'WACC Calc'!K172","v":7.317073170731736E-2},{"$f":"'WACC Calc'!L172","v":7.317073170731736E-2},{"$f":"'WACC Calc'!M172","v":7.317073170731736E-2},{"$f":"'WACC Calc'!N172","v":7.317073170731736E-2},{"$f":"'WACC Calc'!O172","v":7.317073170731736E-2},{"$f":"'WACC Calc'!P172","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Q172","v":7.317073170731736E-2},{"$f":"'WACC Calc'!R172","v":7.317073170731736E-2},{"$f":"'WACC Calc'!S172","v":7.317073170731736E-2},{"$f":"'WACC Calc'!T172","v":7.317073170731736E-2},{"$f":"'WACC Calc'!U172","v":7.317073170731736E-2},{"$f":"'WACC Calc'!V172","v":7.317073170731736E-2},{"$f":"'WACC Calc'!W172","v":7.317073170731736E-2},{"$f":"'WACC Calc'!X172","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Y172","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Z172","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AA172","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AB172","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AC172","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AD172","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AE172","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AF172","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AG172","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AH172","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AI172","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AJ172","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AK172","v":7.317073170731736E-2}]
["MA3CSP**D00","Market","Advanced",30,"CSP","*","Debt Fraction",{"$f":"'WACC Calc'!F173","v":0.46424066338348274},{"$f":"'WACC Calc'!G173","v":0.46445443255339475},{"$f":"'WACC Calc'!H173","v":0.46468872013979889},{"$f":"'WACC Calc'!I173","v":0.46491482454331279},{"$f":"'WACC Calc'!J173","v":0.46485757512075276},{"$f":"'WACC Calc'!K173","v":0.49154509622612241},{"$f":"'WACC Calc'!L173","v":0.49154509622612241},{"$f":"'WACC Calc'!M173","v":0.5982951806476009},{"$f":"'WACC Calc'!N173","v":0.59492011479355777},{"$f":"'WACC Calc'!O173","v":0.59154504893951465},{"$f":"'WACC Calc'!P173","v":0.58816998308547153},{"$f":"'WACC Calc'!Q173","v":0.5847949172314284},{"$f":"'WACC Calc'!R173","v":0.5847949172314284},{"$f":"'WACC Calc'!S173","v":0.5847949172314284},{"$f":"'WACC Calc'!T173","v":0.5847949172314284},{"$f":"'WACC Calc'!U173","v":0.5847949172314284},{"$f":"'WACC Calc'!V173","v":0.5847949172314284},{"$f":"'WACC Calc'!W173","v":0.5847949172314284},{"$f":"'WACC Calc'!X173","v":0.5847949172314284},{"$f":"'WACC Calc'!Y173","v":0.5847949172314284},{"$f":"'WACC Calc'!Z173","v":0.5847949172314284},{"$f":"'WACC Calc'!AA173","v":0.5847949172314284},{"$f":"'WACC Calc'!AB173","v":0.5847949172314284},{"$f":"'WACC Calc'!AC173","v":0.5847949172314284},{"$f":"'WACC Calc'!AD173","v":0.5847949172314284},{"$f":"'WACC Calc'!AE173","v":0.5847949172314284},{"$f":"'WACC Calc'!AF173","v":0.5847949172314284},{"$f":"'WACC Calc'!AG173","v":0.5847949172314284},{"$f":"'WACC Calc'!AH173","v":0.5847949172314284},{"$f":"'WACC Calc'!AI173","v":0.5847949172314284},{"$f":"'WACC Calc'!AJ173","v":0.5847949172314284},{"$f":"'WACC Calc'!AK173","v":0.5847949172314284}]
["MM3CSP**D00","Market","Moderate",30,"CSP","*","Debt Fraction",{"$f":"'WACC Calc'!F174","v":0.46424066338348274},{"$f":"'WACC Calc'!G174","v":0.46445443255339475},{"$f":"'WACC Calc'!H174","v":0.46468872013979889},{"$f":"'WACC Calc'!I174","v":0.46491482454331279},{"$f":"'WACC Calc'!J174","v":0.46485757512075276},{"$f":"'WACC Calc'!K174","v":0.49154509622612241},{"$f":"'WACC Calc'!L174","v":0.49154509622612241},{"$f":"'WACC Calc'!M174","v":0.5982951806476009},{"$f":"'WACC Calc'!N174","v":0.59492011479355777},{"$f":"'WACC Calc'!O174","v":0.59154504893951465},{"$f":"'WACC Calc'!P174","v":0.58816998308547153},{"$f":"'WACC Calc'!Q174","v":0.5847949172314284},{"$f":"'WACC Calc'!R174","v":0.5847949172314284},{"$f":"'WACC Calc'!S174","v":0.5847949172314284},{"$f":"'WACC Calc'!T174","v":0.5847949172314284},{"$f":"'WACC Calc'!U174","v":0.5847949172314284},{"$f":"'WACC Calc'!V174","v":0.5847949172314284},{"$f":"'WACC Calc'!W174","v":0.5847949172314284},{"$f":"'WACC Calc'!X174","v":0.5847949172314284},{"$f":"'WACC Calc'!Y174","v":0.5847949172314284},{"$f":"'WACC Calc'!Z174","v":0.5847949172314284},{"$f":"'WACC Calc'!AA174","v":0.5847949172314284},{"$f":"'WACC Calc'!AB174","v":0.5847949172314284},{"$f":"'WACC Calc'!AC174","v":0.5847949172314284},{"$f":"'WACC Calc'!AD174","v":0.5847949172314284},{"$f":"'WACC Calc'!AE174","v":0.5847949172314284},{"$f":"'WACC Calc'!AF174","v":0.5847949172314284},{"$f":"'WACC Calc'!AG174","v":0.5847949172314284},{"$f":"'WACC Calc'!AH174","v":0.5847949172314284},{"$f":"'WACC Calc'!AI174","v":0.5847949172314284},{"$f":"'WACC Calc'!AJ174","v":0.5847949172314284},{"$f":"'WACC Calc'!AK174","v":0.5847949172314284}]
["MC3CSP**D00","Market","Conservative",30,"CSP","*","Debt Fraction",{"$f":"'WACC Calc'!F175","v":0.46424066338348274},{"$f":"'WACC Calc'!G175","v":0.46445443255339475},{"$f":"'WACC Calc'!H175","v":0.46468872013979889},{"$f":"'WACC Calc'!I175","v":0.46491482454331279},{"$f":"'WACC Calc'!J175","v":0.46485757512075276},{"$f":"'WACC Calc'!K175","v":0.49154509622612241},{"$f":"'WACC Calc'!L175","v":0.49154509622612241},{"$f":"'WACC Calc'!M175","v":0.5982951806476009},{"$f":"'WACC Calc'!N175","v":0.59492011479355777},{"$f":"'WACC Calc'!O175","v":0.59154504893951465},{"$f":"'WACC Calc'!P175","v":0.58816998308547153},{"$f":"'WACC Calc'!Q175","v":0.5847949172314284},{"$f":"'WACC Calc'!R175","v":0.5847949172314284},{"$f":"'WACC Calc'!S175","v":0.5847949172314284},{"$f":"'WACC Calc'!T175","v":0.5847949172314284},{"$f":"'WACC Calc'!U175","v":0.5847949172314284},{"$f":"'WACC Calc'!V175","v":0.5847949172314284},{"$f":"'WACC Calc'!W175","v":0.5847949172314284},{"$f":"'WACC Calc'!X175","v":0.5847949172314284},{"$f":"'WACC Calc'!Y175","v":0.5847949172314284},{"$f":"'WACC Calc'!Z175","v":0.5847949172314284},{"$f":"'WACC Calc'!AA175","v":0.5847949172314284},{"$f":"'WACC Calc'!AB175","v":0.5847949172314284},{"$f":"'WACC Calc'!AC175","v":0.5847949172314284},{"$f":"'WACC Calc'!AD175","v":0.5847949172314284},{"$f":"'WACC Calc'!AE175","v":0.5847949172314284},{"$f":"'WACC Calc'!AF175","v":0.5847949172314284},{"$f":"'WACC Calc'!AG175","v":0.5847949172314284},{"$f":"'WACC Calc'!AH175","v":0.5847949172314284},{"$f":"'WACC Calc'!AI175","v":0.5847949172314284},{"$f":"'WACC Calc'!AJ175","v":0.5847949172314284},{"$f":"'WACC Calc'!AK175","v":0.5847949172314284}]
["M*3CSP**T50","Market","*",30,"CSP","*","Tax Rate (Federal and State)",{"$f":"'WACC Calc'!F176","v":0.25739999999999996},{"$f":"'WACC Calc'!G176","v":0.25739999999999996},{"$f":"'WACC Calc'!H176","v":0.25739999999999996},{"$f":"'WACC Calc'!I176","v":0.25739999999999996},{"$f":"'WACC Calc'!J176","v":0.25739999999999996},{"$f":"'WACC Calc'!K176","v":0.25739999999999996},{"$f":"'WACC Calc'!L176","v":0.25739999999999996},{"$f":"'WACC Calc'!M176","v":0.25739999999999996},{"$f":"'WACC Calc'!N176","v":0.25739999999999996},{"$f":"'WACC Calc'!O176","v":0.25739999999999996},{"$f":"'WACC Calc'!P176","v":0.25739999999999996},{"$f":"'WACC Calc'!Q176","v":0.25739999999999996},{"$f":"'WACC Calc'!R176","v":0.25739999999999996},{"$f":"'WACC Calc'!S176","v":0.25739999999999996},{"$f":"'WACC Calc'!T176","v":0.25739999999999996},{"$f":"'WACC Calc'!U176","v":0.25739999999999996},{"$f":"'WACC Calc'!V176","v":0.25739999999999996},{"$f":"'WACC Calc'!W176","v":0.25739999999999996},{"$f":"'WACC Calc'!X176","v":0.25739999999999996},{"$f":"'WACC Calc'!Y176","v":0.25739999999999996},{"$f":"'WACC Calc'!Z176","v":0.25739999999999996},{"$f":"'WACC Calc'!AA176","v":0.25739999999999996},{"$f":"'WACC Calc'!AB176","v":0.25739999999999996},{"$f":"'WACC Calc'!AC176","v":0.25739999999999996},{"$f":"'WACC Calc'!AD176","v":0.25739999999999996},{"$f":"'WACC Calc'!AE176","v":0.25739999999999996},{"$f":"'WACC Calc'!AF176","v":0.25739999999999996},{"$f":"'WACC Calc'!AG176","v":0.25739999999999996},{"$f":"'WACC Calc'!AH176","v":0.25739999999999996},{"$f":"'WACC Calc'!AI176","v":0.25739999999999996},{"$f":"'WACC Calc'!AJ176","v":0.25739999999999996},{"$f":"'WACC Calc'!AK176","v":0.25739999999999996}]
["MA3CSP**W00","Market","Advanced",30,"CSP","*","WACC Nominal",{"$f":"'WACC Calc'!F177","v":6.7365738326794697E-2},{"$f":"'WACC Calc'!G177","v":6.735071120922656E-2},{"$f":"'WACC Calc'!H177","v":6.7334241729052696E-2},{"$f":"'WACC Calc'!I177","v":6.7318347493903294E-2},{"$f":"'WACC Calc'!J177","v":6.7322371899311562E-2},{"$f":"'WACC Calc'!K177","v":6.54463459156885E-2},{"$f":"'WACC Calc'!L177","v":6.54463459156885E-2},{"$f":"'WACC Calc'!M177","v":5.8830829983494072E-2},{"$f":"'WACC Calc'!N177","v":5.9946646319454851E-2},{"$f":"'WACC Calc'!O177","v":6.1052437359802786E-2},{"$f":"'WACC Calc'!P177","v":6.2148203104537871E-2},{"$f":"'WACC Calc'!Q177","v":6.3233943553660105E-2},{"$f":"'WACC Calc'!R177","v":6.3233943553660105E-2},{"$f":"'WACC Calc'!S177","v":6.3233943553660105E-2},{"$f":"'WACC Calc'!T177","v":6.3233943553660105E-2},{"$f":"'WACC Calc'!U177","v":6.3233943553660105E-2},{"$f":"'WACC Calc'!V177","v":6.3233943553660105E-2},{"$f":"'WACC Calc'!W177","v":6.3233943553660105E-2},{"$f":"'WACC Calc'!X177","v":6.3233943553660105E-2},{"$f":"'WACC Calc'!Y177","v":6.3233943553660105E-2},{"$f":"'WACC Calc'!Z177","v":6.3233943553660105E-2},{"$f":"'WACC Calc'!AA177","v":6.3233943553660105E-2},{"$f":"'WACC Calc'!AB177","v":6.3233943553660105E-2},{"$f":"'WACC Calc'!AC177","v":6.3233943553660105E-2},{"$f":"'WACC Calc'!AD177","v":6.3233943553660105E-2},{"$f":"'WACC Calc'!AE177","v":6.3233943553660105E-2},{"$f":"'WACC Calc'!AF177","v":6.3233943553660105E-2},{"$f":"'WACC Calc'!AG177","v":6.3233943553660105E-2},{"$f":"'WACC Calc'!AH177","v":6.3233943553660105E-2},{"$f":"'WACC Calc'!AI177","v":6.3233943553660105E-2},{"$f":"'WACC Calc'!AJ177","v":6.3233943553660105E-2},{"$f":"'WACC Calc'!AK177","v":6.3233943553660105E-2}]
["MM3CSP**W00","Market","Moderate",30,"CSP","*","WACC Nominal",{"$f":"'WACC Calc'!F178","v":6.7365738326794697E-2},{"$f":"'WACC Calc'!G178","v":6.735071120922656E-2},{"$f":"'WACC Calc'!H178","v":6.7334241729052696E-2},{"$f":"'WACC Calc'!I178","v":6.7318347493903294E-2},{"$f":"'WACC Calc'!J178","v":6.7322371899311562E-2},{"$f":"'WACC Calc'!K178","v":6.54463459156885E-2},{"$f":"'WACC Calc'!L178","v":6.54463459156885E-2},{"$f":"'WACC Calc'!M178","v":5.8830829983494072E-2},{"$f":"'WACC Calc'!N178","v":5.9946646319454851E-2},{"$f":"'WACC Calc'!O178","v":6.1052437359802786E-2},{"$f":"'WACC Calc'!P178","v":6.2148203104537871E-2},{"$f":"'WACC Calc'!Q178","v":6.3233943553660105E-2},{"$f":"'WACC Calc'!R178","v":6.3233943553660105E-2},{"$f":"'WACC Calc'!S178","v":6.3233943553660105E-2},{"$f":"'WACC Calc'!T178","v":6.3233943553660105E-2},{"$f":"'WACC Calc'!U178","v":6.3233943553660105E-2},{"$f":"'WACC Calc'!V178","v":6.3233943553660105E-2},{"$f":"'WACC Calc'!W178","v":6.3233943553660105E-2},{"$f":"'WACC Calc'!X178","v":6.3233943553660105E-2},{"$f":"'WACC Calc'!Y178","v":6.3233943553660105E-2},{"$f":"'WACC Calc'!Z178","v":6.3233943553660105E-2},{"$f":"'WACC Calc'!AA178","v":6.3233943553660105E-2},{"$f":"'WACC Calc'!AB178","v":6.3233943553660105E-2},{"$f":"'WACC Calc'!AC178","v":6.3233943553660105E-2},{"$f":"'WACC Calc'!AD178","v":6.3233943553660105E-2},{"$f":"'WACC Calc'!AE178","v":6.3233943553660105E-2},{"$f":"'WACC Calc'!AF178","v":6.3233943553660105E-2},{"$f":"'WACC Calc'!AG178","v":6.3233943553660105E-2},{"$f":"'WACC Calc'!AH178","v":6.3233943553660105E-2},{"$f":"'WACC Calc'!AI178","v":6.3233943553660105E-2},{"$f":"'WACC Calc'!AJ178","v":6.3233943553660105E-2},{"$f":"'WACC Calc'!AK178","v":6.3233943553660105E-2}]
["MC3CSP**W00","Market","Conservative",30,"CSP","*","WACC Nominal",{"$f":"'WACC Calc'!F179","v":6.7365738326794697E-2},{"$f":"'WACC Calc'!G179","v":6.735071120922656E-2},{"$f":"'WACC Calc'!H179","v":6.7334241729052696E-2},{"$f":"'WACC Calc'!I179","v":6.7318347493903294E-2},{"$f":"'WACC Calc'!J179","v":6.7322371899311562E-2},{"$f":"'WACC Calc'!K179","v":6.54463459156885E-2},{"$f":"'WACC Calc'!L179","v":6.54463459156885E-2},{"$f":"'WACC Calc'!M179","v":5.8830829983494072E-2},{"$f":"'WACC Calc'!N179","v":5.9946646319454851E-2},{"$f":"'WACC Calc'!O179","v":6.1052437359802786E-2},{"$f":"'WACC Calc'!P179","v":6.2148203104537871E-2},{"$f":"'WACC Calc'!Q179","v":6.3233943553660105E-2},{"$f":"'WACC Calc'!R179","v":6.3233943553660105E-2},{"$f":"'WACC Calc'!S179","v":6.3233943553660105E-2},{"$f":"'WACC Calc'!T179","v":6.3233943553660105E-2},{"$f":"'WACC Calc'!U179","v":6.3233943553660105E-2},{"$f":"'WACC Calc'!V179","v":6.3233943553660105E-2},{"$f":"'WACC Calc'!W179","v":6.3233943553660105E-2},{"$f":"'WACC Calc'!X179","v":6.3233943553660105E-2},{"$f":"'WACC Calc'!Y179","v":6.3233943553660105E-2},{"$f":"'WACC Calc'!Z179","v":6.3233943553660105E-2},{"$f":"'WACC Calc'!AA179","v":6.3233943553660105E-2},{"$f":"'WACC Calc'!AB179","v":6.3233943553660105E-2},{"$f":"'WACC Calc'!AC179","v":6.3233943553660105E-2},{"$f":"'WACC Calc'!AD179","v":6.3233943553660105E-2},{"$f":"'WACC Calc'!AE179","v":6.3233943553660105E-2},{"$f":"'WACC Calc'!AF179","v":6.3233943553660105E-2},{"$f":"'WACC Calc'!AG179","v":6.3233943553660105E-2},{"$f":"'WACC Calc'!AH179","v":6.3233943553660105E-2},{"$f":"'WACC Calc'!AI179","v":6.3233943553660105E-2},{"$f":"'WACC Calc'!AJ179","v":6.3233943553660105E-2},{"$f":"'WACC Calc'!AK179","v":6.3233943553660105E-2}]
["MA3CSP**W06","Market","Advanced",30,"CSP","*","WACC Real",{"$f":"'WACC Calc'!F180","v":4.1332427635897284E-2},{"$f":"'WACC Calc'!G180","v":4.1317767033391961E-2},{"$f":"'WACC Calc'!H180","v":4.1301699247856538E-2},{"$f":"'WACC Calc'!I180","v":4.128619267697875E-2},{"$f":"'WACC Calc'!J180","v":4.1290118926157859E-2},{"$f":"'WACC Calc'!K180","v":3.9459849673842529E-2},{"$f":"'WACC Calc'!L180","v":3.9459849673842529E-2},{"$f":"'WACC Calc'!M180","v":3.3005687788774773E-2},{"$f":"'WACC Calc'!N180","v":3.4094289092151175E-2},{"$f":"'WACC Calc'!O180","v":3.5173109619319742E-2},{"$f":"'WACC Calc'!P180","v":3.6242149370280918E-2},{"$f":"'WACC Calc'!Q180","v":3.7301408345034481E-2},{"$f":"'WACC Calc'!R180","v":3.7301408345034481E-2},{"$f":"'WACC Calc'!S180","v":3.7301408345034481E-2},{"$f":"'WACC Calc'!T180","v":3.7301408345034481E-2},{"$f":"'WACC Calc'!U180","v":3.7301408345034481E-2},{"$f":"'WACC Calc'!V180","v":3.7301408345034481E-2},{"$f":"'WACC Calc'!W180","v":3.7301408345034481E-2},{"$f":"'WACC Calc'!X180","v":3.7301408345034481E-2},{"$f":"'WACC Calc'!Y180","v":3.7301408345034481E-2},{"$f":"'WACC Calc'!Z180","v":3.7301408345034481E-2},{"$f":"'WACC Calc'!AA180","v":3.7301408345034481E-2},{"$f":"'WACC Calc'!AB180","v":3.7301408345034481E-2},{"$f":"'WACC Calc'!AC180","v":3.7301408345034481E-2},{"$f":"'WACC Calc'!AD180","v":3.7301408345034481E-2},{"$f":"'WACC Calc'!AE180","v":3.7301408345034481E-2},{"$f":"'WACC Calc'!AF180","v":3.7301408345034481E-2},{"$f":"'WACC Calc'!AG180","v":3.7301408345034481E-2},{"$f":"'WACC Calc'!AH180","v":3.7301408345034481E-2},{"$f":"'WACC Calc'!AI180","v":3.7301408345034481E-2},{"$f":"'WACC Calc'!AJ180","v":3.7301408345034481E-2},{"$f":"'WACC Calc'!AK180","v":3.7301408345034481E-2}]
["MM3CSP**W06","Market","Moderate",30,"CSP","*","WACC Real",{"$f":"'WACC Calc'!F181","v":4.1332427635897284E-2},{"$f":"'WACC Calc'!G181","v":4.1317767033391961E-2},{"$f":"'WACC Calc'!H181","v":4.1301699247856538E-2},{"$f":"'WACC Calc'!I181","v":4.128619267697875E-2},{"$f":"'WACC Calc'!J181","v":4.1290118926157859E-2},{"$f":"'WACC Calc'!K181","v":3.9459849673842529E-2},{"$f":"'WACC Calc'!L181","v":3.9459849673842529E-2},{"$f":"'WACC Calc'!M181","v":3.3005687788774773E-2},{"$f":"'WACC Calc'!N181","v":3.4094289092151175E-2},{"$f":"'WACC Calc'!O181","v":3.5173109619319742E-2},{"$f":"'WACC Calc'!P181","v":3.6242149370280918E-2},{"$f":"'WACC Calc'!Q181","v":3.7301408345034481E-2},{"$f":"'WACC Calc'!R181","v":3.7301408345034481E-2},{"$f":"'WACC Calc'!S181","v":3.7301408345034481E-2},{"$f":"'WACC Calc'!T181","v":3.7301408345034481E-2},{"$f":"'WACC Calc'!U181","v":3.7301408345034481E-2},{"$f":"'WACC Calc'!V181","v":3.7301408345034481E-2},{"$f":"'WACC Calc'!W181","v":3.7301408345034481E-2},{"$f":"'WACC Calc'!X181","v":3.7301408345034481E-2},{"$f":"'WACC Calc'!Y181","v":3.7301408345034481E-2},{"$f":"'WACC Calc'!Z181","v":3.7301408345034481E-2},{"$f":"'WACC Calc'!AA181","v":3.7301408345034481E-2},{"$f":"'WACC Calc'!AB181","v":3.7301408345034481E-2},{"$f":"'WACC Calc'!AC181","v":3.7301408345034481E-2},{"$f":"'WACC Calc'!AD181","v":3.7301408345034481E-2},{"$f":"'WACC Calc'!AE181","v":3.7301408345034481E-2},{"$f":"'WACC Calc'!AF181","v":3.7301408345034481E-2},{"$f":"'WACC Calc'!AG181","v":3.7301408345034481E-2},{"$f":"'WACC Calc'!AH181","v":3.7301408345034481E-2},{"$f":"'WACC Calc'!AI181","v":3.7301408345034481E-2},{"$f":"'WACC Calc'!AJ181","v":3.7301408345034481E-2},{"$f":"'WACC Calc'!AK181","v":3.7301408345034481E-2}]
["MC3CSP**W06","Market","Conservative",30,"CSP","*","WACC Real",{"$f":"'WACC Calc'!F182","v":4.1332427635897284E-2},{"$f":"'WACC Calc'!G182","v":4.1317767033391961E-2},{"$f":"'WACC Calc'!H182","v":4.1301699247856538E-2},{"$f":"'WACC Calc'!I182","v":4.128619267697875E-2},{"$f":"'WACC Calc'!J182","v":4.1290118926157859E-2},{"$f":"'WACC Calc'!K182","v":3.9459849673842529E-2},{"$f":"'WACC Calc'!L182","v":3.9459849673842529E-2},{"$f":"'WACC Calc'!M182","v":3.3005687788774773E-2},{"$f":"'WACC Calc'!N182","v":3.4094289092151175E-2},{"$f":"'WACC Calc'!O182","v":3.5173109619319742E-2},{"$f":"'WACC Calc'!P182","v":3.6242149370280918E-2},{"$f":"'WACC Calc'!Q182","v":3.7301408345034481E-2},{"$f":"'WACC Calc'!R182","v":3.7301408345034481E-2},{"$f":"'WACC Calc'!S182","v":3.7301408345034481E-2},{"$f":"'WACC Calc'!T182","v":3.7301408345034481E-2},{"$f":"'WACC Calc'!U182","v":3.7301408345034481E-2},{"$f":"'WACC Calc'!V182","v":3.7301408345034481E-2},{"$f":"'WACC Calc'!W182","v":3.7301408345034481E-2},{"$f":"'WACC Calc'!X182","v":3.7301408345034481E-2},{"$f":"'WACC Calc'!Y182","v":3.7301408345034481E-2},{"$f":"'WACC Calc'!Z182","v":3.7301408345034481E-2},{"$f":"'WACC Calc'!AA182","v":3.7301408345034481E-2},{"$f":"'WACC Calc'!AB182","v":3.7301408345034481E-2},{"$f":"'WACC Calc'!AC182","v":3.7301408345034481E-2},{"$f":"'WACC Calc'!AD182","v":3.7301408345034481E-2},{"$f":"'WACC Calc'!AE182","v":3.7301408345034481E-2},{"$f":"'WACC Calc'!AF182","v":3.7301408345034481E-2},{"$f":"'WACC Calc'!AG182","v":3.7301408345034481E-2},{"$f":"'WACC Calc'!AH182","v":3.7301408345034481E-2},{"$f":"'WACC Calc'!AI182","v":3.7301408345034481E-2},{"$f":"'WACC Calc'!AJ182","v":3.7301408345034481E-2},{"$f":"'WACC Calc'!AK182","v":3.7301408345034481E-2}]
["MA3CSP**F00","Market","Advanced",30,"CSP","*","FCR",{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!L82","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!M82","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!N82","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!O82","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!P82","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!Q82","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!R82","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!S82","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!T82","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!U82","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!V82","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!W82","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!X82","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!Y82","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!Z82","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!AA82","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!AB82","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!AC82","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!AD82","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!AE82","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!AF82","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!AG82","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!AH82","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!AI82","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!AJ82","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!AK82","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!AL82","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!AM82","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!AN82","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!AO82","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!AP82","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!AQ82","v":5.1747733010499911E-2}]
["MM3CSP**F00","Market","Moderate",30,"CSP","*","FCR",{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!L83","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!M83","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!N83","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!O83","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!P83","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!Q83","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!R83","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!S83","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!T83","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!U83","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!V83","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!W83","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!X83","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!Y83","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!Z83","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!AA83","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!AB83","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!AC83","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!AD83","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!AE83","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!AF83","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!AG83","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!AH83","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!AI83","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!AJ83","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!AK83","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!AL83","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!AM83","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!AN83","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!AO83","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!AP83","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!AQ83","v":5.1747733010499911E-2}]
["MC3CSP**F00","Market","Conservative",30,"CSP","*","FCR",{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!L84","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!M84","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!N84","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!O84","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!P84","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!Q84","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!R84","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!S84","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!T84","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!U84","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!V84","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!W84","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!X84","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!Y84","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!Z84","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!AA84","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!AB84","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!AC84","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!AD84","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!AE84","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!AF84","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!AG84","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!AH84","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!AI84","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!AJ84","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!AK84","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!AL84","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!AM84","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!AN84","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!AO84","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!AP84","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!AQ84","v":5.1747733010499911E-2}]
["M*3Geo**I110","Market","*",30,"Geothermal","*","Inflation Rate",{"$f":"'WACC Calc'!F185","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!G185","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!H185","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!I185","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!J185","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!K185","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!L185","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!M185","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!N185","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!O185","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!P185","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Q185","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!R185","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!S185","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!T185","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!U185","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!V185","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!W185","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!X185","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Y185","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Z185","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AA185","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AB185","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AC185","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AD185","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AE185","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AF185","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AG185","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AH185","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AI185","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AJ185","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AK185","v":2.5000000000000001E-2}]
["MA3Geo**I100","Market","Advanced",30,"Geothermal","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F186","v":0.04},{"$f":"'WACC Calc'!G186","v":0.04},{"$f":"'WACC Calc'!H186","v":0.04},{"$f":"'WACC Calc'!I186","v":0.04},{"$f":"'WACC Calc'!J186","v":0.04},{"$f":"'WACC Calc'!K186","v":0.04},{"$f":"'WACC Calc'!L186","v":0.04},{"$f":"'WACC Calc'!M186","v":4.2000000000000003E-2},{"$f":"'WACC Calc'!N186","v":4.4000000000000004E-2},{"$f":"'WACC Calc'!O186","v":4.6000000000000006E-2},{"$f":"'WACC Calc'!P186","v":4.8000000000000008E-2},{"$f":"'WACC Calc'!Q186","v":0.05},{"$f":"'WACC Calc'!R186","v":0.05},{"$f":"'WACC Calc'!S186","v":0.05},{"$f":"'WACC Calc'!T186","v":0.05},{"$f":"'WACC Calc'!U186","v":0.05},{"$f":"'WACC Calc'!V186","v":0.05},{"$f":"'WACC Calc'!W186","v":0.05},{"$f":"'WACC Calc'!X186","v":0.05},{"$f":"'WACC Calc'!Y186","v":0.05},{"$f":"'WACC Calc'!Z186","v":0.05},{"$f":"'WACC Calc'!AA186","v":0.05},{"$f":"'WACC Calc'!AB186","v":0.05},{"$f":"'WACC Calc'!AC186","v":0.05},{"$f":"'WACC Calc'!AD186","v":0.05},{"$f":"'WACC Calc'!AE186","v":0.05},{"$f":"'WACC Calc'!AF186","v":0.05},{"$f":"'WACC Calc'!AG186","v":0.05},{"$f":"'WACC Calc'!AH186","v":0.05},{"$f":"'WACC Calc'!AI186","v":0.05},{"$f":"'WACC Calc'!AJ186","v":0.05},{"$f":"'WACC Calc'!AK186","v":0.05}]
["MM3Geo**I100","Market","Moderate",30,"Geothermal","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F187","v":0.04},{"$f":"'WACC Calc'!G187","v":0.04},{"$f":"'WACC Calc'!H187","v":0.04},{"$f":"'WACC Calc'!I187","v":0.04},{"$f":"'WACC Calc'!J187","v":0.04},{"$f":"'WACC Calc'!K187","v":0.04},{"$f":"'WACC Calc'!L187","v":0.04},{"$f":"'WACC Calc'!M187","v":4.2000000000000003E-2},{"$f":"'WACC Calc'!N187","v":4.4000000000000004E-2},{"$f":"'WACC Calc'!O187","v":4.6000000000000006E-2},{"$f":"'WACC Calc'!P187","v":4.8000000000000008E-2},{"$f":"'WACC Calc'!Q187","v":0.05},{"$f":"'WACC Calc'!R187","v":0.05},{"$f":"'WACC Calc'!S187","v":0.05},{"$f":"'WACC Calc'!T187","v":0.05},{"$f":"'WACC Calc'!U187","v":0.05},{"$f":"'WACC Calc'!V187","v":0.05},{"$f":"'WACC Calc'!W187","v":0.05},{"$f":"'WACC Calc'!X187","v":0.05},{"$f":"'WACC Calc'!Y187","v":0.05},{"$f":"'WACC Calc'!Z187","v":0.05},{"$f":"'WACC Calc'!AA187","v":0.05},{"$f":"'WACC Calc'!AB187","v":0.05},{"$f":"'WACC Calc'!AC187","v":0.05},{"$f":"'WACC Calc'!AD187","v":0.05},{"$f":"'WACC Calc'!AE187","v":0.05},{"$f":"'WACC Calc'!AF187","v":0.05},{"$f":"'WACC Calc'!AG187","v":0.05},{"$f":"'WACC Calc'!AH187","v":0.05},{"$f":"'WACC Calc'!AI187","v":0.05},{"$f":"'WACC Calc'!AJ187","v":0.05},{"$f":"'WACC Calc'!AK187","v":0.05}]
["MC3Geo**I100","Market","Conservative",30,"Geothermal","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F188","v":0.04},{"$f":"'WACC Calc'!G188","v":0.04},{"$f":"'WACC Calc'!H188","v":0.04},{"$f":"'WACC Calc'!I188","v":0.04},{"$f":"'WACC Calc'!J188","v":0.04},{"$f":"'WACC Calc'!K188","v":0.04},{"$f":"'WACC Calc'!L188","v":0.04},{"$f":"'WACC Calc'!M188","v":4.2000000000000003E-2},{"$f":"'WACC Calc'!N188","v":4.4000000000000004E-2},{"$f":"'WACC Calc'!O188","v":4.6000000000000006E-2},{"$f":"'WACC Calc'!P188","v":4.8000000000000008E-2},{"$f":"'WACC Calc'!Q188","v":0.05},{"$f":"'WACC Calc'!R188","v":0.05},{"$f":"'WACC Calc'!S188","v":0.05},{"$f":"'WACC Calc'!T188","v":0.05},{"$f":"'WACC Calc'!U188","v":0.05},{"$f":"'WACC Calc'!V188","v":0.05},{"$f":"'WACC Calc'!W188","v":0.05},{"$f":"'WACC Calc'!X188","v":0.05},{"$f":"'WACC Calc'!Y188","v":0.05},{"$f":"'WACC Calc'!Z188","v":0.05},{"$f":"'WACC Calc'!AA188","v":0.05},{"$f":"'WACC Calc'!AB188","v":0.05},{"$f":"'WACC Calc'!AC188","v":0.05},{"$f":"'WACC Calc'!AD188","v":0.05},{"$f":"'WACC Calc'!AE188","v":0.05},{"$f":"'WACC Calc'!AF188","v":0.05},{"$f":"'WACC Calc'!AG188","v":0.05},{"$f":"'WACC Calc'!AH188","v":0.05},{"$f":"'WACC Calc'!AI188","v":0.05},{"$f":"'WACC Calc'!AJ188","v":0.05},{"$f":"'WACC Calc'!AK188","v":0.05}]
["MA3Geo**C2126","Market","Advanced",30,"Geothermal","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F189","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!G189","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!H189","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!I189","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!J189","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!K189","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!L189","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!M189","v":1.6585365853658551E-2},{"$f":"'WACC Calc'!N189","v":1.8536585365853675E-2},{"$f":"'WACC Calc'!O189","v":2.0487804878048799E-2},{"$f":"'WACC Calc'!P189","v":2.2439024390243922E-2},{"$f":"'WACC Calc'!Q189","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!R189","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!S189","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!T189","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!U189","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!V189","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!W189","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!X189","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Y189","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Z189","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AA189","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AB189","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AC189","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AD189","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AE189","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AF189","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AG189","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AH189","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AI189","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AJ189","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AK189","v":2.4390243902439046E-2}]
["MM3Geo**C2126","Market","Moderate",30,"Geothermal","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F190","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!G190","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!H190","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!I190","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!J190","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!K190","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!L190","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!M190","v":1.6585365853658551E-2},{"$f":"'WACC Calc'!N190","v":1.8536585365853675E-2},{"$f":"'WACC Calc'!O190","v":2.0487804878048799E-2},{"$f":"'WACC Calc'!P190","v":2.2439024390243922E-2},{"$f":"'WACC Calc'!Q190","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!R190","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!S190","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!T190","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!U190","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!V190","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!W190","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!X190","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Y190","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Z190","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AA190","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AB190","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AC190","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AD190","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AE190","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AF190","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AG190","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AH190","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AI190","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AJ190","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AK190","v":2.4390243902439046E-2}]
["MC3Geo**C2126","Market","Conservative",30,"Geothermal","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F191","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!G191","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!H191","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!I191","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!J191","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!K191","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!L191","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!M191","v":1.6585365853658551E-2},{"$f":"'WACC Calc'!N191","v":1.8536585365853675E-2},{"$f":"'WACC Calc'!O191","v":2.0487804878048799E-2},{"$f":"'WACC Calc'!P191","v":2.2439024390243922E-2},{"$f":"'WACC Calc'!Q191","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!R191","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!S191","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!T191","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!U191","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!V191","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!W191","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!X191","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Y191","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Z191","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AA191","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AB191","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AC191","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AD191","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AE191","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AF191","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AG191","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AH191","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AI191","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AJ191","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AK191","v":2.4390243902439046E-2}]
[{"$f":"_xlfn.CONCAT(LEFT(B195,1), LEFT(C195,1), LEFT(D195,1),LEFT(E195,3),LEFT(F195,6),RIGHT(F195,1), LEFT(G195,1), IF(ISERROR(FIND(\"Rate\",G195)), \"0\",FIND(\"Rate\",G195)),IF(ISERROR(FIND(\"Real\",G195)), \"0\",FIND(\"Real\",G195)))","v":"M*3Geo**I00"},"Market","*",30,"Geothermal","*","Interest During Construction  - Nominal",{"$f":"'WACC Calc'!F192","v":0.04},{"$f":"'WACC Calc'!G192","v":0.04},{"$f":"'WACC Calc'!H192","v":0.04},{"$f":"'WACC Calc'!I192","v":0.04},{"$f":"'WACC Calc'!J192","v":0.04},{"$f":"'WACC Calc'!K192","v":0.04},{"$f":"'WACC Calc'!L192","v":0.04},{"$f":"'WACC Calc'!M192","v":4.2000000000000003E-2},{"$f":"'WACC Calc'!N192","v":4.4000000000000004E-2},{"$f":"'WACC Calc'!O192","v":4.6000000000000006E-2},{"$f":"'WACC Calc'!P192","v":4.8000000000000008E-2},{"$f":"'WACC Calc'!Q192","v":0.05},{"$f":"'WACC Calc'!R192","v":0.05},{"$f":"'WACC Calc'!S192","v":0.05},{"$f":"'WACC Calc'!T192","v":0.05},{"$f":"'WACC Calc'!U192","v":0.05},{"$f":"'WACC Calc'!V192","v":0.05},{"$f":"'WACC Calc'!W192","v":0.05},{"$f":"'WACC Calc'!X192","v":0.05},{"$f":"'WACC Calc'!Y192","v":0.05},{"$f":"'WACC Calc'!Z192","v":0.05},{"$f":"'WACC Calc'!AA192","v":0.05},{"$f":"'WACC Calc'!AB192","v":0.05},{"$f":"'WACC Calc'!AC192","v":0.05},{"$f":"'WACC Calc'!AD192","v":0.05},{"$f":"'WACC Calc'!AE192","v":0.05},{"$f":"'WACC Calc'!AF192","v":0.05},{"$f":"'WACC Calc'!AG192","v":0.05},{"$f":"'WACC Calc'!AH192","v":0.05},{"$f":"'WACC Calc'!AI192","v":0.05},{"$f":"'WACC Calc'!AJ192","v":0.05},{"$f":"'WACC Calc'!AK192","v":0.05}]
["MA3Geo**R10","Market","Advanced",30,"Geothermal","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F193","v":0.1},{"$f":"'WACC Calc'!G193","v":0.1},{"$f":"'WACC Calc'!H193","v":0.1},{"$f":"'WACC Calc'!I193","v":0.1},{"$f":"'WACC Calc'!J193","v":0.1},{"$f":"'WACC Calc'!K193","v":0.1},{"$f":"'WACC Calc'!L193","v":0.1},{"$f":"'WACC Calc'!M193","v":0.1},{"$f":"'WACC Calc'!N193","v":0.1},{"$f":"'WACC Calc'!O193","v":0.1},{"$f":"'WACC Calc'!P193","v":0.1},{"$f":"'WACC Calc'!Q193","v":0.1},{"$f":"'WACC Calc'!R193","v":0.1},{"$f":"'WACC Calc'!S193","v":0.1},{"$f":"'WACC Calc'!T193","v":0.1},{"$f":"'WACC Calc'!U193","v":0.1},{"$f":"'WACC Calc'!V193","v":0.1},{"$f":"'WACC Calc'!W193","v":0.1},{"$f":"'WACC Calc'!X193","v":0.1},{"$f":"'WACC Calc'!Y193","v":0.1},{"$f":"'WACC Calc'!Z193","v":0.1},{"$f":"'WACC Calc'!AA193","v":0.1},{"$f":"'WACC Calc'!AB193","v":0.1},{"$f":"'WACC Calc'!AC193","v":0.1},{"$f":"'WACC Calc'!AD193","v":0.1},{"$f":"'WACC Calc'!AE193","v":0.1},{"$f":"'WACC Calc'!AF193","v":0.1},{"$f":"'WACC Calc'!AG193","v":0.1},{"$f":"'WACC Calc'!AH193","v":0.1},{"$f":"'WACC Calc'!AI193","v":0.1},{"$f":"'WACC Calc'!AJ193","v":0.1},{"$f":"'WACC Calc'!AK193","v":0.1}]
["MM3Geo**R10","Market","Moderate",30,"Geothermal","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F194","v":0.1},{"$f":"'WACC Calc'!G194","v":0.1},{"$f":"'WACC Calc'!H194","v":0.1},{"$f":"'WACC Calc'!I194","v":0.1},{"$f":"'WACC Calc'!J194","v":0.1},{"$f":"'WACC Calc'!K194","v":0.1},{"$f":"'WACC Calc'!L194","v":0.1},{"$f":"'WACC Calc'!M194","v":0.1},{"$f":"'WACC Calc'!N194","v":0.1},{"$f":"'WACC Calc'!O194","v":0.1},{"$f":"'WACC Calc'!P194","v":0.1},{"$f":"'WACC Calc'!Q194","v":0.1},{"$f":"'WACC Calc'!R194","v":0.1},{"$f":"'WACC Calc'!S194","v":0.1},{"$f":"'WACC Calc'!T194","v":0.1},{"$f":"'WACC Calc'!U194","v":0.1},{"$f":"'WACC Calc'!V194","v":0.1},{"$f":"'WACC Calc'!W194","v":0.1},{"$f":"'WACC Calc'!X194","v":0.1},{"$f":"'WACC Calc'!Y194","v":0.1},{"$f":"'WACC Calc'!Z194","v":0.1},{"$f":"'WACC Calc'!AA194","v":0.1},{"$f":"'WACC Calc'!AB194","v":0.1},{"$f":"'WACC Calc'!AC194","v":0.1},{"$f":"'WACC Calc'!AD194","v":0.1},{"$f":"'WACC Calc'!AE194","v":0.1},{"$f":"'WACC Calc'!AF194","v":0.1},{"$f":"'WACC Calc'!AG194","v":0.1},{"$f":"'WACC Calc'!AH194","v":0.1},{"$f":"'WACC Calc'!AI194","v":0.1},{"$f":"'WACC Calc'!AJ194","v":0.1},{"$f":"'WACC Calc'!AK194","v":0.1}]
["MC3Geo**R10","Market","Conservative",30,"Geothermal","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F195","v":0.1},{"$f":"'WACC Calc'!G195","v":0.1},{"$f":"'WACC Calc'!H195","v":0.1},{"$f":"'WACC Calc'!I195","v":0.1},{"$f":"'WACC Calc'!J195","v":0.1},{"$f":"'WACC Calc'!K195","v":0.1},{"$f":"'WACC Calc'!L195","v":0.1},{"$f":"'WACC Calc'!M195","v":0.1},{"$f":"'WACC Calc'!N195","v":0.1},{"$f":"'WACC Calc'!O195","v":0.1},{"$f":"'WACC Calc'!P195","v":0.1},{"$f":"'WACC Calc'!Q195","v":0.1},{"$f":"'WACC Calc'!R195","v":0.1},{"$f":"'WACC Calc'!S195","v":0.1},{"$f":"'WACC Calc'!T195","v":0.1},{"$f":"'WACC Calc'!U195","v":0.1},{"$f":"'WACC Calc'!V195","v":0.1},{"$f":"'WACC Calc'!W195","v":0.1},{"$f":"'WACC Calc'!X195","v":0.1},{"$f":"'WACC Calc'!Y195","v":0.1},{"$f":"'WACC Calc'!Z195","v":0.1},{"$f":"'WACC Calc'!AA195","v":0.1},{"$f":"'WACC Calc'!AB195","v":0.1},{"$f":"'WACC Calc'!AC195","v":0.1},{"$f":"'WACC Calc'!AD195","v":0.1},{"$f":"'WACC Calc'!AE195","v":0.1},{"$f":"'WACC Calc'!AF195","v":0.1},{"$f":"'WACC Calc'!AG195","v":0.1},{"$f":"'WACC Calc'!AH195","v":0.1},{"$f":"'WACC Calc'!AI195","v":0.1},{"$f":"'WACC Calc'!AJ195","v":0.1},{"$f":"'WACC Calc'!AK195","v":0.1}]
["MA3Geo**C1237","Market","Advanced",30,"Geothermal","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F196","v":7.317073170731736E-2},{"$f":"'WACC Calc'!G196","v":7.317073170731736E-2},{"$f":"'WACC Calc'!H196","v":7.317073170731736E-2},{"$f":"'WACC Calc'!I196","v":7.317073170731736E-2},{"$f":"'WACC Calc'!J196","v":7.317073170731736E-2},{"$f":"'WACC Calc'!K196","v":7.317073170731736E-2},{"$f":"'WACC Calc'!L196","v":7.317073170731736E-2},{"$f":"'WACC Calc'!M196","v":7.317073170731736E-2},{"$f":"'WACC Calc'!N196","v":7.317073170731736E-2},{"$f":"'WACC Calc'!O196","v":7.317073170731736E-2},{"$f":"'WACC Calc'!P196","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Q196","v":7.317073170731736E-2},{"$f":"'WACC Calc'!R196","v":7.317073170731736E-2},{"$f":"'WACC Calc'!S196","v":7.317073170731736E-2},{"$f":"'WACC Calc'!T196","v":7.317073170731736E-2},{"$f":"'WACC Calc'!U196","v":7.317073170731736E-2},{"$f":"'WACC Calc'!V196","v":7.317073170731736E-2},{"$f":"'WACC Calc'!W196","v":7.317073170731736E-2},{"$f":"'WACC Calc'!X196","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Y196","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Z196","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AA196","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AB196","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AC196","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AD196","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AE196","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AF196","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AG196","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AH196","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AI196","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AJ196","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AK196","v":7.317073170731736E-2}]
["MM3Geo**C1237","Market","Moderate",30,"Geothermal","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F197","v":7.317073170731736E-2},{"$f":"'WACC Calc'!G197","v":7.317073170731736E-2},{"$f":"'WACC Calc'!H197","v":7.317073170731736E-2},{"$f":"'WACC Calc'!I197","v":7.317073170731736E-2},{"$f":"'WACC Calc'!J197","v":7.317073170731736E-2},{"$f":"'WACC Calc'!K197","v":7.317073170731736E-2},{"$f":"'WACC Calc'!L197","v":7.317073170731736E-2},{"$f":"'WACC Calc'!M197","v":7.317073170731736E-2},{"$f":"'WACC Calc'!N197","v":7.317073170731736E-2},{"$f":"'WACC Calc'!O197","v":7.317073170731736E-2},{"$f":"'WACC Calc'!P197","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Q197","v":7.317073170731736E-2},{"$f":"'WACC Calc'!R197","v":7.317073170731736E-2},{"$f":"'WACC Calc'!S197","v":7.317073170731736E-2},{"$f":"'WACC Calc'!T197","v":7.317073170731736E-2},{"$f":"'WACC Calc'!U197","v":7.317073170731736E-2},{"$f":"'WACC Calc'!V197","v":7.317073170731736E-2},{"$f":"'WACC Calc'!W197","v":7.317073170731736E-2},{"$f":"'WACC Calc'!X197","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Y197","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Z197","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AA197","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AB197","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AC197","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AD197","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AE197","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AF197","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AG197","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AH197","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AI197","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AJ197","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AK197","v":7.317073170731736E-2}]
["MC3Geo**C1237","Market","Conservative",30,"Geothermal","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F198","v":7.317073170731736E-2},{"$f":"'WACC Calc'!G198","v":7.317073170731736E-2},{"$f":"'WACC Calc'!H198","v":7.317073170731736E-2},{"$f":"'WACC Calc'!I198","v":7.317073170731736E-2},{"$f":"'WACC Calc'!J198","v":7.317073170731736E-2},{"$f":"'WACC Calc'!K198","v":7.317073170731736E-2},{"$f":"'WACC Calc'!L198","v":7.317073170731736E-2},{"$f":"'WACC Calc'!M198","v":7.317073170731736E-2},{"$f":"'WACC Calc'!N198","v":7.317073170731736E-2},{"$f":"'WACC Calc'!O198","v":7.317073170731736E-2},{"$f":"'WACC Calc'!P198","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Q198","v":7.317073170731736E-2},{"$f":"'WACC Calc'!R198","v":7.317073170731736E-2},{"$f":"'WACC Calc'!S198","v":7.317073170731736E-2},{"$f":"'WACC Calc'!T198","v":7.317073170731736E-2},{"$f":"'WACC Calc'!U198","v":7.317073170731736E-2},{"$f":"'WACC Calc'!V198","v":7.317073170731736E-2},{"$f":"'WACC Calc'!W198","v":7.317073170731736E-2},{"$f":"'WACC Calc'!X198","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Y198","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Z198","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AA198","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AB198","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AC198","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AD198","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AE198","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AF198","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AG198","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AH198","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AI198","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AJ198","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AK198","v":7.317073170731736E-2}]
["MA3Geo**D00","Market","Advanced",30,"Geothermal","*","Debt Fraction",{"$f":"'WACC Calc'!F199","v":0.57470048657816442},{"$f":"'WACC Calc'!G199","v":0.5742792306657708},{"$f":"'WACC Calc'!H199","v":0.57281271067800099},{"$f":"'WACC Calc'!I199","v":0.57130156321685277},{"$f":"'WACC Calc'!J199","v":0.56974366127434684},{"$f":"'WACC Calc'!K199","v":0.56813684106171114},{"$f":"'WACC Calc'!L199","v":0.56813684106171114},{"$f":"'WACC Calc'!M199","v":0.60085119885845417},{"$f":"'WACC Calc'!N199","v":0.59753832228001946},{"$f":"'WACC Calc'!O199","v":0.59422544570158475},{"$f":"'WACC Calc'!P199","v":0.59091256912315004},{"$f":"'WACC Calc'!Q199","v":0.58759969254471534},{"$f":"'WACC Calc'!R199","v":0.58759969254471534},{"$f":"'WACC Calc'!S199","v":0.58759969254471534},{"$f":"'WACC Calc'!T199","v":0.58759969254471534},{"$f":"'WACC Calc'!U199","v":0.58759969254471534},{"$f":"'WACC Calc'!V199","v":0.58759969254471534},{"$f":"'WACC Calc'!W199","v":0.58759969254471534},{"$f":"'WACC Calc'!X199","v":0.58759969254471534},{"$f":"'WACC Calc'!Y199","v":0.58759969254471534},{"$f":"'WACC Calc'!Z199","v":0.58759969254471534},{"$f":"'WACC Calc'!AA199","v":0.58759969254471534},{"$f":"'WACC Calc'!AB199","v":0.58759969254471534},{"$f":"'WACC Calc'!AC199","v":0.58759969254471534},{"$f":"'WACC Calc'!AD199","v":0.58759969254471534},{"$f":"'WACC Calc'!AE199","v":0.58759969254471534},{"$f":"'WACC Calc'!AF199","v":0.58759969254471534},{"$f":"'WACC Calc'!AG199","v":0.58759969254471534},{"$f":"'WACC Calc'!AH199","v":0.58759969254471534},{"$f":"'WACC Calc'!AI199","v":0.58759969254471534},{"$f":"'WACC Calc'!AJ199","v":0.58759969254471534},{"$f":"'WACC Calc'!AK199","v":0.58759969254471534}]
["MM3Geo**D00","Market","Moderate",30,"Geothermal","*","Debt Fraction",{"$f":"'WACC Calc'!F200","v":0.57470048657816442},{"$f":"'WACC Calc'!G200","v":0.5742792306657708},{"$f":"'WACC Calc'!H200","v":0.57281271067800099},{"$f":"'WACC Calc'!I200","v":0.57130156321685277},{"$f":"'WACC Calc'!J200","v":0.56974366127434684},{"$f":"'WACC Calc'!K200","v":0.56813684106171114},{"$f":"'WACC Calc'!L200","v":0.56813684106171114},{"$f":"'WACC Calc'!M200","v":0.60085119885845417},{"$f":"'WACC Calc'!N200","v":0.59753832228001946},{"$f":"'WACC Calc'!O200","v":0.59422544570158475},{"$f":"'WACC Calc'!P200","v":0.59091256912315004},{"$f":"'WACC Calc'!Q200","v":0.58759969254471534},{"$f":"'WACC Calc'!R200","v":0.58759969254471534},{"$f":"'WACC Calc'!S200","v":0.58759969254471534},{"$f":"'WACC Calc'!T200","v":0.58759969254471534},{"$f":"'WACC Calc'!U200","v":0.58759969254471534},{"$f":"'WACC Calc'!V200","v":0.58759969254471534},{"$f":"'WACC Calc'!W200","v":0.58759969254471534},{"$f":"'WACC Calc'!X200","v":0.58759969254471534},{"$f":"'WACC Calc'!Y200","v":0.58759969254471534},{"$f":"'WACC Calc'!Z200","v":0.58759969254471534},{"$f":"'WACC Calc'!AA200","v":0.58759969254471534},{"$f":"'WACC Calc'!AB200","v":0.58759969254471534},{"$f":"'WACC Calc'!AC200","v":0.58759969254471534},{"$f":"'WACC Calc'!AD200","v":0.58759969254471534},{"$f":"'WACC Calc'!AE200","v":0.58759969254471534},{"$f":"'WACC Calc'!AF200","v":0.58759969254471534},{"$f":"'WACC Calc'!AG200","v":0.58759969254471534},{"$f":"'WACC Calc'!AH200","v":0.58759969254471534},{"$f":"'WACC Calc'!AI200","v":0.58759969254471534},{"$f":"'WACC Calc'!AJ200","v":0.58759969254471534},{"$f":"'WACC Calc'!AK200","v":0.58759969254471534}]
["MC3Geo**D00","Market","Conservative",30,"Geothermal","*","Debt Fraction",{"$f":"'WACC Calc'!F201","v":0.57470048657816442},{"$f":"'WACC Calc'!G201","v":0.5742792306657708},{"$f":"'WACC Calc'!H201","v":0.57281271067800099},{"$f":"'WACC Calc'!I201","v":0.57130156321685277},{"$f":"'WACC Calc'!J201","v":0.56974366127434684},{"$f":"'WACC Calc'!K201","v":0.56813684106171114},{"$f":"'WACC Calc'!L201","v":0.56813684106171114},{"$f":"'WACC Calc'!M201","v":0.60085119885845417},{"$f":"'WACC Calc'!N201","v":0.59753832228001946},{"$f":"'WACC Calc'!O201","v":0.59422544570158475},{"$f":"'WACC Calc'!P201","v":0.59091256912315004},{"$f":"'WACC Calc'!Q201","v":0.58759969254471534},{"$f":"'WACC Calc'!R201","v":0.58759969254471534},{"$f":"'WACC Calc'!S201","v":0.58759969254471534},{"$f":"'WACC Calc'!T201","v":0.58759969254471534},{"$f":"'WACC Calc'!U201","v":0.58759969254471534},{"$f":"'WACC Calc'!V201","v":0.58759969254471534},{"$f":"'WACC Calc'!W201","v":0.58759969254471534},{"$f":"'WACC Calc'!X201","v":0.58759969254471534},{"$f":"'WACC Calc'!Y201","v":0.58759969254471534},{"$f":"'WACC Calc'!Z201","v":0.58759969254471534},{"$f":"'WACC Calc'!AA201","v":0.58759969254471534},{"$f":"'WACC Calc'!AB201","v":0.58759969254471534},{"$f":"'WACC Calc'!AC201","v":0.58759969254471534},{"$f":"'WACC Calc'!AD201","v":0.58759969254471534},{"$f":"'WACC Calc'!AE201","v":0.58759969254471534},{"$f":"'WACC Calc'!AF201","v":0.58759969254471534},{"$f":"'WACC Calc'!AG201","v":0.58759969254471534},{"$f":"'WACC Calc'!AH201","v":0.58759969254471534},{"$f":"'WACC Calc'!AI201","v":0.58759969254471534},{"$f":"'WACC Calc'!AJ201","v":0.58759969254471534},{"$f":"'WACC Calc'!AK201","v":0.58759969254471534}]
["M*3Geo**T50","Market","*",30,"Geothermal","*","Tax Rate (Federal and State)",{"$f":"'WACC Calc'!F202","v":0.25739999999999996},{"$f":"'WACC Calc'!G202","v":0.25739999999999996},{"$f":"'WACC Calc'!H202","v":0.25739999999999996},{"$f":"'WACC Calc'!I202","v":0.25739999999999996},{"$f":"'WACC Calc'!J202","v":0.25739999999999996},{"$f":"'WACC Calc'!K202","v":0.25739999999999996},{"$f":"'WACC Calc'!L202","v":0.25739999999999996},{"$f":"'WACC Calc'!M202","v":0.25739999999999996},{"$f":"'WACC Calc'!N202","v":0.25739999999999996},{"$f":"'WACC Calc'!O202","v":0.25739999999999996},{"$f":"'WACC Calc'!P202","v":0.25739999999999996},{"$f":"'WACC Calc'!Q202","v":0.25739999999999996},{"$f":"'WACC Calc'!R202","v":0.25739999999999996},{"$f":"'WACC Calc'!S202","v":0.25739999999999996},{"$f":"'WACC Calc'!T202","v":0.25739999999999996},{"$f":"'WACC Calc'!U202","v":0.25739999999999996},{"$f":"'WACC Calc'!V202","v":0.25739999999999996},{"$f":"'WACC Calc'!W202","v":0.25739999999999996},{"$f":"'WACC Calc'!X202","v":0.25739999999999996},{"$f":"'WACC Calc'!Y202","v":0.25739999999999996},{"$f":"'WACC Calc'!Z202","v":0.25739999999999996},{"$f":"'WACC Calc'!AA202","v":0.25739999999999996},{"$f":"'WACC Calc'!AB202","v":0.25739999999999996},{"$f":"'WACC Calc'!AC202","v":0.25739999999999996},{"$f":"'WACC Calc'!AD202","v":0.25739999999999996},{"$f":"'WACC Calc'!AE202","v":0.25739999999999996},{"$f":"'WACC Calc'!AF202","v":0.25739999999999996},{"$f":"'WACC Calc'!AG202","v":0.25739999999999996},{"$f":"'WACC Calc'!AH202","v":0.25739999999999996},{"$f":"'WACC Calc'!AI202","v":0.25739999999999996},{"$f":"'WACC Calc'!AJ202","v":0.25739999999999996},{"$f":"'WACC Calc'!AK202","v":0.25739999999999996}]
["MA3Geo**W00","Market","Advanced",30,"Geothermal","*","WACC Nominal",{"$f":"'WACC Calc'!F203","v":5.9600854595501358E-2},{"$f":"'WACC Calc'!G203","v":5.9630467201118975E-2},{"$f":"'WACC Calc'!H203","v":5.9733557690179247E-2},{"$f":"'WACC Calc'!I203","v":5.9839785312108124E-2},{"$f":"'WACC Calc'!J203","v":5.9949299587058517E-2},{"$f":"'WACC Calc'!K203","v":6.0062252620725953E-2},{"$f":"'WACC Calc'!L203","v":6.0062252620725953E-2},{"$f":"'WACC Calc'!M203","v":5.8654948325590692E-2},{"$f":"'WACC Calc'!N203","v":5.9770373929504322E-2},{"$f":"'WACC Calc'!O203","v":6.0875958964829391E-2},{"$f":"'WACC Calc'!P203","v":6.1971703431565855E-2},{"$f":"'WACC Calc'!Q203","v":6.3057607329713744E-2},{"$f":"'WACC Calc'!R203","v":6.3057607329713744E-2},{"$f":"'WACC Calc'!S203","v":6.3057607329713744E-2},{"$f":"'WACC Calc'!T203","v":6.3057607329713744E-2},{"$f":"'WACC Calc'!U203","v":6.3057607329713744E-2},{"$f":"'WACC Calc'!V203","v":6.3057607329713744E-2},{"$f":"'WACC Calc'!W203","v":6.3057607329713744E-2},{"$f":"'WACC Calc'!X203","v":6.3057607329713744E-2},{"$f":"'WACC Calc'!Y203","v":6.3057607329713744E-2},{"$f":"'WACC Calc'!Z203","v":6.3057607329713744E-2},{"$f":"'WACC Calc'!AA203","v":6.3057607329713744E-2},{"$f":"'WACC Calc'!AB203","v":6.3057607329713744E-2},{"$f":"'WACC Calc'!AC203","v":6.3057607329713744E-2},{"$f":"'WACC Calc'!AD203","v":6.3057607329713744E-2},{"$f":"'WACC Calc'!AE203","v":6.3057607329713744E-2},{"$f":"'WACC Calc'!AF203","v":6.3057607329713744E-2},{"$f":"'WACC Calc'!AG203","v":6.3057607329713744E-2},{"$f":"'WACC Calc'!AH203","v":6.3057607329713744E-2},{"$f":"'WACC Calc'!AI203","v":6.3057607329713744E-2},{"$f":"'WACC Calc'!AJ203","v":6.3057607329713744E-2},{"$f":"'WACC Calc'!AK203","v":6.3057607329713744E-2}]
["MM3Geo**W00","Market","Moderate",30,"Geothermal","*","WACC Nominal",{"$f":"'WACC Calc'!F204","v":5.9600854595501358E-2},{"$f":"'WACC Calc'!G204","v":5.9630467201118975E-2},{"$f":"'WACC Calc'!H204","v":5.9733557690179247E-2},{"$f":"'WACC Calc'!I204","v":5.9839785312108124E-2},{"$f":"'WACC Calc'!J204","v":5.9949299587058517E-2},{"$f":"'WACC Calc'!K204","v":6.0062252620725953E-2},{"$f":"'WACC Calc'!L204","v":6.0062252620725953E-2},{"$f":"'WACC Calc'!M204","v":5.8654948325590692E-2},{"$f":"'WACC Calc'!N204","v":5.9770373929504322E-2},{"$f":"'WACC Calc'!O204","v":6.0875958964829391E-2},{"$f":"'WACC Calc'!P204","v":6.1971703431565855E-2},{"$f":"'WACC Calc'!Q204","v":6.3057607329713744E-2},{"$f":"'WACC Calc'!R204","v":6.3057607329713744E-2},{"$f":"'WACC Calc'!S204","v":6.3057607329713744E-2},{"$f":"'WACC Calc'!T204","v":6.3057607329713744E-2},{"$f":"'WACC Calc'!U204","v":6.3057607329713744E-2},{"$f":"'WACC Calc'!V204","v":6.3057607329713744E-2},{"$f":"'WACC Calc'!W204","v":6.3057607329713744E-2},{"$f":"'WACC Calc'!X204","v":6.3057607329713744E-2},{"$f":"'WACC Calc'!Y204","v":6.3057607329713744E-2},{"$f":"'WACC Calc'!Z204","v":6.3057607329713744E-2},{"$f":"'WACC Calc'!AA204","v":6.3057607329713744E-2},{"$f":"'WACC Calc'!AB204","v":6.3057607329713744E-2},{"$f":"'WACC Calc'!AC204","v":6.3057607329713744E-2},{"$f":"'WACC Calc'!AD204","v":6.3057607329713744E-2},{"$f":"'WACC Calc'!AE204","v":6.3057607329713744E-2},{"$f":"'WACC Calc'!AF204","v":6.3057607329713744E-2},{"$f":"'WACC Calc'!AG204","v":6.3057607329713744E-2},{"$f":"'WACC Calc'!AH204","v":6.3057607329713744E-2},{"$f":"'WACC Calc'!AI204","v":6.3057607329713744E-2},{"$f":"'WACC Calc'!AJ204","v":6.3057607329713744E-2},{"$f":"'WACC Calc'!AK204","v":6.3057607329713744E-2}]
["MC3Geo**W00","Market","Conservative",30,"Geothermal","*","WACC Nominal",{"$f":"'WACC Calc'!F205","v":5.9600854595501358E-2},{"$f":"'WACC Calc'!G205","v":5.9630467201118975E-2},{"$f":"'WACC Calc'!H205","v":5.9733557690179247E-2},{"$f":"'WACC Calc'!I205","v":5.9839785312108124E-2},{"$f":"'WACC Calc'!J205","v":5.9949299587058517E-2},{"$f":"'WACC Calc'!K205","v":6.0062252620725953E-2},{"$f":"'WACC Calc'!L205","v":6.0062252620725953E-2},{"$f":"'WACC Calc'!M205","v":5.8654948325590692E-2},{"$f":"'WACC Calc'!N205","v":5.9770373929504322E-2},{"$f":"'WACC Calc'!O205","v":6.0875958964829391E-2},{"$f":"'WACC Calc'!P205","v":6.1971703431565855E-2},{"$f":"'WACC Calc'!Q205","v":6.3057607329713744E-2},{"$f":"'WACC Calc'!R205","v":6.3057607329713744E-2},{"$f":"'WACC Calc'!S205","v":6.3057607329713744E-2},{"$f":"'WACC Calc'!T205","v":6.3057607329713744E-2},{"$f":"'WACC Calc'!U205","v":6.3057607329713744E-2},{"$f":"'WACC Calc'!V205","v":6.3057607329713744E-2},{"$f":"'WACC Calc'!W205","v":6.3057607329713744E-2},{"$f":"'WACC Calc'!X205","v":6.3057607329713744E-2},{"$f":"'WACC Calc'!Y205","v":6.3057607329713744E-2},{"$f":"'WACC Calc'!Z205","v":6.3057607329713744E-2},{"$f":"'WACC Calc'!AA205","v":6.3057607329713744E-2},{"$f":"'WACC Calc'!AB205","v":6.3057607329713744E-2},{"$f":"'WACC Calc'!AC205","v":6.3057607329713744E-2},{"$f":"'WACC Calc'!AD205","v":6.3057607329713744E-2},{"$f":"'WACC Calc'!AE205","v":6.3057607329713744E-2},{"$f":"'WACC Calc'!AF205","v":6.3057607329713744E-2},{"$f":"'WACC Calc'!AG205","v":6.3057607329713744E-2},{"$f":"'WACC Calc'!AH205","v":6.3057607329713744E-2},{"$f":"'WACC Calc'!AI205","v":6.3057607329713744E-2},{"$f":"'WACC Calc'!AJ205","v":6.3057607329713744E-2},{"$f":"'WACC Calc'!AK205","v":6.3057607329713744E-2}]
["MA3Geo**W06","Market","Advanced",30,"Geothermal","*","WACC Real",{"$f":"'WACC Calc'!F206","v":3.3756931312684424E-2},{"$f":"'WACC Calc'!G206","v":3.378582165962829E-2},{"$f":"'WACC Calc'!H206","v":3.3886397746516472E-2},{"$f":"'WACC Calc'!I206","v":3.3990034450837259E-2},{"$f":"'WACC Calc'!J206","v":3.4096877645910739E-2},{"$f":"'WACC Calc'!K206","v":3.4207075727537672E-2},{"$f":"'WACC Calc'!L206","v":3.4207075727537672E-2},{"$f":"'WACC Calc'!M206","v":3.2834095927405604E-2},{"$f":"'WACC Calc'!N206","v":3.3922316028784927E-2},{"$f":"'WACC Calc'!O206","v":3.5000935575443259E-2},{"$f":"'WACC Calc'!P206","v":3.606995456738149E-2},{"$f":"'WACC Calc'!Q206","v":3.7129373004598953E-2},{"$f":"'WACC Calc'!R206","v":3.7129373004598953E-2},{"$f":"'WACC Calc'!S206","v":3.7129373004598953E-2},{"$f":"'WACC Calc'!T206","v":3.7129373004598953E-2},{"$f":"'WACC Calc'!U206","v":3.7129373004598953E-2},{"$f":"'WACC Calc'!V206","v":3.7129373004598953E-2},{"$f":"'WACC Calc'!W206","v":3.7129373004598953E-2},{"$f":"'WACC Calc'!X206","v":3.7129373004598953E-2},{"$f":"'WACC Calc'!Y206","v":3.7129373004598953E-2},{"$f":"'WACC Calc'!Z206","v":3.7129373004598953E-2},{"$f":"'WACC Calc'!AA206","v":3.7129373004598953E-2},{"$f":"'WACC Calc'!AB206","v":3.7129373004598953E-2},{"$f":"'WACC Calc'!AC206","v":3.7129373004598953E-2},{"$f":"'WACC Calc'!AD206","v":3.7129373004598953E-2},{"$f":"'WACC Calc'!AE206","v":3.7129373004598953E-2},{"$f":"'WACC Calc'!AF206","v":3.7129373004598953E-2},{"$f":"'WACC Calc'!AG206","v":3.7129373004598953E-2},{"$f":"'WACC Calc'!AH206","v":3.7129373004598953E-2},{"$f":"'WACC Calc'!AI206","v":3.7129373004598953E-2},{"$f":"'WACC Calc'!AJ206","v":3.7129373004598953E-2},{"$f":"'WACC Calc'!AK206","v":3.7129373004598953E-2}]
["MM3Geo**W06","Market","Moderate",30,"Geothermal","*","WACC Real",{"$f":"'WACC Calc'!F207","v":3.3756931312684424E-2},{"$f":"'WACC Calc'!G207","v":3.378582165962829E-2},{"$f":"'WACC Calc'!H207","v":3.3886397746516472E-2},{"$f":"'WACC Calc'!I207","v":3.3990034450837259E-2},{"$f":"'WACC Calc'!J207","v":3.4096877645910739E-2},{"$f":"'WACC Calc'!K207","v":3.4207075727537672E-2},{"$f":"'WACC Calc'!L207","v":3.4207075727537672E-2},{"$f":"'WACC Calc'!M207","v":3.2834095927405604E-2},{"$f":"'WACC Calc'!N207","v":3.3922316028784927E-2},{"$f":"'WACC Calc'!O207","v":3.5000935575443259E-2},{"$f":"'WACC Calc'!P207","v":3.606995456738149E-2},{"$f":"'WACC Calc'!Q207","v":3.7129373004598953E-2},{"$f":"'WACC Calc'!R207","v":3.7129373004598953E-2},{"$f":"'WACC Calc'!S207","v":3.7129373004598953E-2},{"$f":"'WACC Calc'!T207","v":3.7129373004598953E-2},{"$f":"'WACC Calc'!U207","v":3.7129373004598953E-2},{"$f":"'WACC Calc'!V207","v":3.7129373004598953E-2},{"$f":"'WACC Calc'!W207","v":3.7129373004598953E-2},{"$f":"'WACC Calc'!X207","v":3.7129373004598953E-2},{"$f":"'WACC Calc'!Y207","v":3.7129373004598953E-2},{"$f":"'WACC Calc'!Z207","v":3.7129373004598953E-2},{"$f":"'WACC Calc'!AA207","v":3.7129373004598953E-2},{"$f":"'WACC Calc'!AB207","v":3.7129373004598953E-2},{"$f":"'WACC Calc'!AC207","v":3.7129373004598953E-2},{"$f":"'WACC Calc'!AD207","v":3.7129373004598953E-2},{"$f":"'WACC Calc'!AE207","v":3.7129373004598953E-2},{"$f":"'WACC Calc'!AF207","v":3.7129373004598953E-2},{"$f":"'WACC Calc'!AG207","v":3.7129373004598953E-2},{"$f":"'WACC Calc'!AH207","v":3.7129373004598953E-2},{"$f":"'WACC Calc'!AI207","v":3.7129373004598953E-2},{"$f":"'WACC Calc'!AJ207","v":3.7129373004598953E-2},{"$f":"'WACC Calc'!AK207","v":3.7129373004598953E-2}]
["MC3Geo**W06","Market","Conservative",30,"Geothermal","*","WACC Real",{"$f":"'WACC Calc'!F208","v":3.3756931312684424E-2},{"$f":"'WACC Calc'!G208","v":3.378582165962829E-2},{"$f":"'WACC Calc'!H208","v":3.3886397746516472E-2},{"$f":"'WACC Calc'!I208","v":3.3990034450837259E-2},{"$f":"'WACC Calc'!J208","v":3.4096877645910739E-2},{"$f":"'WACC Calc'!K208","v":3.4207075727537672E-2},{"$f":"'WACC Calc'!L208","v":3.4207075727537672E-2},{"$f":"'WACC Calc'!M208","v":3.2834095927405604E-2},{"$f":"'WACC Calc'!N208","v":3.3922316028784927E-2},{"$f":"'WACC Calc'!O208","v":3.5000935575443259E-2},{"$f":"'WACC Calc'!P208","v":3.606995456738149E-2},{"$f":"'WACC Calc'!Q208","v":3.7129373004598953E-2},{"$f":"'WACC Calc'!R208","v":3.7129373004598953E-2},{"$f":"'WACC Calc'!S208","v":3.7129373004598953E-2},{"$f":"'WACC Calc'!T208","v":3.7129373004598953E-2},{"$f":"'WACC Calc'!U208","v":3.7129373004598953E-2},{"$f":"'WACC Calc'!V208","v":3.7129373004598953E-2},{"$f":"'WACC Calc'!W208","v":3.7129373004598953E-2},{"$f":"'WACC Calc'!X208","v":3.7129373004598953E-2},{"$f":"'WACC Calc'!Y208","v":3.7129373004598953E-2},{"$f":"'WACC Calc'!Z208","v":3.7129373004598953E-2},{"$f":"'WACC Calc'!AA208","v":3.7129373004598953E-2},{"$f":"'WACC Calc'!AB208","v":3.7129373004598953E-2},{"$f":"'WACC Calc'!AC208","v":3.7129373004598953E-2},{"$f":"'WACC Calc'!AD208","v":3.7129373004598953E-2},{"$f":"'WACC Calc'!AE208","v":3.7129373004598953E-2},{"$f":"'WACC Calc'!AF208","v":3.7129373004598953E-2},{"$f":"'WACC Calc'!AG208","v":3.7129373004598953E-2},{"$f":"'WACC Calc'!AH208","v":3.7129373004598953E-2},{"$f":"'WACC Calc'!AI208","v":3.7129373004598953E-2},{"$f":"'WACC Calc'!AJ208","v":3.7129373004598953E-2},{"$f":"'WACC Calc'!AK208","v":3.7129373004598953E-2}]
["MA3Geo**F00","Market","Advanced",30,"Geothermal","*","FCR",{"$f":"Geothermal!$N$57*Geothermal!L99","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!M99","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!N99","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!O99","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!P99","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!Q99","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!R99","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!S99","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!T99","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!U99","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!V99","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!W99","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!X99","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!Y99","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!Z99","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!AA99","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!AB99","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!AC99","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!AD99","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!AE99","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!AF99","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!AG99","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!AH99","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!AI99","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!AJ99","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!AK99","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!AL99","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!AM99","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!AN99","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!AO99","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!AP99","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!AQ99","v":4.8224474653610766E-2}]
["MM3Geo**F00","Market","Moderate",30,"Geothermal","*","FCR",{"$f":"Geothermal!$N$57*Geothermal!L100","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!M100","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!N100","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!O100","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!P100","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!Q100","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!R100","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!S100","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!T100","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!U100","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!V100","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!W100","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!X100","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!Y100","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!Z100","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!AA100","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!AB100","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!AC100","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!AD100","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!AE100","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!AF100","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!AG100","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!AH100","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!AI100","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!AJ100","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!AK100","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!AL100","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!AM100","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!AN100","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!AO100","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!AP100","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!AQ100","v":4.8224474653610766E-2}]
["MC3Geo**F00","Market","Conservative",30,"Geothermal","*","FCR",{"$f":"Geothermal!$N$57*Geothermal!L101","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!M101","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!N101","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!O101","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!P101","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!Q101","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!R101","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!S101","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!T101","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!U101","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!V101","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!W101","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!X101","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!Y101","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!Z101","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!AA101","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!AB101","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!AC101","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!AD101","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!AE101","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!AF101","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!AG101","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!AH101","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!AI101","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!AJ101","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!AK101","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!AL101","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!AM101","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!AN101","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!AO101","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!AP101","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!AQ101","v":4.8224474653610766E-2}]
["M*3Hyd**I110","Market","*",30,"Hydropower","*","Inflation Rate",{"$f":"'WACC Calc'!F211","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!G211","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!H211","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!I211","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!J211","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!K211","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!L211","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!M211","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!N211","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!O211","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!P211","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Q211","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!R211","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!S211","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!T211","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!U211","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!V211","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!W211","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!X211","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Y211","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Z211","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AA211","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AB211","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AC211","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AD211","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AE211","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AF211","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AG211","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AH211","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AI211","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AJ211","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AK211","v":2.5000000000000001E-2}]
["MA3Hyd**I100","Market","Advanced",30,"Hydropower","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F212","v":0.04},{"$f":"'WACC Calc'!G212","v":0.04},{"$f":"'WACC Calc'!H212","v":0.04},{"$f":"'WACC Calc'!I212","v":0.04},{"$f":"'WACC Calc'!J212","v":0.04},{"$f":"'WACC Calc'!K212","v":0.04},{"$f":"'WACC Calc'!L212","v":0.04},{"$f":"'WACC Calc'!M212","v":4.2000000000000003E-2},{"$f":"'WACC Calc'!N212","v":4.4000000000000004E-2},{"$f":"'WACC Calc'!O212","v":4.6000000000000006E-2},{"$f":"'WACC Calc'!P212","v":4.8000000000000008E-2},{"$f":"'WACC Calc'!Q212","v":0.05},{"$f":"'WACC Calc'!R212","v":0.05},{"$f":"'WACC Calc'!S212","v":0.05},{"$f":"'WACC Calc'!T212","v":0.05},{"$f":"'WACC Calc'!U212","v":0.05},{"$f":"'WACC Calc'!V212","v":0.05},{"$f":"'WACC Calc'!W212","v":0.05},{"$f":"'WACC Calc'!X212","v":0.05},{"$f":"'WACC Calc'!Y212","v":0.05},{"$f":"'WACC Calc'!Z212","v":0.05},{"$f":"'WACC Calc'!AA212","v":0.05},{"$f":"'WACC Calc'!AB212","v":0.05},{"$f":"'WACC Calc'!AC212","v":0.05},{"$f":"'WACC Calc'!AD212","v":0.05},{"$f":"'WACC Calc'!AE212","v":0.05},{"$f":"'WACC Calc'!AF212","v":0.05},{"$f":"'WACC Calc'!AG212","v":0.05},{"$f":"'WACC Calc'!AH212","v":0.05},{"$f":"'WACC Calc'!AI212","v":0.05},{"$f":"'WACC Calc'!AJ212","v":0.05},{"$f":"'WACC Calc'!AK212","v":0.05}]
["MM3Hyd**I100","Market","Moderate",30,"Hydropower","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F213","v":0.04},{"$f":"'WACC Calc'!G213","v":0.04},{"$f":"'WACC Calc'!H213","v":0.04},{"$f":"'WACC Calc'!I213","v":0.04},{"$f":"'WACC Calc'!J213","v":0.04},{"$f":"'WACC Calc'!K213","v":0.04},{"$f":"'WACC Calc'!L213","v":0.04},{"$f":"'WACC Calc'!M213","v":4.2000000000000003E-2},{"$f":"'WACC Calc'!N213","v":4.4000000000000004E-2},{"$f":"'WACC Calc'!O213","v":4.6000000000000006E-2},{"$f":"'WACC Calc'!P213","v":4.8000000000000008E-2},{"$f":"'WACC Calc'!Q213","v":0.05},{"$f":"'WACC Calc'!R213","v":0.05},{"$f":"'WACC Calc'!S213","v":0.05},{"$f":"'WACC Calc'!T213","v":0.05},{"$f":"'WACC Calc'!U213","v":0.05},{"$f":"'WACC Calc'!V213","v":0.05},{"$f":"'WACC Calc'!W213","v":0.05},{"$f":"'WACC Calc'!X213","v":0.05},{"$f":"'WACC Calc'!Y213","v":0.05},{"$f":"'WACC Calc'!Z213","v":0.05},{"$f":"'WACC Calc'!AA213","v":0.05},{"$f":"'WACC Calc'!AB213","v":0.05},{"$f":"'WACC Calc'!AC213","v":0.05},{"$f":"'WACC Calc'!AD213","v":0.05},{"$f":"'WACC Calc'!AE213","v":0.05},{"$f":"'WACC Calc'!AF213","v":0.05},{"$f":"'WACC Calc'!AG213","v":0.05},{"$f":"'WACC Calc'!AH213","v":0.05},{"$f":"'WACC Calc'!AI213","v":0.05},{"$f":"'WACC Calc'!AJ213","v":0.05},{"$f":"'WACC Calc'!AK213","v":0.05}]
["MC3Hyd**I100","Market","Conservative",30,"Hydropower","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F214","v":0.04},{"$f":"'WACC Calc'!G214","v":0.04},{"$f":"'WACC Calc'!H214","v":0.04},{"$f":"'WACC Calc'!I214","v":0.04},{"$f":"'WACC Calc'!J214","v":0.04},{"$f":"'WACC Calc'!K214","v":0.04},{"$f":"'WACC Calc'!L214","v":0.04},{"$f":"'WACC Calc'!M214","v":4.2000000000000003E-2},{"$f":"'WACC Calc'!N214","v":4.4000000000000004E-2},{"$f":"'WACC Calc'!O214","v":4.6000000000000006E-2},{"$f":"'WACC Calc'!P214","v":4.8000000000000008E-2},{"$f":"'WACC Calc'!Q214","v":0.05},{"$f":"'WACC Calc'!R214","v":0.05},{"$f":"'WACC Calc'!S214","v":0.05},{"$f":"'WACC Calc'!T214","v":0.05},{"$f":"'WACC Calc'!U214","v":0.05},{"$f":"'WACC Calc'!V214","v":0.05},{"$f":"'WACC Calc'!W214","v":0.05},{"$f":"'WACC Calc'!X214","v":0.05},{"$f":"'WACC Calc'!Y214","v":0.05},{"$f":"'WACC Calc'!Z214","v":0.05},{"$f":"'WACC Calc'!AA214","v":0.05},{"$f":"'WACC Calc'!AB214","v":0.05},{"$f":"'WACC Calc'!AC214","v":0.05},{"$f":"'WACC Calc'!AD214","v":0.05},{"$f":"'WACC Calc'!AE214","v":0.05},{"$f":"'WACC Calc'!AF214","v":0.05},{"$f":"'WACC Calc'!AG214","v":0.05},{"$f":"'WACC Calc'!AH214","v":0.05},{"$f":"'WACC Calc'!AI214","v":0.05},{"$f":"'WACC Calc'!AJ214","v":0.05},{"$f":"'WACC Calc'!AK214","v":0.05}]
["MA3Hyd**C2126","Market","Advanced",30,"Hydropower","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F215","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!G215","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!H215","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!I215","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!J215","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!K215","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!L215","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!M215","v":1.6585365853658551E-2},{"$f":"'WACC Calc'!N215","v":1.8536585365853675E-2},{"$f":"'WACC Calc'!O215","v":2.0487804878048799E-2},{"$f":"'WACC Calc'!P215","v":2.2439024390243922E-2},{"$f":"'WACC Calc'!Q215","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!R215","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!S215","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!T215","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!U215","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!V215","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!W215","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!X215","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Y215","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Z215","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AA215","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AB215","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AC215","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AD215","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AE215","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AF215","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AG215","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AH215","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AI215","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AJ215","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AK215","v":2.4390243902439046E-2}]
["MM3Hyd**C2126","Market","Moderate",30,"Hydropower","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F216","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!G216","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!H216","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!I216","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!J216","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!K216","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!L216","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!M216","v":1.6585365853658551E-2},{"$f":"'WACC Calc'!N216","v":1.8536585365853675E-2},{"$f":"'WACC Calc'!O216","v":2.0487804878048799E-2},{"$f":"'WACC Calc'!P216","v":2.2439024390243922E-2},{"$f":"'WACC Calc'!Q216","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!R216","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!S216","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!T216","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!U216","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!V216","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!W216","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!X216","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Y216","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Z216","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AA216","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AB216","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AC216","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AD216","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AE216","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AF216","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AG216","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AH216","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AI216","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AJ216","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AK216","v":2.4390243902439046E-2}]
["MC3Hyd**C2126","Market","Conservative",30,"Hydropower","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F217","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!G217","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!H217","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!I217","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!J217","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!K217","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!L217","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!M217","v":1.6585365853658551E-2},{"$f":"'WACC Calc'!N217","v":1.8536585365853675E-2},{"$f":"'WACC Calc'!O217","v":2.0487804878048799E-2},{"$f":"'WACC Calc'!P217","v":2.2439024390243922E-2},{"$f":"'WACC Calc'!Q217","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!R217","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!S217","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!T217","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!U217","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!V217","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!W217","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!X217","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Y217","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Z217","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AA217","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AB217","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AC217","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AD217","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AE217","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AF217","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AG217","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AH217","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AI217","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AJ217","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AK217","v":2.4390243902439046E-2}]
["M*3Hyd**I00","Market","*",30,"Hydropower","*","Interest During Construction  - Nominal",{"$f":"'WACC Calc'!F218","v":0.04},{"$f":"'WACC Calc'!G218","v":0.04},{"$f":"'WACC Calc'!H218","v":0.04},{"$f":"'WACC Calc'!I218","v":0.04},{"$f":"'WACC Calc'!J218","v":0.04},{"$f":"'WACC Calc'!K218","v":0.04},{"$f":"'WACC Calc'!L218","v":0.04},{"$f":"'WACC Calc'!M218","v":4.2000000000000003E-2},{"$f":"'WACC Calc'!N218","v":4.4000000000000004E-2},{"$f":"'WACC Calc'!O218","v":4.6000000000000006E-2},{"$f":"'WACC Calc'!P218","v":4.8000000000000008E-2},{"$f":"'WACC Calc'!Q218","v":0.05},{"$f":"'WACC Calc'!R218","v":0.05},{"$f":"'WACC Calc'!S218","v":0.05},{"$f":"'WACC Calc'!T218","v":0.05},{"$f":"'WACC Calc'!U218","v":0.05},{"$f":"'WACC Calc'!V218","v":0.05},{"$f":"'WACC Calc'!W218","v":0.05},{"$f":"'WACC Calc'!X218","v":0.05},{"$f":"'WACC Calc'!Y218","v":0.05},{"$f":"'WACC Calc'!Z218","v":0.05},{"$f":"'WACC Calc'!AA218","v":0.05},{"$f":"'WACC Calc'!AB218","v":0.05},{"$f":"'WACC Calc'!AC218","v":0.05},{"$f":"'WACC Calc'!AD218","v":0.05},{"$f":"'WACC Calc'!AE218","v":0.05},{"$f":"'WACC Calc'!AF218","v":0.05},{"$f":"'WACC Calc'!AG218","v":0.05},{"$f":"'WACC Calc'!AH218","v":0.05},{"$f":"'WACC Calc'!AI218","v":0.05},{"$f":"'WACC Calc'!AJ218","v":0.05},{"$f":"'WACC Calc'!AK218","v":0.05}]
["MA3Hyd**R10","Market","Advanced",30,"Hydropower","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F219","v":0.1},{"$f":"'WACC Calc'!G219","v":0.1},{"$f":"'WACC Calc'!H219","v":0.1},{"$f":"'WACC Calc'!I219","v":0.1},{"$f":"'WACC Calc'!J219","v":0.1},{"$f":"'WACC Calc'!K219","v":0.1},{"$f":"'WACC Calc'!L219","v":0.1},{"$f":"'WACC Calc'!M219","v":0.1},{"$f":"'WACC Calc'!N219","v":0.1},{"$f":"'WACC Calc'!O219","v":0.1},{"$f":"'WACC Calc'!P219","v":0.1},{"$f":"'WACC Calc'!Q219","v":0.1},{"$f":"'WACC Calc'!R219","v":0.1},{"$f":"'WACC Calc'!S219","v":0.1},{"$f":"'WACC Calc'!T219","v":0.1},{"$f":"'WACC Calc'!U219","v":0.1},{"$f":"'WACC Calc'!V219","v":0.1},{"$f":"'WACC Calc'!W219","v":0.1},{"$f":"'WACC Calc'!X219","v":0.1},{"$f":"'WACC Calc'!Y219","v":0.1},{"$f":"'WACC Calc'!Z219","v":0.1},{"$f":"'WACC Calc'!AA219","v":0.1},{"$f":"'WACC Calc'!AB219","v":0.1},{"$f":"'WACC Calc'!AC219","v":0.1},{"$f":"'WACC Calc'!AD219","v":0.1},{"$f":"'WACC Calc'!AE219","v":0.1},{"$f":"'WACC Calc'!AF219","v":0.1},{"$f":"'WACC Calc'!AG219","v":0.1},{"$f":"'WACC Calc'!AH219","v":0.1},{"$f":"'WACC Calc'!AI219","v":0.1},{"$f":"'WACC Calc'!AJ219","v":0.1},{"$f":"'WACC Calc'!AK219","v":0.1}]
["MM3Hyd**R10","Market","Moderate",30,"Hydropower","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F220","v":0.1},{"$f":"'WACC Calc'!G220","v":0.1},{"$f":"'WACC Calc'!H220","v":0.1},{"$f":"'WACC Calc'!I220","v":0.1},{"$f":"'WACC Calc'!J220","v":0.1},{"$f":"'WACC Calc'!K220","v":0.1},{"$f":"'WACC Calc'!L220","v":0.1},{"$f":"'WACC Calc'!M220","v":0.1},{"$f":"'WACC Calc'!N220","v":0.1},{"$f":"'WACC Calc'!O220","v":0.1},{"$f":"'WACC Calc'!P220","v":0.1},{"$f":"'WACC Calc'!Q220","v":0.1},{"$f":"'WACC Calc'!R220","v":0.1},{"$f":"'WACC Calc'!S220","v":0.1},{"$f":"'WACC Calc'!T220","v":0.1},{"$f":"'WACC Calc'!U220","v":0.1},{"$f":"'WACC Calc'!V220","v":0.1},{"$f":"'WACC Calc'!W220","v":0.1},{"$f":"'WACC Calc'!X220","v":0.1},{"$f":"'WACC Calc'!Y220","v":0.1},{"$f":"'WACC Calc'!Z220","v":0.1},{"$f":"'WACC Calc'!AA220","v":0.1},{"$f":"'WACC Calc'!AB220","v":0.1},{"$f":"'WACC Calc'!AC220","v":0.1},{"$f":"'WACC Calc'!AD220","v":0.1},{"$f":"'WACC Calc'!AE220","v":0.1},{"$f":"'WACC Calc'!AF220","v":0.1},{"$f":"'WACC Calc'!AG220","v":0.1},{"$f":"'WACC Calc'!AH220","v":0.1},{"$f":"'WACC Calc'!AI220","v":0.1},{"$f":"'WACC Calc'!AJ220","v":0.1},{"$f":"'WACC Calc'!AK220","v":0.1}]
["MC3Hyd**R10","Market","Conservative",30,"Hydropower","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F221","v":0.1},{"$f":"'WACC Calc'!G221","v":0.1},{"$f":"'WACC Calc'!H221","v":0.1},{"$f":"'WACC Calc'!I221","v":0.1},{"$f":"'WACC Calc'!J221","v":0.1},{"$f":"'WACC Calc'!K221","v":0.1},{"$f":"'WACC Calc'!L221","v":0.1},{"$f":"'WACC Calc'!M221","v":0.1},{"$f":"'WACC Calc'!N221","v":0.1},{"$f":"'WACC Calc'!O221","v":0.1},{"$f":"'WACC Calc'!P221","v":0.1},{"$f":"'WACC Calc'!Q221","v":0.1},{"$f":"'WACC Calc'!R221","v":0.1},{"$f":"'WACC Calc'!S221","v":0.1},{"$f":"'WACC Calc'!T221","v":0.1},{"$f":"'WACC Calc'!U221","v":0.1},{"$f":"'WACC Calc'!V221","v":0.1},{"$f":"'WACC Calc'!W221","v":0.1},{"$f":"'WACC Calc'!X221","v":0.1},{"$f":"'WACC Calc'!Y221","v":0.1},{"$f":"'WACC Calc'!Z221","v":0.1},{"$f":"'WACC Calc'!AA221","v":0.1},{"$f":"'WACC Calc'!AB221","v":0.1},{"$f":"'WACC Calc'!AC221","v":0.1},{"$f":"'WACC Calc'!AD221","v":0.1},{"$f":"'WACC Calc'!AE221","v":0.1},{"$f":"'WACC Calc'!AF221","v":0.1},{"$f":"'WACC Calc'!AG221","v":0.1},{"$f":"'WACC Calc'!AH221","v":0.1},{"$f":"'WACC Calc'!AI221","v":0.1},{"$f":"'WACC Calc'!AJ221","v":0.1},{"$f":"'WACC Calc'!AK221","v":0.1}]
["MA3Hyd**C1237","Market","Advanced",30,"Hydropower","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F222","v":7.317073170731736E-2},{"$f":"'WACC Calc'!G222","v":7.317073170731736E-2},{"$f":"'WACC Calc'!H222","v":7.317073170731736E-2},{"$f":"'WACC Calc'!I222","v":7.317073170731736E-2},{"$f":"'WACC Calc'!J222","v":7.317073170731736E-2},{"$f":"'WACC Calc'!K222","v":7.317073170731736E-2},{"$f":"'WACC Calc'!L222","v":7.317073170731736E-2},{"$f":"'WACC Calc'!M222","v":7.317073170731736E-2},{"$f":"'WACC Calc'!N222","v":7.317073170731736E-2},{"$f":"'WACC Calc'!O222","v":7.317073170731736E-2},{"$f":"'WACC Calc'!P222","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Q222","v":7.317073170731736E-2},{"$f":"'WACC Calc'!R222","v":7.317073170731736E-2},{"$f":"'WACC Calc'!S222","v":7.317073170731736E-2},{"$f":"'WACC Calc'!T222","v":7.317073170731736E-2},{"$f":"'WACC Calc'!U222","v":7.317073170731736E-2},{"$f":"'WACC Calc'!V222","v":7.317073170731736E-2},{"$f":"'WACC Calc'!W222","v":7.317073170731736E-2},{"$f":"'WACC Calc'!X222","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Y222","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Z222","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AA222","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AB222","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AC222","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AD222","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AE222","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AF222","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AG222","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AH222","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AI222","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AJ222","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AK222","v":7.317073170731736E-2}]
["MM3Hyd**C1237","Market","Moderate",30,"Hydropower","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F223","v":7.317073170731736E-2},{"$f":"'WACC Calc'!G223","v":7.317073170731736E-2},{"$f":"'WACC Calc'!H223","v":7.317073170731736E-2},{"$f":"'WACC Calc'!I223","v":7.317073170731736E-2},{"$f":"'WACC Calc'!J223","v":7.317073170731736E-2},{"$f":"'WACC Calc'!K223","v":7.317073170731736E-2},{"$f":"'WACC Calc'!L223","v":7.317073170731736E-2},{"$f":"'WACC Calc'!M223","v":7.317073170731736E-2},{"$f":"'WACC Calc'!N223","v":7.317073170731736E-2},{"$f":"'WACC Calc'!O223","v":7.317073170731736E-2},{"$f":"'WACC Calc'!P223","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Q223","v":7.317073170731736E-2},{"$f":"'WACC Calc'!R223","v":7.317073170731736E-2},{"$f":"'WACC Calc'!S223","v":7.317073170731736E-2},{"$f":"'WACC Calc'!T223","v":7.317073170731736E-2},{"$f":"'WACC Calc'!U223","v":7.317073170731736E-2},{"$f":"'WACC Calc'!V223","v":7.317073170731736E-2},{"$f":"'WACC Calc'!W223","v":7.317073170731736E-2},{"$f":"'WACC Calc'!X223","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Y223","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Z223","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AA223","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AB223","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AC223","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AD223","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AE223","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AF223","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AG223","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AH223","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AI223","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AJ223","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AK223","v":7.317073170731736E-2}]
["MC3Hyd**C1237","Market","Conservative",30,"Hydropower","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F224","v":7.317073170731736E-2},{"$f":"'WACC Calc'!G224","v":7.317073170731736E-2},{"$f":"'WACC Calc'!H224","v":7.317073170731736E-2},{"$f":"'WACC Calc'!I224","v":7.317073170731736E-2},{"$f":"'WACC Calc'!J224","v":7.317073170731736E-2},{"$f":"'WACC Calc'!K224","v":7.317073170731736E-2},{"$f":"'WACC Calc'!L224","v":7.317073170731736E-2},{"$f":"'WACC Calc'!M224","v":7.317073170731736E-2},{"$f":"'WACC Calc'!N224","v":7.317073170731736E-2},{"$f":"'WACC Calc'!O224","v":7.317073170731736E-2},{"$f":"'WACC Calc'!P224","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Q224","v":7.317073170731736E-2},{"$f":"'WACC Calc'!R224","v":7.317073170731736E-2},{"$f":"'WACC Calc'!S224","v":7.317073170731736E-2},{"$f":"'WACC Calc'!T224","v":7.317073170731736E-2},{"$f":"'WACC Calc'!U224","v":7.317073170731736E-2},{"$f":"'WACC Calc'!V224","v":7.317073170731736E-2},{"$f":"'WACC Calc'!W224","v":7.317073170731736E-2},{"$f":"'WACC Calc'!X224","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Y224","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Z224","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AA224","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AB224","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AC224","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AD224","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AE224","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AF224","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AG224","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AH224","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AI224","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AJ224","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AK224","v":7.317073170731736E-2}]
["MA3Hyd**D00","Market","Advanced",30,"Hydropower","*","Debt Fraction",{"$f":"'WACC Calc'!F225","v":0.65028635631341625},{"$f":"'WACC Calc'!G225","v":0.65028635631341625},{"$f":"'WACC Calc'!H225","v":0.65028635631341625},{"$f":"'WACC Calc'!I225","v":0.65028635631341625},{"$f":"'WACC Calc'!J225","v":0.65028635631341625},{"$f":"'WACC Calc'!K225","v":0.65028635631341625},{"$f":"'WACC Calc'!L225","v":0.65028635631341625},{"$f":"'WACC Calc'!M225","v":0.71910912119522363},{"$f":"'WACC Calc'!N225","v":0.71472703186668785},{"$f":"'WACC Calc'!O225","v":0.71034494253815206},{"$f":"'WACC Calc'!P225","v":0.70596285320961627},{"$f":"'WACC Calc'!Q225","v":0.7015807638810807},{"$f":"'WACC Calc'!R225","v":0.7015807638810807},{"$f":"'WACC Calc'!S225","v":0.7015807638810807},{"$f":"'WACC Calc'!T225","v":0.7015807638810807},{"$f":"'WACC Calc'!U225","v":0.7015807638810807},{"$f":"'WACC Calc'!V225","v":0.7015807638810807},{"$f":"'WACC Calc'!W225","v":0.7015807638810807},{"$f":"'WACC Calc'!X225","v":0.7015807638810807},{"$f":"'WACC Calc'!Y225","v":0.7015807638810807},{"$f":"'WACC Calc'!Z225","v":0.7015807638810807},{"$f":"'WACC Calc'!AA225","v":0.7015807638810807},{"$f":"'WACC Calc'!AB225","v":0.7015807638810807},{"$f":"'WACC Calc'!AC225","v":0.7015807638810807},{"$f":"'WACC Calc'!AD225","v":0.7015807638810807},{"$f":"'WACC Calc'!AE225","v":0.7015807638810807},{"$f":"'WACC Calc'!AF225","v":0.7015807638810807},{"$f":"'WACC Calc'!AG225","v":0.7015807638810807},{"$f":"'WACC Calc'!AH225","v":0.7015807638810807},{"$f":"'WACC Calc'!AI225","v":0.7015807638810807},{"$f":"'WACC Calc'!AJ225","v":0.7015807638810807},{"$f":"'WACC Calc'!AK225","v":0.7015807638810807}]
["MM3Hyd**D00","Market","Moderate",30,"Hydropower","*","Debt Fraction",{"$f":"'WACC Calc'!F226","v":0.65028635631341625},{"$f":"'WACC Calc'!G226","v":0.65028635631341625},{"$f":"'WACC Calc'!H226","v":0.65028635631341625},{"$f":"'WACC Calc'!I226","v":0.65028635631341625},{"$f":"'WACC Calc'!J226","v":0.65028635631341625},{"$f":"'WACC Calc'!K226","v":0.65028635631341625},{"$f":"'WACC Calc'!L226","v":0.65028635631341625},{"$f":"'WACC Calc'!M226","v":0.71910912119522363},{"$f":"'WACC Calc'!N226","v":0.71472703186668785},{"$f":"'WACC Calc'!O226","v":0.71034494253815206},{"$f":"'WACC Calc'!P226","v":0.70596285320961627},{"$f":"'WACC Calc'!Q226","v":0.7015807638810807},{"$f":"'WACC Calc'!R226","v":0.7015807638810807},{"$f":"'WACC Calc'!S226","v":0.7015807638810807},{"$f":"'WACC Calc'!T226","v":0.7015807638810807},{"$f":"'WACC Calc'!U226","v":0.7015807638810807},{"$f":"'WACC Calc'!V226","v":0.7015807638810807},{"$f":"'WACC Calc'!W226","v":0.7015807638810807},{"$f":"'WACC Calc'!X226","v":0.7015807638810807},{"$f":"'WACC Calc'!Y226","v":0.7015807638810807},{"$f":"'WACC Calc'!Z226","v":0.7015807638810807},{"$f":"'WACC Calc'!AA226","v":0.7015807638810807},{"$f":"'WACC Calc'!AB226","v":0.7015807638810807},{"$f":"'WACC Calc'!AC226","v":0.7015807638810807},{"$f":"'WACC Calc'!AD226","v":0.7015807638810807},{"$f":"'WACC Calc'!AE226","v":0.7015807638810807},{"$f":"'WACC Calc'!AF226","v":0.7015807638810807},{"$f":"'WACC Calc'!AG226","v":0.7015807638810807},{"$f":"'WACC Calc'!AH226","v":0.7015807638810807},{"$f":"'WACC Calc'!AI226","v":0.7015807638810807},{"$f":"'WACC Calc'!AJ226","v":0.7015807638810807},{"$f":"'WACC Calc'!AK226","v":0.7015807638810807}]
["MC3Hyd**D00","Market","Conservative",30,"Hydropower","*","Debt Fraction",{"$f":"'WACC Calc'!F227","v":0.65028635631341625},{"$f":"'WACC Calc'!G227","v":0.65028635631341625},{"$f":"'WACC Calc'!H227","v":0.65028635631341625},{"$f":"'WACC Calc'!I227","v":0.65028635631341625},{"$f":"'WACC Calc'!J227","v":0.65028635631341625},{"$f":"'WACC Calc'!K227","v":0.65028635631341625},{"$f":"'WACC Calc'!L227","v":0.65028635631341625},{"$f":"'WACC Calc'!M227","v":0.71910912119522363},{"$f":"'WACC Calc'!N227","v":0.71472703186668785},{"$f":"'WACC Calc'!O227","v":0.71034494253815206},{"$f":"'WACC Calc'!P227","v":0.70596285320961627},{"$f":"'WACC Calc'!Q227","v":0.7015807638810807},{"$f":"'WACC Calc'!R227","v":0.7015807638810807},{"$f":"'WACC Calc'!S227","v":0.7015807638810807},{"$f":"'WACC Calc'!T227","v":0.7015807638810807},{"$f":"'WACC Calc'!U227","v":0.7015807638810807},{"$f":"'WACC Calc'!V227","v":0.7015807638810807},{"$f":"'WACC Calc'!W227","v":0.7015807638810807},{"$f":"'WACC Calc'!X227","v":0.7015807638810807},{"$f":"'WACC Calc'!Y227","v":0.7015807638810807},{"$f":"'WACC Calc'!Z227","v":0.7015807638810807},{"$f":"'WACC Calc'!AA227","v":0.7015807638810807},{"$f":"'WACC Calc'!AB227","v":0.7015807638810807},{"$f":"'WACC Calc'!AC227","v":0.7015807638810807},{"$f":"'WACC Calc'!AD227","v":0.7015807638810807},{"$f":"'WACC Calc'!AE227","v":0.7015807638810807},{"$f":"'WACC Calc'!AF227","v":0.7015807638810807},{"$f":"'WACC Calc'!AG227","v":0.7015807638810807},{"$f":"'WACC Calc'!AH227","v":0.7015807638810807},{"$f":"'WACC Calc'!AI227","v":0.7015807638810807},{"$f":"'WACC Calc'!AJ227","v":0.7015807638810807},{"$f":"'WACC Calc'!AK227","v":0.7015807638810807}]
["M*3Hyd**T50","Market","*",30,"Hydropower","*","Tax Rate (Federal and State)",{"$f":"'WACC Calc'!F228","v":0.25739999999999996},{"$f":"'WACC Calc'!G228","v":0.25739999999999996},{"$f":"'WACC Calc'!H228","v":0.25739999999999996},{"$f":"'WACC Calc'!I228","v":0.25739999999999996},{"$f":"'WACC Calc'!J228","v":0.25739999999999996},{"$f":"'WACC Calc'!K228","v":0.25739999999999996},{"$f":"'WACC Calc'!L228","v":0.25739999999999996},{"$f":"'WACC Calc'!M228","v":0.25739999999999996},{"$f":"'WACC Calc'!N228","v":0.25739999999999996},{"$f":"'WACC Calc'!O228","v":0.25739999999999996},{"$f":"'WACC Calc'!P228","v":0.25739999999999996},{"$f":"'WACC Calc'!Q228","v":0.25739999999999996},{"$f":"'WACC Calc'!R228","v":0.25739999999999996},{"$f":"'WACC Calc'!S228","v":0.25739999999999996},{"$f":"'WACC Calc'!T228","v":0.25739999999999996},{"$f":"'WACC Calc'!U228","v":0.25739999999999996},{"$f":"'WACC Calc'!V228","v":0.25739999999999996},{"$f":"'WACC Calc'!W228","v":0.25739999999999996},{"$f":"'WACC Calc'!X228","v":0.25739999999999996},{"$f":"'WACC Calc'!Y228","v":0.25739999999999996},{"$f":"'WACC Calc'!Z228","v":0.25739999999999996},{"$f":"'WACC Calc'!AA228","v":0.25739999999999996},{"$f":"'WACC Calc'!AB228","v":0.25739999999999996},{"$f":"'WACC Calc'!AC228","v":0.25739999999999996},{"$f":"'WACC Calc'!AD228","v":0.25739999999999996},{"$f":"'WACC Calc'!AE228","v":0.25739999999999996},{"$f":"'WACC Calc'!AF228","v":0.25739999999999996},{"$f":"'WACC Calc'!AG228","v":0.25739999999999996},{"$f":"'WACC Calc'!AH228","v":0.25739999999999996},{"$f":"'WACC Calc'!AI228","v":0.25739999999999996},{"$f":"'WACC Calc'!AJ228","v":0.25739999999999996},{"$f":"'WACC Calc'!AK228","v":0.25739999999999996}]
["MA3Hyd**W00","Market","Advanced",30,"Hydropower","*","WACC Nominal",{"$f":"'WACC Calc'!F229","v":5.4287470296592102E-2},{"$f":"'WACC Calc'!G229","v":5.4287470296592102E-2},{"$f":"'WACC Calc'!H229","v":5.4287470296592102E-2},{"$f":"'WACC Calc'!I229","v":5.4287470296592102E-2},{"$f":"'WACC Calc'!J229","v":5.4287470296592102E-2},{"$f":"'WACC Calc'!K229","v":5.4287470296592102E-2},{"$f":"'WACC Calc'!L229","v":5.4287470296592102E-2},{"$f":"'WACC Calc'!M229","v":5.0517526083259712E-2},{"$f":"'WACC Calc'!N229","v":5.1880573743356126E-2},{"$f":"'WACC Calc'!O229","v":5.3230604845311058E-2},{"$f":"'WACC Calc'!P229","v":5.4567619389124508E-2},{"$f":"'WACC Calc'!Q229","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!R229","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!S229","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!T229","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!U229","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!V229","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!W229","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!X229","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!Y229","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!Z229","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!AA229","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!AB229","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!AC229","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!AD229","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!AE229","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!AF229","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!AG229","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!AH229","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!AI229","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!AJ229","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!AK229","v":5.5891617374796462E-2}]
["MM3Hyd**W00","Market","Moderate",30,"Hydropower","*","WACC Nominal",{"$f":"'WACC Calc'!F230","v":5.4287470296592102E-2},{"$f":"'WACC Calc'!G230","v":5.4287470296592102E-2},{"$f":"'WACC Calc'!H230","v":5.4287470296592102E-2},{"$f":"'WACC Calc'!I230","v":5.4287470296592102E-2},{"$f":"'WACC Calc'!J230","v":5.4287470296592102E-2},{"$f":"'WACC Calc'!K230","v":5.4287470296592102E-2},{"$f":"'WACC Calc'!L230","v":5.4287470296592102E-2},{"$f":"'WACC Calc'!M230","v":5.0517526083259712E-2},{"$f":"'WACC Calc'!N230","v":5.1880573743356126E-2},{"$f":"'WACC Calc'!O230","v":5.3230604845311058E-2},{"$f":"'WACC Calc'!P230","v":5.4567619389124508E-2},{"$f":"'WACC Calc'!Q230","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!R230","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!S230","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!T230","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!U230","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!V230","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!W230","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!X230","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!Y230","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!Z230","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!AA230","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!AB230","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!AC230","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!AD230","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!AE230","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!AF230","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!AG230","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!AH230","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!AI230","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!AJ230","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!AK230","v":5.5891617374796462E-2}]
["MC3Hyd**W00","Market","Conservative",30,"Hydropower","*","WACC Nominal",{"$f":"'WACC Calc'!F231","v":5.4287470296592102E-2},{"$f":"'WACC Calc'!G231","v":5.4287470296592102E-2},{"$f":"'WACC Calc'!H231","v":5.4287470296592102E-2},{"$f":"'WACC Calc'!I231","v":5.4287470296592102E-2},{"$f":"'WACC Calc'!J231","v":5.4287470296592102E-2},{"$f":"'WACC Calc'!K231","v":5.4287470296592102E-2},{"$f":"'WACC Calc'!L231","v":5.4287470296592102E-2},{"$f":"'WACC Calc'!M231","v":5.0517526083259712E-2},{"$f":"'WACC Calc'!N231","v":5.1880573743356126E-2},{"$f":"'WACC Calc'!O231","v":5.3230604845311058E-2},{"$f":"'WACC Calc'!P231","v":5.4567619389124508E-2},{"$f":"'WACC Calc'!Q231","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!R231","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!S231","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!T231","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!U231","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!V231","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!W231","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!X231","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!Y231","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!Z231","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!AA231","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!AB231","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!AC231","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!AD231","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!AE231","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!AF231","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!AG231","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!AH231","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!AI231","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!AJ231","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!AK231","v":5.5891617374796462E-2}]
["MA3Hyd**W06","Market","Advanced",30,"Hydropower","*","WACC Real",{"$f":"'WACC Calc'!F232","v":2.8573141752772813E-2},{"$f":"'WACC Calc'!G232","v":2.8573141752772813E-2},{"$f":"'WACC Calc'!H232","v":2.8573141752772813E-2},{"$f":"'WACC Calc'!I232","v":2.8573141752772813E-2},{"$f":"'WACC Calc'!J232","v":2.8573141752772813E-2},{"$f":"'WACC Calc'!K232","v":2.8573141752772813E-2},{"$f":"'WACC Calc'!L232","v":2.8573141752772813E-2},{"$f":"'WACC Calc'!M232","v":2.4895147398302342E-2},{"$f":"'WACC Calc'!N232","v":2.6224949993518321E-2},{"$f":"'WACC Calc'!O232","v":2.7542053507620734E-2},{"$f":"'WACC Calc'!P232","v":2.884645794060936E-2},{"$f":"'WACC Calc'!Q232","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!R232","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!S232","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!T232","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!U232","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!V232","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!W232","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!X232","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!Y232","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!Z232","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!AA232","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!AB232","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!AC232","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!AD232","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!AE232","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!AF232","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!AG232","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!AH232","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!AI232","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!AJ232","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!AK232","v":3.0138163292484421E-2}]
["MM3Hyd**W06","Market","Moderate",30,"Hydropower","*","WACC Real",{"$f":"'WACC Calc'!F233","v":2.8573141752772813E-2},{"$f":"'WACC Calc'!G233","v":2.8573141752772813E-2},{"$f":"'WACC Calc'!H233","v":2.8573141752772813E-2},{"$f":"'WACC Calc'!I233","v":2.8573141752772813E-2},{"$f":"'WACC Calc'!J233","v":2.8573141752772813E-2},{"$f":"'WACC Calc'!K233","v":2.8573141752772813E-2},{"$f":"'WACC Calc'!L233","v":2.8573141752772813E-2},{"$f":"'WACC Calc'!M233","v":2.4895147398302342E-2},{"$f":"'WACC Calc'!N233","v":2.6224949993518321E-2},{"$f":"'WACC Calc'!O233","v":2.7542053507620734E-2},{"$f":"'WACC Calc'!P233","v":2.884645794060936E-2},{"$f":"'WACC Calc'!Q233","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!R233","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!S233","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!T233","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!U233","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!V233","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!W233","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!X233","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!Y233","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!Z233","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!AA233","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!AB233","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!AC233","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!AD233","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!AE233","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!AF233","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!AG233","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!AH233","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!AI233","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!AJ233","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!AK233","v":3.0138163292484421E-2}]
["MC3Hyd**W06","Market","Conservative",30,"Hydropower","*","WACC Real",{"$f":"'WACC Calc'!F234","v":2.8573141752772813E-2},{"$f":"'WACC Calc'!G234","v":2.8573141752772813E-2},{"$f":"'WACC Calc'!H234","v":2.8573141752772813E-2},{"$f":"'WACC Calc'!I234","v":2.8573141752772813E-2},{"$f":"'WACC Calc'!J234","v":2.8573141752772813E-2},{"$f":"'WACC Calc'!K234","v":2.8573141752772813E-2},{"$f":"'WACC Calc'!L234","v":2.8573141752772813E-2},{"$f":"'WACC Calc'!M234","v":2.4895147398302342E-2},{"$f":"'WACC Calc'!N234","v":2.6224949993518321E-2},{"$f":"'WACC Calc'!O234","v":2.7542053507620734E-2},{"$f":"'WACC Calc'!P234","v":2.884645794060936E-2},{"$f":"'WACC Calc'!Q234","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!R234","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!S234","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!T234","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!U234","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!V234","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!W234","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!X234","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!Y234","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!Z234","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!AA234","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!AB234","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!AC234","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!AD234","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!AE234","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!AF234","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!AG234","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!AH234","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!AI234","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!AJ234","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!AK234","v":3.0138163292484421E-2}]
["MA3Hyd**F00","Market","Advanced",30,"Hydropower","*","FCR",{"$f":"Hydropower!$N$48*Hydropower!L99","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!M99","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!N99","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!O99","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!P99","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!Q99","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!R99","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!S99","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!T99","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!U99","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!V99","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!W99","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!X99","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!Y99","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!Z99","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!AA99","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!AB99","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!AC99","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!AD99","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!AE99","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!AF99","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!AG99","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!AH99","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!AI99","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!AJ99","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!AK99","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!AL99","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!AM99","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!AN99","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!AO99","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!AP99","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!AQ99","v":5.2964242045880371E-2}]
["MM3Hyd**F00","Market","Moderate",30,"Hydropower","*","FCR",{"$f":"Hydropower!$N$48*Hydropower!L100","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!M100","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!N100","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!O100","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!P100","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!Q100","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!R100","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!S100","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!T100","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!U100","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!V100","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!W100","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!X100","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!Y100","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!Z100","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!AA100","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!AB100","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!AC100","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!AD100","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!AE100","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!AF100","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!AG100","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!AH100","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!AI100","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!AJ100","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!AK100","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!AL100","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!AM100","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!AN100","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!AO100","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!AP100","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!AQ100","v":5.2964242045880371E-2}]
["MC3Hyd**F00","Market","Conservative",30,"Hydropower","*","FCR",{"$f":"Hydropower!$N$48*Hydropower!L101","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!M101","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!N101","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!O101","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!P101","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!Q101","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!R101","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!S101","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!T101","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!U101","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!V101","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!W101","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!X101","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!Y101","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!Z101","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!AA101","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!AB101","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!AC101","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!AD101","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!AE101","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!AF101","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!AG101","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!AH101","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!AI101","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!AJ101","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!AK101","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!AL101","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!AM101","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!AN101","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!AO101","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!AP101","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!AQ101","v":5.2964242045880371E-2}]
[{"$f":"_xlfn.CONCAT(LEFT(B242,1), LEFT(C242,1), LEFT(D242,1),LEFT(E242,3),LEFT(F242,6),RIGHT(F242,1), LEFT(G242,1), IF(ISERROR(FIND(\"Rate\",G242)), \"0\",FIND(\"Rate\",G242)),IF(ISERROR(FIND(\"Real\",G242)), \"0\",FIND(\"Real\",G242)))","v":"M*3Nat**I110"},"Market","*",30,"NaturalGas_FE","*","Inflation Rate",{"$f":"'WACC Calc'!F237","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!G237","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!H237","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!I237","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!J237","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!K237","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!L237","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!M237","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!N237","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!O237","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!P237","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Q237","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!R237","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!S237","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!T237","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!U237","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!V237","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!W237","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!X237","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Y237","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Z237","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AA237","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AB237","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AC237","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AD237","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AE237","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AF237","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AG237","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AH237","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AI237","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AJ237","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AK237","v":2.5000000000000001E-2}]
["MA3Nat**I100","Market","Advanced",30,"NaturalGas_FE","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F238","v":0.05},{"$f":"'WACC Calc'!G238","v":0.05},{"$f":"'WACC Calc'!H238","v":0.05},{"$f":"'WACC Calc'!I238","v":0.05},{"$f":"'WACC Calc'!J238","v":0.05},{"$f":"'WACC Calc'!K238","v":0.05},{"$f":"'WACC Calc'!L238","v":0.05},{"$f":"'WACC Calc'!M238","v":5.2000000000000005E-2},{"$f":"'WACC Calc'!N238","v":5.4000000000000006E-2},{"$f":"'WACC Calc'!O238","v":5.6000000000000008E-2},{"$f":"'WACC Calc'!P238","v":5.800000000000001E-2},{"$f":"'WACC Calc'!Q238","v":0.06},{"$f":"'WACC Calc'!R238","v":0.06},{"$f":"'WACC Calc'!S238","v":0.06},{"$f":"'WACC Calc'!T238","v":0.06},{"$f":"'WACC Calc'!U238","v":0.06},{"$f":"'WACC Calc'!V238","v":0.06},{"$f":"'WACC Calc'!W238","v":0.06},{"$f":"'WACC Calc'!X238","v":0.06},{"$f":"'WACC Calc'!Y238","v":0.06},{"$f":"'WACC Calc'!Z238","v":0.06},{"$f":"'WACC Calc'!AA238","v":0.06},{"$f":"'WACC Calc'!AB238","v":0.06},{"$f":"'WACC Calc'!AC238","v":0.06},{"$f":"'WACC Calc'!AD238","v":0.06},{"$f":"'WACC Calc'!AE238","v":0.06},{"$f":"'WACC Calc'!AF238","v":0.06},{"$f":"'WACC Calc'!AG238","v":0.06},{"$f":"'WACC Calc'!AH238","v":0.06},{"$f":"'WACC Calc'!AI238","v":0.06},{"$f":"'WACC Calc'!AJ238","v":0.06},{"$f":"'WACC Calc'!AK238","v":0.06}]
["MM3Nat**I100","Market","Moderate",30,"NaturalGas_FE","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F239","v":0.05},{"$f":"'WACC Calc'!G239","v":0.05},{"$f":"'WACC Calc'!H239","v":0.05},{"$f":"'WACC Calc'!I239","v":0.05},{"$f":"'WACC Calc'!J239","v":0.05},{"$f":"'WACC Calc'!K239","v":0.05},{"$f":"'WACC Calc'!L239","v":0.05},{"$f":"'WACC Calc'!M239","v":5.2000000000000005E-2},{"$f":"'WACC Calc'!N239","v":5.4000000000000006E-2},{"$f":"'WACC Calc'!O239","v":5.6000000000000008E-2},{"$f":"'WACC Calc'!P239","v":5.800000000000001E-2},{"$f":"'WACC Calc'!Q239","v":0.06},{"$f":"'WACC Calc'!R239","v":0.06},{"$f":"'WACC Calc'!S239","v":0.06},{"$f":"'WACC Calc'!T239","v":0.06},{"$f":"'WACC Calc'!U239","v":0.06},{"$f":"'WACC Calc'!V239","v":0.06},{"$f":"'WACC Calc'!W239","v":0.06},{"$f":"'WACC Calc'!X239","v":0.06},{"$f":"'WACC Calc'!Y239","v":0.06},{"$f":"'WACC Calc'!Z239","v":0.06},{"$f":"'WACC Calc'!AA239","v":0.06},{"$f":"'WACC Calc'!AB239","v":0.06},{"$f":"'WACC Calc'!AC239","v":0.06},{"$f":"'WACC Calc'!AD239","v":0.06},{"$f":"'WACC Calc'!AE239","v":0.06},{"$f":"'WACC Calc'!AF239","v":0.06},{"$f":"'WACC Calc'!AG239","v":0.06},{"$f":"'WACC Calc'!AH239","v":0.06},{"$f":"'WACC Calc'!AI239","v":0.06},{"$f":"'WACC Calc'!AJ239","v":0.06},{"$f":"'WACC Calc'!AK239","v":0.06}]
["MC3Nat**I100","Market","Conservative",30,"NaturalGas_FE","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F240","v":0.05},{"$f":"'WACC Calc'!G240","v":0.05},{"$f":"'WACC Calc'!H240","v":0.05},{"$f":"'WACC Calc'!I240","v":0.05},{"$f":"'WACC Calc'!J240","v":0.05},{"$f":"'WACC Calc'!K240","v":0.05},{"$f":"'WACC Calc'!L240","v":0.05},{"$f":"'WACC Calc'!M240","v":5.2000000000000005E-2},{"$f":"'WACC Calc'!N240","v":5.4000000000000006E-2},{"$f":"'WACC Calc'!O240","v":5.6000000000000008E-2},{"$f":"'WACC Calc'!P240","v":5.800000000000001E-2},{"$f":"'WACC Calc'!Q240","v":0.06},{"$f":"'WACC Calc'!R240","v":0.06},{"$f":"'WACC Calc'!S240","v":0.06},{"$f":"'WACC Calc'!T240","v":0.06},{"$f":"'WACC Calc'!U240","v":0.06},{"$f":"'WACC Calc'!V240","v":0.06},{"$f":"'WACC Calc'!W240","v":0.06},{"$f":"'WACC Calc'!X240","v":0.06},{"$f":"'WACC Calc'!Y240","v":0.06},{"$f":"'WACC Calc'!Z240","v":0.06},{"$f":"'WACC Calc'!AA240","v":0.06},{"$f":"'WACC Calc'!AB240","v":0.06},{"$f":"'WACC Calc'!AC240","v":0.06},{"$f":"'WACC Calc'!AD240","v":0.06},{"$f":"'WACC Calc'!AE240","v":0.06},{"$f":"'WACC Calc'!AF240","v":0.06},{"$f":"'WACC Calc'!AG240","v":0.06},{"$f":"'WACC Calc'!AH240","v":0.06},{"$f":"'WACC Calc'!AI240","v":0.06},{"$f":"'WACC Calc'!AJ240","v":0.06},{"$f":"'WACC Calc'!AK240","v":0.06}]
["MA3Nat**C2126","Market","Advanced",30,"NaturalGas_FE","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F241","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!G241","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!H241","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!I241","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!J241","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!K241","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!L241","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!M241","v":2.634146341463417E-2},{"$f":"'WACC Calc'!N241","v":2.8292682926829293E-2},{"$f":"'WACC Calc'!O241","v":3.0243902439024417E-2},{"$f":"'WACC Calc'!P241","v":3.2195121951219763E-2},{"$f":"'WACC Calc'!Q241","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!R241","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!S241","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!T241","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!U241","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!V241","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!W241","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!X241","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!Y241","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!Z241","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AA241","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AB241","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AC241","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AD241","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AE241","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AF241","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AG241","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AH241","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AI241","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AJ241","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AK241","v":3.4146341463414887E-2}]
["MM3Nat**C2126","Market","Moderate",30,"NaturalGas_FE","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F242","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!G242","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!H242","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!I242","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!J242","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!K242","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!L242","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!M242","v":2.634146341463417E-2},{"$f":"'WACC Calc'!N242","v":2.8292682926829293E-2},{"$f":"'WACC Calc'!O242","v":3.0243902439024417E-2},{"$f":"'WACC Calc'!P242","v":3.2195121951219763E-2},{"$f":"'WACC Calc'!Q242","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!R242","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!S242","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!T242","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!U242","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!V242","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!W242","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!X242","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!Y242","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!Z242","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AA242","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AB242","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AC242","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AD242","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AE242","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AF242","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AG242","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AH242","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AI242","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AJ242","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AK242","v":3.4146341463414887E-2}]
["MC3Nat**C2126","Market","Conservative",30,"NaturalGas_FE","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F243","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!G243","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!H243","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!I243","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!J243","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!K243","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!L243","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!M243","v":2.634146341463417E-2},{"$f":"'WACC Calc'!N243","v":2.8292682926829293E-2},{"$f":"'WACC Calc'!O243","v":3.0243902439024417E-2},{"$f":"'WACC Calc'!P243","v":3.2195121951219763E-2},{"$f":"'WACC Calc'!Q243","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!R243","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!S243","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!T243","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!U243","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!V243","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!W243","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!X243","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!Y243","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!Z243","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AA243","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AB243","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AC243","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AD243","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AE243","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AF243","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AG243","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AH243","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AI243","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AJ243","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AK243","v":3.4146341463414887E-2}]
["M*3Nat**I00","Market","*",30,"NaturalGas_FE","*","Interest During Construction  - Nominal",{"$f":"'WACC Calc'!F244","v":0.05},{"$f":"'WACC Calc'!G244","v":0.05},{"$f":"'WACC Calc'!H244","v":0.05},{"$f":"'WACC Calc'!I244","v":0.05},{"$f":"'WACC Calc'!J244","v":0.05},{"$f":"'WACC Calc'!K244","v":0.05},{"$f":"'WACC Calc'!L244","v":0.05},{"$f":"'WACC Calc'!M244","v":0.05},{"$f":"'WACC Calc'!N244","v":0.05},{"$f":"'WACC Calc'!O244","v":0.05},{"$f":"'WACC Calc'!P244","v":0.05},{"$f":"'WACC Calc'!Q244","v":0.05},{"$f":"'WACC Calc'!R244","v":0.05},{"$f":"'WACC Calc'!S244","v":0.05},{"$f":"'WACC Calc'!T244","v":0.05},{"$f":"'WACC Calc'!U244","v":0.05},{"$f":"'WACC Calc'!V244","v":0.05},{"$f":"'WACC Calc'!W244","v":0.05},{"$f":"'WACC Calc'!X244","v":0.05},{"$f":"'WACC Calc'!Y244","v":0.05},{"$f":"'WACC Calc'!Z244","v":0.05},{"$f":"'WACC Calc'!AA244","v":0.05},{"$f":"'WACC Calc'!AB244","v":0.05},{"$f":"'WACC Calc'!AC244","v":0.05},{"$f":"'WACC Calc'!AD244","v":0.05},{"$f":"'WACC Calc'!AE244","v":0.05},{"$f":"'WACC Calc'!AF244","v":0.05},{"$f":"'WACC Calc'!AG244","v":0.05},{"$f":"'WACC Calc'!AH244","v":0.05},{"$f":"'WACC Calc'!AI244","v":0.05},{"$f":"'WACC Calc'!AJ244","v":0.05},{"$f":"'WACC Calc'!AK244","v":0.05}]
["MA3Nat**R10","Market","Advanced",30,"NaturalGas_FE","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F245","v":0.1},{"$f":"'WACC Calc'!G245","v":0.1},{"$f":"'WACC Calc'!H245","v":0.1},{"$f":"'WACC Calc'!I245","v":0.1},{"$f":"'WACC Calc'!J245","v":0.1},{"$f":"'WACC Calc'!K245","v":0.1},{"$f":"'WACC Calc'!L245","v":0.1},{"$f":"'WACC Calc'!M245","v":0.1},{"$f":"'WACC Calc'!N245","v":0.1},{"$f":"'WACC Calc'!O245","v":0.1},{"$f":"'WACC Calc'!P245","v":0.1},{"$f":"'WACC Calc'!Q245","v":0.1},{"$f":"'WACC Calc'!R245","v":0.1},{"$f":"'WACC Calc'!S245","v":0.1},{"$f":"'WACC Calc'!T245","v":0.1},{"$f":"'WACC Calc'!U245","v":0.1},{"$f":"'WACC Calc'!V245","v":0.1},{"$f":"'WACC Calc'!W245","v":0.1},{"$f":"'WACC Calc'!X245","v":0.1},{"$f":"'WACC Calc'!Y245","v":0.1},{"$f":"'WACC Calc'!Z245","v":0.1},{"$f":"'WACC Calc'!AA245","v":0.1},{"$f":"'WACC Calc'!AB245","v":0.1},{"$f":"'WACC Calc'!AC245","v":0.1},{"$f":"'WACC Calc'!AD245","v":0.1},{"$f":"'WACC Calc'!AE245","v":0.1},{"$f":"'WACC Calc'!AF245","v":0.1},{"$f":"'WACC Calc'!AG245","v":0.1},{"$f":"'WACC Calc'!AH245","v":0.1},{"$f":"'WACC Calc'!AI245","v":0.1},{"$f":"'WACC Calc'!AJ245","v":0.1},{"$f":"'WACC Calc'!AK245","v":0.1}]
["MM3Nat**R10","Market","Moderate",30,"NaturalGas_FE","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F246","v":0.1},{"$f":"'WACC Calc'!G246","v":0.1},{"$f":"'WACC Calc'!H246","v":0.1},{"$f":"'WACC Calc'!I246","v":0.1},{"$f":"'WACC Calc'!J246","v":0.1},{"$f":"'WACC Calc'!K246","v":0.1},{"$f":"'WACC Calc'!L246","v":0.1},{"$f":"'WACC Calc'!M246","v":0.1},{"$f":"'WACC Calc'!N246","v":0.1},{"$f":"'WACC Calc'!O246","v":0.1},{"$f":"'WACC Calc'!P246","v":0.1},{"$f":"'WACC Calc'!Q246","v":0.1},{"$f":"'WACC Calc'!R246","v":0.1},{"$f":"'WACC Calc'!S246","v":0.1},{"$f":"'WACC Calc'!T246","v":0.1},{"$f":"'WACC Calc'!U246","v":0.1},{"$f":"'WACC Calc'!V246","v":0.1},{"$f":"'WACC Calc'!W246","v":0.1},{"$f":"'WACC Calc'!X246","v":0.1},{"$f":"'WACC Calc'!Y246","v":0.1},{"$f":"'WACC Calc'!Z246","v":0.1},{"$f":"'WACC Calc'!AA246","v":0.1},{"$f":"'WACC Calc'!AB246","v":0.1},{"$f":"'WACC Calc'!AC246","v":0.1},{"$f":"'WACC Calc'!AD246","v":0.1},{"$f":"'WACC Calc'!AE246","v":0.1},{"$f":"'WACC Calc'!AF246","v":0.1},{"$f":"'WACC Calc'!AG246","v":0.1},{"$f":"'WACC Calc'!AH246","v":0.1},{"$f":"'WACC Calc'!AI246","v":0.1},{"$f":"'WACC Calc'!AJ246","v":0.1},{"$f":"'WACC Calc'!AK246","v":0.1}]
["MC3Nat**R10","Market","Conservative",30,"NaturalGas_FE","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F247","v":0.1},{"$f":"'WACC Calc'!G247","v":0.1},{"$f":"'WACC Calc'!H247","v":0.1},{"$f":"'WACC Calc'!I247","v":0.1},{"$f":"'WACC Calc'!J247","v":0.1},{"$f":"'WACC Calc'!K247","v":0.1},{"$f":"'WACC Calc'!L247","v":0.1},{"$f":"'WACC Calc'!M247","v":0.1},{"$f":"'WACC Calc'!N247","v":0.1},{"$f":"'WACC Calc'!O247","v":0.1},{"$f":"'WACC Calc'!P247","v":0.1},{"$f":"'WACC Calc'!Q247","v":0.1},{"$f":"'WACC Calc'!R247","v":0.1},{"$f":"'WACC Calc'!S247","v":0.1},{"$f":"'WACC Calc'!T247","v":0.1},{"$f":"'WACC Calc'!U247","v":0.1},{"$f":"'WACC Calc'!V247","v":0.1},{"$f":"'WACC Calc'!W247","v":0.1},{"$f":"'WACC Calc'!X247","v":0.1},{"$f":"'WACC Calc'!Y247","v":0.1},{"$f":"'WACC Calc'!Z247","v":0.1},{"$f":"'WACC Calc'!AA247","v":0.1},{"$f":"'WACC Calc'!AB247","v":0.1},{"$f":"'WACC Calc'!AC247","v":0.1},{"$f":"'WACC Calc'!AD247","v":0.1},{"$f":"'WACC Calc'!AE247","v":0.1},{"$f":"'WACC Calc'!AF247","v":0.1},{"$f":"'WACC Calc'!AG247","v":0.1},{"$f":"'WACC Calc'!AH247","v":0.1},{"$f":"'WACC Calc'!AI247","v":0.1},{"$f":"'WACC Calc'!AJ247","v":0.1},{"$f":"'WACC Calc'!AK247","v":0.1}]
["MA3Nat**C1237","Market","Advanced",30,"NaturalGas_FE","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F248","v":7.317073170731736E-2},{"$f":"'WACC Calc'!G248","v":7.317073170731736E-2},{"$f":"'WACC Calc'!H248","v":7.317073170731736E-2},{"$f":"'WACC Calc'!I248","v":7.317073170731736E-2},{"$f":"'WACC Calc'!J248","v":7.317073170731736E-2},{"$f":"'WACC Calc'!K248","v":7.317073170731736E-2},{"$f":"'WACC Calc'!L248","v":7.317073170731736E-2},{"$f":"'WACC Calc'!M248","v":7.317073170731736E-2},{"$f":"'WACC Calc'!N248","v":7.317073170731736E-2},{"$f":"'WACC Calc'!O248","v":7.317073170731736E-2},{"$f":"'WACC Calc'!P248","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Q248","v":7.317073170731736E-2},{"$f":"'WACC Calc'!R248","v":7.317073170731736E-2},{"$f":"'WACC Calc'!S248","v":7.317073170731736E-2},{"$f":"'WACC Calc'!T248","v":7.317073170731736E-2},{"$f":"'WACC Calc'!U248","v":7.317073170731736E-2},{"$f":"'WACC Calc'!V248","v":7.317073170731736E-2},{"$f":"'WACC Calc'!W248","v":7.317073170731736E-2},{"$f":"'WACC Calc'!X248","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Y248","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Z248","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AA248","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AB248","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AC248","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AD248","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AE248","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AF248","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AG248","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AH248","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AI248","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AJ248","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AK248","v":7.317073170731736E-2}]
["MM3Nat**C1237","Market","Moderate",30,"NaturalGas_FE","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F249","v":7.317073170731736E-2},{"$f":"'WACC Calc'!G249","v":7.317073170731736E-2},{"$f":"'WACC Calc'!H249","v":7.317073170731736E-2},{"$f":"'WACC Calc'!I249","v":7.317073170731736E-2},{"$f":"'WACC Calc'!J249","v":7.317073170731736E-2},{"$f":"'WACC Calc'!K249","v":7.317073170731736E-2},{"$f":"'WACC Calc'!L249","v":7.317073170731736E-2},{"$f":"'WACC Calc'!M249","v":7.317073170731736E-2},{"$f":"'WACC Calc'!N249","v":7.317073170731736E-2},{"$f":"'WACC Calc'!O249","v":7.317073170731736E-2},{"$f":"'WACC Calc'!P249","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Q249","v":7.317073170731736E-2},{"$f":"'WACC Calc'!R249","v":7.317073170731736E-2},{"$f":"'WACC Calc'!S249","v":7.317073170731736E-2},{"$f":"'WACC Calc'!T249","v":7.317073170731736E-2},{"$f":"'WACC Calc'!U249","v":7.317073170731736E-2},{"$f":"'WACC Calc'!V249","v":7.317073170731736E-2},{"$f":"'WACC Calc'!W249","v":7.317073170731736E-2},{"$f":"'WACC Calc'!X249","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Y249","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Z249","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AA249","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AB249","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AC249","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AD249","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AE249","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AF249","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AG249","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AH249","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AI249","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AJ249","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AK249","v":7.317073170731736E-2}]
["MC3Nat**C1237","Market","Conservative",30,"NaturalGas_FE","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F250","v":7.317073170731736E-2},{"$f":"'WACC Calc'!G250","v":7.317073170731736E-2},{"$f":"'WACC Calc'!H250","v":7.317073170731736E-2},{"$f":"'WACC Calc'!I250","v":7.317073170731736E-2},{"$f":"'WACC Calc'!J250","v":7.317073170731736E-2},{"$f":"'WACC Calc'!K250","v":7.317073170731736E-2},{"$f":"'WACC Calc'!L250","v":7.317073170731736E-2},{"$f":"'WACC Calc'!M250","v":7.317073170731736E-2},{"$f":"'WACC Calc'!N250","v":7.317073170731736E-2},{"$f":"'WACC Calc'!O250","v":7.317073170731736E-2},{"$f":"'WACC Calc'!P250","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Q250","v":7.317073170731736E-2},{"$f":"'WACC Calc'!R250","v":7.317073170731736E-2},{"$f":"'WACC Calc'!S250","v":7.317073170731736E-2},{"$f":"'WACC Calc'!T250","v":7.317073170731736E-2},{"$f":"'WACC Calc'!U250","v":7.317073170731736E-2},{"$f":"'WACC Calc'!V250","v":7.317073170731736E-2},{"$f":"'WACC Calc'!W250","v":7.317073170731736E-2},{"$f":"'WACC Calc'!X250","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Y250","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Z250","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AA250","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AB250","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AC250","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AD250","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AE250","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AF250","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AG250","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AH250","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AI250","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AJ250","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AK250","v":7.317073170731736E-2}]
["MA3Nat**D00","Market","Advanced",30,"NaturalGas_FE","*","Debt Fraction",{"$f":"'WACC Calc'!F251","v":0.55000000000000004},{"$f":"'WACC Calc'!G251","v":0.55000000000000004},{"$f":"'WACC Calc'!H251","v":0.55000000000000004},{"$f":"'WACC Calc'!I251","v":0.55000000000000004},{"$f":"'WACC Calc'!J251","v":0.55000000000000004},{"$f":"'WACC Calc'!K251","v":0.55000000000000004},{"$f":"'WACC Calc'!L251","v":0.55000000000000004},{"$f":"'WACC Calc'!M251","v":0.58698785290610567},{"$f":"'WACC Calc'!N251","v":0.62397570581221129},{"$f":"'WACC Calc'!O251","v":0.66096355871831691},{"$f":"'WACC Calc'!P251","v":0.69795141162442254},{"$f":"'WACC Calc'!Q251","v":0.73493926453052816},{"$f":"'WACC Calc'!R251","v":0.73493926453052816},{"$f":"'WACC Calc'!S251","v":0.73493926453052816},{"$f":"'WACC Calc'!T251","v":0.73493926453052816},{"$f":"'WACC Calc'!U251","v":0.73493926453052816},{"$f":"'WACC Calc'!V251","v":0.73493926453052816},{"$f":"'WACC Calc'!W251","v":0.73493926453052816},{"$f":"'WACC Calc'!X251","v":0.73493926453052816},{"$f":"'WACC Calc'!Y251","v":0.73493926453052816},{"$f":"'WACC Calc'!Z251","v":0.73493926453052816},{"$f":"'WACC Calc'!AA251","v":0.73493926453052816},{"$f":"'WACC Calc'!AB251","v":0.73493926453052816},{"$f":"'WACC Calc'!AC251","v":0.73493926453052816},{"$f":"'WACC Calc'!AD251","v":0.73493926453052816},{"$f":"'WACC Calc'!AE251","v":0.73493926453052816},{"$f":"'WACC Calc'!AF251","v":0.73493926453052816},{"$f":"'WACC Calc'!AG251","v":0.73493926453052816},{"$f":"'WACC Calc'!AH251","v":0.73493926453052816},{"$f":"'WACC Calc'!AI251","v":0.73493926453052816},{"$f":"'WACC Calc'!AJ251","v":0.73493926453052816},{"$f":"'WACC Calc'!AK251","v":0.73493926453052816}]
["MM3Nat**D00","Market","Moderate",30,"NaturalGas_FE","*","Debt Fraction",{"$f":"'WACC Calc'!F252","v":0.55000000000000004},{"$f":"'WACC Calc'!G252","v":0.55000000000000004},{"$f":"'WACC Calc'!H252","v":0.55000000000000004},{"$f":"'WACC Calc'!I252","v":0.55000000000000004},{"$f":"'WACC Calc'!J252","v":0.55000000000000004},{"$f":"'WACC Calc'!K252","v":0.55000000000000004},{"$f":"'WACC Calc'!L252","v":0.55000000000000004},{"$f":"'WACC Calc'!M252","v":0.58698785290610567},{"$f":"'WACC Calc'!N252","v":0.62397570581221129},{"$f":"'WACC Calc'!O252","v":0.66096355871831691},{"$f":"'WACC Calc'!P252","v":0.69795141162442254},{"$f":"'WACC Calc'!Q252","v":0.73493926453052816},{"$f":"'WACC Calc'!R252","v":0.73493926453052816},{"$f":"'WACC Calc'!S252","v":0.73493926453052816},{"$f":"'WACC Calc'!T252","v":0.73493926453052816},{"$f":"'WACC Calc'!U252","v":0.73493926453052816},{"$f":"'WACC Calc'!V252","v":0.73493926453052816},{"$f":"'WACC Calc'!W252","v":0.73493926453052816},{"$f":"'WACC Calc'!X252","v":0.73493926453052816},{"$f":"'WACC Calc'!Y252","v":0.73493926453052816},{"$f":"'WACC Calc'!Z252","v":0.73493926453052816},{"$f":"'WACC Calc'!AA252","v":0.73493926453052816},{"$f":"'WACC Calc'!AB252","v":0.73493926453052816},{"$f":"'WACC Calc'!AC252","v":0.73493926453052816},{"$f":"'WACC Calc'!AD252","v":0.73493926453052816},{"$f":"'WACC Calc'!AE252","v":0.73493926453052816},{"$f":"'WACC Calc'!AF252","v":0.73493926453052816},{"$f":"'WACC Calc'!AG252","v":0.73493926453052816},{"$f":"'WACC Calc'!AH252","v":0.73493926453052816},{"$f":"'WACC Calc'!AI252","v":0.73493926453052816},{"$f":"'WACC Calc'!AJ252","v":0.73493926453052816},{"$f":"'WACC Calc'!AK252","v":0.73493926453052816}]
["MC3Nat**D00","Market","Conservative",30,"NaturalGas_FE","*","Debt Fraction",{"$f":"'WACC Calc'!F253","v":0.55000000000000004},{"$f":"'WACC Calc'!G253","v":0.55000000000000004},{"$f":"'WACC Calc'!H253","v":0.55000000000000004},{"$f":"'WACC Calc'!I253","v":0.55000000000000004},{"$f":"'WACC Calc'!J253","v":0.55000000000000004},{"$f":"'WACC Calc'!K253","v":0.55000000000000004},{"$f":"'WACC Calc'!L253","v":0.55000000000000004},{"$f":"'WACC Calc'!M253","v":0.58698785290610567},{"$f":"'WACC Calc'!N253","v":0.62397570581221129},{"$f":"'WACC Calc'!O253","v":0.66096355871831691},{"$f":"'WACC Calc'!P253","v":0.69795141162442254},{"$f":"'WACC Calc'!Q253","v":0.73493926453052816},{"$f":"'WACC Calc'!R253","v":0.73493926453052816},{"$f":"'WACC Calc'!S253","v":0.73493926453052816},{"$f":"'WACC Calc'!T253","v":0.73493926453052816},{"$f":"'WACC Calc'!U253","v":0.73493926453052816},{"$f":"'WACC Calc'!V253","v":0.73493926453052816},{"$f":"'WACC Calc'!W253","v":0.73493926453052816},{"$f":"'WACC Calc'!X253","v":0.73493926453052816},{"$f":"'WACC Calc'!Y253","v":0.73493926453052816},{"$f":"'WACC Calc'!Z253","v":0.73493926453052816},{"$f":"'WACC Calc'!AA253","v":0.73493926453052816},{"$f":"'WACC Calc'!AB253","v":0.73493926453052816},{"$f":"'WACC Calc'!AC253","v":0.73493926453052816},{"$f":"'WACC Calc'!AD253","v":0.73493926453052816},{"$f":"'WACC Calc'!AE253","v":0.73493926453052816},{"$f":"'WACC Calc'!AF253","v":0.73493926453052816},{"$f":"'WACC Calc'!AG253","v":0.73493926453052816},{"$f":"'WACC Calc'!AH253","v":0.73493926453052816},{"$f":"'WACC Calc'!AI253","v":0.73493926453052816},{"$f":"'WACC Calc'!AJ253","v":0.73493926453052816},{"$f":"'WACC Calc'!AK253","v":0.73493926453052816}]
[{"$f":"_xlfn.CONCAT(LEFT(B259,1), LEFT(C259,1), LEFT(D259,1),LEFT(E259,3),LEFT(F259,6),RIGHT(F259,1), LEFT(G259,1), IF(ISERROR(FIND(\"Rate\",G259)), \"0\",FIND(\"Rate\",G259)),IF(ISERROR(FIND(\"Real\",G259)), \"0\",FIND(\"Real\",G259)))","v":"M*3Nat**T50"},"Market","*",30,"NaturalGas_FE","*","Tax Rate (Federal and State)",{"$f":"'WACC Calc'!F254","v":0.25739999999999996},{"$f":"'WACC Calc'!G254","v":0.25739999999999996},{"$f":"'WACC Calc'!H254","v":0.25739999999999996},{"$f":"'WACC Calc'!I254","v":0.25739999999999996},{"$f":"'WACC Calc'!J254","v":0.25739999999999996},{"$f":"'WACC Calc'!K254","v":0.25739999999999996},{"$f":"'WACC Calc'!L254","v":0.25739999999999996},{"$f":"'WACC Calc'!M254","v":0.25739999999999996},{"$f":"'WACC Calc'!N254","v":0.25739999999999996},{"$f":"'WACC Calc'!O254","v":0.25739999999999996},{"$f":"'WACC Calc'!P254","v":0.25739999999999996},{"$f":"'WACC Calc'!Q254","v":0.25739999999999996},{"$f":"'WACC Calc'!R254","v":0.25739999999999996},{"$f":"'WACC Calc'!S254","v":0.25739999999999996},{"$f":"'WACC Calc'!T254","v":0.25739999999999996},{"$f":"'WACC Calc'!U254","v":0.25739999999999996},{"$f":"'WACC Calc'!V254","v":0.25739999999999996},{"$f":"'WACC Calc'!W254","v":0.25739999999999996},{"$f":"'WACC Calc'!X254","v":0.25739999999999996},{"$f":"'WACC Calc'!Y254","v":0.25739999999999996},{"$f":"'WACC Calc'!Z254","v":0.25739999999999996},{"$f":"'WACC Calc'!AA254","v":0.25739999999999996},{"$f":"'WACC Calc'!AB254","v":0.25739999999999996},{"$f":"'WACC Calc'!AC254","v":0.25739999999999996},{"$f":"'WACC Calc'!AD254","v":0.25739999999999996},{"$f":"'WACC Calc'!AE254","v":0.25739999999999996},{"$f":"'WACC Calc'!AF254","v":0.25739999999999996},{"$f":"'WACC Calc'!AG254","v":0.25739999999999996},{"$f":"'WACC Calc'!AH254","v":0.25739999999999996},{"$f":"'WACC Calc'!AI254","v":0.25739999999999996},{"$f":"'WACC Calc'!AJ254","v":0.25739999999999996},{"$f":"'WACC Calc'!AK254","v":0.25739999999999996}]
["MA3Nat**W00","Market","Advanced",30,"NaturalGas_FE","*","WACC Nominal",{"$f":"'WACC Calc'!F255","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!G255","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!H255","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!I255","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!J255","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!K255","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!L255","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!M255","v":6.3967868046929291E-2},{"$f":"'WACC Calc'!N255","v":6.2624104812130876E-2},{"$f":"'WACC Calc'!O255","v":6.1390210295604764E-2},{"$f":"'WACC Calc'!P255","v":6.0266184497350932E-2},{"$f":"'WACC Calc'!Q255","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!R255","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!S255","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!T255","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!U255","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!V255","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!W255","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!X255","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!Y255","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!Z255","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AA255","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AB255","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AC255","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AD255","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AE255","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AF255","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AG255","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AH255","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AI255","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AJ255","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AK255","v":5.9252027417369402E-2}]
["MM3Nat**W00","Market","Moderate",30,"NaturalGas_FE","*","WACC Nominal",{"$f":"'WACC Calc'!F256","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!G256","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!H256","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!I256","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!J256","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!K256","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!L256","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!M256","v":6.3967868046929291E-2},{"$f":"'WACC Calc'!N256","v":6.2624104812130876E-2},{"$f":"'WACC Calc'!O256","v":6.1390210295604764E-2},{"$f":"'WACC Calc'!P256","v":6.0266184497350932E-2},{"$f":"'WACC Calc'!Q256","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!R256","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!S256","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!T256","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!U256","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!V256","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!W256","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!X256","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!Y256","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!Z256","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AA256","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AB256","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AC256","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AD256","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AE256","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AF256","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AG256","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AH256","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AI256","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AJ256","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AK256","v":5.9252027417369402E-2}]
["MC3Nat**W00","Market","Conservative",30,"NaturalGas_FE","*","WACC Nominal",{"$f":"'WACC Calc'!F257","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!G257","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!H257","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!I257","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!J257","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!K257","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!L257","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!M257","v":6.3967868046929291E-2},{"$f":"'WACC Calc'!N257","v":6.2624104812130876E-2},{"$f":"'WACC Calc'!O257","v":6.1390210295604764E-2},{"$f":"'WACC Calc'!P257","v":6.0266184497350932E-2},{"$f":"'WACC Calc'!Q257","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!R257","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!S257","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!T257","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!U257","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!V257","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!W257","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!X257","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!Y257","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!Z257","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AA257","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AB257","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AC257","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AD257","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AE257","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AF257","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AG257","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AH257","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AI257","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AJ257","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AK257","v":5.9252027417369402E-2}]
["MA3Nat**W06","Market","Advanced",30,"NaturalGas_FE","*","WACC Real",{"$f":"'WACC Calc'!F258","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!G258","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!H258","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!I258","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!J258","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!K258","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!L258","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!M258","v":3.8017432240906812E-2},{"$f":"'WACC Calc'!N258","v":3.6706443719152215E-2},{"$f":"'WACC Calc'!O258","v":3.5502644190833932E-2},{"$f":"'WACC Calc'!P258","v":3.4406033655952184E-2},{"$f":"'WACC Calc'!Q258","v":3.341661211450675E-2},{"$f":"'WACC Calc'!R258","v":3.341661211450675E-2},{"$f":"'WACC Calc'!S258","v":3.341661211450675E-2},{"$f":"'WACC Calc'!T258","v":3.341661211450675E-2},{"$f":"'WACC Calc'!U258","v":3.341661211450675E-2},{"$f":"'WACC Calc'!V258","v":3.341661211450675E-2},{"$f":"'WACC Calc'!W258","v":3.341661211450675E-2},{"$f":"'WACC Calc'!X258","v":3.341661211450675E-2},{"$f":"'WACC Calc'!Y258","v":3.341661211450675E-2},{"$f":"'WACC Calc'!Z258","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AA258","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AB258","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AC258","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AD258","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AE258","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AF258","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AG258","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AH258","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AI258","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AJ258","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AK258","v":3.341661211450675E-2}]
["MM3Nat**W06","Market","Moderate",30,"NaturalGas_FE","*","WACC Real",{"$f":"'WACC Calc'!F259","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!G259","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!H259","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!I259","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!J259","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!K259","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!L259","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!M259","v":3.8017432240906812E-2},{"$f":"'WACC Calc'!N259","v":3.6706443719152215E-2},{"$f":"'WACC Calc'!O259","v":3.5502644190833932E-2},{"$f":"'WACC Calc'!P259","v":3.4406033655952184E-2},{"$f":"'WACC Calc'!Q259","v":3.341661211450675E-2},{"$f":"'WACC Calc'!R259","v":3.341661211450675E-2},{"$f":"'WACC Calc'!S259","v":3.341661211450675E-2},{"$f":"'WACC Calc'!T259","v":3.341661211450675E-2},{"$f":"'WACC Calc'!U259","v":3.341661211450675E-2},{"$f":"'WACC Calc'!V259","v":3.341661211450675E-2},{"$f":"'WACC Calc'!W259","v":3.341661211450675E-2},{"$f":"'WACC Calc'!X259","v":3.341661211450675E-2},{"$f":"'WACC Calc'!Y259","v":3.341661211450675E-2},{"$f":"'WACC Calc'!Z259","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AA259","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AB259","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AC259","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AD259","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AE259","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AF259","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AG259","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AH259","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AI259","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AJ259","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AK259","v":3.341661211450675E-2}]
["MC3Nat**W06","Market","Conservative",30,"NaturalGas_FE","*","WACC Real",{"$f":"'WACC Calc'!F260","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!G260","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!H260","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!I260","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!J260","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!K260","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!L260","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!M260","v":3.8017432240906812E-2},{"$f":"'WACC Calc'!N260","v":3.6706443719152215E-2},{"$f":"'WACC Calc'!O260","v":3.5502644190833932E-2},{"$f":"'WACC Calc'!P260","v":3.4406033655952184E-2},{"$f":"'WACC Calc'!Q260","v":3.341661211450675E-2},{"$f":"'WACC Calc'!R260","v":3.341661211450675E-2},{"$f":"'WACC Calc'!S260","v":3.341661211450675E-2},{"$f":"'WACC Calc'!T260","v":3.341661211450675E-2},{"$f":"'WACC Calc'!U260","v":3.341661211450675E-2},{"$f":"'WACC Calc'!V260","v":3.341661211450675E-2},{"$f":"'WACC Calc'!W260","v":3.341661211450675E-2},{"$f":"'WACC Calc'!X260","v":3.341661211450675E-2},{"$f":"'WACC Calc'!Y260","v":3.341661211450675E-2},{"$f":"'WACC Calc'!Z260","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AA260","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AB260","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AC260","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AD260","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AE260","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AF260","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AG260","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AH260","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AI260","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AJ260","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AK260","v":3.341661211450675E-2}]
["M*3Coa**I110","Market","*",30,"Coal_FE","*","Inflation Rate",{"$f":"'WACC Calc'!F263","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!G263","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!H263","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!I263","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!J263","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!K263","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!L263","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!M263","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!N263","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!O263","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!P263","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Q263","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!R263","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!S263","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!T263","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!U263","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!V263","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!W263","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!X263","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Y263","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Z263","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AA263","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AB263","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AC263","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AD263","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AE263","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AF263","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AG263","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AH263","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AI263","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AJ263","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AK263","v":2.5000000000000001E-2}]
["MA3Coa**I100","Market","Advanced",30,"Coal_FE","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F264","v":0.05},{"$f":"'WACC Calc'!G264","v":0.05},{"$f":"'WACC Calc'!H264","v":0.05},{"$f":"'WACC Calc'!I264","v":0.05},{"$f":"'WACC Calc'!J264","v":0.05},{"$f":"'WACC Calc'!K264","v":0.05},{"$f":"'WACC Calc'!L264","v":0.05},{"$f":"'WACC Calc'!M264","v":5.2000000000000005E-2},{"$f":"'WACC Calc'!N264","v":5.4000000000000006E-2},{"$f":"'WACC Calc'!O264","v":5.6000000000000008E-2},{"$f":"'WACC Calc'!P264","v":5.800000000000001E-2},{"$f":"'WACC Calc'!Q264","v":0.06},{"$f":"'WACC Calc'!R264","v":0.06},{"$f":"'WACC Calc'!S264","v":0.06},{"$f":"'WACC Calc'!T264","v":0.06},{"$f":"'WACC Calc'!U264","v":0.06},{"$f":"'WACC Calc'!V264","v":0.06},{"$f":"'WACC Calc'!W264","v":0.06},{"$f":"'WACC Calc'!X264","v":0.06},{"$f":"'WACC Calc'!Y264","v":0.06},{"$f":"'WACC Calc'!Z264","v":0.06},{"$f":"'WACC Calc'!AA264","v":0.06},{"$f":"'WACC Calc'!AB264","v":0.06},{"$f":"'WACC Calc'!AC264","v":0.06},{"$f":"'WACC Calc'!AD264","v":0.06},{"$f":"'WACC Calc'!AE264","v":0.06},{"$f":"'WACC Calc'!AF264","v":0.06},{"$f":"'WACC Calc'!AG264","v":0.06},{"$f":"'WACC Calc'!AH264","v":0.06},{"$f":"'WACC Calc'!AI264","v":0.06},{"$f":"'WACC Calc'!AJ264","v":0.06},{"$f":"'WACC Calc'!AK264","v":0.06}]
["MM3Coa**I100","Market","Moderate",30,"Coal_FE","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F265","v":0.05},{"$f":"'WACC Calc'!G265","v":0.05},{"$f":"'WACC Calc'!H265","v":0.05},{"$f":"'WACC Calc'!I265","v":0.05},{"$f":"'WACC Calc'!J265","v":0.05},{"$f":"'WACC Calc'!K265","v":0.05},{"$f":"'WACC Calc'!L265","v":0.05},{"$f":"'WACC Calc'!M265","v":5.2000000000000005E-2},{"$f":"'WACC Calc'!N265","v":5.4000000000000006E-2},{"$f":"'WACC Calc'!O265","v":5.6000000000000008E-2},{"$f":"'WACC Calc'!P265","v":5.800000000000001E-2},{"$f":"'WACC Calc'!Q265","v":0.06},{"$f":"'WACC Calc'!R265","v":0.06},{"$f":"'WACC Calc'!S265","v":0.06},{"$f":"'WACC Calc'!T265","v":0.06},{"$f":"'WACC Calc'!U265","v":0.06},{"$f":"'WACC Calc'!V265","v":0.06},{"$f":"'WACC Calc'!W265","v":0.06},{"$f":"'WACC Calc'!X265","v":0.06},{"$f":"'WACC Calc'!Y265","v":0.06},{"$f":"'WACC Calc'!Z265","v":0.06},{"$f":"'WACC Calc'!AA265","v":0.06},{"$f":"'WACC Calc'!AB265","v":0.06},{"$f":"'WACC Calc'!AC265","v":0.06},{"$f":"'WACC Calc'!AD265","v":0.06},{"$f":"'WACC Calc'!AE265","v":0.06},{"$f":"'WACC Calc'!AF265","v":0.06},{"$f":"'WACC Calc'!AG265","v":0.06},{"$f":"'WACC Calc'!AH265","v":0.06},{"$f":"'WACC Calc'!AI265","v":0.06},{"$f":"'WACC Calc'!AJ265","v":0.06},{"$f":"'WACC Calc'!AK265","v":0.06}]
["MC3Coa**I100","Market","Conservative",30,"Coal_FE","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F266","v":0.05},{"$f":"'WACC Calc'!G266","v":0.05},{"$f":"'WACC Calc'!H266","v":0.05},{"$f":"'WACC Calc'!I266","v":0.05},{"$f":"'WACC Calc'!J266","v":0.05},{"$f":"'WACC Calc'!K266","v":0.05},{"$f":"'WACC Calc'!L266","v":0.05},{"$f":"'WACC Calc'!M266","v":5.2000000000000005E-2},{"$f":"'WACC Calc'!N266","v":5.4000000000000006E-2},{"$f":"'WACC Calc'!O266","v":5.6000000000000008E-2},{"$f":"'WACC Calc'!P266","v":5.800000000000001E-2},{"$f":"'WACC Calc'!Q266","v":0.06},{"$f":"'WACC Calc'!R266","v":0.06},{"$f":"'WACC Calc'!S266","v":0.06},{"$f":"'WACC Calc'!T266","v":0.06},{"$f":"'WACC Calc'!U266","v":0.06},{"$f":"'WACC Calc'!V266","v":0.06},{"$f":"'WACC Calc'!W266","v":0.06},{"$f":"'WACC Calc'!X266","v":0.06},{"$f":"'WACC Calc'!Y266","v":0.06},{"$f":"'WACC Calc'!Z266","v":0.06},{"$f":"'WACC Calc'!AA266","v":0.06},{"$f":"'WACC Calc'!AB266","v":0.06},{"$f":"'WACC Calc'!AC266","v":0.06},{"$f":"'WACC Calc'!AD266","v":0.06},{"$f":"'WACC Calc'!AE266","v":0.06},{"$f":"'WACC Calc'!AF266","v":0.06},{"$f":"'WACC Calc'!AG266","v":0.06},{"$f":"'WACC Calc'!AH266","v":0.06},{"$f":"'WACC Calc'!AI266","v":0.06},{"$f":"'WACC Calc'!AJ266","v":0.06},{"$f":"'WACC Calc'!AK266","v":0.06}]
["MA3Coa**C2126","Market","Advanced",30,"Coal_FE","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F267","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!G267","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!H267","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!I267","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!J267","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!K267","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!L267","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!M267","v":2.634146341463417E-2},{"$f":"'WACC Calc'!N267","v":2.8292682926829293E-2},{"$f":"'WACC Calc'!O267","v":3.0243902439024417E-2},{"$f":"'WACC Calc'!P267","v":3.2195121951219763E-2},{"$f":"'WACC Calc'!Q267","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!R267","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!S267","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!T267","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!U267","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!V267","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!W267","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!X267","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!Y267","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!Z267","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AA267","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AB267","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AC267","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AD267","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AE267","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AF267","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AG267","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AH267","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AI267","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AJ267","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AK267","v":3.4146341463414887E-2}]
["MM3Coa**C2126","Market","Moderate",30,"Coal_FE","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F268","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!G268","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!H268","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!I268","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!J268","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!K268","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!L268","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!M268","v":2.634146341463417E-2},{"$f":"'WACC Calc'!N268","v":2.8292682926829293E-2},{"$f":"'WACC Calc'!O268","v":3.0243902439024417E-2},{"$f":"'WACC Calc'!P268","v":3.2195121951219763E-2},{"$f":"'WACC Calc'!Q268","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!R268","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!S268","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!T268","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!U268","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!V268","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!W268","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!X268","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!Y268","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!Z268","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AA268","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AB268","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AC268","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AD268","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AE268","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AF268","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AG268","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AH268","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AI268","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AJ268","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AK268","v":3.4146341463414887E-2}]
["MC3Coa**C2126","Market","Conservative",30,"Coal_FE","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F269","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!G269","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!H269","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!I269","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!J269","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!K269","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!L269","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!M269","v":2.634146341463417E-2},{"$f":"'WACC Calc'!N269","v":2.8292682926829293E-2},{"$f":"'WACC Calc'!O269","v":3.0243902439024417E-2},{"$f":"'WACC Calc'!P269","v":3.2195121951219763E-2},{"$f":"'WACC Calc'!Q269","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!R269","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!S269","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!T269","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!U269","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!V269","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!W269","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!X269","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!Y269","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!Z269","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AA269","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AB269","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AC269","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AD269","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AE269","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AF269","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AG269","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AH269","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AI269","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AJ269","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AK269","v":3.4146341463414887E-2}]
["M*3Coa**I00","Market","*",30,"Coal_FE","*","Interest During Construction  - Nominal",{"$f":"'WACC Calc'!F270","v":0.05},{"$f":"'WACC Calc'!G270","v":0.05},{"$f":"'WACC Calc'!H270","v":0.05},{"$f":"'WACC Calc'!I270","v":0.05},{"$f":"'WACC Calc'!J270","v":0.05},{"$f":"'WACC Calc'!K270","v":0.05},{"$f":"'WACC Calc'!L270","v":0.05},{"$f":"'WACC Calc'!M270","v":0.05},{"$f":"'WACC Calc'!N270","v":0.05},{"$f":"'WACC Calc'!O270","v":0.05},{"$f":"'WACC Calc'!P270","v":0.05},{"$f":"'WACC Calc'!Q270","v":0.05},{"$f":"'WACC Calc'!R270","v":0.05},{"$f":"'WACC Calc'!S270","v":0.05},{"$f":"'WACC Calc'!T270","v":0.05},{"$f":"'WACC Calc'!U270","v":0.05},{"$f":"'WACC Calc'!V270","v":0.05},{"$f":"'WACC Calc'!W270","v":0.05},{"$f":"'WACC Calc'!X270","v":0.05},{"$f":"'WACC Calc'!Y270","v":0.05},{"$f":"'WACC Calc'!Z270","v":0.05},{"$f":"'WACC Calc'!AA270","v":0.05},{"$f":"'WACC Calc'!AB270","v":0.05},{"$f":"'WACC Calc'!AC270","v":0.05},{"$f":"'WACC Calc'!AD270","v":0.05},{"$f":"'WACC Calc'!AE270","v":0.05},{"$f":"'WACC Calc'!AF270","v":0.05},{"$f":"'WACC Calc'!AG270","v":0.05},{"$f":"'WACC Calc'!AH270","v":0.05},{"$f":"'WACC Calc'!AI270","v":0.05},{"$f":"'WACC Calc'!AJ270","v":0.05},{"$f":"'WACC Calc'!AK270","v":0.05}]
["MA3Coa**R10","Market","Advanced",30,"Coal_FE","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F271","v":0.1},{"$f":"'WACC Calc'!G271","v":0.1},{"$f":"'WACC Calc'!H271","v":0.1},{"$f":"'WACC Calc'!I271","v":0.1},{"$f":"'WACC Calc'!J271","v":0.1},{"$f":"'WACC Calc'!K271","v":0.1},{"$f":"'WACC Calc'!L271","v":0.1},{"$f":"'WACC Calc'!M271","v":0.1},{"$f":"'WACC Calc'!N271","v":0.1},{"$f":"'WACC Calc'!O271","v":0.1},{"$f":"'WACC Calc'!P271","v":0.1},{"$f":"'WACC Calc'!Q271","v":0.1},{"$f":"'WACC Calc'!R271","v":0.1},{"$f":"'WACC Calc'!S271","v":0.1},{"$f":"'WACC Calc'!T271","v":0.1},{"$f":"'WACC Calc'!U271","v":0.1},{"$f":"'WACC Calc'!V271","v":0.1},{"$f":"'WACC Calc'!W271","v":0.1},{"$f":"'WACC Calc'!X271","v":0.1},{"$f":"'WACC Calc'!Y271","v":0.1},{"$f":"'WACC Calc'!Z271","v":0.1},{"$f":"'WACC Calc'!AA271","v":0.1},{"$f":"'WACC Calc'!AB271","v":0.1},{"$f":"'WACC Calc'!AC271","v":0.1},{"$f":"'WACC Calc'!AD271","v":0.1},{"$f":"'WACC Calc'!AE271","v":0.1},{"$f":"'WACC Calc'!AF271","v":0.1},{"$f":"'WACC Calc'!AG271","v":0.1},{"$f":"'WACC Calc'!AH271","v":0.1},{"$f":"'WACC Calc'!AI271","v":0.1},{"$f":"'WACC Calc'!AJ271","v":0.1},{"$f":"'WACC Calc'!AK271","v":0.1}]
["MM3Coa**R10","Market","Moderate",30,"Coal_FE","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F272","v":0.1},{"$f":"'WACC Calc'!G272","v":0.1},{"$f":"'WACC Calc'!H272","v":0.1},{"$f":"'WACC Calc'!I272","v":0.1},{"$f":"'WACC Calc'!J272","v":0.1},{"$f":"'WACC Calc'!K272","v":0.1},{"$f":"'WACC Calc'!L272","v":0.1},{"$f":"'WACC Calc'!M272","v":0.1},{"$f":"'WACC Calc'!N272","v":0.1},{"$f":"'WACC Calc'!O272","v":0.1},{"$f":"'WACC Calc'!P272","v":0.1},{"$f":"'WACC Calc'!Q272","v":0.1},{"$f":"'WACC Calc'!R272","v":0.1},{"$f":"'WACC Calc'!S272","v":0.1},{"$f":"'WACC Calc'!T272","v":0.1},{"$f":"'WACC Calc'!U272","v":0.1},{"$f":"'WACC Calc'!V272","v":0.1},{"$f":"'WACC Calc'!W272","v":0.1},{"$f":"'WACC Calc'!X272","v":0.1},{"$f":"'WACC Calc'!Y272","v":0.1},{"$f":"'WACC Calc'!Z272","v":0.1},{"$f":"'WACC Calc'!AA272","v":0.1},{"$f":"'WACC Calc'!AB272","v":0.1},{"$f":"'WACC Calc'!AC272","v":0.1},{"$f":"'WACC Calc'!AD272","v":0.1},{"$f":"'WACC Calc'!AE272","v":0.1},{"$f":"'WACC Calc'!AF272","v":0.1},{"$f":"'WACC Calc'!AG272","v":0.1},{"$f":"'WACC Calc'!AH272","v":0.1},{"$f":"'WACC Calc'!AI272","v":0.1},{"$f":"'WACC Calc'!AJ272","v":0.1},{"$f":"'WACC Calc'!AK272","v":0.1}]
["MC3Coa**R10","Market","Conservative",30,"Coal_FE","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F273","v":0.1},{"$f":"'WACC Calc'!G273","v":0.1},{"$f":"'WACC Calc'!H273","v":0.1},{"$f":"'WACC Calc'!I273","v":0.1},{"$f":"'WACC Calc'!J273","v":0.1},{"$f":"'WACC Calc'!K273","v":0.1},{"$f":"'WACC Calc'!L273","v":0.1},{"$f":"'WACC Calc'!M273","v":0.1},{"$f":"'WACC Calc'!N273","v":0.1},{"$f":"'WACC Calc'!O273","v":0.1},{"$f":"'WACC Calc'!P273","v":0.1},{"$f":"'WACC Calc'!Q273","v":0.1},{"$f":"'WACC Calc'!R273","v":0.1},{"$f":"'WACC Calc'!S273","v":0.1},{"$f":"'WACC Calc'!T273","v":0.1},{"$f":"'WACC Calc'!U273","v":0.1},{"$f":"'WACC Calc'!V273","v":0.1},{"$f":"'WACC Calc'!W273","v":0.1},{"$f":"'WACC Calc'!X273","v":0.1},{"$f":"'WACC Calc'!Y273","v":0.1},{"$f":"'WACC Calc'!Z273","v":0.1},{"$f":"'WACC Calc'!AA273","v":0.1},{"$f":"'WACC Calc'!AB273","v":0.1},{"$f":"'WACC Calc'!AC273","v":0.1},{"$f":"'WACC Calc'!AD273","v":0.1},{"$f":"'WACC Calc'!AE273","v":0.1},{"$f":"'WACC Calc'!AF273","v":0.1},{"$f":"'WACC Calc'!AG273","v":0.1},{"$f":"'WACC Calc'!AH273","v":0.1},{"$f":"'WACC Calc'!AI273","v":0.1},{"$f":"'WACC Calc'!AJ273","v":0.1},{"$f":"'WACC Calc'!AK273","v":0.1}]
["MA3Coa**C1237","Market","Advanced",30,"Coal_FE","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F274","v":7.317073170731736E-2},{"$f":"'WACC Calc'!G274","v":7.317073170731736E-2},{"$f":"'WACC Calc'!H274","v":7.317073170731736E-2},{"$f":"'WACC Calc'!I274","v":7.317073170731736E-2},{"$f":"'WACC Calc'!J274","v":7.317073170731736E-2},{"$f":"'WACC Calc'!K274","v":7.317073170731736E-2},{"$f":"'WACC Calc'!L274","v":7.317073170731736E-2},{"$f":"'WACC Calc'!M274","v":7.317073170731736E-2},{"$f":"'WACC Calc'!N274","v":7.317073170731736E-2},{"$f":"'WACC Calc'!O274","v":7.317073170731736E-2},{"$f":"'WACC Calc'!P274","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Q274","v":7.317073170731736E-2},{"$f":"'WACC Calc'!R274","v":7.317073170731736E-2},{"$f":"'WACC Calc'!S274","v":7.317073170731736E-2},{"$f":"'WACC Calc'!T274","v":7.317073170731736E-2},{"$f":"'WACC Calc'!U274","v":7.317073170731736E-2},{"$f":"'WACC Calc'!V274","v":7.317073170731736E-2},{"$f":"'WACC Calc'!W274","v":7.317073170731736E-2},{"$f":"'WACC Calc'!X274","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Y274","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Z274","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AA274","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AB274","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AC274","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AD274","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AE274","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AF274","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AG274","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AH274","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AI274","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AJ274","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AK274","v":7.317073170731736E-2}]
["MM3Coa**C1237","Market","Moderate",30,"Coal_FE","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F275","v":7.317073170731736E-2},{"$f":"'WACC Calc'!G275","v":7.317073170731736E-2},{"$f":"'WACC Calc'!H275","v":7.317073170731736E-2},{"$f":"'WACC Calc'!I275","v":7.317073170731736E-2},{"$f":"'WACC Calc'!J275","v":7.317073170731736E-2},{"$f":"'WACC Calc'!K275","v":7.317073170731736E-2},{"$f":"'WACC Calc'!L275","v":7.317073170731736E-2},{"$f":"'WACC Calc'!M275","v":7.317073170731736E-2},{"$f":"'WACC Calc'!N275","v":7.317073170731736E-2},{"$f":"'WACC Calc'!O275","v":7.317073170731736E-2},{"$f":"'WACC Calc'!P275","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Q275","v":7.317073170731736E-2},{"$f":"'WACC Calc'!R275","v":7.317073170731736E-2},{"$f":"'WACC Calc'!S275","v":7.317073170731736E-2},{"$f":"'WACC Calc'!T275","v":7.317073170731736E-2},{"$f":"'WACC Calc'!U275","v":7.317073170731736E-2},{"$f":"'WACC Calc'!V275","v":7.317073170731736E-2},{"$f":"'WACC Calc'!W275","v":7.317073170731736E-2},{"$f":"'WACC Calc'!X275","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Y275","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Z275","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AA275","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AB275","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AC275","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AD275","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AE275","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AF275","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AG275","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AH275","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AI275","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AJ275","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AK275","v":7.317073170731736E-2}]
["MC3Coa**C1237","Market","Conservative",30,"Coal_FE","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F276","v":7.317073170731736E-2},{"$f":"'WACC Calc'!G276","v":7.317073170731736E-2},{"$f":"'WACC Calc'!H276","v":7.317073170731736E-2},{"$f":"'WACC Calc'!I276","v":7.317073170731736E-2},{"$f":"'WACC Calc'!J276","v":7.317073170731736E-2},{"$f":"'WACC Calc'!K276","v":7.317073170731736E-2},{"$f":"'WACC Calc'!L276","v":7.317073170731736E-2},{"$f":"'WACC Calc'!M276","v":7.317073170731736E-2},{"$f":"'WACC Calc'!N276","v":7.317073170731736E-2},{"$f":"'WACC Calc'!O276","v":7.317073170731736E-2},{"$f":"'WACC Calc'!P276","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Q276","v":7.317073170731736E-2},{"$f":"'WACC Calc'!R276","v":7.317073170731736E-2},{"$f":"'WACC Calc'!S276","v":7.317073170731736E-2},{"$f":"'WACC Calc'!T276","v":7.317073170731736E-2},{"$f":"'WACC Calc'!U276","v":7.317073170731736E-2},{"$f":"'WACC Calc'!V276","v":7.317073170731736E-2},{"$f":"'WACC Calc'!W276","v":7.317073170731736E-2},{"$f":"'WACC Calc'!X276","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Y276","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Z276","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AA276","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AB276","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AC276","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AD276","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AE276","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AF276","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AG276","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AH276","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AI276","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AJ276","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AK276","v":7.317073170731736E-2}]
["MA3Coa**D00","Market","Advanced",30,"Coal_FE","*","Debt Fraction",{"$f":"'WACC Calc'!F277","v":0.55000000000000004},{"$f":"'WACC Calc'!G277","v":0.55000000000000004},{"$f":"'WACC Calc'!H277","v":0.55000000000000004},{"$f":"'WACC Calc'!I277","v":0.55000000000000004},{"$f":"'WACC Calc'!J277","v":0.55000000000000004},{"$f":"'WACC Calc'!K277","v":0.55000000000000004},{"$f":"'WACC Calc'!L277","v":0.55000000000000004},{"$f":"'WACC Calc'!M277","v":0.55200000000000005},{"$f":"'WACC Calc'!N277","v":0.55400000000000005},{"$f":"'WACC Calc'!O277","v":0.55600000000000005},{"$f":"'WACC Calc'!P277","v":0.55800000000000005},{"$f":"'WACC Calc'!Q277","v":0.73493926453052816},{"$f":"'WACC Calc'!R277","v":0.73493926453052816},{"$f":"'WACC Calc'!S277","v":0.73493926453052816},{"$f":"'WACC Calc'!T277","v":0.73493926453052816},{"$f":"'WACC Calc'!U277","v":0.73493926453052816},{"$f":"'WACC Calc'!V277","v":0.73493926453052816},{"$f":"'WACC Calc'!W277","v":0.73493926453052816},{"$f":"'WACC Calc'!X277","v":0.73493926453052816},{"$f":"'WACC Calc'!Y277","v":0.73493926453052816},{"$f":"'WACC Calc'!Z277","v":0.73493926453052816},{"$f":"'WACC Calc'!AA277","v":0.73493926453052816},{"$f":"'WACC Calc'!AB277","v":0.73493926453052816},{"$f":"'WACC Calc'!AC277","v":0.73493926453052816},{"$f":"'WACC Calc'!AD277","v":0.73493926453052816},{"$f":"'WACC Calc'!AE277","v":0.73493926453052816},{"$f":"'WACC Calc'!AF277","v":0.73493926453052816},{"$f":"'WACC Calc'!AG277","v":0.73493926453052816},{"$f":"'WACC Calc'!AH277","v":0.73493926453052816},{"$f":"'WACC Calc'!AI277","v":0.73493926453052816},{"$f":"'WACC Calc'!AJ277","v":0.73493926453052816},{"$f":"'WACC Calc'!AK277","v":0.73493926453052816}]
["MM3Coa**D00","Market","Moderate",30,"Coal_FE","*","Debt Fraction",{"$f":"'WACC Calc'!F278","v":0.55000000000000004},{"$f":"'WACC Calc'!G278","v":0.55000000000000004},{"$f":"'WACC Calc'!H278","v":0.55000000000000004},{"$f":"'WACC Calc'!I278","v":0.55000000000000004},{"$f":"'WACC Calc'!J278","v":0.55000000000000004},{"$f":"'WACC Calc'!K278","v":0.55000000000000004},{"$f":"'WACC Calc'!L278","v":0.58082321075508803},{"$f":"'WACC Calc'!M278","v":0.61164642151017601},{"$f":"'WACC Calc'!N278","v":0.64246963226526399},{"$f":"'WACC Calc'!O278","v":0.67329284302035197},{"$f":"'WACC Calc'!P278","v":0.70411605377543995},{"$f":"'WACC Calc'!Q278","v":0.73493926453052816},{"$f":"'WACC Calc'!R278","v":0.73493926453052816},{"$f":"'WACC Calc'!S278","v":0.73493926453052816},{"$f":"'WACC Calc'!T278","v":0.73493926453052816},{"$f":"'WACC Calc'!U278","v":0.73493926453052816},{"$f":"'WACC Calc'!V278","v":0.73493926453052816},{"$f":"'WACC Calc'!W278","v":0.73493926453052816},{"$f":"'WACC Calc'!X278","v":0.73493926453052816},{"$f":"'WACC Calc'!Y278","v":0.73493926453052816},{"$f":"'WACC Calc'!Z278","v":0.73493926453052816},{"$f":"'WACC Calc'!AA278","v":0.73493926453052816},{"$f":"'WACC Calc'!AB278","v":0.73493926453052816},{"$f":"'WACC Calc'!AC278","v":0.73493926453052816},{"$f":"'WACC Calc'!AD278","v":0.73493926453052816},{"$f":"'WACC Calc'!AE278","v":0.73493926453052816},{"$f":"'WACC Calc'!AF278","v":0.73493926453052816},{"$f":"'WACC Calc'!AG278","v":0.73493926453052816},{"$f":"'WACC Calc'!AH278","v":0.73493926453052816},{"$f":"'WACC Calc'!AI278","v":0.73493926453052816},{"$f":"'WACC Calc'!AJ278","v":0.73493926453052816},{"$f":"'WACC Calc'!AK278","v":0.73493926453052816}]
["MC3Coa**D00","Market","Conservative",30,"Coal_FE","*","Debt Fraction",{"$f":"'WACC Calc'!F279","v":0.55000000000000004},{"$f":"'WACC Calc'!G279","v":0.55000000000000004},{"$f":"'WACC Calc'!H279","v":0.55000000000000004},{"$f":"'WACC Calc'!I279","v":0.55000000000000004},{"$f":"'WACC Calc'!J279","v":0.55000000000000004},{"$f":"'WACC Calc'!K279","v":0.55000000000000004},{"$f":"'WACC Calc'!L279","v":0.58082321075508803},{"$f":"'WACC Calc'!M279","v":0.61164642151017601},{"$f":"'WACC Calc'!N279","v":0.64246963226526399},{"$f":"'WACC Calc'!O279","v":0.67329284302035197},{"$f":"'WACC Calc'!P279","v":0.70411605377543995},{"$f":"'WACC Calc'!Q279","v":0.73493926453052816},{"$f":"'WACC Calc'!R279","v":0.73493926453052816},{"$f":"'WACC Calc'!S279","v":0.73493926453052816},{"$f":"'WACC Calc'!T279","v":0.73493926453052816},{"$f":"'WACC Calc'!U279","v":0.73493926453052816},{"$f":"'WACC Calc'!V279","v":0.73493926453052816},{"$f":"'WACC Calc'!W279","v":0.73493926453052816},{"$f":"'WACC Calc'!X279","v":0.73493926453052816},{"$f":"'WACC Calc'!Y279","v":0.73493926453052816},{"$f":"'WACC Calc'!Z279","v":0.73493926453052816},{"$f":"'WACC Calc'!AA279","v":0.73493926453052816},{"$f":"'WACC Calc'!AB279","v":0.73493926453052816},{"$f":"'WACC Calc'!AC279","v":0.73493926453052816},{"$f":"'WACC Calc'!AD279","v":0.73493926453052816},{"$f":"'WACC Calc'!AE279","v":0.73493926453052816},{"$f":"'WACC Calc'!AF279","v":0.73493926453052816},{"$f":"'WACC Calc'!AG279","v":0.73493926453052816},{"$f":"'WACC Calc'!AH279","v":0.73493926453052816},{"$f":"'WACC Calc'!AI279","v":0.73493926453052816},{"$f":"'WACC Calc'!AJ279","v":0.73493926453052816},{"$f":"'WACC Calc'!AK279","v":0.73493926453052816}]
["M*3Coa**T50","Market","*",30,"Coal_FE","*","Tax Rate (Federal and State)",{"$f":"'WACC Calc'!F280","v":0.25739999999999996},{"$f":"'WACC Calc'!G280","v":0.25739999999999996},{"$f":"'WACC Calc'!H280","v":0.25739999999999996},{"$f":"'WACC Calc'!I280","v":0.25739999999999996},{"$f":"'WACC Calc'!J280","v":0.25739999999999996},{"$f":"'WACC Calc'!K280","v":0.25739999999999996},{"$f":"'WACC Calc'!L280","v":0.25739999999999996},{"$f":"'WACC Calc'!M280","v":0.25739999999999996},{"$f":"'WACC Calc'!N280","v":0.25739999999999996},{"$f":"'WACC Calc'!O280","v":0.25739999999999996},{"$f":"'WACC Calc'!P280","v":0.25739999999999996},{"$f":"'WACC Calc'!Q280","v":0.25739999999999996},{"$f":"'WACC Calc'!R280","v":0.25739999999999996},{"$f":"'WACC Calc'!S280","v":0.25739999999999996},{"$f":"'WACC Calc'!T280","v":0.25739999999999996},{"$f":"'WACC Calc'!U280","v":0.25739999999999996},{"$f":"'WACC Calc'!V280","v":0.25739999999999996},{"$f":"'WACC Calc'!W280","v":0.25739999999999996},{"$f":"'WACC Calc'!X280","v":0.25739999999999996},{"$f":"'WACC Calc'!Y280","v":0.25739999999999996},{"$f":"'WACC Calc'!Z280","v":0.25739999999999996},{"$f":"'WACC Calc'!AA280","v":0.25739999999999996},{"$f":"'WACC Calc'!AB280","v":0.25739999999999996},{"$f":"'WACC Calc'!AC280","v":0.25739999999999996},{"$f":"'WACC Calc'!AD280","v":0.25739999999999996},{"$f":"'WACC Calc'!AE280","v":0.25739999999999996},{"$f":"'WACC Calc'!AF280","v":0.25739999999999996},{"$f":"'WACC Calc'!AG280","v":0.25739999999999996},{"$f":"'WACC Calc'!AH280","v":0.25739999999999996},{"$f":"'WACC Calc'!AI280","v":0.25739999999999996},{"$f":"'WACC Calc'!AJ280","v":0.25739999999999996},{"$f":"'WACC Calc'!AK280","v":0.25739999999999996}]
["MA3Coa**W00","Market","Advanced",30,"Coal_FE","*","WACC Nominal",{"$f":"'WACC Calc'!F281","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!G281","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!H281","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!I281","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!J281","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!K281","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!L281","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!M281","v":6.6115590400000007E-2},{"$f":"'WACC Calc'!N281","v":6.6815621600000014E-2},{"$f":"'WACC Calc'!O281","v":6.7521593599999999E-2},{"$f":"'WACC Calc'!P281","v":6.8233506400000005E-2},{"$f":"'WACC Calc'!Q281","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!R281","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!S281","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!T281","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!U281","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!V281","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!W281","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!X281","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!Y281","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!Z281","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AA281","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AB281","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AC281","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AD281","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AE281","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AF281","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AG281","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AH281","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AI281","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AJ281","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AK281","v":5.9252027417369402E-2}]
["MM3Coa**W00","Market","Moderate",30,"Coal_FE","*","WACC Nominal",{"$f":"'WACC Calc'!F282","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!G282","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!H282","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!I282","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!J282","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!K282","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!L282","v":6.3483644739827622E-2},{"$f":"'WACC Calc'!M282","v":6.2454206744882147E-2},{"$f":"'WACC Calc'!N282","v":6.1516326015163603E-2},{"$f":"'WACC Calc'!O282","v":6.0670002550671967E-2},{"$f":"'WACC Calc'!P282","v":5.9915236351407233E-2},{"$f":"'WACC Calc'!Q282","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!R282","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!S282","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!T282","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!U282","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!V282","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!W282","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!X282","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!Y282","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!Z282","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AA282","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AB282","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AC282","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AD282","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AE282","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AF282","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AG282","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AH282","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AI282","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AJ282","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AK282","v":5.9252027417369402E-2}]
["MC3Coa**W00","Market","Conservative",30,"Coal_FE","*","WACC Nominal",{"$f":"'WACC Calc'!F283","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!G283","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!H283","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!I283","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!J283","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!K283","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!L283","v":6.3483644739827622E-2},{"$f":"'WACC Calc'!M283","v":6.2454206744882147E-2},{"$f":"'WACC Calc'!N283","v":6.1516326015163603E-2},{"$f":"'WACC Calc'!O283","v":6.0670002550671967E-2},{"$f":"'WACC Calc'!P283","v":5.9915236351407233E-2},{"$f":"'WACC Calc'!Q283","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!R283","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!S283","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!T283","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!U283","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!V283","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!W283","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!X283","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!Y283","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!Z283","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AA283","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AB283","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AC283","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AD283","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AE283","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AF283","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AG283","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AH283","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AI283","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AJ283","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AK283","v":5.9252027417369402E-2}]
["MA3Coa**W06","Market","Advanced",30,"Coal_FE","*","WACC Real",{"$f":"'WACC Calc'!F284","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!G284","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!H284","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!I284","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!J284","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!K284","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!L284","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!M284","v":4.0112771121951329E-2},{"$f":"'WACC Calc'!N284","v":4.0795728390244035E-2},{"$f":"'WACC Calc'!O284","v":4.1484481560975617E-2},{"$f":"'WACC Calc'!P284","v":4.2179030634146297E-2},{"$f":"'WACC Calc'!Q284","v":3.341661211450675E-2},{"$f":"'WACC Calc'!R284","v":3.341661211450675E-2},{"$f":"'WACC Calc'!S284","v":3.341661211450675E-2},{"$f":"'WACC Calc'!T284","v":3.341661211450675E-2},{"$f":"'WACC Calc'!U284","v":3.341661211450675E-2},{"$f":"'WACC Calc'!V284","v":3.341661211450675E-2},{"$f":"'WACC Calc'!W284","v":3.341661211450675E-2},{"$f":"'WACC Calc'!X284","v":3.341661211450675E-2},{"$f":"'WACC Calc'!Y284","v":3.341661211450675E-2},{"$f":"'WACC Calc'!Z284","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AA284","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AB284","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AC284","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AD284","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AE284","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AF284","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AG284","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AH284","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AI284","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AJ284","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AK284","v":3.341661211450675E-2}]
["MM3Coa**W06","Market","Moderate",30,"Coal_FE","*","WACC Real",{"$f":"'WACC Calc'!F285","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!G285","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!H285","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!I285","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!J285","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!K285","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!L285","v":3.7545019258368617E-2},{"$f":"'WACC Calc'!M285","v":3.654068950720224E-2},{"$f":"'WACC Calc'!N285","v":3.5625683917232864E-2},{"$f":"'WACC Calc'!O285","v":3.4800002488460491E-2},{"$f":"'WACC Calc'!P285","v":3.4063645220885341E-2},{"$f":"'WACC Calc'!Q285","v":3.341661211450675E-2},{"$f":"'WACC Calc'!R285","v":3.341661211450675E-2},{"$f":"'WACC Calc'!S285","v":3.341661211450675E-2},{"$f":"'WACC Calc'!T285","v":3.341661211450675E-2},{"$f":"'WACC Calc'!U285","v":3.341661211450675E-2},{"$f":"'WACC Calc'!V285","v":3.341661211450675E-2},{"$f":"'WACC Calc'!W285","v":3.341661211450675E-2},{"$f":"'WACC Calc'!X285","v":3.341661211450675E-2},{"$f":"'WACC Calc'!Y285","v":3.341661211450675E-2},{"$f":"'WACC Calc'!Z285","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AA285","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AB285","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AC285","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AD285","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AE285","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AF285","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AG285","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AH285","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AI285","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AJ285","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AK285","v":3.341661211450675E-2}]
["MC3Coa**W06","Market","Conservative",30,"Coal_FE","*","WACC Real",{"$f":"'WACC Calc'!F286","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!G286","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!H286","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!I286","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!J286","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!K286","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!L286","v":3.7545019258368617E-2},{"$f":"'WACC Calc'!M286","v":3.654068950720224E-2},{"$f":"'WACC Calc'!N286","v":3.5625683917232864E-2},{"$f":"'WACC Calc'!O286","v":3.4800002488460491E-2},{"$f":"'WACC Calc'!P286","v":3.4063645220885341E-2},{"$f":"'WACC Calc'!Q286","v":3.341661211450675E-2},{"$f":"'WACC Calc'!R286","v":3.341661211450675E-2},{"$f":"'WACC Calc'!S286","v":3.341661211450675E-2},{"$f":"'WACC Calc'!T286","v":3.341661211450675E-2},{"$f":"'WACC Calc'!U286","v":3.341661211450675E-2},{"$f":"'WACC Calc'!V286","v":3.341661211450675E-2},{"$f":"'WACC Calc'!W286","v":3.341661211450675E-2},{"$f":"'WACC Calc'!X286","v":3.341661211450675E-2},{"$f":"'WACC Calc'!Y286","v":3.341661211450675E-2},{"$f":"'WACC Calc'!Z286","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AA286","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AB286","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AC286","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AD286","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AE286","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AF286","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AG286","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AH286","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AI286","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AJ286","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AK286","v":3.341661211450675E-2}]
["M*3Nuc**I110","Market","*",30,"Nuclear","*","Inflation Rate",{"$f":"'WACC Calc'!F289","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!G289","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!H289","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!I289","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!J289","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!K289","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!L289","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!M289","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!N289","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!O289","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!P289","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Q289","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!R289","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!S289","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!T289","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!U289","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!V289","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!W289","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!X289","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Y289","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Z289","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AA289","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AB289","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AC289","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AD289","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AE289","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AF289","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AG289","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AH289","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AI289","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AJ289","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AK289","v":2.5000000000000001E-2}]
["MA3Nuc**I100","Market","Advanced",30,"Nuclear","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F290","v":0.05},{"$f":"'WACC Calc'!G290","v":0.05},{"$f":"'WACC Calc'!H290","v":0.05},{"$f":"'WACC Calc'!I290","v":0.05},{"$f":"'WACC Calc'!J290","v":0.05},{"$f":"'WACC Calc'!K290","v":0.05},{"$f":"'WACC Calc'!L290","v":0.05},{"$f":"'WACC Calc'!M290","v":5.2000000000000005E-2},{"$f":"'WACC Calc'!N290","v":5.4000000000000006E-2},{"$f":"'WACC Calc'!O290","v":5.6000000000000008E-2},{"$f":"'WACC Calc'!P290","v":5.800000000000001E-2},{"$f":"'WACC Calc'!Q290","v":0.06},{"$f":"'WACC Calc'!R290","v":0.06},{"$f":"'WACC Calc'!S290","v":0.06},{"$f":"'WACC Calc'!T290","v":0.06},{"$f":"'WACC Calc'!U290","v":0.06},{"$f":"'WACC Calc'!V290","v":0.06},{"$f":"'WACC Calc'!W290","v":0.06},{"$f":"'WACC Calc'!X290","v":0.06},{"$f":"'WACC Calc'!Y290","v":0.06},{"$f":"'WACC Calc'!Z290","v":0.06},{"$f":"'WACC Calc'!AA290","v":0.06},{"$f":"'WACC Calc'!AB290","v":0.06},{"$f":"'WACC Calc'!AC290","v":0.06},{"$f":"'WACC Calc'!AD290","v":0.06},{"$f":"'WACC Calc'!AE290","v":0.06},{"$f":"'WACC Calc'!AF290","v":0.06},{"$f":"'WACC Calc'!AG290","v":0.06},{"$f":"'WACC Calc'!AH290","v":0.06},{"$f":"'WACC Calc'!AI290","v":0.06},{"$f":"'WACC Calc'!AJ290","v":0.06},{"$f":"'WACC Calc'!AK290","v":0.06}]
["MM3Nuc**I100","Market","Moderate",30,"Nuclear","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F291","v":0.05},{"$f":"'WACC Calc'!G291","v":0.05},{"$f":"'WACC Calc'!H291","v":0.05},{"$f":"'WACC Calc'!I291","v":0.05},{"$f":"'WACC Calc'!J291","v":0.05},{"$f":"'WACC Calc'!K291","v":0.05},{"$f":"'WACC Calc'!L291","v":0.05},{"$f":"'WACC Calc'!M291","v":5.2000000000000005E-2},{"$f":"'WACC Calc'!N291","v":5.4000000000000006E-2},{"$f":"'WACC Calc'!O291","v":5.6000000000000008E-2},{"$f":"'WACC Calc'!P291","v":5.800000000000001E-2},{"$f":"'WACC Calc'!Q291","v":0.06},{"$f":"'WACC Calc'!R291","v":0.06},{"$f":"'WACC Calc'!S291","v":0.06},{"$f":"'WACC Calc'!T291","v":0.06},{"$f":"'WACC Calc'!U291","v":0.06},{"$f":"'WACC Calc'!V291","v":0.06},{"$f":"'WACC Calc'!W291","v":0.06},{"$f":"'WACC Calc'!X291","v":0.06},{"$f":"'WACC Calc'!Y291","v":0.06},{"$f":"'WACC Calc'!Z291","v":0.06},{"$f":"'WACC Calc'!AA291","v":0.06},{"$f":"'WACC Calc'!AB291","v":0.06},{"$f":"'WACC Calc'!AC291","v":0.06},{"$f":"'WACC Calc'!AD291","v":0.06},{"$f":"'WACC Calc'!AE291","v":0.06},{"$f":"'WACC Calc'!AF291","v":0.06},{"$f":"'WACC Calc'!AG291","v":0.06},{"$f":"'WACC Calc'!AH291","v":0.06},{"$f":"'WACC Calc'!AI291","v":0.06},{"$f":"'WACC Calc'!AJ291","v":0.06},{"$f":"'WACC Calc'!AK291","v":0.06}]
["MC3Nuc**I100","Market","Conservative",30,"Nuclear","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F292","v":0.05},{"$f":"'WACC Calc'!G292","v":0.05},{"$f":"'WACC Calc'!H292","v":0.05},{"$f":"'WACC Calc'!I292","v":0.05},{"$f":"'WACC Calc'!J292","v":0.05},{"$f":"'WACC Calc'!K292","v":0.05},{"$f":"'WACC Calc'!L292","v":0.05},{"$f":"'WACC Calc'!M292","v":5.2000000000000005E-2},{"$f":"'WACC Calc'!N292","v":5.4000000000000006E-2},{"$f":"'WACC Calc'!O292","v":5.6000000000000008E-2},{"$f":"'WACC Calc'!P292","v":5.800000000000001E-2},{"$f":"'WACC Calc'!Q292","v":0.06},{"$f":"'WACC Calc'!R292","v":0.06},{"$f":"'WACC Calc'!S292","v":0.06},{"$f":"'WACC Calc'!T292","v":0.06},{"$f":"'WACC Calc'!U292","v":0.06},{"$f":"'WACC Calc'!V292","v":0.06},{"$f":"'WACC Calc'!W292","v":0.06},{"$f":"'WACC Calc'!X292","v":0.06},{"$f":"'WACC Calc'!Y292","v":0.06},{"$f":"'WACC Calc'!Z292","v":0.06},{"$f":"'WACC Calc'!AA292","v":0.06},{"$f":"'WACC Calc'!AB292","v":0.06},{"$f":"'WACC Calc'!AC292","v":0.06},{"$f":"'WACC Calc'!AD292","v":0.06},{"$f":"'WACC Calc'!AE292","v":0.06},{"$f":"'WACC Calc'!AF292","v":0.06},{"$f":"'WACC Calc'!AG292","v":0.06},{"$f":"'WACC Calc'!AH292","v":0.06},{"$f":"'WACC Calc'!AI292","v":0.06},{"$f":"'WACC Calc'!AJ292","v":0.06},{"$f":"'WACC Calc'!AK292","v":0.06}]
["MA3Nuc**C2126","Market","Advanced",30,"Nuclear","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F293","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!G293","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!H293","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!I293","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!J293","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!K293","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!L293","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!M293","v":2.634146341463417E-2},{"$f":"'WACC Calc'!N293","v":2.8292682926829293E-2},{"$f":"'WACC Calc'!O293","v":3.0243902439024417E-2},{"$f":"'WACC Calc'!P293","v":3.2195121951219763E-2},{"$f":"'WACC Calc'!Q293","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!R293","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!S293","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!T293","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!U293","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!V293","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!W293","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!X293","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!Y293","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!Z293","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AA293","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AB293","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AC293","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AD293","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AE293","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AF293","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AG293","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AH293","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AI293","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AJ293","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AK293","v":3.4146341463414887E-2}]
["MM3Nuc**C2126","Market","Moderate",30,"Nuclear","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F294","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!G294","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!H294","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!I294","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!J294","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!K294","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!L294","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!M294","v":2.634146341463417E-2},{"$f":"'WACC Calc'!N294","v":2.8292682926829293E-2},{"$f":"'WACC Calc'!O294","v":3.0243902439024417E-2},{"$f":"'WACC Calc'!P294","v":3.2195121951219763E-2},{"$f":"'WACC Calc'!Q294","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!R294","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!S294","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!T294","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!U294","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!V294","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!W294","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!X294","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!Y294","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!Z294","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AA294","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AB294","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AC294","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AD294","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AE294","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AF294","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AG294","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AH294","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AI294","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AJ294","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AK294","v":3.4146341463414887E-2}]
["MC3Nuc**C2126","Market","Conservative",30,"Nuclear","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F295","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!G295","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!H295","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!I295","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!J295","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!K295","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!L295","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!M295","v":2.634146341463417E-2},{"$f":"'WACC Calc'!N295","v":2.8292682926829293E-2},{"$f":"'WACC Calc'!O295","v":3.0243902439024417E-2},{"$f":"'WACC Calc'!P295","v":3.2195121951219763E-2},{"$f":"'WACC Calc'!Q295","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!R295","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!S295","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!T295","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!U295","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!V295","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!W295","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!X295","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!Y295","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!Z295","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AA295","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AB295","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AC295","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AD295","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AE295","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AF295","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AG295","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AH295","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AI295","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AJ295","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AK295","v":3.4146341463414887E-2}]
["M*3Nuc**I00","Market","*",30,"Nuclear","*","Interest During Construction  - Nominal",{"$f":"'WACC Calc'!F296","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!G296","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!H296","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!I296","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!J296","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!K296","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!L296","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!M296","v":3.7000000000000005E-2},{"$f":"'WACC Calc'!N296","v":3.9000000000000007E-2},{"$f":"'WACC Calc'!O296","v":4.1000000000000009E-2},{"$f":"'WACC Calc'!P296","v":4.300000000000001E-2},{"$f":"'WACC Calc'!Q296","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!R296","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!S296","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!T296","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!U296","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!V296","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!W296","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!X296","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!Y296","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!Z296","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AA296","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AB296","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AC296","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AD296","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AE296","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AF296","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AG296","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AH296","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AI296","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AJ296","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AK296","v":4.4999999999999998E-2}]
["MA3Nuc**R10","Market","Advanced",30,"Nuclear","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F297","v":0.1},{"$f":"'WACC Calc'!G297","v":0.1},{"$f":"'WACC Calc'!H297","v":0.1},{"$f":"'WACC Calc'!I297","v":0.1},{"$f":"'WACC Calc'!J297","v":0.1},{"$f":"'WACC Calc'!K297","v":0.1},{"$f":"'WACC Calc'!L297","v":0.1},{"$f":"'WACC Calc'!M297","v":0.1},{"$f":"'WACC Calc'!N297","v":0.1},{"$f":"'WACC Calc'!O297","v":0.1},{"$f":"'WACC Calc'!P297","v":0.1},{"$f":"'WACC Calc'!Q297","v":0.1},{"$f":"'WACC Calc'!R297","v":0.1},{"$f":"'WACC Calc'!S297","v":0.1},{"$f":"'WACC Calc'!T297","v":0.1},{"$f":"'WACC Calc'!U297","v":0.1},{"$f":"'WACC Calc'!V297","v":0.1},{"$f":"'WACC Calc'!W297","v":0.1},{"$f":"'WACC Calc'!X297","v":0.1},{"$f":"'WACC Calc'!Y297","v":0.1},{"$f":"'WACC Calc'!Z297","v":0.1},{"$f":"'WACC Calc'!AA297","v":0.1},{"$f":"'WACC Calc'!AB297","v":0.1},{"$f":"'WACC Calc'!AC297","v":0.1},{"$f":"'WACC Calc'!AD297","v":0.1},{"$f":"'WACC Calc'!AE297","v":0.1},{"$f":"'WACC Calc'!AF297","v":0.1},{"$f":"'WACC Calc'!AG297","v":0.1},{"$f":"'WACC Calc'!AH297","v":0.1},{"$f":"'WACC Calc'!AI297","v":0.1},{"$f":"'WACC Calc'!AJ297","v":0.1},{"$f":"'WACC Calc'!AK297","v":0.1}]
["MM3Nuc**R10","Market","Moderate",30,"Nuclear","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F298","v":0.1},{"$f":"'WACC Calc'!G298","v":0.1},{"$f":"'WACC Calc'!H298","v":0.1},{"$f":"'WACC Calc'!I298","v":0.1},{"$f":"'WACC Calc'!J298","v":0.1},{"$f":"'WACC Calc'!K298","v":0.1},{"$f":"'WACC Calc'!L298","v":0.1},{"$f":"'WACC Calc'!M298","v":0.1},{"$f":"'WACC Calc'!N298","v":0.1},{"$f":"'WACC Calc'!O298","v":0.1},{"$f":"'WACC Calc'!P298","v":0.1},{"$f":"'WACC Calc'!Q298","v":0.1},{"$f":"'WACC Calc'!R298","v":0.1},{"$f":"'WACC Calc'!S298","v":0.1},{"$f":"'WACC Calc'!T298","v":0.1},{"$f":"'WACC Calc'!U298","v":0.1},{"$f":"'WACC Calc'!V298","v":0.1},{"$f":"'WACC Calc'!W298","v":0.1},{"$f":"'WACC Calc'!X298","v":0.1},{"$f":"'WACC Calc'!Y298","v":0.1},{"$f":"'WACC Calc'!Z298","v":0.1},{"$f":"'WACC Calc'!AA298","v":0.1},{"$f":"'WACC Calc'!AB298","v":0.1},{"$f":"'WACC Calc'!AC298","v":0.1},{"$f":"'WACC Calc'!AD298","v":0.1},{"$f":"'WACC Calc'!AE298","v":0.1},{"$f":"'WACC Calc'!AF298","v":0.1},{"$f":"'WACC Calc'!AG298","v":0.1},{"$f":"'WACC Calc'!AH298","v":0.1},{"$f":"'WACC Calc'!AI298","v":0.1},{"$f":"'WACC Calc'!AJ298","v":0.1},{"$f":"'WACC Calc'!AK298","v":0.1}]
["MC3Nuc**R10","Market","Conservative",30,"Nuclear","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F299","v":0.1},{"$f":"'WACC Calc'!G299","v":0.1},{"$f":"'WACC Calc'!H299","v":0.1},{"$f":"'WACC Calc'!I299","v":0.1},{"$f":"'WACC Calc'!J299","v":0.1},{"$f":"'WACC Calc'!K299","v":0.1},{"$f":"'WACC Calc'!L299","v":0.1},{"$f":"'WACC Calc'!M299","v":0.1},{"$f":"'WACC Calc'!N299","v":0.1},{"$f":"'WACC Calc'!O299","v":0.1},{"$f":"'WACC Calc'!P299","v":0.1},{"$f":"'WACC Calc'!Q299","v":0.1},{"$f":"'WACC Calc'!R299","v":0.1},{"$f":"'WACC Calc'!S299","v":0.1},{"$f":"'WACC Calc'!T299","v":0.1},{"$f":"'WACC Calc'!U299","v":0.1},{"$f":"'WACC Calc'!V299","v":0.1},{"$f":"'WACC Calc'!W299","v":0.1},{"$f":"'WACC Calc'!X299","v":0.1},{"$f":"'WACC Calc'!Y299","v":0.1},{"$f":"'WACC Calc'!Z299","v":0.1},{"$f":"'WACC Calc'!AA299","v":0.1},{"$f":"'WACC Calc'!AB299","v":0.1},{"$f":"'WACC Calc'!AC299","v":0.1},{"$f":"'WACC Calc'!AD299","v":0.1},{"$f":"'WACC Calc'!AE299","v":0.1},{"$f":"'WACC Calc'!AF299","v":0.1},{"$f":"'WACC Calc'!AG299","v":0.1},{"$f":"'WACC Calc'!AH299","v":0.1},{"$f":"'WACC Calc'!AI299","v":0.1},{"$f":"'WACC Calc'!AJ299","v":0.1},{"$f":"'WACC Calc'!AK299","v":0.1}]
["MA3Nuc**C1237","Market","Advanced",30,"Nuclear","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F300","v":7.317073170731736E-2},{"$f":"'WACC Calc'!G300","v":7.317073170731736E-2},{"$f":"'WACC Calc'!H300","v":7.317073170731736E-2},{"$f":"'WACC Calc'!I300","v":7.317073170731736E-2},{"$f":"'WACC Calc'!J300","v":7.317073170731736E-2},{"$f":"'WACC Calc'!K300","v":7.317073170731736E-2},{"$f":"'WACC Calc'!L300","v":7.317073170731736E-2},{"$f":"'WACC Calc'!M300","v":7.317073170731736E-2},{"$f":"'WACC Calc'!N300","v":7.317073170731736E-2},{"$f":"'WACC Calc'!O300","v":7.317073170731736E-2},{"$f":"'WACC Calc'!P300","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Q300","v":7.317073170731736E-2},{"$f":"'WACC Calc'!R300","v":7.317073170731736E-2},{"$f":"'WACC Calc'!S300","v":7.317073170731736E-2},{"$f":"'WACC Calc'!T300","v":7.317073170731736E-2},{"$f":"'WACC Calc'!U300","v":7.317073170731736E-2},{"$f":"'WACC Calc'!V300","v":7.317073170731736E-2},{"$f":"'WACC Calc'!W300","v":7.317073170731736E-2},{"$f":"'WACC Calc'!X300","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Y300","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Z300","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AA300","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AB300","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AC300","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AD300","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AE300","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AF300","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AG300","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AH300","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AI300","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AJ300","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AK300","v":7.317073170731736E-2}]
["MM3Nuc**C1237","Market","Moderate",30,"Nuclear","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F301","v":7.317073170731736E-2},{"$f":"'WACC Calc'!G301","v":7.317073170731736E-2},{"$f":"'WACC Calc'!H301","v":7.317073170731736E-2},{"$f":"'WACC Calc'!I301","v":7.317073170731736E-2},{"$f":"'WACC Calc'!J301","v":7.317073170731736E-2},{"$f":"'WACC Calc'!K301","v":7.317073170731736E-2},{"$f":"'WACC Calc'!L301","v":7.317073170731736E-2},{"$f":"'WACC Calc'!M301","v":7.317073170731736E-2},{"$f":"'WACC Calc'!N301","v":7.317073170731736E-2},{"$f":"'WACC Calc'!O301","v":7.317073170731736E-2},{"$f":"'WACC Calc'!P301","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Q301","v":7.317073170731736E-2},{"$f":"'WACC Calc'!R301","v":7.317073170731736E-2},{"$f":"'WACC Calc'!S301","v":7.317073170731736E-2},{"$f":"'WACC Calc'!T301","v":7.317073170731736E-2},{"$f":"'WACC Calc'!U301","v":7.317073170731736E-2},{"$f":"'WACC Calc'!V301","v":7.317073170731736E-2},{"$f":"'WACC Calc'!W301","v":7.317073170731736E-2},{"$f":"'WACC Calc'!X301","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Y301","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Z301","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AA301","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AB301","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AC301","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AD301","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AE301","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AF301","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AG301","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AH301","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AI301","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AJ301","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AK301","v":7.317073170731736E-2}]
["MC3Nuc**C1237","Market","Conservative",30,"Nuclear","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F302","v":7.317073170731736E-2},{"$f":"'WACC Calc'!G302","v":7.317073170731736E-2},{"$f":"'WACC Calc'!H302","v":7.317073170731736E-2},{"$f":"'WACC Calc'!I302","v":7.317073170731736E-2},{"$f":"'WACC Calc'!J302","v":7.317073170731736E-2},{"$f":"'WACC Calc'!K302","v":7.317073170731736E-2},{"$f":"'WACC Calc'!L302","v":7.317073170731736E-2},{"$f":"'WACC Calc'!M302","v":7.317073170731736E-2},{"$f":"'WACC Calc'!N302","v":7.317073170731736E-2},{"$f":"'WACC Calc'!O302","v":7.317073170731736E-2},{"$f":"'WACC Calc'!P302","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Q302","v":7.317073170731736E-2},{"$f":"'WACC Calc'!R302","v":7.317073170731736E-2},{"$f":"'WACC Calc'!S302","v":7.317073170731736E-2},{"$f":"'WACC Calc'!T302","v":7.317073170731736E-2},{"$f":"'WACC Calc'!U302","v":7.317073170731736E-2},{"$f":"'WACC Calc'!V302","v":7.317073170731736E-2},{"$f":"'WACC Calc'!W302","v":7.317073170731736E-2},{"$f":"'WACC Calc'!X302","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Y302","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Z302","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AA302","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AB302","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AC302","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AD302","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AE302","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AF302","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AG302","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AH302","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AI302","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AJ302","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AK302","v":7.317073170731736E-2}]
["MA3Nuc**D00","Market","Advanced",30,"Nuclear","*","Debt Fraction",{"$f":"'WACC Calc'!F303","v":0.67},{"$f":"'WACC Calc'!G303","v":0.67},{"$f":"'WACC Calc'!H303","v":0.67},{"$f":"'WACC Calc'!I303","v":0.67},{"$f":"'WACC Calc'!J303","v":0.67},{"$f":"'WACC Calc'!K303","v":0.67},{"$f":"'WACC Calc'!L303","v":0.67},{"$f":"'WACC Calc'!M303","v":0.68298785290610564},{"$f":"'WACC Calc'!N303","v":0.69597570581221124},{"$f":"'WACC Calc'!O303","v":0.70896355871831684},{"$f":"'WACC Calc'!P303","v":0.72195141162442245},{"$f":"'WACC Calc'!Q303","v":0.73493926453052816},{"$f":"'WACC Calc'!R303","v":0.73493926453052816},{"$f":"'WACC Calc'!S303","v":0.73493926453052816},{"$f":"'WACC Calc'!T303","v":0.73493926453052816},{"$f":"'WACC Calc'!U303","v":0.73493926453052816},{"$f":"'WACC Calc'!V303","v":0.73493926453052816},{"$f":"'WACC Calc'!W303","v":0.73493926453052816},{"$f":"'WACC Calc'!X303","v":0.73493926453052816},{"$f":"'WACC Calc'!Y303","v":0.73493926453052816},{"$f":"'WACC Calc'!Z303","v":0.73493926453052816},{"$f":"'WACC Calc'!AA303","v":0.73493926453052816},{"$f":"'WACC Calc'!AB303","v":0.73493926453052816},{"$f":"'WACC Calc'!AC303","v":0.73493926453052816},{"$f":"'WACC Calc'!AD303","v":0.73493926453052816},{"$f":"'WACC Calc'!AE303","v":0.73493926453052816},{"$f":"'WACC Calc'!AF303","v":0.73493926453052816},{"$f":"'WACC Calc'!AG303","v":0.73493926453052816},{"$f":"'WACC Calc'!AH303","v":0.73493926453052816},{"$f":"'WACC Calc'!AI303","v":0.73493926453052816},{"$f":"'WACC Calc'!AJ303","v":0.73493926453052816},{"$f":"'WACC Calc'!AK303","v":0.73493926453052816}]
["MM3Nuc**D00","Market","Moderate",30,"Nuclear","*","Debt Fraction",{"$f":"'WACC Calc'!F304","v":0.67},{"$f":"'WACC Calc'!G304","v":0.67},{"$f":"'WACC Calc'!H304","v":0.67},{"$f":"'WACC Calc'!I304","v":0.67},{"$f":"'WACC Calc'!J304","v":0.67},{"$f":"'WACC Calc'!K304","v":0.67},{"$f":"'WACC Calc'!L304","v":0.67},{"$f":"'WACC Calc'!M304","v":0.68298785290610564},{"$f":"'WACC Calc'!N304","v":0.69597570581221124},{"$f":"'WACC Calc'!O304","v":0.70896355871831684},{"$f":"'WACC Calc'!P304","v":0.72195141162442245},{"$f":"'WACC Calc'!Q304","v":0.73493926453052816},{"$f":"'WACC Calc'!R304","v":0.73493926453052816},{"$f":"'WACC Calc'!S304","v":0.73493926453052816},{"$f":"'WACC Calc'!T304","v":0.73493926453052816},{"$f":"'WACC Calc'!U304","v":0.73493926453052816},{"$f":"'WACC Calc'!V304","v":0.73493926453052816},{"$f":"'WACC Calc'!W304","v":0.73493926453052816},{"$f":"'WACC Calc'!X304","v":0.73493926453052816},{"$f":"'WACC Calc'!Y304","v":0.73493926453052816},{"$f":"'WACC Calc'!Z304","v":0.73493926453052816},{"$f":"'WACC Calc'!AA304","v":0.73493926453052816},{"$f":"'WACC Calc'!AB304","v":0.73493926453052816},{"$f":"'WACC Calc'!AC304","v":0.73493926453052816},{"$f":"'WACC Calc'!AD304","v":0.73493926453052816},{"$f":"'WACC Calc'!AE304","v":0.73493926453052816},{"$f":"'WACC Calc'!AF304","v":0.73493926453052816},{"$f":"'WACC Calc'!AG304","v":0.73493926453052816},{"$f":"'WACC Calc'!AH304","v":0.73493926453052816},{"$f":"'WACC Calc'!AI304","v":0.73493926453052816},{"$f":"'WACC Calc'!AJ304","v":0.73493926453052816},{"$f":"'WACC Calc'!AK304","v":0.73493926453052816}]
["MC3Nuc**D00","Market","Conservative",30,"Nuclear","*","Debt Fraction",{"$f":"'WACC Calc'!F305","v":0.67},{"$f":"'WACC Calc'!G305","v":0.67},{"$f":"'WACC Calc'!H305","v":0.67},{"$f":"'WACC Calc'!I305","v":0.67},{"$f":"'WACC Calc'!J305","v":0.67},{"$f":"'WACC Calc'!K305","v":0.67},{"$f":"'WACC Calc'!L305","v":0.67},{"$f":"'WACC Calc'!M305","v":0.68298785290610564},{"$f":"'WACC Calc'!N305","v":0.69597570581221124},{"$f":"'WACC Calc'!O305","v":0.70896355871831684},{"$f":"'WACC Calc'!P305","v":0.72195141162442245},{"$f":"'WACC Calc'!Q305","v":0.73493926453052816},{"$f":"'WACC Calc'!R305","v":0.73493926453052816},{"$f":"'WACC Calc'!S305","v":0.73493926453052816},{"$f":"'WACC Calc'!T305","v":0.73493926453052816},{"$f":"'WACC Calc'!U305","v":0.73493926453052816},{"$f":"'WACC Calc'!V305","v":0.73493926453052816},{"$f":"'WACC Calc'!W305","v":0.73493926453052816},{"$f":"'WACC Calc'!X305","v":0.73493926453052816},{"$f":"'WACC Calc'!Y305","v":0.73493926453052816},{"$f":"'WACC Calc'!Z305","v":0.73493926453052816},{"$f":"'WACC Calc'!AA305","v":0.73493926453052816},{"$f":"'WACC Calc'!AB305","v":0.73493926453052816},{"$f":"'WACC Calc'!AC305","v":0.73493926453052816},{"$f":"'WACC Calc'!AD305","v":0.73493926453052816},{"$f":"'WACC Calc'!AE305","v":0.73493926453052816},{"$f":"'WACC Calc'!AF305","v":0.73493926453052816},{"$f":"'WACC Calc'!AG305","v":0.73493926453052816},{"$f":"'WACC Calc'!AH305","v":0.73493926453052816},{"$f":"'WACC Calc'!AI305","v":0.73493926453052816},{"$f":"'WACC Calc'!AJ305","v":0.73493926453052816},{"$f":"'WACC Calc'!AK305","v":0.73493926453052816}]
["M*3Nuc**T50","Market","*",30,"Nuclear","*","Tax Rate (Federal and State)",{"$f":"'WACC Calc'!F306","v":0.25739999999999996},{"$f":"'WACC Calc'!G306","v":0.25739999999999996},{"$f":"'WACC Calc'!H306","v":0.25739999999999996},{"$f":"'WACC Calc'!I306","v":0.25739999999999996},{"$f":"'WACC Calc'!J306","v":0.25739999999999996},{"$f":"'WACC Calc'!K306","v":0.25739999999999996},{"$f":"'WACC Calc'!L306","v":0.25739999999999996},{"$f":"'WACC Calc'!M306","v":0.25739999999999996},{"$f":"'WACC Calc'!N306","v":0.25739999999999996},{"$f":"'WACC Calc'!O306","v":0.25739999999999996},{"$f":"'WACC Calc'!P306","v":0.25739999999999996},{"$f":"'WACC Calc'!Q306","v":0.25739999999999996},{"$f":"'WACC Calc'!R306","v":0.25739999999999996},{"$f":"'WACC Calc'!S306","v":0.25739999999999996},{"$f":"'WACC Calc'!T306","v":0.25739999999999996},{"$f":"'WACC Calc'!U306","v":0.25739999999999996},{"$f":"'WACC Calc'!V306","v":0.25739999999999996},{"$f":"'WACC Calc'!W306","v":0.25739999999999996},{"$f":"'WACC Calc'!X306","v":0.25739999999999996},{"$f":"'WACC Calc'!Y306","v":0.25739999999999996},{"$f":"'WACC Calc'!Z306","v":0.25739999999999996},{"$f":"'WACC Calc'!AA306","v":0.25739999999999996},{"$f":"'WACC Calc'!AB306","v":0.25739999999999996},{"$f":"'WACC Calc'!AC306","v":0.25739999999999996},{"$f":"'WACC Calc'!AD306","v":0.25739999999999996},{"$f":"'WACC Calc'!AE306","v":0.25739999999999996},{"$f":"'WACC Calc'!AF306","v":0.25739999999999996},{"$f":"'WACC Calc'!AG306","v":0.25739999999999996},{"$f":"'WACC Calc'!AH306","v":0.25739999999999996},{"$f":"'WACC Calc'!AI306","v":0.25739999999999996},{"$f":"'WACC Calc'!AJ306","v":0.25739999999999996},{"$f":"'WACC Calc'!AK306","v":0.25739999999999996}]
["MA3Nuc**W00","Market","Advanced",30,"Nuclear","*","WACC Nominal",{"$f":"'WACC Calc'!F307","v":5.7877100000000001E-2},{"$f":"'WACC Calc'!G307","v":5.7877100000000001E-2},{"$f":"'WACC Calc'!H307","v":5.7877100000000001E-2},{"$f":"'WACC Calc'!I307","v":5.7877100000000001E-2},{"$f":"'WACC Calc'!J307","v":5.7877100000000001E-2},{"$f":"'WACC Calc'!K307","v":5.7877100000000001E-2},{"$f":"'WACC Calc'!L307","v":5.7877100000000001E-2},{"$f":"'WACC Calc'!M307","v":5.8074927246929288E-2},{"$f":"'WACC Calc'!N307","v":5.8311333612130881E-2},{"$f":"'WACC Calc'!O307","v":5.8586319095604758E-2},{"$f":"'WACC Calc'!P307","v":5.8899883697350941E-2},{"$f":"'WACC Calc'!Q307","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!R307","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!S307","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!T307","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!U307","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!V307","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!W307","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!X307","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!Y307","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!Z307","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AA307","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AB307","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AC307","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AD307","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AE307","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AF307","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AG307","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AH307","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AI307","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AJ307","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AK307","v":5.9252027417369402E-2}]
["MM3Nuc**W00","Market","Moderate",30,"Nuclear","*","WACC Nominal",{"$f":"'WACC Calc'!F308","v":5.7877100000000001E-2},{"$f":"'WACC Calc'!G308","v":5.7877100000000001E-2},{"$f":"'WACC Calc'!H308","v":5.7877100000000001E-2},{"$f":"'WACC Calc'!I308","v":5.7877100000000001E-2},{"$f":"'WACC Calc'!J308","v":5.7877100000000001E-2},{"$f":"'WACC Calc'!K308","v":5.7877100000000001E-2},{"$f":"'WACC Calc'!L308","v":5.7877100000000001E-2},{"$f":"'WACC Calc'!M308","v":5.8074927246929288E-2},{"$f":"'WACC Calc'!N308","v":5.8311333612130881E-2},{"$f":"'WACC Calc'!O308","v":5.8586319095604758E-2},{"$f":"'WACC Calc'!P308","v":5.8899883697350941E-2},{"$f":"'WACC Calc'!Q308","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!R308","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!S308","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!T308","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!U308","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!V308","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!W308","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!X308","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!Y308","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!Z308","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AA308","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AB308","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AC308","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AD308","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AE308","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AF308","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AG308","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AH308","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AI308","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AJ308","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AK308","v":5.9252027417369402E-2}]
["MC3Nuc**W00","Market","Conservative",30,"Nuclear","*","WACC Nominal",{"$f":"'WACC Calc'!F309","v":5.7877100000000001E-2},{"$f":"'WACC Calc'!G309","v":5.7877100000000001E-2},{"$f":"'WACC Calc'!H309","v":5.7877100000000001E-2},{"$f":"'WACC Calc'!I309","v":5.7877100000000001E-2},{"$f":"'WACC Calc'!J309","v":5.7877100000000001E-2},{"$f":"'WACC Calc'!K309","v":5.7877100000000001E-2},{"$f":"'WACC Calc'!L309","v":5.7877100000000001E-2},{"$f":"'WACC Calc'!M309","v":5.8074927246929288E-2},{"$f":"'WACC Calc'!N309","v":5.8311333612130881E-2},{"$f":"'WACC Calc'!O309","v":5.8586319095604758E-2},{"$f":"'WACC Calc'!P309","v":5.8899883697350941E-2},{"$f":"'WACC Calc'!Q309","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!R309","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!S309","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!T309","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!U309","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!V309","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!W309","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!X309","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!Y309","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!Z309","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AA309","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AB309","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AC309","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AD309","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AE309","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AF309","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AG309","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AH309","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AI309","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AJ309","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AK309","v":5.9252027417369402E-2}]
["MA3Nuc**W06","Market","Advanced",30,"Nuclear","*","WACC Real",{"$f":"'WACC Calc'!F310","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!G310","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!H310","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!I310","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!J310","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!K310","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!L310","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!M310","v":3.2268221704321309E-2},{"$f":"'WACC Calc'!N310","v":3.2498862060615474E-2},{"$f":"'WACC Calc'!O310","v":3.2767140581078102E-2},{"$f":"'WACC Calc'!P310","v":3.3073057265708306E-2},{"$f":"'WACC Calc'!Q310","v":3.341661211450675E-2},{"$f":"'WACC Calc'!R310","v":3.341661211450675E-2},{"$f":"'WACC Calc'!S310","v":3.341661211450675E-2},{"$f":"'WACC Calc'!T310","v":3.341661211450675E-2},{"$f":"'WACC Calc'!U310","v":3.341661211450675E-2},{"$f":"'WACC Calc'!V310","v":3.341661211450675E-2},{"$f":"'WACC Calc'!W310","v":3.341661211450675E-2},{"$f":"'WACC Calc'!X310","v":3.341661211450675E-2},{"$f":"'WACC Calc'!Y310","v":3.341661211450675E-2},{"$f":"'WACC Calc'!Z310","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AA310","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AB310","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AC310","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AD310","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AE310","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AF310","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AG310","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AH310","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AI310","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AJ310","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AK310","v":3.341661211450675E-2}]
["MM3Nuc**W06","Market","Moderate",30,"Nuclear","*","WACC Real",{"$f":"'WACC Calc'!F311","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!G311","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!H311","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!I311","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!J311","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!K311","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!L311","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!M311","v":3.2268221704321309E-2},{"$f":"'WACC Calc'!N311","v":3.2498862060615474E-2},{"$f":"'WACC Calc'!O311","v":3.2767140581078102E-2},{"$f":"'WACC Calc'!P311","v":3.3073057265708306E-2},{"$f":"'WACC Calc'!Q311","v":3.341661211450675E-2},{"$f":"'WACC Calc'!R311","v":3.341661211450675E-2},{"$f":"'WACC Calc'!S311","v":3.341661211450675E-2},{"$f":"'WACC Calc'!T311","v":3.341661211450675E-2},{"$f":"'WACC Calc'!U311","v":3.341661211450675E-2},{"$f":"'WACC Calc'!V311","v":3.341661211450675E-2},{"$f":"'WACC Calc'!W311","v":3.341661211450675E-2},{"$f":"'WACC Calc'!X311","v":3.341661211450675E-2},{"$f":"'WACC Calc'!Y311","v":3.341661211450675E-2},{"$f":"'WACC Calc'!Z311","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AA311","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AB311","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AC311","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AD311","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AE311","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AF311","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AG311","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AH311","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AI311","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AJ311","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AK311","v":3.341661211450675E-2}]
["MC3Nuc**W06","Market","Conservative",30,"Nuclear","*","WACC Real",{"$f":"'WACC Calc'!F312","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!G312","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!H312","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!I312","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!J312","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!K312","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!L312","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!M312","v":3.2268221704321309E-2},{"$f":"'WACC Calc'!N312","v":3.2498862060615474E-2},{"$f":"'WACC Calc'!O312","v":3.2767140581078102E-2},{"$f":"'WACC Calc'!P312","v":3.3073057265708306E-2},{"$f":"'WACC Calc'!Q312","v":3.341661211450675E-2},{"$f":"'WACC Calc'!R312","v":3.341661211450675E-2},{"$f":"'WACC Calc'!S312","v":3.341661211450675E-2},{"$f":"'WACC Calc'!T312","v":3.341661211450675E-2},{"$f":"'WACC Calc'!U312","v":3.341661211450675E-2},{"$f":"'WACC Calc'!V312","v":3.341661211450675E-2},{"$f":"'WACC Calc'!W312","v":3.341661211450675E-2},{"$f":"'WACC Calc'!X312","v":3.341661211450675E-2},{"$f":"'WACC Calc'!Y312","v":3.341661211450675E-2},{"$f":"'WACC Calc'!Z312","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AA312","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AB312","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AC312","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AD312","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AE312","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AF312","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AG312","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AH312","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AI312","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AJ312","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AK312","v":3.341661211450675E-2}]
["MA3Nuc**F00","Market","Advanced",30,"Nuclear","*","FCR",{"$f":"Nuclear!$N$31*Nuclear!L89","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!M89","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!N89","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!O89","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!P89","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!Q89","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!R89","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!S89","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!T89","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!U89","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!V89","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!W89","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!X89","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!Y89","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!Z89","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!AA89","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!AB89","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!AC89","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!AD89","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!AE89","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!AF89","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!AG89","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!AH89","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!AI89","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!AJ89","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!AK89","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!AL89","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!AM89","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!AN89","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!AO89","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!AP89","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!AQ89","v":5.8503399025874529E-2}]
["MM3Nuc**F00","Market","Moderate",30,"Nuclear","*","FCR",{"$f":"Nuclear!$N$31*Nuclear!L90","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!M90","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!N90","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!O90","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!P90","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!Q90","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!R90","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!S90","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!T90","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!U90","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!V90","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!W90","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!X90","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!Y90","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!Z90","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!AA90","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!AB90","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!AC90","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!AD90","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!AE90","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!AF90","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!AG90","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!AH90","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!AI90","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!AJ90","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!AK90","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!AL90","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!AM90","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!AN90","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!AO90","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!AP90","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!AQ90","v":5.8503399025874529E-2}]
["MC3Nuc**F00","Market","Conservative",30,"Nuclear","*","FCR",{"$f":"Nuclear!$N$31*Nuclear!L91","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!M91","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!N91","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!O91","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!P91","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!Q91","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!R91","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!S91","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!T91","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!U91","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!V91","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!W91","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!X91","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!Y91","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!Z91","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!AA91","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!AB91","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!AC91","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!AD91","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!AE91","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!AF91","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!AG91","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!AH91","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!AI91","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!AJ91","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!AK91","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!AL91","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!AM91","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!AN91","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!AO91","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!AP91","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!AQ91","v":5.8503399025874529E-2}]
[{"$f":"_xlfn.CONCAT(LEFT(B317,1), LEFT(C317,1), LEFT(D317,1),LEFT(E317,3),LEFT(F317,6),RIGHT(F317,1), LEFT(G317,1), IF(ISERROR(FIND(\"Rate\",G317)), \"0\",FIND(\"Rate\",G317)),IF(ISERROR(FIND(\"Real\",G317)), \"0\",FIND(\"Real\",G317)))","v":"M*3Bio**I110"},"Market","*",30,"Biopower","*","Inflation Rate",{"$f":"'WACC Calc'!F316","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!G316","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!H316","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!I316","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!J316","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!K316","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!L316","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!M316","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!N316","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!O316","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!P316","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Q316","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!R316","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!S316","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!T316","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!U316","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!V316","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!W316","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!X316","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Y316","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Z316","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AA316","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AB316","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AC316","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AD316","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AE316","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AF316","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AG316","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AH316","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AI316","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AJ316","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AK316","v":2.5000000000000001E-2}]
["MA3Bio**I100","Market","Advanced",30,"Biopower","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F317","v":0.05},{"$f":"'WACC Calc'!G317","v":0.05},{"$f":"'WACC Calc'!H317","v":0.05},{"$f":"'WACC Calc'!I317","v":0.05},{"$f":"'WACC Calc'!J317","v":0.05},{"$f":"'WACC Calc'!K317","v":0.05},{"$f":"'WACC Calc'!L317","v":0.05},{"$f":"'WACC Calc'!M317","v":5.2000000000000005E-2},{"$f":"'WACC Calc'!N317","v":5.4000000000000006E-2},{"$f":"'WACC Calc'!O317","v":5.6000000000000008E-2},{"$f":"'WACC Calc'!P317","v":5.800000000000001E-2},{"$f":"'WACC Calc'!Q317","v":0.06},{"$f":"'WACC Calc'!R317","v":0.06},{"$f":"'WACC Calc'!S317","v":0.06},{"$f":"'WACC Calc'!T317","v":0.06},{"$f":"'WACC Calc'!U317","v":0.06},{"$f":"'WACC Calc'!V317","v":0.06},{"$f":"'WACC Calc'!W317","v":0.06},{"$f":"'WACC Calc'!X317","v":0.06},{"$f":"'WACC Calc'!Y317","v":0.06},{"$f":"'WACC Calc'!Z317","v":0.06},{"$f":"'WACC Calc'!AA317","v":0.06},{"$f":"'WACC Calc'!AB317","v":0.06},{"$f":"'WACC Calc'!AC317","v":0.06},{"$f":"'WACC Calc'!AD317","v":0.06},{"$f":"'WACC Calc'!AE317","v":0.06},{"$f":"'WACC Calc'!AF317","v":0.06},{"$f":"'WACC Calc'!AG317","v":0.06},{"$f":"'WACC Calc'!AH317","v":0.06},{"$f":"'WACC Calc'!AI317","v":0.06},{"$f":"'WACC Calc'!AJ317","v":0.06},{"$f":"'WACC Calc'!AK317","v":0.06}]
["MM3Bio**I100","Market","Moderate",30,"Biopower","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F318","v":0.05},{"$f":"'WACC Calc'!G318","v":0.05},{"$f":"'WACC Calc'!H318","v":0.05},{"$f":"'WACC Calc'!I318","v":0.05},{"$f":"'WACC Calc'!J318","v":0.05},{"$f":"'WACC Calc'!K318","v":0.05},{"$f":"'WACC Calc'!L318","v":0.05},{"$f":"'WACC Calc'!M318","v":5.2000000000000005E-2},{"$f":"'WACC Calc'!N318","v":5.4000000000000006E-2},{"$f":"'WACC Calc'!O318","v":5.6000000000000008E-2},{"$f":"'WACC Calc'!P318","v":5.800000000000001E-2},{"$f":"'WACC Calc'!Q318","v":0.06},{"$f":"'WACC Calc'!R318","v":0.06},{"$f":"'WACC Calc'!S318","v":0.06},{"$f":"'WACC Calc'!T318","v":0.06},{"$f":"'WACC Calc'!U318","v":0.06},{"$f":"'WACC Calc'!V318","v":0.06},{"$f":"'WACC Calc'!W318","v":0.06},{"$f":"'WACC Calc'!X318","v":0.06},{"$f":"'WACC Calc'!Y318","v":0.06},{"$f":"'WACC Calc'!Z318","v":0.06},{"$f":"'WACC Calc'!AA318","v":0.06},{"$f":"'WACC Calc'!AB318","v":0.06},{"$f":"'WACC Calc'!AC318","v":0.06},{"$f":"'WACC Calc'!AD318","v":0.06},{"$f":"'WACC Calc'!AE318","v":0.06},{"$f":"'WACC Calc'!AF318","v":0.06},{"$f":"'WACC Calc'!AG318","v":0.06},{"$f":"'WACC Calc'!AH318","v":0.06},{"$f":"'WACC Calc'!AI318","v":0.06},{"$f":"'WACC Calc'!AJ318","v":0.06},{"$f":"'WACC Calc'!AK318","v":0.06}]
["MC3Bio**I100","Market","Conservative",30,"Biopower","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F319","v":0.05},{"$f":"'WACC Calc'!G319","v":0.05},{"$f":"'WACC Calc'!H319","v":0.05},{"$f":"'WACC Calc'!I319","v":0.05},{"$f":"'WACC Calc'!J319","v":0.05},{"$f":"'WACC Calc'!K319","v":0.05},{"$f":"'WACC Calc'!L319","v":0.05},{"$f":"'WACC Calc'!M319","v":5.2000000000000005E-2},{"$f":"'WACC Calc'!N319","v":5.4000000000000006E-2},{"$f":"'WACC Calc'!O319","v":5.6000000000000008E-2},{"$f":"'WACC Calc'!P319","v":5.800000000000001E-2},{"$f":"'WACC Calc'!Q319","v":0.06},{"$f":"'WACC Calc'!R319","v":0.06},{"$f":"'WACC Calc'!S319","v":0.06},{"$f":"'WACC Calc'!T319","v":0.06},{"$f":"'WACC Calc'!U319","v":0.06},{"$f":"'WACC Calc'!V319","v":0.06},{"$f":"'WACC Calc'!W319","v":0.06},{"$f":"'WACC Calc'!X319","v":0.06},{"$f":"'WACC Calc'!Y319","v":0.06},{"$f":"'WACC Calc'!Z319","v":0.06},{"$f":"'WACC Calc'!AA319","v":0.06},{"$f":"'WACC Calc'!AB319","v":0.06},{"$f":"'WACC Calc'!AC319","v":0.06},{"$f":"'WACC Calc'!AD319","v":0.06},{"$f":"'WACC Calc'!AE319","v":0.06},{"$f":"'WACC Calc'!AF319","v":0.06},{"$f":"'WACC Calc'!AG319","v":0.06},{"$f":"'WACC Calc'!AH319","v":0.06},{"$f":"'WACC Calc'!AI319","v":0.06},{"$f":"'WACC Calc'!AJ319","v":0.06},{"$f":"'WACC Calc'!AK319","v":0.06}]
["MA3Bio**C2126","Market","Advanced",30,"Biopower","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F320","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!G320","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!H320","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!I320","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!J320","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!K320","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!L320","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!M320","v":2.634146341463417E-2},{"$f":"'WACC Calc'!N320","v":2.8292682926829293E-2},{"$f":"'WACC Calc'!O320","v":3.0243902439024417E-2},{"$f":"'WACC Calc'!P320","v":3.2195121951219763E-2},{"$f":"'WACC Calc'!Q320","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!R320","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!S320","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!T320","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!U320","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!V320","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!W320","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!X320","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!Y320","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!Z320","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AA320","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AB320","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AC320","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AD320","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AE320","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AF320","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AG320","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AH320","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AI320","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AJ320","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AK320","v":3.4146341463414887E-2}]
["MM3Bio**C2126","Market","Moderate",30,"Biopower","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F321","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!G321","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!H321","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!I321","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!J321","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!K321","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!L321","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!M321","v":2.634146341463417E-2},{"$f":"'WACC Calc'!N321","v":2.8292682926829293E-2},{"$f":"'WACC Calc'!O321","v":3.0243902439024417E-2},{"$f":"'WACC Calc'!P321","v":3.2195121951219763E-2},{"$f":"'WACC Calc'!Q321","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!R321","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!S321","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!T321","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!U321","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!V321","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!W321","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!X321","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!Y321","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!Z321","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AA321","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AB321","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AC321","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AD321","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AE321","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AF321","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AG321","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AH321","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AI321","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AJ321","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AK321","v":3.4146341463414887E-2}]
["MC3Bio**C2126","Market","Conservative",30,"Biopower","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F322","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!G322","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!H322","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!I322","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!J322","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!K322","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!L322","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!M322","v":2.634146341463417E-2},{"$f":"'WACC Calc'!N322","v":2.8292682926829293E-2},{"$f":"'WACC Calc'!O322","v":3.0243902439024417E-2},{"$f":"'WACC Calc'!P322","v":3.2195121951219763E-2},{"$f":"'WACC Calc'!Q322","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!R322","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!S322","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!T322","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!U322","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!V322","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!W322","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!X322","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!Y322","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!Z322","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AA322","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AB322","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AC322","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AD322","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AE322","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AF322","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AG322","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AH322","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AI322","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AJ322","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AK322","v":3.4146341463414887E-2}]
["M*3Bio**I00","Market","*",30,"Biopower","*","Interest During Construction  - Nominal",{"$f":"'WACC Calc'!F323","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!G323","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!H323","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!I323","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!J323","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!K323","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!L323","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!M323","v":3.7000000000000005E-2},{"$f":"'WACC Calc'!N323","v":3.9000000000000007E-2},{"$f":"'WACC Calc'!O323","v":4.1000000000000009E-2},{"$f":"'WACC Calc'!P323","v":4.300000000000001E-2},{"$f":"'WACC Calc'!Q323","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!R323","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!S323","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!T323","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!U323","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!V323","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!W323","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!X323","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!Y323","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!Z323","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AA323","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AB323","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AC323","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AD323","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AE323","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AF323","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AG323","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AH323","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AI323","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AJ323","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AK323","v":4.4999999999999998E-2}]
["MA3Bio**R10","Market","Advanced",30,"Biopower","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F324","v":0.1},{"$f":"'WACC Calc'!G324","v":0.1},{"$f":"'WACC Calc'!H324","v":0.1},{"$f":"'WACC Calc'!I324","v":0.1},{"$f":"'WACC Calc'!J324","v":0.1},{"$f":"'WACC Calc'!K324","v":0.1},{"$f":"'WACC Calc'!L324","v":0.1},{"$f":"'WACC Calc'!M324","v":0.1},{"$f":"'WACC Calc'!N324","v":0.1},{"$f":"'WACC Calc'!O324","v":0.1},{"$f":"'WACC Calc'!P324","v":0.1},{"$f":"'WACC Calc'!Q324","v":0.1},{"$f":"'WACC Calc'!R324","v":0.1},{"$f":"'WACC Calc'!S324","v":0.1},{"$f":"'WACC Calc'!T324","v":0.1},{"$f":"'WACC Calc'!U324","v":0.1},{"$f":"'WACC Calc'!V324","v":0.1},{"$f":"'WACC Calc'!W324","v":0.1},{"$f":"'WACC Calc'!X324","v":0.1},{"$f":"'WACC Calc'!Y324","v":0.1},{"$f":"'WACC Calc'!Z324","v":0.1},{"$f":"'WACC Calc'!AA324","v":0.1},{"$f":"'WACC Calc'!AB324","v":0.1},{"$f":"'WACC Calc'!AC324","v":0.1},{"$f":"'WACC Calc'!AD324","v":0.1},{"$f":"'WACC Calc'!AE324","v":0.1},{"$f":"'WACC Calc'!AF324","v":0.1},{"$f":"'WACC Calc'!AG324","v":0.1},{"$f":"'WACC Calc'!AH324","v":0.1},{"$f":"'WACC Calc'!AI324","v":0.1},{"$f":"'WACC Calc'!AJ324","v":0.1},{"$f":"'WACC Calc'!AK324","v":0.1}]
["MM3Bio**R10","Market","Moderate",30,"Biopower","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F325","v":0.1},{"$f":"'WACC Calc'!G325","v":0.1},{"$f":"'WACC Calc'!H325","v":0.1},{"$f":"'WACC Calc'!I325","v":0.1},{"$f":"'WACC Calc'!J325","v":0.1},{"$f":"'WACC Calc'!K325","v":0.1},{"$f":"'WACC Calc'!L325","v":0.1},{"$f":"'WACC Calc'!M325","v":0.1},{"$f":"'WACC Calc'!N325","v":0.1},{"$f":"'WACC Calc'!O325","v":0.1},{"$f":"'WACC Calc'!P325","v":0.1},{"$f":"'WACC Calc'!Q325","v":0.1},{"$f":"'WACC Calc'!R325","v":0.1},{"$f":"'WACC Calc'!S325","v":0.1},{"$f":"'WACC Calc'!T325","v":0.1},{"$f":"'WACC Calc'!U325","v":0.1},{"$f":"'WACC Calc'!V325","v":0.1},{"$f":"'WACC Calc'!W325","v":0.1},{"$f":"'WACC Calc'!X325","v":0.1},{"$f":"'WACC Calc'!Y325","v":0.1},{"$f":"'WACC Calc'!Z325","v":0.1},{"$f":"'WACC Calc'!AA325","v":0.1},{"$f":"'WACC Calc'!AB325","v":0.1},{"$f":"'WACC Calc'!AC325","v":0.1},{"$f":"'WACC Calc'!AD325","v":0.1},{"$f":"'WACC Calc'!AE325","v":0.1},{"$f":"'WACC Calc'!AF325","v":0.1},{"$f":"'WACC Calc'!AG325","v":0.1},{"$f":"'WACC Calc'!AH325","v":0.1},{"$f":"'WACC Calc'!AI325","v":0.1},{"$f":"'WACC Calc'!AJ325","v":0.1},{"$f":"'WACC Calc'!AK325","v":0.1}]
["MC3Bio**R10","Market","Conservative",30,"Biopower","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F326","v":0.1},{"$f":"'WACC Calc'!G326","v":0.1},{"$f":"'WACC Calc'!H326","v":0.1},{"$f":"'WACC Calc'!I326","v":0.1},{"$f":"'WACC Calc'!J326","v":0.1},{"$f":"'WACC Calc'!K326","v":0.1},{"$f":"'WACC Calc'!L326","v":0.1},{"$f":"'WACC Calc'!M326","v":0.1},{"$f":"'WACC Calc'!N326","v":0.1},{"$f":"'WACC Calc'!O326","v":0.1},{"$f":"'WACC Calc'!P326","v":0.1},{"$f":"'WACC Calc'!Q326","v":0.1},{"$f":"'WACC Calc'!R326","v":0.1},{"$f":"'WACC Calc'!S326","v":0.1},{"$f":"'WACC Calc'!T326","v":0.1},{"$f":"'WACC Calc'!U326","v":0.1},{"$f":"'WACC Calc'!V326","v":0.1},{"$f":"'WACC Calc'!W326","v":0.1},{"$f":"'WACC Calc'!X326","v":0.1},{"$f":"'WACC Calc'!Y326","v":0.1},{"$f":"'WACC Calc'!Z326","v":0.1},{"$f":"'WACC Calc'!AA326","v":0.1},{"$f":"'WACC Calc'!AB326","v":0.1},{"$f":"'WACC Calc'!AC326","v":0.1},{"$f":"'WACC Calc'!AD326","v":0.1},{"$f":"'WACC Calc'!AE326","v":0.1},{"$f":"'WACC Calc'!AF326","v":0.1},{"$f":"'WACC Calc'!AG326","v":0.1},{"$f":"'WACC Calc'!AH326","v":0.1},{"$f":"'WACC Calc'!AI326","v":0.1},{"$f":"'WACC Calc'!AJ326","v":0.1},{"$f":"'WACC Calc'!AK326","v":0.1}]
["MA3Bio**C1237","Market","Advanced",30,"Biopower","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F327","v":7.317073170731736E-2},{"$f":"'WACC Calc'!G327","v":7.317073170731736E-2},{"$f":"'WACC Calc'!H327","v":7.317073170731736E-2},{"$f":"'WACC Calc'!I327","v":7.317073170731736E-2},{"$f":"'WACC Calc'!J327","v":7.317073170731736E-2},{"$f":"'WACC Calc'!K327","v":7.317073170731736E-2},{"$f":"'WACC Calc'!L327","v":7.317073170731736E-2},{"$f":"'WACC Calc'!M327","v":7.317073170731736E-2},{"$f":"'WACC Calc'!N327","v":7.317073170731736E-2},{"$f":"'WACC Calc'!O327","v":7.317073170731736E-2},{"$f":"'WACC Calc'!P327","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Q327","v":7.317073170731736E-2},{"$f":"'WACC Calc'!R327","v":7.317073170731736E-2},{"$f":"'WACC Calc'!S327","v":7.317073170731736E-2},{"$f":"'WACC Calc'!T327","v":7.317073170731736E-2},{"$f":"'WACC Calc'!U327","v":7.317073170731736E-2},{"$f":"'WACC Calc'!V327","v":7.317073170731736E-2},{"$f":"'WACC Calc'!W327","v":7.317073170731736E-2},{"$f":"'WACC Calc'!X327","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Y327","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Z327","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AA327","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AB327","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AC327","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AD327","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AE327","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AF327","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AG327","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AH327","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AI327","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AJ327","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AK327","v":7.317073170731736E-2}]
["MM3Bio**C1237","Market","Moderate",30,"Biopower","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F328","v":7.317073170731736E-2},{"$f":"'WACC Calc'!G328","v":7.317073170731736E-2},{"$f":"'WACC Calc'!H328","v":7.317073170731736E-2},{"$f":"'WACC Calc'!I328","v":7.317073170731736E-2},{"$f":"'WACC Calc'!J328","v":7.317073170731736E-2},{"$f":"'WACC Calc'!K328","v":7.317073170731736E-2},{"$f":"'WACC Calc'!L328","v":7.317073170731736E-2},{"$f":"'WACC Calc'!M328","v":7.317073170731736E-2},{"$f":"'WACC Calc'!N328","v":7.317073170731736E-2},{"$f":"'WACC Calc'!O328","v":7.317073170731736E-2},{"$f":"'WACC Calc'!P328","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Q328","v":7.317073170731736E-2},{"$f":"'WACC Calc'!R328","v":7.317073170731736E-2},{"$f":"'WACC Calc'!S328","v":7.317073170731736E-2},{"$f":"'WACC Calc'!T328","v":7.317073170731736E-2},{"$f":"'WACC Calc'!U328","v":7.317073170731736E-2},{"$f":"'WACC Calc'!V328","v":7.317073170731736E-2},{"$f":"'WACC Calc'!W328","v":7.317073170731736E-2},{"$f":"'WACC Calc'!X328","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Y328","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Z328","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AA328","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AB328","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AC328","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AD328","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AE328","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AF328","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AG328","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AH328","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AI328","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AJ328","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AK328","v":7.317073170731736E-2}]
["MC3Bio**C1237","Market","Conservative",30,"Biopower","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F329","v":7.317073170731736E-2},{"$f":"'WACC Calc'!G329","v":7.317073170731736E-2},{"$f":"'WACC Calc'!H329","v":7.317073170731736E-2},{"$f":"'WACC Calc'!I329","v":7.317073170731736E-2},{"$f":"'WACC Calc'!J329","v":7.317073170731736E-2},{"$f":"'WACC Calc'!K329","v":7.317073170731736E-2},{"$f":"'WACC Calc'!L329","v":7.317073170731736E-2},{"$f":"'WACC Calc'!M329","v":7.317073170731736E-2},{"$f":"'WACC Calc'!N329","v":7.317073170731736E-2},{"$f":"'WACC Calc'!O329","v":7.317073170731736E-2},{"$f":"'WACC Calc'!P329","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Q329","v":7.317073170731736E-2},{"$f":"'WACC Calc'!R329","v":7.317073170731736E-2},{"$f":"'WACC Calc'!S329","v":7.317073170731736E-2},{"$f":"'WACC Calc'!T329","v":7.317073170731736E-2},{"$f":"'WACC Calc'!U329","v":7.317073170731736E-2},{"$f":"'WACC Calc'!V329","v":7.317073170731736E-2},{"$f":"'WACC Calc'!W329","v":7.317073170731736E-2},{"$f":"'WACC Calc'!X329","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Y329","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Z329","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AA329","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AB329","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AC329","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AD329","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AE329","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AF329","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AG329","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AH329","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AI329","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AJ329","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AK329","v":7.317073170731736E-2}]
["MA3Bio**D00","Market","Advanced",30,"Biopower","*","Debt Fraction",{"$f":"'WACC Calc'!F330","v":0.67},{"$f":"'WACC Calc'!G330","v":0.67},{"$f":"'WACC Calc'!H330","v":0.67},{"$f":"'WACC Calc'!I330","v":0.67},{"$f":"'WACC Calc'!J330","v":0.67},{"$f":"'WACC Calc'!K330","v":0.67},{"$f":"'WACC Calc'!L330","v":0.67},{"$f":"'WACC Calc'!M330","v":0.68298785290610564},{"$f":"'WACC Calc'!N330","v":0.69597570581221124},{"$f":"'WACC Calc'!O330","v":0.70896355871831684},{"$f":"'WACC Calc'!P330","v":0.72195141162442245},{"$f":"'WACC Calc'!Q330","v":0.73493926453052816},{"$f":"'WACC Calc'!R330","v":0.73493926453052816},{"$f":"'WACC Calc'!S330","v":0.73493926453052816},{"$f":"'WACC Calc'!T330","v":0.73493926453052816},{"$f":"'WACC Calc'!U330","v":0.73493926453052816},{"$f":"'WACC Calc'!V330","v":0.73493926453052816},{"$f":"'WACC Calc'!W330","v":0.73493926453052816},{"$f":"'WACC Calc'!X330","v":0.73493926453052816},{"$f":"'WACC Calc'!Y330","v":0.73493926453052816},{"$f":"'WACC Calc'!Z330","v":0.73493926453052816},{"$f":"'WACC Calc'!AA330","v":0.73493926453052816},{"$f":"'WACC Calc'!AB330","v":0.73493926453052816},{"$f":"'WACC Calc'!AC330","v":0.73493926453052816},{"$f":"'WACC Calc'!AD330","v":0.73493926453052816},{"$f":"'WACC Calc'!AE330","v":0.73493926453052816},{"$f":"'WACC Calc'!AF330","v":0.73493926453052816},{"$f":"'WACC Calc'!AG330","v":0.73493926453052816},{"$f":"'WACC Calc'!AH330","v":0.73493926453052816},{"$f":"'WACC Calc'!AI330","v":0.73493926453052816},{"$f":"'WACC Calc'!AJ330","v":0.73493926453052816},{"$f":"'WACC Calc'!AK330","v":0.73493926453052816}]
["MM3Bio**D00","Market","Moderate",30,"Biopower","*","Debt Fraction",{"$f":"'WACC Calc'!F331","v":0.67},{"$f":"'WACC Calc'!G331","v":0.67},{"$f":"'WACC Calc'!H331","v":0.67},{"$f":"'WACC Calc'!I331","v":0.67},{"$f":"'WACC Calc'!J331","v":0.67},{"$f":"'WACC Calc'!K331","v":0.67},{"$f":"'WACC Calc'!L331","v":0.67},{"$f":"'WACC Calc'!M331","v":0.68298785290610564},{"$f":"'WACC Calc'!N331","v":0.69597570581221124},{"$f":"'WACC Calc'!O331","v":0.70896355871831684},{"$f":"'WACC Calc'!P331","v":0.72195141162442245},{"$f":"'WACC Calc'!Q331","v":0.73493926453052816},{"$f":"'WACC Calc'!R331","v":0.73493926453052816},{"$f":"'WACC Calc'!S331","v":0.73493926453052816},{"$f":"'WACC Calc'!T331","v":0.73493926453052816},{"$f":"'WACC Calc'!U331","v":0.73493926453052816},{"$f":"'WACC Calc'!V331","v":0.73493926453052816},{"$f":"'WACC Calc'!W331","v":0.73493926453052816},{"$f":"'WACC Calc'!X331","v":0.73493926453052816},{"$f":"'WACC Calc'!Y331","v":0.73493926453052816},{"$f":"'WACC Calc'!Z331","v":0.73493926453052816},{"$f":"'WACC Calc'!AA331","v":0.73493926453052816},{"$f":"'WACC Calc'!AB331","v":0.73493926453052816},{"$f":"'WACC Calc'!AC331","v":0.73493926453052816},{"$f":"'WACC Calc'!AD331","v":0.73493926453052816},{"$f":"'WACC Calc'!AE331","v":0.73493926453052816},{"$f":"'WACC Calc'!AF331","v":0.73493926453052816},{"$f":"'WACC Calc'!AG331","v":0.73493926453052816},{"$f":"'WACC Calc'!AH331","v":0.73493926453052816},{"$f":"'WACC Calc'!AI331","v":0.73493926453052816},{"$f":"'WACC Calc'!AJ331","v":0.73493926453052816},{"$f":"'WACC Calc'!AK331","v":0.73493926453052816}]
["MC3Bio**D00","Market","Conservative",30,"Biopower","*","Debt Fraction",{"$f":"'WACC Calc'!F332","v":0.67},{"$f":"'WACC Calc'!G332","v":0.67},{"$f":"'WACC Calc'!H332","v":0.67},{"$f":"'WACC Calc'!I332","v":0.67},{"$f":"'WACC Calc'!J332","v":0.67},{"$f":"'WACC Calc'!K332","v":0.67},{"$f":"'WACC Calc'!L332","v":0.67},{"$f":"'WACC Calc'!M332","v":0.68298785290610564},{"$f":"'WACC Calc'!N332","v":0.69597570581221124},{"$f":"'WACC Calc'!O332","v":0.70896355871831684},{"$f":"'WACC Calc'!P332","v":0.72195141162442245},{"$f":"'WACC Calc'!Q332","v":0.73493926453052816},{"$f":"'WACC Calc'!R332","v":0.73493926453052816},{"$f":"'WACC Calc'!S332","v":0.73493926453052816},{"$f":"'WACC Calc'!T332","v":0.73493926453052816},{"$f":"'WACC Calc'!U332","v":0.73493926453052816},{"$f":"'WACC Calc'!V332","v":0.73493926453052816},{"$f":"'WACC Calc'!W332","v":0.73493926453052816},{"$f":"'WACC Calc'!X332","v":0.73493926453052816},{"$f":"'WACC Calc'!Y332","v":0.73493926453052816},{"$f":"'WACC Calc'!Z332","v":0.73493926453052816},{"$f":"'WACC Calc'!AA332","v":0.73493926453052816},{"$f":"'WACC Calc'!AB332","v":0.73493926453052816},{"$f":"'WACC Calc'!AC332","v":0.73493926453052816},{"$f":"'WACC Calc'!AD332","v":0.73493926453052816},{"$f":"'WACC Calc'!AE332","v":0.73493926453052816},{"$f":"'WACC Calc'!AF332","v":0.73493926453052816},{"$f":"'WACC Calc'!AG332","v":0.73493926453052816},{"$f":"'WACC Calc'!AH332","v":0.73493926453052816},{"$f":"'WACC Calc'!AI332","v":0.73493926453052816},{"$f":"'WACC Calc'!AJ332","v":0.73493926453052816},{"$f":"'WACC Calc'!AK332","v":0.73493926453052816}]
["M*3Bio**T50","Market","*",30,"Biopower","*","Tax Rate (Federal and State)",{"$f":"'WACC Calc'!F333","v":0.25739999999999996},{"$f":"'WACC Calc'!G333","v":0.25739999999999996},{"$f":"'WACC Calc'!H333","v":0.25739999999999996},{"$f":"'WACC Calc'!I333","v":0.25739999999999996},{"$f":"'WACC Calc'!J333","v":0.25739999999999996},{"$f":"'WACC Calc'!K333","v":0.25739999999999996},{"$f":"'WACC Calc'!L333","v":0.25739999999999996},{"$f":"'WACC Calc'!M333","v":0.25739999999999996},{"$f":"'WACC Calc'!N333","v":0.25739999999999996},{"$f":"'WACC Calc'!O333","v":0.25739999999999996},{"$f":"'WACC Calc'!P333","v":0.25739999999999996},{"$f":"'WACC Calc'!Q333","v":0.25739999999999996},{"$f":"'WACC Calc'!R333","v":0.25739999999999996},{"$f":"'WACC Calc'!S333","v":0.25739999999999996},{"$f":"'WACC Calc'!T333","v":0.25739999999999996},{"$f":"'WACC Calc'!U333","v":0.25739999999999996},{"$f":"'WACC Calc'!V333","v":0.25739999999999996},{"$f":"'WACC Calc'!W333","v":0.25739999999999996},{"$f":"'WACC Calc'!X333","v":0.25739999999999996},{"$f":"'WACC Calc'!Y333","v":0.25739999999999996},{"$f":"'WACC Calc'!Z333","v":0.25739999999999996},{"$f":"'WACC Calc'!AA333","v":0.25739999999999996},{"$f":"'WACC Calc'!AB333","v":0.25739999999999996},{"$f":"'WACC Calc'!AC333","v":0.25739999999999996},{"$f":"'WACC Calc'!AD333","v":0.25739999999999996},{"$f":"'WACC Calc'!AE333","v":0.25739999999999996},{"$f":"'WACC Calc'!AF333","v":0.25739999999999996},{"$f":"'WACC Calc'!AG333","v":0.25739999999999996},{"$f":"'WACC Calc'!AH333","v":0.25739999999999996},{"$f":"'WACC Calc'!AI333","v":0.25739999999999996},{"$f":"'WACC Calc'!AJ333","v":0.25739999999999996},{"$f":"'WACC Calc'!AK333","v":0.25739999999999996}]
["MA3Bio**W00","Market","Advanced",30,"Biopower","*","WACC Nominal",{"$f":"'WACC Calc'!F334","v":5.7877100000000001E-2},{"$f":"'WACC Calc'!G334","v":5.7877100000000001E-2},{"$f":"'WACC Calc'!H334","v":5.7877100000000001E-2},{"$f":"'WACC Calc'!I334","v":5.7877100000000001E-2},{"$f":"'WACC Calc'!J334","v":5.7877100000000001E-2},{"$f":"'WACC Calc'!K334","v":5.7877100000000001E-2},{"$f":"'WACC Calc'!L334","v":5.7877100000000001E-2},{"$f":"'WACC Calc'!M334","v":5.8074927246929288E-2},{"$f":"'WACC Calc'!N334","v":5.8311333612130881E-2},{"$f":"'WACC Calc'!O334","v":5.8586319095604758E-2},{"$f":"'WACC Calc'!P334","v":5.8899883697350941E-2},{"$f":"'WACC Calc'!Q334","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!R334","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!S334","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!T334","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!U334","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!V334","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!W334","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!X334","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!Y334","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!Z334","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AA334","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AB334","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AC334","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AD334","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AE334","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AF334","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AG334","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AH334","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AI334","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AJ334","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AK334","v":5.9252027417369402E-2}]
["MM3Bio**W00","Market","Moderate",30,"Biopower","*","WACC Nominal",{"$f":"'WACC Calc'!F335","v":5.7877100000000001E-2},{"$f":"'WACC Calc'!G335","v":5.7877100000000001E-2},{"$f":"'WACC Calc'!H335","v":5.7877100000000001E-2},{"$f":"'WACC Calc'!I335","v":5.7877100000000001E-2},{"$f":"'WACC Calc'!J335","v":5.7877100000000001E-2},{"$f":"'WACC Calc'!K335","v":5.7877100000000001E-2},{"$f":"'WACC Calc'!L335","v":5.7877100000000001E-2},{"$f":"'WACC Calc'!M335","v":5.8074927246929288E-2},{"$f":"'WACC Calc'!N335","v":5.8311333612130881E-2},{"$f":"'WACC Calc'!O335","v":5.8586319095604758E-2},{"$f":"'WACC Calc'!P335","v":5.8899883697350941E-2},{"$f":"'WACC Calc'!Q335","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!R335","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!S335","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!T335","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!U335","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!V335","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!W335","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!X335","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!Y335","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!Z335","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AA335","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AB335","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AC335","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AD335","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AE335","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AF335","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AG335","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AH335","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AI335","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AJ335","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AK335","v":5.9252027417369402E-2}]
["MC3Bio**W00","Market","Conservative",30,"Biopower","*","WACC Nominal",{"$f":"'WACC Calc'!F336","v":5.7877100000000001E-2},{"$f":"'WACC Calc'!G336","v":5.7877100000000001E-2},{"$f":"'WACC Calc'!H336","v":5.7877100000000001E-2},{"$f":"'WACC Calc'!I336","v":5.7877100000000001E-2},{"$f":"'WACC Calc'!J336","v":5.7877100000000001E-2},{"$f":"'WACC Calc'!K336","v":5.7877100000000001E-2},{"$f":"'WACC Calc'!L336","v":5.7877100000000001E-2},{"$f":"'WACC Calc'!M336","v":5.8074927246929288E-2},{"$f":"'WACC Calc'!N336","v":5.8311333612130881E-2},{"$f":"'WACC Calc'!O336","v":5.8586319095604758E-2},{"$f":"'WACC Calc'!P336","v":5.8899883697350941E-2},{"$f":"'WACC Calc'!Q336","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!R336","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!S336","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!T336","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!U336","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!V336","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!W336","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!X336","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!Y336","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!Z336","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AA336","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AB336","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AC336","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AD336","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AE336","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AF336","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AG336","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AH336","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AI336","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AJ336","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AK336","v":5.9252027417369402E-2}]
["MA3Bio**W06","Market","Advanced",30,"Biopower","*","WACC Real",{"$f":"'WACC Calc'!F337","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!G337","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!H337","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!I337","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!J337","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!K337","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!L337","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!M337","v":3.2268221704321309E-2},{"$f":"'WACC Calc'!N337","v":3.2498862060615474E-2},{"$f":"'WACC Calc'!O337","v":3.2767140581078102E-2},{"$f":"'WACC Calc'!P337","v":3.3073057265708306E-2},{"$f":"'WACC Calc'!Q337","v":3.341661211450675E-2},{"$f":"'WACC Calc'!R337","v":3.341661211450675E-2},{"$f":"'WACC Calc'!S337","v":3.341661211450675E-2},{"$f":"'WACC Calc'!T337","v":3.341661211450675E-2},{"$f":"'WACC Calc'!U337","v":3.341661211450675E-2},{"$f":"'WACC Calc'!V337","v":3.341661211450675E-2},{"$f":"'WACC Calc'!W337","v":3.341661211450675E-2},{"$f":"'WACC Calc'!X337","v":3.341661211450675E-2},{"$f":"'WACC Calc'!Y337","v":3.341661211450675E-2},{"$f":"'WACC Calc'!Z337","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AA337","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AB337","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AC337","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AD337","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AE337","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AF337","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AG337","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AH337","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AI337","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AJ337","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AK337","v":3.341661211450675E-2}]
["MM3Bio**W06","Market","Moderate",30,"Biopower","*","WACC Real",{"$f":"'WACC Calc'!F338","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!G338","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!H338","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!I338","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!J338","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!K338","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!L338","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!M338","v":3.2268221704321309E-2},{"$f":"'WACC Calc'!N338","v":3.2498862060615474E-2},{"$f":"'WACC Calc'!O338","v":3.2767140581078102E-2},{"$f":"'WACC Calc'!P338","v":3.3073057265708306E-2},{"$f":"'WACC Calc'!Q338","v":3.341661211450675E-2},{"$f":"'WACC Calc'!R338","v":3.341661211450675E-2},{"$f":"'WACC Calc'!S338","v":3.341661211450675E-2},{"$f":"'WACC Calc'!T338","v":3.341661211450675E-2},{"$f":"'WACC Calc'!U338","v":3.341661211450675E-2},{"$f":"'WACC Calc'!V338","v":3.341661211450675E-2},{"$f":"'WACC Calc'!W338","v":3.341661211450675E-2},{"$f":"'WACC Calc'!X338","v":3.341661211450675E-2},{"$f":"'WACC Calc'!Y338","v":3.341661211450675E-2},{"$f":"'WACC Calc'!Z338","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AA338","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AB338","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AC338","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AD338","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AE338","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AF338","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AG338","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AH338","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AI338","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AJ338","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AK338","v":3.341661211450675E-2}]
["MC3Bio**W06","Market","Conservative",30,"Biopower","*","WACC Real",{"$f":"'WACC Calc'!F339","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!G339","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!H339","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!I339","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!J339","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!K339","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!L339","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!M339","v":3.2268221704321309E-2},{"$f":"'WACC Calc'!N339","v":3.2498862060615474E-2},{"$f":"'WACC Calc'!O339","v":3.2767140581078102E-2},{"$f":"'WACC Calc'!P339","v":3.3073057265708306E-2},{"$f":"'WACC Calc'!Q339","v":3.341661211450675E-2},{"$f":"'WACC Calc'!R339","v":3.341661211450675E-2},{"$f":"'WACC Calc'!S339","v":3.341661211450675E-2},{"$f":"'WACC Calc'!T339","v":3.341661211450675E-2},{"$f":"'WACC Calc'!U339","v":3.341661211450675E-2},{"$f":"'WACC Calc'!V339","v":3.341661211450675E-2},{"$f":"'WACC Calc'!W339","v":3.341661211450675E-2},{"$f":"'WACC Calc'!X339","v":3.341661211450675E-2},{"$f":"'WACC Calc'!Y339","v":3.341661211450675E-2},{"$f":"'WACC Calc'!Z339","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AA339","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AB339","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AC339","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AD339","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AE339","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AF339","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AG339","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AH339","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AI339","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AJ339","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AK339","v":3.341661211450675E-2}]
["MA3Bio**F00","Market","Advanced",30,"Biopower","*","FCR",{"$f":"Biopower!$N$29*Biopower!L83","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!M83","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!N83","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!O83","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!P83","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!Q83","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!R83","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!S83","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!T83","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!U83","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!V83","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!W83","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!X83","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!Y83","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!Z83","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!AA83","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!AB83","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!AC83","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!AD83","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!AE83","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!AF83","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!AG83","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!AH83","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!AI83","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!AJ83","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!AK83","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!AL83","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!AM83","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!AN83","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!AO83","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!AP83","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!AQ83","v":5.4990615518820188E-2}]
["MM3Bio**F00","Market","Moderate",30,"Biopower","*","FCR",{"$f":"Biopower!$N$29*Biopower!L84","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!M84","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!N84","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!O84","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!P84","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!Q84","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!R84","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!S84","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!T84","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!U84","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!V84","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!W84","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!X84","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!Y84","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!Z84","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!AA84","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!AB84","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!AC84","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!AD84","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!AE84","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!AF84","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!AG84","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!AH84","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!AI84","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!AJ84","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!AK84","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!AL84","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!AM84","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!AN84","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!AO84","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!AP84","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!AQ84","v":5.4990615518820188E-2}]
["MC3Bio**F00","Market","Conservative",30,"Biopower","*","FCR",{"$f":"Biopower!$N$29*Biopower!L85","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!M85","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!N85","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!O85","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!P85","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!Q85","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!R85","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!S85","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!T85","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!U85","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!V85","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!W85","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!X85","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!Y85","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!Z85","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!AA85","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!AB85","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!AC85","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!AD85","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!AE85","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!AF85","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!AG85","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!AH85","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!AI85","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!AJ85","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!AK85","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!AL85","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!AM85","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!AN85","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!AO85","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!AP85","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!AQ85","v":5.4990615518820188E-2}]
["M*3Uti**I110","Market","*",30,"Utility-Scale PV-Plus-Battery","*","Inflation Rate",{"$f":"'WACC Calc'!F107","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!G107","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!H107","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!I107","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!J107","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!K107","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!L107","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!M107","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!N107","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!O107","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!P107","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Q107","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!R107","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!S107","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!T107","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!U107","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!V107","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!W107","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!X107","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Y107","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Z107","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AA107","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AB107","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AC107","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AD107","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AE107","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AF107","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AG107","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AH107","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AI107","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AJ107","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AK107","v":2.5000000000000001E-2}]
["MA3Uti**I100","Market","Advanced",30,"Utility-Scale PV-Plus-Battery","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F108","v":0.04},{"$f":"'WACC Calc'!G108","v":0.04},{"$f":"'WACC Calc'!H108","v":0.04},{"$f":"'WACC Calc'!I108","v":0.04},{"$f":"'WACC Calc'!J108","v":0.04},{"$f":"'WACC Calc'!K108","v":0.04},{"$f":"'WACC Calc'!L108","v":0.04},{"$f":"'WACC Calc'!M108","v":4.2000000000000003E-2},{"$f":"'WACC Calc'!N108","v":4.4000000000000004E-2},{"$f":"'WACC Calc'!O108","v":4.6000000000000006E-2},{"$f":"'WACC Calc'!P108","v":4.8000000000000008E-2},{"$f":"'WACC Calc'!Q108","v":0.05},{"$f":"'WACC Calc'!R108","v":0.05},{"$f":"'WACC Calc'!S108","v":0.05},{"$f":"'WACC Calc'!T108","v":0.05},{"$f":"'WACC Calc'!U108","v":0.05},{"$f":"'WACC Calc'!V108","v":0.05},{"$f":"'WACC Calc'!W108","v":0.05},{"$f":"'WACC Calc'!X108","v":0.05},{"$f":"'WACC Calc'!Y108","v":0.05},{"$f":"'WACC Calc'!Z108","v":0.05},{"$f":"'WACC Calc'!AA108","v":0.05},{"$f":"'WACC Calc'!AB108","v":0.05},{"$f":"'WACC Calc'!AC108","v":0.05},{"$f":"'WACC Calc'!AD108","v":0.05},{"$f":"'WACC Calc'!AE108","v":0.05},{"$f":"'WACC Calc'!AF108","v":0.05},{"$f":"'WACC Calc'!AG108","v":0.05},{"$f":"'WACC Calc'!AH108","v":0.05},{"$f":"'WACC Calc'!AI108","v":0.05},{"$f":"'WACC Calc'!AJ108","v":0.05},{"$f":"'WACC Calc'!AK108","v":0.05}]
["MM3Uti**I100","Market","Moderate",30,"Utility-Scale PV-Plus-Battery","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F109","v":0.04},{"$f":"'WACC Calc'!G109","v":0.04},{"$f":"'WACC Calc'!H109","v":0.04},{"$f":"'WACC Calc'!I109","v":0.04},{"$f":"'WACC Calc'!J109","v":0.04},{"$f":"'WACC Calc'!K109","v":0.04},{"$f":"'WACC Calc'!L109","v":0.04},{"$f":"'WACC Calc'!M109","v":4.2000000000000003E-2},{"$f":"'WACC Calc'!N109","v":4.4000000000000004E-2},{"$f":"'WACC Calc'!O109","v":4.6000000000000006E-2},{"$f":"'WACC Calc'!P109","v":4.8000000000000008E-2},{"$f":"'WACC Calc'!Q109","v":0.05},{"$f":"'WACC Calc'!R109","v":0.05},{"$f":"'WACC Calc'!S109","v":0.05},{"$f":"'WACC Calc'!T109","v":0.05},{"$f":"'WACC Calc'!U109","v":0.05},{"$f":"'WACC Calc'!V109","v":0.05},{"$f":"'WACC Calc'!W109","v":0.05},{"$f":"'WACC Calc'!X109","v":0.05},{"$f":"'WACC Calc'!Y109","v":0.05},{"$f":"'WACC Calc'!Z109","v":0.05},{"$f":"'WACC Calc'!AA109","v":0.05},{"$f":"'WACC Calc'!AB109","v":0.05},{"$f":"'WACC Calc'!AC109","v":0.05},{"$f":"'WACC Calc'!AD109","v":0.05},{"$f":"'WACC Calc'!AE109","v":0.05},{"$f":"'WACC Calc'!AF109","v":0.05},{"$f":"'WACC Calc'!AG109","v":0.05},{"$f":"'WACC Calc'!AH109","v":0.05},{"$f":"'WACC Calc'!AI109","v":0.05},{"$f":"'WACC Calc'!AJ109","v":0.05},{"$f":"'WACC Calc'!AK109","v":0.05}]
["MC3Uti**I100","Market","Conservative",30,"Utility-Scale PV-Plus-Battery","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F110","v":0.04},{"$f":"'WACC Calc'!G110","v":0.04},{"$f":"'WACC Calc'!H110","v":0.04},{"$f":"'WACC Calc'!I110","v":0.04},{"$f":"'WACC Calc'!J110","v":0.04},{"$f":"'WACC Calc'!K110","v":0.04},{"$f":"'WACC Calc'!L110","v":0.04},{"$f":"'WACC Calc'!M110","v":4.2000000000000003E-2},{"$f":"'WACC Calc'!N110","v":4.4000000000000004E-2},{"$f":"'WACC Calc'!O110","v":4.6000000000000006E-2},{"$f":"'WACC Calc'!P110","v":4.8000000000000008E-2},{"$f":"'WACC Calc'!Q110","v":0.05},{"$f":"'WACC Calc'!R110","v":0.05},{"$f":"'WACC Calc'!S110","v":0.05},{"$f":"'WACC Calc'!T110","v":0.05},{"$f":"'WACC Calc'!U110","v":0.05},{"$f":"'WACC Calc'!V110","v":0.05},{"$f":"'WACC Calc'!W110","v":0.05},{"$f":"'WACC Calc'!X110","v":0.05},{"$f":"'WACC Calc'!Y110","v":0.05},{"$f":"'WACC Calc'!Z110","v":0.05},{"$f":"'WACC Calc'!AA110","v":0.05},{"$f":"'WACC Calc'!AB110","v":0.05},{"$f":"'WACC Calc'!AC110","v":0.05},{"$f":"'WACC Calc'!AD110","v":0.05},{"$f":"'WACC Calc'!AE110","v":0.05},{"$f":"'WACC Calc'!AF110","v":0.05},{"$f":"'WACC Calc'!AG110","v":0.05},{"$f":"'WACC Calc'!AH110","v":0.05},{"$f":"'WACC Calc'!AI110","v":0.05},{"$f":"'WACC Calc'!AJ110","v":0.05},{"$f":"'WACC Calc'!AK110","v":0.05}]
["MA3Uti**C2126","Market","Advanced",30,"Utility-Scale PV-Plus-Battery","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F111","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!G111","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!H111","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!I111","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!J111","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!K111","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!L111","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!M111","v":1.6585365853658551E-2},{"$f":"'WACC Calc'!N111","v":1.8536585365853675E-2},{"$f":"'WACC Calc'!O111","v":2.0487804878048799E-2},{"$f":"'WACC Calc'!P111","v":2.2439024390243922E-2},{"$f":"'WACC Calc'!Q111","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!R111","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!S111","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!T111","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!U111","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!V111","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!W111","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!X111","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Y111","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Z111","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AA111","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AB111","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AC111","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AD111","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AE111","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AF111","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AG111","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AH111","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AI111","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AJ111","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AK111","v":2.4390243902439046E-2}]
["MM3Uti**C2126","Market","Moderate",30,"Utility-Scale PV-Plus-Battery","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F112","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!G112","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!H112","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!I112","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!J112","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!K112","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!L112","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!M112","v":1.6585365853658551E-2},{"$f":"'WACC Calc'!N112","v":1.8536585365853675E-2},{"$f":"'WACC Calc'!O112","v":2.0487804878048799E-2},{"$f":"'WACC Calc'!P112","v":2.2439024390243922E-2},{"$f":"'WACC Calc'!Q112","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!R112","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!S112","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!T112","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!U112","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!V112","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!W112","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!X112","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Y112","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Z112","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AA112","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AB112","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AC112","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AD112","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AE112","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AF112","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AG112","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AH112","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AI112","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AJ112","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AK112","v":2.4390243902439046E-2}]
["MC3Uti**C2126","Market","Conservative",30,"Utility-Scale PV-Plus-Battery","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F113","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!G113","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!H113","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!I113","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!J113","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!K113","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!L113","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!M113","v":1.6585365853658551E-2},{"$f":"'WACC Calc'!N113","v":1.8536585365853675E-2},{"$f":"'WACC Calc'!O113","v":2.0487804878048799E-2},{"$f":"'WACC Calc'!P113","v":2.2439024390243922E-2},{"$f":"'WACC Calc'!Q113","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!R113","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!S113","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!T113","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!U113","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!V113","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!W113","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!X113","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Y113","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Z113","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AA113","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AB113","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AC113","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AD113","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AE113","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AF113","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AG113","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AH113","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AI113","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AJ113","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AK113","v":2.4390243902439046E-2}]
["M*3Uti**I00","Market","*",30,"Utility-Scale PV-Plus-Battery","*","Interest During Construction  - Nominal",{"$f":"'WACC Calc'!F114","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!G114","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!H114","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!I114","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!J114","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!K114","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!L114","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!M114","v":3.7000000000000005E-2},{"$f":"'WACC Calc'!N114","v":3.9000000000000007E-2},{"$f":"'WACC Calc'!O114","v":4.1000000000000009E-2},{"$f":"'WACC Calc'!P114","v":4.300000000000001E-2},{"$f":"'WACC Calc'!Q114","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!R114","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!S114","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!T114","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!U114","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!V114","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!W114","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!X114","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!Y114","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!Z114","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AA114","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AB114","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AC114","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AD114","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AE114","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AF114","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AG114","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AH114","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AI114","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AJ114","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AK114","v":4.4999999999999998E-2}]
["MA3Uti**R10","Market","Advanced",30,"Utility-Scale PV-Plus-Battery","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F115","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!G115","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!H115","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!I115","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!J115","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!K115","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!L115","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!M115","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!N115","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!O115","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!P115","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!Q115","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!R115","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!S115","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!T115","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!U115","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!V115","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!W115","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!X115","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!Y115","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!Z115","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!AA115","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!AB115","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!AC115","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!AD115","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!AE115","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!AF115","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!AG115","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!AH115","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!AI115","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!AJ115","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!AK115","v":7.7499999999999999E-2}]
["MM3Uti**R10","Market","Moderate",30,"Utility-Scale PV-Plus-Battery","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F116","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!G116","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!H116","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!I116","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!J116","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!K116","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!L116","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!M116","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!N116","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!O116","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!P116","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!Q116","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!R116","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!S116","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!T116","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!U116","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!V116","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!W116","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!X116","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!Y116","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!Z116","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!AA116","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!AB116","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!AC116","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!AD116","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!AE116","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!AF116","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!AG116","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!AH116","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!AI116","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!AJ116","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!AK116","v":7.7499999999999999E-2}]
["MC3Uti**R10","Market","Conservative",30,"Utility-Scale PV-Plus-Battery","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F117","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!G117","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!H117","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!I117","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!J117","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!K117","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!L117","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!M117","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!N117","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!O117","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!P117","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!Q117","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!R117","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!S117","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!T117","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!U117","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!V117","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!W117","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!X117","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!Y117","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!Z117","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!AA117","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!AB117","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!AC117","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!AD117","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!AE117","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!AF117","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!AG117","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!AH117","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!AI117","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!AJ117","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!AK117","v":7.7499999999999999E-2}]
["MA3Uti**C1237","Market","Advanced",30,"Utility-Scale PV-Plus-Battery","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F118","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!G118","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!H118","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!I118","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!J118","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!K118","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!L118","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!M118","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!N118","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!O118","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!P118","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!Q118","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!R118","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!S118","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!T118","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!U118","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!V118","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!W118","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!X118","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!Y118","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!Z118","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!AA118","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!AB118","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!AC118","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!AD118","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!AE118","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!AF118","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!AG118","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!AH118","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!AI118","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!AJ118","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!AK118","v":5.1219512195121997E-2}]
["MM3Uti**C1237","Market","Moderate",30,"Utility-Scale PV-Plus-Battery","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F119","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!G119","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!H119","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!I119","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!J119","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!K119","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!L119","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!M119","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!N119","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!O119","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!P119","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!Q119","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!R119","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!S119","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!T119","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!U119","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!V119","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!W119","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!X119","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!Y119","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!Z119","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!AA119","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!AB119","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!AC119","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!AD119","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!AE119","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!AF119","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!AG119","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!AH119","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!AI119","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!AJ119","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!AK119","v":5.1219512195121997E-2}]
["MC3Uti**C1237","Market","Conservative",30,"Utility-Scale PV-Plus-Battery","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F120","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!G120","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!H120","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!I120","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!J120","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!K120","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!L120","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!M120","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!N120","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!O120","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!P120","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!Q120","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!R120","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!S120","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!T120","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!U120","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!V120","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!W120","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!X120","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!Y120","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!Z120","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!AA120","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!AB120","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!AC120","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!AD120","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!AE120","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!AF120","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!AG120","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!AH120","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!AI120","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!AJ120","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!AK120","v":5.1219512195121997E-2}]
["MA3Uti**D00","Market","Advanced",30,"Utility-Scale PV-Plus-Battery","*","Debt Fraction",{"$f":"'WACC Calc'!F121","v":0.51838290036477108},{"$f":"'WACC Calc'!G121","v":0.51857752047664951},{"$f":"'WACC Calc'!H121","v":0.51857751875831504},{"$f":"'WACC Calc'!I121","v":0.51857754590584926},{"$f":"'WACC Calc'!J121","v":0.5185775950787741},{"$f":"'WACC Calc'!K121","v":0.5474576048996127},{"$f":"'WACC Calc'!L121","v":0.5474576048996127},{"$f":"'WACC Calc'!M121","v":0.66297764418296701},{"$f":"'WACC Calc'!N121","v":0.65911016862586747},{"$f":"'WACC Calc'!O121","v":0.65524269306876792},{"$f":"'WACC Calc'!P121","v":0.65137521751166838},{"$f":"'WACC Calc'!Q121","v":0.64750774195456895},{"$f":"'WACC Calc'!R121","v":0.64750774195456895},{"$f":"'WACC Calc'!S121","v":0.64750774195456895},{"$f":"'WACC Calc'!T121","v":0.64750774195456895},{"$f":"'WACC Calc'!U121","v":0.64750774195456895},{"$f":"'WACC Calc'!V121","v":0.64750774195456895},{"$f":"'WACC Calc'!W121","v":0.64750774195456895},{"$f":"'WACC Calc'!X121","v":0.64750774195456895},{"$f":"'WACC Calc'!Y121","v":0.64750774195456895},{"$f":"'WACC Calc'!Z121","v":0.64750774195456895},{"$f":"'WACC Calc'!AA121","v":0.64750774195456895},{"$f":"'WACC Calc'!AB121","v":0.64750774195456895},{"$f":"'WACC Calc'!AC121","v":0.64750774195456895},{"$f":"'WACC Calc'!AD121","v":0.64750774195456895},{"$f":"'WACC Calc'!AE121","v":0.64750774195456895},{"$f":"'WACC Calc'!AF121","v":0.64750774195456895},{"$f":"'WACC Calc'!AG121","v":0.64750774195456895},{"$f":"'WACC Calc'!AH121","v":0.64750774195456895},{"$f":"'WACC Calc'!AI121","v":0.64750774195456895},{"$f":"'WACC Calc'!AJ121","v":0.64750774195456895},{"$f":"'WACC Calc'!AK121","v":0.64750774195456895}]
["MM3Uti**D00","Market","Moderate",30,"Utility-Scale PV-Plus-Battery","*","Debt Fraction",{"$f":"'WACC Calc'!F122","v":0.51838290036477108},{"$f":"'WACC Calc'!G122","v":0.51857752047664951},{"$f":"'WACC Calc'!H122","v":0.51857751875831504},{"$f":"'WACC Calc'!I122","v":0.51857754590584926},{"$f":"'WACC Calc'!J122","v":0.5185775950787741},{"$f":"'WACC Calc'!K122","v":0.5474576048996127},{"$f":"'WACC Calc'!L122","v":0.5474576048996127},{"$f":"'WACC Calc'!M122","v":0.66297764418296701},{"$f":"'WACC Calc'!N122","v":0.65911016862586747},{"$f":"'WACC Calc'!O122","v":0.65524269306876792},{"$f":"'WACC Calc'!P122","v":0.65137521751166838},{"$f":"'WACC Calc'!Q122","v":0.64750774195456895},{"$f":"'WACC Calc'!R122","v":0.64750774195456895},{"$f":"'WACC Calc'!S122","v":0.64750774195456895},{"$f":"'WACC Calc'!T122","v":0.64750774195456895},{"$f":"'WACC Calc'!U122","v":0.64750774195456895},{"$f":"'WACC Calc'!V122","v":0.64750774195456895},{"$f":"'WACC Calc'!W122","v":0.64750774195456895},{"$f":"'WACC Calc'!X122","v":0.64750774195456895},{"$f":"'WACC Calc'!Y122","v":0.64750774195456895},{"$f":"'WACC Calc'!Z122","v":0.64750774195456895},{"$f":"'WACC Calc'!AA122","v":0.64750774195456895},{"$f":"'WACC Calc'!AB122","v":0.64750774195456895},{"$f":"'WACC Calc'!AC122","v":0.64750774195456895},{"$f":"'WACC Calc'!AD122","v":0.64750774195456895},{"$f":"'WACC Calc'!AE122","v":0.64750774195456895},{"$f":"'WACC Calc'!AF122","v":0.64750774195456895},{"$f":"'WACC Calc'!AG122","v":0.64750774195456895},{"$f":"'WACC Calc'!AH122","v":0.64750774195456895},{"$f":"'WACC Calc'!AI122","v":0.64750774195456895},{"$f":"'WACC Calc'!AJ122","v":0.64750774195456895},{"$f":"'WACC Calc'!AK122","v":0.64750774195456895}]
["MC3Uti**D00","Market","Conservative",30,"Utility-Scale PV-Plus-Battery","*","Debt Fraction",{"$f":"'WACC Calc'!F123","v":0.51838290036477108},{"$f":"'WACC Calc'!G123","v":0.51857752047664951},{"$f":"'WACC Calc'!H123","v":0.51857751875831504},{"$f":"'WACC Calc'!I123","v":0.51857754590584926},{"$f":"'WACC Calc'!J123","v":0.5185775950787741},{"$f":"'WACC Calc'!K123","v":0.5474576048996127},{"$f":"'WACC Calc'!L123","v":0.5474576048996127},{"$f":"'WACC Calc'!M123","v":0.66297764418296701},{"$f":"'WACC Calc'!N123","v":0.65911016862586747},{"$f":"'WACC Calc'!O123","v":0.65524269306876792},{"$f":"'WACC Calc'!P123","v":0.65137521751166838},{"$f":"'WACC Calc'!Q123","v":0.64750774195456895},{"$f":"'WACC Calc'!R123","v":0.64750774195456895},{"$f":"'WACC Calc'!S123","v":0.64750774195456895},{"$f":"'WACC Calc'!T123","v":0.64750774195456895},{"$f":"'WACC Calc'!U123","v":0.64750774195456895},{"$f":"'WACC Calc'!V123","v":0.64750774195456895},{"$f":"'WACC Calc'!W123","v":0.64750774195456895},{"$f":"'WACC Calc'!X123","v":0.64750774195456895},{"$f":"'WACC Calc'!Y123","v":0.64750774195456895},{"$f":"'WACC Calc'!Z123","v":0.64750774195456895},{"$f":"'WACC Calc'!AA123","v":0.64750774195456895},{"$f":"'WACC Calc'!AB123","v":0.64750774195456895},{"$f":"'WACC Calc'!AC123","v":0.64750774195456895},{"$f":"'WACC Calc'!AD123","v":0.64750774195456895},{"$f":"'WACC Calc'!AE123","v":0.64750774195456895},{"$f":"'WACC Calc'!AF123","v":0.64750774195456895},{"$f":"'WACC Calc'!AG123","v":0.64750774195456895},{"$f":"'WACC Calc'!AH123","v":0.64750774195456895},{"$f":"'WACC Calc'!AI123","v":0.64750774195456895},{"$f":"'WACC Calc'!AJ123","v":0.64750774195456895},{"$f":"'WACC Calc'!AK123","v":0.64750774195456895}]
["M*3Uti**T50","Market","*",30,"Utility-Scale PV-Plus-Battery","*","Tax Rate (Federal and State)",{"$f":"'WACC Calc'!F124","v":0.25739999999999996},{"$f":"'WACC Calc'!G124","v":0.25739999999999996},{"$f":"'WACC Calc'!H124","v":0.25739999999999996},{"$f":"'WACC Calc'!I124","v":0.25739999999999996},{"$f":"'WACC Calc'!J124","v":0.25739999999999996},{"$f":"'WACC Calc'!K124","v":0.25739999999999996},{"$f":"'WACC Calc'!L124","v":0.25739999999999996},{"$f":"'WACC Calc'!M124","v":0.25739999999999996},{"$f":"'WACC Calc'!N124","v":0.25739999999999996},{"$f":"'WACC Calc'!O124","v":0.25739999999999996},{"$f":"'WACC Calc'!P124","v":0.25739999999999996},{"$f":"'WACC Calc'!Q124","v":0.25739999999999996},{"$f":"'WACC Calc'!R124","v":0.25739999999999996},{"$f":"'WACC Calc'!S124","v":0.25739999999999996},{"$f":"'WACC Calc'!T124","v":0.25739999999999996},{"$f":"'WACC Calc'!U124","v":0.25739999999999996},{"$f":"'WACC Calc'!V124","v":0.25739999999999996},{"$f":"'WACC Calc'!W124","v":0.25739999999999996},{"$f":"'WACC Calc'!X124","v":0.25739999999999996},{"$f":"'WACC Calc'!Y124","v":0.25739999999999996},{"$f":"'WACC Calc'!Z124","v":0.25739999999999996},{"$f":"'WACC Calc'!AA124","v":0.25739999999999996},{"$f":"'WACC Calc'!AB124","v":0.25739999999999996},{"$f":"'WACC Calc'!AC124","v":0.25739999999999996},{"$f":"'WACC Calc'!AD124","v":0.25739999999999996},{"$f":"'WACC Calc'!AE124","v":0.25739999999999996},{"$f":"'WACC Calc'!AF124","v":0.25739999999999996},{"$f":"'WACC Calc'!AG124","v":0.25739999999999996},{"$f":"'WACC Calc'!AH124","v":0.25739999999999996},{"$f":"'WACC Calc'!AI124","v":0.25739999999999996},{"$f":"'WACC Calc'!AJ124","v":0.25739999999999996},{"$f":"'WACC Calc'!AK124","v":0.25739999999999996}]
["MA3Uti**W00","Market","Advanced",30,"Utility-Scale PV-Plus-Battery","*","WACC Nominal",{"$f":"'WACC Calc'!F125","v":5.27233708941654E-2},{"$f":"'WACC Calc'!G125","v":5.2714068831298061E-2},{"$f":"'WACC Calc'!H125","v":5.2714068913427573E-2},{"$f":"'WACC Calc'!I125","v":5.2714067615884028E-2},{"$f":"'WACC Calc'!J125","v":5.2714065265614916E-2},{"$f":"'WACC Calc'!K125","v":5.1333716316218116E-2},{"$f":"'WACC Calc'!L125","v":5.1333716316218116E-2},{"$f":"'WACC Calc'!M125","v":4.6796974915771457E-2},{"$f":"'WACC Calc'!N125","v":4.7954991225244319E-2},{"$f":"'WACC Calc'!O125","v":4.910151958532237E-2},{"$f":"'WACC Calc'!P125","v":5.0236559996005625E-2},{"$f":"'WACC Calc'!Q125","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!R125","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!S125","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!T125","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!U125","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!V125","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!W125","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!X125","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!Y125","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!Z125","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!AA125","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!AB125","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!AC125","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!AD125","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!AE125","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!AF125","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!AG125","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!AH125","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!AI125","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!AJ125","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!AK125","v":5.1360112457294049E-2}]
["MM3Uti**W00","Market","Moderate",30,"Utility-Scale PV-Plus-Battery","*","WACC Nominal",{"$f":"'WACC Calc'!F126","v":5.27233708941654E-2},{"$f":"'WACC Calc'!G126","v":5.2714068831298061E-2},{"$f":"'WACC Calc'!H126","v":5.2714068913427573E-2},{"$f":"'WACC Calc'!I126","v":5.2714067615884028E-2},{"$f":"'WACC Calc'!J126","v":5.2714065265614916E-2},{"$f":"'WACC Calc'!K126","v":5.1333716316218116E-2},{"$f":"'WACC Calc'!L126","v":5.1333716316218116E-2},{"$f":"'WACC Calc'!M126","v":4.6796974915771457E-2},{"$f":"'WACC Calc'!N126","v":4.7954991225244319E-2},{"$f":"'WACC Calc'!O126","v":4.910151958532237E-2},{"$f":"'WACC Calc'!P126","v":5.0236559996005625E-2},{"$f":"'WACC Calc'!Q126","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!R126","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!S126","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!T126","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!U126","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!V126","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!W126","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!X126","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!Y126","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!Z126","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!AA126","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!AB126","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!AC126","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!AD126","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!AE126","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!AF126","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!AG126","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!AH126","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!AI126","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!AJ126","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!AK126","v":5.1360112457294049E-2}]
["MC3Uti**W00","Market","Conservative",30,"Utility-Scale PV-Plus-Battery","*","WACC Nominal",{"$f":"'WACC Calc'!F127","v":5.27233708941654E-2},{"$f":"'WACC Calc'!G127","v":5.2714068831298061E-2},{"$f":"'WACC Calc'!H127","v":5.2714068913427573E-2},{"$f":"'WACC Calc'!I127","v":5.2714067615884028E-2},{"$f":"'WACC Calc'!J127","v":5.2714065265614916E-2},{"$f":"'WACC Calc'!K127","v":5.1333716316218116E-2},{"$f":"'WACC Calc'!L127","v":5.1333716316218116E-2},{"$f":"'WACC Calc'!M127","v":4.6796974915771457E-2},{"$f":"'WACC Calc'!N127","v":4.7954991225244319E-2},{"$f":"'WACC Calc'!O127","v":4.910151958532237E-2},{"$f":"'WACC Calc'!P127","v":5.0236559996005625E-2},{"$f":"'WACC Calc'!Q127","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!R127","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!S127","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!T127","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!U127","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!V127","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!W127","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!X127","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!Y127","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!Z127","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!AA127","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!AB127","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!AC127","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!AD127","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!AE127","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!AF127","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!AG127","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!AH127","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!AI127","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!AJ127","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!AK127","v":5.1360112457294049E-2}]
["MA3Uti**W06","Market","Advanced",30,"Utility-Scale PV-Plus-Battery","*","WACC Real",{"$f":"'WACC Calc'!F128","v":2.7047191116259084E-2},{"$f":"'WACC Calc'!G128","v":2.7038115932973783E-2},{"$f":"'WACC Calc'!H128","v":2.7038116013100133E-2},{"$f":"'WACC Calc'!I128","v":2.7038114747203856E-2},{"$f":"'WACC Calc'!J128","v":2.7038112454258467E-2},{"$f":"'WACC Calc'!K128","v":2.5691430552408079E-2},{"$f":"'WACC Calc'!L128","v":2.5691430552408079E-2},{"$f":"'WACC Calc'!M128","v":2.1265341381240477E-2},{"$f":"'WACC Calc'!N128","v":2.2395113390482502E-2},{"$f":"'WACC Calc'!O128","v":2.3513677644217079E-2},{"$f":"'WACC Calc'!P128","v":2.4621034142444431E-2},{"$f":"'WACC Calc'!Q128","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!R128","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!S128","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!T128","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!U128","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!V128","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!W128","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!X128","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!Y128","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!Z128","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!AA128","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!AB128","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!AC128","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!AD128","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!AE128","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!AF128","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!AG128","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!AH128","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!AI128","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!AJ128","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!AK128","v":2.5717182885165002E-2}]
["MM3Uti**W06","Market","Moderate",30,"Utility-Scale PV-Plus-Battery","*","WACC Real",{"$f":"'WACC Calc'!F129","v":2.7047191116259084E-2},{"$f":"'WACC Calc'!G129","v":2.7038115932973783E-2},{"$f":"'WACC Calc'!H129","v":2.7038116013100133E-2},{"$f":"'WACC Calc'!I129","v":2.7038114747203856E-2},{"$f":"'WACC Calc'!J129","v":2.7038112454258467E-2},{"$f":"'WACC Calc'!K129","v":2.5691430552408079E-2},{"$f":"'WACC Calc'!L129","v":2.5691430552408079E-2},{"$f":"'WACC Calc'!M129","v":2.1265341381240477E-2},{"$f":"'WACC Calc'!N129","v":2.2395113390482502E-2},{"$f":"'WACC Calc'!O129","v":2.3513677644217079E-2},{"$f":"'WACC Calc'!P129","v":2.4621034142444431E-2},{"$f":"'WACC Calc'!Q129","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!R129","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!S129","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!T129","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!U129","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!V129","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!W129","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!X129","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!Y129","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!Z129","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!AA129","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!AB129","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!AC129","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!AD129","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!AE129","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!AF129","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!AG129","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!AH129","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!AI129","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!AJ129","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!AK129","v":2.5717182885165002E-2}]
["MC3Uti**W06","Market","Conservative",30,"Utility-Scale PV-Plus-Battery","*","WACC Real",{"$f":"'WACC Calc'!F130","v":2.7047191116259084E-2},{"$f":"'WACC Calc'!G130","v":2.7038115932973783E-2},{"$f":"'WACC Calc'!H130","v":2.7038116013100133E-2},{"$f":"'WACC Calc'!I130","v":2.7038114747203856E-2},{"$f":"'WACC Calc'!J130","v":2.7038112454258467E-2},{"$f":"'WACC Calc'!K130","v":2.5691430552408079E-2},{"$f":"'WACC Calc'!L130","v":2.5691430552408079E-2},{"$f":"'WACC Calc'!M130","v":2.1265341381240477E-2},{"$f":"'WACC Calc'!N130","v":2.2395113390482502E-2},{"$f":"'WACC Calc'!O130","v":2.3513677644217079E-2},{"$f":"'WACC Calc'!P130","v":2.4621034142444431E-2},{"$f":"'WACC Calc'!Q130","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!R130","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!S130","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!T130","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!U130","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!V130","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!W130","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!X130","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!Y130","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!Z130","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!AA130","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!AB130","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!AC130","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!AD130","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!AE130","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!AF130","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!AG130","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!AH130","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!AI130","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!AJ130","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!AK130","v":2.5717182885165002E-2}]
["MA3Uti**F00","Market","Advanced",30,"Utility-Scale PV-Plus-Battery","*","FCR",{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!L88","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!M88","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!N88","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!O88","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!P88","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!Q88","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!R88","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!S88","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!T88","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!U88","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!V88","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!W88","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!X88","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!Y88","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!Z88","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!AA88","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!AB88","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!AC88","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!AD88","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!AE88","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!AF88","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!AG88","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!AH88","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!AI88","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!AJ88","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!AK88","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!AL88","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!AM88","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!AN88","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!AO88","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!AP88","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!AQ88","v":4.4484010599922352E-2}]
["MM3Uti**F00","Market","Moderate",30,"Utility-Scale PV-Plus-Battery","*","FCR",{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!L89","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!M89","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!N89","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!O89","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!P89","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!Q89","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!R89","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!S89","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!T89","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!U89","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!V89","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!W89","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!X89","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!Y89","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!Z89","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!AA89","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!AB89","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!AC89","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!AD89","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!AE89","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!AF89","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!AG89","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!AH89","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!AI89","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!AJ89","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!AK89","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!AL89","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!AM89","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!AN89","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!AO89","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!AP89","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!AQ89","v":4.4484010599922352E-2}]
["MC3Uti**F00","Market","Conservative",30,"Utility-Scale PV-Plus-Battery","*","FCR",{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!L90","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!M90","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!N90","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!O90","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!P90","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!Q90","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!R90","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!S90","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!T90","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!U90","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!V90","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!W90","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!X90","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!Y90","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!Z90","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!AA90","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!AB90","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!AC90","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!AD90","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!AE90","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!AF90","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!AG90","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!AH90","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!AI90","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!AJ90","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!AK90","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!AL90","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!AM90","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!AN90","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!AO90","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!AP90","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!AQ90","v":4.4484010599922352E-2}]
["M*3Pum**I110","Market","*",30,"Pumped Storage Hydropower","*","Inflation Rate",{"$f":"'WACC Calc'!F211","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!G211","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!H211","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!I211","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!J211","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!K211","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!L211","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!M211","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!N211","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!O211","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!P211","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Q211","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!R211","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!S211","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!T211","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!U211","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!V211","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!W211","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!X211","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Y211","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Z211","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AA211","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AB211","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AC211","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AD211","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AE211","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AF211","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AG211","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AH211","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AI211","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AJ211","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AK211","v":2.5000000000000001E-2}]
["MA3Pum**I100","Market","Advanced",30,"Pumped Storage Hydropower","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F212","v":0.04},{"$f":"'WACC Calc'!G212","v":0.04},{"$f":"'WACC Calc'!H212","v":0.04},{"$f":"'WACC Calc'!I212","v":0.04},{"$f":"'WACC Calc'!J212","v":0.04},{"$f":"'WACC Calc'!K212","v":0.04},{"$f":"'WACC Calc'!L212","v":0.04},{"$f":"'WACC Calc'!M212","v":4.2000000000000003E-2},{"$f":"'WACC Calc'!N212","v":4.4000000000000004E-2},{"$f":"'WACC Calc'!O212","v":4.6000000000000006E-2},{"$f":"'WACC Calc'!P212","v":4.8000000000000008E-2},{"$f":"'WACC Calc'!Q212","v":0.05},{"$f":"'WACC Calc'!R212","v":0.05},{"$f":"'WACC Calc'!S212","v":0.05},{"$f":"'WACC Calc'!T212","v":0.05},{"$f":"'WACC Calc'!U212","v":0.05},{"$f":"'WACC Calc'!V212","v":0.05},{"$f":"'WACC Calc'!W212","v":0.05},{"$f":"'WACC Calc'!X212","v":0.05},{"$f":"'WACC Calc'!Y212","v":0.05},{"$f":"'WACC Calc'!Z212","v":0.05},{"$f":"'WACC Calc'!AA212","v":0.05},{"$f":"'WACC Calc'!AB212","v":0.05},{"$f":"'WACC Calc'!AC212","v":0.05},{"$f":"'WACC Calc'!AD212","v":0.05},{"$f":"'WACC Calc'!AE212","v":0.05},{"$f":"'WACC Calc'!AF212","v":0.05},{"$f":"'WACC Calc'!AG212","v":0.05},{"$f":"'WACC Calc'!AH212","v":0.05},{"$f":"'WACC Calc'!AI212","v":0.05},{"$f":"'WACC Calc'!AJ212","v":0.05},{"$f":"'WACC Calc'!AK212","v":0.05}]
["MM3Pum**I100","Market","Moderate",30,"Pumped Storage Hydropower","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F213","v":0.04},{"$f":"'WACC Calc'!G213","v":0.04},{"$f":"'WACC Calc'!H213","v":0.04},{"$f":"'WACC Calc'!I213","v":0.04},{"$f":"'WACC Calc'!J213","v":0.04},{"$f":"'WACC Calc'!K213","v":0.04},{"$f":"'WACC Calc'!L213","v":0.04},{"$f":"'WACC Calc'!M213","v":4.2000000000000003E-2},{"$f":"'WACC Calc'!N213","v":4.4000000000000004E-2},{"$f":"'WACC Calc'!O213","v":4.6000000000000006E-2},{"$f":"'WACC Calc'!P213","v":4.8000000000000008E-2},{"$f":"'WACC Calc'!Q213","v":0.05},{"$f":"'WACC Calc'!R213","v":0.05},{"$f":"'WACC Calc'!S213","v":0.05},{"$f":"'WACC Calc'!T213","v":0.05},{"$f":"'WACC Calc'!U213","v":0.05},{"$f":"'WACC Calc'!V213","v":0.05},{"$f":"'WACC Calc'!W213","v":0.05},{"$f":"'WACC Calc'!X213","v":0.05},{"$f":"'WACC Calc'!Y213","v":0.05},{"$f":"'WACC Calc'!Z213","v":0.05},{"$f":"'WACC Calc'!AA213","v":0.05},{"$f":"'WACC Calc'!AB213","v":0.05},{"$f":"'WACC Calc'!AC213","v":0.05},{"$f":"'WACC Calc'!AD213","v":0.05},{"$f":"'WACC Calc'!AE213","v":0.05},{"$f":"'WACC Calc'!AF213","v":0.05},{"$f":"'WACC Calc'!AG213","v":0.05},{"$f":"'WACC Calc'!AH213","v":0.05},{"$f":"'WACC Calc'!AI213","v":0.05},{"$f":"'WACC Calc'!AJ213","v":0.05},{"$f":"'WACC Calc'!AK213","v":0.05}]
["MC3Pum**I100","Market","Conservative",30,"Pumped Storage Hydropower","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F214","v":0.04},{"$f":"'WACC Calc'!G214","v":0.04},{"$f":"'WACC Calc'!H214","v":0.04},{"$f":"'WACC Calc'!I214","v":0.04},{"$f":"'WACC Calc'!J214","v":0.04},{"$f":"'WACC Calc'!K214","v":0.04},{"$f":"'WACC Calc'!L214","v":0.04},{"$f":"'WACC Calc'!M214","v":4.2000000000000003E-2},{"$f":"'WACC Calc'!N214","v":4.4000000000000004E-2},{"$f":"'WACC Calc'!O214","v":4.6000000000000006E-2},{"$f":"'WACC Calc'!P214","v":4.8000000000000008E-2},{"$f":"'WACC Calc'!Q214","v":0.05},{"$f":"'WACC Calc'!R214","v":0.05},{"$f":"'WACC Calc'!S214","v":0.05},{"$f":"'WACC Calc'!T214","v":0.05},{"$f":"'WACC Calc'!U214","v":0.05},{"$f":"'WACC Calc'!V214","v":0.05},{"$f":"'WACC Calc'!W214","v":0.05},{"$f":"'WACC Calc'!X214","v":0.05},{"$f":"'WACC Calc'!Y214","v":0.05},{"$f":"'WACC Calc'!Z214","v":0.05},{"$f":"'WACC Calc'!AA214","v":0.05},{"$f":"'WACC Calc'!AB214","v":0.05},{"$f":"'WACC Calc'!AC214","v":0.05},{"$f":"'WACC Calc'!AD214","v":0.05},{"$f":"'WACC Calc'!AE214","v":0.05},{"$f":"'WACC Calc'!AF214","v":0.05},{"$f":"'WACC Calc'!AG214","v":0.05},{"$f":"'WACC Calc'!AH214","v":0.05},{"$f":"'WACC Calc'!AI214","v":0.05},{"$f":"'WACC Calc'!AJ214","v":0.05},{"$f":"'WACC Calc'!AK214","v":0.05}]
["MA3Pum**C2126","Market","Advanced",30,"Pumped Storage Hydropower","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F215","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!G215","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!H215","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!I215","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!J215","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!K215","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!L215","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!M215","v":1.6585365853658551E-2},{"$f":"'WACC Calc'!N215","v":1.8536585365853675E-2},{"$f":"'WACC Calc'!O215","v":2.0487804878048799E-2},{"$f":"'WACC Calc'!P215","v":2.2439024390243922E-2},{"$f":"'WACC Calc'!Q215","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!R215","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!S215","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!T215","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!U215","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!V215","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!W215","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!X215","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Y215","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Z215","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AA215","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AB215","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AC215","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AD215","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AE215","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AF215","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AG215","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AH215","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AI215","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AJ215","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AK215","v":2.4390243902439046E-2}]
["MM3Pum**C2126","Market","Moderate",30,"Pumped Storage Hydropower","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F216","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!G216","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!H216","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!I216","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!J216","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!K216","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!L216","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!M216","v":1.6585365853658551E-2},{"$f":"'WACC Calc'!N216","v":1.8536585365853675E-2},{"$f":"'WACC Calc'!O216","v":2.0487804878048799E-2},{"$f":"'WACC Calc'!P216","v":2.2439024390243922E-2},{"$f":"'WACC Calc'!Q216","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!R216","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!S216","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!T216","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!U216","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!V216","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!W216","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!X216","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Y216","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Z216","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AA216","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AB216","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AC216","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AD216","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AE216","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AF216","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AG216","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AH216","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AI216","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AJ216","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AK216","v":2.4390243902439046E-2}]
["MC3Pum**C2126","Market","Conservative",30,"Pumped Storage Hydropower","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F217","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!G217","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!H217","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!I217","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!J217","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!K217","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!L217","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!M217","v":1.6585365853658551E-2},{"$f":"'WACC Calc'!N217","v":1.8536585365853675E-2},{"$f":"'WACC Calc'!O217","v":2.0487804878048799E-2},{"$f":"'WACC Calc'!P217","v":2.2439024390243922E-2},{"$f":"'WACC Calc'!Q217","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!R217","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!S217","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!T217","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!U217","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!V217","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!W217","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!X217","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Y217","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Z217","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AA217","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AB217","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AC217","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AD217","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AE217","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AF217","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AG217","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AH217","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AI217","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AJ217","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AK217","v":2.4390243902439046E-2}]
["M*3Pum**I00","Market","*",30,"Pumped Storage Hydropower","*","Interest During Construction  - Nominal",{"$f":"'WACC Calc'!F218","v":0.04},{"$f":"'WACC Calc'!G218","v":0.04},{"$f":"'WACC Calc'!H218","v":0.04},{"$f":"'WACC Calc'!I218","v":0.04},{"$f":"'WACC Calc'!J218","v":0.04},{"$f":"'WACC Calc'!K218","v":0.04},{"$f":"'WACC Calc'!L218","v":0.04},{"$f":"'WACC Calc'!M218","v":4.2000000000000003E-2},{"$f":"'WACC Calc'!N218","v":4.4000000000000004E-2},{"$f":"'WACC Calc'!O218","v":4.6000000000000006E-2},{"$f":"'WACC Calc'!P218","v":4.8000000000000008E-2},{"$f":"'WACC Calc'!Q218","v":0.05},{"$f":"'WACC Calc'!R218","v":0.05},{"$f":"'WACC Calc'!S218","v":0.05},{"$f":"'WACC Calc'!T218","v":0.05},{"$f":"'WACC Calc'!U218","v":0.05},{"$f":"'WACC Calc'!V218","v":0.05},{"$f":"'WACC Calc'!W218","v":0.05},{"$f":"'WACC Calc'!X218","v":0.05},{"$f":"'WACC Calc'!Y218","v":0.05},{"$f":"'WACC Calc'!Z218","v":0.05},{"$f":"'WACC Calc'!AA218","v":0.05},{"$f":"'WACC Calc'!AB218","v":0.05},{"$f":"'WACC Calc'!AC218","v":0.05},{"$f":"'WACC Calc'!AD218","v":0.05},{"$f":"'WACC Calc'!AE218","v":0.05},{"$f":"'WACC Calc'!AF218","v":0.05},{"$f":"'WACC Calc'!AG218","v":0.05},{"$f":"'WACC Calc'!AH218","v":0.05},{"$f":"'WACC Calc'!AI218","v":0.05},{"$f":"'WACC Calc'!AJ218","v":0.05},{"$f":"'WACC Calc'!AK218","v":0.05}]
["MA3Pum**R10","Market","Advanced",30,"Pumped Storage Hydropower","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F219","v":0.1},{"$f":"'WACC Calc'!G219","v":0.1},{"$f":"'WACC Calc'!H219","v":0.1},{"$f":"'WACC Calc'!I219","v":0.1},{"$f":"'WACC Calc'!J219","v":0.1},{"$f":"'WACC Calc'!K219","v":0.1},{"$f":"'WACC Calc'!L219","v":0.1},{"$f":"'WACC Calc'!M219","v":0.1},{"$f":"'WACC Calc'!N219","v":0.1},{"$f":"'WACC Calc'!O219","v":0.1},{"$f":"'WACC Calc'!P219","v":0.1},{"$f":"'WACC Calc'!Q219","v":0.1},{"$f":"'WACC Calc'!R219","v":0.1},{"$f":"'WACC Calc'!S219","v":0.1},{"$f":"'WACC Calc'!T219","v":0.1},{"$f":"'WACC Calc'!U219","v":0.1},{"$f":"'WACC Calc'!V219","v":0.1},{"$f":"'WACC Calc'!W219","v":0.1},{"$f":"'WACC Calc'!X219","v":0.1},{"$f":"'WACC Calc'!Y219","v":0.1},{"$f":"'WACC Calc'!Z219","v":0.1},{"$f":"'WACC Calc'!AA219","v":0.1},{"$f":"'WACC Calc'!AB219","v":0.1},{"$f":"'WACC Calc'!AC219","v":0.1},{"$f":"'WACC Calc'!AD219","v":0.1},{"$f":"'WACC Calc'!AE219","v":0.1},{"$f":"'WACC Calc'!AF219","v":0.1},{"$f":"'WACC Calc'!AG219","v":0.1},{"$f":"'WACC Calc'!AH219","v":0.1},{"$f":"'WACC Calc'!AI219","v":0.1},{"$f":"'WACC Calc'!AJ219","v":0.1},{"$f":"'WACC Calc'!AK219","v":0.1}]
["MM3Pum**R10","Market","Moderate",30,"Pumped Storage Hydropower","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F220","v":0.1},{"$f":"'WACC Calc'!G220","v":0.1},{"$f":"'WACC Calc'!H220","v":0.1},{"$f":"'WACC Calc'!I220","v":0.1},{"$f":"'WACC Calc'!J220","v":0.1},{"$f":"'WACC Calc'!K220","v":0.1},{"$f":"'WACC Calc'!L220","v":0.1},{"$f":"'WACC Calc'!M220","v":0.1},{"$f":"'WACC Calc'!N220","v":0.1},{"$f":"'WACC Calc'!O220","v":0.1},{"$f":"'WACC Calc'!P220","v":0.1},{"$f":"'WACC Calc'!Q220","v":0.1},{"$f":"'WACC Calc'!R220","v":0.1},{"$f":"'WACC Calc'!S220","v":0.1},{"$f":"'WACC Calc'!T220","v":0.1},{"$f":"'WACC Calc'!U220","v":0.1},{"$f":"'WACC Calc'!V220","v":0.1},{"$f":"'WACC Calc'!W220","v":0.1},{"$f":"'WACC Calc'!X220","v":0.1},{"$f":"'WACC Calc'!Y220","v":0.1},{"$f":"'WACC Calc'!Z220","v":0.1},{"$f":"'WACC Calc'!AA220","v":0.1},{"$f":"'WACC Calc'!AB220","v":0.1},{"$f":"'WACC Calc'!AC220","v":0.1},{"$f":"'WACC Calc'!AD220","v":0.1},{"$f":"'WACC Calc'!AE220","v":0.1},{"$f":"'WACC Calc'!AF220","v":0.1},{"$f":"'WACC Calc'!AG220","v":0.1},{"$f":"'WACC Calc'!AH220","v":0.1},{"$f":"'WACC Calc'!AI220","v":0.1},{"$f":"'WACC Calc'!AJ220","v":0.1},{"$f":"'WACC Calc'!AK220","v":0.1}]
["MC3Pum**R10","Market","Conservative",30,"Pumped Storage Hydropower","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F221","v":0.1},{"$f":"'WACC Calc'!G221","v":0.1},{"$f":"'WACC Calc'!H221","v":0.1},{"$f":"'WACC Calc'!I221","v":0.1},{"$f":"'WACC Calc'!J221","v":0.1},{"$f":"'WACC Calc'!K221","v":0.1},{"$f":"'WACC Calc'!L221","v":0.1},{"$f":"'WACC Calc'!M221","v":0.1},{"$f":"'WACC Calc'!N221","v":0.1},{"$f":"'WACC Calc'!O221","v":0.1},{"$f":"'WACC Calc'!P221","v":0.1},{"$f":"'WACC Calc'!Q221","v":0.1},{"$f":"'WACC Calc'!R221","v":0.1},{"$f":"'WACC Calc'!S221","v":0.1},{"$f":"'WACC Calc'!T221","v":0.1},{"$f":"'WACC Calc'!U221","v":0.1},{"$f":"'WACC Calc'!V221","v":0.1},{"$f":"'WACC Calc'!W221","v":0.1},{"$f":"'WACC Calc'!X221","v":0.1},{"$f":"'WACC Calc'!Y221","v":0.1},{"$f":"'WACC Calc'!Z221","v":0.1},{"$f":"'WACC Calc'!AA221","v":0.1},{"$f":"'WACC Calc'!AB221","v":0.1},{"$f":"'WACC Calc'!AC221","v":0.1},{"$f":"'WACC Calc'!AD221","v":0.1},{"$f":"'WACC Calc'!AE221","v":0.1},{"$f":"'WACC Calc'!AF221","v":0.1},{"$f":"'WACC Calc'!AG221","v":0.1},{"$f":"'WACC Calc'!AH221","v":0.1},{"$f":"'WACC Calc'!AI221","v":0.1},{"$f":"'WACC Calc'!AJ221","v":0.1},{"$f":"'WACC Calc'!AK221","v":0.1}]
["MA3Pum**C1237","Market","Advanced",30,"Pumped Storage Hydropower","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F222","v":7.317073170731736E-2},{"$f":"'WACC Calc'!G222","v":7.317073170731736E-2},{"$f":"'WACC Calc'!H222","v":7.317073170731736E-2},{"$f":"'WACC Calc'!I222","v":7.317073170731736E-2},{"$f":"'WACC Calc'!J222","v":7.317073170731736E-2},{"$f":"'WACC Calc'!K222","v":7.317073170731736E-2},{"$f":"'WACC Calc'!L222","v":7.317073170731736E-2},{"$f":"'WACC Calc'!M222","v":7.317073170731736E-2},{"$f":"'WACC Calc'!N222","v":7.317073170731736E-2},{"$f":"'WACC Calc'!O222","v":7.317073170731736E-2},{"$f":"'WACC Calc'!P222","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Q222","v":7.317073170731736E-2},{"$f":"'WACC Calc'!R222","v":7.317073170731736E-2},{"$f":"'WACC Calc'!S222","v":7.317073170731736E-2},{"$f":"'WACC Calc'!T222","v":7.317073170731736E-2},{"$f":"'WACC Calc'!U222","v":7.317073170731736E-2},{"$f":"'WACC Calc'!V222","v":7.317073170731736E-2},{"$f":"'WACC Calc'!W222","v":7.317073170731736E-2},{"$f":"'WACC Calc'!X222","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Y222","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Z222","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AA222","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AB222","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AC222","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AD222","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AE222","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AF222","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AG222","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AH222","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AI222","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AJ222","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AK222","v":7.317073170731736E-2}]
["MM3Pum**C1237","Market","Moderate",30,"Pumped Storage Hydropower","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F223","v":7.317073170731736E-2},{"$f":"'WACC Calc'!G223","v":7.317073170731736E-2},{"$f":"'WACC Calc'!H223","v":7.317073170731736E-2},{"$f":"'WACC Calc'!I223","v":7.317073170731736E-2},{"$f":"'WACC Calc'!J223","v":7.317073170731736E-2},{"$f":"'WACC Calc'!K223","v":7.317073170731736E-2},{"$f":"'WACC Calc'!L223","v":7.317073170731736E-2},{"$f":"'WACC Calc'!M223","v":7.317073170731736E-2},{"$f":"'WACC Calc'!N223","v":7.317073170731736E-2},{"$f":"'WACC Calc'!O223","v":7.317073170731736E-2},{"$f":"'WACC Calc'!P223","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Q223","v":7.317073170731736E-2},{"$f":"'WACC Calc'!R223","v":7.317073170731736E-2},{"$f":"'WACC Calc'!S223","v":7.317073170731736E-2},{"$f":"'WACC Calc'!T223","v":7.317073170731736E-2},{"$f":"'WACC Calc'!U223","v":7.317073170731736E-2},{"$f":"'WACC Calc'!V223","v":7.317073170731736E-2},{"$f":"'WACC Calc'!W223","v":7.317073170731736E-2},{"$f":"'WACC Calc'!X223","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Y223","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Z223","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AA223","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AB223","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AC223","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AD223","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AE223","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AF223","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AG223","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AH223","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AI223","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AJ223","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AK223","v":7.317073170731736E-2}]
["MC3Pum**C1237","Market","Conservative",30,"Pumped Storage Hydropower","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F224","v":7.317073170731736E-2},{"$f":"'WACC Calc'!G224","v":7.317073170731736E-2},{"$f":"'WACC Calc'!H224","v":7.317073170731736E-2},{"$f":"'WACC Calc'!I224","v":7.317073170731736E-2},{"$f":"'WACC Calc'!J224","v":7.317073170731736E-2},{"$f":"'WACC Calc'!K224","v":7.317073170731736E-2},{"$f":"'WACC Calc'!L224","v":7.317073170731736E-2},{"$f":"'WACC Calc'!M224","v":7.317073170731736E-2},{"$f":"'WACC Calc'!N224","v":7.317073170731736E-2},{"$f":"'WACC Calc'!O224","v":7.317073170731736E-2},{"$f":"'WACC Calc'!P224","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Q224","v":7.317073170731736E-2},{"$f":"'WACC Calc'!R224","v":7.317073170731736E-2},{"$f":"'WACC Calc'!S224","v":7.317073170731736E-2},{"$f":"'WACC Calc'!T224","v":7.317073170731736E-2},{"$f":"'WACC Calc'!U224","v":7.317073170731736E-2},{"$f":"'WACC Calc'!V224","v":7.317073170731736E-2},{"$f":"'WACC Calc'!W224","v":7.317073170731736E-2},{"$f":"'WACC Calc'!X224","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Y224","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Z224","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AA224","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AB224","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AC224","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AD224","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AE224","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AF224","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AG224","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AH224","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AI224","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AJ224","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AK224","v":7.317073170731736E-2}]
["MA3Pum**D00","Market","Advanced",30,"Pumped Storage Hydropower","*","Debt Fraction",{"$f":"'WACC Calc'!F225","v":0.65028635631341625},{"$f":"'WACC Calc'!G225","v":0.65028635631341625},{"$f":"'WACC Calc'!H225","v":0.65028635631341625},{"$f":"'WACC Calc'!I225","v":0.65028635631341625},{"$f":"'WACC Calc'!J225","v":0.65028635631341625},{"$f":"'WACC Calc'!K225","v":0.65028635631341625},{"$f":"'WACC Calc'!L225","v":0.65028635631341625},{"$f":"'WACC Calc'!M225","v":0.71910912119522363},{"$f":"'WACC Calc'!N225","v":0.71472703186668785},{"$f":"'WACC Calc'!O225","v":0.71034494253815206},{"$f":"'WACC Calc'!P225","v":0.70596285320961627},{"$f":"'WACC Calc'!Q225","v":0.7015807638810807},{"$f":"'WACC Calc'!R225","v":0.7015807638810807},{"$f":"'WACC Calc'!S225","v":0.7015807638810807},{"$f":"'WACC Calc'!T225","v":0.7015807638810807},{"$f":"'WACC Calc'!U225","v":0.7015807638810807},{"$f":"'WACC Calc'!V225","v":0.7015807638810807},{"$f":"'WACC Calc'!W225","v":0.7015807638810807},{"$f":"'WACC Calc'!X225","v":0.7015807638810807},{"$f":"'WACC Calc'!Y225","v":0.7015807638810807},{"$f":"'WACC Calc'!Z225","v":0.7015807638810807},{"$f":"'WACC Calc'!AA225","v":0.7015807638810807},{"$f":"'WACC Calc'!AB225","v":0.7015807638810807},{"$f":"'WACC Calc'!AC225","v":0.7015807638810807},{"$f":"'WACC Calc'!AD225","v":0.7015807638810807},{"$f":"'WACC Calc'!AE225","v":0.7015807638810807},{"$f":"'WACC Calc'!AF225","v":0.7015807638810807},{"$f":"'WACC Calc'!AG225","v":0.7015807638810807},{"$f":"'WACC Calc'!AH225","v":0.7015807638810807},{"$f":"'WACC Calc'!AI225","v":0.7015807638810807},{"$f":"'WACC Calc'!AJ225","v":0.7015807638810807},{"$f":"'WACC Calc'!AK225","v":0.7015807638810807}]
["MM3Pum**D00","Market","Moderate",30,"Pumped Storage Hydropower","*","Debt Fraction",{"$f":"'WACC Calc'!F226","v":0.65028635631341625},{"$f":"'WACC Calc'!G226","v":0.65028635631341625},{"$f":"'WACC Calc'!H226","v":0.65028635631341625},{"$f":"'WACC Calc'!I226","v":0.65028635631341625},{"$f":"'WACC Calc'!J226","v":0.65028635631341625},{"$f":"'WACC Calc'!K226","v":0.65028635631341625},{"$f":"'WACC Calc'!L226","v":0.65028635631341625},{"$f":"'WACC Calc'!M226","v":0.71910912119522363},{"$f":"'WACC Calc'!N226","v":0.71472703186668785},{"$f":"'WACC Calc'!O226","v":0.71034494253815206},{"$f":"'WACC Calc'!P226","v":0.70596285320961627},{"$f":"'WACC Calc'!Q226","v":0.7015807638810807},{"$f":"'WACC Calc'!R226","v":0.7015807638810807},{"$f":"'WACC Calc'!S226","v":0.7015807638810807},{"$f":"'WACC Calc'!T226","v":0.7015807638810807},{"$f":"'WACC Calc'!U226","v":0.7015807638810807},{"$f":"'WACC Calc'!V226","v":0.7015807638810807},{"$f":"'WACC Calc'!W226","v":0.7015807638810807},{"$f":"'WACC Calc'!X226","v":0.7015807638810807},{"$f":"'WACC Calc'!Y226","v":0.7015807638810807},{"$f":"'WACC Calc'!Z226","v":0.7015807638810807},{"$f":"'WACC Calc'!AA226","v":0.7015807638810807},{"$f":"'WACC Calc'!AB226","v":0.7015807638810807},{"$f":"'WACC Calc'!AC226","v":0.7015807638810807},{"$f":"'WACC Calc'!AD226","v":0.7015807638810807},{"$f":"'WACC Calc'!AE226","v":0.7015807638810807},{"$f":"'WACC Calc'!AF226","v":0.7015807638810807},{"$f":"'WACC Calc'!AG226","v":0.7015807638810807},{"$f":"'WACC Calc'!AH226","v":0.7015807638810807},{"$f":"'WACC Calc'!AI226","v":0.7015807638810807},{"$f":"'WACC Calc'!AJ226","v":0.7015807638810807},{"$f":"'WACC Calc'!AK226","v":0.7015807638810807}]
["MC3Pum**D00","Market","Conservative",30,"Pumped Storage Hydropower","*","Debt Fraction",{"$f":"'WACC Calc'!F227","v":0.65028635631341625},{"$f":"'WACC Calc'!G227","v":0.65028635631341625},{"$f":"'WACC Calc'!H227","v":0.65028635631341625},{"$f":"'WACC Calc'!I227","v":0.65028635631341625},{"$f":"'WACC Calc'!J227","v":0.65028635631341625},{"$f":"'WACC Calc'!K227","v":0.65028635631341625},{"$f":"'WACC Calc'!L227","v":0.65028635631341625},{"$f":"'WACC Calc'!M227","v":0.71910912119522363},{"$f":"'WACC Calc'!N227","v":0.71472703186668785},{"$f":"'WACC Calc'!O227","v":0.71034494253815206},{"$f":"'WACC Calc'!P227","v":0.70596285320961627},{"$f":"'WACC Calc'!Q227","v":0.7015807638810807},{"$f":"'WACC Calc'!R227","v":0.7015807638810807},{"$f":"'WACC Calc'!S227","v":0.7015807638810807},{"$f":"'WACC Calc'!T227","v":0.7015807638810807},{"$f":"'WACC Calc'!U227","v":0.7015807638810807},{"$f":"'WACC Calc'!V227","v":0.7015807638810807},{"$f":"'WACC Calc'!W227","v":0.7015807638810807},{"$f":"'WACC Calc'!X227","v":0.7015807638810807},{"$f":"'WACC Calc'!Y227","v":0.7015807638810807},{"$f":"'WACC Calc'!Z227","v":0.7015807638810807},{"$f":"'WACC Calc'!AA227","v":0.7015807638810807},{"$f":"'WACC Calc'!AB227","v":0.7015807638810807},{"$f":"'WACC Calc'!AC227","v":0.7015807638810807},{"$f":"'WACC Calc'!AD227","v":0.7015807638810807},{"$f":"'WACC Calc'!AE227","v":0.7015807638810807},{"$f":"'WACC Calc'!AF227","v":0.7015807638810807},{"$f":"'WACC Calc'!AG227","v":0.7015807638810807},{"$f":"'WACC Calc'!AH227","v":0.7015807638810807},{"$f":"'WACC Calc'!AI227","v":0.7015807638810807},{"$f":"'WACC Calc'!AJ227","v":0.7015807638810807},{"$f":"'WACC Calc'!AK227","v":0.7015807638810807}]
["M*3Pum**T50","Market","*",30,"Pumped Storage Hydropower","*","Tax Rate (Federal and State)",{"$f":"'WACC Calc'!F228","v":0.25739999999999996},{"$f":"'WACC Calc'!G228","v":0.25739999999999996},{"$f":"'WACC Calc'!H228","v":0.25739999999999996},{"$f":"'WACC Calc'!I228","v":0.25739999999999996},{"$f":"'WACC Calc'!J228","v":0.25739999999999996},{"$f":"'WACC Calc'!K228","v":0.25739999999999996},{"$f":"'WACC Calc'!L228","v":0.25739999999999996},{"$f":"'WACC Calc'!M228","v":0.25739999999999996},{"$f":"'WACC Calc'!N228","v":0.25739999999999996},{"$f":"'WACC Calc'!O228","v":0.25739999999999996},{"$f":"'WACC Calc'!P228","v":0.25739999999999996},{"$f":"'WACC Calc'!Q228","v":0.25739999999999996},{"$f":"'WACC Calc'!R228","v":0.25739999999999996},{"$f":"'WACC Calc'!S228","v":0.25739999999999996},{"$f":"'WACC Calc'!T228","v":0.25739999999999996},{"$f":"'WACC Calc'!U228","v":0.25739999999999996},{"$f":"'WACC Calc'!V228","v":0.25739999999999996},{"$f":"'WACC Calc'!W228","v":0.25739999999999996},{"$f":"'WACC Calc'!X228","v":0.25739999999999996},{"$f":"'WACC Calc'!Y228","v":0.25739999999999996},{"$f":"'WACC Calc'!Z228","v":0.25739999999999996},{"$f":"'WACC Calc'!AA228","v":0.25739999999999996},{"$f":"'WACC Calc'!AB228","v":0.25739999999999996},{"$f":"'WACC Calc'!AC228","v":0.25739999999999996},{"$f":"'WACC Calc'!AD228","v":0.25739999999999996},{"$f":"'WACC Calc'!AE228","v":0.25739999999999996},{"$f":"'WACC Calc'!AF228","v":0.25739999999999996},{"$f":"'WACC Calc'!AG228","v":0.25739999999999996},{"$f":"'WACC Calc'!AH228","v":0.25739999999999996},{"$f":"'WACC Calc'!AI228","v":0.25739999999999996},{"$f":"'WACC Calc'!AJ228","v":0.25739999999999996},{"$f":"'WACC Calc'!AK228","v":0.25739999999999996}]
["MA3Pum**W00","Market","Advanced",30,"Pumped Storage Hydropower","*","WACC Nominal",{"$f":"'WACC Calc'!F229","v":5.4287470296592102E-2},{"$f":"'WACC Calc'!G229","v":5.4287470296592102E-2},{"$f":"'WACC Calc'!H229","v":5.4287470296592102E-2},{"$f":"'WACC Calc'!I229","v":5.4287470296592102E-2},{"$f":"'WACC Calc'!J229","v":5.4287470296592102E-2},{"$f":"'WACC Calc'!K229","v":5.4287470296592102E-2},{"$f":"'WACC Calc'!L229","v":5.4287470296592102E-2},{"$f":"'WACC Calc'!M229","v":5.0517526083259712E-2},{"$f":"'WACC Calc'!N229","v":5.1880573743356126E-2},{"$f":"'WACC Calc'!O229","v":5.3230604845311058E-2},{"$f":"'WACC Calc'!P229","v":5.4567619389124508E-2},{"$f":"'WACC Calc'!Q229","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!R229","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!S229","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!T229","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!U229","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!V229","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!W229","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!X229","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!Y229","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!Z229","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!AA229","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!AB229","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!AC229","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!AD229","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!AE229","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!AF229","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!AG229","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!AH229","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!AI229","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!AJ229","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!AK229","v":5.5891617374796462E-2}]
["MM3Pum**W00","Market","Moderate",30,"Pumped Storage Hydropower","*","WACC Nominal",{"$f":"'WACC Calc'!F230","v":5.4287470296592102E-2},{"$f":"'WACC Calc'!G230","v":5.4287470296592102E-2},{"$f":"'WACC Calc'!H230","v":5.4287470296592102E-2},{"$f":"'WACC Calc'!I230","v":5.4287470296592102E-2},{"$f":"'WACC Calc'!J230","v":5.4287470296592102E-2},{"$f":"'WACC Calc'!K230","v":5.4287470296592102E-2},{"$f":"'WACC Calc'!L230","v":5.4287470296592102E-2},{"$f":"'WACC Calc'!M230","v":5.0517526083259712E-2},{"$f":"'WACC Calc'!N230","v":5.1880573743356126E-2},{"$f":"'WACC Calc'!O230","v":5.3230604845311058E-2},{"$f":"'WACC Calc'!P230","v":5.4567619389124508E-2},{"$f":"'WACC Calc'!Q230","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!R230","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!S230","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!T230","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!U230","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!V230","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!W230","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!X230","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!Y230","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!Z230","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!AA230","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!AB230","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!AC230","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!AD230","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!AE230","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!AF230","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!AG230","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!AH230","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!AI230","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!AJ230","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!AK230","v":5.5891617374796462E-2}]
["MC3Pum**W00","Market","Conservative",30,"Pumped Storage Hydropower","*","WACC Nominal",{"$f":"'WACC Calc'!F231","v":5.4287470296592102E-2},{"$f":"'WACC Calc'!G231","v":5.4287470296592102E-2},{"$f":"'WACC Calc'!H231","v":5.4287470296592102E-2},{"$f":"'WACC Calc'!I231","v":5.4287470296592102E-2},{"$f":"'WACC Calc'!J231","v":5.4287470296592102E-2},{"$f":"'WACC Calc'!K231","v":5.4287470296592102E-2},{"$f":"'WACC Calc'!L231","v":5.4287470296592102E-2},{"$f":"'WACC Calc'!M231","v":5.0517526083259712E-2},{"$f":"'WACC Calc'!N231","v":5.1880573743356126E-2},{"$f":"'WACC Calc'!O231","v":5.3230604845311058E-2},{"$f":"'WACC Calc'!P231","v":5.4567619389124508E-2},{"$f":"'WACC Calc'!Q231","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!R231","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!S231","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!T231","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!U231","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!V231","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!W231","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!X231","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!Y231","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!Z231","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!AA231","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!AB231","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!AC231","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!AD231","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!AE231","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!AF231","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!AG231","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!AH231","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!AI231","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!AJ231","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!AK231","v":5.5891617374796462E-2}]
["MA3Pum**W06","Market","Advanced",30,"Pumped Storage Hydropower","*","WACC Real",{"$f":"'WACC Calc'!F232","v":2.8573141752772813E-2},{"$f":"'WACC Calc'!G232","v":2.8573141752772813E-2},{"$f":"'WACC Calc'!H232","v":2.8573141752772813E-2},{"$f":"'WACC Calc'!I232","v":2.8573141752772813E-2},{"$f":"'WACC Calc'!J232","v":2.8573141752772813E-2},{"$f":"'WACC Calc'!K232","v":2.8573141752772813E-2},{"$f":"'WACC Calc'!L232","v":2.8573141752772813E-2},{"$f":"'WACC Calc'!M232","v":2.4895147398302342E-2},{"$f":"'WACC Calc'!N232","v":2.6224949993518321E-2},{"$f":"'WACC Calc'!O232","v":2.7542053507620734E-2},{"$f":"'WACC Calc'!P232","v":2.884645794060936E-2},{"$f":"'WACC Calc'!Q232","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!R232","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!S232","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!T232","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!U232","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!V232","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!W232","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!X232","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!Y232","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!Z232","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!AA232","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!AB232","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!AC232","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!AD232","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!AE232","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!AF232","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!AG232","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!AH232","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!AI232","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!AJ232","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!AK232","v":3.0138163292484421E-2}]
["MM3Pum**W06","Market","Moderate",30,"Pumped Storage Hydropower","*","WACC Real",{"$f":"'WACC Calc'!F233","v":2.8573141752772813E-2},{"$f":"'WACC Calc'!G233","v":2.8573141752772813E-2},{"$f":"'WACC Calc'!H233","v":2.8573141752772813E-2},{"$f":"'WACC Calc'!I233","v":2.8573141752772813E-2},{"$f":"'WACC Calc'!J233","v":2.8573141752772813E-2},{"$f":"'WACC Calc'!K233","v":2.8573141752772813E-2},{"$f":"'WACC Calc'!L233","v":2.8573141752772813E-2},{"$f":"'WACC Calc'!M233","v":2.4895147398302342E-2},{"$f":"'WACC Calc'!N233","v":2.6224949993518321E-2},{"$f":"'WACC Calc'!O233","v":2.7542053507620734E-2},{"$f":"'WACC Calc'!P233","v":2.884645794060936E-2},{"$f":"'WACC Calc'!Q233","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!R233","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!S233","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!T233","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!U233","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!V233","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!W233","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!X233","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!Y233","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!Z233","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!AA233","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!AB233","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!AC233","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!AD233","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!AE233","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!AF233","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!AG233","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!AH233","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!AI233","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!AJ233","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!AK233","v":3.0138163292484421E-2}]
["MC3Pum**W06","Market","Conservative",30,"Pumped Storage Hydropower","*","WACC Real",{"$f":"'WACC Calc'!F234","v":2.8573141752772813E-2},{"$f":"'WACC Calc'!G234","v":2.8573141752772813E-2},{"$f":"'WACC Calc'!H234","v":2.8573141752772813E-2},{"$f":"'WACC Calc'!I234","v":2.8573141752772813E-2},{"$f":"'WACC Calc'!J234","v":2.8573141752772813E-2},{"$f":"'WACC Calc'!K234","v":2.8573141752772813E-2},{"$f":"'WACC Calc'!L234","v":2.8573141752772813E-2},{"$f":"'WACC Calc'!M234","v":2.4895147398302342E-2},{"$f":"'WACC Calc'!N234","v":2.6224949993518321E-2},{"$f":"'WACC Calc'!O234","v":2.7542053507620734E-2},{"$f":"'WACC Calc'!P234","v":2.884645794060936E-2},{"$f":"'WACC Calc'!Q234","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!R234","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!S234","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!T234","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!U234","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!V234","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!W234","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!X234","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!Y234","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!Z234","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!AA234","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!AB234","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!AC234","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!AD234","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!AE234","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!AF234","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!AG234","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!AH234","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!AI234","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!AJ234","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!AK234","v":3.0138163292484421E-2}]
["MA3Pum**F00","Market","Advanced",30,"Pumped Storage Hydropower","*","FCR",{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!L91","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!M91","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!N91","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!O91","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!P91","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!Q91","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!R91","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!S91","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!T91","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!U91","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!V91","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!W91","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!X91","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!Y91","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!Z91","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!AA91","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!AB91","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!AC91","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!AD91","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!AE91","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!AF91","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!AG91","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!AH91","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!AI91","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!AJ91","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!AK91","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!AL91","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!AM91","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!AN91","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!AO91","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!AP91","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!AQ91","v":2.9663558379442321E-2}]
["MM3Pum**F00","Market","Moderate",30,"Pumped Storage Hydropower","*","FCR",{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!L92","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!M92","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!N92","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!O92","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!P92","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!Q92","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!R92","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!S92","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!T92","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!U92","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!V92","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!W92","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!X92","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!Y92","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!Z92","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!AA92","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!AB92","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!AC92","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!AD92","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!AE92","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!AF92","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!AG92","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!AH92","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!AI92","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!AJ92","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!AK92","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!AL92","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!AM92","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!AN92","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!AO92","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!AP92","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!AQ92","v":2.9663558379442321E-2}]
["MC3Pum**F00","Market","Conservative",30,"Pumped Storage Hydropower","*","FCR",{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!L93","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!M93","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!N93","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!O93","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!P93","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!Q93","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!R93","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!S93","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!T93","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!U93","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!V93","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!W93","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!X93","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!Y93","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!Z93","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!AA93","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!AB93","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!AC93","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!AD93","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!AE93","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!AF93","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!AG93","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!AH93","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!AI93","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!AJ93","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!AK93","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!AL93","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!AM93","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!AN93","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!AO93","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!AP93","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!AQ93","v":2.9663558379442321E-2}]
["R*3AEO**I110","R&D","*",30,"AEO","*","Inflation Rate",{"$f":"'WACC Calc'!F679","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!G679","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!H679","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!I679","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!J679","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!K679","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!L679","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!M679","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!N679","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!O679","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!P679","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Q679","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!R679","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!S679","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!T679","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!U679","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!V679","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!W679","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!X679","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Y679","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Z679","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AA679","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AB679","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AC679","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AD679","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AE679","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AF679","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AG679","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AH679","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AI679","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AJ679","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AK679","v":2.5000000000000001E-2}]
["RA3AEO**I100","R&D","Advanced",30,"AEO","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F680","v":3.73E-2},{"$f":"'WACC Calc'!G680","v":3.73E-2},{"$f":"'WACC Calc'!H680","v":3.73E-2},{"$f":"'WACC Calc'!I680","v":3.73E-2},{"$f":"'WACC Calc'!J680","v":3.73E-2},{"$f":"'WACC Calc'!K680","v":3.73E-2},{"$f":"'WACC Calc'!L680","v":3.73E-2},{"$f":"'WACC Calc'!M680","v":3.73E-2},{"$f":"'WACC Calc'!N680","v":3.73E-2},{"$f":"'WACC Calc'!O680","v":3.73E-2},{"$f":"'WACC Calc'!P680","v":3.73E-2},{"$f":"'WACC Calc'!Q680","v":3.73E-2},{"$f":"'WACC Calc'!R680","v":3.73E-2},{"$f":"'WACC Calc'!S680","v":3.73E-2},{"$f":"'WACC Calc'!T680","v":3.73E-2},{"$f":"'WACC Calc'!U680","v":3.73E-2},{"$f":"'WACC Calc'!V680","v":3.73E-2},{"$f":"'WACC Calc'!W680","v":3.73E-2},{"$f":"'WACC Calc'!X680","v":3.73E-2},{"$f":"'WACC Calc'!Y680","v":3.73E-2},{"$f":"'WACC Calc'!Z680","v":3.73E-2},{"$f":"'WACC Calc'!AA680","v":3.73E-2},{"$f":"'WACC Calc'!AB680","v":3.73E-2},{"$f":"'WACC Calc'!AC680","v":3.73E-2},{"$f":"'WACC Calc'!AD680","v":3.73E-2},{"$f":"'WACC Calc'!AE680","v":3.73E-2},{"$f":"'WACC Calc'!AF680","v":3.73E-2},{"$f":"'WACC Calc'!AG680","v":3.73E-2},{"$f":"'WACC Calc'!AH680","v":3.73E-2},{"$f":"'WACC Calc'!AI680","v":3.73E-2},{"$f":"'WACC Calc'!AJ680","v":3.73E-2},{"$f":"'WACC Calc'!AK680","v":3.73E-2}]
["RM3AEO**I100","R&D","Moderate",30,"AEO","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F681","v":3.73E-2},{"$f":"'WACC Calc'!G681","v":3.73E-2},{"$f":"'WACC Calc'!H681","v":3.73E-2},{"$f":"'WACC Calc'!I681","v":3.73E-2},{"$f":"'WACC Calc'!J681","v":3.73E-2},{"$f":"'WACC Calc'!K681","v":3.73E-2},{"$f":"'WACC Calc'!L681","v":3.73E-2},{"$f":"'WACC Calc'!M681","v":3.73E-2},{"$f":"'WACC Calc'!N681","v":3.73E-2},{"$f":"'WACC Calc'!O681","v":3.73E-2},{"$f":"'WACC Calc'!P681","v":3.73E-2},{"$f":"'WACC Calc'!Q681","v":3.73E-2},{"$f":"'WACC Calc'!R681","v":3.73E-2},{"$f":"'WACC Calc'!S681","v":3.73E-2},{"$f":"'WACC Calc'!T681","v":3.73E-2},{"$f":"'WACC Calc'!U681","v":3.73E-2},{"$f":"'WACC Calc'!V681","v":3.73E-2},{"$f":"'WACC Calc'!W681","v":3.73E-2},{"$f":"'WACC Calc'!X681","v":3.73E-2},{"$f":"'WACC Calc'!Y681","v":3.73E-2},{"$f":"'WACC Calc'!Z681","v":3.73E-2},{"$f":"'WACC Calc'!AA681","v":3.73E-2},{"$f":"'WACC Calc'!AB681","v":3.73E-2},{"$f":"'WACC Calc'!AC681","v":3.73E-2},{"$f":"'WACC Calc'!AD681","v":3.73E-2},{"$f":"'WACC Calc'!AE681","v":3.73E-2},{"$f":"'WACC Calc'!AF681","v":3.73E-2},{"$f":"'WACC Calc'!AG681","v":3.73E-2},{"$f":"'WACC Calc'!AH681","v":3.73E-2},{"$f":"'WACC Calc'!AI681","v":3.73E-2},{"$f":"'WACC Calc'!AJ681","v":3.73E-2},{"$f":"'WACC Calc'!AK681","v":3.73E-2}]
["RC3AEO**I100","R&D","Conservative",30,"AEO","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F682","v":3.73E-2},{"$f":"'WACC Calc'!G682","v":3.73E-2},{"$f":"'WACC Calc'!H682","v":3.73E-2},{"$f":"'WACC Calc'!I682","v":3.73E-2},{"$f":"'WACC Calc'!J682","v":3.73E-2},{"$f":"'WACC Calc'!K682","v":3.73E-2},{"$f":"'WACC Calc'!L682","v":3.73E-2},{"$f":"'WACC Calc'!M682","v":3.73E-2},{"$f":"'WACC Calc'!N682","v":3.73E-2},{"$f":"'WACC Calc'!O682","v":3.73E-2},{"$f":"'WACC Calc'!P682","v":3.73E-2},{"$f":"'WACC Calc'!Q682","v":3.73E-2},{"$f":"'WACC Calc'!R682","v":3.73E-2},{"$f":"'WACC Calc'!S682","v":3.73E-2},{"$f":"'WACC Calc'!T682","v":3.73E-2},{"$f":"'WACC Calc'!U682","v":3.73E-2},{"$f":"'WACC Calc'!V682","v":3.73E-2},{"$f":"'WACC Calc'!W682","v":3.73E-2},{"$f":"'WACC Calc'!X682","v":3.73E-2},{"$f":"'WACC Calc'!Y682","v":3.73E-2},{"$f":"'WACC Calc'!Z682","v":3.73E-2},{"$f":"'WACC Calc'!AA682","v":3.73E-2},{"$f":"'WACC Calc'!AB682","v":3.73E-2},{"$f":"'WACC Calc'!AC682","v":3.73E-2},{"$f":"'WACC Calc'!AD682","v":3.73E-2},{"$f":"'WACC Calc'!AE682","v":3.73E-2},{"$f":"'WACC Calc'!AF682","v":3.73E-2},{"$f":"'WACC Calc'!AG682","v":3.73E-2},{"$f":"'WACC Calc'!AH682","v":3.73E-2},{"$f":"'WACC Calc'!AI682","v":3.73E-2},{"$f":"'WACC Calc'!AJ682","v":3.73E-2},{"$f":"'WACC Calc'!AK682","v":3.73E-2}]
["RA3AEO**C2126","R&D","Advanced",30,"AEO","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F683","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!G683","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!H683","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!I683","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!J683","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!K683","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!L683","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!M683","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!N683","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!O683","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!P683","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Q683","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!R683","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!S683","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!T683","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!U683","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!V683","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!W683","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!X683","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Y683","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Z683","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AA683","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AB683","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AC683","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AD683","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AE683","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AF683","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AG683","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AH683","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AI683","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AJ683","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AK683","v":1.2000000000000233E-2}]
["RM3AEO**C2126","R&D","Moderate",30,"AEO","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F684","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!G684","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!H684","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!I684","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!J684","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!K684","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!L684","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!M684","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!N684","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!O684","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!P684","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Q684","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!R684","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!S684","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!T684","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!U684","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!V684","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!W684","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!X684","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Y684","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Z684","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AA684","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AB684","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AC684","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AD684","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AE684","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AF684","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AG684","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AH684","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AI684","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AJ684","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AK684","v":1.2000000000000233E-2}]
["RC3AEO**C2126","R&D","Conservative",30,"AEO","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F685","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!G685","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!H685","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!I685","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!J685","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!K685","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!L685","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!M685","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!N685","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!O685","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!P685","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Q685","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!R685","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!S685","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!T685","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!U685","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!V685","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!W685","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!X685","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Y685","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Z685","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AA685","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AB685","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AC685","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AD685","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AE685","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AF685","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AG685","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AH685","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AI685","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AJ685","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AK685","v":1.2000000000000233E-2}]
["R*3AEO**I00","R&D","*",30,"AEO","*","Interest During Construction  - Nominal",{"$f":"'WACC Calc'!F686","v":3.73E-2},{"$f":"'WACC Calc'!G686","v":3.73E-2},{"$f":"'WACC Calc'!H686","v":3.73E-2},{"$f":"'WACC Calc'!I686","v":3.73E-2},{"$f":"'WACC Calc'!J686","v":3.73E-2},{"$f":"'WACC Calc'!K686","v":3.73E-2},{"$f":"'WACC Calc'!L686","v":3.73E-2},{"$f":"'WACC Calc'!M686","v":3.73E-2},{"$f":"'WACC Calc'!N686","v":3.73E-2},{"$f":"'WACC Calc'!O686","v":3.73E-2},{"$f":"'WACC Calc'!P686","v":3.73E-2},{"$f":"'WACC Calc'!Q686","v":3.73E-2},{"$f":"'WACC Calc'!R686","v":3.73E-2},{"$f":"'WACC Calc'!S686","v":3.73E-2},{"$f":"'WACC Calc'!T686","v":3.73E-2},{"$f":"'WACC Calc'!U686","v":3.73E-2},{"$f":"'WACC Calc'!V686","v":3.73E-2},{"$f":"'WACC Calc'!W686","v":3.73E-2},{"$f":"'WACC Calc'!X686","v":3.73E-2},{"$f":"'WACC Calc'!Y686","v":3.73E-2},{"$f":"'WACC Calc'!Z686","v":3.73E-2},{"$f":"'WACC Calc'!AA686","v":3.73E-2},{"$f":"'WACC Calc'!AB686","v":3.73E-2},{"$f":"'WACC Calc'!AC686","v":3.73E-2},{"$f":"'WACC Calc'!AD686","v":3.73E-2},{"$f":"'WACC Calc'!AE686","v":3.73E-2},{"$f":"'WACC Calc'!AF686","v":3.73E-2},{"$f":"'WACC Calc'!AG686","v":3.73E-2},{"$f":"'WACC Calc'!AH686","v":3.73E-2},{"$f":"'WACC Calc'!AI686","v":3.73E-2},{"$f":"'WACC Calc'!AJ686","v":3.73E-2},{"$f":"'WACC Calc'!AK686","v":3.73E-2}]
["RA3AEO**R10","R&D","Advanced",30,"AEO","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F687","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!G687","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!H687","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!I687","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!J687","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!K687","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!L687","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!M687","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!N687","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!O687","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!P687","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Q687","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!R687","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!S687","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!T687","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!U687","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!V687","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!W687","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!X687","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Y687","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Z687","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AA687","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AB687","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AC687","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AD687","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AE687","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AF687","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AG687","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AH687","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AI687","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AJ687","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AK687","v":9.0300000000000005E-2}]
["RM3AEO**R10","R&D","Moderate",30,"AEO","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F688","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!G688","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!H688","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!I688","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!J688","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!K688","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!L688","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!M688","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!N688","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!O688","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!P688","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Q688","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!R688","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!S688","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!T688","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!U688","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!V688","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!W688","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!X688","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Y688","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Z688","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AA688","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AB688","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AC688","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AD688","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AE688","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AF688","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AG688","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AH688","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AI688","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AJ688","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AK688","v":9.0300000000000005E-2}]
["RC3AEO**R10","R&D","Conservative",30,"AEO","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F689","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!G689","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!H689","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!I689","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!J689","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!K689","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!L689","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!M689","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!N689","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!O689","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!P689","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Q689","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!R689","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!S689","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!T689","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!U689","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!V689","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!W689","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!X689","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Y689","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Z689","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AA689","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AB689","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AC689","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AD689","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AE689","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AF689","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AG689","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AH689","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AI689","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AJ689","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AK689","v":9.0300000000000005E-2}]
["RA3AEO**C1237","R&D","Advanced",30,"AEO","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F690","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!G690","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!H690","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!I690","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!J690","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!K690","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!L690","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!M690","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!N690","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!O690","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!P690","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Q690","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!R690","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!S690","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!T690","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!U690","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!V690","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!W690","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!X690","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Y690","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Z690","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AA690","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AB690","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AC690","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AD690","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AE690","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AF690","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AG690","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AH690","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AI690","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AJ690","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AK690","v":6.3707317073170788E-2}]
["RM3AEO**C1237","R&D","Moderate",30,"AEO","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F691","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!G691","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!H691","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!I691","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!J691","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!K691","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!L691","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!M691","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!N691","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!O691","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!P691","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Q691","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!R691","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!S691","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!T691","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!U691","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!V691","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!W691","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!X691","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Y691","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Z691","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AA691","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AB691","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AC691","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AD691","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AE691","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AF691","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AG691","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AH691","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AI691","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AJ691","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AK691","v":6.3707317073170788E-2}]
["RC3AEO**C1237","R&D","Conservative",30,"AEO","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F692","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!G692","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!H692","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!I692","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!J692","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!K692","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!L692","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!M692","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!N692","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!O692","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!P692","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Q692","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!R692","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!S692","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!T692","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!U692","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!V692","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!W692","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!X692","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Y692","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Z692","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AA692","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AB692","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AC692","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AD692","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AE692","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AF692","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AG692","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AH692","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AI692","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AJ692","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AK692","v":6.3707317073170788E-2}]
["RA3AEO**D00","R&D","Advanced",30,"AEO","*","Debt Fraction",{"$f":"'WACC Calc'!F693","v":0.6},{"$f":"'WACC Calc'!G693","v":0.6},{"$f":"'WACC Calc'!H693","v":0.6},{"$f":"'WACC Calc'!I693","v":0.6},{"$f":"'WACC Calc'!J693","v":0.6},{"$f":"'WACC Calc'!K693","v":0.6},{"$f":"'WACC Calc'!L693","v":0.6},{"$f":"'WACC Calc'!M693","v":0.6},{"$f":"'WACC Calc'!N693","v":0.6},{"$f":"'WACC Calc'!O693","v":0.6},{"$f":"'WACC Calc'!P693","v":0.6},{"$f":"'WACC Calc'!Q693","v":0.6},{"$f":"'WACC Calc'!R693","v":0.6},{"$f":"'WACC Calc'!S693","v":0.6},{"$f":"'WACC Calc'!T693","v":0.6},{"$f":"'WACC Calc'!U693","v":0.6},{"$f":"'WACC Calc'!V693","v":0.6},{"$f":"'WACC Calc'!W693","v":0.6},{"$f":"'WACC Calc'!X693","v":0.6},{"$f":"'WACC Calc'!Y693","v":0.6},{"$f":"'WACC Calc'!Z693","v":0.6},{"$f":"'WACC Calc'!AA693","v":0.6},{"$f":"'WACC Calc'!AB693","v":0.6},{"$f":"'WACC Calc'!AC693","v":0.6},{"$f":"'WACC Calc'!AD693","v":0.6},{"$f":"'WACC Calc'!AE693","v":0.6},{"$f":"'WACC Calc'!AF693","v":0.6},{"$f":"'WACC Calc'!AG693","v":0.6},{"$f":"'WACC Calc'!AH693","v":0.6},{"$f":"'WACC Calc'!AI693","v":0.6},{"$f":"'WACC Calc'!AJ693","v":0.6},{"$f":"'WACC Calc'!AK693","v":0.6}]
["RM3AEO**D00","R&D","Moderate",30,"AEO","*","Debt Fraction",{"$f":"'WACC Calc'!F694","v":0.6},{"$f":"'WACC Calc'!G694","v":0.6},{"$f":"'WACC Calc'!H694","v":0.6},{"$f":"'WACC Calc'!I694","v":0.6},{"$f":"'WACC Calc'!J694","v":0.6},{"$f":"'WACC Calc'!K694","v":0.6},{"$f":"'WACC Calc'!L694","v":0.6},{"$f":"'WACC Calc'!M694","v":0.6},{"$f":"'WACC Calc'!N694","v":0.6},{"$f":"'WACC Calc'!O694","v":0.6},{"$f":"'WACC Calc'!P694","v":0.6},{"$f":"'WACC Calc'!Q694","v":0.6},{"$f":"'WACC Calc'!R694","v":0.6},{"$f":"'WACC Calc'!S694","v":0.6},{"$f":"'WACC Calc'!T694","v":0.6},{"$f":"'WACC Calc'!U694","v":0.6},{"$f":"'WACC Calc'!V694","v":0.6},{"$f":"'WACC Calc'!W694","v":0.6},{"$f":"'WACC Calc'!X694","v":0.6},{"$f":"'WACC Calc'!Y694","v":0.6},{"$f":"'WACC Calc'!Z694","v":0.6},{"$f":"'WACC Calc'!AA694","v":0.6},{"$f":"'WACC Calc'!AB694","v":0.6},{"$f":"'WACC Calc'!AC694","v":0.6},{"$f":"'WACC Calc'!AD694","v":0.6},{"$f":"'WACC Calc'!AE694","v":0.6},{"$f":"'WACC Calc'!AF694","v":0.6},{"$f":"'WACC Calc'!AG694","v":0.6},{"$f":"'WACC Calc'!AH694","v":0.6},{"$f":"'WACC Calc'!AI694","v":0.6},{"$f":"'WACC Calc'!AJ694","v":0.6},{"$f":"'WACC Calc'!AK694","v":0.6}]
["RC3AEO**D00","R&D","Conservative",30,"AEO","*","Debt Fraction",{"$f":"'WACC Calc'!F695","v":0.6},{"$f":"'WACC Calc'!G695","v":0.6},{"$f":"'WACC Calc'!H695","v":0.6},{"$f":"'WACC Calc'!I695","v":0.6},{"$f":"'WACC Calc'!J695","v":0.6},{"$f":"'WACC Calc'!K695","v":0.6},{"$f":"'WACC Calc'!L695","v":0.6},{"$f":"'WACC Calc'!M695","v":0.6},{"$f":"'WACC Calc'!N695","v":0.6},{"$f":"'WACC Calc'!O695","v":0.6},{"$f":"'WACC Calc'!P695","v":0.6},{"$f":"'WACC Calc'!Q695","v":0.6},{"$f":"'WACC Calc'!R695","v":0.6},{"$f":"'WACC Calc'!S695","v":0.6},{"$f":"'WACC Calc'!T695","v":0.6},{"$f":"'WACC Calc'!U695","v":0.6},{"$f":"'WACC Calc'!V695","v":0.6},{"$f":"'WACC Calc'!W695","v":0.6},{"$f":"'WACC Calc'!X695","v":0.6},{"$f":"'WACC Calc'!Y695","v":0.6},{"$f":"'WACC Calc'!Z695","v":0.6},{"$f":"'WACC Calc'!AA695","v":0.6},{"$f":"'WACC Calc'!AB695","v":0.6},{"$f":"'WACC Calc'!AC695","v":0.6},{"$f":"'WACC Calc'!AD695","v":0.6},{"$f":"'WACC Calc'!AE695","v":0.6},{"$f":"'WACC Calc'!AF695","v":0.6},{"$f":"'WACC Calc'!AG695","v":0.6},{"$f":"'WACC Calc'!AH695","v":0.6},{"$f":"'WACC Calc'!AI695","v":0.6},{"$f":"'WACC Calc'!AJ695","v":0.6},{"$f":"'WACC Calc'!AK695","v":0.6}]
["R*3AEO**T50","R&D","*",30,"AEO","*","Tax Rate (Federal and State)",{"$f":"'WACC Calc'!F696","v":0.25740000000000002},{"$f":"'WACC Calc'!G696","v":0.25740000000000002},{"$f":"'WACC Calc'!H696","v":0.25740000000000002},{"$f":"'WACC Calc'!I696","v":0.25740000000000002},{"$f":"'WACC Calc'!J696","v":0.25740000000000002},{"$f":"'WACC Calc'!K696","v":0.25740000000000002},{"$f":"'WACC Calc'!L696","v":0.25740000000000002},{"$f":"'WACC Calc'!M696","v":0.25740000000000002},{"$f":"'WACC Calc'!N696","v":0.25740000000000002},{"$f":"'WACC Calc'!O696","v":0.25740000000000002},{"$f":"'WACC Calc'!P696","v":0.25740000000000002},{"$f":"'WACC Calc'!Q696","v":0.25740000000000002},{"$f":"'WACC Calc'!R696","v":0.25740000000000002},{"$f":"'WACC Calc'!S696","v":0.25740000000000002},{"$f":"'WACC Calc'!T696","v":0.25740000000000002},{"$f":"'WACC Calc'!U696","v":0.25740000000000002},{"$f":"'WACC Calc'!V696","v":0.25740000000000002},{"$f":"'WACC Calc'!W696","v":0.25740000000000002},{"$f":"'WACC Calc'!X696","v":0.25740000000000002},{"$f":"'WACC Calc'!Y696","v":0.25740000000000002},{"$f":"'WACC Calc'!Z696","v":0.25740000000000002},{"$f":"'WACC Calc'!AA696","v":0.25740000000000002},{"$f":"'WACC Calc'!AB696","v":0.25740000000000002},{"$f":"'WACC Calc'!AC696","v":0.25740000000000002},{"$f":"'WACC Calc'!AD696","v":0.25740000000000002},{"$f":"'WACC Calc'!AE696","v":0.25740000000000002},{"$f":"'WACC Calc'!AF696","v":0.25740000000000002},{"$f":"'WACC Calc'!AG696","v":0.25740000000000002},{"$f":"'WACC Calc'!AH696","v":0.25740000000000002},{"$f":"'WACC Calc'!AI696","v":0.25740000000000002},{"$f":"'WACC Calc'!AJ696","v":0.25740000000000002},{"$f":"'WACC Calc'!AK696","v":0.25740000000000002}]
["RA3AEO**W00","R&D","Advanced",30,"AEO","*","WACC Nominal",{"$f":"'WACC Calc'!F697","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!G697","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!H697","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!I697","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!J697","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!K697","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!L697","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!M697","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!N697","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!O697","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!P697","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!Q697","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!R697","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!S697","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!T697","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!U697","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!V697","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!W697","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!X697","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!Y697","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!Z697","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AA697","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AB697","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AC697","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AD697","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AE697","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AF697","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AG697","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AH697","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AI697","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AJ697","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AK697","v":5.2739388000000005E-2}]
["RM3AEO**W00","R&D","Moderate",30,"AEO","*","WACC Nominal",{"$f":"'WACC Calc'!F698","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!G698","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!H698","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!I698","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!J698","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!K698","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!L698","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!M698","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!N698","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!O698","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!P698","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!Q698","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!R698","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!S698","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!T698","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!U698","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!V698","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!W698","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!X698","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!Y698","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!Z698","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AA698","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AB698","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AC698","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AD698","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AE698","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AF698","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AG698","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AH698","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AI698","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AJ698","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AK698","v":5.2739388000000005E-2}]
["RC3AEO**W00","R&D","Conservative",30,"AEO","*","WACC Nominal",{"$f":"'WACC Calc'!F699","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!G699","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!H699","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!I699","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!J699","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!K699","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!L699","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!M699","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!N699","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!O699","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!P699","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!Q699","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!R699","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!S699","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!T699","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!U699","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!V699","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!W699","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!X699","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!Y699","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!Z699","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AA699","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AB699","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AC699","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AD699","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AE699","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AF699","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AG699","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AH699","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AI699","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AJ699","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AK699","v":5.2739388000000005E-2}]
["RA3AEO**W06","R&D","Advanced",30,"AEO","*","WACC Real",{"$f":"'WACC Calc'!F700","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!G700","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!H700","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!I700","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!J700","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!K700","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!L700","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!M700","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!N700","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!O700","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!P700","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!Q700","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!R700","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!S700","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!T700","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!U700","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!V700","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!W700","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!X700","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!Y700","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!Z700","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AA700","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AB700","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AC700","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AD700","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AE700","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AF700","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AG700","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AH700","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AI700","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AJ700","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AK700","v":2.7062817560975727E-2}]
["RM3AEO**W06","R&D","Moderate",30,"AEO","*","WACC Real",{"$f":"'WACC Calc'!F701","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!G701","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!H701","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!I701","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!J701","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!K701","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!L701","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!M701","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!N701","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!O701","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!P701","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!Q701","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!R701","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!S701","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!T701","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!U701","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!V701","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!W701","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!X701","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!Y701","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!Z701","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AA701","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AB701","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AC701","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AD701","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AE701","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AF701","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AG701","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AH701","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AI701","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AJ701","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AK701","v":2.7062817560975727E-2}]
["RC3AEO**W06","R&D","Conservative",30,"AEO","*","WACC Real",{"$f":"'WACC Calc'!F702","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!G702","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!H702","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!I702","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!J702","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!K702","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!L702","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!M702","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!N702","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!O702","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!P702","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!Q702","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!R702","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!S702","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!T702","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!U702","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!V702","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!W702","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!X702","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!Y702","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!Z702","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AA702","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AB702","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AC702","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AD702","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AE702","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AF702","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AG702","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AH702","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AI702","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AJ702","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AK702","v":2.7062817560975727E-2}]
["R*3Lan**I110","R&D","*",30,"LandbasedWind","*","Inflation Rate",{"$f":"'WACC Calc'!F705","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!G705","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!H705","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!I705","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!J705","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!K705","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!L705","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!M705","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!N705","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!O705","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!P705","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Q705","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!R705","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!S705","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!T705","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!U705","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!V705","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!W705","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!X705","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Y705","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Z705","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AA705","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AB705","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AC705","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AD705","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AE705","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AF705","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AG705","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AH705","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AI705","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AJ705","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AK705","v":2.5000000000000001E-2}]
["RA3Lan**I100","R&D","Advanced",30,"LandbasedWind","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F706","v":0.04},{"$f":"'WACC Calc'!G706","v":0.04},{"$f":"'WACC Calc'!H706","v":0.04},{"$f":"'WACC Calc'!I706","v":0.04},{"$f":"'WACC Calc'!J706","v":0.04},{"$f":"'WACC Calc'!K706","v":0.04},{"$f":"'WACC Calc'!L706","v":0.04},{"$f":"'WACC Calc'!M706","v":0.04},{"$f":"'WACC Calc'!N706","v":0.04},{"$f":"'WACC Calc'!O706","v":0.04},{"$f":"'WACC Calc'!P706","v":0.04},{"$f":"'WACC Calc'!Q706","v":0.04},{"$f":"'WACC Calc'!R706","v":0.04},{"$f":"'WACC Calc'!S706","v":0.04},{"$f":"'WACC Calc'!T706","v":0.04},{"$f":"'WACC Calc'!U706","v":0.04},{"$f":"'WACC Calc'!V706","v":0.04},{"$f":"'WACC Calc'!W706","v":0.04},{"$f":"'WACC Calc'!X706","v":0.04},{"$f":"'WACC Calc'!Y706","v":0.04},{"$f":"'WACC Calc'!Z706","v":0.04},{"$f":"'WACC Calc'!AA706","v":0.04},{"$f":"'WACC Calc'!AB706","v":0.04},{"$f":"'WACC Calc'!AC706","v":0.04},{"$f":"'WACC Calc'!AD706","v":0.04},{"$f":"'WACC Calc'!AE706","v":0.04},{"$f":"'WACC Calc'!AF706","v":0.04},{"$f":"'WACC Calc'!AG706","v":0.04},{"$f":"'WACC Calc'!AH706","v":0.04},{"$f":"'WACC Calc'!AI706","v":0.04},{"$f":"'WACC Calc'!AJ706","v":0.04},{"$f":"'WACC Calc'!AK706","v":0.04}]
["RM3Lan**I100","R&D","Moderate",30,"LandbasedWind","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F707","v":0.04},{"$f":"'WACC Calc'!G707","v":0.04},{"$f":"'WACC Calc'!H707","v":0.04},{"$f":"'WACC Calc'!I707","v":0.04},{"$f":"'WACC Calc'!J707","v":0.04},{"$f":"'WACC Calc'!K707","v":0.04},{"$f":"'WACC Calc'!L707","v":0.04},{"$f":"'WACC Calc'!M707","v":0.04},{"$f":"'WACC Calc'!N707","v":0.04},{"$f":"'WACC Calc'!O707","v":0.04},{"$f":"'WACC Calc'!P707","v":0.04},{"$f":"'WACC Calc'!Q707","v":0.04},{"$f":"'WACC Calc'!R707","v":0.04},{"$f":"'WACC Calc'!S707","v":0.04},{"$f":"'WACC Calc'!T707","v":0.04},{"$f":"'WACC Calc'!U707","v":0.04},{"$f":"'WACC Calc'!V707","v":0.04},{"$f":"'WACC Calc'!W707","v":0.04},{"$f":"'WACC Calc'!X707","v":0.04},{"$f":"'WACC Calc'!Y707","v":0.04},{"$f":"'WACC Calc'!Z707","v":0.04},{"$f":"'WACC Calc'!AA707","v":0.04},{"$f":"'WACC Calc'!AB707","v":0.04},{"$f":"'WACC Calc'!AC707","v":0.04},{"$f":"'WACC Calc'!AD707","v":0.04},{"$f":"'WACC Calc'!AE707","v":0.04},{"$f":"'WACC Calc'!AF707","v":0.04},{"$f":"'WACC Calc'!AG707","v":0.04},{"$f":"'WACC Calc'!AH707","v":0.04},{"$f":"'WACC Calc'!AI707","v":0.04},{"$f":"'WACC Calc'!AJ707","v":0.04},{"$f":"'WACC Calc'!AK707","v":0.04}]
["RC3Lan**I100","R&D","Conservative",30,"LandbasedWind","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F708","v":0.04},{"$f":"'WACC Calc'!G708","v":0.04},{"$f":"'WACC Calc'!H708","v":0.04},{"$f":"'WACC Calc'!I708","v":0.04},{"$f":"'WACC Calc'!J708","v":0.04},{"$f":"'WACC Calc'!K708","v":0.04},{"$f":"'WACC Calc'!L708","v":0.04},{"$f":"'WACC Calc'!M708","v":0.04},{"$f":"'WACC Calc'!N708","v":0.04},{"$f":"'WACC Calc'!O708","v":0.04},{"$f":"'WACC Calc'!P708","v":0.04},{"$f":"'WACC Calc'!Q708","v":0.04},{"$f":"'WACC Calc'!R708","v":0.04},{"$f":"'WACC Calc'!S708","v":0.04},{"$f":"'WACC Calc'!T708","v":0.04},{"$f":"'WACC Calc'!U708","v":0.04},{"$f":"'WACC Calc'!V708","v":0.04},{"$f":"'WACC Calc'!W708","v":0.04},{"$f":"'WACC Calc'!X708","v":0.04},{"$f":"'WACC Calc'!Y708","v":0.04},{"$f":"'WACC Calc'!Z708","v":0.04},{"$f":"'WACC Calc'!AA708","v":0.04},{"$f":"'WACC Calc'!AB708","v":0.04},{"$f":"'WACC Calc'!AC708","v":0.04},{"$f":"'WACC Calc'!AD708","v":0.04},{"$f":"'WACC Calc'!AE708","v":0.04},{"$f":"'WACC Calc'!AF708","v":0.04},{"$f":"'WACC Calc'!AG708","v":0.04},{"$f":"'WACC Calc'!AH708","v":0.04},{"$f":"'WACC Calc'!AI708","v":0.04},{"$f":"'WACC Calc'!AJ708","v":0.04},{"$f":"'WACC Calc'!AK708","v":0.04}]
["RA3Lan**C2126","R&D","Advanced",30,"LandbasedWind","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F709","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!G709","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!H709","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!I709","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!J709","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!K709","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!L709","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!M709","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!N709","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!O709","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!P709","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Q709","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!R709","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!S709","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!T709","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!U709","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!V709","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!W709","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!X709","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Y709","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Z709","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AA709","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AB709","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AC709","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AD709","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AE709","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AF709","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AG709","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AH709","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AI709","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AJ709","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AK709","v":1.4634146341463428E-2}]
["RM3Lan**C2126","R&D","Moderate",30,"LandbasedWind","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F710","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!G710","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!H710","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!I710","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!J710","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!K710","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!L710","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!M710","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!N710","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!O710","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!P710","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Q710","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!R710","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!S710","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!T710","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!U710","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!V710","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!W710","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!X710","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Y710","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Z710","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AA710","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AB710","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AC710","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AD710","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AE710","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AF710","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AG710","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AH710","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AI710","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AJ710","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AK710","v":1.4634146341463428E-2}]
["RC3Lan**C2126","R&D","Conservative",30,"LandbasedWind","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F711","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!G711","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!H711","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!I711","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!J711","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!K711","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!L711","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!M711","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!N711","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!O711","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!P711","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Q711","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!R711","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!S711","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!T711","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!U711","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!V711","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!W711","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!X711","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Y711","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Z711","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AA711","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AB711","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AC711","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AD711","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AE711","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AF711","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AG711","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AH711","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AI711","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AJ711","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AK711","v":1.4634146341463428E-2}]
["R*3Lan**I00","R&D","*",30,"LandbasedWind","*","Interest During Construction  - Nominal",{"$f":"'WACC Calc'!F712","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!G712","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!H712","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!I712","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!J712","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!K712","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!L712","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!M712","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!N712","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!O712","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!P712","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!Q712","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!R712","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!S712","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!T712","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!U712","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!V712","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!W712","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!X712","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!Y712","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!Z712","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AA712","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AB712","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AC712","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AD712","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AE712","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AF712","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AG712","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AH712","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AI712","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AJ712","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AK712","v":3.5000000000000003E-2}]
["RA3Lan**R10","R&D","Advanced",30,"LandbasedWind","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F713","v":0.09},{"$f":"'WACC Calc'!G713","v":0.09},{"$f":"'WACC Calc'!H713","v":0.09},{"$f":"'WACC Calc'!I713","v":0.09},{"$f":"'WACC Calc'!J713","v":0.09},{"$f":"'WACC Calc'!K713","v":0.09},{"$f":"'WACC Calc'!L713","v":0.09},{"$f":"'WACC Calc'!M713","v":0.09},{"$f":"'WACC Calc'!N713","v":0.09},{"$f":"'WACC Calc'!O713","v":0.09},{"$f":"'WACC Calc'!P713","v":0.09},{"$f":"'WACC Calc'!Q713","v":0.09},{"$f":"'WACC Calc'!R713","v":0.09},{"$f":"'WACC Calc'!S713","v":0.09},{"$f":"'WACC Calc'!T713","v":0.09},{"$f":"'WACC Calc'!U713","v":0.09},{"$f":"'WACC Calc'!V713","v":0.09},{"$f":"'WACC Calc'!W713","v":0.09},{"$f":"'WACC Calc'!X713","v":0.09},{"$f":"'WACC Calc'!Y713","v":0.09},{"$f":"'WACC Calc'!Z713","v":0.09},{"$f":"'WACC Calc'!AA713","v":0.09},{"$f":"'WACC Calc'!AB713","v":0.09},{"$f":"'WACC Calc'!AC713","v":0.09},{"$f":"'WACC Calc'!AD713","v":0.09},{"$f":"'WACC Calc'!AE713","v":0.09},{"$f":"'WACC Calc'!AF713","v":0.09},{"$f":"'WACC Calc'!AG713","v":0.09},{"$f":"'WACC Calc'!AH713","v":0.09},{"$f":"'WACC Calc'!AI713","v":0.09},{"$f":"'WACC Calc'!AJ713","v":0.09},{"$f":"'WACC Calc'!AK713","v":0.09}]
["RM3Lan**R10","R&D","Moderate",30,"LandbasedWind","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F714","v":0.09},{"$f":"'WACC Calc'!G714","v":0.09},{"$f":"'WACC Calc'!H714","v":0.09},{"$f":"'WACC Calc'!I714","v":0.09},{"$f":"'WACC Calc'!J714","v":0.09},{"$f":"'WACC Calc'!K714","v":0.09},{"$f":"'WACC Calc'!L714","v":0.09},{"$f":"'WACC Calc'!M714","v":0.09},{"$f":"'WACC Calc'!N714","v":0.09},{"$f":"'WACC Calc'!O714","v":0.09},{"$f":"'WACC Calc'!P714","v":0.09},{"$f":"'WACC Calc'!Q714","v":0.09},{"$f":"'WACC Calc'!R714","v":0.09},{"$f":"'WACC Calc'!S714","v":0.09},{"$f":"'WACC Calc'!T714","v":0.09},{"$f":"'WACC Calc'!U714","v":0.09},{"$f":"'WACC Calc'!V714","v":0.09},{"$f":"'WACC Calc'!W714","v":0.09},{"$f":"'WACC Calc'!X714","v":0.09},{"$f":"'WACC Calc'!Y714","v":0.09},{"$f":"'WACC Calc'!Z714","v":0.09},{"$f":"'WACC Calc'!AA714","v":0.09},{"$f":"'WACC Calc'!AB714","v":0.09},{"$f":"'WACC Calc'!AC714","v":0.09},{"$f":"'WACC Calc'!AD714","v":0.09},{"$f":"'WACC Calc'!AE714","v":0.09},{"$f":"'WACC Calc'!AF714","v":0.09},{"$f":"'WACC Calc'!AG714","v":0.09},{"$f":"'WACC Calc'!AH714","v":0.09},{"$f":"'WACC Calc'!AI714","v":0.09},{"$f":"'WACC Calc'!AJ714","v":0.09},{"$f":"'WACC Calc'!AK714","v":0.09}]
["RC3Lan**R10","R&D","Conservative",30,"LandbasedWind","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F715","v":0.09},{"$f":"'WACC Calc'!G715","v":0.09},{"$f":"'WACC Calc'!H715","v":0.09},{"$f":"'WACC Calc'!I715","v":0.09},{"$f":"'WACC Calc'!J715","v":0.09},{"$f":"'WACC Calc'!K715","v":0.09},{"$f":"'WACC Calc'!L715","v":0.09},{"$f":"'WACC Calc'!M715","v":0.09},{"$f":"'WACC Calc'!N715","v":0.09},{"$f":"'WACC Calc'!O715","v":0.09},{"$f":"'WACC Calc'!P715","v":0.09},{"$f":"'WACC Calc'!Q715","v":0.09},{"$f":"'WACC Calc'!R715","v":0.09},{"$f":"'WACC Calc'!S715","v":0.09},{"$f":"'WACC Calc'!T715","v":0.09},{"$f":"'WACC Calc'!U715","v":0.09},{"$f":"'WACC Calc'!V715","v":0.09},{"$f":"'WACC Calc'!W715","v":0.09},{"$f":"'WACC Calc'!X715","v":0.09},{"$f":"'WACC Calc'!Y715","v":0.09},{"$f":"'WACC Calc'!Z715","v":0.09},{"$f":"'WACC Calc'!AA715","v":0.09},{"$f":"'WACC Calc'!AB715","v":0.09},{"$f":"'WACC Calc'!AC715","v":0.09},{"$f":"'WACC Calc'!AD715","v":0.09},{"$f":"'WACC Calc'!AE715","v":0.09},{"$f":"'WACC Calc'!AF715","v":0.09},{"$f":"'WACC Calc'!AG715","v":0.09},{"$f":"'WACC Calc'!AH715","v":0.09},{"$f":"'WACC Calc'!AI715","v":0.09},{"$f":"'WACC Calc'!AJ715","v":0.09},{"$f":"'WACC Calc'!AK715","v":0.09}]
["RA3Lan**C1237","R&D","Advanced",30,"LandbasedWind","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F716","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!G716","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!H716","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!I716","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!J716","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!K716","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!L716","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!M716","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!N716","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!O716","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!P716","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!Q716","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!R716","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!S716","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!T716","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!U716","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!V716","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!W716","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!X716","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!Y716","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!Z716","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AA716","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AB716","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AC716","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AD716","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AE716","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AF716","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AG716","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AH716","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AI716","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AJ716","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AK716","v":6.3414634146341742E-2}]
["RM3Lan**C1237","R&D","Moderate",30,"LandbasedWind","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F717","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!G717","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!H717","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!I717","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!J717","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!K717","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!L717","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!M717","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!N717","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!O717","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!P717","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!Q717","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!R717","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!S717","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!T717","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!U717","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!V717","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!W717","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!X717","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!Y717","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!Z717","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AA717","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AB717","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AC717","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AD717","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AE717","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AF717","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AG717","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AH717","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AI717","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AJ717","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AK717","v":6.3414634146341742E-2}]
[{"$f":"_xlfn.CONCAT(LEFT(B435,1), LEFT(C435,1), LEFT(D435,1),LEFT(E435,3),LEFT(F435,6),RIGHT(F435,1), LEFT(G435,1), IF(ISERROR(FIND(\"Rate\",G435)), \"0\",FIND(\"Rate\",G435)),IF(ISERROR(FIND(\"Real\",G435)), \"0\",FIND(\"Real\",G435)))","v":"RC3Lan**C1237"},"R&D","Conservative",30,"LandbasedWind","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F718","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!G718","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!H718","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!I718","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!J718","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!K718","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!L718","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!M718","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!N718","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!O718","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!P718","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!Q718","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!R718","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!S718","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!T718","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!U718","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!V718","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!W718","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!X718","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!Y718","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!Z718","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AA718","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AB718","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AC718","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AD718","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AE718","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AF718","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AG718","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AH718","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AI718","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AJ718","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AK718","v":6.3414634146341742E-2}]
["RA3Lan**D00","R&D","Advanced",30,"LandbasedWind","*","Debt Fraction",{"$f":"'WACC Calc'!F719","v":0.67100000000000004},{"$f":"'WACC Calc'!G719","v":0.67100000000000004},{"$f":"'WACC Calc'!H719","v":0.67100000000000004},{"$f":"'WACC Calc'!I719","v":0.67100000000000004},{"$f":"'WACC Calc'!J719","v":0.67100000000000004},{"$f":"'WACC Calc'!K719","v":0.67100000000000004},{"$f":"'WACC Calc'!L719","v":0.67100000000000004},{"$f":"'WACC Calc'!M719","v":0.67100000000000004},{"$f":"'WACC Calc'!N719","v":0.67100000000000004},{"$f":"'WACC Calc'!O719","v":0.67100000000000004},{"$f":"'WACC Calc'!P719","v":0.67100000000000004},{"$f":"'WACC Calc'!Q719","v":0.67100000000000004},{"$f":"'WACC Calc'!R719","v":0.67100000000000004},{"$f":"'WACC Calc'!S719","v":0.67100000000000004},{"$f":"'WACC Calc'!T719","v":0.67100000000000004},{"$f":"'WACC Calc'!U719","v":0.67100000000000004},{"$f":"'WACC Calc'!V719","v":0.67100000000000004},{"$f":"'WACC Calc'!W719","v":0.67100000000000004},{"$f":"'WACC Calc'!X719","v":0.67100000000000004},{"$f":"'WACC Calc'!Y719","v":0.67100000000000004},{"$f":"'WACC Calc'!Z719","v":0.67100000000000004},{"$f":"'WACC Calc'!AA719","v":0.67100000000000004},{"$f":"'WACC Calc'!AB719","v":0.67100000000000004},{"$f":"'WACC Calc'!AC719","v":0.67100000000000004},{"$f":"'WACC Calc'!AD719","v":0.67100000000000004},{"$f":"'WACC Calc'!AE719","v":0.67100000000000004},{"$f":"'WACC Calc'!AF719","v":0.67100000000000004},{"$f":"'WACC Calc'!AG719","v":0.67100000000000004},{"$f":"'WACC Calc'!AH719","v":0.67100000000000004},{"$f":"'WACC Calc'!AI719","v":0.67100000000000004},{"$f":"'WACC Calc'!AJ719","v":0.67100000000000004},{"$f":"'WACC Calc'!AK719","v":0.67100000000000004}]
["RM3Lan**D00","R&D","Moderate",30,"LandbasedWind","*","Debt Fraction",{"$f":"'WACC Calc'!F720","v":0.67100000000000004},{"$f":"'WACC Calc'!G720","v":0.67100000000000004},{"$f":"'WACC Calc'!H720","v":0.67100000000000004},{"$f":"'WACC Calc'!I720","v":0.67100000000000004},{"$f":"'WACC Calc'!J720","v":0.67100000000000004},{"$f":"'WACC Calc'!K720","v":0.67100000000000004},{"$f":"'WACC Calc'!L720","v":0.67100000000000004},{"$f":"'WACC Calc'!M720","v":0.67100000000000004},{"$f":"'WACC Calc'!N720","v":0.67100000000000004},{"$f":"'WACC Calc'!O720","v":0.67100000000000004},{"$f":"'WACC Calc'!P720","v":0.67100000000000004},{"$f":"'WACC Calc'!Q720","v":0.67100000000000004},{"$f":"'WACC Calc'!R720","v":0.67100000000000004},{"$f":"'WACC Calc'!S720","v":0.67100000000000004},{"$f":"'WACC Calc'!T720","v":0.67100000000000004},{"$f":"'WACC Calc'!U720","v":0.67100000000000004},{"$f":"'WACC Calc'!V720","v":0.67100000000000004},{"$f":"'WACC Calc'!W720","v":0.67100000000000004},{"$f":"'WACC Calc'!X720","v":0.67100000000000004},{"$f":"'WACC Calc'!Y720","v":0.67100000000000004},{"$f":"'WACC Calc'!Z720","v":0.67100000000000004},{"$f":"'WACC Calc'!AA720","v":0.67100000000000004},{"$f":"'WACC Calc'!AB720","v":0.67100000000000004},{"$f":"'WACC Calc'!AC720","v":0.67100000000000004},{"$f":"'WACC Calc'!AD720","v":0.67100000000000004},{"$f":"'WACC Calc'!AE720","v":0.67100000000000004},{"$f":"'WACC Calc'!AF720","v":0.67100000000000004},{"$f":"'WACC Calc'!AG720","v":0.67100000000000004},{"$f":"'WACC Calc'!AH720","v":0.67100000000000004},{"$f":"'WACC Calc'!AI720","v":0.67100000000000004},{"$f":"'WACC Calc'!AJ720","v":0.67100000000000004},{"$f":"'WACC Calc'!AK720","v":0.67100000000000004}]
["RC3Lan**D00","R&D","Conservative",30,"LandbasedWind","*","Debt Fraction",{"$f":"'WACC Calc'!F721","v":0.67100000000000004},{"$f":"'WACC Calc'!G721","v":0.67100000000000004},{"$f":"'WACC Calc'!H721","v":0.67100000000000004},{"$f":"'WACC Calc'!I721","v":0.67100000000000004},{"$f":"'WACC Calc'!J721","v":0.67100000000000004},{"$f":"'WACC Calc'!K721","v":0.67100000000000004},{"$f":"'WACC Calc'!L721","v":0.67100000000000004},{"$f":"'WACC Calc'!M721","v":0.67100000000000004},{"$f":"'WACC Calc'!N721","v":0.67100000000000004},{"$f":"'WACC Calc'!O721","v":0.67100000000000004},{"$f":"'WACC Calc'!P721","v":0.67100000000000004},{"$f":"'WACC Calc'!Q721","v":0.67100000000000004},{"$f":"'WACC Calc'!R721","v":0.67100000000000004},{"$f":"'WACC Calc'!S721","v":0.67100000000000004},{"$f":"'WACC Calc'!T721","v":0.67100000000000004},{"$f":"'WACC Calc'!U721","v":0.67100000000000004},{"$f":"'WACC Calc'!V721","v":0.67100000000000004},{"$f":"'WACC Calc'!W721","v":0.67100000000000004},{"$f":"'WACC Calc'!X721","v":0.67100000000000004},{"$f":"'WACC Calc'!Y721","v":0.67100000000000004},{"$f":"'WACC Calc'!Z721","v":0.67100000000000004},{"$f":"'WACC Calc'!AA721","v":0.67100000000000004},{"$f":"'WACC Calc'!AB721","v":0.67100000000000004},{"$f":"'WACC Calc'!AC721","v":0.67100000000000004},{"$f":"'WACC Calc'!AD721","v":0.67100000000000004},{"$f":"'WACC Calc'!AE721","v":0.67100000000000004},{"$f":"'WACC Calc'!AF721","v":0.67100000000000004},{"$f":"'WACC Calc'!AG721","v":0.67100000000000004},{"$f":"'WACC Calc'!AH721","v":0.67100000000000004},{"$f":"'WACC Calc'!AI721","v":0.67100000000000004},{"$f":"'WACC Calc'!AJ721","v":0.67100000000000004},{"$f":"'WACC Calc'!AK721","v":0.67100000000000004}]
["R*3Lan**T50","R&D","*",30,"LandbasedWind","*","Tax Rate (Federal and State)",{"$f":"'WACC Calc'!F722","v":0.25740000000000002},{"$f":"'WACC Calc'!G722","v":0.25740000000000002},{"$f":"'WACC Calc'!H722","v":0.25740000000000002},{"$f":"'WACC Calc'!I722","v":0.25740000000000002},{"$f":"'WACC Calc'!J722","v":0.25740000000000002},{"$f":"'WACC Calc'!K722","v":0.25740000000000002},{"$f":"'WACC Calc'!L722","v":0.25740000000000002},{"$f":"'WACC Calc'!M722","v":0.25740000000000002},{"$f":"'WACC Calc'!N722","v":0.25740000000000002},{"$f":"'WACC Calc'!O722","v":0.25740000000000002},{"$f":"'WACC Calc'!P722","v":0.25740000000000002},{"$f":"'WACC Calc'!Q722","v":0.25740000000000002},{"$f":"'WACC Calc'!R722","v":0.25740000000000002},{"$f":"'WACC Calc'!S722","v":0.25740000000000002},{"$f":"'WACC Calc'!T722","v":0.25740000000000002},{"$f":"'WACC Calc'!U722","v":0.25740000000000002},{"$f":"'WACC Calc'!V722","v":0.25740000000000002},{"$f":"'WACC Calc'!W722","v":0.25740000000000002},{"$f":"'WACC Calc'!X722","v":0.25740000000000002},{"$f":"'WACC Calc'!Y722","v":0.25740000000000002},{"$f":"'WACC Calc'!Z722","v":0.25740000000000002},{"$f":"'WACC Calc'!AA722","v":0.25740000000000002},{"$f":"'WACC Calc'!AB722","v":0.25740000000000002},{"$f":"'WACC Calc'!AC722","v":0.25740000000000002},{"$f":"'WACC Calc'!AD722","v":0.25740000000000002},{"$f":"'WACC Calc'!AE722","v":0.25740000000000002},{"$f":"'WACC Calc'!AF722","v":0.25740000000000002},{"$f":"'WACC Calc'!AG722","v":0.25740000000000002},{"$f":"'WACC Calc'!AH722","v":0.25740000000000002},{"$f":"'WACC Calc'!AI722","v":0.25740000000000002},{"$f":"'WACC Calc'!AJ722","v":0.25740000000000002},{"$f":"'WACC Calc'!AK722","v":0.25740000000000002}]
["RA3Lan**W00","R&D","Advanced",30,"LandbasedWind","*","WACC Nominal",{"$f":"'WACC Calc'!F723","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!G723","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!H723","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!I723","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!J723","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!K723","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!L723","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!M723","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!N723","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!O723","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!P723","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!Q723","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!R723","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!S723","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!T723","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!U723","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!V723","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!W723","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!X723","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!Y723","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!Z723","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!AA723","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!AB723","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!AC723","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!AD723","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!AE723","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!AF723","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!AG723","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!AH723","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!AI723","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!AJ723","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!AK723","v":4.9541383999999994E-2}]
["RM3Lan**W00","R&D","Moderate",30,"LandbasedWind","*","WACC Nominal",{"$f":"'WACC Calc'!F724","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!G724","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!H724","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!I724","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!J724","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!K724","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!L724","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!M724","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!N724","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!O724","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!P724","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!Q724","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!R724","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!S724","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!T724","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!U724","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!V724","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!W724","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!X724","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!Y724","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!Z724","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!AA724","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!AB724","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!AC724","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!AD724","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!AE724","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!AF724","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!AG724","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!AH724","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!AI724","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!AJ724","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!AK724","v":4.9541383999999994E-2}]
["RC3Lan**W00","R&D","Conservative",30,"LandbasedWind","*","WACC Nominal",{"$f":"'WACC Calc'!F725","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!G725","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!H725","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!I725","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!J725","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!K725","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!L725","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!M725","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!N725","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!O725","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!P725","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!Q725","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!R725","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!S725","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!T725","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!U725","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!V725","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!W725","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!X725","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!Y725","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!Z725","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!AA725","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!AB725","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!AC725","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!AD725","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!AE725","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!AF725","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!AG725","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!AH725","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!AI725","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!AJ725","v":4.9541383999999994E-2},{"$f":"'WACC Calc'!AK725","v":4.9541383999999994E-2}]
["RA3Lan**W06","R&D","Advanced",30,"LandbasedWind","*","WACC Real",{"$f":"'WACC Calc'!F726","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!G726","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!H726","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!I726","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!J726","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!K726","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!L726","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!M726","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!N726","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!O726","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!P726","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!Q726","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!R726","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!S726","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!T726","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!U726","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!V726","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!W726","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!X726","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!Y726","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!Z726","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!AA726","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!AB726","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!AC726","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!AD726","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!AE726","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!AF726","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!AG726","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!AH726","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!AI726","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!AJ726","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!AK726","v":2.3942813658536677E-2}]
["RM3Lan**W06","R&D","Moderate",30,"LandbasedWind","*","WACC Real",{"$f":"'WACC Calc'!F727","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!G727","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!H727","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!I727","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!J727","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!K727","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!L727","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!M727","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!N727","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!O727","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!P727","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!Q727","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!R727","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!S727","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!T727","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!U727","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!V727","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!W727","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!X727","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!Y727","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!Z727","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!AA727","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!AB727","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!AC727","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!AD727","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!AE727","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!AF727","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!AG727","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!AH727","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!AI727","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!AJ727","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!AK727","v":2.3942813658536677E-2}]
["RC3Lan**W06","R&D","Conservative",30,"LandbasedWind","*","WACC Real",{"$f":"'WACC Calc'!F728","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!G728","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!H728","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!I728","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!J728","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!K728","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!L728","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!M728","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!N728","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!O728","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!P728","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!Q728","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!R728","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!S728","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!T728","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!U728","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!V728","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!W728","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!X728","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!Y728","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!Z728","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!AA728","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!AB728","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!AC728","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!AD728","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!AE728","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!AF728","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!AG728","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!AH728","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!AI728","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!AJ728","v":2.3942813658536677E-2},{"$f":"'WACC Calc'!AK728","v":2.3942813658536677E-2}]
["RA3Lan**F00","R&D","Advanced",30,"LandbasedWind","*","FCR",{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!L84","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!M84","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!N84","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!O84","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!P84","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!Q84","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!R84","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!S84","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!T84","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!U84","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!V84","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!W84","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!X84","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!Y84","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!Z84","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!AA84","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!AB84","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!AC84","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!AD84","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!AE84","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!AF84","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!AG84","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!AH84","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!AI84","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!AJ84","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!AK84","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!AL84","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!AM84","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!AN84","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!AO84","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!AP84","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!AQ84","v":4.9137409709473563E-2}]
["RM3Lan**F00","R&D","Moderate",30,"LandbasedWind","*","FCR",{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!L85","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!M85","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!N85","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!O85","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!P85","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!Q85","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!R85","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!S85","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!T85","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!U85","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!V85","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!W85","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!X85","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!Y85","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!Z85","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!AA85","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!AB85","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!AC85","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!AD85","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!AE85","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!AF85","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!AG85","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!AH85","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!AI85","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!AJ85","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!AK85","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!AL85","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!AM85","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!AN85","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!AO85","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!AP85","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!AQ85","v":4.9137409709473563E-2}]
["RC3Lan**F00","R&D","Conservative",30,"LandbasedWind","*","FCR",{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!L86","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!M86","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!N86","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!O86","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!P86","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!Q86","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!R86","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!S86","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!T86","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!U86","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!V86","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!W86","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!X86","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!Y86","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!Z86","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!AA86","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!AB86","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!AC86","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!AD86","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!AE86","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!AF86","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!AG86","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!AH86","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!AI86","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!AJ86","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!AK86","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!AL86","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!AM86","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!AN86","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!AO86","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!AP86","v":4.9137409709473563E-2},{"$f":"'Land-Based Wind'!$N$43*'Land-Based Wind'!AQ86","v":4.9137409709473563E-2}]
["R*3Off**I110","R&D","*",30,"OffShoreWind","*","Inflation Rate",{"$f":"'WACC Calc'!F731","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!G731","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!H731","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!I731","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!J731","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!K731","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!L731","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!M731","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!N731","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!O731","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!P731","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Q731","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!R731","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!S731","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!T731","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!U731","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!V731","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!W731","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!X731","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Y731","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Z731","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AA731","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AB731","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AC731","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AD731","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AE731","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AF731","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AG731","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AH731","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AI731","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AJ731","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AK731","v":2.5000000000000001E-2}]
["RA3Off**I100","R&D","Advanced",30,"OffShoreWind","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F732","v":0.04},{"$f":"'WACC Calc'!G732","v":0.04},{"$f":"'WACC Calc'!H732","v":0.04},{"$f":"'WACC Calc'!I732","v":0.04},{"$f":"'WACC Calc'!J732","v":0.04},{"$f":"'WACC Calc'!K732","v":0.04},{"$f":"'WACC Calc'!L732","v":0.04},{"$f":"'WACC Calc'!M732","v":0.04},{"$f":"'WACC Calc'!N732","v":0.04},{"$f":"'WACC Calc'!O732","v":0.04},{"$f":"'WACC Calc'!P732","v":0.04},{"$f":"'WACC Calc'!Q732","v":0.04},{"$f":"'WACC Calc'!R732","v":0.04},{"$f":"'WACC Calc'!S732","v":0.04},{"$f":"'WACC Calc'!T732","v":0.04},{"$f":"'WACC Calc'!U732","v":0.04},{"$f":"'WACC Calc'!V732","v":0.04},{"$f":"'WACC Calc'!W732","v":0.04},{"$f":"'WACC Calc'!X732","v":0.04},{"$f":"'WACC Calc'!Y732","v":0.04},{"$f":"'WACC Calc'!Z732","v":0.04},{"$f":"'WACC Calc'!AA732","v":0.04},{"$f":"'WACC Calc'!AB732","v":0.04},{"$f":"'WACC Calc'!AC732","v":0.04},{"$f":"'WACC Calc'!AD732","v":0.04},{"$f":"'WACC Calc'!AE732","v":0.04},{"$f":"'WACC Calc'!AF732","v":0.04},{"$f":"'WACC Calc'!AG732","v":0.04},{"$f":"'WACC Calc'!AH732","v":0.04},{"$f":"'WACC Calc'!AI732","v":0.04},{"$f":"'WACC Calc'!AJ732","v":0.04},{"$f":"'WACC Calc'!AK732","v":0.04}]
["RM3Off**I100","R&D","Moderate",30,"OffShoreWind","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F733","v":0.04},{"$f":"'WACC Calc'!G733","v":0.04},{"$f":"'WACC Calc'!H733","v":0.04},{"$f":"'WACC Calc'!I733","v":0.04},{"$f":"'WACC Calc'!J733","v":0.04},{"$f":"'WACC Calc'!K733","v":0.04},{"$f":"'WACC Calc'!L733","v":0.04},{"$f":"'WACC Calc'!M733","v":0.04},{"$f":"'WACC Calc'!N733","v":0.04},{"$f":"'WACC Calc'!O733","v":0.04},{"$f":"'WACC Calc'!P733","v":0.04},{"$f":"'WACC Calc'!Q733","v":0.04},{"$f":"'WACC Calc'!R733","v":0.04},{"$f":"'WACC Calc'!S733","v":0.04},{"$f":"'WACC Calc'!T733","v":0.04},{"$f":"'WACC Calc'!U733","v":0.04},{"$f":"'WACC Calc'!V733","v":0.04},{"$f":"'WACC Calc'!W733","v":0.04},{"$f":"'WACC Calc'!X733","v":0.04},{"$f":"'WACC Calc'!Y733","v":0.04},{"$f":"'WACC Calc'!Z733","v":0.04},{"$f":"'WACC Calc'!AA733","v":0.04},{"$f":"'WACC Calc'!AB733","v":0.04},{"$f":"'WACC Calc'!AC733","v":0.04},{"$f":"'WACC Calc'!AD733","v":0.04},{"$f":"'WACC Calc'!AE733","v":0.04},{"$f":"'WACC Calc'!AF733","v":0.04},{"$f":"'WACC Calc'!AG733","v":0.04},{"$f":"'WACC Calc'!AH733","v":0.04},{"$f":"'WACC Calc'!AI733","v":0.04},{"$f":"'WACC Calc'!AJ733","v":0.04},{"$f":"'WACC Calc'!AK733","v":0.04}]
["RC3Off**I100","R&D","Conservative",30,"OffShoreWind","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F734","v":0.04},{"$f":"'WACC Calc'!G734","v":0.04},{"$f":"'WACC Calc'!H734","v":0.04},{"$f":"'WACC Calc'!I734","v":0.04},{"$f":"'WACC Calc'!J734","v":0.04},{"$f":"'WACC Calc'!K734","v":0.04},{"$f":"'WACC Calc'!L734","v":0.04},{"$f":"'WACC Calc'!M734","v":0.04},{"$f":"'WACC Calc'!N734","v":0.04},{"$f":"'WACC Calc'!O734","v":0.04},{"$f":"'WACC Calc'!P734","v":0.04},{"$f":"'WACC Calc'!Q734","v":0.04},{"$f":"'WACC Calc'!R734","v":0.04},{"$f":"'WACC Calc'!S734","v":0.04},{"$f":"'WACC Calc'!T734","v":0.04},{"$f":"'WACC Calc'!U734","v":0.04},{"$f":"'WACC Calc'!V734","v":0.04},{"$f":"'WACC Calc'!W734","v":0.04},{"$f":"'WACC Calc'!X734","v":0.04},{"$f":"'WACC Calc'!Y734","v":0.04},{"$f":"'WACC Calc'!Z734","v":0.04},{"$f":"'WACC Calc'!AA734","v":0.04},{"$f":"'WACC Calc'!AB734","v":0.04},{"$f":"'WACC Calc'!AC734","v":0.04},{"$f":"'WACC Calc'!AD734","v":0.04},{"$f":"'WACC Calc'!AE734","v":0.04},{"$f":"'WACC Calc'!AF734","v":0.04},{"$f":"'WACC Calc'!AG734","v":0.04},{"$f":"'WACC Calc'!AH734","v":0.04},{"$f":"'WACC Calc'!AI734","v":0.04},{"$f":"'WACC Calc'!AJ734","v":0.04},{"$f":"'WACC Calc'!AK734","v":0.04}]
["RA3Off**C2126","R&D","Advanced",30,"OffShoreWind","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F735","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!G735","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!H735","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!I735","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!J735","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!K735","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!L735","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!M735","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!N735","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!O735","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!P735","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Q735","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!R735","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!S735","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!T735","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!U735","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!V735","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!W735","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!X735","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Y735","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Z735","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AA735","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AB735","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AC735","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AD735","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AE735","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AF735","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AG735","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AH735","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AI735","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AJ735","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AK735","v":1.4634146341463428E-2}]
["RM3Off**C2126","R&D","Moderate",30,"OffShoreWind","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F736","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!G736","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!H736","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!I736","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!J736","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!K736","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!L736","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!M736","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!N736","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!O736","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!P736","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Q736","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!R736","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!S736","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!T736","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!U736","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!V736","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!W736","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!X736","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Y736","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Z736","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AA736","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AB736","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AC736","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AD736","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AE736","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AF736","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AG736","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AH736","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AI736","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AJ736","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AK736","v":1.4634146341463428E-2}]
["RC3Off**C2126","R&D","Conservative",30,"OffShoreWind","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F737","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!G737","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!H737","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!I737","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!J737","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!K737","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!L737","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!M737","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!N737","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!O737","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!P737","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Q737","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!R737","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!S737","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!T737","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!U737","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!V737","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!W737","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!X737","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Y737","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Z737","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AA737","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AB737","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AC737","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AD737","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AE737","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AF737","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AG737","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AH737","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AI737","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AJ737","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AK737","v":1.4634146341463428E-2}]
["R*3Off**I00","R&D","*",30,"OffShoreWind","*","Interest During Construction  - Nominal",{"$f":"'WACC Calc'!F738","v":0.04},{"$f":"'WACC Calc'!G738","v":0.04},{"$f":"'WACC Calc'!H738","v":0.04},{"$f":"'WACC Calc'!I738","v":0.04},{"$f":"'WACC Calc'!J738","v":0.04},{"$f":"'WACC Calc'!K738","v":0.04},{"$f":"'WACC Calc'!L738","v":0.04},{"$f":"'WACC Calc'!M738","v":0.04},{"$f":"'WACC Calc'!N738","v":0.04},{"$f":"'WACC Calc'!O738","v":0.04},{"$f":"'WACC Calc'!P738","v":0.04},{"$f":"'WACC Calc'!Q738","v":0.04},{"$f":"'WACC Calc'!R738","v":0.04},{"$f":"'WACC Calc'!S738","v":0.04},{"$f":"'WACC Calc'!T738","v":0.04},{"$f":"'WACC Calc'!U738","v":0.04},{"$f":"'WACC Calc'!V738","v":0.04},{"$f":"'WACC Calc'!W738","v":0.04},{"$f":"'WACC Calc'!X738","v":0.04},{"$f":"'WACC Calc'!Y738","v":0.04},{"$f":"'WACC Calc'!Z738","v":0.04},{"$f":"'WACC Calc'!AA738","v":0.04},{"$f":"'WACC Calc'!AB738","v":0.04},{"$f":"'WACC Calc'!AC738","v":0.04},{"$f":"'WACC Calc'!AD738","v":0.04},{"$f":"'WACC Calc'!AE738","v":0.04},{"$f":"'WACC Calc'!AF738","v":0.04},{"$f":"'WACC Calc'!AG738","v":0.04},{"$f":"'WACC Calc'!AH738","v":0.04},{"$f":"'WACC Calc'!AI738","v":0.04},{"$f":"'WACC Calc'!AJ738","v":0.04},{"$f":"'WACC Calc'!AK738","v":0.04}]
["RA3Off**R10","R&D","Advanced",30,"OffShoreWind","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F739","v":0.1},{"$f":"'WACC Calc'!G739","v":0.1},{"$f":"'WACC Calc'!H739","v":0.1},{"$f":"'WACC Calc'!I739","v":0.1},{"$f":"'WACC Calc'!J739","v":0.1},{"$f":"'WACC Calc'!K739","v":0.1},{"$f":"'WACC Calc'!L739","v":0.1},{"$f":"'WACC Calc'!M739","v":0.1},{"$f":"'WACC Calc'!N739","v":0.1},{"$f":"'WACC Calc'!O739","v":0.1},{"$f":"'WACC Calc'!P739","v":0.1},{"$f":"'WACC Calc'!Q739","v":0.1},{"$f":"'WACC Calc'!R739","v":0.1},{"$f":"'WACC Calc'!S739","v":0.1},{"$f":"'WACC Calc'!T739","v":0.1},{"$f":"'WACC Calc'!U739","v":0.1},{"$f":"'WACC Calc'!V739","v":0.1},{"$f":"'WACC Calc'!W739","v":0.1},{"$f":"'WACC Calc'!X739","v":0.1},{"$f":"'WACC Calc'!Y739","v":0.1},{"$f":"'WACC Calc'!Z739","v":0.1},{"$f":"'WACC Calc'!AA739","v":0.1},{"$f":"'WACC Calc'!AB739","v":0.1},{"$f":"'WACC Calc'!AC739","v":0.1},{"$f":"'WACC Calc'!AD739","v":0.1},{"$f":"'WACC Calc'!AE739","v":0.1},{"$f":"'WACC Calc'!AF739","v":0.1},{"$f":"'WACC Calc'!AG739","v":0.1},{"$f":"'WACC Calc'!AH739","v":0.1},{"$f":"'WACC Calc'!AI739","v":0.1},{"$f":"'WACC Calc'!AJ739","v":0.1},{"$f":"'WACC Calc'!AK739","v":0.1}]
["RM3Off**R10","R&D","Moderate",30,"OffShoreWind","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F740","v":0.1},{"$f":"'WACC Calc'!G740","v":0.1},{"$f":"'WACC Calc'!H740","v":0.1},{"$f":"'WACC Calc'!I740","v":0.1},{"$f":"'WACC Calc'!J740","v":0.1},{"$f":"'WACC Calc'!K740","v":0.1},{"$f":"'WACC Calc'!L740","v":0.1},{"$f":"'WACC Calc'!M740","v":0.1},{"$f":"'WACC Calc'!N740","v":0.1},{"$f":"'WACC Calc'!O740","v":0.1},{"$f":"'WACC Calc'!P740","v":0.1},{"$f":"'WACC Calc'!Q740","v":0.1},{"$f":"'WACC Calc'!R740","v":0.1},{"$f":"'WACC Calc'!S740","v":0.1},{"$f":"'WACC Calc'!T740","v":0.1},{"$f":"'WACC Calc'!U740","v":0.1},{"$f":"'WACC Calc'!V740","v":0.1},{"$f":"'WACC Calc'!W740","v":0.1},{"$f":"'WACC Calc'!X740","v":0.1},{"$f":"'WACC Calc'!Y740","v":0.1},{"$f":"'WACC Calc'!Z740","v":0.1},{"$f":"'WACC Calc'!AA740","v":0.1},{"$f":"'WACC Calc'!AB740","v":0.1},{"$f":"'WACC Calc'!AC740","v":0.1},{"$f":"'WACC Calc'!AD740","v":0.1},{"$f":"'WACC Calc'!AE740","v":0.1},{"$f":"'WACC Calc'!AF740","v":0.1},{"$f":"'WACC Calc'!AG740","v":0.1},{"$f":"'WACC Calc'!AH740","v":0.1},{"$f":"'WACC Calc'!AI740","v":0.1},{"$f":"'WACC Calc'!AJ740","v":0.1},{"$f":"'WACC Calc'!AK740","v":0.1}]
["RC3Off**R10","R&D","Conservative",30,"OffShoreWind","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F741","v":0.1},{"$f":"'WACC Calc'!G741","v":0.1},{"$f":"'WACC Calc'!H741","v":0.1},{"$f":"'WACC Calc'!I741","v":0.1},{"$f":"'WACC Calc'!J741","v":0.1},{"$f":"'WACC Calc'!K741","v":0.1},{"$f":"'WACC Calc'!L741","v":0.1},{"$f":"'WACC Calc'!M741","v":0.1},{"$f":"'WACC Calc'!N741","v":0.1},{"$f":"'WACC Calc'!O741","v":0.1},{"$f":"'WACC Calc'!P741","v":0.1},{"$f":"'WACC Calc'!Q741","v":0.1},{"$f":"'WACC Calc'!R741","v":0.1},{"$f":"'WACC Calc'!S741","v":0.1},{"$f":"'WACC Calc'!T741","v":0.1},{"$f":"'WACC Calc'!U741","v":0.1},{"$f":"'WACC Calc'!V741","v":0.1},{"$f":"'WACC Calc'!W741","v":0.1},{"$f":"'WACC Calc'!X741","v":0.1},{"$f":"'WACC Calc'!Y741","v":0.1},{"$f":"'WACC Calc'!Z741","v":0.1},{"$f":"'WACC Calc'!AA741","v":0.1},{"$f":"'WACC Calc'!AB741","v":0.1},{"$f":"'WACC Calc'!AC741","v":0.1},{"$f":"'WACC Calc'!AD741","v":0.1},{"$f":"'WACC Calc'!AE741","v":0.1},{"$f":"'WACC Calc'!AF741","v":0.1},{"$f":"'WACC Calc'!AG741","v":0.1},{"$f":"'WACC Calc'!AH741","v":0.1},{"$f":"'WACC Calc'!AI741","v":0.1},{"$f":"'WACC Calc'!AJ741","v":0.1},{"$f":"'WACC Calc'!AK741","v":0.1}]
["RA3Off**C1237","R&D","Advanced",30,"OffShoreWind","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F742","v":7.317073170731736E-2},{"$f":"'WACC Calc'!G742","v":7.317073170731736E-2},{"$f":"'WACC Calc'!H742","v":7.317073170731736E-2},{"$f":"'WACC Calc'!I742","v":7.317073170731736E-2},{"$f":"'WACC Calc'!J742","v":7.317073170731736E-2},{"$f":"'WACC Calc'!K742","v":7.317073170731736E-2},{"$f":"'WACC Calc'!L742","v":7.317073170731736E-2},{"$f":"'WACC Calc'!M742","v":7.317073170731736E-2},{"$f":"'WACC Calc'!N742","v":7.317073170731736E-2},{"$f":"'WACC Calc'!O742","v":7.317073170731736E-2},{"$f":"'WACC Calc'!P742","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Q742","v":7.317073170731736E-2},{"$f":"'WACC Calc'!R742","v":7.317073170731736E-2},{"$f":"'WACC Calc'!S742","v":7.317073170731736E-2},{"$f":"'WACC Calc'!T742","v":7.317073170731736E-2},{"$f":"'WACC Calc'!U742","v":7.317073170731736E-2},{"$f":"'WACC Calc'!V742","v":7.317073170731736E-2},{"$f":"'WACC Calc'!W742","v":7.317073170731736E-2},{"$f":"'WACC Calc'!X742","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Y742","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Z742","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AA742","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AB742","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AC742","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AD742","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AE742","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AF742","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AG742","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AH742","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AI742","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AJ742","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AK742","v":7.317073170731736E-2}]
["RM3Off**C1237","R&D","Moderate",30,"OffShoreWind","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F743","v":7.317073170731736E-2},{"$f":"'WACC Calc'!G743","v":7.317073170731736E-2},{"$f":"'WACC Calc'!H743","v":7.317073170731736E-2},{"$f":"'WACC Calc'!I743","v":7.317073170731736E-2},{"$f":"'WACC Calc'!J743","v":7.317073170731736E-2},{"$f":"'WACC Calc'!K743","v":7.317073170731736E-2},{"$f":"'WACC Calc'!L743","v":7.317073170731736E-2},{"$f":"'WACC Calc'!M743","v":7.317073170731736E-2},{"$f":"'WACC Calc'!N743","v":7.317073170731736E-2},{"$f":"'WACC Calc'!O743","v":7.317073170731736E-2},{"$f":"'WACC Calc'!P743","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Q743","v":7.317073170731736E-2},{"$f":"'WACC Calc'!R743","v":7.317073170731736E-2},{"$f":"'WACC Calc'!S743","v":7.317073170731736E-2},{"$f":"'WACC Calc'!T743","v":7.317073170731736E-2},{"$f":"'WACC Calc'!U743","v":7.317073170731736E-2},{"$f":"'WACC Calc'!V743","v":7.317073170731736E-2},{"$f":"'WACC Calc'!W743","v":7.317073170731736E-2},{"$f":"'WACC Calc'!X743","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Y743","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Z743","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AA743","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AB743","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AC743","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AD743","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AE743","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AF743","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AG743","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AH743","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AI743","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AJ743","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AK743","v":7.317073170731736E-2}]
["RC3Off**C1237","R&D","Conservative",30,"OffShoreWind","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F744","v":7.317073170731736E-2},{"$f":"'WACC Calc'!G744","v":7.317073170731736E-2},{"$f":"'WACC Calc'!H744","v":7.317073170731736E-2},{"$f":"'WACC Calc'!I744","v":7.317073170731736E-2},{"$f":"'WACC Calc'!J744","v":7.317073170731736E-2},{"$f":"'WACC Calc'!K744","v":7.317073170731736E-2},{"$f":"'WACC Calc'!L744","v":7.317073170731736E-2},{"$f":"'WACC Calc'!M744","v":7.317073170731736E-2},{"$f":"'WACC Calc'!N744","v":7.317073170731736E-2},{"$f":"'WACC Calc'!O744","v":7.317073170731736E-2},{"$f":"'WACC Calc'!P744","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Q744","v":7.317073170731736E-2},{"$f":"'WACC Calc'!R744","v":7.317073170731736E-2},{"$f":"'WACC Calc'!S744","v":7.317073170731736E-2},{"$f":"'WACC Calc'!T744","v":7.317073170731736E-2},{"$f":"'WACC Calc'!U744","v":7.317073170731736E-2},{"$f":"'WACC Calc'!V744","v":7.317073170731736E-2},{"$f":"'WACC Calc'!W744","v":7.317073170731736E-2},{"$f":"'WACC Calc'!X744","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Y744","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Z744","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AA744","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AB744","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AC744","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AD744","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AE744","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AF744","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AG744","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AH744","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AI744","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AJ744","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AK744","v":7.317073170731736E-2}]
["RA3Off**D00","R&D","Advanced",30,"OffShoreWind","*","Debt Fraction",{"$f":"'WACC Calc'!F745","v":0.68500000000000005},{"$f":"'WACC Calc'!G745","v":0.68500000000000005},{"$f":"'WACC Calc'!H745","v":0.68500000000000005},{"$f":"'WACC Calc'!I745","v":0.68500000000000005},{"$f":"'WACC Calc'!J745","v":0.68500000000000005},{"$f":"'WACC Calc'!K745","v":0.68500000000000005},{"$f":"'WACC Calc'!L745","v":0.68500000000000005},{"$f":"'WACC Calc'!M745","v":0.68500000000000005},{"$f":"'WACC Calc'!N745","v":0.68500000000000005},{"$f":"'WACC Calc'!O745","v":0.68500000000000005},{"$f":"'WACC Calc'!P745","v":0.68500000000000005},{"$f":"'WACC Calc'!Q745","v":0.68500000000000005},{"$f":"'WACC Calc'!R745","v":0.68500000000000005},{"$f":"'WACC Calc'!S745","v":0.68500000000000005},{"$f":"'WACC Calc'!T745","v":0.68500000000000005},{"$f":"'WACC Calc'!U745","v":0.68500000000000005},{"$f":"'WACC Calc'!V745","v":0.68500000000000005},{"$f":"'WACC Calc'!W745","v":0.68500000000000005},{"$f":"'WACC Calc'!X745","v":0.68500000000000005},{"$f":"'WACC Calc'!Y745","v":0.68500000000000005},{"$f":"'WACC Calc'!Z745","v":0.68500000000000005},{"$f":"'WACC Calc'!AA745","v":0.68500000000000005},{"$f":"'WACC Calc'!AB745","v":0.68500000000000005},{"$f":"'WACC Calc'!AC745","v":0.68500000000000005},{"$f":"'WACC Calc'!AD745","v":0.68500000000000005},{"$f":"'WACC Calc'!AE745","v":0.68500000000000005},{"$f":"'WACC Calc'!AF745","v":0.68500000000000005},{"$f":"'WACC Calc'!AG745","v":0.68500000000000005},{"$f":"'WACC Calc'!AH745","v":0.68500000000000005},{"$f":"'WACC Calc'!AI745","v":0.68500000000000005},{"$f":"'WACC Calc'!AJ745","v":0.68500000000000005},{"$f":"'WACC Calc'!AK745","v":0.68500000000000005}]
["RM3Off**D00","R&D","Moderate",30,"OffShoreWind","*","Debt Fraction",{"$f":"'WACC Calc'!F746","v":0.68500000000000005},{"$f":"'WACC Calc'!G746","v":0.68500000000000005},{"$f":"'WACC Calc'!H746","v":0.68500000000000005},{"$f":"'WACC Calc'!I746","v":0.68500000000000005},{"$f":"'WACC Calc'!J746","v":0.68500000000000005},{"$f":"'WACC Calc'!K746","v":0.68500000000000005},{"$f":"'WACC Calc'!L746","v":0.68500000000000005},{"$f":"'WACC Calc'!M746","v":0.68500000000000005},{"$f":"'WACC Calc'!N746","v":0.68500000000000005},{"$f":"'WACC Calc'!O746","v":0.68500000000000005},{"$f":"'WACC Calc'!P746","v":0.68500000000000005},{"$f":"'WACC Calc'!Q746","v":0.68500000000000005},{"$f":"'WACC Calc'!R746","v":0.68500000000000005},{"$f":"'WACC Calc'!S746","v":0.68500000000000005},{"$f":"'WACC Calc'!T746","v":0.68500000000000005},{"$f":"'WACC Calc'!U746","v":0.68500000000000005},{"$f":"'WACC Calc'!V746","v":0.68500000000000005},{"$f":"'WACC Calc'!W746","v":0.68500000000000005},{"$f":"'WACC Calc'!X746","v":0.68500000000000005},{"$f":"'WACC Calc'!Y746","v":0.68500000000000005},{"$f":"'WACC Calc'!Z746","v":0.68500000000000005},{"$f":"'WACC Calc'!AA746","v":0.68500000000000005},{"$f":"'WACC Calc'!AB746","v":0.68500000000000005},{"$f":"'WACC Calc'!AC746","v":0.68500000000000005},{"$f":"'WACC Calc'!AD746","v":0.68500000000000005},{"$f":"'WACC Calc'!AE746","v":0.68500000000000005},{"$f":"'WACC Calc'!AF746","v":0.68500000000000005},{"$f":"'WACC Calc'!AG746","v":0.68500000000000005},{"$f":"'WACC Calc'!AH746","v":0.68500000000000005},{"$f":"'WACC Calc'!AI746","v":0.68500000000000005},{"$f":"'WACC Calc'!AJ746","v":0.68500000000000005},{"$f":"'WACC Calc'!AK746","v":0.68500000000000005}]
["RC3Off**D00","R&D","Conservative",30,"OffShoreWind","*","Debt Fraction",{"$f":"'WACC Calc'!F747","v":0.68500000000000005},{"$f":"'WACC Calc'!G747","v":0.68500000000000005},{"$f":"'WACC Calc'!H747","v":0.68500000000000005},{"$f":"'WACC Calc'!I747","v":0.68500000000000005},{"$f":"'WACC Calc'!J747","v":0.68500000000000005},{"$f":"'WACC Calc'!K747","v":0.68500000000000005},{"$f":"'WACC Calc'!L747","v":0.68500000000000005},{"$f":"'WACC Calc'!M747","v":0.68500000000000005},{"$f":"'WACC Calc'!N747","v":0.68500000000000005},{"$f":"'WACC Calc'!O747","v":0.68500000000000005},{"$f":"'WACC Calc'!P747","v":0.68500000000000005},{"$f":"'WACC Calc'!Q747","v":0.68500000000000005},{"$f":"'WACC Calc'!R747","v":0.68500000000000005},{"$f":"'WACC Calc'!S747","v":0.68500000000000005},{"$f":"'WACC Calc'!T747","v":0.68500000000000005},{"$f":"'WACC Calc'!U747","v":0.68500000000000005},{"$f":"'WACC Calc'!V747","v":0.68500000000000005},{"$f":"'WACC Calc'!W747","v":0.68500000000000005},{"$f":"'WACC Calc'!X747","v":0.68500000000000005},{"$f":"'WACC Calc'!Y747","v":0.68500000000000005},{"$f":"'WACC Calc'!Z747","v":0.68500000000000005},{"$f":"'WACC Calc'!AA747","v":0.68500000000000005},{"$f":"'WACC Calc'!AB747","v":0.68500000000000005},{"$f":"'WACC Calc'!AC747","v":0.68500000000000005},{"$f":"'WACC Calc'!AD747","v":0.68500000000000005},{"$f":"'WACC Calc'!AE747","v":0.68500000000000005},{"$f":"'WACC Calc'!AF747","v":0.68500000000000005},{"$f":"'WACC Calc'!AG747","v":0.68500000000000005},{"$f":"'WACC Calc'!AH747","v":0.68500000000000005},{"$f":"'WACC Calc'!AI747","v":0.68500000000000005},{"$f":"'WACC Calc'!AJ747","v":0.68500000000000005},{"$f":"'WACC Calc'!AK747","v":0.68500000000000005}]
["R*3Off**T50","R&D","*",30,"OffShoreWind","*","Tax Rate (Federal and State)",{"$f":"'WACC Calc'!F748","v":0.25740000000000002},{"$f":"'WACC Calc'!G748","v":0.25740000000000002},{"$f":"'WACC Calc'!H748","v":0.25740000000000002},{"$f":"'WACC Calc'!I748","v":0.25740000000000002},{"$f":"'WACC Calc'!J748","v":0.25740000000000002},{"$f":"'WACC Calc'!K748","v":0.25740000000000002},{"$f":"'WACC Calc'!L748","v":0.25740000000000002},{"$f":"'WACC Calc'!M748","v":0.25740000000000002},{"$f":"'WACC Calc'!N748","v":0.25740000000000002},{"$f":"'WACC Calc'!O748","v":0.25740000000000002},{"$f":"'WACC Calc'!P748","v":0.25740000000000002},{"$f":"'WACC Calc'!Q748","v":0.25740000000000002},{"$f":"'WACC Calc'!R748","v":0.25740000000000002},{"$f":"'WACC Calc'!S748","v":0.25740000000000002},{"$f":"'WACC Calc'!T748","v":0.25740000000000002},{"$f":"'WACC Calc'!U748","v":0.25740000000000002},{"$f":"'WACC Calc'!V748","v":0.25740000000000002},{"$f":"'WACC Calc'!W748","v":0.25740000000000002},{"$f":"'WACC Calc'!X748","v":0.25740000000000002},{"$f":"'WACC Calc'!Y748","v":0.25740000000000002},{"$f":"'WACC Calc'!Z748","v":0.25740000000000002},{"$f":"'WACC Calc'!AA748","v":0.25740000000000002},{"$f":"'WACC Calc'!AB748","v":0.25740000000000002},{"$f":"'WACC Calc'!AC748","v":0.25740000000000002},{"$f":"'WACC Calc'!AD748","v":0.25740000000000002},{"$f":"'WACC Calc'!AE748","v":0.25740000000000002},{"$f":"'WACC Calc'!AF748","v":0.25740000000000002},{"$f":"'WACC Calc'!AG748","v":0.25740000000000002},{"$f":"'WACC Calc'!AH748","v":0.25740000000000002},{"$f":"'WACC Calc'!AI748","v":0.25740000000000002},{"$f":"'WACC Calc'!AJ748","v":0.25740000000000002},{"$f":"'WACC Calc'!AK748","v":0.25740000000000002}]
["RA3Off**W00","R&D","Advanced",30,"OffShoreWind","*","WACC Nominal",{"$f":"'WACC Calc'!F749","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!G749","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!H749","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!I749","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!J749","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!K749","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!L749","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!M749","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!N749","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!O749","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!P749","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!Q749","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!R749","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!S749","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!T749","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!U749","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!V749","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!W749","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!X749","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!Y749","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!Z749","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!AA749","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!AB749","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!AC749","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!AD749","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!AE749","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!AF749","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!AG749","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!AH749","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!AI749","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!AJ749","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!AK749","v":5.1847239999999996E-2}]
["RM3Off**W00","R&D","Moderate",30,"OffShoreWind","*","WACC Nominal",{"$f":"'WACC Calc'!F750","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!G750","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!H750","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!I750","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!J750","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!K750","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!L750","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!M750","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!N750","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!O750","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!P750","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!Q750","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!R750","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!S750","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!T750","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!U750","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!V750","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!W750","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!X750","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!Y750","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!Z750","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!AA750","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!AB750","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!AC750","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!AD750","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!AE750","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!AF750","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!AG750","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!AH750","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!AI750","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!AJ750","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!AK750","v":5.1847239999999996E-2}]
["RC3Off**W00","R&D","Conservative",30,"OffShoreWind","*","WACC Nominal",{"$f":"'WACC Calc'!F751","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!G751","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!H751","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!I751","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!J751","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!K751","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!L751","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!M751","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!N751","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!O751","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!P751","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!Q751","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!R751","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!S751","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!T751","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!U751","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!V751","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!W751","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!X751","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!Y751","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!Z751","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!AA751","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!AB751","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!AC751","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!AD751","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!AE751","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!AF751","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!AG751","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!AH751","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!AI751","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!AJ751","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!AK751","v":5.1847239999999996E-2}]
["RA3Off**W06","R&D","Advanced",30,"OffShoreWind","*","WACC Real",{"$f":"'WACC Calc'!F752","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!G752","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!H752","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!I752","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!J752","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!K752","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!L752","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!M752","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!N752","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!O752","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!P752","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!Q752","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!R752","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!S752","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!T752","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!U752","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!V752","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!W752","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!X752","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!Y752","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!Z752","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!AA752","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!AB752","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!AC752","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!AD752","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!AE752","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!AF752","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!AG752","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!AH752","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!AI752","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!AJ752","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!AK752","v":2.6192429268292905E-2}]
["RM3Off**W06","R&D","Moderate",30,"OffShoreWind","*","WACC Real",{"$f":"'WACC Calc'!F753","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!G753","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!H753","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!I753","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!J753","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!K753","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!L753","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!M753","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!N753","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!O753","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!P753","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!Q753","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!R753","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!S753","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!T753","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!U753","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!V753","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!W753","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!X753","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!Y753","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!Z753","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!AA753","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!AB753","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!AC753","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!AD753","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!AE753","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!AF753","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!AG753","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!AH753","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!AI753","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!AJ753","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!AK753","v":2.6192429268292905E-2}]
["RC3Off**W06","R&D","Conservative",30,"OffShoreWind","*","WACC Real",{"$f":"'WACC Calc'!F754","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!G754","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!H754","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!I754","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!J754","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!K754","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!L754","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!M754","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!N754","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!O754","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!P754","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!Q754","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!R754","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!S754","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!T754","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!U754","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!V754","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!W754","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!X754","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!Y754","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!Z754","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!AA754","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!AB754","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!AC754","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!AD754","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!AE754","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!AF754","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!AG754","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!AH754","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!AI754","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!AJ754","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!AK754","v":2.6192429268292905E-2}]
["RA3Off**F00","R&D","Advanced",30,"OffShoreWind","*","FCR",{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!L85","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!M85","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!N85","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!O85","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!P85","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!Q85","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!R85","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!S85","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!T85","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!U85","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!V85","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!W85","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!X85","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!Y85","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!Z85","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!AA85","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!AB85","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!AC85","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!AD85","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!AE85","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!AF85","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!AG85","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!AH85","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!AI85","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!AJ85","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!AK85","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!AL85","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!AM85","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!AN85","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!AO85","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!AP85","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!AQ85","v":5.0719826638420985E-2}]
["RM3Off**F00","R&D","Moderate",30,"OffShoreWind","*","FCR",{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!L86","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!M86","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!N86","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!O86","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!P86","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!Q86","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!R86","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!S86","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!T86","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!U86","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!V86","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!W86","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!X86","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!Y86","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!Z86","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!AA86","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!AB86","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!AC86","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!AD86","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!AE86","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!AF86","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!AG86","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!AH86","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!AI86","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!AJ86","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!AK86","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!AL86","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!AM86","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!AN86","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!AO86","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!AP86","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!AQ86","v":5.0719826638420985E-2}]
["RC3Off**F00","R&D","Conservative",30,"OffShoreWind","*","FCR",{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!L87","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!M87","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!N87","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!O87","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!P87","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!Q87","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!R87","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!S87","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!T87","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!U87","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!V87","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!W87","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!X87","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!Y87","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!Z87","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!AA87","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!AB87","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!AC87","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!AD87","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!AE87","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!AF87","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!AG87","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!AH87","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!AI87","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!AJ87","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!AK87","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!AL87","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!AM87","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!AN87","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!AO87","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!AP87","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$N$45*'Offshore Wind'!AQ87","v":5.0719826638420985E-2}]
["R*3Uti**I110","R&D","*",30,"UtilityPV","*","Inflation Rate",{"$f":"'WACC Calc'!F757","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!G757","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!H757","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!I757","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!J757","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!K757","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!L757","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!M757","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!N757","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!O757","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!P757","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Q757","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!R757","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!S757","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!T757","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!U757","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!V757","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!W757","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!X757","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Y757","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Z757","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AA757","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AB757","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AC757","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AD757","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AE757","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AF757","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AG757","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AH757","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AI757","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AJ757","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AK757","v":2.5000000000000001E-2}]
["RA3Uti**I100","R&D","Advanced",30,"UtilityPV","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F758","v":0.04},{"$f":"'WACC Calc'!G758","v":0.04},{"$f":"'WACC Calc'!H758","v":0.04},{"$f":"'WACC Calc'!I758","v":0.04},{"$f":"'WACC Calc'!J758","v":0.04},{"$f":"'WACC Calc'!K758","v":0.04},{"$f":"'WACC Calc'!L758","v":0.04},{"$f":"'WACC Calc'!M758","v":0.04},{"$f":"'WACC Calc'!N758","v":0.04},{"$f":"'WACC Calc'!O758","v":0.04},{"$f":"'WACC Calc'!P758","v":0.04},{"$f":"'WACC Calc'!Q758","v":0.04},{"$f":"'WACC Calc'!R758","v":0.04},{"$f":"'WACC Calc'!S758","v":0.04},{"$f":"'WACC Calc'!T758","v":0.04},{"$f":"'WACC Calc'!U758","v":0.04},{"$f":"'WACC Calc'!V758","v":0.04},{"$f":"'WACC Calc'!W758","v":0.04},{"$f":"'WACC Calc'!X758","v":0.04},{"$f":"'WACC Calc'!Y758","v":0.04},{"$f":"'WACC Calc'!Z758","v":0.04},{"$f":"'WACC Calc'!AA758","v":0.04},{"$f":"'WACC Calc'!AB758","v":0.04},{"$f":"'WACC Calc'!AC758","v":0.04},{"$f":"'WACC Calc'!AD758","v":0.04},{"$f":"'WACC Calc'!AE758","v":0.04},{"$f":"'WACC Calc'!AF758","v":0.04},{"$f":"'WACC Calc'!AG758","v":0.04},{"$f":"'WACC Calc'!AH758","v":0.04},{"$f":"'WACC Calc'!AI758","v":0.04},{"$f":"'WACC Calc'!AJ758","v":0.04},{"$f":"'WACC Calc'!AK758","v":0.04}]
["RM3Uti**I100","R&D","Moderate",30,"UtilityPV","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F759","v":0.04},{"$f":"'WACC Calc'!G759","v":0.04},{"$f":"'WACC Calc'!H759","v":0.04},{"$f":"'WACC Calc'!I759","v":0.04},{"$f":"'WACC Calc'!J759","v":0.04},{"$f":"'WACC Calc'!K759","v":0.04},{"$f":"'WACC Calc'!L759","v":0.04},{"$f":"'WACC Calc'!M759","v":0.04},{"$f":"'WACC Calc'!N759","v":0.04},{"$f":"'WACC Calc'!O759","v":0.04},{"$f":"'WACC Calc'!P759","v":0.04},{"$f":"'WACC Calc'!Q759","v":0.04},{"$f":"'WACC Calc'!R759","v":0.04},{"$f":"'WACC Calc'!S759","v":0.04},{"$f":"'WACC Calc'!T759","v":0.04},{"$f":"'WACC Calc'!U759","v":0.04},{"$f":"'WACC Calc'!V759","v":0.04},{"$f":"'WACC Calc'!W759","v":0.04},{"$f":"'WACC Calc'!X759","v":0.04},{"$f":"'WACC Calc'!Y759","v":0.04},{"$f":"'WACC Calc'!Z759","v":0.04},{"$f":"'WACC Calc'!AA759","v":0.04},{"$f":"'WACC Calc'!AB759","v":0.04},{"$f":"'WACC Calc'!AC759","v":0.04},{"$f":"'WACC Calc'!AD759","v":0.04},{"$f":"'WACC Calc'!AE759","v":0.04},{"$f":"'WACC Calc'!AF759","v":0.04},{"$f":"'WACC Calc'!AG759","v":0.04},{"$f":"'WACC Calc'!AH759","v":0.04},{"$f":"'WACC Calc'!AI759","v":0.04},{"$f":"'WACC Calc'!AJ759","v":0.04},{"$f":"'WACC Calc'!AK759","v":0.04}]
["RC3Uti**I100","R&D","Conservative",30,"UtilityPV","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F760","v":0.04},{"$f":"'WACC Calc'!G760","v":0.04},{"$f":"'WACC Calc'!H760","v":0.04},{"$f":"'WACC Calc'!I760","v":0.04},{"$f":"'WACC Calc'!J760","v":0.04},{"$f":"'WACC Calc'!K760","v":0.04},{"$f":"'WACC Calc'!L760","v":0.04},{"$f":"'WACC Calc'!M760","v":0.04},{"$f":"'WACC Calc'!N760","v":0.04},{"$f":"'WACC Calc'!O760","v":0.04},{"$f":"'WACC Calc'!P760","v":0.04},{"$f":"'WACC Calc'!Q760","v":0.04},{"$f":"'WACC Calc'!R760","v":0.04},{"$f":"'WACC Calc'!S760","v":0.04},{"$f":"'WACC Calc'!T760","v":0.04},{"$f":"'WACC Calc'!U760","v":0.04},{"$f":"'WACC Calc'!V760","v":0.04},{"$f":"'WACC Calc'!W760","v":0.04},{"$f":"'WACC Calc'!X760","v":0.04},{"$f":"'WACC Calc'!Y760","v":0.04},{"$f":"'WACC Calc'!Z760","v":0.04},{"$f":"'WACC Calc'!AA760","v":0.04},{"$f":"'WACC Calc'!AB760","v":0.04},{"$f":"'WACC Calc'!AC760","v":0.04},{"$f":"'WACC Calc'!AD760","v":0.04},{"$f":"'WACC Calc'!AE760","v":0.04},{"$f":"'WACC Calc'!AF760","v":0.04},{"$f":"'WACC Calc'!AG760","v":0.04},{"$f":"'WACC Calc'!AH760","v":0.04},{"$f":"'WACC Calc'!AI760","v":0.04},{"$f":"'WACC Calc'!AJ760","v":0.04},{"$f":"'WACC Calc'!AK760","v":0.04}]
["RA3Uti**C2126","R&D","Advanced",30,"UtilityPV","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F761","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!G761","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!H761","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!I761","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!J761","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!K761","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!L761","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!M761","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!N761","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!O761","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!P761","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Q761","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!R761","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!S761","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!T761","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!U761","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!V761","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!W761","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!X761","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Y761","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Z761","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AA761","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AB761","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AC761","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AD761","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AE761","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AF761","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AG761","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AH761","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AI761","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AJ761","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AK761","v":1.4634146341463428E-2}]
["RM3Uti**C2126","R&D","Moderate",30,"UtilityPV","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F762","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!G762","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!H762","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!I762","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!J762","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!K762","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!L762","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!M762","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!N762","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!O762","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!P762","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Q762","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!R762","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!S762","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!T762","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!U762","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!V762","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!W762","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!X762","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Y762","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Z762","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AA762","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AB762","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AC762","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AD762","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AE762","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AF762","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AG762","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AH762","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AI762","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AJ762","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AK762","v":1.4634146341463428E-2}]
["RC3Uti**C2126","R&D","Conservative",30,"UtilityPV","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F763","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!G763","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!H763","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!I763","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!J763","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!K763","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!L763","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!M763","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!N763","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!O763","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!P763","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Q763","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!R763","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!S763","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!T763","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!U763","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!V763","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!W763","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!X763","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Y763","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Z763","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AA763","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AB763","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AC763","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AD763","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AE763","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AF763","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AG763","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AH763","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AI763","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AJ763","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AK763","v":1.4634146341463428E-2}]
["R*3Uti**I00","R&D","*",30,"UtilityPV","*","Interest During Construction  - Nominal",{"$f":"'WACC Calc'!F764","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!G764","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!H764","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!I764","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!J764","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!K764","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!L764","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!M764","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!N764","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!O764","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!P764","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!Q764","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!R764","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!S764","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!T764","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!U764","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!V764","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!W764","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!X764","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!Y764","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!Z764","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AA764","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AB764","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AC764","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AD764","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AE764","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AF764","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AG764","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AH764","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AI764","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AJ764","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AK764","v":3.5000000000000003E-2}]
["RA3Uti**R10","R&D","Advanced",30,"UtilityPV","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F765","v":7.8E-2},{"$f":"'WACC Calc'!G765","v":7.8E-2},{"$f":"'WACC Calc'!H765","v":7.8E-2},{"$f":"'WACC Calc'!I765","v":7.8E-2},{"$f":"'WACC Calc'!J765","v":7.8E-2},{"$f":"'WACC Calc'!K765","v":7.8E-2},{"$f":"'WACC Calc'!L765","v":7.8E-2},{"$f":"'WACC Calc'!M765","v":7.8E-2},{"$f":"'WACC Calc'!N765","v":7.8E-2},{"$f":"'WACC Calc'!O765","v":7.8E-2},{"$f":"'WACC Calc'!P765","v":7.8E-2},{"$f":"'WACC Calc'!Q765","v":7.8E-2},{"$f":"'WACC Calc'!R765","v":7.8E-2},{"$f":"'WACC Calc'!S765","v":7.8E-2},{"$f":"'WACC Calc'!T765","v":7.8E-2},{"$f":"'WACC Calc'!U765","v":7.8E-2},{"$f":"'WACC Calc'!V765","v":7.8E-2},{"$f":"'WACC Calc'!W765","v":7.8E-2},{"$f":"'WACC Calc'!X765","v":7.8E-2},{"$f":"'WACC Calc'!Y765","v":7.8E-2},{"$f":"'WACC Calc'!Z765","v":7.8E-2},{"$f":"'WACC Calc'!AA765","v":7.8E-2},{"$f":"'WACC Calc'!AB765","v":7.8E-2},{"$f":"'WACC Calc'!AC765","v":7.8E-2},{"$f":"'WACC Calc'!AD765","v":7.8E-2},{"$f":"'WACC Calc'!AE765","v":7.8E-2},{"$f":"'WACC Calc'!AF765","v":7.8E-2},{"$f":"'WACC Calc'!AG765","v":7.8E-2},{"$f":"'WACC Calc'!AH765","v":7.8E-2},{"$f":"'WACC Calc'!AI765","v":7.8E-2},{"$f":"'WACC Calc'!AJ765","v":7.8E-2},{"$f":"'WACC Calc'!AK765","v":7.8E-2}]
["RM3Uti**R10","R&D","Moderate",30,"UtilityPV","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F766","v":7.8E-2},{"$f":"'WACC Calc'!G766","v":7.8E-2},{"$f":"'WACC Calc'!H766","v":7.8E-2},{"$f":"'WACC Calc'!I766","v":7.8E-2},{"$f":"'WACC Calc'!J766","v":7.8E-2},{"$f":"'WACC Calc'!K766","v":7.8E-2},{"$f":"'WACC Calc'!L766","v":7.8E-2},{"$f":"'WACC Calc'!M766","v":7.8E-2},{"$f":"'WACC Calc'!N766","v":7.8E-2},{"$f":"'WACC Calc'!O766","v":7.8E-2},{"$f":"'WACC Calc'!P766","v":7.8E-2},{"$f":"'WACC Calc'!Q766","v":7.8E-2},{"$f":"'WACC Calc'!R766","v":7.8E-2},{"$f":"'WACC Calc'!S766","v":7.8E-2},{"$f":"'WACC Calc'!T766","v":7.8E-2},{"$f":"'WACC Calc'!U766","v":7.8E-2},{"$f":"'WACC Calc'!V766","v":7.8E-2},{"$f":"'WACC Calc'!W766","v":7.8E-2},{"$f":"'WACC Calc'!X766","v":7.8E-2},{"$f":"'WACC Calc'!Y766","v":7.8E-2},{"$f":"'WACC Calc'!Z766","v":7.8E-2},{"$f":"'WACC Calc'!AA766","v":7.8E-2},{"$f":"'WACC Calc'!AB766","v":7.8E-2},{"$f":"'WACC Calc'!AC766","v":7.8E-2},{"$f":"'WACC Calc'!AD766","v":7.8E-2},{"$f":"'WACC Calc'!AE766","v":7.8E-2},{"$f":"'WACC Calc'!AF766","v":7.8E-2},{"$f":"'WACC Calc'!AG766","v":7.8E-2},{"$f":"'WACC Calc'!AH766","v":7.8E-2},{"$f":"'WACC Calc'!AI766","v":7.8E-2},{"$f":"'WACC Calc'!AJ766","v":7.8E-2},{"$f":"'WACC Calc'!AK766","v":7.8E-2}]
["RC3Uti**R10","R&D","Conservative",30,"UtilityPV","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F767","v":7.8E-2},{"$f":"'WACC Calc'!G767","v":7.8E-2},{"$f":"'WACC Calc'!H767","v":7.8E-2},{"$f":"'WACC Calc'!I767","v":7.8E-2},{"$f":"'WACC Calc'!J767","v":7.8E-2},{"$f":"'WACC Calc'!K767","v":7.8E-2},{"$f":"'WACC Calc'!L767","v":7.8E-2},{"$f":"'WACC Calc'!M767","v":7.8E-2},{"$f":"'WACC Calc'!N767","v":7.8E-2},{"$f":"'WACC Calc'!O767","v":7.8E-2},{"$f":"'WACC Calc'!P767","v":7.8E-2},{"$f":"'WACC Calc'!Q767","v":7.8E-2},{"$f":"'WACC Calc'!R767","v":7.8E-2},{"$f":"'WACC Calc'!S767","v":7.8E-2},{"$f":"'WACC Calc'!T767","v":7.8E-2},{"$f":"'WACC Calc'!U767","v":7.8E-2},{"$f":"'WACC Calc'!V767","v":7.8E-2},{"$f":"'WACC Calc'!W767","v":7.8E-2},{"$f":"'WACC Calc'!X767","v":7.8E-2},{"$f":"'WACC Calc'!Y767","v":7.8E-2},{"$f":"'WACC Calc'!Z767","v":7.8E-2},{"$f":"'WACC Calc'!AA767","v":7.8E-2},{"$f":"'WACC Calc'!AB767","v":7.8E-2},{"$f":"'WACC Calc'!AC767","v":7.8E-2},{"$f":"'WACC Calc'!AD767","v":7.8E-2},{"$f":"'WACC Calc'!AE767","v":7.8E-2},{"$f":"'WACC Calc'!AF767","v":7.8E-2},{"$f":"'WACC Calc'!AG767","v":7.8E-2},{"$f":"'WACC Calc'!AH767","v":7.8E-2},{"$f":"'WACC Calc'!AI767","v":7.8E-2},{"$f":"'WACC Calc'!AJ767","v":7.8E-2},{"$f":"'WACC Calc'!AK767","v":7.8E-2}]
["RA3Uti**C1237","R&D","Advanced",30,"UtilityPV","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F768","v":5.1707317073171E-2},{"$f":"'WACC Calc'!G768","v":5.1707317073171E-2},{"$f":"'WACC Calc'!H768","v":5.1707317073171E-2},{"$f":"'WACC Calc'!I768","v":5.1707317073171E-2},{"$f":"'WACC Calc'!J768","v":5.1707317073171E-2},{"$f":"'WACC Calc'!K768","v":5.1707317073171E-2},{"$f":"'WACC Calc'!L768","v":5.1707317073171E-2},{"$f":"'WACC Calc'!M768","v":5.1707317073171E-2},{"$f":"'WACC Calc'!N768","v":5.1707317073171E-2},{"$f":"'WACC Calc'!O768","v":5.1707317073171E-2},{"$f":"'WACC Calc'!P768","v":5.1707317073171E-2},{"$f":"'WACC Calc'!Q768","v":5.1707317073171E-2},{"$f":"'WACC Calc'!R768","v":5.1707317073171E-2},{"$f":"'WACC Calc'!S768","v":5.1707317073171E-2},{"$f":"'WACC Calc'!T768","v":5.1707317073171E-2},{"$f":"'WACC Calc'!U768","v":5.1707317073171E-2},{"$f":"'WACC Calc'!V768","v":5.1707317073171E-2},{"$f":"'WACC Calc'!W768","v":5.1707317073171E-2},{"$f":"'WACC Calc'!X768","v":5.1707317073171E-2},{"$f":"'WACC Calc'!Y768","v":5.1707317073171E-2},{"$f":"'WACC Calc'!Z768","v":5.1707317073171E-2},{"$f":"'WACC Calc'!AA768","v":5.1707317073171E-2},{"$f":"'WACC Calc'!AB768","v":5.1707317073171E-2},{"$f":"'WACC Calc'!AC768","v":5.1707317073171E-2},{"$f":"'WACC Calc'!AD768","v":5.1707317073171E-2},{"$f":"'WACC Calc'!AE768","v":5.1707317073171E-2},{"$f":"'WACC Calc'!AF768","v":5.1707317073171E-2},{"$f":"'WACC Calc'!AG768","v":5.1707317073171E-2},{"$f":"'WACC Calc'!AH768","v":5.1707317073171E-2},{"$f":"'WACC Calc'!AI768","v":5.1707317073171E-2},{"$f":"'WACC Calc'!AJ768","v":5.1707317073171E-2},{"$f":"'WACC Calc'!AK768","v":5.1707317073171E-2}]
["RM3Uti**C1237","R&D","Moderate",30,"UtilityPV","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F769","v":5.1707317073171E-2},{"$f":"'WACC Calc'!G769","v":5.1707317073171E-2},{"$f":"'WACC Calc'!H769","v":5.1707317073171E-2},{"$f":"'WACC Calc'!I769","v":5.1707317073171E-2},{"$f":"'WACC Calc'!J769","v":5.1707317073171E-2},{"$f":"'WACC Calc'!K769","v":5.1707317073171E-2},{"$f":"'WACC Calc'!L769","v":5.1707317073171E-2},{"$f":"'WACC Calc'!M769","v":5.1707317073171E-2},{"$f":"'WACC Calc'!N769","v":5.1707317073171E-2},{"$f":"'WACC Calc'!O769","v":5.1707317073171E-2},{"$f":"'WACC Calc'!P769","v":5.1707317073171E-2},{"$f":"'WACC Calc'!Q769","v":5.1707317073171E-2},{"$f":"'WACC Calc'!R769","v":5.1707317073171E-2},{"$f":"'WACC Calc'!S769","v":5.1707317073171E-2},{"$f":"'WACC Calc'!T769","v":5.1707317073171E-2},{"$f":"'WACC Calc'!U769","v":5.1707317073171E-2},{"$f":"'WACC Calc'!V769","v":5.1707317073171E-2},{"$f":"'WACC Calc'!W769","v":5.1707317073171E-2},{"$f":"'WACC Calc'!X769","v":5.1707317073171E-2},{"$f":"'WACC Calc'!Y769","v":5.1707317073171E-2},{"$f":"'WACC Calc'!Z769","v":5.1707317073171E-2},{"$f":"'WACC Calc'!AA769","v":5.1707317073171E-2},{"$f":"'WACC Calc'!AB769","v":5.1707317073171E-2},{"$f":"'WACC Calc'!AC769","v":5.1707317073171E-2},{"$f":"'WACC Calc'!AD769","v":5.1707317073171E-2},{"$f":"'WACC Calc'!AE769","v":5.1707317073171E-2},{"$f":"'WACC Calc'!AF769","v":5.1707317073171E-2},{"$f":"'WACC Calc'!AG769","v":5.1707317073171E-2},{"$f":"'WACC Calc'!AH769","v":5.1707317073171E-2},{"$f":"'WACC Calc'!AI769","v":5.1707317073171E-2},{"$f":"'WACC Calc'!AJ769","v":5.1707317073171E-2},{"$f":"'WACC Calc'!AK769","v":5.1707317073171E-2}]
["RC3Uti**C1237","R&D","Conservative",30,"UtilityPV","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F770","v":5.1707317073171E-2},{"$f":"'WACC Calc'!G770","v":5.1707317073171E-2},{"$f":"'WACC Calc'!H770","v":5.1707317073171E-2},{"$f":"'WACC Calc'!I770","v":5.1707317073171E-2},{"$f":"'WACC Calc'!J770","v":5.1707317073171E-2},{"$f":"'WACC Calc'!K770","v":5.1707317073171E-2},{"$f":"'WACC Calc'!L770","v":5.1707317073171E-2},{"$f":"'WACC Calc'!M770","v":5.1707317073171E-2},{"$f":"'WACC Calc'!N770","v":5.1707317073171E-2},{"$f":"'WACC Calc'!O770","v":5.1707317073171E-2},{"$f":"'WACC Calc'!P770","v":5.1707317073171E-2},{"$f":"'WACC Calc'!Q770","v":5.1707317073171E-2},{"$f":"'WACC Calc'!R770","v":5.1707317073171E-2},{"$f":"'WACC Calc'!S770","v":5.1707317073171E-2},{"$f":"'WACC Calc'!T770","v":5.1707317073171E-2},{"$f":"'WACC Calc'!U770","v":5.1707317073171E-2},{"$f":"'WACC Calc'!V770","v":5.1707317073171E-2},{"$f":"'WACC Calc'!W770","v":5.1707317073171E-2},{"$f":"'WACC Calc'!X770","v":5.1707317073171E-2},{"$f":"'WACC Calc'!Y770","v":5.1707317073171E-2},{"$f":"'WACC Calc'!Z770","v":5.1707317073171E-2},{"$f":"'WACC Calc'!AA770","v":5.1707317073171E-2},{"$f":"'WACC Calc'!AB770","v":5.1707317073171E-2},{"$f":"'WACC Calc'!AC770","v":5.1707317073171E-2},{"$f":"'WACC Calc'!AD770","v":5.1707317073171E-2},{"$f":"'WACC Calc'!AE770","v":5.1707317073171E-2},{"$f":"'WACC Calc'!AF770","v":5.1707317073171E-2},{"$f":"'WACC Calc'!AG770","v":5.1707317073171E-2},{"$f":"'WACC Calc'!AH770","v":5.1707317073171E-2},{"$f":"'WACC Calc'!AI770","v":5.1707317073171E-2},{"$f":"'WACC Calc'!AJ770","v":5.1707317073171E-2},{"$f":"'WACC Calc'!AK770","v":5.1707317073171E-2}]
["RA3Uti**D00","R&D","Advanced",30,"UtilityPV","*","Debt Fraction",{"$f":"'WACC Calc'!F771","v":0.73499999999999999},{"$f":"'WACC Calc'!G771","v":0.73499999999999999},{"$f":"'WACC Calc'!H771","v":0.73499999999999999},{"$f":"'WACC Calc'!I771","v":0.73499999999999999},{"$f":"'WACC Calc'!J771","v":0.73499999999999999},{"$f":"'WACC Calc'!K771","v":0.73499999999999999},{"$f":"'WACC Calc'!L771","v":0.73499999999999999},{"$f":"'WACC Calc'!M771","v":0.73499999999999999},{"$f":"'WACC Calc'!N771","v":0.73499999999999999},{"$f":"'WACC Calc'!O771","v":0.73499999999999999},{"$f":"'WACC Calc'!P771","v":0.73499999999999999},{"$f":"'WACC Calc'!Q771","v":0.73499999999999999},{"$f":"'WACC Calc'!R771","v":0.73499999999999999},{"$f":"'WACC Calc'!S771","v":0.73499999999999999},{"$f":"'WACC Calc'!T771","v":0.73499999999999999},{"$f":"'WACC Calc'!U771","v":0.73499999999999999},{"$f":"'WACC Calc'!V771","v":0.73499999999999999},{"$f":"'WACC Calc'!W771","v":0.73499999999999999},{"$f":"'WACC Calc'!X771","v":0.73499999999999999},{"$f":"'WACC Calc'!Y771","v":0.73499999999999999},{"$f":"'WACC Calc'!Z771","v":0.73499999999999999},{"$f":"'WACC Calc'!AA771","v":0.73499999999999999},{"$f":"'WACC Calc'!AB771","v":0.73499999999999999},{"$f":"'WACC Calc'!AC771","v":0.73499999999999999},{"$f":"'WACC Calc'!AD771","v":0.73499999999999999},{"$f":"'WACC Calc'!AE771","v":0.73499999999999999},{"$f":"'WACC Calc'!AF771","v":0.73499999999999999},{"$f":"'WACC Calc'!AG771","v":0.73499999999999999},{"$f":"'WACC Calc'!AH771","v":0.73499999999999999},{"$f":"'WACC Calc'!AI771","v":0.73499999999999999},{"$f":"'WACC Calc'!AJ771","v":0.73499999999999999},{"$f":"'WACC Calc'!AK771","v":0.73499999999999999}]
["RM3Uti**D00","R&D","Moderate",30,"UtilityPV","*","Debt Fraction",{"$f":"'WACC Calc'!F772","v":0.73499999999999999},{"$f":"'WACC Calc'!G772","v":0.73499999999999999},{"$f":"'WACC Calc'!H772","v":0.73499999999999999},{"$f":"'WACC Calc'!I772","v":0.73499999999999999},{"$f":"'WACC Calc'!J772","v":0.73499999999999999},{"$f":"'WACC Calc'!K772","v":0.73499999999999999},{"$f":"'WACC Calc'!L772","v":0.73499999999999999},{"$f":"'WACC Calc'!M772","v":0.73499999999999999},{"$f":"'WACC Calc'!N772","v":0.73499999999999999},{"$f":"'WACC Calc'!O772","v":0.73499999999999999},{"$f":"'WACC Calc'!P772","v":0.73499999999999999},{"$f":"'WACC Calc'!Q772","v":0.73499999999999999},{"$f":"'WACC Calc'!R772","v":0.73499999999999999},{"$f":"'WACC Calc'!S772","v":0.73499999999999999},{"$f":"'WACC Calc'!T772","v":0.73499999999999999},{"$f":"'WACC Calc'!U772","v":0.73499999999999999},{"$f":"'WACC Calc'!V772","v":0.73499999999999999},{"$f":"'WACC Calc'!W772","v":0.73499999999999999},{"$f":"'WACC Calc'!X772","v":0.73499999999999999},{"$f":"'WACC Calc'!Y772","v":0.73499999999999999},{"$f":"'WACC Calc'!Z772","v":0.73499999999999999},{"$f":"'WACC Calc'!AA772","v":0.73499999999999999},{"$f":"'WACC Calc'!AB772","v":0.73499999999999999},{"$f":"'WACC Calc'!AC772","v":0.73499999999999999},{"$f":"'WACC Calc'!AD772","v":0.73499999999999999},{"$f":"'WACC Calc'!AE772","v":0.73499999999999999},{"$f":"'WACC Calc'!AF772","v":0.73499999999999999},{"$f":"'WACC Calc'!AG772","v":0.73499999999999999},{"$f":"'WACC Calc'!AH772","v":0.73499999999999999},{"$f":"'WACC Calc'!AI772","v":0.73499999999999999},{"$f":"'WACC Calc'!AJ772","v":0.73499999999999999},{"$f":"'WACC Calc'!AK772","v":0.73499999999999999}]
["RC3Uti**D00","R&D","Conservative",30,"UtilityPV","*","Debt Fraction",{"$f":"'WACC Calc'!F773","v":0.73499999999999999},{"$f":"'WACC Calc'!G773","v":0.73499999999999999},{"$f":"'WACC Calc'!H773","v":0.73499999999999999},{"$f":"'WACC Calc'!I773","v":0.73499999999999999},{"$f":"'WACC Calc'!J773","v":0.73499999999999999},{"$f":"'WACC Calc'!K773","v":0.73499999999999999},{"$f":"'WACC Calc'!L773","v":0.73499999999999999},{"$f":"'WACC Calc'!M773","v":0.73499999999999999},{"$f":"'WACC Calc'!N773","v":0.73499999999999999},{"$f":"'WACC Calc'!O773","v":0.73499999999999999},{"$f":"'WACC Calc'!P773","v":0.73499999999999999},{"$f":"'WACC Calc'!Q773","v":0.73499999999999999},{"$f":"'WACC Calc'!R773","v":0.73499999999999999},{"$f":"'WACC Calc'!S773","v":0.73499999999999999},{"$f":"'WACC Calc'!T773","v":0.73499999999999999},{"$f":"'WACC Calc'!U773","v":0.73499999999999999},{"$f":"'WACC Calc'!V773","v":0.73499999999999999},{"$f":"'WACC Calc'!W773","v":0.73499999999999999},{"$f":"'WACC Calc'!X773","v":0.73499999999999999},{"$f":"'WACC Calc'!Y773","v":0.73499999999999999},{"$f":"'WACC Calc'!Z773","v":0.73499999999999999},{"$f":"'WACC Calc'!AA773","v":0.73499999999999999},{"$f":"'WACC Calc'!AB773","v":0.73499999999999999},{"$f":"'WACC Calc'!AC773","v":0.73499999999999999},{"$f":"'WACC Calc'!AD773","v":0.73499999999999999},{"$f":"'WACC Calc'!AE773","v":0.73499999999999999},{"$f":"'WACC Calc'!AF773","v":0.73499999999999999},{"$f":"'WACC Calc'!AG773","v":0.73499999999999999},{"$f":"'WACC Calc'!AH773","v":0.73499999999999999},{"$f":"'WACC Calc'!AI773","v":0.73499999999999999},{"$f":"'WACC Calc'!AJ773","v":0.73499999999999999},{"$f":"'WACC Calc'!AK773","v":0.73499999999999999}]
["R*3Uti**T50","R&D","*",30,"UtilityPV","*","Tax Rate (Federal and State)",{"$f":"'WACC Calc'!F774","v":0.25740000000000002},{"$f":"'WACC Calc'!G774","v":0.25740000000000002},{"$f":"'WACC Calc'!H774","v":0.25740000000000002},{"$f":"'WACC Calc'!I774","v":0.25740000000000002},{"$f":"'WACC Calc'!J774","v":0.25740000000000002},{"$f":"'WACC Calc'!K774","v":0.25740000000000002},{"$f":"'WACC Calc'!L774","v":0.25740000000000002},{"$f":"'WACC Calc'!M774","v":0.25740000000000002},{"$f":"'WACC Calc'!N774","v":0.25740000000000002},{"$f":"'WACC Calc'!O774","v":0.25740000000000002},{"$f":"'WACC Calc'!P774","v":0.25740000000000002},{"$f":"'WACC Calc'!Q774","v":0.25740000000000002},{"$f":"'WACC Calc'!R774","v":0.25740000000000002},{"$f":"'WACC Calc'!S774","v":0.25740000000000002},{"$f":"'WACC Calc'!T774","v":0.25740000000000002},{"$f":"'WACC Calc'!U774","v":0.25740000000000002},{"$f":"'WACC Calc'!V774","v":0.25740000000000002},{"$f":"'WACC Calc'!W774","v":0.25740000000000002},{"$f":"'WACC Calc'!X774","v":0.25740000000000002},{"$f":"'WACC Calc'!Y774","v":0.25740000000000002},{"$f":"'WACC Calc'!Z774","v":0.25740000000000002},{"$f":"'WACC Calc'!AA774","v":0.25740000000000002},{"$f":"'WACC Calc'!AB774","v":0.25740000000000002},{"$f":"'WACC Calc'!AC774","v":0.25740000000000002},{"$f":"'WACC Calc'!AD774","v":0.25740000000000002},{"$f":"'WACC Calc'!AE774","v":0.25740000000000002},{"$f":"'WACC Calc'!AF774","v":0.25740000000000002},{"$f":"'WACC Calc'!AG774","v":0.25740000000000002},{"$f":"'WACC Calc'!AH774","v":0.25740000000000002},{"$f":"'WACC Calc'!AI774","v":0.25740000000000002},{"$f":"'WACC Calc'!AJ774","v":0.25740000000000002},{"$f":"'WACC Calc'!AK774","v":0.25740000000000002}]
["RA3Uti**W00","R&D","Advanced",30,"UtilityPV","*","WACC Nominal",{"$f":"'WACC Calc'!F775","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!G775","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!H775","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!I775","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!J775","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!K775","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!L775","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!M775","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!N775","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!O775","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!P775","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!Q775","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!R775","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!S775","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!T775","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!U775","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!V775","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!W775","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!X775","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!Y775","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!Z775","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!AA775","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!AB775","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!AC775","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!AD775","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!AE775","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!AF775","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!AG775","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!AH775","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!AI775","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!AJ775","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!AK775","v":4.2502440000000002E-2}]
["RM3Uti**W00","R&D","Moderate",30,"UtilityPV","*","WACC Nominal",{"$f":"'WACC Calc'!F776","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!G776","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!H776","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!I776","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!J776","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!K776","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!L776","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!M776","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!N776","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!O776","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!P776","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!Q776","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!R776","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!S776","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!T776","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!U776","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!V776","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!W776","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!X776","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!Y776","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!Z776","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!AA776","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!AB776","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!AC776","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!AD776","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!AE776","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!AF776","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!AG776","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!AH776","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!AI776","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!AJ776","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!AK776","v":4.2502440000000002E-2}]
["RC3Uti**W00","R&D","Conservative",30,"UtilityPV","*","WACC Nominal",{"$f":"'WACC Calc'!F777","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!G777","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!H777","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!I777","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!J777","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!K777","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!L777","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!M777","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!N777","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!O777","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!P777","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!Q777","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!R777","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!S777","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!T777","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!U777","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!V777","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!W777","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!X777","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!Y777","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!Z777","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!AA777","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!AB777","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!AC777","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!AD777","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!AE777","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!AF777","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!AG777","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!AH777","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!AI777","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!AJ777","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!AK777","v":4.2502440000000002E-2}]
["RA3Uti**W06","R&D","Advanced",30,"UtilityPV","*","WACC Real",{"$f":"'WACC Calc'!F778","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!G778","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!H778","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!I778","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!J778","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!K778","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!L778","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!M778","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!N778","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!O778","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!P778","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!Q778","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!R778","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!S778","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!T778","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!U778","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!V778","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!W778","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!X778","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!Y778","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!Z778","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!AA778","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!AB778","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!AC778","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!AD778","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!AE778","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!AF778","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!AG778","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!AH778","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!AI778","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!AJ778","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!AK778","v":1.7075551219512208E-2}]
["RM3Uti**W06","R&D","Moderate",30,"UtilityPV","*","WACC Real",{"$f":"'WACC Calc'!F779","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!G779","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!H779","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!I779","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!J779","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!K779","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!L779","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!M779","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!N779","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!O779","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!P779","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!Q779","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!R779","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!S779","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!T779","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!U779","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!V779","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!W779","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!X779","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!Y779","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!Z779","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!AA779","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!AB779","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!AC779","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!AD779","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!AE779","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!AF779","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!AG779","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!AH779","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!AI779","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!AJ779","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!AK779","v":1.7075551219512208E-2}]
[{"$f":"_xlfn.CONCAT(LEFT(B499,1), LEFT(C499,1), LEFT(D499,1),LEFT(E499,3),LEFT(F499,6),RIGHT(F499,1), LEFT(G499,1), IF(ISERROR(FIND(\"Rate\",G499)), \"0\",FIND(\"Rate\",G499)),IF(ISERROR(FIND(\"Real\",G499)), \"0\",FIND(\"Real\",G499)))","v":"RC3Uti**W06"},"R&D","Conservative",30,"UtilityPV","*","WACC Real",{"$f":"'WACC Calc'!F780","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!G780","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!H780","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!I780","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!J780","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!K780","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!L780","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!M780","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!N780","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!O780","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!P780","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!Q780","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!R780","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!S780","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!T780","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!U780","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!V780","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!W780","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!X780","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!Y780","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!Z780","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!AA780","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!AB780","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!AC780","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!AD780","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!AE780","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!AF780","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!AG780","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!AH780","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!AI780","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!AJ780","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!AK780","v":1.7075551219512208E-2}]
["RA3Uti**F00","R&D","Advanced",30,"UtilityPV","*","FCR",{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!L84","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!M84","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!N84","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!O84","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!P84","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!Q84","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!R84","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!S84","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!T84","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!U84","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!V84","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!W84","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!X84","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!Y84","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!Z84","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!AA84","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!AB84","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!AC84","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!AD84","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!AE84","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!AF84","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!AG84","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!AH84","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!AI84","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!AJ84","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!AK84","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!AL84","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!AM84","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!AN84","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!AO84","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!AP84","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!AQ84","v":4.4484010599922352E-2}]
["RM3Uti**F00","R&D","Moderate",30,"UtilityPV","*","FCR",{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!L85","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!M85","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!N85","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!O85","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!P85","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!Q85","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!R85","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!S85","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!T85","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!U85","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!V85","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!W85","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!X85","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!Y85","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!Z85","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!AA85","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!AB85","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!AC85","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!AD85","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!AE85","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!AF85","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!AG85","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!AH85","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!AI85","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!AJ85","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!AK85","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!AL85","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!AM85","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!AN85","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!AO85","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!AP85","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!AQ85","v":4.4484010599922352E-2}]
["RC3Uti**F00","R&D","Conservative",30,"UtilityPV","*","FCR",{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!L86","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!M86","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!N86","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!O86","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!P86","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!Q86","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!R86","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!S86","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!T86","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!U86","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!V86","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!W86","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!X86","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!Y86","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!Z86","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!AA86","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!AB86","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!AC86","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!AD86","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!AE86","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!AF86","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!AG86","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!AH86","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!AI86","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!AJ86","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!AK86","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!AL86","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!AM86","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!AN86","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!AO86","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!AP86","v":4.4484010599922352E-2},{"$f":"'Solar - Utility PV'!$N$41*'Solar - Utility PV'!AQ86","v":4.4484010599922352E-2}]
["R*3Com**I110","R&D","*",30,"CommPV","*","Inflation Rate",{"$f":"'WACC Calc'!F783","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!G783","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!H783","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!I783","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!J783","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!K783","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!L783","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!M783","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!N783","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!O783","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!P783","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Q783","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!R783","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!S783","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!T783","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!U783","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!V783","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!W783","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!X783","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Y783","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Z783","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AA783","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AB783","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AC783","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AD783","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AE783","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AF783","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AG783","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AH783","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AI783","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AJ783","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AK783","v":2.5000000000000001E-2}]
["RA3Com**I100","R&D","Advanced",30,"CommPV","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F784","v":0.04},{"$f":"'WACC Calc'!G784","v":0.04},{"$f":"'WACC Calc'!H784","v":0.04},{"$f":"'WACC Calc'!I784","v":0.04},{"$f":"'WACC Calc'!J784","v":0.04},{"$f":"'WACC Calc'!K784","v":0.04},{"$f":"'WACC Calc'!L784","v":0.04},{"$f":"'WACC Calc'!M784","v":0.04},{"$f":"'WACC Calc'!N784","v":0.04},{"$f":"'WACC Calc'!O784","v":0.04},{"$f":"'WACC Calc'!P784","v":0.04},{"$f":"'WACC Calc'!Q784","v":0.04},{"$f":"'WACC Calc'!R784","v":0.04},{"$f":"'WACC Calc'!S784","v":0.04},{"$f":"'WACC Calc'!T784","v":0.04},{"$f":"'WACC Calc'!U784","v":0.04},{"$f":"'WACC Calc'!V784","v":0.04},{"$f":"'WACC Calc'!W784","v":0.04},{"$f":"'WACC Calc'!X784","v":0.04},{"$f":"'WACC Calc'!Y784","v":0.04},{"$f":"'WACC Calc'!Z784","v":0.04},{"$f":"'WACC Calc'!AA784","v":0.04},{"$f":"'WACC Calc'!AB784","v":0.04},{"$f":"'WACC Calc'!AC784","v":0.04},{"$f":"'WACC Calc'!AD784","v":0.04},{"$f":"'WACC Calc'!AE784","v":0.04},{"$f":"'WACC Calc'!AF784","v":0.04},{"$f":"'WACC Calc'!AG784","v":0.04},{"$f":"'WACC Calc'!AH784","v":0.04},{"$f":"'WACC Calc'!AI784","v":0.04},{"$f":"'WACC Calc'!AJ784","v":0.04},{"$f":"'WACC Calc'!AK784","v":0.04}]
["RM3Com**I100","R&D","Moderate",30,"CommPV","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F785","v":0.04},{"$f":"'WACC Calc'!G785","v":0.04},{"$f":"'WACC Calc'!H785","v":0.04},{"$f":"'WACC Calc'!I785","v":0.04},{"$f":"'WACC Calc'!J785","v":0.04},{"$f":"'WACC Calc'!K785","v":0.04},{"$f":"'WACC Calc'!L785","v":0.04},{"$f":"'WACC Calc'!M785","v":0.04},{"$f":"'WACC Calc'!N785","v":0.04},{"$f":"'WACC Calc'!O785","v":0.04},{"$f":"'WACC Calc'!P785","v":0.04},{"$f":"'WACC Calc'!Q785","v":0.04},{"$f":"'WACC Calc'!R785","v":0.04},{"$f":"'WACC Calc'!S785","v":0.04},{"$f":"'WACC Calc'!T785","v":0.04},{"$f":"'WACC Calc'!U785","v":0.04},{"$f":"'WACC Calc'!V785","v":0.04},{"$f":"'WACC Calc'!W785","v":0.04},{"$f":"'WACC Calc'!X785","v":0.04},{"$f":"'WACC Calc'!Y785","v":0.04},{"$f":"'WACC Calc'!Z785","v":0.04},{"$f":"'WACC Calc'!AA785","v":0.04},{"$f":"'WACC Calc'!AB785","v":0.04},{"$f":"'WACC Calc'!AC785","v":0.04},{"$f":"'WACC Calc'!AD785","v":0.04},{"$f":"'WACC Calc'!AE785","v":0.04},{"$f":"'WACC Calc'!AF785","v":0.04},{"$f":"'WACC Calc'!AG785","v":0.04},{"$f":"'WACC Calc'!AH785","v":0.04},{"$f":"'WACC Calc'!AI785","v":0.04},{"$f":"'WACC Calc'!AJ785","v":0.04},{"$f":"'WACC Calc'!AK785","v":0.04}]
["RC3Com**I100","R&D","Conservative",30,"CommPV","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F786","v":0.04},{"$f":"'WACC Calc'!G786","v":0.04},{"$f":"'WACC Calc'!H786","v":0.04},{"$f":"'WACC Calc'!I786","v":0.04},{"$f":"'WACC Calc'!J786","v":0.04},{"$f":"'WACC Calc'!K786","v":0.04},{"$f":"'WACC Calc'!L786","v":0.04},{"$f":"'WACC Calc'!M786","v":0.04},{"$f":"'WACC Calc'!N786","v":0.04},{"$f":"'WACC Calc'!O786","v":0.04},{"$f":"'WACC Calc'!P786","v":0.04},{"$f":"'WACC Calc'!Q786","v":0.04},{"$f":"'WACC Calc'!R786","v":0.04},{"$f":"'WACC Calc'!S786","v":0.04},{"$f":"'WACC Calc'!T786","v":0.04},{"$f":"'WACC Calc'!U786","v":0.04},{"$f":"'WACC Calc'!V786","v":0.04},{"$f":"'WACC Calc'!W786","v":0.04},{"$f":"'WACC Calc'!X786","v":0.04},{"$f":"'WACC Calc'!Y786","v":0.04},{"$f":"'WACC Calc'!Z786","v":0.04},{"$f":"'WACC Calc'!AA786","v":0.04},{"$f":"'WACC Calc'!AB786","v":0.04},{"$f":"'WACC Calc'!AC786","v":0.04},{"$f":"'WACC Calc'!AD786","v":0.04},{"$f":"'WACC Calc'!AE786","v":0.04},{"$f":"'WACC Calc'!AF786","v":0.04},{"$f":"'WACC Calc'!AG786","v":0.04},{"$f":"'WACC Calc'!AH786","v":0.04},{"$f":"'WACC Calc'!AI786","v":0.04},{"$f":"'WACC Calc'!AJ786","v":0.04},{"$f":"'WACC Calc'!AK786","v":0.04}]
["RA3Com**C2126","R&D","Advanced",30,"CommPV","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F787","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!G787","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!H787","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!I787","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!J787","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!K787","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!L787","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!M787","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!N787","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!O787","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!P787","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Q787","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!R787","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!S787","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!T787","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!U787","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!V787","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!W787","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!X787","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Y787","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Z787","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AA787","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AB787","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AC787","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AD787","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AE787","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AF787","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AG787","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AH787","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AI787","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AJ787","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AK787","v":1.4634146341463428E-2}]
["RM3Com**C2126","R&D","Moderate",30,"CommPV","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F788","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!G788","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!H788","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!I788","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!J788","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!K788","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!L788","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!M788","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!N788","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!O788","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!P788","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Q788","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!R788","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!S788","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!T788","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!U788","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!V788","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!W788","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!X788","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Y788","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Z788","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AA788","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AB788","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AC788","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AD788","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AE788","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AF788","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AG788","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AH788","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AI788","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AJ788","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AK788","v":1.4634146341463428E-2}]
["RC3Com**C2126","R&D","Conservative",30,"CommPV","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F789","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!G789","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!H789","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!I789","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!J789","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!K789","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!L789","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!M789","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!N789","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!O789","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!P789","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Q789","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!R789","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!S789","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!T789","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!U789","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!V789","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!W789","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!X789","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Y789","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Z789","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AA789","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AB789","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AC789","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AD789","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AE789","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AF789","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AG789","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AH789","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AI789","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AJ789","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AK789","v":1.4634146341463428E-2}]
["R*3Com**I00","R&D","*",30,"CommPV","*","Interest During Construction  - Nominal",{"$f":"'WACC Calc'!F790","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!G790","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!H790","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!I790","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!J790","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!K790","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!L790","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!M790","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!N790","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!O790","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!P790","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!Q790","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!R790","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!S790","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!T790","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!U790","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!V790","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!W790","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!X790","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!Y790","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!Z790","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AA790","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AB790","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AC790","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AD790","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AE790","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AF790","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AG790","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AH790","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AI790","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AJ790","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AK790","v":3.5000000000000003E-2}]
["RA3Com**R10","R&D","Advanced",30,"CommPV","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F791","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!G791","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!H791","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!I791","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!J791","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!K791","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!L791","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!M791","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!N791","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!O791","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!P791","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!Q791","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!R791","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!S791","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!T791","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!U791","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!V791","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!W791","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!X791","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!Y791","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!Z791","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!AA791","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!AB791","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!AC791","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!AD791","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!AE791","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!AF791","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!AG791","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!AH791","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!AI791","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!AJ791","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!AK791","v":8.7999999999999995E-2}]
["RM3Com**R10","R&D","Moderate",30,"CommPV","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F792","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!G792","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!H792","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!I792","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!J792","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!K792","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!L792","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!M792","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!N792","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!O792","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!P792","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!Q792","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!R792","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!S792","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!T792","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!U792","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!V792","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!W792","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!X792","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!Y792","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!Z792","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!AA792","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!AB792","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!AC792","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!AD792","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!AE792","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!AF792","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!AG792","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!AH792","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!AI792","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!AJ792","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!AK792","v":8.7999999999999995E-2}]
["RC3Com**R10","R&D","Conservative",30,"CommPV","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F793","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!G793","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!H793","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!I793","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!J793","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!K793","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!L793","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!M793","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!N793","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!O793","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!P793","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!Q793","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!R793","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!S793","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!T793","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!U793","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!V793","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!W793","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!X793","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!Y793","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!Z793","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!AA793","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!AB793","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!AC793","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!AD793","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!AE793","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!AF793","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!AG793","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!AH793","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!AI793","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!AJ793","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!AK793","v":8.7999999999999995E-2}]
["RA3Com**C1237","R&D","Advanced",30,"CommPV","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F794","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!G794","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!H794","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!I794","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!J794","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!K794","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!L794","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!M794","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!N794","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!O794","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!P794","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!Q794","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!R794","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!S794","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!T794","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!U794","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!V794","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!W794","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!X794","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!Y794","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!Z794","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!AA794","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!AB794","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!AC794","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!AD794","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!AE794","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!AF794","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!AG794","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!AH794","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!AI794","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!AJ794","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!AK794","v":6.1463414634146618E-2}]
["RM3Com**C1237","R&D","Moderate",30,"CommPV","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F795","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!G795","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!H795","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!I795","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!J795","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!K795","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!L795","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!M795","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!N795","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!O795","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!P795","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!Q795","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!R795","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!S795","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!T795","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!U795","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!V795","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!W795","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!X795","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!Y795","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!Z795","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!AA795","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!AB795","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!AC795","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!AD795","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!AE795","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!AF795","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!AG795","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!AH795","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!AI795","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!AJ795","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!AK795","v":6.1463414634146618E-2}]
["RC3Com**C1237","R&D","Conservative",30,"CommPV","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F796","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!G796","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!H796","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!I796","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!J796","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!K796","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!L796","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!M796","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!N796","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!O796","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!P796","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!Q796","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!R796","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!S796","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!T796","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!U796","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!V796","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!W796","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!X796","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!Y796","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!Z796","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!AA796","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!AB796","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!AC796","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!AD796","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!AE796","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!AF796","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!AG796","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!AH796","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!AI796","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!AJ796","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!AK796","v":6.1463414634146618E-2}]
["RA3Com**D00","R&D","Advanced",30,"CommPV","*","Debt Fraction",{"$f":"'WACC Calc'!F797","v":0.75900000000000001},{"$f":"'WACC Calc'!G797","v":0.75900000000000001},{"$f":"'WACC Calc'!H797","v":0.75900000000000001},{"$f":"'WACC Calc'!I797","v":0.75900000000000001},{"$f":"'WACC Calc'!J797","v":0.75900000000000001},{"$f":"'WACC Calc'!K797","v":0.75900000000000001},{"$f":"'WACC Calc'!L797","v":0.75900000000000001},{"$f":"'WACC Calc'!M797","v":0.75900000000000001},{"$f":"'WACC Calc'!N797","v":0.75900000000000001},{"$f":"'WACC Calc'!O797","v":0.75900000000000001},{"$f":"'WACC Calc'!P797","v":0.75900000000000001},{"$f":"'WACC Calc'!Q797","v":0.75900000000000001},{"$f":"'WACC Calc'!R797","v":0.75900000000000001},{"$f":"'WACC Calc'!S797","v":0.75900000000000001},{"$f":"'WACC Calc'!T797","v":0.75900000000000001},{"$f":"'WACC Calc'!U797","v":0.75900000000000001},{"$f":"'WACC Calc'!V797","v":0.75900000000000001},{"$f":"'WACC Calc'!W797","v":0.75900000000000001},{"$f":"'WACC Calc'!X797","v":0.75900000000000001},{"$f":"'WACC Calc'!Y797","v":0.75900000000000001},{"$f":"'WACC Calc'!Z797","v":0.75900000000000001},{"$f":"'WACC Calc'!AA797","v":0.75900000000000001},{"$f":"'WACC Calc'!AB797","v":0.75900000000000001},{"$f":"'WACC Calc'!AC797","v":0.75900000000000001},{"$f":"'WACC Calc'!AD797","v":0.75900000000000001},{"$f":"'WACC Calc'!AE797","v":0.75900000000000001},{"$f":"'WACC Calc'!AF797","v":0.75900000000000001},{"$f":"'WACC Calc'!AG797","v":0.75900000000000001},{"$f":"'WACC Calc'!AH797","v":0.75900000000000001},{"$f":"'WACC Calc'!AI797","v":0.75900000000000001},{"$f":"'WACC Calc'!AJ797","v":0.75900000000000001},{"$f":"'WACC Calc'!AK797","v":0.75900000000000001}]
["RM3Com**D00","R&D","Moderate",30,"CommPV","*","Debt Fraction",{"$f":"'WACC Calc'!F798","v":0.75900000000000001},{"$f":"'WACC Calc'!G798","v":0.75900000000000001},{"$f":"'WACC Calc'!H798","v":0.75900000000000001},{"$f":"'WACC Calc'!I798","v":0.75900000000000001},{"$f":"'WACC Calc'!J798","v":0.75900000000000001},{"$f":"'WACC Calc'!K798","v":0.75900000000000001},{"$f":"'WACC Calc'!L798","v":0.75900000000000001},{"$f":"'WACC Calc'!M798","v":0.75900000000000001},{"$f":"'WACC Calc'!N798","v":0.75900000000000001},{"$f":"'WACC Calc'!O798","v":0.75900000000000001},{"$f":"'WACC Calc'!P798","v":0.75900000000000001},{"$f":"'WACC Calc'!Q798","v":0.75900000000000001},{"$f":"'WACC Calc'!R798","v":0.75900000000000001},{"$f":"'WACC Calc'!S798","v":0.75900000000000001},{"$f":"'WACC Calc'!T798","v":0.75900000000000001},{"$f":"'WACC Calc'!U798","v":0.75900000000000001},{"$f":"'WACC Calc'!V798","v":0.75900000000000001},{"$f":"'WACC Calc'!W798","v":0.75900000000000001},{"$f":"'WACC Calc'!X798","v":0.75900000000000001},{"$f":"'WACC Calc'!Y798","v":0.75900000000000001},{"$f":"'WACC Calc'!Z798","v":0.75900000000000001},{"$f":"'WACC Calc'!AA798","v":0.75900000000000001},{"$f":"'WACC Calc'!AB798","v":0.75900000000000001},{"$f":"'WACC Calc'!AC798","v":0.75900000000000001},{"$f":"'WACC Calc'!AD798","v":0.75900000000000001},{"$f":"'WACC Calc'!AE798","v":0.75900000000000001},{"$f":"'WACC Calc'!AF798","v":0.75900000000000001},{"$f":"'WACC Calc'!AG798","v":0.75900000000000001},{"$f":"'WACC Calc'!AH798","v":0.75900000000000001},{"$f":"'WACC Calc'!AI798","v":0.75900000000000001},{"$f":"'WACC Calc'!AJ798","v":0.75900000000000001},{"$f":"'WACC Calc'!AK798","v":0.75900000000000001}]
["RC3Com**D00","R&D","Conservative",30,"CommPV","*","Debt Fraction",{"$f":"'WACC Calc'!F799","v":0.75900000000000001},{"$f":"'WACC Calc'!G799","v":0.75900000000000001},{"$f":"'WACC Calc'!H799","v":0.75900000000000001},{"$f":"'WACC Calc'!I799","v":0.75900000000000001},{"$f":"'WACC Calc'!J799","v":0.75900000000000001},{"$f":"'WACC Calc'!K799","v":0.75900000000000001},{"$f":"'WACC Calc'!L799","v":0.75900000000000001},{"$f":"'WACC Calc'!M799","v":0.75900000000000001},{"$f":"'WACC Calc'!N799","v":0.75900000000000001},{"$f":"'WACC Calc'!O799","v":0.75900000000000001},{"$f":"'WACC Calc'!P799","v":0.75900000000000001},{"$f":"'WACC Calc'!Q799","v":0.75900000000000001},{"$f":"'WACC Calc'!R799","v":0.75900000000000001},{"$f":"'WACC Calc'!S799","v":0.75900000000000001},{"$f":"'WACC Calc'!T799","v":0.75900000000000001},{"$f":"'WACC Calc'!U799","v":0.75900000000000001},{"$f":"'WACC Calc'!V799","v":0.75900000000000001},{"$f":"'WACC Calc'!W799","v":0.75900000000000001},{"$f":"'WACC Calc'!X799","v":0.75900000000000001},{"$f":"'WACC Calc'!Y799","v":0.75900000000000001},{"$f":"'WACC Calc'!Z799","v":0.75900000000000001},{"$f":"'WACC Calc'!AA799","v":0.75900000000000001},{"$f":"'WACC Calc'!AB799","v":0.75900000000000001},{"$f":"'WACC Calc'!AC799","v":0.75900000000000001},{"$f":"'WACC Calc'!AD799","v":0.75900000000000001},{"$f":"'WACC Calc'!AE799","v":0.75900000000000001},{"$f":"'WACC Calc'!AF799","v":0.75900000000000001},{"$f":"'WACC Calc'!AG799","v":0.75900000000000001},{"$f":"'WACC Calc'!AH799","v":0.75900000000000001},{"$f":"'WACC Calc'!AI799","v":0.75900000000000001},{"$f":"'WACC Calc'!AJ799","v":0.75900000000000001},{"$f":"'WACC Calc'!AK799","v":0.75900000000000001}]
["R*3Com**T50","R&D","*",30,"CommPV","*","Tax Rate (Federal and State)",{"$f":"'WACC Calc'!F800","v":0.25740000000000002},{"$f":"'WACC Calc'!G800","v":0.25740000000000002},{"$f":"'WACC Calc'!H800","v":0.25740000000000002},{"$f":"'WACC Calc'!I800","v":0.25740000000000002},{"$f":"'WACC Calc'!J800","v":0.25740000000000002},{"$f":"'WACC Calc'!K800","v":0.25740000000000002},{"$f":"'WACC Calc'!L800","v":0.25740000000000002},{"$f":"'WACC Calc'!M800","v":0.25740000000000002},{"$f":"'WACC Calc'!N800","v":0.25740000000000002},{"$f":"'WACC Calc'!O800","v":0.25740000000000002},{"$f":"'WACC Calc'!P800","v":0.25740000000000002},{"$f":"'WACC Calc'!Q800","v":0.25740000000000002},{"$f":"'WACC Calc'!R800","v":0.25740000000000002},{"$f":"'WACC Calc'!S800","v":0.25740000000000002},{"$f":"'WACC Calc'!T800","v":0.25740000000000002},{"$f":"'WACC Calc'!U800","v":0.25740000000000002},{"$f":"'WACC Calc'!V800","v":0.25740000000000002},{"$f":"'WACC Calc'!W800","v":0.25740000000000002},{"$f":"'WACC Calc'!X800","v":0.25740000000000002},{"$f":"'WACC Calc'!Y800","v":0.25740000000000002},{"$f":"'WACC Calc'!Z800","v":0.25740000000000002},{"$f":"'WACC Calc'!AA800","v":0.25740000000000002},{"$f":"'WACC Calc'!AB800","v":0.25740000000000002},{"$f":"'WACC Calc'!AC800","v":0.25740000000000002},{"$f":"'WACC Calc'!AD800","v":0.25740000000000002},{"$f":"'WACC Calc'!AE800","v":0.25740000000000002},{"$f":"'WACC Calc'!AF800","v":0.25740000000000002},{"$f":"'WACC Calc'!AG800","v":0.25740000000000002},{"$f":"'WACC Calc'!AH800","v":0.25740000000000002},{"$f":"'WACC Calc'!AI800","v":0.25740000000000002},{"$f":"'WACC Calc'!AJ800","v":0.25740000000000002},{"$f":"'WACC Calc'!AK800","v":0.25740000000000002}]
["RA3Com**W00","R&D","Advanced",30,"CommPV","*","WACC Nominal",{"$f":"'WACC Calc'!F801","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!G801","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!H801","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!I801","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!J801","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!K801","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!L801","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!M801","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!N801","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!O801","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!P801","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!Q801","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!R801","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!S801","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!T801","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!U801","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!V801","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!W801","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!X801","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!Y801","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!Z801","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!AA801","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!AB801","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!AC801","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!AD801","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!AE801","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!AF801","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!AG801","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!AH801","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!AI801","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!AJ801","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!AK801","v":4.3753335999999997E-2}]
["RM3Com**W00","R&D","Moderate",30,"CommPV","*","WACC Nominal",{"$f":"'WACC Calc'!F802","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!G802","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!H802","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!I802","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!J802","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!K802","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!L802","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!M802","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!N802","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!O802","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!P802","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!Q802","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!R802","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!S802","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!T802","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!U802","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!V802","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!W802","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!X802","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!Y802","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!Z802","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!AA802","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!AB802","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!AC802","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!AD802","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!AE802","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!AF802","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!AG802","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!AH802","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!AI802","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!AJ802","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!AK802","v":4.3753335999999997E-2}]
["RC3Com**W00","R&D","Conservative",30,"CommPV","*","WACC Nominal",{"$f":"'WACC Calc'!F803","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!G803","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!H803","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!I803","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!J803","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!K803","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!L803","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!M803","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!N803","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!O803","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!P803","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!Q803","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!R803","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!S803","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!T803","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!U803","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!V803","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!W803","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!X803","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!Y803","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!Z803","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!AA803","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!AB803","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!AC803","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!AD803","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!AE803","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!AF803","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!AG803","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!AH803","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!AI803","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!AJ803","v":4.3753335999999997E-2},{"$f":"'WACC Calc'!AK803","v":4.3753335999999997E-2}]
["RA3Com**W06","R&D","Advanced",30,"CommPV","*","WACC Real",{"$f":"'WACC Calc'!F804","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!G804","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!H804","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!I804","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!J804","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!K804","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!L804","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!M804","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!N804","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!O804","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!P804","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!Q804","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!R804","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!S804","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!T804","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!U804","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!V804","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!W804","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!X804","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!Y804","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!Z804","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!AA804","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!AB804","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!AC804","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!AD804","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!AE804","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!AF804","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!AG804","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!AH804","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!AI804","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!AJ804","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!AK804","v":1.8295937560975695E-2}]
["RM3Com**W06","R&D","Moderate",30,"CommPV","*","WACC Real",{"$f":"'WACC Calc'!F805","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!G805","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!H805","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!I805","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!J805","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!K805","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!L805","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!M805","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!N805","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!O805","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!P805","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!Q805","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!R805","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!S805","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!T805","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!U805","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!V805","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!W805","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!X805","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!Y805","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!Z805","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!AA805","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!AB805","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!AC805","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!AD805","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!AE805","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!AF805","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!AG805","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!AH805","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!AI805","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!AJ805","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!AK805","v":1.8295937560975695E-2}]
["RC3Com**W06","R&D","Conservative",30,"CommPV","*","WACC Real",{"$f":"'WACC Calc'!F806","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!G806","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!H806","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!I806","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!J806","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!K806","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!L806","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!M806","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!N806","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!O806","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!P806","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!Q806","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!R806","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!S806","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!T806","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!U806","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!V806","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!W806","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!X806","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!Y806","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!Z806","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!AA806","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!AB806","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!AC806","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!AD806","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!AE806","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!AF806","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!AG806","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!AH806","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!AI806","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!AJ806","v":1.8295937560975695E-2},{"$f":"'WACC Calc'!AK806","v":1.8295937560975695E-2}]
["RA3Com**F00","R&D","Advanced",30,"CommPV","*","FCR",{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!L90","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!M90","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!N90","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!O90","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!P90","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!Q90","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!R90","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!S90","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!T90","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!U90","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!V90","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!W90","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!X90","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!Y90","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!Z90","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!AA90","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!AB90","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!AC90","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!AD90","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!AE90","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!AF90","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!AG90","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!AH90","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!AI90","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!AJ90","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!AK90","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!AL90","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!AM90","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!AN90","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!AO90","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!AP90","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!AQ90","v":4.5291295199038295E-2}]
["RM3Com**F00","R&D","Moderate",30,"CommPV","*","FCR",{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!L91","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!M91","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!N91","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!O91","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!P91","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!Q91","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!R91","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!S91","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!T91","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!U91","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!V91","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!W91","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!X91","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!Y91","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!Z91","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!AA91","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!AB91","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!AC91","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!AD91","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!AE91","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!AF91","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!AG91","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!AH91","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!AI91","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!AJ91","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!AK91","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!AL91","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!AM91","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!AN91","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!AO91","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!AP91","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!AQ91","v":4.5291295199038295E-2}]
["RC3Com**F00","R&D","Conservative",30,"CommPV","*","FCR",{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!L92","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!M92","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!N92","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!O92","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!P92","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!Q92","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!R92","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!S92","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!T92","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!U92","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!V92","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!W92","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!X92","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!Y92","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!Z92","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!AA92","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!AB92","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!AC92","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!AD92","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!AE92","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!AF92","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!AG92","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!AH92","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!AI92","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!AJ92","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!AK92","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!AL92","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!AM92","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!AN92","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!AO92","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!AP92","v":4.5291295199038295E-2},{"$f":"'Solar - PV Dist. Comm'!$N$47*'Solar - PV Dist. Comm'!AQ92","v":4.5291295199038295E-2}]
["R*3Res**I110","R&D","*",30,"ResPV","*","Inflation Rate",{"$f":"'WACC Calc'!F809","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!G809","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!H809","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!I809","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!J809","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!K809","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!L809","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!M809","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!N809","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!O809","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!P809","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Q809","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!R809","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!S809","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!T809","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!U809","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!V809","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!W809","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!X809","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Y809","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Z809","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AA809","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AB809","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AC809","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AD809","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AE809","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AF809","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AG809","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AH809","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AI809","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AJ809","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AK809","v":2.5000000000000001E-2}]
["RA3Res**I100","R&D","Advanced",30,"ResPV","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F810","v":0.04},{"$f":"'WACC Calc'!G810","v":0.04},{"$f":"'WACC Calc'!H810","v":0.04},{"$f":"'WACC Calc'!I810","v":0.04},{"$f":"'WACC Calc'!J810","v":0.04},{"$f":"'WACC Calc'!K810","v":0.04},{"$f":"'WACC Calc'!L810","v":0.04},{"$f":"'WACC Calc'!M810","v":0.04},{"$f":"'WACC Calc'!N810","v":0.04},{"$f":"'WACC Calc'!O810","v":0.04},{"$f":"'WACC Calc'!P810","v":0.04},{"$f":"'WACC Calc'!Q810","v":0.04},{"$f":"'WACC Calc'!R810","v":0.04},{"$f":"'WACC Calc'!S810","v":0.04},{"$f":"'WACC Calc'!T810","v":0.04},{"$f":"'WACC Calc'!U810","v":0.04},{"$f":"'WACC Calc'!V810","v":0.04},{"$f":"'WACC Calc'!W810","v":0.04},{"$f":"'WACC Calc'!X810","v":0.04},{"$f":"'WACC Calc'!Y810","v":0.04},{"$f":"'WACC Calc'!Z810","v":0.04},{"$f":"'WACC Calc'!AA810","v":0.04},{"$f":"'WACC Calc'!AB810","v":0.04},{"$f":"'WACC Calc'!AC810","v":0.04},{"$f":"'WACC Calc'!AD810","v":0.04},{"$f":"'WACC Calc'!AE810","v":0.04},{"$f":"'WACC Calc'!AF810","v":0.04},{"$f":"'WACC Calc'!AG810","v":0.04},{"$f":"'WACC Calc'!AH810","v":0.04},{"$f":"'WACC Calc'!AI810","v":0.04},{"$f":"'WACC Calc'!AJ810","v":0.04},{"$f":"'WACC Calc'!AK810","v":0.04}]
["RM3Res**I100","R&D","Moderate",30,"ResPV","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F811","v":0.04},{"$f":"'WACC Calc'!G811","v":0.04},{"$f":"'WACC Calc'!H811","v":0.04},{"$f":"'WACC Calc'!I811","v":0.04},{"$f":"'WACC Calc'!J811","v":0.04},{"$f":"'WACC Calc'!K811","v":0.04},{"$f":"'WACC Calc'!L811","v":0.04},{"$f":"'WACC Calc'!M811","v":0.04},{"$f":"'WACC Calc'!N811","v":0.04},{"$f":"'WACC Calc'!O811","v":0.04},{"$f":"'WACC Calc'!P811","v":0.04},{"$f":"'WACC Calc'!Q811","v":0.04},{"$f":"'WACC Calc'!R811","v":0.04},{"$f":"'WACC Calc'!S811","v":0.04},{"$f":"'WACC Calc'!T811","v":0.04},{"$f":"'WACC Calc'!U811","v":0.04},{"$f":"'WACC Calc'!V811","v":0.04},{"$f":"'WACC Calc'!W811","v":0.04},{"$f":"'WACC Calc'!X811","v":0.04},{"$f":"'WACC Calc'!Y811","v":0.04},{"$f":"'WACC Calc'!Z811","v":0.04},{"$f":"'WACC Calc'!AA811","v":0.04},{"$f":"'WACC Calc'!AB811","v":0.04},{"$f":"'WACC Calc'!AC811","v":0.04},{"$f":"'WACC Calc'!AD811","v":0.04},{"$f":"'WACC Calc'!AE811","v":0.04},{"$f":"'WACC Calc'!AF811","v":0.04},{"$f":"'WACC Calc'!AG811","v":0.04},{"$f":"'WACC Calc'!AH811","v":0.04},{"$f":"'WACC Calc'!AI811","v":0.04},{"$f":"'WACC Calc'!AJ811","v":0.04},{"$f":"'WACC Calc'!AK811","v":0.04}]
["RC3Res**I100","R&D","Conservative",30,"ResPV","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F812","v":0.04},{"$f":"'WACC Calc'!G812","v":0.04},{"$f":"'WACC Calc'!H812","v":0.04},{"$f":"'WACC Calc'!I812","v":0.04},{"$f":"'WACC Calc'!J812","v":0.04},{"$f":"'WACC Calc'!K812","v":0.04},{"$f":"'WACC Calc'!L812","v":0.04},{"$f":"'WACC Calc'!M812","v":0.04},{"$f":"'WACC Calc'!N812","v":0.04},{"$f":"'WACC Calc'!O812","v":0.04},{"$f":"'WACC Calc'!P812","v":0.04},{"$f":"'WACC Calc'!Q812","v":0.04},{"$f":"'WACC Calc'!R812","v":0.04},{"$f":"'WACC Calc'!S812","v":0.04},{"$f":"'WACC Calc'!T812","v":0.04},{"$f":"'WACC Calc'!U812","v":0.04},{"$f":"'WACC Calc'!V812","v":0.04},{"$f":"'WACC Calc'!W812","v":0.04},{"$f":"'WACC Calc'!X812","v":0.04},{"$f":"'WACC Calc'!Y812","v":0.04},{"$f":"'WACC Calc'!Z812","v":0.04},{"$f":"'WACC Calc'!AA812","v":0.04},{"$f":"'WACC Calc'!AB812","v":0.04},{"$f":"'WACC Calc'!AC812","v":0.04},{"$f":"'WACC Calc'!AD812","v":0.04},{"$f":"'WACC Calc'!AE812","v":0.04},{"$f":"'WACC Calc'!AF812","v":0.04},{"$f":"'WACC Calc'!AG812","v":0.04},{"$f":"'WACC Calc'!AH812","v":0.04},{"$f":"'WACC Calc'!AI812","v":0.04},{"$f":"'WACC Calc'!AJ812","v":0.04},{"$f":"'WACC Calc'!AK812","v":0.04}]
["RA3Res**C2126","R&D","Advanced",30,"ResPV","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F813","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!G813","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!H813","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!I813","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!J813","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!K813","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!L813","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!M813","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!N813","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!O813","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!P813","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Q813","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!R813","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!S813","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!T813","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!U813","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!V813","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!W813","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!X813","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Y813","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Z813","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AA813","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AB813","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AC813","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AD813","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AE813","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AF813","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AG813","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AH813","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AI813","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AJ813","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AK813","v":1.4634146341463428E-2}]
["RM3Res**C2126","R&D","Moderate",30,"ResPV","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F814","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!G814","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!H814","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!I814","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!J814","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!K814","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!L814","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!M814","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!N814","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!O814","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!P814","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Q814","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!R814","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!S814","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!T814","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!U814","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!V814","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!W814","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!X814","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Y814","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Z814","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AA814","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AB814","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AC814","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AD814","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AE814","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AF814","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AG814","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AH814","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AI814","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AJ814","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AK814","v":1.4634146341463428E-2}]
["RC3Res**C2126","R&D","Conservative",30,"ResPV","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F815","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!G815","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!H815","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!I815","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!J815","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!K815","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!L815","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!M815","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!N815","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!O815","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!P815","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Q815","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!R815","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!S815","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!T815","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!U815","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!V815","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!W815","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!X815","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Y815","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Z815","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AA815","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AB815","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AC815","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AD815","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AE815","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AF815","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AG815","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AH815","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AI815","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AJ815","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AK815","v":1.4634146341463428E-2}]
["R*3Res**I00","R&D","*",30,"ResPV","*","Interest During Construction  - Nominal",{"$f":"'WACC Calc'!F816","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!G816","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!H816","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!I816","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!J816","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!K816","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!L816","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!M816","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!N816","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!O816","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!P816","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!Q816","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!R816","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!S816","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!T816","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!U816","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!V816","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!W816","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!X816","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!Y816","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!Z816","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AA816","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AB816","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AC816","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AD816","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AE816","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AF816","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AG816","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AH816","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AI816","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AJ816","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AK816","v":3.5000000000000003E-2}]
["RA3Res**R10","R&D","Advanced",30,"ResPV","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F817","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!G817","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!H817","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!I817","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!J817","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!K817","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!L817","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!M817","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!N817","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!O817","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!P817","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!Q817","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!R817","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!S817","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!T817","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!U817","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!V817","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!W817","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!X817","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!Y817","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!Z817","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!AA817","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!AB817","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!AC817","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!AD817","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!AE817","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!AF817","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!AG817","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!AH817","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!AI817","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!AJ817","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!AK817","v":8.7999999999999995E-2}]
["RM3Res**R10","R&D","Moderate",30,"ResPV","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F818","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!G818","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!H818","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!I818","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!J818","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!K818","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!L818","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!M818","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!N818","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!O818","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!P818","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!Q818","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!R818","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!S818","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!T818","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!U818","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!V818","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!W818","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!X818","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!Y818","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!Z818","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!AA818","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!AB818","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!AC818","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!AD818","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!AE818","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!AF818","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!AG818","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!AH818","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!AI818","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!AJ818","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!AK818","v":8.7999999999999995E-2}]
["RC3Res**R10","R&D","Conservative",30,"ResPV","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F819","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!G819","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!H819","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!I819","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!J819","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!K819","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!L819","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!M819","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!N819","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!O819","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!P819","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!Q819","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!R819","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!S819","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!T819","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!U819","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!V819","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!W819","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!X819","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!Y819","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!Z819","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!AA819","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!AB819","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!AC819","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!AD819","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!AE819","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!AF819","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!AG819","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!AH819","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!AI819","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!AJ819","v":8.7999999999999995E-2},{"$f":"'WACC Calc'!AK819","v":8.7999999999999995E-2}]
["RA3Res**C1237","R&D","Advanced",30,"ResPV","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F820","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!G820","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!H820","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!I820","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!J820","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!K820","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!L820","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!M820","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!N820","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!O820","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!P820","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!Q820","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!R820","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!S820","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!T820","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!U820","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!V820","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!W820","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!X820","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!Y820","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!Z820","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!AA820","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!AB820","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!AC820","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!AD820","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!AE820","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!AF820","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!AG820","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!AH820","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!AI820","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!AJ820","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!AK820","v":6.1463414634146618E-2}]
["RM3Res**C1237","R&D","Moderate",30,"ResPV","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F821","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!G821","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!H821","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!I821","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!J821","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!K821","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!L821","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!M821","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!N821","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!O821","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!P821","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!Q821","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!R821","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!S821","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!T821","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!U821","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!V821","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!W821","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!X821","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!Y821","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!Z821","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!AA821","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!AB821","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!AC821","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!AD821","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!AE821","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!AF821","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!AG821","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!AH821","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!AI821","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!AJ821","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!AK821","v":6.1463414634146618E-2}]
["RC3Res**C1237","R&D","Conservative",30,"ResPV","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F822","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!G822","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!H822","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!I822","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!J822","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!K822","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!L822","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!M822","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!N822","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!O822","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!P822","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!Q822","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!R822","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!S822","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!T822","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!U822","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!V822","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!W822","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!X822","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!Y822","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!Z822","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!AA822","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!AB822","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!AC822","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!AD822","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!AE822","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!AF822","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!AG822","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!AH822","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!AI822","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!AJ822","v":6.1463414634146618E-2},{"$f":"'WACC Calc'!AK822","v":6.1463414634146618E-2}]
["RA3Res**D00","R&D","Advanced",30,"ResPV","*","Debt Fraction",{"$f":"'WACC Calc'!F823","v":0.75800000000000001},{"$f":"'WACC Calc'!G823","v":0.75800000000000001},{"$f":"'WACC Calc'!H823","v":0.75800000000000001},{"$f":"'WACC Calc'!I823","v":0.75800000000000001},{"$f":"'WACC Calc'!J823","v":0.75800000000000001},{"$f":"'WACC Calc'!K823","v":0.75800000000000001},{"$f":"'WACC Calc'!L823","v":0.75800000000000001},{"$f":"'WACC Calc'!M823","v":0.75800000000000001},{"$f":"'WACC Calc'!N823","v":0.75800000000000001},{"$f":"'WACC Calc'!O823","v":0.75800000000000001},{"$f":"'WACC Calc'!P823","v":0.75800000000000001},{"$f":"'WACC Calc'!Q823","v":0.75800000000000001},{"$f":"'WACC Calc'!R823","v":0.75800000000000001},{"$f":"'WACC Calc'!S823","v":0.75800000000000001},{"$f":"'WACC Calc'!T823","v":0.75800000000000001},{"$f":"'WACC Calc'!U823","v":0.75800000000000001},{"$f":"'WACC Calc'!V823","v":0.75800000000000001},{"$f":"'WACC Calc'!W823","v":0.75800000000000001},{"$f":"'WACC Calc'!X823","v":0.75800000000000001},{"$f":"'WACC Calc'!Y823","v":0.75800000000000001},{"$f":"'WACC Calc'!Z823","v":0.75800000000000001},{"$f":"'WACC Calc'!AA823","v":0.75800000000000001},{"$f":"'WACC Calc'!AB823","v":0.75800000000000001},{"$f":"'WACC Calc'!AC823","v":0.75800000000000001},{"$f":"'WACC Calc'!AD823","v":0.75800000000000001},{"$f":"'WACC Calc'!AE823","v":0.75800000000000001},{"$f":"'WACC Calc'!AF823","v":0.75800000000000001},{"$f":"'WACC Calc'!AG823","v":0.75800000000000001},{"$f":"'WACC Calc'!AH823","v":0.75800000000000001},{"$f":"'WACC Calc'!AI823","v":0.75800000000000001},{"$f":"'WACC Calc'!AJ823","v":0.75800000000000001},{"$f":"'WACC Calc'!AK823","v":0.75800000000000001}]
["RM3Res**D00","R&D","Moderate",30,"ResPV","*","Debt Fraction",{"$f":"'WACC Calc'!F824","v":0.75800000000000001},{"$f":"'WACC Calc'!G824","v":0.75800000000000001},{"$f":"'WACC Calc'!H824","v":0.75800000000000001},{"$f":"'WACC Calc'!I824","v":0.75800000000000001},{"$f":"'WACC Calc'!J824","v":0.75800000000000001},{"$f":"'WACC Calc'!K824","v":0.75800000000000001},{"$f":"'WACC Calc'!L824","v":0.75800000000000001},{"$f":"'WACC Calc'!M824","v":0.75800000000000001},{"$f":"'WACC Calc'!N824","v":0.75800000000000001},{"$f":"'WACC Calc'!O824","v":0.75800000000000001},{"$f":"'WACC Calc'!P824","v":0.75800000000000001},{"$f":"'WACC Calc'!Q824","v":0.75800000000000001},{"$f":"'WACC Calc'!R824","v":0.75800000000000001},{"$f":"'WACC Calc'!S824","v":0.75800000000000001},{"$f":"'WACC Calc'!T824","v":0.75800000000000001},{"$f":"'WACC Calc'!U824","v":0.75800000000000001},{"$f":"'WACC Calc'!V824","v":0.75800000000000001},{"$f":"'WACC Calc'!W824","v":0.75800000000000001},{"$f":"'WACC Calc'!X824","v":0.75800000000000001},{"$f":"'WACC Calc'!Y824","v":0.75800000000000001},{"$f":"'WACC Calc'!Z824","v":0.75800000000000001},{"$f":"'WACC Calc'!AA824","v":0.75800000000000001},{"$f":"'WACC Calc'!AB824","v":0.75800000000000001},{"$f":"'WACC Calc'!AC824","v":0.75800000000000001},{"$f":"'WACC Calc'!AD824","v":0.75800000000000001},{"$f":"'WACC Calc'!AE824","v":0.75800000000000001},{"$f":"'WACC Calc'!AF824","v":0.75800000000000001},{"$f":"'WACC Calc'!AG824","v":0.75800000000000001},{"$f":"'WACC Calc'!AH824","v":0.75800000000000001},{"$f":"'WACC Calc'!AI824","v":0.75800000000000001},{"$f":"'WACC Calc'!AJ824","v":0.75800000000000001},{"$f":"'WACC Calc'!AK824","v":0.75800000000000001}]
["RC3Res**D00","R&D","Conservative",30,"ResPV","*","Debt Fraction",{"$f":"'WACC Calc'!F825","v":0.75800000000000001},{"$f":"'WACC Calc'!G825","v":0.75800000000000001},{"$f":"'WACC Calc'!H825","v":0.75800000000000001},{"$f":"'WACC Calc'!I825","v":0.75800000000000001},{"$f":"'WACC Calc'!J825","v":0.75800000000000001},{"$f":"'WACC Calc'!K825","v":0.75800000000000001},{"$f":"'WACC Calc'!L825","v":0.75800000000000001},{"$f":"'WACC Calc'!M825","v":0.75800000000000001},{"$f":"'WACC Calc'!N825","v":0.75800000000000001},{"$f":"'WACC Calc'!O825","v":0.75800000000000001},{"$f":"'WACC Calc'!P825","v":0.75800000000000001},{"$f":"'WACC Calc'!Q825","v":0.75800000000000001},{"$f":"'WACC Calc'!R825","v":0.75800000000000001},{"$f":"'WACC Calc'!S825","v":0.75800000000000001},{"$f":"'WACC Calc'!T825","v":0.75800000000000001},{"$f":"'WACC Calc'!U825","v":0.75800000000000001},{"$f":"'WACC Calc'!V825","v":0.75800000000000001},{"$f":"'WACC Calc'!W825","v":0.75800000000000001},{"$f":"'WACC Calc'!X825","v":0.75800000000000001},{"$f":"'WACC Calc'!Y825","v":0.75800000000000001},{"$f":"'WACC Calc'!Z825","v":0.75800000000000001},{"$f":"'WACC Calc'!AA825","v":0.75800000000000001},{"$f":"'WACC Calc'!AB825","v":0.75800000000000001},{"$f":"'WACC Calc'!AC825","v":0.75800000000000001},{"$f":"'WACC Calc'!AD825","v":0.75800000000000001},{"$f":"'WACC Calc'!AE825","v":0.75800000000000001},{"$f":"'WACC Calc'!AF825","v":0.75800000000000001},{"$f":"'WACC Calc'!AG825","v":0.75800000000000001},{"$f":"'WACC Calc'!AH825","v":0.75800000000000001},{"$f":"'WACC Calc'!AI825","v":0.75800000000000001},{"$f":"'WACC Calc'!AJ825","v":0.75800000000000001},{"$f":"'WACC Calc'!AK825","v":0.75800000000000001}]
["R*3Res**T50","R&D","*",30,"ResPV","*","Tax Rate (Federal and State)",{"$f":"'WACC Calc'!F826","v":0.25740000000000002},{"$f":"'WACC Calc'!G826","v":0.25740000000000002},{"$f":"'WACC Calc'!H826","v":0.25740000000000002},{"$f":"'WACC Calc'!I826","v":0.25740000000000002},{"$f":"'WACC Calc'!J826","v":0.25740000000000002},{"$f":"'WACC Calc'!K826","v":0.25740000000000002},{"$f":"'WACC Calc'!L826","v":0.25740000000000002},{"$f":"'WACC Calc'!M826","v":0.25740000000000002},{"$f":"'WACC Calc'!N826","v":0.25740000000000002},{"$f":"'WACC Calc'!O826","v":0.25740000000000002},{"$f":"'WACC Calc'!P826","v":0.25740000000000002},{"$f":"'WACC Calc'!Q826","v":0.25740000000000002},{"$f":"'WACC Calc'!R826","v":0.25740000000000002},{"$f":"'WACC Calc'!S826","v":0.25740000000000002},{"$f":"'WACC Calc'!T826","v":0.25740000000000002},{"$f":"'WACC Calc'!U826","v":0.25740000000000002},{"$f":"'WACC Calc'!V826","v":0.25740000000000002},{"$f":"'WACC Calc'!W826","v":0.25740000000000002},{"$f":"'WACC Calc'!X826","v":0.25740000000000002},{"$f":"'WACC Calc'!Y826","v":0.25740000000000002},{"$f":"'WACC Calc'!Z826","v":0.25740000000000002},{"$f":"'WACC Calc'!AA826","v":0.25740000000000002},{"$f":"'WACC Calc'!AB826","v":0.25740000000000002},{"$f":"'WACC Calc'!AC826","v":0.25740000000000002},{"$f":"'WACC Calc'!AD826","v":0.25740000000000002},{"$f":"'WACC Calc'!AE826","v":0.25740000000000002},{"$f":"'WACC Calc'!AF826","v":0.25740000000000002},{"$f":"'WACC Calc'!AG826","v":0.25740000000000002},{"$f":"'WACC Calc'!AH826","v":0.25740000000000002},{"$f":"'WACC Calc'!AI826","v":0.25740000000000002},{"$f":"'WACC Calc'!AJ826","v":0.25740000000000002},{"$f":"'WACC Calc'!AK826","v":0.25740000000000002}]
["RA3Res**W00","R&D","Advanced",30,"ResPV","*","WACC Nominal",{"$f":"'WACC Calc'!F827","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!G827","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!H827","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!I827","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!J827","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!K827","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!L827","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!M827","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!N827","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!O827","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!P827","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!Q827","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!R827","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!S827","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!T827","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!U827","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!V827","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!W827","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!X827","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!Y827","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!Z827","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!AA827","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!AB827","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!AC827","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!AD827","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!AE827","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!AF827","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!AG827","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!AH827","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!AI827","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!AJ827","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!AK827","v":4.3811631999999996E-2}]
["RM3Res**W00","R&D","Moderate",30,"ResPV","*","WACC Nominal",{"$f":"'WACC Calc'!F828","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!G828","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!H828","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!I828","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!J828","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!K828","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!L828","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!M828","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!N828","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!O828","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!P828","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!Q828","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!R828","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!S828","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!T828","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!U828","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!V828","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!W828","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!X828","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!Y828","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!Z828","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!AA828","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!AB828","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!AC828","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!AD828","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!AE828","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!AF828","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!AG828","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!AH828","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!AI828","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!AJ828","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!AK828","v":4.3811631999999996E-2}]
["RC3Res**W00","R&D","Conservative",30,"ResPV","*","WACC Nominal",{"$f":"'WACC Calc'!F829","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!G829","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!H829","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!I829","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!J829","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!K829","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!L829","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!M829","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!N829","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!O829","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!P829","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!Q829","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!R829","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!S829","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!T829","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!U829","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!V829","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!W829","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!X829","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!Y829","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!Z829","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!AA829","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!AB829","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!AC829","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!AD829","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!AE829","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!AF829","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!AG829","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!AH829","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!AI829","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!AJ829","v":4.3811631999999996E-2},{"$f":"'WACC Calc'!AK829","v":4.3811631999999996E-2}]
["RA3Res**W06","R&D","Advanced",30,"ResPV","*","WACC Real",{"$f":"'WACC Calc'!F830","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!G830","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!H830","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!I830","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!J830","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!K830","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!L830","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!M830","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!N830","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!O830","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!P830","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!Q830","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!R830","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!S830","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!T830","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!U830","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!V830","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!W830","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!X830","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!Y830","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!Z830","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!AA830","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!AB830","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!AC830","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!AD830","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!AE830","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!AF830","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!AG830","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!AH830","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!AI830","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!AJ830","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!AK830","v":1.8352811707317063E-2}]
["RM3Res**W06","R&D","Moderate",30,"ResPV","*","WACC Real",{"$f":"'WACC Calc'!F831","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!G831","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!H831","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!I831","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!J831","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!K831","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!L831","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!M831","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!N831","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!O831","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!P831","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!Q831","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!R831","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!S831","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!T831","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!U831","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!V831","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!W831","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!X831","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!Y831","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!Z831","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!AA831","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!AB831","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!AC831","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!AD831","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!AE831","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!AF831","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!AG831","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!AH831","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!AI831","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!AJ831","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!AK831","v":1.8352811707317063E-2}]
["RC3Res**W06","R&D","Conservative",30,"ResPV","*","WACC Real",{"$f":"'WACC Calc'!F832","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!G832","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!H832","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!I832","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!J832","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!K832","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!L832","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!M832","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!N832","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!O832","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!P832","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!Q832","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!R832","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!S832","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!T832","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!U832","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!V832","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!W832","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!X832","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!Y832","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!Z832","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!AA832","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!AB832","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!AC832","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!AD832","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!AE832","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!AF832","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!AG832","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!AH832","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!AI832","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!AJ832","v":1.8352811707317063E-2},{"$f":"'WACC Calc'!AK832","v":1.8352811707317063E-2}]
["RA3Res**F00","R&D","Advanced",30,"ResPV","*","FCR",{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!L91","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!M91","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!N91","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!O91","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!P91","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!Q91","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!R91","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!S91","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!T91","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!U91","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!V91","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!W91","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!X91","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!Y91","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!Z91","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!AA91","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!AB91","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!AC91","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!AD91","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!AE91","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!AF91","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!AG91","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!AH91","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!AI91","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!AJ91","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!AK91","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!AL91","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!AM91","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!AN91","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!AO91","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!AP91","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!AQ91","v":4.5329125996871569E-2}]
["RM3Res**F00","R&D","Moderate",30,"ResPV","*","FCR",{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!L92","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!M92","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!N92","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!O92","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!P92","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!Q92","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!R92","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!S92","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!T92","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!U92","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!V92","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!W92","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!X92","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!Y92","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!Z92","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!AA92","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!AB92","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!AC92","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!AD92","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!AE92","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!AF92","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!AG92","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!AH92","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!AI92","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!AJ92","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!AK92","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!AL92","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!AM92","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!AN92","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!AO92","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!AP92","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!AQ92","v":4.5329125996871569E-2}]
["RC3Res**F00","R&D","Conservative",30,"ResPV","*","FCR",{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!L93","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!M93","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!N93","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!O93","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!P93","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!Q93","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!R93","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!S93","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!T93","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!U93","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!V93","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!W93","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!X93","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!Y93","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!Z93","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!AA93","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!AB93","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!AC93","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!AD93","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!AE93","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!AF93","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!AG93","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!AH93","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!AI93","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!AJ93","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!AK93","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!AL93","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!AM93","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!AN93","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!AO93","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!AP93","v":4.5329125996871569E-2},{"$f":"'Solar - PV Dist. Res'!$N$48*'Solar - PV Dist. Res'!AQ93","v":4.5329125996871569E-2}]
["R*3CSP**I110","R&D","*",30,"CSP","*","Inflation Rate",{"$f":"'WACC Calc'!F835","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!G835","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!H835","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!I835","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!J835","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!K835","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!L835","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!M835","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!N835","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!O835","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!P835","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Q835","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!R835","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!S835","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!T835","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!U835","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!V835","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!W835","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!X835","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Y835","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Z835","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AA835","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AB835","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AC835","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AD835","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AE835","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AF835","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AG835","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AH835","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AI835","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AJ835","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AK835","v":2.5000000000000001E-2}]
["RA3CSP**I100","R&D","Advanced",30,"CSP","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F836","v":0.04},{"$f":"'WACC Calc'!G836","v":0.04},{"$f":"'WACC Calc'!H836","v":0.04},{"$f":"'WACC Calc'!I836","v":0.04},{"$f":"'WACC Calc'!J836","v":0.04},{"$f":"'WACC Calc'!K836","v":0.04},{"$f":"'WACC Calc'!L836","v":0.04},{"$f":"'WACC Calc'!M836","v":0.04},{"$f":"'WACC Calc'!N836","v":0.04},{"$f":"'WACC Calc'!O836","v":0.04},{"$f":"'WACC Calc'!P836","v":0.04},{"$f":"'WACC Calc'!Q836","v":0.04},{"$f":"'WACC Calc'!R836","v":0.04},{"$f":"'WACC Calc'!S836","v":0.04},{"$f":"'WACC Calc'!T836","v":0.04},{"$f":"'WACC Calc'!U836","v":0.04},{"$f":"'WACC Calc'!V836","v":0.04},{"$f":"'WACC Calc'!W836","v":0.04},{"$f":"'WACC Calc'!X836","v":0.04},{"$f":"'WACC Calc'!Y836","v":0.04},{"$f":"'WACC Calc'!Z836","v":0.04},{"$f":"'WACC Calc'!AA836","v":0.04},{"$f":"'WACC Calc'!AB836","v":0.04},{"$f":"'WACC Calc'!AC836","v":0.04},{"$f":"'WACC Calc'!AD836","v":0.04},{"$f":"'WACC Calc'!AE836","v":0.04},{"$f":"'WACC Calc'!AF836","v":0.04},{"$f":"'WACC Calc'!AG836","v":0.04},{"$f":"'WACC Calc'!AH836","v":0.04},{"$f":"'WACC Calc'!AI836","v":0.04},{"$f":"'WACC Calc'!AJ836","v":0.04},{"$f":"'WACC Calc'!AK836","v":0.04}]
["RM3CSP**I100","R&D","Moderate",30,"CSP","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F837","v":0.04},{"$f":"'WACC Calc'!G837","v":0.04},{"$f":"'WACC Calc'!H837","v":0.04},{"$f":"'WACC Calc'!I837","v":0.04},{"$f":"'WACC Calc'!J837","v":0.04},{"$f":"'WACC Calc'!K837","v":0.04},{"$f":"'WACC Calc'!L837","v":0.04},{"$f":"'WACC Calc'!M837","v":0.04},{"$f":"'WACC Calc'!N837","v":0.04},{"$f":"'WACC Calc'!O837","v":0.04},{"$f":"'WACC Calc'!P837","v":0.04},{"$f":"'WACC Calc'!Q837","v":0.04},{"$f":"'WACC Calc'!R837","v":0.04},{"$f":"'WACC Calc'!S837","v":0.04},{"$f":"'WACC Calc'!T837","v":0.04},{"$f":"'WACC Calc'!U837","v":0.04},{"$f":"'WACC Calc'!V837","v":0.04},{"$f":"'WACC Calc'!W837","v":0.04},{"$f":"'WACC Calc'!X837","v":0.04},{"$f":"'WACC Calc'!Y837","v":0.04},{"$f":"'WACC Calc'!Z837","v":0.04},{"$f":"'WACC Calc'!AA837","v":0.04},{"$f":"'WACC Calc'!AB837","v":0.04},{"$f":"'WACC Calc'!AC837","v":0.04},{"$f":"'WACC Calc'!AD837","v":0.04},{"$f":"'WACC Calc'!AE837","v":0.04},{"$f":"'WACC Calc'!AF837","v":0.04},{"$f":"'WACC Calc'!AG837","v":0.04},{"$f":"'WACC Calc'!AH837","v":0.04},{"$f":"'WACC Calc'!AI837","v":0.04},{"$f":"'WACC Calc'!AJ837","v":0.04},{"$f":"'WACC Calc'!AK837","v":0.04}]
["RC3CSP**I100","R&D","Conservative",30,"CSP","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F838","v":0.04},{"$f":"'WACC Calc'!G838","v":0.04},{"$f":"'WACC Calc'!H838","v":0.04},{"$f":"'WACC Calc'!I838","v":0.04},{"$f":"'WACC Calc'!J838","v":0.04},{"$f":"'WACC Calc'!K838","v":0.04},{"$f":"'WACC Calc'!L838","v":0.04},{"$f":"'WACC Calc'!M838","v":0.04},{"$f":"'WACC Calc'!N838","v":0.04},{"$f":"'WACC Calc'!O838","v":0.04},{"$f":"'WACC Calc'!P838","v":0.04},{"$f":"'WACC Calc'!Q838","v":0.04},{"$f":"'WACC Calc'!R838","v":0.04},{"$f":"'WACC Calc'!S838","v":0.04},{"$f":"'WACC Calc'!T838","v":0.04},{"$f":"'WACC Calc'!U838","v":0.04},{"$f":"'WACC Calc'!V838","v":0.04},{"$f":"'WACC Calc'!W838","v":0.04},{"$f":"'WACC Calc'!X838","v":0.04},{"$f":"'WACC Calc'!Y838","v":0.04},{"$f":"'WACC Calc'!Z838","v":0.04},{"$f":"'WACC Calc'!AA838","v":0.04},{"$f":"'WACC Calc'!AB838","v":0.04},{"$f":"'WACC Calc'!AC838","v":0.04},{"$f":"'WACC Calc'!AD838","v":0.04},{"$f":"'WACC Calc'!AE838","v":0.04},{"$f":"'WACC Calc'!AF838","v":0.04},{"$f":"'WACC Calc'!AG838","v":0.04},{"$f":"'WACC Calc'!AH838","v":0.04},{"$f":"'WACC Calc'!AI838","v":0.04},{"$f":"'WACC Calc'!AJ838","v":0.04},{"$f":"'WACC Calc'!AK838","v":0.04}]
["RA3CSP**C2126","R&D","Advanced",30,"CSP","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F839","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!G839","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!H839","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!I839","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!J839","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!K839","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!L839","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!M839","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!N839","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!O839","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!P839","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Q839","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!R839","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!S839","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!T839","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!U839","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!V839","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!W839","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!X839","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Y839","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Z839","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AA839","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AB839","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AC839","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AD839","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AE839","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AF839","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AG839","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AH839","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AI839","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AJ839","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AK839","v":1.4634146341463428E-2}]
["RM3CSP**C2126","R&D","Moderate",30,"CSP","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F840","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!G840","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!H840","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!I840","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!J840","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!K840","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!L840","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!M840","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!N840","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!O840","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!P840","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Q840","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!R840","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!S840","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!T840","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!U840","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!V840","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!W840","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!X840","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Y840","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Z840","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AA840","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AB840","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AC840","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AD840","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AE840","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AF840","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AG840","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AH840","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AI840","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AJ840","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AK840","v":1.4634146341463428E-2}]
[{"$f":"_xlfn.CONCAT(LEFT(B563,1), LEFT(C563,1), LEFT(D563,1),LEFT(E563,3),LEFT(F563,6),RIGHT(F563,1), LEFT(G563,1), IF(ISERROR(FIND(\"Rate\",G563)), \"0\",FIND(\"Rate\",G563)),IF(ISERROR(FIND(\"Real\",G563)), \"0\",FIND(\"Real\",G563)))","v":"RC3CSP**C2126"},"R&D","Conservative",30,"CSP","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F841","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!G841","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!H841","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!I841","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!J841","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!K841","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!L841","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!M841","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!N841","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!O841","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!P841","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Q841","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!R841","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!S841","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!T841","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!U841","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!V841","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!W841","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!X841","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Y841","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Z841","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AA841","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AB841","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AC841","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AD841","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AE841","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AF841","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AG841","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AH841","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AI841","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AJ841","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AK841","v":1.4634146341463428E-2}]
["R*3CSP**I00","R&D","*",30,"CSP","*","Interest During Construction  - Nominal",{"$f":"'WACC Calc'!F842","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!G842","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!H842","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!I842","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!J842","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!K842","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!L842","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!M842","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!N842","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!O842","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!P842","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!Q842","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!R842","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!S842","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!T842","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!U842","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!V842","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!W842","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!X842","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!Y842","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!Z842","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AA842","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AB842","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AC842","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AD842","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AE842","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AF842","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AG842","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AH842","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AI842","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AJ842","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AK842","v":3.5000000000000003E-2}]
["RA3CSP**R10","R&D","Advanced",30,"CSP","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F843","v":0.1},{"$f":"'WACC Calc'!G843","v":0.1},{"$f":"'WACC Calc'!H843","v":0.1},{"$f":"'WACC Calc'!I843","v":0.1},{"$f":"'WACC Calc'!J843","v":0.1},{"$f":"'WACC Calc'!K843","v":0.1},{"$f":"'WACC Calc'!L843","v":0.1},{"$f":"'WACC Calc'!M843","v":0.1},{"$f":"'WACC Calc'!N843","v":0.1},{"$f":"'WACC Calc'!O843","v":0.1},{"$f":"'WACC Calc'!P843","v":0.1},{"$f":"'WACC Calc'!Q843","v":0.1},{"$f":"'WACC Calc'!R843","v":0.1},{"$f":"'WACC Calc'!S843","v":0.1},{"$f":"'WACC Calc'!T843","v":0.1},{"$f":"'WACC Calc'!U843","v":0.1},{"$f":"'WACC Calc'!V843","v":0.1},{"$f":"'WACC Calc'!W843","v":0.1},{"$f":"'WACC Calc'!X843","v":0.1},{"$f":"'WACC Calc'!Y843","v":0.1},{"$f":"'WACC Calc'!Z843","v":0.1},{"$f":"'WACC Calc'!AA843","v":0.1},{"$f":"'WACC Calc'!AB843","v":0.1},{"$f":"'WACC Calc'!AC843","v":0.1},{"$f":"'WACC Calc'!AD843","v":0.1},{"$f":"'WACC Calc'!AE843","v":0.1},{"$f":"'WACC Calc'!AF843","v":0.1},{"$f":"'WACC Calc'!AG843","v":0.1},{"$f":"'WACC Calc'!AH843","v":0.1},{"$f":"'WACC Calc'!AI843","v":0.1},{"$f":"'WACC Calc'!AJ843","v":0.1},{"$f":"'WACC Calc'!AK843","v":0.1}]
["RM3CSP**R10","R&D","Moderate",30,"CSP","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F844","v":0.1},{"$f":"'WACC Calc'!G844","v":0.1},{"$f":"'WACC Calc'!H844","v":0.1},{"$f":"'WACC Calc'!I844","v":0.1},{"$f":"'WACC Calc'!J844","v":0.1},{"$f":"'WACC Calc'!K844","v":0.1},{"$f":"'WACC Calc'!L844","v":0.1},{"$f":"'WACC Calc'!M844","v":0.1},{"$f":"'WACC Calc'!N844","v":0.1},{"$f":"'WACC Calc'!O844","v":0.1},{"$f":"'WACC Calc'!P844","v":0.1},{"$f":"'WACC Calc'!Q844","v":0.1},{"$f":"'WACC Calc'!R844","v":0.1},{"$f":"'WACC Calc'!S844","v":0.1},{"$f":"'WACC Calc'!T844","v":0.1},{"$f":"'WACC Calc'!U844","v":0.1},{"$f":"'WACC Calc'!V844","v":0.1},{"$f":"'WACC Calc'!W844","v":0.1},{"$f":"'WACC Calc'!X844","v":0.1},{"$f":"'WACC Calc'!Y844","v":0.1},{"$f":"'WACC Calc'!Z844","v":0.1},{"$f":"'WACC Calc'!AA844","v":0.1},{"$f":"'WACC Calc'!AB844","v":0.1},{"$f":"'WACC Calc'!AC844","v":0.1},{"$f":"'WACC Calc'!AD844","v":0.1},{"$f":"'WACC Calc'!AE844","v":0.1},{"$f":"'WACC Calc'!AF844","v":0.1},{"$f":"'WACC Calc'!AG844","v":0.1},{"$f":"'WACC Calc'!AH844","v":0.1},{"$f":"'WACC Calc'!AI844","v":0.1},{"$f":"'WACC Calc'!AJ844","v":0.1},{"$f":"'WACC Calc'!AK844","v":0.1}]
["RC3CSP**R10","R&D","Conservative",30,"CSP","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F845","v":0.1},{"$f":"'WACC Calc'!G845","v":0.1},{"$f":"'WACC Calc'!H845","v":0.1},{"$f":"'WACC Calc'!I845","v":0.1},{"$f":"'WACC Calc'!J845","v":0.1},{"$f":"'WACC Calc'!K845","v":0.1},{"$f":"'WACC Calc'!L845","v":0.1},{"$f":"'WACC Calc'!M845","v":0.1},{"$f":"'WACC Calc'!N845","v":0.1},{"$f":"'WACC Calc'!O845","v":0.1},{"$f":"'WACC Calc'!P845","v":0.1},{"$f":"'WACC Calc'!Q845","v":0.1},{"$f":"'WACC Calc'!R845","v":0.1},{"$f":"'WACC Calc'!S845","v":0.1},{"$f":"'WACC Calc'!T845","v":0.1},{"$f":"'WACC Calc'!U845","v":0.1},{"$f":"'WACC Calc'!V845","v":0.1},{"$f":"'WACC Calc'!W845","v":0.1},{"$f":"'WACC Calc'!X845","v":0.1},{"$f":"'WACC Calc'!Y845","v":0.1},{"$f":"'WACC Calc'!Z845","v":0.1},{"$f":"'WACC Calc'!AA845","v":0.1},{"$f":"'WACC Calc'!AB845","v":0.1},{"$f":"'WACC Calc'!AC845","v":0.1},{"$f":"'WACC Calc'!AD845","v":0.1},{"$f":"'WACC Calc'!AE845","v":0.1},{"$f":"'WACC Calc'!AF845","v":0.1},{"$f":"'WACC Calc'!AG845","v":0.1},{"$f":"'WACC Calc'!AH845","v":0.1},{"$f":"'WACC Calc'!AI845","v":0.1},{"$f":"'WACC Calc'!AJ845","v":0.1},{"$f":"'WACC Calc'!AK845","v":0.1}]
["RA3CSP**C1237","R&D","Advanced",30,"CSP","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F846","v":7.317073170731736E-2},{"$f":"'WACC Calc'!G846","v":7.317073170731736E-2},{"$f":"'WACC Calc'!H846","v":7.317073170731736E-2},{"$f":"'WACC Calc'!I846","v":7.317073170731736E-2},{"$f":"'WACC Calc'!J846","v":7.317073170731736E-2},{"$f":"'WACC Calc'!K846","v":7.317073170731736E-2},{"$f":"'WACC Calc'!L846","v":7.317073170731736E-2},{"$f":"'WACC Calc'!M846","v":7.317073170731736E-2},{"$f":"'WACC Calc'!N846","v":7.317073170731736E-2},{"$f":"'WACC Calc'!O846","v":7.317073170731736E-2},{"$f":"'WACC Calc'!P846","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Q846","v":7.317073170731736E-2},{"$f":"'WACC Calc'!R846","v":7.317073170731736E-2},{"$f":"'WACC Calc'!S846","v":7.317073170731736E-2},{"$f":"'WACC Calc'!T846","v":7.317073170731736E-2},{"$f":"'WACC Calc'!U846","v":7.317073170731736E-2},{"$f":"'WACC Calc'!V846","v":7.317073170731736E-2},{"$f":"'WACC Calc'!W846","v":7.317073170731736E-2},{"$f":"'WACC Calc'!X846","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Y846","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Z846","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AA846","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AB846","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AC846","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AD846","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AE846","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AF846","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AG846","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AH846","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AI846","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AJ846","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AK846","v":7.317073170731736E-2}]
["RM3CSP**C1237","R&D","Moderate",30,"CSP","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F847","v":7.317073170731736E-2},{"$f":"'WACC Calc'!G847","v":7.317073170731736E-2},{"$f":"'WACC Calc'!H847","v":7.317073170731736E-2},{"$f":"'WACC Calc'!I847","v":7.317073170731736E-2},{"$f":"'WACC Calc'!J847","v":7.317073170731736E-2},{"$f":"'WACC Calc'!K847","v":7.317073170731736E-2},{"$f":"'WACC Calc'!L847","v":7.317073170731736E-2},{"$f":"'WACC Calc'!M847","v":7.317073170731736E-2},{"$f":"'WACC Calc'!N847","v":7.317073170731736E-2},{"$f":"'WACC Calc'!O847","v":7.317073170731736E-2},{"$f":"'WACC Calc'!P847","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Q847","v":7.317073170731736E-2},{"$f":"'WACC Calc'!R847","v":7.317073170731736E-2},{"$f":"'WACC Calc'!S847","v":7.317073170731736E-2},{"$f":"'WACC Calc'!T847","v":7.317073170731736E-2},{"$f":"'WACC Calc'!U847","v":7.317073170731736E-2},{"$f":"'WACC Calc'!V847","v":7.317073170731736E-2},{"$f":"'WACC Calc'!W847","v":7.317073170731736E-2},{"$f":"'WACC Calc'!X847","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Y847","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Z847","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AA847","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AB847","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AC847","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AD847","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AE847","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AF847","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AG847","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AH847","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AI847","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AJ847","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AK847","v":7.317073170731736E-2}]
["RC3CSP**C1237","R&D","Conservative",30,"CSP","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F848","v":7.317073170731736E-2},{"$f":"'WACC Calc'!G848","v":7.317073170731736E-2},{"$f":"'WACC Calc'!H848","v":7.317073170731736E-2},{"$f":"'WACC Calc'!I848","v":7.317073170731736E-2},{"$f":"'WACC Calc'!J848","v":7.317073170731736E-2},{"$f":"'WACC Calc'!K848","v":7.317073170731736E-2},{"$f":"'WACC Calc'!L848","v":7.317073170731736E-2},{"$f":"'WACC Calc'!M848","v":7.317073170731736E-2},{"$f":"'WACC Calc'!N848","v":7.317073170731736E-2},{"$f":"'WACC Calc'!O848","v":7.317073170731736E-2},{"$f":"'WACC Calc'!P848","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Q848","v":7.317073170731736E-2},{"$f":"'WACC Calc'!R848","v":7.317073170731736E-2},{"$f":"'WACC Calc'!S848","v":7.317073170731736E-2},{"$f":"'WACC Calc'!T848","v":7.317073170731736E-2},{"$f":"'WACC Calc'!U848","v":7.317073170731736E-2},{"$f":"'WACC Calc'!V848","v":7.317073170731736E-2},{"$f":"'WACC Calc'!W848","v":7.317073170731736E-2},{"$f":"'WACC Calc'!X848","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Y848","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Z848","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AA848","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AB848","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AC848","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AD848","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AE848","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AF848","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AG848","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AH848","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AI848","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AJ848","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AK848","v":7.317073170731736E-2}]
["RA3CSP**D00","R&D","Advanced",30,"CSP","*","Debt Fraction",{"$f":"'WACC Calc'!F849","v":0.66400000000000003},{"$f":"'WACC Calc'!G849","v":0.66400000000000003},{"$f":"'WACC Calc'!H849","v":0.66400000000000003},{"$f":"'WACC Calc'!I849","v":0.66400000000000003},{"$f":"'WACC Calc'!J849","v":0.66400000000000003},{"$f":"'WACC Calc'!K849","v":0.66400000000000003},{"$f":"'WACC Calc'!L849","v":0.66400000000000003},{"$f":"'WACC Calc'!M849","v":0.66400000000000003},{"$f":"'WACC Calc'!N849","v":0.66400000000000003},{"$f":"'WACC Calc'!O849","v":0.66400000000000003},{"$f":"'WACC Calc'!P849","v":0.66400000000000003},{"$f":"'WACC Calc'!Q849","v":0.66400000000000003},{"$f":"'WACC Calc'!R849","v":0.66400000000000003},{"$f":"'WACC Calc'!S849","v":0.66400000000000003},{"$f":"'WACC Calc'!T849","v":0.66400000000000003},{"$f":"'WACC Calc'!U849","v":0.66400000000000003},{"$f":"'WACC Calc'!V849","v":0.66400000000000003},{"$f":"'WACC Calc'!W849","v":0.66400000000000003},{"$f":"'WACC Calc'!X849","v":0.66400000000000003},{"$f":"'WACC Calc'!Y849","v":0.66400000000000003},{"$f":"'WACC Calc'!Z849","v":0.66400000000000003},{"$f":"'WACC Calc'!AA849","v":0.66400000000000003},{"$f":"'WACC Calc'!AB849","v":0.66400000000000003},{"$f":"'WACC Calc'!AC849","v":0.66400000000000003},{"$f":"'WACC Calc'!AD849","v":0.66400000000000003},{"$f":"'WACC Calc'!AE849","v":0.66400000000000003},{"$f":"'WACC Calc'!AF849","v":0.66400000000000003},{"$f":"'WACC Calc'!AG849","v":0.66400000000000003},{"$f":"'WACC Calc'!AH849","v":0.66400000000000003},{"$f":"'WACC Calc'!AI849","v":0.66400000000000003},{"$f":"'WACC Calc'!AJ849","v":0.66400000000000003},{"$f":"'WACC Calc'!AK849","v":0.66400000000000003}]
["RM3CSP**D00","R&D","Moderate",30,"CSP","*","Debt Fraction",{"$f":"'WACC Calc'!F850","v":0.66400000000000003},{"$f":"'WACC Calc'!G850","v":0.66400000000000003},{"$f":"'WACC Calc'!H850","v":0.66400000000000003},{"$f":"'WACC Calc'!I850","v":0.66400000000000003},{"$f":"'WACC Calc'!J850","v":0.66400000000000003},{"$f":"'WACC Calc'!K850","v":0.66400000000000003},{"$f":"'WACC Calc'!L850","v":0.66400000000000003},{"$f":"'WACC Calc'!M850","v":0.66400000000000003},{"$f":"'WACC Calc'!N850","v":0.66400000000000003},{"$f":"'WACC Calc'!O850","v":0.66400000000000003},{"$f":"'WACC Calc'!P850","v":0.66400000000000003},{"$f":"'WACC Calc'!Q850","v":0.66400000000000003},{"$f":"'WACC Calc'!R850","v":0.66400000000000003},{"$f":"'WACC Calc'!S850","v":0.66400000000000003},{"$f":"'WACC Calc'!T850","v":0.66400000000000003},{"$f":"'WACC Calc'!U850","v":0.66400000000000003},{"$f":"'WACC Calc'!V850","v":0.66400000000000003},{"$f":"'WACC Calc'!W850","v":0.66400000000000003},{"$f":"'WACC Calc'!X850","v":0.66400000000000003},{"$f":"'WACC Calc'!Y850","v":0.66400000000000003},{"$f":"'WACC Calc'!Z850","v":0.66400000000000003},{"$f":"'WACC Calc'!AA850","v":0.66400000000000003},{"$f":"'WACC Calc'!AB850","v":0.66400000000000003},{"$f":"'WACC Calc'!AC850","v":0.66400000000000003},{"$f":"'WACC Calc'!AD850","v":0.66400000000000003},{"$f":"'WACC Calc'!AE850","v":0.66400000000000003},{"$f":"'WACC Calc'!AF850","v":0.66400000000000003},{"$f":"'WACC Calc'!AG850","v":0.66400000000000003},{"$f":"'WACC Calc'!AH850","v":0.66400000000000003},{"$f":"'WACC Calc'!AI850","v":0.66400000000000003},{"$f":"'WACC Calc'!AJ850","v":0.66400000000000003},{"$f":"'WACC Calc'!AK850","v":0.66400000000000003}]
["RC3CSP**D00","R&D","Conservative",30,"CSP","*","Debt Fraction",{"$f":"'WACC Calc'!F851","v":0.66400000000000003},{"$f":"'WACC Calc'!G851","v":0.66400000000000003},{"$f":"'WACC Calc'!H851","v":0.66400000000000003},{"$f":"'WACC Calc'!I851","v":0.66400000000000003},{"$f":"'WACC Calc'!J851","v":0.66400000000000003},{"$f":"'WACC Calc'!K851","v":0.66400000000000003},{"$f":"'WACC Calc'!L851","v":0.66400000000000003},{"$f":"'WACC Calc'!M851","v":0.66400000000000003},{"$f":"'WACC Calc'!N851","v":0.66400000000000003},{"$f":"'WACC Calc'!O851","v":0.66400000000000003},{"$f":"'WACC Calc'!P851","v":0.66400000000000003},{"$f":"'WACC Calc'!Q851","v":0.66400000000000003},{"$f":"'WACC Calc'!R851","v":0.66400000000000003},{"$f":"'WACC Calc'!S851","v":0.66400000000000003},{"$f":"'WACC Calc'!T851","v":0.66400000000000003},{"$f":"'WACC Calc'!U851","v":0.66400000000000003},{"$f":"'WACC Calc'!V851","v":0.66400000000000003},{"$f":"'WACC Calc'!W851","v":0.66400000000000003},{"$f":"'WACC Calc'!X851","v":0.66400000000000003},{"$f":"'WACC Calc'!Y851","v":0.66400000000000003},{"$f":"'WACC Calc'!Z851","v":0.66400000000000003},{"$f":"'WACC Calc'!AA851","v":0.66400000000000003},{"$f":"'WACC Calc'!AB851","v":0.66400000000000003},{"$f":"'WACC Calc'!AC851","v":0.66400000000000003},{"$f":"'WACC Calc'!AD851","v":0.66400000000000003},{"$f":"'WACC Calc'!AE851","v":0.66400000000000003},{"$f":"'WACC Calc'!AF851","v":0.66400000000000003},{"$f":"'WACC Calc'!AG851","v":0.66400000000000003},{"$f":"'WACC Calc'!AH851","v":0.66400000000000003},{"$f":"'WACC Calc'!AI851","v":0.66400000000000003},{"$f":"'WACC Calc'!AJ851","v":0.66400000000000003},{"$f":"'WACC Calc'!AK851","v":0.66400000000000003}]
["R*3CSP**T50","R&D","*",30,"CSP","*","Tax Rate (Federal and State)",{"$f":"'WACC Calc'!F852","v":0.25740000000000002},{"$f":"'WACC Calc'!G852","v":0.25740000000000002},{"$f":"'WACC Calc'!H852","v":0.25740000000000002},{"$f":"'WACC Calc'!I852","v":0.25740000000000002},{"$f":"'WACC Calc'!J852","v":0.25740000000000002},{"$f":"'WACC Calc'!K852","v":0.25740000000000002},{"$f":"'WACC Calc'!L852","v":0.25740000000000002},{"$f":"'WACC Calc'!M852","v":0.25740000000000002},{"$f":"'WACC Calc'!N852","v":0.25740000000000002},{"$f":"'WACC Calc'!O852","v":0.25740000000000002},{"$f":"'WACC Calc'!P852","v":0.25740000000000002},{"$f":"'WACC Calc'!Q852","v":0.25740000000000002},{"$f":"'WACC Calc'!R852","v":0.25740000000000002},{"$f":"'WACC Calc'!S852","v":0.25740000000000002},{"$f":"'WACC Calc'!T852","v":0.25740000000000002},{"$f":"'WACC Calc'!U852","v":0.25740000000000002},{"$f":"'WACC Calc'!V852","v":0.25740000000000002},{"$f":"'WACC Calc'!W852","v":0.25740000000000002},{"$f":"'WACC Calc'!X852","v":0.25740000000000002},{"$f":"'WACC Calc'!Y852","v":0.25740000000000002},{"$f":"'WACC Calc'!Z852","v":0.25740000000000002},{"$f":"'WACC Calc'!AA852","v":0.25740000000000002},{"$f":"'WACC Calc'!AB852","v":0.25740000000000002},{"$f":"'WACC Calc'!AC852","v":0.25740000000000002},{"$f":"'WACC Calc'!AD852","v":0.25740000000000002},{"$f":"'WACC Calc'!AE852","v":0.25740000000000002},{"$f":"'WACC Calc'!AF852","v":0.25740000000000002},{"$f":"'WACC Calc'!AG852","v":0.25740000000000002},{"$f":"'WACC Calc'!AH852","v":0.25740000000000002},{"$f":"'WACC Calc'!AI852","v":0.25740000000000002},{"$f":"'WACC Calc'!AJ852","v":0.25740000000000002},{"$f":"'WACC Calc'!AK852","v":0.25740000000000002}]
["RA3CSP**W00","R&D","Advanced",30,"CSP","*","WACC Nominal",{"$f":"'WACC Calc'!F853","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!G853","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!H853","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!I853","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!J853","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!K853","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!L853","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!M853","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!N853","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!O853","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!P853","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!Q853","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!R853","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!S853","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!T853","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!U853","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!V853","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!W853","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!X853","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!Y853","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!Z853","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!AA853","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!AB853","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!AC853","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!AD853","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!AE853","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!AF853","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!AG853","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!AH853","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!AI853","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!AJ853","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!AK853","v":5.3323455999999991E-2}]
["RM3CSP**W00","R&D","Moderate",30,"CSP","*","WACC Nominal",{"$f":"'WACC Calc'!F854","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!G854","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!H854","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!I854","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!J854","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!K854","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!L854","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!M854","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!N854","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!O854","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!P854","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!Q854","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!R854","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!S854","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!T854","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!U854","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!V854","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!W854","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!X854","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!Y854","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!Z854","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!AA854","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!AB854","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!AC854","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!AD854","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!AE854","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!AF854","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!AG854","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!AH854","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!AI854","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!AJ854","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!AK854","v":5.3323455999999991E-2}]
["RC3CSP**W00","R&D","Conservative",30,"CSP","*","WACC Nominal",{"$f":"'WACC Calc'!F855","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!G855","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!H855","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!I855","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!J855","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!K855","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!L855","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!M855","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!N855","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!O855","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!P855","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!Q855","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!R855","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!S855","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!T855","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!U855","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!V855","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!W855","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!X855","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!Y855","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!Z855","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!AA855","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!AB855","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!AC855","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!AD855","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!AE855","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!AF855","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!AG855","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!AH855","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!AI855","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!AJ855","v":5.3323455999999991E-2},{"$f":"'WACC Calc'!AK855","v":5.3323455999999991E-2}]
["RA3CSP**W06","R&D","Advanced",30,"CSP","*","WACC Real",{"$f":"'WACC Calc'!F856","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!G856","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!H856","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!I856","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!J856","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!K856","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!L856","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!M856","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!N856","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!O856","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!P856","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!Q856","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!R856","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!S856","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!T856","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!U856","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!V856","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!W856","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!X856","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!Y856","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!Z856","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!AA856","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!AB856","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!AC856","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!AD856","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!AE856","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!AF856","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!AG856","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!AH856","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!AI856","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!AJ856","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!AK856","v":2.7632639999999986E-2}]
["RM3CSP**W06","R&D","Moderate",30,"CSP","*","WACC Real",{"$f":"'WACC Calc'!F857","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!G857","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!H857","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!I857","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!J857","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!K857","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!L857","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!M857","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!N857","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!O857","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!P857","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!Q857","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!R857","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!S857","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!T857","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!U857","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!V857","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!W857","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!X857","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!Y857","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!Z857","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!AA857","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!AB857","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!AC857","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!AD857","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!AE857","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!AF857","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!AG857","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!AH857","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!AI857","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!AJ857","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!AK857","v":2.7632639999999986E-2}]
["RC3CSP**W06","R&D","Conservative",30,"CSP","*","WACC Real",{"$f":"'WACC Calc'!F858","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!G858","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!H858","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!I858","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!J858","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!K858","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!L858","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!M858","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!N858","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!O858","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!P858","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!Q858","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!R858","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!S858","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!T858","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!U858","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!V858","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!W858","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!X858","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!Y858","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!Z858","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!AA858","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!AB858","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!AC858","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!AD858","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!AE858","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!AF858","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!AG858","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!AH858","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!AI858","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!AJ858","v":2.7632639999999986E-2},{"$f":"'WACC Calc'!AK858","v":2.7632639999999986E-2}]
["RA3CSP**F00","R&D","Advanced",30,"CSP","*","FCR",{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!L82","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!M82","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!N82","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!O82","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!P82","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!Q82","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!R82","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!S82","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!T82","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!U82","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!V82","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!W82","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!X82","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!Y82","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!Z82","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!AA82","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!AB82","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!AC82","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!AD82","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!AE82","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!AF82","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!AG82","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!AH82","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!AI82","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!AJ82","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!AK82","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!AL82","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!AM82","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!AN82","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!AO82","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!AP82","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!AQ82","v":5.1747733010499911E-2}]
["RM3CSP**F00","R&D","Moderate",30,"CSP","*","FCR",{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!L83","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!M83","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!N83","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!O83","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!P83","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!Q83","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!R83","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!S83","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!T83","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!U83","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!V83","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!W83","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!X83","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!Y83","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!Z83","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!AA83","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!AB83","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!AC83","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!AD83","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!AE83","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!AF83","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!AG83","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!AH83","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!AI83","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!AJ83","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!AK83","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!AL83","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!AM83","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!AN83","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!AO83","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!AP83","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!AQ83","v":5.1747733010499911E-2}]
["RC3CSP**F00","R&D","Conservative",30,"CSP","*","FCR",{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!L84","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!M84","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!N84","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!O84","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!P84","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!Q84","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!R84","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!S84","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!T84","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!U84","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!V84","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!W84","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!X84","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!Y84","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!Z84","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!AA84","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!AB84","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!AC84","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!AD84","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!AE84","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!AF84","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!AG84","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!AH84","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!AI84","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!AJ84","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!AK84","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!AL84","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!AM84","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!AN84","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!AO84","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!AP84","v":5.1747733010499911E-2},{"$f":"'Solar - CSP'!$L$38*'Solar - CSP'!AQ84","v":5.1747733010499911E-2}]
["R*3Geo**I110","R&D","*",30,"Geothermal","*","Inflation Rate",{"$f":"'WACC Calc'!F861","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!G861","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!H861","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!I861","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!J861","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!K861","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!L861","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!M861","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!N861","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!O861","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!P861","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Q861","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!R861","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!S861","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!T861","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!U861","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!V861","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!W861","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!X861","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Y861","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Z861","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AA861","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AB861","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AC861","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AD861","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AE861","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AF861","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AG861","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AH861","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AI861","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AJ861","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AK861","v":2.5000000000000001E-2}]
["RA3Geo**I100","R&D","Advanced",30,"Geothermal","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F862","v":0.04},{"$f":"'WACC Calc'!G862","v":0.04},{"$f":"'WACC Calc'!H862","v":0.04},{"$f":"'WACC Calc'!I862","v":0.04},{"$f":"'WACC Calc'!J862","v":0.04},{"$f":"'WACC Calc'!K862","v":0.04},{"$f":"'WACC Calc'!L862","v":0.04},{"$f":"'WACC Calc'!M862","v":0.04},{"$f":"'WACC Calc'!N862","v":0.04},{"$f":"'WACC Calc'!O862","v":0.04},{"$f":"'WACC Calc'!P862","v":0.04},{"$f":"'WACC Calc'!Q862","v":0.04},{"$f":"'WACC Calc'!R862","v":0.04},{"$f":"'WACC Calc'!S862","v":0.04},{"$f":"'WACC Calc'!T862","v":0.04},{"$f":"'WACC Calc'!U862","v":0.04},{"$f":"'WACC Calc'!V862","v":0.04},{"$f":"'WACC Calc'!W862","v":0.04},{"$f":"'WACC Calc'!X862","v":0.04},{"$f":"'WACC Calc'!Y862","v":0.04},{"$f":"'WACC Calc'!Z862","v":0.04},{"$f":"'WACC Calc'!AA862","v":0.04},{"$f":"'WACC Calc'!AB862","v":0.04},{"$f":"'WACC Calc'!AC862","v":0.04},{"$f":"'WACC Calc'!AD862","v":0.04},{"$f":"'WACC Calc'!AE862","v":0.04},{"$f":"'WACC Calc'!AF862","v":0.04},{"$f":"'WACC Calc'!AG862","v":0.04},{"$f":"'WACC Calc'!AH862","v":0.04},{"$f":"'WACC Calc'!AI862","v":0.04},{"$f":"'WACC Calc'!AJ862","v":0.04},{"$f":"'WACC Calc'!AK862","v":0.04}]
["RM3Geo**I100","R&D","Moderate",30,"Geothermal","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F863","v":0.04},{"$f":"'WACC Calc'!G863","v":0.04},{"$f":"'WACC Calc'!H863","v":0.04},{"$f":"'WACC Calc'!I863","v":0.04},{"$f":"'WACC Calc'!J863","v":0.04},{"$f":"'WACC Calc'!K863","v":0.04},{"$f":"'WACC Calc'!L863","v":0.04},{"$f":"'WACC Calc'!M863","v":0.04},{"$f":"'WACC Calc'!N863","v":0.04},{"$f":"'WACC Calc'!O863","v":0.04},{"$f":"'WACC Calc'!P863","v":0.04},{"$f":"'WACC Calc'!Q863","v":0.04},{"$f":"'WACC Calc'!R863","v":0.04},{"$f":"'WACC Calc'!S863","v":0.04},{"$f":"'WACC Calc'!T863","v":0.04},{"$f":"'WACC Calc'!U863","v":0.04},{"$f":"'WACC Calc'!V863","v":0.04},{"$f":"'WACC Calc'!W863","v":0.04},{"$f":"'WACC Calc'!X863","v":0.04},{"$f":"'WACC Calc'!Y863","v":0.04},{"$f":"'WACC Calc'!Z863","v":0.04},{"$f":"'WACC Calc'!AA863","v":0.04},{"$f":"'WACC Calc'!AB863","v":0.04},{"$f":"'WACC Calc'!AC863","v":0.04},{"$f":"'WACC Calc'!AD863","v":0.04},{"$f":"'WACC Calc'!AE863","v":0.04},{"$f":"'WACC Calc'!AF863","v":0.04},{"$f":"'WACC Calc'!AG863","v":0.04},{"$f":"'WACC Calc'!AH863","v":0.04},{"$f":"'WACC Calc'!AI863","v":0.04},{"$f":"'WACC Calc'!AJ863","v":0.04},{"$f":"'WACC Calc'!AK863","v":0.04}]
["RC3Geo**I100","R&D","Conservative",30,"Geothermal","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F864","v":0.04},{"$f":"'WACC Calc'!G864","v":0.04},{"$f":"'WACC Calc'!H864","v":0.04},{"$f":"'WACC Calc'!I864","v":0.04},{"$f":"'WACC Calc'!J864","v":0.04},{"$f":"'WACC Calc'!K864","v":0.04},{"$f":"'WACC Calc'!L864","v":0.04},{"$f":"'WACC Calc'!M864","v":0.04},{"$f":"'WACC Calc'!N864","v":0.04},{"$f":"'WACC Calc'!O864","v":0.04},{"$f":"'WACC Calc'!P864","v":0.04},{"$f":"'WACC Calc'!Q864","v":0.04},{"$f":"'WACC Calc'!R864","v":0.04},{"$f":"'WACC Calc'!S864","v":0.04},{"$f":"'WACC Calc'!T864","v":0.04},{"$f":"'WACC Calc'!U864","v":0.04},{"$f":"'WACC Calc'!V864","v":0.04},{"$f":"'WACC Calc'!W864","v":0.04},{"$f":"'WACC Calc'!X864","v":0.04},{"$f":"'WACC Calc'!Y864","v":0.04},{"$f":"'WACC Calc'!Z864","v":0.04},{"$f":"'WACC Calc'!AA864","v":0.04},{"$f":"'WACC Calc'!AB864","v":0.04},{"$f":"'WACC Calc'!AC864","v":0.04},{"$f":"'WACC Calc'!AD864","v":0.04},{"$f":"'WACC Calc'!AE864","v":0.04},{"$f":"'WACC Calc'!AF864","v":0.04},{"$f":"'WACC Calc'!AG864","v":0.04},{"$f":"'WACC Calc'!AH864","v":0.04},{"$f":"'WACC Calc'!AI864","v":0.04},{"$f":"'WACC Calc'!AJ864","v":0.04},{"$f":"'WACC Calc'!AK864","v":0.04}]
["RA3Geo**C2126","R&D","Advanced",30,"Geothermal","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F865","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!G865","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!H865","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!I865","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!J865","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!K865","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!L865","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!M865","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!N865","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!O865","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!P865","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Q865","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!R865","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!S865","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!T865","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!U865","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!V865","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!W865","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!X865","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Y865","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Z865","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AA865","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AB865","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AC865","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AD865","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AE865","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AF865","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AG865","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AH865","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AI865","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AJ865","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AK865","v":1.4634146341463428E-2}]
["RM3Geo**C2126","R&D","Moderate",30,"Geothermal","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F866","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!G866","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!H866","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!I866","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!J866","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!K866","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!L866","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!M866","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!N866","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!O866","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!P866","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Q866","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!R866","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!S866","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!T866","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!U866","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!V866","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!W866","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!X866","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Y866","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Z866","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AA866","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AB866","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AC866","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AD866","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AE866","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AF866","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AG866","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AH866","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AI866","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AJ866","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AK866","v":1.4634146341463428E-2}]
["RC3Geo**C2126","R&D","Conservative",30,"Geothermal","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F867","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!G867","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!H867","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!I867","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!J867","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!K867","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!L867","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!M867","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!N867","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!O867","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!P867","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Q867","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!R867","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!S867","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!T867","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!U867","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!V867","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!W867","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!X867","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Y867","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Z867","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AA867","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AB867","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AC867","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AD867","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AE867","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AF867","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AG867","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AH867","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AI867","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AJ867","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AK867","v":1.4634146341463428E-2}]
["R*3Geo**I00","R&D","*",30,"Geothermal","*","Interest During Construction  - Nominal",{"$f":"'WACC Calc'!F868","v":0.04},{"$f":"'WACC Calc'!G868","v":0.04},{"$f":"'WACC Calc'!H868","v":0.04},{"$f":"'WACC Calc'!I868","v":0.04},{"$f":"'WACC Calc'!J868","v":0.04},{"$f":"'WACC Calc'!K868","v":0.04},{"$f":"'WACC Calc'!L868","v":0.04},{"$f":"'WACC Calc'!M868","v":0.04},{"$f":"'WACC Calc'!N868","v":0.04},{"$f":"'WACC Calc'!O868","v":0.04},{"$f":"'WACC Calc'!P868","v":0.04},{"$f":"'WACC Calc'!Q868","v":0.04},{"$f":"'WACC Calc'!R868","v":0.04},{"$f":"'WACC Calc'!S868","v":0.04},{"$f":"'WACC Calc'!T868","v":0.04},{"$f":"'WACC Calc'!U868","v":0.04},{"$f":"'WACC Calc'!V868","v":0.04},{"$f":"'WACC Calc'!W868","v":0.04},{"$f":"'WACC Calc'!X868","v":0.04},{"$f":"'WACC Calc'!Y868","v":0.04},{"$f":"'WACC Calc'!Z868","v":0.04},{"$f":"'WACC Calc'!AA868","v":0.04},{"$f":"'WACC Calc'!AB868","v":0.04},{"$f":"'WACC Calc'!AC868","v":0.04},{"$f":"'WACC Calc'!AD868","v":0.04},{"$f":"'WACC Calc'!AE868","v":0.04},{"$f":"'WACC Calc'!AF868","v":0.04},{"$f":"'WACC Calc'!AG868","v":0.04},{"$f":"'WACC Calc'!AH868","v":0.04},{"$f":"'WACC Calc'!AI868","v":0.04},{"$f":"'WACC Calc'!AJ868","v":0.04},{"$f":"'WACC Calc'!AK868","v":0.04}]
["RA3Geo**R10","R&D","Advanced",30,"Geothermal","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F869","v":0.1},{"$f":"'WACC Calc'!G869","v":0.1},{"$f":"'WACC Calc'!H869","v":0.1},{"$f":"'WACC Calc'!I869","v":0.1},{"$f":"'WACC Calc'!J869","v":0.1},{"$f":"'WACC Calc'!K869","v":0.1},{"$f":"'WACC Calc'!L869","v":0.1},{"$f":"'WACC Calc'!M869","v":0.1},{"$f":"'WACC Calc'!N869","v":0.1},{"$f":"'WACC Calc'!O869","v":0.1},{"$f":"'WACC Calc'!P869","v":0.1},{"$f":"'WACC Calc'!Q869","v":0.1},{"$f":"'WACC Calc'!R869","v":0.1},{"$f":"'WACC Calc'!S869","v":0.1},{"$f":"'WACC Calc'!T869","v":0.1},{"$f":"'WACC Calc'!U869","v":0.1},{"$f":"'WACC Calc'!V869","v":0.1},{"$f":"'WACC Calc'!W869","v":0.1},{"$f":"'WACC Calc'!X869","v":0.1},{"$f":"'WACC Calc'!Y869","v":0.1},{"$f":"'WACC Calc'!Z869","v":0.1},{"$f":"'WACC Calc'!AA869","v":0.1},{"$f":"'WACC Calc'!AB869","v":0.1},{"$f":"'WACC Calc'!AC869","v":0.1},{"$f":"'WACC Calc'!AD869","v":0.1},{"$f":"'WACC Calc'!AE869","v":0.1},{"$f":"'WACC Calc'!AF869","v":0.1},{"$f":"'WACC Calc'!AG869","v":0.1},{"$f":"'WACC Calc'!AH869","v":0.1},{"$f":"'WACC Calc'!AI869","v":0.1},{"$f":"'WACC Calc'!AJ869","v":0.1},{"$f":"'WACC Calc'!AK869","v":0.1}]
["RM3Geo**R10","R&D","Moderate",30,"Geothermal","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F870","v":0.1},{"$f":"'WACC Calc'!G870","v":0.1},{"$f":"'WACC Calc'!H870","v":0.1},{"$f":"'WACC Calc'!I870","v":0.1},{"$f":"'WACC Calc'!J870","v":0.1},{"$f":"'WACC Calc'!K870","v":0.1},{"$f":"'WACC Calc'!L870","v":0.1},{"$f":"'WACC Calc'!M870","v":0.1},{"$f":"'WACC Calc'!N870","v":0.1},{"$f":"'WACC Calc'!O870","v":0.1},{"$f":"'WACC Calc'!P870","v":0.1},{"$f":"'WACC Calc'!Q870","v":0.1},{"$f":"'WACC Calc'!R870","v":0.1},{"$f":"'WACC Calc'!S870","v":0.1},{"$f":"'WACC Calc'!T870","v":0.1},{"$f":"'WACC Calc'!U870","v":0.1},{"$f":"'WACC Calc'!V870","v":0.1},{"$f":"'WACC Calc'!W870","v":0.1},{"$f":"'WACC Calc'!X870","v":0.1},{"$f":"'WACC Calc'!Y870","v":0.1},{"$f":"'WACC Calc'!Z870","v":0.1},{"$f":"'WACC Calc'!AA870","v":0.1},{"$f":"'WACC Calc'!AB870","v":0.1},{"$f":"'WACC Calc'!AC870","v":0.1},{"$f":"'WACC Calc'!AD870","v":0.1},{"$f":"'WACC Calc'!AE870","v":0.1},{"$f":"'WACC Calc'!AF870","v":0.1},{"$f":"'WACC Calc'!AG870","v":0.1},{"$f":"'WACC Calc'!AH870","v":0.1},{"$f":"'WACC Calc'!AI870","v":0.1},{"$f":"'WACC Calc'!AJ870","v":0.1},{"$f":"'WACC Calc'!AK870","v":0.1}]
["RC3Geo**R10","R&D","Conservative",30,"Geothermal","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F871","v":0.1},{"$f":"'WACC Calc'!G871","v":0.1},{"$f":"'WACC Calc'!H871","v":0.1},{"$f":"'WACC Calc'!I871","v":0.1},{"$f":"'WACC Calc'!J871","v":0.1},{"$f":"'WACC Calc'!K871","v":0.1},{"$f":"'WACC Calc'!L871","v":0.1},{"$f":"'WACC Calc'!M871","v":0.1},{"$f":"'WACC Calc'!N871","v":0.1},{"$f":"'WACC Calc'!O871","v":0.1},{"$f":"'WACC Calc'!P871","v":0.1},{"$f":"'WACC Calc'!Q871","v":0.1},{"$f":"'WACC Calc'!R871","v":0.1},{"$f":"'WACC Calc'!S871","v":0.1},{"$f":"'WACC Calc'!T871","v":0.1},{"$f":"'WACC Calc'!U871","v":0.1},{"$f":"'WACC Calc'!V871","v":0.1},{"$f":"'WACC Calc'!W871","v":0.1},{"$f":"'WACC Calc'!X871","v":0.1},{"$f":"'WACC Calc'!Y871","v":0.1},{"$f":"'WACC Calc'!Z871","v":0.1},{"$f":"'WACC Calc'!AA871","v":0.1},{"$f":"'WACC Calc'!AB871","v":0.1},{"$f":"'WACC Calc'!AC871","v":0.1},{"$f":"'WACC Calc'!AD871","v":0.1},{"$f":"'WACC Calc'!AE871","v":0.1},{"$f":"'WACC Calc'!AF871","v":0.1},{"$f":"'WACC Calc'!AG871","v":0.1},{"$f":"'WACC Calc'!AH871","v":0.1},{"$f":"'WACC Calc'!AI871","v":0.1},{"$f":"'WACC Calc'!AJ871","v":0.1},{"$f":"'WACC Calc'!AK871","v":0.1}]
["RA3Geo**C1237","R&D","Advanced",30,"Geothermal","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F872","v":7.317073170731736E-2},{"$f":"'WACC Calc'!G872","v":7.317073170731736E-2},{"$f":"'WACC Calc'!H872","v":7.317073170731736E-2},{"$f":"'WACC Calc'!I872","v":7.317073170731736E-2},{"$f":"'WACC Calc'!J872","v":7.317073170731736E-2},{"$f":"'WACC Calc'!K872","v":7.317073170731736E-2},{"$f":"'WACC Calc'!L872","v":7.317073170731736E-2},{"$f":"'WACC Calc'!M872","v":7.317073170731736E-2},{"$f":"'WACC Calc'!N872","v":7.317073170731736E-2},{"$f":"'WACC Calc'!O872","v":7.317073170731736E-2},{"$f":"'WACC Calc'!P872","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Q872","v":7.317073170731736E-2},{"$f":"'WACC Calc'!R872","v":7.317073170731736E-2},{"$f":"'WACC Calc'!S872","v":7.317073170731736E-2},{"$f":"'WACC Calc'!T872","v":7.317073170731736E-2},{"$f":"'WACC Calc'!U872","v":7.317073170731736E-2},{"$f":"'WACC Calc'!V872","v":7.317073170731736E-2},{"$f":"'WACC Calc'!W872","v":7.317073170731736E-2},{"$f":"'WACC Calc'!X872","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Y872","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Z872","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AA872","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AB872","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AC872","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AD872","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AE872","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AF872","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AG872","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AH872","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AI872","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AJ872","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AK872","v":7.317073170731736E-2}]
["RM3Geo**C1237","R&D","Moderate",30,"Geothermal","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F873","v":7.317073170731736E-2},{"$f":"'WACC Calc'!G873","v":7.317073170731736E-2},{"$f":"'WACC Calc'!H873","v":7.317073170731736E-2},{"$f":"'WACC Calc'!I873","v":7.317073170731736E-2},{"$f":"'WACC Calc'!J873","v":7.317073170731736E-2},{"$f":"'WACC Calc'!K873","v":7.317073170731736E-2},{"$f":"'WACC Calc'!L873","v":7.317073170731736E-2},{"$f":"'WACC Calc'!M873","v":7.317073170731736E-2},{"$f":"'WACC Calc'!N873","v":7.317073170731736E-2},{"$f":"'WACC Calc'!O873","v":7.317073170731736E-2},{"$f":"'WACC Calc'!P873","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Q873","v":7.317073170731736E-2},{"$f":"'WACC Calc'!R873","v":7.317073170731736E-2},{"$f":"'WACC Calc'!S873","v":7.317073170731736E-2},{"$f":"'WACC Calc'!T873","v":7.317073170731736E-2},{"$f":"'WACC Calc'!U873","v":7.317073170731736E-2},{"$f":"'WACC Calc'!V873","v":7.317073170731736E-2},{"$f":"'WACC Calc'!W873","v":7.317073170731736E-2},{"$f":"'WACC Calc'!X873","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Y873","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Z873","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AA873","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AB873","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AC873","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AD873","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AE873","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AF873","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AG873","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AH873","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AI873","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AJ873","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AK873","v":7.317073170731736E-2}]
["RC3Geo**C1237","R&D","Conservative",30,"Geothermal","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F874","v":7.317073170731736E-2},{"$f":"'WACC Calc'!G874","v":7.317073170731736E-2},{"$f":"'WACC Calc'!H874","v":7.317073170731736E-2},{"$f":"'WACC Calc'!I874","v":7.317073170731736E-2},{"$f":"'WACC Calc'!J874","v":7.317073170731736E-2},{"$f":"'WACC Calc'!K874","v":7.317073170731736E-2},{"$f":"'WACC Calc'!L874","v":7.317073170731736E-2},{"$f":"'WACC Calc'!M874","v":7.317073170731736E-2},{"$f":"'WACC Calc'!N874","v":7.317073170731736E-2},{"$f":"'WACC Calc'!O874","v":7.317073170731736E-2},{"$f":"'WACC Calc'!P874","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Q874","v":7.317073170731736E-2},{"$f":"'WACC Calc'!R874","v":7.317073170731736E-2},{"$f":"'WACC Calc'!S874","v":7.317073170731736E-2},{"$f":"'WACC Calc'!T874","v":7.317073170731736E-2},{"$f":"'WACC Calc'!U874","v":7.317073170731736E-2},{"$f":"'WACC Calc'!V874","v":7.317073170731736E-2},{"$f":"'WACC Calc'!W874","v":7.317073170731736E-2},{"$f":"'WACC Calc'!X874","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Y874","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Z874","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AA874","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AB874","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AC874","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AD874","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AE874","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AF874","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AG874","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AH874","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AI874","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AJ874","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AK874","v":7.317073170731736E-2}]
["RA3Geo**D00","R&D","Advanced",30,"Geothermal","*","Debt Fraction",{"$f":"'WACC Calc'!F875","v":0.73699999999999999},{"$f":"'WACC Calc'!G875","v":0.73699999999999999},{"$f":"'WACC Calc'!H875","v":0.73699999999999999},{"$f":"'WACC Calc'!I875","v":0.73699999999999999},{"$f":"'WACC Calc'!J875","v":0.73699999999999999},{"$f":"'WACC Calc'!K875","v":0.73699999999999999},{"$f":"'WACC Calc'!L875","v":0.73699999999999999},{"$f":"'WACC Calc'!M875","v":0.73699999999999999},{"$f":"'WACC Calc'!N875","v":0.73699999999999999},{"$f":"'WACC Calc'!O875","v":0.73699999999999999},{"$f":"'WACC Calc'!P875","v":0.73699999999999999},{"$f":"'WACC Calc'!Q875","v":0.73699999999999999},{"$f":"'WACC Calc'!R875","v":0.73699999999999999},{"$f":"'WACC Calc'!S875","v":0.73699999999999999},{"$f":"'WACC Calc'!T875","v":0.73699999999999999},{"$f":"'WACC Calc'!U875","v":0.73699999999999999},{"$f":"'WACC Calc'!V875","v":0.73699999999999999},{"$f":"'WACC Calc'!W875","v":0.73699999999999999},{"$f":"'WACC Calc'!X875","v":0.73699999999999999},{"$f":"'WACC Calc'!Y875","v":0.73699999999999999},{"$f":"'WACC Calc'!Z875","v":0.73699999999999999},{"$f":"'WACC Calc'!AA875","v":0.73699999999999999},{"$f":"'WACC Calc'!AB875","v":0.73699999999999999},{"$f":"'WACC Calc'!AC875","v":0.73699999999999999},{"$f":"'WACC Calc'!AD875","v":0.73699999999999999},{"$f":"'WACC Calc'!AE875","v":0.73699999999999999},{"$f":"'WACC Calc'!AF875","v":0.73699999999999999},{"$f":"'WACC Calc'!AG875","v":0.73699999999999999},{"$f":"'WACC Calc'!AH875","v":0.73699999999999999},{"$f":"'WACC Calc'!AI875","v":0.73699999999999999},{"$f":"'WACC Calc'!AJ875","v":0.73699999999999999},{"$f":"'WACC Calc'!AK875","v":0.73699999999999999}]
["RM3Geo**D00","R&D","Moderate",30,"Geothermal","*","Debt Fraction",{"$f":"'WACC Calc'!F876","v":0.73699999999999999},{"$f":"'WACC Calc'!G876","v":0.73699999999999999},{"$f":"'WACC Calc'!H876","v":0.73699999999999999},{"$f":"'WACC Calc'!I876","v":0.73699999999999999},{"$f":"'WACC Calc'!J876","v":0.73699999999999999},{"$f":"'WACC Calc'!K876","v":0.73699999999999999},{"$f":"'WACC Calc'!L876","v":0.73699999999999999},{"$f":"'WACC Calc'!M876","v":0.73699999999999999},{"$f":"'WACC Calc'!N876","v":0.73699999999999999},{"$f":"'WACC Calc'!O876","v":0.73699999999999999},{"$f":"'WACC Calc'!P876","v":0.73699999999999999},{"$f":"'WACC Calc'!Q876","v":0.73699999999999999},{"$f":"'WACC Calc'!R876","v":0.73699999999999999},{"$f":"'WACC Calc'!S876","v":0.73699999999999999},{"$f":"'WACC Calc'!T876","v":0.73699999999999999},{"$f":"'WACC Calc'!U876","v":0.73699999999999999},{"$f":"'WACC Calc'!V876","v":0.73699999999999999},{"$f":"'WACC Calc'!W876","v":0.73699999999999999},{"$f":"'WACC Calc'!X876","v":0.73699999999999999},{"$f":"'WACC Calc'!Y876","v":0.73699999999999999},{"$f":"'WACC Calc'!Z876","v":0.73699999999999999},{"$f":"'WACC Calc'!AA876","v":0.73699999999999999},{"$f":"'WACC Calc'!AB876","v":0.73699999999999999},{"$f":"'WACC Calc'!AC876","v":0.73699999999999999},{"$f":"'WACC Calc'!AD876","v":0.73699999999999999},{"$f":"'WACC Calc'!AE876","v":0.73699999999999999},{"$f":"'WACC Calc'!AF876","v":0.73699999999999999},{"$f":"'WACC Calc'!AG876","v":0.73699999999999999},{"$f":"'WACC Calc'!AH876","v":0.73699999999999999},{"$f":"'WACC Calc'!AI876","v":0.73699999999999999},{"$f":"'WACC Calc'!AJ876","v":0.73699999999999999},{"$f":"'WACC Calc'!AK876","v":0.73699999999999999}]
["RC3Geo**D00","R&D","Conservative",30,"Geothermal","*","Debt Fraction",{"$f":"'WACC Calc'!F877","v":0.73699999999999999},{"$f":"'WACC Calc'!G877","v":0.73699999999999999},{"$f":"'WACC Calc'!H877","v":0.73699999999999999},{"$f":"'WACC Calc'!I877","v":0.73699999999999999},{"$f":"'WACC Calc'!J877","v":0.73699999999999999},{"$f":"'WACC Calc'!K877","v":0.73699999999999999},{"$f":"'WACC Calc'!L877","v":0.73699999999999999},{"$f":"'WACC Calc'!M877","v":0.73699999999999999},{"$f":"'WACC Calc'!N877","v":0.73699999999999999},{"$f":"'WACC Calc'!O877","v":0.73699999999999999},{"$f":"'WACC Calc'!P877","v":0.73699999999999999},{"$f":"'WACC Calc'!Q877","v":0.73699999999999999},{"$f":"'WACC Calc'!R877","v":0.73699999999999999},{"$f":"'WACC Calc'!S877","v":0.73699999999999999},{"$f":"'WACC Calc'!T877","v":0.73699999999999999},{"$f":"'WACC Calc'!U877","v":0.73699999999999999},{"$f":"'WACC Calc'!V877","v":0.73699999999999999},{"$f":"'WACC Calc'!W877","v":0.73699999999999999},{"$f":"'WACC Calc'!X877","v":0.73699999999999999},{"$f":"'WACC Calc'!Y877","v":0.73699999999999999},{"$f":"'WACC Calc'!Z877","v":0.73699999999999999},{"$f":"'WACC Calc'!AA877","v":0.73699999999999999},{"$f":"'WACC Calc'!AB877","v":0.73699999999999999},{"$f":"'WACC Calc'!AC877","v":0.73699999999999999},{"$f":"'WACC Calc'!AD877","v":0.73699999999999999},{"$f":"'WACC Calc'!AE877","v":0.73699999999999999},{"$f":"'WACC Calc'!AF877","v":0.73699999999999999},{"$f":"'WACC Calc'!AG877","v":0.73699999999999999},{"$f":"'WACC Calc'!AH877","v":0.73699999999999999},{"$f":"'WACC Calc'!AI877","v":0.73699999999999999},{"$f":"'WACC Calc'!AJ877","v":0.73699999999999999},{"$f":"'WACC Calc'!AK877","v":0.73699999999999999}]
["R*3Geo**T50","R&D","*",30,"Geothermal","*","Tax Rate (Federal and State)",{"$f":"'WACC Calc'!F878","v":0.25740000000000002},{"$f":"'WACC Calc'!G878","v":0.25740000000000002},{"$f":"'WACC Calc'!H878","v":0.25740000000000002},{"$f":"'WACC Calc'!I878","v":0.25740000000000002},{"$f":"'WACC Calc'!J878","v":0.25740000000000002},{"$f":"'WACC Calc'!K878","v":0.25740000000000002},{"$f":"'WACC Calc'!L878","v":0.25740000000000002},{"$f":"'WACC Calc'!M878","v":0.25740000000000002},{"$f":"'WACC Calc'!N878","v":0.25740000000000002},{"$f":"'WACC Calc'!O878","v":0.25740000000000002},{"$f":"'WACC Calc'!P878","v":0.25740000000000002},{"$f":"'WACC Calc'!Q878","v":0.25740000000000002},{"$f":"'WACC Calc'!R878","v":0.25740000000000002},{"$f":"'WACC Calc'!S878","v":0.25740000000000002},{"$f":"'WACC Calc'!T878","v":0.25740000000000002},{"$f":"'WACC Calc'!U878","v":0.25740000000000002},{"$f":"'WACC Calc'!V878","v":0.25740000000000002},{"$f":"'WACC Calc'!W878","v":0.25740000000000002},{"$f":"'WACC Calc'!X878","v":0.25740000000000002},{"$f":"'WACC Calc'!Y878","v":0.25740000000000002},{"$f":"'WACC Calc'!Z878","v":0.25740000000000002},{"$f":"'WACC Calc'!AA878","v":0.25740000000000002},{"$f":"'WACC Calc'!AB878","v":0.25740000000000002},{"$f":"'WACC Calc'!AC878","v":0.25740000000000002},{"$f":"'WACC Calc'!AD878","v":0.25740000000000002},{"$f":"'WACC Calc'!AE878","v":0.25740000000000002},{"$f":"'WACC Calc'!AF878","v":0.25740000000000002},{"$f":"'WACC Calc'!AG878","v":0.25740000000000002},{"$f":"'WACC Calc'!AH878","v":0.25740000000000002},{"$f":"'WACC Calc'!AI878","v":0.25740000000000002},{"$f":"'WACC Calc'!AJ878","v":0.25740000000000002},{"$f":"'WACC Calc'!AK878","v":0.25740000000000002}]
["RA3Geo**W00","R&D","Advanced",30,"Geothermal","*","WACC Nominal",{"$f":"'WACC Calc'!F879","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!G879","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!H879","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!I879","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!J879","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!K879","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!L879","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!M879","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!N879","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!O879","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!P879","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!Q879","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!R879","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!S879","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!T879","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!U879","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!V879","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!W879","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!X879","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!Y879","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!Z879","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!AA879","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!AB879","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!AC879","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!AD879","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!AE879","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!AF879","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!AG879","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!AH879","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!AI879","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!AJ879","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!AK879","v":4.8191848000000002E-2}]
["RM3Geo**W00","R&D","Moderate",30,"Geothermal","*","WACC Nominal",{"$f":"'WACC Calc'!F880","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!G880","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!H880","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!I880","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!J880","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!K880","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!L880","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!M880","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!N880","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!O880","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!P880","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!Q880","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!R880","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!S880","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!T880","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!U880","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!V880","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!W880","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!X880","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!Y880","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!Z880","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!AA880","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!AB880","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!AC880","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!AD880","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!AE880","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!AF880","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!AG880","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!AH880","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!AI880","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!AJ880","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!AK880","v":4.8191848000000002E-2}]
["RC3Geo**W00","R&D","Conservative",30,"Geothermal","*","WACC Nominal",{"$f":"'WACC Calc'!F881","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!G881","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!H881","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!I881","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!J881","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!K881","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!L881","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!M881","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!N881","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!O881","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!P881","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!Q881","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!R881","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!S881","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!T881","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!U881","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!V881","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!W881","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!X881","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!Y881","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!Z881","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!AA881","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!AB881","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!AC881","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!AD881","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!AE881","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!AF881","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!AG881","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!AH881","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!AI881","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!AJ881","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!AK881","v":4.8191848000000002E-2}]
["RA3Geo**W06","R&D","Advanced",30,"Geothermal","*","WACC Real",{"$f":"'WACC Calc'!F882","v":2.262619317073189E-2},{"$f":"'WACC Calc'!G882","v":2.262619317073189E-2},{"$f":"'WACC Calc'!H882","v":2.262619317073189E-2},{"$f":"'WACC Calc'!I882","v":2.262619317073189E-2},{"$f":"'WACC Calc'!J882","v":2.262619317073189E-2},{"$f":"'WACC Calc'!K882","v":2.262619317073189E-2},{"$f":"'WACC Calc'!L882","v":2.262619317073189E-2},{"$f":"'WACC Calc'!M882","v":2.262619317073189E-2},{"$f":"'WACC Calc'!N882","v":2.262619317073189E-2},{"$f":"'WACC Calc'!O882","v":2.262619317073189E-2},{"$f":"'WACC Calc'!P882","v":2.262619317073189E-2},{"$f":"'WACC Calc'!Q882","v":2.262619317073189E-2},{"$f":"'WACC Calc'!R882","v":2.262619317073189E-2},{"$f":"'WACC Calc'!S882","v":2.262619317073189E-2},{"$f":"'WACC Calc'!T882","v":2.262619317073189E-2},{"$f":"'WACC Calc'!U882","v":2.262619317073189E-2},{"$f":"'WACC Calc'!V882","v":2.262619317073189E-2},{"$f":"'WACC Calc'!W882","v":2.262619317073189E-2},{"$f":"'WACC Calc'!X882","v":2.262619317073189E-2},{"$f":"'WACC Calc'!Y882","v":2.262619317073189E-2},{"$f":"'WACC Calc'!Z882","v":2.262619317073189E-2},{"$f":"'WACC Calc'!AA882","v":2.262619317073189E-2},{"$f":"'WACC Calc'!AB882","v":2.262619317073189E-2},{"$f":"'WACC Calc'!AC882","v":2.262619317073189E-2},{"$f":"'WACC Calc'!AD882","v":2.262619317073189E-2},{"$f":"'WACC Calc'!AE882","v":2.262619317073189E-2},{"$f":"'WACC Calc'!AF882","v":2.262619317073189E-2},{"$f":"'WACC Calc'!AG882","v":2.262619317073189E-2},{"$f":"'WACC Calc'!AH882","v":2.262619317073189E-2},{"$f":"'WACC Calc'!AI882","v":2.262619317073189E-2},{"$f":"'WACC Calc'!AJ882","v":2.262619317073189E-2},{"$f":"'WACC Calc'!AK882","v":2.262619317073189E-2}]
["RM3Geo**W06","R&D","Moderate",30,"Geothermal","*","WACC Real",{"$f":"'WACC Calc'!F883","v":2.262619317073189E-2},{"$f":"'WACC Calc'!G883","v":2.262619317073189E-2},{"$f":"'WACC Calc'!H883","v":2.262619317073189E-2},{"$f":"'WACC Calc'!I883","v":2.262619317073189E-2},{"$f":"'WACC Calc'!J883","v":2.262619317073189E-2},{"$f":"'WACC Calc'!K883","v":2.262619317073189E-2},{"$f":"'WACC Calc'!L883","v":2.262619317073189E-2},{"$f":"'WACC Calc'!M883","v":2.262619317073189E-2},{"$f":"'WACC Calc'!N883","v":2.262619317073189E-2},{"$f":"'WACC Calc'!O883","v":2.262619317073189E-2},{"$f":"'WACC Calc'!P883","v":2.262619317073189E-2},{"$f":"'WACC Calc'!Q883","v":2.262619317073189E-2},{"$f":"'WACC Calc'!R883","v":2.262619317073189E-2},{"$f":"'WACC Calc'!S883","v":2.262619317073189E-2},{"$f":"'WACC Calc'!T883","v":2.262619317073189E-2},{"$f":"'WACC Calc'!U883","v":2.262619317073189E-2},{"$f":"'WACC Calc'!V883","v":2.262619317073189E-2},{"$f":"'WACC Calc'!W883","v":2.262619317073189E-2},{"$f":"'WACC Calc'!X883","v":2.262619317073189E-2},{"$f":"'WACC Calc'!Y883","v":2.262619317073189E-2},{"$f":"'WACC Calc'!Z883","v":2.262619317073189E-2},{"$f":"'WACC Calc'!AA883","v":2.262619317073189E-2},{"$f":"'WACC Calc'!AB883","v":2.262619317073189E-2},{"$f":"'WACC Calc'!AC883","v":2.262619317073189E-2},{"$f":"'WACC Calc'!AD883","v":2.262619317073189E-2},{"$f":"'WACC Calc'!AE883","v":2.262619317073189E-2},{"$f":"'WACC Calc'!AF883","v":2.262619317073189E-2},{"$f":"'WACC Calc'!AG883","v":2.262619317073189E-2},{"$f":"'WACC Calc'!AH883","v":2.262619317073189E-2},{"$f":"'WACC Calc'!AI883","v":2.262619317073189E-2},{"$f":"'WACC Calc'!AJ883","v":2.262619317073189E-2},{"$f":"'WACC Calc'!AK883","v":2.262619317073189E-2}]
["RC3Geo**W06","R&D","Conservative",30,"Geothermal","*","WACC Real",{"$f":"'WACC Calc'!F884","v":2.262619317073189E-2},{"$f":"'WACC Calc'!G884","v":2.262619317073189E-2},{"$f":"'WACC Calc'!H884","v":2.262619317073189E-2},{"$f":"'WACC Calc'!I884","v":2.262619317073189E-2},{"$f":"'WACC Calc'!J884","v":2.262619317073189E-2},{"$f":"'WACC Calc'!K884","v":2.262619317073189E-2},{"$f":"'WACC Calc'!L884","v":2.262619317073189E-2},{"$f":"'WACC Calc'!M884","v":2.262619317073189E-2},{"$f":"'WACC Calc'!N884","v":2.262619317073189E-2},{"$f":"'WACC Calc'!O884","v":2.262619317073189E-2},{"$f":"'WACC Calc'!P884","v":2.262619317073189E-2},{"$f":"'WACC Calc'!Q884","v":2.262619317073189E-2},{"$f":"'WACC Calc'!R884","v":2.262619317073189E-2},{"$f":"'WACC Calc'!S884","v":2.262619317073189E-2},{"$f":"'WACC Calc'!T884","v":2.262619317073189E-2},{"$f":"'WACC Calc'!U884","v":2.262619317073189E-2},{"$f":"'WACC Calc'!V884","v":2.262619317073189E-2},{"$f":"'WACC Calc'!W884","v":2.262619317073189E-2},{"$f":"'WACC Calc'!X884","v":2.262619317073189E-2},{"$f":"'WACC Calc'!Y884","v":2.262619317073189E-2},{"$f":"'WACC Calc'!Z884","v":2.262619317073189E-2},{"$f":"'WACC Calc'!AA884","v":2.262619317073189E-2},{"$f":"'WACC Calc'!AB884","v":2.262619317073189E-2},{"$f":"'WACC Calc'!AC884","v":2.262619317073189E-2},{"$f":"'WACC Calc'!AD884","v":2.262619317073189E-2},{"$f":"'WACC Calc'!AE884","v":2.262619317073189E-2},{"$f":"'WACC Calc'!AF884","v":2.262619317073189E-2},{"$f":"'WACC Calc'!AG884","v":2.262619317073189E-2},{"$f":"'WACC Calc'!AH884","v":2.262619317073189E-2},{"$f":"'WACC Calc'!AI884","v":2.262619317073189E-2},{"$f":"'WACC Calc'!AJ884","v":2.262619317073189E-2},{"$f":"'WACC Calc'!AK884","v":2.262619317073189E-2}]
["RA3Geo**F00","R&D","Advanced",30,"Geothermal","*","FCR",{"$f":"Geothermal!$N$57*Geothermal!L99","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!M99","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!N99","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!O99","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!P99","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!Q99","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!R99","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!S99","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!T99","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!U99","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!V99","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!W99","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!X99","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!Y99","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!Z99","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!AA99","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!AB99","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!AC99","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!AD99","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!AE99","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!AF99","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!AG99","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!AH99","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!AI99","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!AJ99","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!AK99","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!AL99","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!AM99","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!AN99","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!AO99","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!AP99","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!AQ99","v":4.8224474653610766E-2}]
["RM3Geo**F00","R&D","Moderate",30,"Geothermal","*","FCR",{"$f":"Geothermal!$N$57*Geothermal!L100","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!M100","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!N100","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!O100","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!P100","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!Q100","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!R100","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!S100","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!T100","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!U100","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!V100","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!W100","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!X100","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!Y100","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!Z100","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!AA100","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!AB100","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!AC100","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!AD100","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!AE100","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!AF100","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!AG100","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!AH100","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!AI100","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!AJ100","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!AK100","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!AL100","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!AM100","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!AN100","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!AO100","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!AP100","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!AQ100","v":4.8224474653610766E-2}]
["RC3Geo**F00","R&D","Conservative",30,"Geothermal","*","FCR",{"$f":"Geothermal!$N$57*Geothermal!L101","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!M101","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!N101","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!O101","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!P101","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!Q101","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!R101","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!S101","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!T101","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!U101","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!V101","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!W101","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!X101","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!Y101","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!Z101","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!AA101","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!AB101","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!AC101","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!AD101","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!AE101","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!AF101","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!AG101","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!AH101","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!AI101","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!AJ101","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!AK101","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!AL101","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!AM101","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!AN101","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!AO101","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!AP101","v":4.8224474653610766E-2},{"$f":"Geothermal!$N$57*Geothermal!AQ101","v":4.8224474653610766E-2}]
["R*3Hyd**I110","R&D","*",30,"Hydropower","*","Inflation Rate",{"$f":"'WACC Calc'!F887","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!G887","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!H887","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!I887","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!J887","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!K887","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!L887","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!M887","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!N887","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!O887","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!P887","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Q887","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!R887","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!S887","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!T887","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!U887","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!V887","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!W887","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!X887","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Y887","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Z887","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AA887","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AB887","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AC887","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AD887","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AE887","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AF887","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AG887","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AH887","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AI887","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AJ887","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AK887","v":2.5000000000000001E-2}]
["RA3Hyd**I100","R&D","Advanced",30,"Hydropower","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F888","v":0.04},{"$f":"'WACC Calc'!G888","v":0.04},{"$f":"'WACC Calc'!H888","v":0.04},{"$f":"'WACC Calc'!I888","v":0.04},{"$f":"'WACC Calc'!J888","v":0.04},{"$f":"'WACC Calc'!K888","v":0.04},{"$f":"'WACC Calc'!L888","v":0.04},{"$f":"'WACC Calc'!M888","v":0.04},{"$f":"'WACC Calc'!N888","v":0.04},{"$f":"'WACC Calc'!O888","v":0.04},{"$f":"'WACC Calc'!P888","v":0.04},{"$f":"'WACC Calc'!Q888","v":0.04},{"$f":"'WACC Calc'!R888","v":0.04},{"$f":"'WACC Calc'!S888","v":0.04},{"$f":"'WACC Calc'!T888","v":0.04},{"$f":"'WACC Calc'!U888","v":0.04},{"$f":"'WACC Calc'!V888","v":0.04},{"$f":"'WACC Calc'!W888","v":0.04},{"$f":"'WACC Calc'!X888","v":0.04},{"$f":"'WACC Calc'!Y888","v":0.04},{"$f":"'WACC Calc'!Z888","v":0.04},{"$f":"'WACC Calc'!AA888","v":0.04},{"$f":"'WACC Calc'!AB888","v":0.04},{"$f":"'WACC Calc'!AC888","v":0.04},{"$f":"'WACC Calc'!AD888","v":0.04},{"$f":"'WACC Calc'!AE888","v":0.04},{"$f":"'WACC Calc'!AF888","v":0.04},{"$f":"'WACC Calc'!AG888","v":0.04},{"$f":"'WACC Calc'!AH888","v":0.04},{"$f":"'WACC Calc'!AI888","v":0.04},{"$f":"'WACC Calc'!AJ888","v":0.04},{"$f":"'WACC Calc'!AK888","v":0.04}]
["RM3Hyd**I100","R&D","Moderate",30,"Hydropower","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F889","v":0.04},{"$f":"'WACC Calc'!G889","v":0.04},{"$f":"'WACC Calc'!H889","v":0.04},{"$f":"'WACC Calc'!I889","v":0.04},{"$f":"'WACC Calc'!J889","v":0.04},{"$f":"'WACC Calc'!K889","v":0.04},{"$f":"'WACC Calc'!L889","v":0.04},{"$f":"'WACC Calc'!M889","v":0.04},{"$f":"'WACC Calc'!N889","v":0.04},{"$f":"'WACC Calc'!O889","v":0.04},{"$f":"'WACC Calc'!P889","v":0.04},{"$f":"'WACC Calc'!Q889","v":0.04},{"$f":"'WACC Calc'!R889","v":0.04},{"$f":"'WACC Calc'!S889","v":0.04},{"$f":"'WACC Calc'!T889","v":0.04},{"$f":"'WACC Calc'!U889","v":0.04},{"$f":"'WACC Calc'!V889","v":0.04},{"$f":"'WACC Calc'!W889","v":0.04},{"$f":"'WACC Calc'!X889","v":0.04},{"$f":"'WACC Calc'!Y889","v":0.04},{"$f":"'WACC Calc'!Z889","v":0.04},{"$f":"'WACC Calc'!AA889","v":0.04},{"$f":"'WACC Calc'!AB889","v":0.04},{"$f":"'WACC Calc'!AC889","v":0.04},{"$f":"'WACC Calc'!AD889","v":0.04},{"$f":"'WACC Calc'!AE889","v":0.04},{"$f":"'WACC Calc'!AF889","v":0.04},{"$f":"'WACC Calc'!AG889","v":0.04},{"$f":"'WACC Calc'!AH889","v":0.04},{"$f":"'WACC Calc'!AI889","v":0.04},{"$f":"'WACC Calc'!AJ889","v":0.04},{"$f":"'WACC Calc'!AK889","v":0.04}]
["RC3Hyd**I100","R&D","Conservative",30,"Hydropower","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F890","v":0.04},{"$f":"'WACC Calc'!G890","v":0.04},{"$f":"'WACC Calc'!H890","v":0.04},{"$f":"'WACC Calc'!I890","v":0.04},{"$f":"'WACC Calc'!J890","v":0.04},{"$f":"'WACC Calc'!K890","v":0.04},{"$f":"'WACC Calc'!L890","v":0.04},{"$f":"'WACC Calc'!M890","v":0.04},{"$f":"'WACC Calc'!N890","v":0.04},{"$f":"'WACC Calc'!O890","v":0.04},{"$f":"'WACC Calc'!P890","v":0.04},{"$f":"'WACC Calc'!Q890","v":0.04},{"$f":"'WACC Calc'!R890","v":0.04},{"$f":"'WACC Calc'!S890","v":0.04},{"$f":"'WACC Calc'!T890","v":0.04},{"$f":"'WACC Calc'!U890","v":0.04},{"$f":"'WACC Calc'!V890","v":0.04},{"$f":"'WACC Calc'!W890","v":0.04},{"$f":"'WACC Calc'!X890","v":0.04},{"$f":"'WACC Calc'!Y890","v":0.04},{"$f":"'WACC Calc'!Z890","v":0.04},{"$f":"'WACC Calc'!AA890","v":0.04},{"$f":"'WACC Calc'!AB890","v":0.04},{"$f":"'WACC Calc'!AC890","v":0.04},{"$f":"'WACC Calc'!AD890","v":0.04},{"$f":"'WACC Calc'!AE890","v":0.04},{"$f":"'WACC Calc'!AF890","v":0.04},{"$f":"'WACC Calc'!AG890","v":0.04},{"$f":"'WACC Calc'!AH890","v":0.04},{"$f":"'WACC Calc'!AI890","v":0.04},{"$f":"'WACC Calc'!AJ890","v":0.04},{"$f":"'WACC Calc'!AK890","v":0.04}]
["RA3Hyd**C2126","R&D","Advanced",30,"Hydropower","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F891","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!G891","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!H891","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!I891","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!J891","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!K891","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!L891","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!M891","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!N891","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!O891","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!P891","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Q891","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!R891","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!S891","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!T891","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!U891","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!V891","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!W891","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!X891","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Y891","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Z891","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AA891","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AB891","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AC891","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AD891","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AE891","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AF891","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AG891","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AH891","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AI891","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AJ891","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AK891","v":1.4634146341463428E-2}]
["RM3Hyd**C2126","R&D","Moderate",30,"Hydropower","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F892","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!G892","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!H892","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!I892","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!J892","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!K892","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!L892","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!M892","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!N892","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!O892","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!P892","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Q892","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!R892","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!S892","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!T892","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!U892","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!V892","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!W892","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!X892","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Y892","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Z892","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AA892","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AB892","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AC892","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AD892","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AE892","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AF892","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AG892","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AH892","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AI892","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AJ892","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AK892","v":1.4634146341463428E-2}]
["RC3Hyd**C2126","R&D","Conservative",30,"Hydropower","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F893","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!G893","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!H893","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!I893","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!J893","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!K893","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!L893","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!M893","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!N893","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!O893","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!P893","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Q893","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!R893","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!S893","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!T893","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!U893","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!V893","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!W893","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!X893","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Y893","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Z893","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AA893","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AB893","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AC893","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AD893","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AE893","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AF893","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AG893","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AH893","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AI893","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AJ893","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AK893","v":1.4634146341463428E-2}]
["R*3Hyd**I00","R&D","*",30,"Hydropower","*","Interest During Construction  - Nominal",{"$f":"'WACC Calc'!F894","v":0.04},{"$f":"'WACC Calc'!G894","v":0.04},{"$f":"'WACC Calc'!H894","v":0.04},{"$f":"'WACC Calc'!I894","v":0.04},{"$f":"'WACC Calc'!J894","v":0.04},{"$f":"'WACC Calc'!K894","v":0.04},{"$f":"'WACC Calc'!L894","v":0.04},{"$f":"'WACC Calc'!M894","v":0.04},{"$f":"'WACC Calc'!N894","v":0.04},{"$f":"'WACC Calc'!O894","v":0.04},{"$f":"'WACC Calc'!P894","v":0.04},{"$f":"'WACC Calc'!Q894","v":0.04},{"$f":"'WACC Calc'!R894","v":0.04},{"$f":"'WACC Calc'!S894","v":0.04},{"$f":"'WACC Calc'!T894","v":0.04},{"$f":"'WACC Calc'!U894","v":0.04},{"$f":"'WACC Calc'!V894","v":0.04},{"$f":"'WACC Calc'!W894","v":0.04},{"$f":"'WACC Calc'!X894","v":0.04},{"$f":"'WACC Calc'!Y894","v":0.04},{"$f":"'WACC Calc'!Z894","v":0.04},{"$f":"'WACC Calc'!AA894","v":0.04},{"$f":"'WACC Calc'!AB894","v":0.04},{"$f":"'WACC Calc'!AC894","v":0.04},{"$f":"'WACC Calc'!AD894","v":0.04},{"$f":"'WACC Calc'!AE894","v":0.04},{"$f":"'WACC Calc'!AF894","v":0.04},{"$f":"'WACC Calc'!AG894","v":0.04},{"$f":"'WACC Calc'!AH894","v":0.04},{"$f":"'WACC Calc'!AI894","v":0.04},{"$f":"'WACC Calc'!AJ894","v":0.04},{"$f":"'WACC Calc'!AK894","v":0.04}]
["RA3Hyd**R10","R&D","Advanced",30,"Hydropower","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F895","v":0.1},{"$f":"'WACC Calc'!G895","v":0.1},{"$f":"'WACC Calc'!H895","v":0.1},{"$f":"'WACC Calc'!I895","v":0.1},{"$f":"'WACC Calc'!J895","v":0.1},{"$f":"'WACC Calc'!K895","v":0.1},{"$f":"'WACC Calc'!L895","v":0.1},{"$f":"'WACC Calc'!M895","v":0.1},{"$f":"'WACC Calc'!N895","v":0.1},{"$f":"'WACC Calc'!O895","v":0.1},{"$f":"'WACC Calc'!P895","v":0.1},{"$f":"'WACC Calc'!Q895","v":0.1},{"$f":"'WACC Calc'!R895","v":0.1},{"$f":"'WACC Calc'!S895","v":0.1},{"$f":"'WACC Calc'!T895","v":0.1},{"$f":"'WACC Calc'!U895","v":0.1},{"$f":"'WACC Calc'!V895","v":0.1},{"$f":"'WACC Calc'!W895","v":0.1},{"$f":"'WACC Calc'!X895","v":0.1},{"$f":"'WACC Calc'!Y895","v":0.1},{"$f":"'WACC Calc'!Z895","v":0.1},{"$f":"'WACC Calc'!AA895","v":0.1},{"$f":"'WACC Calc'!AB895","v":0.1},{"$f":"'WACC Calc'!AC895","v":0.1},{"$f":"'WACC Calc'!AD895","v":0.1},{"$f":"'WACC Calc'!AE895","v":0.1},{"$f":"'WACC Calc'!AF895","v":0.1},{"$f":"'WACC Calc'!AG895","v":0.1},{"$f":"'WACC Calc'!AH895","v":0.1},{"$f":"'WACC Calc'!AI895","v":0.1},{"$f":"'WACC Calc'!AJ895","v":0.1},{"$f":"'WACC Calc'!AK895","v":0.1}]
["RM3Hyd**R10","R&D","Moderate",30,"Hydropower","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F896","v":0.1},{"$f":"'WACC Calc'!G896","v":0.1},{"$f":"'WACC Calc'!H896","v":0.1},{"$f":"'WACC Calc'!I896","v":0.1},{"$f":"'WACC Calc'!J896","v":0.1},{"$f":"'WACC Calc'!K896","v":0.1},{"$f":"'WACC Calc'!L896","v":0.1},{"$f":"'WACC Calc'!M896","v":0.1},{"$f":"'WACC Calc'!N896","v":0.1},{"$f":"'WACC Calc'!O896","v":0.1},{"$f":"'WACC Calc'!P896","v":0.1},{"$f":"'WACC Calc'!Q896","v":0.1},{"$f":"'WACC Calc'!R896","v":0.1},{"$f":"'WACC Calc'!S896","v":0.1},{"$f":"'WACC Calc'!T896","v":0.1},{"$f":"'WACC Calc'!U896","v":0.1},{"$f":"'WACC Calc'!V896","v":0.1},{"$f":"'WACC Calc'!W896","v":0.1},{"$f":"'WACC Calc'!X896","v":0.1},{"$f":"'WACC Calc'!Y896","v":0.1},{"$f":"'WACC Calc'!Z896","v":0.1},{"$f":"'WACC Calc'!AA896","v":0.1},{"$f":"'WACC Calc'!AB896","v":0.1},{"$f":"'WACC Calc'!AC896","v":0.1},{"$f":"'WACC Calc'!AD896","v":0.1},{"$f":"'WACC Calc'!AE896","v":0.1},{"$f":"'WACC Calc'!AF896","v":0.1},{"$f":"'WACC Calc'!AG896","v":0.1},{"$f":"'WACC Calc'!AH896","v":0.1},{"$f":"'WACC Calc'!AI896","v":0.1},{"$f":"'WACC Calc'!AJ896","v":0.1},{"$f":"'WACC Calc'!AK896","v":0.1}]
["RC3Hyd**R10","R&D","Conservative",30,"Hydropower","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F897","v":0.1},{"$f":"'WACC Calc'!G897","v":0.1},{"$f":"'WACC Calc'!H897","v":0.1},{"$f":"'WACC Calc'!I897","v":0.1},{"$f":"'WACC Calc'!J897","v":0.1},{"$f":"'WACC Calc'!K897","v":0.1},{"$f":"'WACC Calc'!L897","v":0.1},{"$f":"'WACC Calc'!M897","v":0.1},{"$f":"'WACC Calc'!N897","v":0.1},{"$f":"'WACC Calc'!O897","v":0.1},{"$f":"'WACC Calc'!P897","v":0.1},{"$f":"'WACC Calc'!Q897","v":0.1},{"$f":"'WACC Calc'!R897","v":0.1},{"$f":"'WACC Calc'!S897","v":0.1},{"$f":"'WACC Calc'!T897","v":0.1},{"$f":"'WACC Calc'!U897","v":0.1},{"$f":"'WACC Calc'!V897","v":0.1},{"$f":"'WACC Calc'!W897","v":0.1},{"$f":"'WACC Calc'!X897","v":0.1},{"$f":"'WACC Calc'!Y897","v":0.1},{"$f":"'WACC Calc'!Z897","v":0.1},{"$f":"'WACC Calc'!AA897","v":0.1},{"$f":"'WACC Calc'!AB897","v":0.1},{"$f":"'WACC Calc'!AC897","v":0.1},{"$f":"'WACC Calc'!AD897","v":0.1},{"$f":"'WACC Calc'!AE897","v":0.1},{"$f":"'WACC Calc'!AF897","v":0.1},{"$f":"'WACC Calc'!AG897","v":0.1},{"$f":"'WACC Calc'!AH897","v":0.1},{"$f":"'WACC Calc'!AI897","v":0.1},{"$f":"'WACC Calc'!AJ897","v":0.1},{"$f":"'WACC Calc'!AK897","v":0.1}]
["RA3Hyd**C1237","R&D","Advanced",30,"Hydropower","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F898","v":7.317073170731736E-2},{"$f":"'WACC Calc'!G898","v":7.317073170731736E-2},{"$f":"'WACC Calc'!H898","v":7.317073170731736E-2},{"$f":"'WACC Calc'!I898","v":7.317073170731736E-2},{"$f":"'WACC Calc'!J898","v":7.317073170731736E-2},{"$f":"'WACC Calc'!K898","v":7.317073170731736E-2},{"$f":"'WACC Calc'!L898","v":7.317073170731736E-2},{"$f":"'WACC Calc'!M898","v":7.317073170731736E-2},{"$f":"'WACC Calc'!N898","v":7.317073170731736E-2},{"$f":"'WACC Calc'!O898","v":7.317073170731736E-2},{"$f":"'WACC Calc'!P898","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Q898","v":7.317073170731736E-2},{"$f":"'WACC Calc'!R898","v":7.317073170731736E-2},{"$f":"'WACC Calc'!S898","v":7.317073170731736E-2},{"$f":"'WACC Calc'!T898","v":7.317073170731736E-2},{"$f":"'WACC Calc'!U898","v":7.317073170731736E-2},{"$f":"'WACC Calc'!V898","v":7.317073170731736E-2},{"$f":"'WACC Calc'!W898","v":7.317073170731736E-2},{"$f":"'WACC Calc'!X898","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Y898","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Z898","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AA898","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AB898","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AC898","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AD898","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AE898","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AF898","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AG898","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AH898","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AI898","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AJ898","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AK898","v":7.317073170731736E-2}]
["RM3Hyd**C1237","R&D","Moderate",30,"Hydropower","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F899","v":7.317073170731736E-2},{"$f":"'WACC Calc'!G899","v":7.317073170731736E-2},{"$f":"'WACC Calc'!H899","v":7.317073170731736E-2},{"$f":"'WACC Calc'!I899","v":7.317073170731736E-2},{"$f":"'WACC Calc'!J899","v":7.317073170731736E-2},{"$f":"'WACC Calc'!K899","v":7.317073170731736E-2},{"$f":"'WACC Calc'!L899","v":7.317073170731736E-2},{"$f":"'WACC Calc'!M899","v":7.317073170731736E-2},{"$f":"'WACC Calc'!N899","v":7.317073170731736E-2},{"$f":"'WACC Calc'!O899","v":7.317073170731736E-2},{"$f":"'WACC Calc'!P899","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Q899","v":7.317073170731736E-2},{"$f":"'WACC Calc'!R899","v":7.317073170731736E-2},{"$f":"'WACC Calc'!S899","v":7.317073170731736E-2},{"$f":"'WACC Calc'!T899","v":7.317073170731736E-2},{"$f":"'WACC Calc'!U899","v":7.317073170731736E-2},{"$f":"'WACC Calc'!V899","v":7.317073170731736E-2},{"$f":"'WACC Calc'!W899","v":7.317073170731736E-2},{"$f":"'WACC Calc'!X899","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Y899","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Z899","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AA899","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AB899","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AC899","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AD899","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AE899","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AF899","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AG899","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AH899","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AI899","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AJ899","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AK899","v":7.317073170731736E-2}]
["RC3Hyd**C1237","R&D","Conservative",30,"Hydropower","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F900","v":7.317073170731736E-2},{"$f":"'WACC Calc'!G900","v":7.317073170731736E-2},{"$f":"'WACC Calc'!H900","v":7.317073170731736E-2},{"$f":"'WACC Calc'!I900","v":7.317073170731736E-2},{"$f":"'WACC Calc'!J900","v":7.317073170731736E-2},{"$f":"'WACC Calc'!K900","v":7.317073170731736E-2},{"$f":"'WACC Calc'!L900","v":7.317073170731736E-2},{"$f":"'WACC Calc'!M900","v":7.317073170731736E-2},{"$f":"'WACC Calc'!N900","v":7.317073170731736E-2},{"$f":"'WACC Calc'!O900","v":7.317073170731736E-2},{"$f":"'WACC Calc'!P900","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Q900","v":7.317073170731736E-2},{"$f":"'WACC Calc'!R900","v":7.317073170731736E-2},{"$f":"'WACC Calc'!S900","v":7.317073170731736E-2},{"$f":"'WACC Calc'!T900","v":7.317073170731736E-2},{"$f":"'WACC Calc'!U900","v":7.317073170731736E-2},{"$f":"'WACC Calc'!V900","v":7.317073170731736E-2},{"$f":"'WACC Calc'!W900","v":7.317073170731736E-2},{"$f":"'WACC Calc'!X900","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Y900","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Z900","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AA900","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AB900","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AC900","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AD900","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AE900","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AF900","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AG900","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AH900","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AI900","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AJ900","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AK900","v":7.317073170731736E-2}]
["RA3Hyd**D00","R&D","Advanced",30,"Hydropower","*","Debt Fraction",{"$f":"'WACC Calc'!F901","v":0.71899999999999997},{"$f":"'WACC Calc'!G901","v":0.71899999999999997},{"$f":"'WACC Calc'!H901","v":0.71899999999999997},{"$f":"'WACC Calc'!I901","v":0.71899999999999997},{"$f":"'WACC Calc'!J901","v":0.71899999999999997},{"$f":"'WACC Calc'!K901","v":0.71899999999999997},{"$f":"'WACC Calc'!L901","v":0.71899999999999997},{"$f":"'WACC Calc'!M901","v":0.71899999999999997},{"$f":"'WACC Calc'!N901","v":0.71899999999999997},{"$f":"'WACC Calc'!O901","v":0.71899999999999997},{"$f":"'WACC Calc'!P901","v":0.71899999999999997},{"$f":"'WACC Calc'!Q901","v":0.71899999999999997},{"$f":"'WACC Calc'!R901","v":0.71899999999999997},{"$f":"'WACC Calc'!S901","v":0.71899999999999997},{"$f":"'WACC Calc'!T901","v":0.71899999999999997},{"$f":"'WACC Calc'!U901","v":0.71899999999999997},{"$f":"'WACC Calc'!V901","v":0.71899999999999997},{"$f":"'WACC Calc'!W901","v":0.71899999999999997},{"$f":"'WACC Calc'!X901","v":0.71899999999999997},{"$f":"'WACC Calc'!Y901","v":0.71899999999999997},{"$f":"'WACC Calc'!Z901","v":0.71899999999999997},{"$f":"'WACC Calc'!AA901","v":0.71899999999999997},{"$f":"'WACC Calc'!AB901","v":0.71899999999999997},{"$f":"'WACC Calc'!AC901","v":0.71899999999999997},{"$f":"'WACC Calc'!AD901","v":0.71899999999999997},{"$f":"'WACC Calc'!AE901","v":0.71899999999999997},{"$f":"'WACC Calc'!AF901","v":0.71899999999999997},{"$f":"'WACC Calc'!AG901","v":0.71899999999999997},{"$f":"'WACC Calc'!AH901","v":0.71899999999999997},{"$f":"'WACC Calc'!AI901","v":0.71899999999999997},{"$f":"'WACC Calc'!AJ901","v":0.71899999999999997},{"$f":"'WACC Calc'!AK901","v":0.71899999999999997}]
["RM3Hyd**D00","R&D","Moderate",30,"Hydropower","*","Debt Fraction",{"$f":"'WACC Calc'!F902","v":0.71899999999999997},{"$f":"'WACC Calc'!G902","v":0.71899999999999997},{"$f":"'WACC Calc'!H902","v":0.71899999999999997},{"$f":"'WACC Calc'!I902","v":0.71899999999999997},{"$f":"'WACC Calc'!J902","v":0.71899999999999997},{"$f":"'WACC Calc'!K902","v":0.71899999999999997},{"$f":"'WACC Calc'!L902","v":0.71899999999999997},{"$f":"'WACC Calc'!M902","v":0.71899999999999997},{"$f":"'WACC Calc'!N902","v":0.71899999999999997},{"$f":"'WACC Calc'!O902","v":0.71899999999999997},{"$f":"'WACC Calc'!P902","v":0.71899999999999997},{"$f":"'WACC Calc'!Q902","v":0.71899999999999997},{"$f":"'WACC Calc'!R902","v":0.71899999999999997},{"$f":"'WACC Calc'!S902","v":0.71899999999999997},{"$f":"'WACC Calc'!T902","v":0.71899999999999997},{"$f":"'WACC Calc'!U902","v":0.71899999999999997},{"$f":"'WACC Calc'!V902","v":0.71899999999999997},{"$f":"'WACC Calc'!W902","v":0.71899999999999997},{"$f":"'WACC Calc'!X902","v":0.71899999999999997},{"$f":"'WACC Calc'!Y902","v":0.71899999999999997},{"$f":"'WACC Calc'!Z902","v":0.71899999999999997},{"$f":"'WACC Calc'!AA902","v":0.71899999999999997},{"$f":"'WACC Calc'!AB902","v":0.71899999999999997},{"$f":"'WACC Calc'!AC902","v":0.71899999999999997},{"$f":"'WACC Calc'!AD902","v":0.71899999999999997},{"$f":"'WACC Calc'!AE902","v":0.71899999999999997},{"$f":"'WACC Calc'!AF902","v":0.71899999999999997},{"$f":"'WACC Calc'!AG902","v":0.71899999999999997},{"$f":"'WACC Calc'!AH902","v":0.71899999999999997},{"$f":"'WACC Calc'!AI902","v":0.71899999999999997},{"$f":"'WACC Calc'!AJ902","v":0.71899999999999997},{"$f":"'WACC Calc'!AK902","v":0.71899999999999997}]
[{"$f":"_xlfn.CONCAT(LEFT(B627,1), LEFT(C627,1), LEFT(D627,1),LEFT(E627,3),LEFT(F627,6),RIGHT(F627,1), LEFT(G627,1), IF(ISERROR(FIND(\"Rate\",G627)), \"0\",FIND(\"Rate\",G627)),IF(ISERROR(FIND(\"Real\",G627)), \"0\",FIND(\"Real\",G627)))","v":"RC3Hyd**D00"},"R&D","Conservative",30,"Hydropower","*","Debt Fraction",{"$f":"'WACC Calc'!F903","v":0.71899999999999997},{"$f":"'WACC Calc'!G903","v":0.71899999999999997},{"$f":"'WACC Calc'!H903","v":0.71899999999999997},{"$f":"'WACC Calc'!I903","v":0.71899999999999997},{"$f":"'WACC Calc'!J903","v":0.71899999999999997},{"$f":"'WACC Calc'!K903","v":0.71899999999999997},{"$f":"'WACC Calc'!L903","v":0.71899999999999997},{"$f":"'WACC Calc'!M903","v":0.71899999999999997},{"$f":"'WACC Calc'!N903","v":0.71899999999999997},{"$f":"'WACC Calc'!O903","v":0.71899999999999997},{"$f":"'WACC Calc'!P903","v":0.71899999999999997},{"$f":"'WACC Calc'!Q903","v":0.71899999999999997},{"$f":"'WACC Calc'!R903","v":0.71899999999999997},{"$f":"'WACC Calc'!S903","v":0.71899999999999997},{"$f":"'WACC Calc'!T903","v":0.71899999999999997},{"$f":"'WACC Calc'!U903","v":0.71899999999999997},{"$f":"'WACC Calc'!V903","v":0.71899999999999997},{"$f":"'WACC Calc'!W903","v":0.71899999999999997},{"$f":"'WACC Calc'!X903","v":0.71899999999999997},{"$f":"'WACC Calc'!Y903","v":0.71899999999999997},{"$f":"'WACC Calc'!Z903","v":0.71899999999999997},{"$f":"'WACC Calc'!AA903","v":0.71899999999999997},{"$f":"'WACC Calc'!AB903","v":0.71899999999999997},{"$f":"'WACC Calc'!AC903","v":0.71899999999999997},{"$f":"'WACC Calc'!AD903","v":0.71899999999999997},{"$f":"'WACC Calc'!AE903","v":0.71899999999999997},{"$f":"'WACC Calc'!AF903","v":0.71899999999999997},{"$f":"'WACC Calc'!AG903","v":0.71899999999999997},{"$f":"'WACC Calc'!AH903","v":0.71899999999999997},{"$f":"'WACC Calc'!AI903","v":0.71899999999999997},{"$f":"'WACC Calc'!AJ903","v":0.71899999999999997},{"$f":"'WACC Calc'!AK903","v":0.71899999999999997}]
["R*3Hyd**T50","R&D","*",30,"Hydropower","*","Tax Rate (Federal and State)",{"$f":"'WACC Calc'!F904","v":0.25740000000000002},{"$f":"'WACC Calc'!G904","v":0.25740000000000002},{"$f":"'WACC Calc'!H904","v":0.25740000000000002},{"$f":"'WACC Calc'!I904","v":0.25740000000000002},{"$f":"'WACC Calc'!J904","v":0.25740000000000002},{"$f":"'WACC Calc'!K904","v":0.25740000000000002},{"$f":"'WACC Calc'!L904","v":0.25740000000000002},{"$f":"'WACC Calc'!M904","v":0.25740000000000002},{"$f":"'WACC Calc'!N904","v":0.25740000000000002},{"$f":"'WACC Calc'!O904","v":0.25740000000000002},{"$f":"'WACC Calc'!P904","v":0.25740000000000002},{"$f":"'WACC Calc'!Q904","v":0.25740000000000002},{"$f":"'WACC Calc'!R904","v":0.25740000000000002},{"$f":"'WACC Calc'!S904","v":0.25740000000000002},{"$f":"'WACC Calc'!T904","v":0.25740000000000002},{"$f":"'WACC Calc'!U904","v":0.25740000000000002},{"$f":"'WACC Calc'!V904","v":0.25740000000000002},{"$f":"'WACC Calc'!W904","v":0.25740000000000002},{"$f":"'WACC Calc'!X904","v":0.25740000000000002},{"$f":"'WACC Calc'!Y904","v":0.25740000000000002},{"$f":"'WACC Calc'!Z904","v":0.25740000000000002},{"$f":"'WACC Calc'!AA904","v":0.25740000000000002},{"$f":"'WACC Calc'!AB904","v":0.25740000000000002},{"$f":"'WACC Calc'!AC904","v":0.25740000000000002},{"$f":"'WACC Calc'!AD904","v":0.25740000000000002},{"$f":"'WACC Calc'!AE904","v":0.25740000000000002},{"$f":"'WACC Calc'!AF904","v":0.25740000000000002},{"$f":"'WACC Calc'!AG904","v":0.25740000000000002},{"$f":"'WACC Calc'!AH904","v":0.25740000000000002},{"$f":"'WACC Calc'!AI904","v":0.25740000000000002},{"$f":"'WACC Calc'!AJ904","v":0.25740000000000002},{"$f":"'WACC Calc'!AK904","v":0.25740000000000002}]
["RA3Hyd**W00","R&D","Advanced",30,"Hydropower","*","WACC Nominal",{"$f":"'WACC Calc'!F905","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!G905","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!H905","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!I905","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!J905","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!K905","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!L905","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!M905","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!N905","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!O905","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!P905","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!Q905","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!R905","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!S905","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!T905","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!U905","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!V905","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!W905","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!X905","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!Y905","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!Z905","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!AA905","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!AB905","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!AC905","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!AD905","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!AE905","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!AF905","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!AG905","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!AH905","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!AI905","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!AJ905","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!AK905","v":4.9457176000000005E-2}]
["RM3Hyd**W00","R&D","Moderate",30,"Hydropower","*","WACC Nominal",{"$f":"'WACC Calc'!F906","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!G906","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!H906","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!I906","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!J906","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!K906","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!L906","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!M906","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!N906","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!O906","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!P906","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!Q906","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!R906","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!S906","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!T906","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!U906","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!V906","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!W906","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!X906","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!Y906","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!Z906","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!AA906","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!AB906","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!AC906","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!AD906","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!AE906","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!AF906","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!AG906","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!AH906","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!AI906","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!AJ906","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!AK906","v":4.9457176000000005E-2}]
["RC3Hyd**W00","R&D","Conservative",30,"Hydropower","*","WACC Nominal",{"$f":"'WACC Calc'!F907","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!G907","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!H907","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!I907","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!J907","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!K907","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!L907","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!M907","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!N907","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!O907","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!P907","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!Q907","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!R907","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!S907","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!T907","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!U907","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!V907","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!W907","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!X907","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!Y907","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!Z907","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!AA907","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!AB907","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!AC907","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!AD907","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!AE907","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!AF907","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!AG907","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!AH907","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!AI907","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!AJ907","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!AK907","v":4.9457176000000005E-2}]
["RA3Hyd**W06","R&D","Advanced",30,"Hydropower","*","WACC Real",{"$f":"'WACC Calc'!F908","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!G908","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!H908","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!I908","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!J908","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!K908","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!L908","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!M908","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!N908","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!O908","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!P908","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!Q908","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!R908","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!S908","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!T908","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!U908","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!V908","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!W908","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!X908","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!Y908","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!Z908","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!AA908","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!AB908","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!AC908","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!AD908","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!AE908","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!AF908","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!AG908","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!AH908","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!AI908","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!AJ908","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!AK908","v":2.3860659512195292E-2}]
["RM3Hyd**W06","R&D","Moderate",30,"Hydropower","*","WACC Real",{"$f":"'WACC Calc'!F909","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!G909","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!H909","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!I909","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!J909","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!K909","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!L909","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!M909","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!N909","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!O909","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!P909","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!Q909","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!R909","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!S909","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!T909","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!U909","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!V909","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!W909","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!X909","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!Y909","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!Z909","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!AA909","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!AB909","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!AC909","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!AD909","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!AE909","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!AF909","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!AG909","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!AH909","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!AI909","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!AJ909","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!AK909","v":2.3860659512195292E-2}]
["RC3Hyd**W06","R&D","Conservative",30,"Hydropower","*","WACC Real",{"$f":"'WACC Calc'!F910","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!G910","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!H910","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!I910","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!J910","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!K910","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!L910","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!M910","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!N910","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!O910","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!P910","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!Q910","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!R910","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!S910","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!T910","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!U910","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!V910","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!W910","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!X910","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!Y910","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!Z910","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!AA910","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!AB910","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!AC910","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!AD910","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!AE910","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!AF910","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!AG910","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!AH910","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!AI910","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!AJ910","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!AK910","v":2.3860659512195292E-2}]
["RA3Hyd**F00","R&D","Advanced",30,"Hydropower","*","FCR",{"$f":"Hydropower!$N$48*Hydropower!L99","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!M99","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!N99","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!O99","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!P99","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!Q99","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!R99","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!S99","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!T99","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!U99","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!V99","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!W99","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!X99","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!Y99","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!Z99","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!AA99","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!AB99","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!AC99","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!AD99","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!AE99","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!AF99","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!AG99","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!AH99","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!AI99","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!AJ99","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!AK99","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!AL99","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!AM99","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!AN99","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!AO99","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!AP99","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!AQ99","v":5.2964242045880371E-2}]
["RM3Hyd**F00","R&D","Moderate",30,"Hydropower","*","FCR",{"$f":"Hydropower!$N$48*Hydropower!L100","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!M100","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!N100","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!O100","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!P100","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!Q100","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!R100","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!S100","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!T100","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!U100","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!V100","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!W100","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!X100","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!Y100","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!Z100","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!AA100","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!AB100","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!AC100","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!AD100","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!AE100","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!AF100","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!AG100","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!AH100","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!AI100","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!AJ100","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!AK100","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!AL100","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!AM100","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!AN100","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!AO100","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!AP100","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!AQ100","v":5.2964242045880371E-2}]
["RC3Hyd**F00","R&D","Conservative",30,"Hydropower","*","FCR",{"$f":"Hydropower!$N$48*Hydropower!L101","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!M101","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!N101","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!O101","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!P101","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!Q101","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!R101","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!S101","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!T101","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!U101","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!V101","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!W101","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!X101","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!Y101","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!Z101","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!AA101","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!AB101","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!AC101","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!AD101","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!AE101","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!AF101","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!AG101","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!AH101","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!AI101","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!AJ101","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!AK101","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!AL101","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!AM101","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!AN101","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!AO101","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!AP101","v":5.2964242045880371E-2},{"$f":"Hydropower!$N$48*Hydropower!AQ101","v":5.2964242045880371E-2}]
[{"$f":"_xlfn.CONCAT(LEFT(B638,1), LEFT(C638,1), LEFT(D638,1),LEFT(E638,3),LEFT(F638,6),RIGHT(F638,1), LEFT(G638,1), IF(ISERROR(FIND(\"Rate\",G638)), \"0\",FIND(\"Rate\",G638)),IF(ISERROR(FIND(\"Real\",G638)), \"0\",FIND(\"Real\",G638)))","v":"R*3Nat**I110"},"R&D","*",30,"NaturalGas_FE","*","Inflation Rate",{"$f":"'WACC Calc'!F913","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!G913","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!H913","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!I913","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!J913","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!K913","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!L913","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!M913","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!N913","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!O913","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!P913","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Q913","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!R913","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!S913","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!T913","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!U913","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!V913","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!W913","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!X913","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Y913","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Z913","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AA913","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AB913","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AC913","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AD913","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AE913","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AF913","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AG913","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AH913","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AI913","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AJ913","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AK913","v":2.5000000000000001E-2}]
["RA3Nat**I100","R&D","Advanced",30,"NaturalGas_FE","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F914","v":0.05},{"$f":"'WACC Calc'!G914","v":0.05},{"$f":"'WACC Calc'!H914","v":0.05},{"$f":"'WACC Calc'!I914","v":0.05},{"$f":"'WACC Calc'!J914","v":0.05},{"$f":"'WACC Calc'!K914","v":0.05},{"$f":"'WACC Calc'!L914","v":0.05},{"$f":"'WACC Calc'!M914","v":0.05},{"$f":"'WACC Calc'!N914","v":0.05},{"$f":"'WACC Calc'!O914","v":0.05},{"$f":"'WACC Calc'!P914","v":0.05},{"$f":"'WACC Calc'!Q914","v":0.05},{"$f":"'WACC Calc'!R914","v":0.05},{"$f":"'WACC Calc'!S914","v":0.05},{"$f":"'WACC Calc'!T914","v":0.05},{"$f":"'WACC Calc'!U914","v":0.05},{"$f":"'WACC Calc'!V914","v":0.05},{"$f":"'WACC Calc'!W914","v":0.05},{"$f":"'WACC Calc'!X914","v":0.05},{"$f":"'WACC Calc'!Y914","v":0.05},{"$f":"'WACC Calc'!Z914","v":0.05},{"$f":"'WACC Calc'!AA914","v":0.05},{"$f":"'WACC Calc'!AB914","v":0.05},{"$f":"'WACC Calc'!AC914","v":0.05},{"$f":"'WACC Calc'!AD914","v":0.05},{"$f":"'WACC Calc'!AE914","v":0.05},{"$f":"'WACC Calc'!AF914","v":0.05},{"$f":"'WACC Calc'!AG914","v":0.05},{"$f":"'WACC Calc'!AH914","v":0.05},{"$f":"'WACC Calc'!AI914","v":0.05},{"$f":"'WACC Calc'!AJ914","v":0.05},{"$f":"'WACC Calc'!AK914","v":0.05}]
["RM3Nat**I100","R&D","Moderate",30,"NaturalGas_FE","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F915","v":0.05},{"$f":"'WACC Calc'!G915","v":0.05},{"$f":"'WACC Calc'!H915","v":0.05},{"$f":"'WACC Calc'!I915","v":0.05},{"$f":"'WACC Calc'!J915","v":0.05},{"$f":"'WACC Calc'!K915","v":0.05},{"$f":"'WACC Calc'!L915","v":0.05},{"$f":"'WACC Calc'!M915","v":0.05},{"$f":"'WACC Calc'!N915","v":0.05},{"$f":"'WACC Calc'!O915","v":0.05},{"$f":"'WACC Calc'!P915","v":0.05},{"$f":"'WACC Calc'!Q915","v":0.05},{"$f":"'WACC Calc'!R915","v":0.05},{"$f":"'WACC Calc'!S915","v":0.05},{"$f":"'WACC Calc'!T915","v":0.05},{"$f":"'WACC Calc'!U915","v":0.05},{"$f":"'WACC Calc'!V915","v":0.05},{"$f":"'WACC Calc'!W915","v":0.05},{"$f":"'WACC Calc'!X915","v":0.05},{"$f":"'WACC Calc'!Y915","v":0.05},{"$f":"'WACC Calc'!Z915","v":0.05},{"$f":"'WACC Calc'!AA915","v":0.05},{"$f":"'WACC Calc'!AB915","v":0.05},{"$f":"'WACC Calc'!AC915","v":0.05},{"$f":"'WACC Calc'!AD915","v":0.05},{"$f":"'WACC Calc'!AE915","v":0.05},{"$f":"'WACC Calc'!AF915","v":0.05},{"$f":"'WACC Calc'!AG915","v":0.05},{"$f":"'WACC Calc'!AH915","v":0.05},{"$f":"'WACC Calc'!AI915","v":0.05},{"$f":"'WACC Calc'!AJ915","v":0.05},{"$f":"'WACC Calc'!AK915","v":0.05}]
["RC3Nat**I100","R&D","Conservative",30,"NaturalGas_FE","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F916","v":0.05},{"$f":"'WACC Calc'!G916","v":0.05},{"$f":"'WACC Calc'!H916","v":0.05},{"$f":"'WACC Calc'!I916","v":0.05},{"$f":"'WACC Calc'!J916","v":0.05},{"$f":"'WACC Calc'!K916","v":0.05},{"$f":"'WACC Calc'!L916","v":0.05},{"$f":"'WACC Calc'!M916","v":0.05},{"$f":"'WACC Calc'!N916","v":0.05},{"$f":"'WACC Calc'!O916","v":0.05},{"$f":"'WACC Calc'!P916","v":0.05},{"$f":"'WACC Calc'!Q916","v":0.05},{"$f":"'WACC Calc'!R916","v":0.05},{"$f":"'WACC Calc'!S916","v":0.05},{"$f":"'WACC Calc'!T916","v":0.05},{"$f":"'WACC Calc'!U916","v":0.05},{"$f":"'WACC Calc'!V916","v":0.05},{"$f":"'WACC Calc'!W916","v":0.05},{"$f":"'WACC Calc'!X916","v":0.05},{"$f":"'WACC Calc'!Y916","v":0.05},{"$f":"'WACC Calc'!Z916","v":0.05},{"$f":"'WACC Calc'!AA916","v":0.05},{"$f":"'WACC Calc'!AB916","v":0.05},{"$f":"'WACC Calc'!AC916","v":0.05},{"$f":"'WACC Calc'!AD916","v":0.05},{"$f":"'WACC Calc'!AE916","v":0.05},{"$f":"'WACC Calc'!AF916","v":0.05},{"$f":"'WACC Calc'!AG916","v":0.05},{"$f":"'WACC Calc'!AH916","v":0.05},{"$f":"'WACC Calc'!AI916","v":0.05},{"$f":"'WACC Calc'!AJ916","v":0.05},{"$f":"'WACC Calc'!AK916","v":0.05}]
["RA3Nat**C2126","R&D","Advanced",30,"NaturalGas_FE","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F917","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!G917","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!H917","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!I917","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!J917","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!K917","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!L917","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!M917","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!N917","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!O917","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!P917","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Q917","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!R917","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!S917","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!T917","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!U917","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!V917","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!W917","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!X917","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Y917","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Z917","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AA917","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AB917","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AC917","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AD917","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AE917","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AF917","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AG917","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AH917","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AI917","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AJ917","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AK917","v":2.4390243902439046E-2}]
["RM3Nat**C2126","R&D","Moderate",30,"NaturalGas_FE","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F918","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!G918","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!H918","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!I918","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!J918","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!K918","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!L918","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!M918","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!N918","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!O918","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!P918","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Q918","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!R918","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!S918","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!T918","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!U918","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!V918","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!W918","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!X918","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Y918","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Z918","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AA918","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AB918","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AC918","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AD918","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AE918","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AF918","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AG918","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AH918","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AI918","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AJ918","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AK918","v":2.4390243902439046E-2}]
["RC3Nat**C2126","R&D","Conservative",30,"NaturalGas_FE","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F919","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!G919","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!H919","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!I919","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!J919","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!K919","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!L919","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!M919","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!N919","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!O919","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!P919","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Q919","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!R919","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!S919","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!T919","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!U919","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!V919","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!W919","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!X919","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Y919","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Z919","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AA919","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AB919","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AC919","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AD919","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AE919","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AF919","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AG919","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AH919","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AI919","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AJ919","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AK919","v":2.4390243902439046E-2}]
["R*3Nat**I00","R&D","*",30,"NaturalGas_FE","*","Interest During Construction  - Nominal",{"$f":"'WACC Calc'!F920","v":0.05},{"$f":"'WACC Calc'!G920","v":0.05},{"$f":"'WACC Calc'!H920","v":0.05},{"$f":"'WACC Calc'!I920","v":0.05},{"$f":"'WACC Calc'!J920","v":0.05},{"$f":"'WACC Calc'!K920","v":0.05},{"$f":"'WACC Calc'!L920","v":0.05},{"$f":"'WACC Calc'!M920","v":0.05},{"$f":"'WACC Calc'!N920","v":0.05},{"$f":"'WACC Calc'!O920","v":0.05},{"$f":"'WACC Calc'!P920","v":0.05},{"$f":"'WACC Calc'!Q920","v":0.05},{"$f":"'WACC Calc'!R920","v":0.05},{"$f":"'WACC Calc'!S920","v":0.05},{"$f":"'WACC Calc'!T920","v":0.05},{"$f":"'WACC Calc'!U920","v":0.05},{"$f":"'WACC Calc'!V920","v":0.05},{"$f":"'WACC Calc'!W920","v":0.05},{"$f":"'WACC Calc'!X920","v":0.05},{"$f":"'WACC Calc'!Y920","v":0.05},{"$f":"'WACC Calc'!Z920","v":0.05},{"$f":"'WACC Calc'!AA920","v":0.05},{"$f":"'WACC Calc'!AB920","v":0.05},{"$f":"'WACC Calc'!AC920","v":0.05},{"$f":"'WACC Calc'!AD920","v":0.05},{"$f":"'WACC Calc'!AE920","v":0.05},{"$f":"'WACC Calc'!AF920","v":0.05},{"$f":"'WACC Calc'!AG920","v":0.05},{"$f":"'WACC Calc'!AH920","v":0.05},{"$f":"'WACC Calc'!AI920","v":0.05},{"$f":"'WACC Calc'!AJ920","v":0.05},{"$f":"'WACC Calc'!AK920","v":0.05}]
["RA3Nat**R10","R&D","Advanced",30,"NaturalGas_FE","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F921","v":0.1},{"$f":"'WACC Calc'!G921","v":0.1},{"$f":"'WACC Calc'!H921","v":0.1},{"$f":"'WACC Calc'!I921","v":0.1},{"$f":"'WACC Calc'!J921","v":0.1},{"$f":"'WACC Calc'!K921","v":0.1},{"$f":"'WACC Calc'!L921","v":0.1},{"$f":"'WACC Calc'!M921","v":0.1},{"$f":"'WACC Calc'!N921","v":0.1},{"$f":"'WACC Calc'!O921","v":0.1},{"$f":"'WACC Calc'!P921","v":0.1},{"$f":"'WACC Calc'!Q921","v":0.1},{"$f":"'WACC Calc'!R921","v":0.1},{"$f":"'WACC Calc'!S921","v":0.1},{"$f":"'WACC Calc'!T921","v":0.1},{"$f":"'WACC Calc'!U921","v":0.1},{"$f":"'WACC Calc'!V921","v":0.1},{"$f":"'WACC Calc'!W921","v":0.1},{"$f":"'WACC Calc'!X921","v":0.1},{"$f":"'WACC Calc'!Y921","v":0.1},{"$f":"'WACC Calc'!Z921","v":0.1},{"$f":"'WACC Calc'!AA921","v":0.1},{"$f":"'WACC Calc'!AB921","v":0.1},{"$f":"'WACC Calc'!AC921","v":0.1},{"$f":"'WACC Calc'!AD921","v":0.1},{"$f":"'WACC Calc'!AE921","v":0.1},{"$f":"'WACC Calc'!AF921","v":0.1},{"$f":"'WACC Calc'!AG921","v":0.1},{"$f":"'WACC Calc'!AH921","v":0.1},{"$f":"'WACC Calc'!AI921","v":0.1},{"$f":"'WACC Calc'!AJ921","v":0.1},{"$f":"'WACC Calc'!AK921","v":0.1}]
["RM3Nat**R10","R&D","Moderate",30,"NaturalGas_FE","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F922","v":0.1},{"$f":"'WACC Calc'!G922","v":0.1},{"$f":"'WACC Calc'!H922","v":0.1},{"$f":"'WACC Calc'!I922","v":0.1},{"$f":"'WACC Calc'!J922","v":0.1},{"$f":"'WACC Calc'!K922","v":0.1},{"$f":"'WACC Calc'!L922","v":0.1},{"$f":"'WACC Calc'!M922","v":0.1},{"$f":"'WACC Calc'!N922","v":0.1},{"$f":"'WACC Calc'!O922","v":0.1},{"$f":"'WACC Calc'!P922","v":0.1},{"$f":"'WACC Calc'!Q922","v":0.1},{"$f":"'WACC Calc'!R922","v":0.1},{"$f":"'WACC Calc'!S922","v":0.1},{"$f":"'WACC Calc'!T922","v":0.1},{"$f":"'WACC Calc'!U922","v":0.1},{"$f":"'WACC Calc'!V922","v":0.1},{"$f":"'WACC Calc'!W922","v":0.1},{"$f":"'WACC Calc'!X922","v":0.1},{"$f":"'WACC Calc'!Y922","v":0.1},{"$f":"'WACC Calc'!Z922","v":0.1},{"$f":"'WACC Calc'!AA922","v":0.1},{"$f":"'WACC Calc'!AB922","v":0.1},{"$f":"'WACC Calc'!AC922","v":0.1},{"$f":"'WACC Calc'!AD922","v":0.1},{"$f":"'WACC Calc'!AE922","v":0.1},{"$f":"'WACC Calc'!AF922","v":0.1},{"$f":"'WACC Calc'!AG922","v":0.1},{"$f":"'WACC Calc'!AH922","v":0.1},{"$f":"'WACC Calc'!AI922","v":0.1},{"$f":"'WACC Calc'!AJ922","v":0.1},{"$f":"'WACC Calc'!AK922","v":0.1}]
["RC3Nat**R10","R&D","Conservative",30,"NaturalGas_FE","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F923","v":0.1},{"$f":"'WACC Calc'!G923","v":0.1},{"$f":"'WACC Calc'!H923","v":0.1},{"$f":"'WACC Calc'!I923","v":0.1},{"$f":"'WACC Calc'!J923","v":0.1},{"$f":"'WACC Calc'!K923","v":0.1},{"$f":"'WACC Calc'!L923","v":0.1},{"$f":"'WACC Calc'!M923","v":0.1},{"$f":"'WACC Calc'!N923","v":0.1},{"$f":"'WACC Calc'!O923","v":0.1},{"$f":"'WACC Calc'!P923","v":0.1},{"$f":"'WACC Calc'!Q923","v":0.1},{"$f":"'WACC Calc'!R923","v":0.1},{"$f":"'WACC Calc'!S923","v":0.1},{"$f":"'WACC Calc'!T923","v":0.1},{"$f":"'WACC Calc'!U923","v":0.1},{"$f":"'WACC Calc'!V923","v":0.1},{"$f":"'WACC Calc'!W923","v":0.1},{"$f":"'WACC Calc'!X923","v":0.1},{"$f":"'WACC Calc'!Y923","v":0.1},{"$f":"'WACC Calc'!Z923","v":0.1},{"$f":"'WACC Calc'!AA923","v":0.1},{"$f":"'WACC Calc'!AB923","v":0.1},{"$f":"'WACC Calc'!AC923","v":0.1},{"$f":"'WACC Calc'!AD923","v":0.1},{"$f":"'WACC Calc'!AE923","v":0.1},{"$f":"'WACC Calc'!AF923","v":0.1},{"$f":"'WACC Calc'!AG923","v":0.1},{"$f":"'WACC Calc'!AH923","v":0.1},{"$f":"'WACC Calc'!AI923","v":0.1},{"$f":"'WACC Calc'!AJ923","v":0.1},{"$f":"'WACC Calc'!AK923","v":0.1}]
["RA3Nat**C1237","R&D","Advanced",30,"NaturalGas_FE","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F924","v":7.317073170731736E-2},{"$f":"'WACC Calc'!G924","v":7.317073170731736E-2},{"$f":"'WACC Calc'!H924","v":7.317073170731736E-2},{"$f":"'WACC Calc'!I924","v":7.317073170731736E-2},{"$f":"'WACC Calc'!J924","v":7.317073170731736E-2},{"$f":"'WACC Calc'!K924","v":7.317073170731736E-2},{"$f":"'WACC Calc'!L924","v":7.317073170731736E-2},{"$f":"'WACC Calc'!M924","v":7.317073170731736E-2},{"$f":"'WACC Calc'!N924","v":7.317073170731736E-2},{"$f":"'WACC Calc'!O924","v":7.317073170731736E-2},{"$f":"'WACC Calc'!P924","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Q924","v":7.317073170731736E-2},{"$f":"'WACC Calc'!R924","v":7.317073170731736E-2},{"$f":"'WACC Calc'!S924","v":7.317073170731736E-2},{"$f":"'WACC Calc'!T924","v":7.317073170731736E-2},{"$f":"'WACC Calc'!U924","v":7.317073170731736E-2},{"$f":"'WACC Calc'!V924","v":7.317073170731736E-2},{"$f":"'WACC Calc'!W924","v":7.317073170731736E-2},{"$f":"'WACC Calc'!X924","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Y924","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Z924","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AA924","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AB924","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AC924","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AD924","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AE924","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AF924","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AG924","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AH924","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AI924","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AJ924","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AK924","v":7.317073170731736E-2}]
["RM3Nat**C1237","R&D","Moderate",30,"NaturalGas_FE","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F925","v":7.317073170731736E-2},{"$f":"'WACC Calc'!G925","v":7.317073170731736E-2},{"$f":"'WACC Calc'!H925","v":7.317073170731736E-2},{"$f":"'WACC Calc'!I925","v":7.317073170731736E-2},{"$f":"'WACC Calc'!J925","v":7.317073170731736E-2},{"$f":"'WACC Calc'!K925","v":7.317073170731736E-2},{"$f":"'WACC Calc'!L925","v":7.317073170731736E-2},{"$f":"'WACC Calc'!M925","v":7.317073170731736E-2},{"$f":"'WACC Calc'!N925","v":7.317073170731736E-2},{"$f":"'WACC Calc'!O925","v":7.317073170731736E-2},{"$f":"'WACC Calc'!P925","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Q925","v":7.317073170731736E-2},{"$f":"'WACC Calc'!R925","v":7.317073170731736E-2},{"$f":"'WACC Calc'!S925","v":7.317073170731736E-2},{"$f":"'WACC Calc'!T925","v":7.317073170731736E-2},{"$f":"'WACC Calc'!U925","v":7.317073170731736E-2},{"$f":"'WACC Calc'!V925","v":7.317073170731736E-2},{"$f":"'WACC Calc'!W925","v":7.317073170731736E-2},{"$f":"'WACC Calc'!X925","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Y925","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Z925","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AA925","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AB925","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AC925","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AD925","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AE925","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AF925","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AG925","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AH925","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AI925","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AJ925","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AK925","v":7.317073170731736E-2}]
["RC3Nat**C1237","R&D","Conservative",30,"NaturalGas_FE","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F926","v":7.317073170731736E-2},{"$f":"'WACC Calc'!G926","v":7.317073170731736E-2},{"$f":"'WACC Calc'!H926","v":7.317073170731736E-2},{"$f":"'WACC Calc'!I926","v":7.317073170731736E-2},{"$f":"'WACC Calc'!J926","v":7.317073170731736E-2},{"$f":"'WACC Calc'!K926","v":7.317073170731736E-2},{"$f":"'WACC Calc'!L926","v":7.317073170731736E-2},{"$f":"'WACC Calc'!M926","v":7.317073170731736E-2},{"$f":"'WACC Calc'!N926","v":7.317073170731736E-2},{"$f":"'WACC Calc'!O926","v":7.317073170731736E-2},{"$f":"'WACC Calc'!P926","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Q926","v":7.317073170731736E-2},{"$f":"'WACC Calc'!R926","v":7.317073170731736E-2},{"$f":"'WACC Calc'!S926","v":7.317073170731736E-2},{"$f":"'WACC Calc'!T926","v":7.317073170731736E-2},{"$f":"'WACC Calc'!U926","v":7.317073170731736E-2},{"$f":"'WACC Calc'!V926","v":7.317073170731736E-2},{"$f":"'WACC Calc'!W926","v":7.317073170731736E-2},{"$f":"'WACC Calc'!X926","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Y926","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Z926","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AA926","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AB926","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AC926","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AD926","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AE926","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AF926","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AG926","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AH926","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AI926","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AJ926","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AK926","v":7.317073170731736E-2}]
["RA3Nat**D00","R&D","Advanced",30,"NaturalGas_FE","*","Debt Fraction",{"$f":"'WACC Calc'!F927","v":0.55000000000000004},{"$f":"'WACC Calc'!G927","v":0.55000000000000004},{"$f":"'WACC Calc'!H927","v":0.55000000000000004},{"$f":"'WACC Calc'!I927","v":0.55000000000000004},{"$f":"'WACC Calc'!J927","v":0.55000000000000004},{"$f":"'WACC Calc'!K927","v":0.55000000000000004},{"$f":"'WACC Calc'!L927","v":0.55000000000000004},{"$f":"'WACC Calc'!M927","v":0.55000000000000004},{"$f":"'WACC Calc'!N927","v":0.55000000000000004},{"$f":"'WACC Calc'!O927","v":0.55000000000000004},{"$f":"'WACC Calc'!P927","v":0.55000000000000004},{"$f":"'WACC Calc'!Q927","v":0.55000000000000004},{"$f":"'WACC Calc'!R927","v":0.55000000000000004},{"$f":"'WACC Calc'!S927","v":0.55000000000000004},{"$f":"'WACC Calc'!T927","v":0.55000000000000004},{"$f":"'WACC Calc'!U927","v":0.55000000000000004},{"$f":"'WACC Calc'!V927","v":0.55000000000000004},{"$f":"'WACC Calc'!W927","v":0.55000000000000004},{"$f":"'WACC Calc'!X927","v":0.55000000000000004},{"$f":"'WACC Calc'!Y927","v":0.55000000000000004},{"$f":"'WACC Calc'!Z927","v":0.55000000000000004},{"$f":"'WACC Calc'!AA927","v":0.55000000000000004},{"$f":"'WACC Calc'!AB927","v":0.55000000000000004},{"$f":"'WACC Calc'!AC927","v":0.55000000000000004},{"$f":"'WACC Calc'!AD927","v":0.55000000000000004},{"$f":"'WACC Calc'!AE927","v":0.55000000000000004},{"$f":"'WACC Calc'!AF927","v":0.55000000000000004},{"$f":"'WACC Calc'!AG927","v":0.55000000000000004},{"$f":"'WACC Calc'!AH927","v":0.55000000000000004},{"$f":"'WACC Calc'!AI927","v":0.55000000000000004},{"$f":"'WACC Calc'!AJ927","v":0.55000000000000004},{"$f":"'WACC Calc'!AK927","v":0.55000000000000004}]
["RM3Nat**D00","R&D","Moderate",30,"NaturalGas_FE","*","Debt Fraction",{"$f":"'WACC Calc'!F928","v":0.55000000000000004},{"$f":"'WACC Calc'!G928","v":0.55000000000000004},{"$f":"'WACC Calc'!H928","v":0.55000000000000004},{"$f":"'WACC Calc'!I928","v":0.55000000000000004},{"$f":"'WACC Calc'!J928","v":0.55000000000000004},{"$f":"'WACC Calc'!K928","v":0.55000000000000004},{"$f":"'WACC Calc'!L928","v":0.55000000000000004},{"$f":"'WACC Calc'!M928","v":0.55000000000000004},{"$f":"'WACC Calc'!N928","v":0.55000000000000004},{"$f":"'WACC Calc'!O928","v":0.55000000000000004},{"$f":"'WACC Calc'!P928","v":0.55000000000000004},{"$f":"'WACC Calc'!Q928","v":0.55000000000000004},{"$f":"'WACC Calc'!R928","v":0.55000000000000004},{"$f":"'WACC Calc'!S928","v":0.55000000000000004},{"$f":"'WACC Calc'!T928","v":0.55000000000000004},{"$f":"'WACC Calc'!U928","v":0.55000000000000004},{"$f":"'WACC Calc'!V928","v":0.55000000000000004},{"$f":"'WACC Calc'!W928","v":0.55000000000000004},{"$f":"'WACC Calc'!X928","v":0.55000000000000004},{"$f":"'WACC Calc'!Y928","v":0.55000000000000004},{"$f":"'WACC Calc'!Z928","v":0.55000000000000004},{"$f":"'WACC Calc'!AA928","v":0.55000000000000004},{"$f":"'WACC Calc'!AB928","v":0.55000000000000004},{"$f":"'WACC Calc'!AC928","v":0.55000000000000004},{"$f":"'WACC Calc'!AD928","v":0.55000000000000004},{"$f":"'WACC Calc'!AE928","v":0.55000000000000004},{"$f":"'WACC Calc'!AF928","v":0.55000000000000004},{"$f":"'WACC Calc'!AG928","v":0.55000000000000004},{"$f":"'WACC Calc'!AH928","v":0.55000000000000004},{"$f":"'WACC Calc'!AI928","v":0.55000000000000004},{"$f":"'WACC Calc'!AJ928","v":0.55000000000000004},{"$f":"'WACC Calc'!AK928","v":0.55000000000000004}]
["RC3Nat**D00","R&D","Conservative",30,"NaturalGas_FE","*","Debt Fraction",{"$f":"'WACC Calc'!F929","v":0.55000000000000004},{"$f":"'WACC Calc'!G929","v":0.55000000000000004},{"$f":"'WACC Calc'!H929","v":0.55000000000000004},{"$f":"'WACC Calc'!I929","v":0.55000000000000004},{"$f":"'WACC Calc'!J929","v":0.55000000000000004},{"$f":"'WACC Calc'!K929","v":0.55000000000000004},{"$f":"'WACC Calc'!L929","v":0.55000000000000004},{"$f":"'WACC Calc'!M929","v":0.55000000000000004},{"$f":"'WACC Calc'!N929","v":0.55000000000000004},{"$f":"'WACC Calc'!O929","v":0.55000000000000004},{"$f":"'WACC Calc'!P929","v":0.55000000000000004},{"$f":"'WACC Calc'!Q929","v":0.55000000000000004},{"$f":"'WACC Calc'!R929","v":0.55000000000000004},{"$f":"'WACC Calc'!S929","v":0.55000000000000004},{"$f":"'WACC Calc'!T929","v":0.55000000000000004},{"$f":"'WACC Calc'!U929","v":0.55000000000000004},{"$f":"'WACC Calc'!V929","v":0.55000000000000004},{"$f":"'WACC Calc'!W929","v":0.55000000000000004},{"$f":"'WACC Calc'!X929","v":0.55000000000000004},{"$f":"'WACC Calc'!Y929","v":0.55000000000000004},{"$f":"'WACC Calc'!Z929","v":0.55000000000000004},{"$f":"'WACC Calc'!AA929","v":0.55000000000000004},{"$f":"'WACC Calc'!AB929","v":0.55000000000000004},{"$f":"'WACC Calc'!AC929","v":0.55000000000000004},{"$f":"'WACC Calc'!AD929","v":0.55000000000000004},{"$f":"'WACC Calc'!AE929","v":0.55000000000000004},{"$f":"'WACC Calc'!AF929","v":0.55000000000000004},{"$f":"'WACC Calc'!AG929","v":0.55000000000000004},{"$f":"'WACC Calc'!AH929","v":0.55000000000000004},{"$f":"'WACC Calc'!AI929","v":0.55000000000000004},{"$f":"'WACC Calc'!AJ929","v":0.55000000000000004},{"$f":"'WACC Calc'!AK929","v":0.55000000000000004}]
["R*3Nat**T50","R&D","*",30,"NaturalGas_FE","*","Tax Rate (Federal and State)",{"$f":"'WACC Calc'!F930","v":0.25740000000000002},{"$f":"'WACC Calc'!G930","v":0.25740000000000002},{"$f":"'WACC Calc'!H930","v":0.25740000000000002},{"$f":"'WACC Calc'!I930","v":0.25740000000000002},{"$f":"'WACC Calc'!J930","v":0.25740000000000002},{"$f":"'WACC Calc'!K930","v":0.25740000000000002},{"$f":"'WACC Calc'!L930","v":0.25740000000000002},{"$f":"'WACC Calc'!M930","v":0.25740000000000002},{"$f":"'WACC Calc'!N930","v":0.25740000000000002},{"$f":"'WACC Calc'!O930","v":0.25740000000000002},{"$f":"'WACC Calc'!P930","v":0.25740000000000002},{"$f":"'WACC Calc'!Q930","v":0.25740000000000002},{"$f":"'WACC Calc'!R930","v":0.25740000000000002},{"$f":"'WACC Calc'!S930","v":0.25740000000000002},{"$f":"'WACC Calc'!T930","v":0.25740000000000002},{"$f":"'WACC Calc'!U930","v":0.25740000000000002},{"$f":"'WACC Calc'!V930","v":0.25740000000000002},{"$f":"'WACC Calc'!W930","v":0.25740000000000002},{"$f":"'WACC Calc'!X930","v":0.25740000000000002},{"$f":"'WACC Calc'!Y930","v":0.25740000000000002},{"$f":"'WACC Calc'!Z930","v":0.25740000000000002},{"$f":"'WACC Calc'!AA930","v":0.25740000000000002},{"$f":"'WACC Calc'!AB930","v":0.25740000000000002},{"$f":"'WACC Calc'!AC930","v":0.25740000000000002},{"$f":"'WACC Calc'!AD930","v":0.25740000000000002},{"$f":"'WACC Calc'!AE930","v":0.25740000000000002},{"$f":"'WACC Calc'!AF930","v":0.25740000000000002},{"$f":"'WACC Calc'!AG930","v":0.25740000000000002},{"$f":"'WACC Calc'!AH930","v":0.25740000000000002},{"$f":"'WACC Calc'!AI930","v":0.25740000000000002},{"$f":"'WACC Calc'!AJ930","v":0.25740000000000002},{"$f":"'WACC Calc'!AK930","v":0.25740000000000002}]
["RA3Nat**W00","R&D","Advanced",30,"NaturalGas_FE","*","WACC Nominal",{"$f":"'WACC Calc'!F931","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!G931","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!H931","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!I931","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!J931","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!K931","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!L931","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!M931","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!N931","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!O931","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!P931","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!Q931","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!R931","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!S931","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!T931","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!U931","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!V931","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!W931","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!X931","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!Y931","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!Z931","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!AA931","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!AB931","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!AC931","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!AD931","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!AE931","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!AF931","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!AG931","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!AH931","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!AI931","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!AJ931","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!AK931","v":6.5421499999999994E-2}]
["RM3Nat**W00","R&D","Moderate",30,"NaturalGas_FE","*","WACC Nominal",{"$f":"'WACC Calc'!F932","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!G932","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!H932","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!I932","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!J932","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!K932","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!L932","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!M932","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!N932","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!O932","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!P932","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!Q932","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!R932","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!S932","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!T932","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!U932","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!V932","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!W932","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!X932","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!Y932","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!Z932","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!AA932","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!AB932","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!AC932","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!AD932","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!AE932","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!AF932","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!AG932","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!AH932","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!AI932","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!AJ932","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!AK932","v":6.5421499999999994E-2}]
["RC3Nat**W00","R&D","Conservative",30,"NaturalGas_FE","*","WACC Nominal",{"$f":"'WACC Calc'!F933","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!G933","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!H933","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!I933","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!J933","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!K933","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!L933","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!M933","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!N933","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!O933","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!P933","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!Q933","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!R933","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!S933","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!T933","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!U933","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!V933","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!W933","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!X933","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!Y933","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!Z933","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!AA933","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!AB933","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!AC933","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!AD933","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!AE933","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!AF933","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!AG933","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!AH933","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!AI933","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!AJ933","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!AK933","v":6.5421499999999994E-2}]
["RA3Nat**W06","R&D","Advanced",30,"NaturalGas_FE","*","WACC Real",{"$f":"'WACC Calc'!F934","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!G934","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!H934","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!I934","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!J934","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!K934","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!L934","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!M934","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!N934","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!O934","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!P934","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!Q934","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!R934","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!S934","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!T934","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!U934","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!V934","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!W934","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!X934","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!Y934","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!Z934","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!AA934","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!AB934","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!AC934","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!AD934","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!AE934","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!AF934","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!AG934","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!AH934","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!AI934","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!AJ934","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!AK934","v":3.9435609756097723E-2}]
["RM3Nat**W06","R&D","Moderate",30,"NaturalGas_FE","*","WACC Real",{"$f":"'WACC Calc'!F935","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!G935","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!H935","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!I935","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!J935","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!K935","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!L935","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!M935","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!N935","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!O935","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!P935","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!Q935","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!R935","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!S935","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!T935","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!U935","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!V935","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!W935","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!X935","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!Y935","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!Z935","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!AA935","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!AB935","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!AC935","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!AD935","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!AE935","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!AF935","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!AG935","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!AH935","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!AI935","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!AJ935","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!AK935","v":3.9435609756097723E-2}]
["RC3Nat**W06","R&D","Conservative",30,"NaturalGas_FE","*","WACC Real",{"$f":"'WACC Calc'!F936","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!G936","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!H936","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!I936","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!J936","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!K936","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!L936","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!M936","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!N936","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!O936","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!P936","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!Q936","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!R936","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!S936","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!T936","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!U936","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!V936","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!W936","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!X936","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!Y936","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!Z936","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!AA936","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!AB936","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!AC936","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!AD936","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!AE936","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!AF936","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!AG936","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!AH936","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!AI936","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!AJ936","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!AK936","v":3.9435609756097723E-2}]
["RA3Nat**F00","R&D","Advanced",30,"NaturalGas_FE","*","FCR",{"$f":"'Natural Gas_FE'!#REF!*'Natural Gas_FE'!L81","v":{"$error":"#REF!"}},{"$f":"'Natural Gas_FE'!#REF!*'Natural Gas_FE'!M81","v":{"$error":"#REF!"}},{"$f":"'Natural Gas_FE'!#REF!*'Natural Gas_FE'!N81","v":{"$error":"#REF!"}},{"$f":"'Natural Gas_FE'!#REF!*'Natural Gas_FE'!O81","v":{"$error":"#REF!"}},{"$f":"'Natural Gas_FE'!#REF!*'Natural Gas_FE'!P81","v":{"$error":"#REF!"}},{"$f":"'Natural Gas_FE'!#REF!*'Natural Gas_FE'!Q81","v":{"$error":"#REF!"}},{"$f":"'Natural Gas_FE'!#REF!*'Natural Gas_FE'!R81","v":{"$error":"#REF!"}},{"$f":"'Natural Gas_FE'!#REF!*'Natural Gas_FE'!S81","v":{"$error":"#REF!"}},{"$f":"'Natural Gas_FE'!#REF!*'Natural Gas_FE'!T81","v":{"$error":"#REF!"}},{"$f":"'Natural Gas_FE'!#REF!*'Natural Gas_FE'!U81","v":{"$error":"#REF!"}},{"$f":"'Natural Gas_FE'!#REF!*'Natural Gas_FE'!V81","v":{"$error":"#REF!"}},{"$f":"'Natural Gas_FE'!#REF!*'Natural Gas_FE'!W81","v":{"$error":"#REF!"}},{"$f":"'Natural Gas_FE'!#REF!*'Natural Gas_FE'!X81","v":{"$error":"#REF!"}},{"$f":"'Natural Gas_FE'!#REF!*'Natural Gas_FE'!Y81","v":{"$error":"#REF!"}},{"$f":"'Natural Gas_FE'!#REF!*'Natural Gas_FE'!Z81","v":{"$error":"#REF!"}},{"$f":"'Natural Gas_FE'!#REF!*'Natural Gas_FE'!AA81","v":{"$error":"#REF!"}},{"$f":"'Natural Gas_FE'!#REF!*'Natural Gas_FE'!AB81","v":{"$error":"#REF!"}},{"$f":"'Natural Gas_FE'!#REF!*'Natural Gas_FE'!AC81","v":{"$error":"#REF!"}},{"$f":"'Natural Gas_FE'!#REF!*'Natural Gas_FE'!AD81","v":{"$error":"#REF!"}},{"$f":"'Natural Gas_FE'!#REF!*'Natural Gas_FE'!AE81","v":{"$error":"#REF!"}},{"$f":"'Natural Gas_FE'!#REF!*'Natural Gas_FE'!AF81","v":{"$error":"#REF!"}},{"$f":"'Natural Gas_FE'!#REF!*'Natural Gas_FE'!AG81","v":{"$error":"#REF!"}},{"$f":"'Natural Gas_FE'!#REF!*'Natural Gas_FE'!AH81","v":{"$error":"#REF!"}},{"$f":"'Natural Gas_FE'!#REF!*'Natural Gas_FE'!AI81","v":{"$error":"#REF!"}},{"$f":"'Natural Gas_FE'!#REF!*'Natural Gas_FE'!AJ81","v":{"$error":"#REF!"}},{"$f":"'Natural Gas_FE'!#REF!*'Natural Gas_FE'!AK81","v":{"$error":"#REF!"}},{"$f":"'Natural Gas_FE'!#REF!*'Natural Gas_FE'!AL81","v":{"$error":"#REF!"}},{"$f":"'Natural Gas_FE'!#REF!*'Natural Gas_FE'!AM81","v":{"$error":"#REF!"}},{"$f":"'Natural Gas_FE'!#REF!*'Natural Gas_FE'!AN81","v":{"$error":"#REF!"}},{"$f":"'Natural Gas_FE'!#REF!*'Natural Gas_FE'!AO81","v":{"$error":"#REF!"}},{"$f":"'Natural Gas_FE'!#REF!*'Natural Gas_FE'!AP81","v":{"$error":"#REF!"}},{"$f":"'Natural Gas_FE'!#REF!*'Natural Gas_FE'!AQ81","v":{"$error":"#REF!"}}]
["RM3Nat**F00","R&D","Moderate",30,"NaturalGas_FE","*","FCR",{"$f":"'Natural Gas_FE'!#REF!*'Natural Gas_FE'!L82","v":{"$error":"#REF!"}},{"$f":"'Natural Gas_FE'!#REF!*'Natural Gas_FE'!M82","v":{"$error":"#REF!"}},{"$f":"'Natural Gas_FE'!#REF!*'Natural Gas_FE'!N82","v":{"$error":"#REF!"}},{"$f":"'Natural Gas_FE'!#REF!*'Natural Gas_FE'!O82","v":{"$error":"#REF!"}},{"$f":"'Natural Gas_FE'!#REF!*'Natural Gas_FE'!P82","v":{"$error":"#REF!"}},{"$f":"'Natural Gas_FE'!#REF!*'Natural Gas_FE'!Q82","v":{"$error":"#REF!"}},{"$f":"'Natural Gas_FE'!#REF!*'Natural Gas_FE'!R82","v":{"$error":"#REF!"}},{"$f":"'Natural Gas_FE'!#REF!*'Natural Gas_FE'!S82","v":{"$error":"#REF!"}},{"$f":"'Natural Gas_FE'!#REF!*'Natural Gas_FE'!T82","v":{"$error":"#REF!"}},{"$f":"'Natural Gas_FE'!#REF!*'Natural Gas_FE'!U82","v":{"$error":"#REF!"}},{"$f":"'Natural Gas_FE'!#REF!*'Natural Gas_FE'!V82","v":{"$error":"#REF!"}},{"$f":"'Natural Gas_FE'!#REF!*'Natural Gas_FE'!W82","v":{"$error":"#REF!"}},{"$f":"'Natural Gas_FE'!#REF!*'Natural Gas_FE'!X82","v":{"$error":"#REF!"}},{"$f":"'Natural Gas_FE'!#REF!*'Natural Gas_FE'!Y82","v":{"$error":"#REF!"}},{"$f":"'Natural Gas_FE'!#REF!*'Natural Gas_FE'!Z82","v":{"$error":"#REF!"}},{"$f":"'Natural Gas_FE'!#REF!*'Natural Gas_FE'!AA82","v":{"$error":"#REF!"}},{"$f":"'Natural Gas_FE'!#REF!*'Natural Gas_FE'!AB82","v":{"$error":"#REF!"}},{"$f":"'Natural Gas_FE'!#REF!*'Natural Gas_FE'!AC82","v":{"$error":"#REF!"}},{"$f":"'Natural Gas_FE'!#REF!*'Natural Gas_FE'!AD82","v":{"$error":"#REF!"}},{"$f":"'Natural Gas_FE'!#REF!*'Natural Gas_FE'!AE82","v":{"$error":"#REF!"}},{"$f":"'Natural Gas_FE'!#REF!*'Natural Gas_FE'!AF82","v":{"$error":"#REF!"}},{"$f":"'Natural Gas_FE'!#REF!*'Natural Gas_FE'!AG82","v":{"$error":"#REF!"}},{"$f":"'Natural Gas_FE'!#REF!*'Natural Gas_FE'!AH82","v":{"$error":"#REF!"}},{"$f":"'Natural Gas_FE'!#REF!*'Natural Gas_FE'!AI82","v":{"$error":"#REF!"}},{"$f":"'Natural Gas_FE'!#REF!*'Natural Gas_FE'!AJ82","v":{"$error":"#REF!"}},{"$f":"'Natural Gas_FE'!#REF!*'Natural Gas_FE'!AK82","v":{"$error":"#REF!"}},{"$f":"'Natural Gas_FE'!#REF!*'Natural Gas_FE'!AL82","v":{"$error":"#REF!"}},{"$f":"'Natural Gas_FE'!#REF!*'Natural Gas_FE'!AM82","v":{"$error":"#REF!"}},{"$f":"'Natural Gas_FE'!#REF!*'Natural Gas_FE'!AN82","v":{"$error":"#REF!"}},{"$f":"'Natural Gas_FE'!#REF!*'Natural Gas_FE'!AO82","v":{"$error":"#REF!"}},{"$f":"'Natural Gas_FE'!#REF!*'Natural Gas_FE'!AP82","v":{"$error":"#REF!"}},{"$f":"'Natural Gas_FE'!#REF!*'Natural Gas_FE'!AQ82","v":{"$error":"#REF!"}}]
["RC3Nat**F00","R&D","Conservative",30,"NaturalGas_FE","*","FCR",{"$f":"'Natural Gas_FE'!#REF!*'Natural Gas_FE'!L83","v":{"$error":"#REF!"}},{"$f":"'Natural Gas_FE'!#REF!*'Natural Gas_FE'!M83","v":{"$error":"#REF!"}},{"$f":"'Natural Gas_FE'!#REF!*'Natural Gas_FE'!N83","v":{"$error":"#REF!"}},{"$f":"'Natural Gas_FE'!#REF!*'Natural Gas_FE'!O83","v":{"$error":"#REF!"}},{"$f":"'Natural Gas_FE'!#REF!*'Natural Gas_FE'!P83","v":{"$error":"#REF!"}},{"$f":"'Natural Gas_FE'!#REF!*'Natural Gas_FE'!Q83","v":{"$error":"#REF!"}},{"$f":"'Natural Gas_FE'!#REF!*'Natural Gas_FE'!R83","v":{"$error":"#REF!"}},{"$f":"'Natural Gas_FE'!#REF!*'Natural Gas_FE'!S83","v":{"$error":"#REF!"}},{"$f":"'Natural Gas_FE'!#REF!*'Natural Gas_FE'!T83","v":{"$error":"#REF!"}},{"$f":"'Natural Gas_FE'!#REF!*'Natural Gas_FE'!U83","v":{"$error":"#REF!"}},{"$f":"'Natural Gas_FE'!#REF!*'Natural Gas_FE'!V83","v":{"$error":"#REF!"}},{"$f":"'Natural Gas_FE'!#REF!*'Natural Gas_FE'!W83","v":{"$error":"#REF!"}},{"$f":"'Natural Gas_FE'!#REF!*'Natural Gas_FE'!X83","v":{"$error":"#REF!"}},{"$f":"'Natural Gas_FE'!#REF!*'Natural Gas_FE'!Y83","v":{"$error":"#REF!"}},{"$f":"'Natural Gas_FE'!#REF!*'Natural Gas_FE'!Z83","v":{"$error":"#REF!"}},{"$f":"'Natural Gas_FE'!#REF!*'Natural Gas_FE'!AA83","v":{"$error":"#REF!"}},{"$f":"'Natural Gas_FE'!#REF!*'Natural Gas_FE'!AB83","v":{"$error":"#REF!"}},{"$f":"'Natural Gas_FE'!#REF!*'Natural Gas_FE'!AC83","v":{"$error":"#REF!"}},{"$f":"'Natural Gas_FE'!#REF!*'Natural Gas_FE'!AD83","v":{"$error":"#REF!"}},{"$f":"'Natural Gas_FE'!#REF!*'Natural Gas_FE'!AE83","v":{"$error":"#REF!"}},{"$f":"'Natural Gas_FE'!#REF!*'Natural Gas_FE'!AF83","v":{"$error":"#REF!"}},{"$f":"'Natural Gas_FE'!#REF!*'Natural Gas_FE'!AG83","v":{"$error":"#REF!"}},{"$f":"'Natural Gas_FE'!#REF!*'Natural Gas_FE'!AH83","v":{"$error":"#REF!"}},{"$f":"'Natural Gas_FE'!#REF!*'Natural Gas_FE'!AI83","v":{"$error":"#REF!"}},{"$f":"'Natural Gas_FE'!#REF!*'Natural Gas_FE'!AJ83","v":{"$error":"#REF!"}},{"$f":"'Natural Gas_FE'!#REF!*'Natural Gas_FE'!AK83","v":{"$error":"#REF!"}},{"$f":"'Natural Gas_FE'!#REF!*'Natural Gas_FE'!AL83","v":{"$error":"#REF!"}},{"$f":"'Natural Gas_FE'!#REF!*'Natural Gas_FE'!AM83","v":{"$error":"#REF!"}},{"$f":"'Natural Gas_FE'!#REF!*'Natural Gas_FE'!AN83","v":{"$error":"#REF!"}},{"$f":"'Natural Gas_FE'!#REF!*'Natural Gas_FE'!AO83","v":{"$error":"#REF!"}},{"$f":"'Natural Gas_FE'!#REF!*'Natural Gas_FE'!AP83","v":{"$error":"#REF!"}},{"$f":"'Natural Gas_FE'!#REF!*'Natural Gas_FE'!AQ83","v":{"$error":"#REF!"}}]
["R*3Coa**I110","R&D","*",30,"Coal_FE","*","Inflation Rate",{"$f":"'WACC Calc'!F939","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!G939","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!H939","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!I939","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!J939","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!K939","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!L939","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!M939","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!N939","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!O939","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!P939","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Q939","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!R939","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!S939","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!T939","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!U939","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!V939","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!W939","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!X939","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Y939","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Z939","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AA939","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AB939","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AC939","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AD939","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AE939","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AF939","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AG939","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AH939","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AI939","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AJ939","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AK939","v":2.5000000000000001E-2}]
["RA3Coa**I100","R&D","Advanced",30,"Coal_FE","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F940","v":0.05},{"$f":"'WACC Calc'!G940","v":0.05},{"$f":"'WACC Calc'!H940","v":0.05},{"$f":"'WACC Calc'!I940","v":0.05},{"$f":"'WACC Calc'!J940","v":0.05},{"$f":"'WACC Calc'!K940","v":0.05},{"$f":"'WACC Calc'!L940","v":0.05},{"$f":"'WACC Calc'!M940","v":0.05},{"$f":"'WACC Calc'!N940","v":0.05},{"$f":"'WACC Calc'!O940","v":0.05},{"$f":"'WACC Calc'!P940","v":0.05},{"$f":"'WACC Calc'!Q940","v":0.05},{"$f":"'WACC Calc'!R940","v":0.05},{"$f":"'WACC Calc'!S940","v":0.05},{"$f":"'WACC Calc'!T940","v":0.05},{"$f":"'WACC Calc'!U940","v":0.05},{"$f":"'WACC Calc'!V940","v":0.05},{"$f":"'WACC Calc'!W940","v":0.05},{"$f":"'WACC Calc'!X940","v":0.05},{"$f":"'WACC Calc'!Y940","v":0.05},{"$f":"'WACC Calc'!Z940","v":0.05},{"$f":"'WACC Calc'!AA940","v":0.05},{"$f":"'WACC Calc'!AB940","v":0.05},{"$f":"'WACC Calc'!AC940","v":0.05},{"$f":"'WACC Calc'!AD940","v":0.05},{"$f":"'WACC Calc'!AE940","v":0.05},{"$f":"'WACC Calc'!AF940","v":0.05},{"$f":"'WACC Calc'!AG940","v":0.05},{"$f":"'WACC Calc'!AH940","v":0.05},{"$f":"'WACC Calc'!AI940","v":0.05},{"$f":"'WACC Calc'!AJ940","v":0.05},{"$f":"'WACC Calc'!AK940","v":0.05}]
["RM3Coa**I100","R&D","Moderate",30,"Coal_FE","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F941","v":0.05},{"$f":"'WACC Calc'!G941","v":0.05},{"$f":"'WACC Calc'!H941","v":0.05},{"$f":"'WACC Calc'!I941","v":0.05},{"$f":"'WACC Calc'!J941","v":0.05},{"$f":"'WACC Calc'!K941","v":0.05},{"$f":"'WACC Calc'!L941","v":0.05},{"$f":"'WACC Calc'!M941","v":0.05},{"$f":"'WACC Calc'!N941","v":0.05},{"$f":"'WACC Calc'!O941","v":0.05},{"$f":"'WACC Calc'!P941","v":0.05},{"$f":"'WACC Calc'!Q941","v":0.05},{"$f":"'WACC Calc'!R941","v":0.05},{"$f":"'WACC Calc'!S941","v":0.05},{"$f":"'WACC Calc'!T941","v":0.05},{"$f":"'WACC Calc'!U941","v":0.05},{"$f":"'WACC Calc'!V941","v":0.05},{"$f":"'WACC Calc'!W941","v":0.05},{"$f":"'WACC Calc'!X941","v":0.05},{"$f":"'WACC Calc'!Y941","v":0.05},{"$f":"'WACC Calc'!Z941","v":0.05},{"$f":"'WACC Calc'!AA941","v":0.05},{"$f":"'WACC Calc'!AB941","v":0.05},{"$f":"'WACC Calc'!AC941","v":0.05},{"$f":"'WACC Calc'!AD941","v":0.05},{"$f":"'WACC Calc'!AE941","v":0.05},{"$f":"'WACC Calc'!AF941","v":0.05},{"$f":"'WACC Calc'!AG941","v":0.05},{"$f":"'WACC Calc'!AH941","v":0.05},{"$f":"'WACC Calc'!AI941","v":0.05},{"$f":"'WACC Calc'!AJ941","v":0.05},{"$f":"'WACC Calc'!AK941","v":0.05}]
["RC3Coa**I100","R&D","Conservative",30,"Coal_FE","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F942","v":0.05},{"$f":"'WACC Calc'!G942","v":0.05},{"$f":"'WACC Calc'!H942","v":0.05},{"$f":"'WACC Calc'!I942","v":0.05},{"$f":"'WACC Calc'!J942","v":0.05},{"$f":"'WACC Calc'!K942","v":0.05},{"$f":"'WACC Calc'!L942","v":0.05},{"$f":"'WACC Calc'!M942","v":0.05},{"$f":"'WACC Calc'!N942","v":0.05},{"$f":"'WACC Calc'!O942","v":0.05},{"$f":"'WACC Calc'!P942","v":0.05},{"$f":"'WACC Calc'!Q942","v":0.05},{"$f":"'WACC Calc'!R942","v":0.05},{"$f":"'WACC Calc'!S942","v":0.05},{"$f":"'WACC Calc'!T942","v":0.05},{"$f":"'WACC Calc'!U942","v":0.05},{"$f":"'WACC Calc'!V942","v":0.05},{"$f":"'WACC Calc'!W942","v":0.05},{"$f":"'WACC Calc'!X942","v":0.05},{"$f":"'WACC Calc'!Y942","v":0.05},{"$f":"'WACC Calc'!Z942","v":0.05},{"$f":"'WACC Calc'!AA942","v":0.05},{"$f":"'WACC Calc'!AB942","v":0.05},{"$f":"'WACC Calc'!AC942","v":0.05},{"$f":"'WACC Calc'!AD942","v":0.05},{"$f":"'WACC Calc'!AE942","v":0.05},{"$f":"'WACC Calc'!AF942","v":0.05},{"$f":"'WACC Calc'!AG942","v":0.05},{"$f":"'WACC Calc'!AH942","v":0.05},{"$f":"'WACC Calc'!AI942","v":0.05},{"$f":"'WACC Calc'!AJ942","v":0.05},{"$f":"'WACC Calc'!AK942","v":0.05}]
["RA3Coa**C2126","R&D","Advanced",30,"Coal_FE","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F943","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!G943","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!H943","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!I943","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!J943","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!K943","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!L943","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!M943","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!N943","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!O943","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!P943","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Q943","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!R943","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!S943","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!T943","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!U943","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!V943","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!W943","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!X943","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Y943","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Z943","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AA943","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AB943","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AC943","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AD943","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AE943","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AF943","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AG943","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AH943","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AI943","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AJ943","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AK943","v":2.4390243902439046E-2}]
["RM3Coa**C2126","R&D","Moderate",30,"Coal_FE","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F944","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!G944","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!H944","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!I944","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!J944","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!K944","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!L944","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!M944","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!N944","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!O944","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!P944","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Q944","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!R944","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!S944","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!T944","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!U944","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!V944","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!W944","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!X944","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Y944","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Z944","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AA944","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AB944","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AC944","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AD944","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AE944","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AF944","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AG944","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AH944","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AI944","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AJ944","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AK944","v":2.4390243902439046E-2}]
["RC3Coa**C2126","R&D","Conservative",30,"Coal_FE","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F945","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!G945","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!H945","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!I945","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!J945","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!K945","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!L945","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!M945","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!N945","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!O945","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!P945","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Q945","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!R945","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!S945","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!T945","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!U945","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!V945","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!W945","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!X945","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Y945","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Z945","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AA945","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AB945","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AC945","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AD945","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AE945","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AF945","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AG945","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AH945","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AI945","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AJ945","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AK945","v":2.4390243902439046E-2}]
["R*3Coa**I00","R&D","*",30,"Coal_FE","*","Interest During Construction  - Nominal",{"$f":"'WACC Calc'!F946","v":0.05},{"$f":"'WACC Calc'!G946","v":0.05},{"$f":"'WACC Calc'!H946","v":0.05},{"$f":"'WACC Calc'!I946","v":0.05},{"$f":"'WACC Calc'!J946","v":0.05},{"$f":"'WACC Calc'!K946","v":0.05},{"$f":"'WACC Calc'!L946","v":0.05},{"$f":"'WACC Calc'!M946","v":0.05},{"$f":"'WACC Calc'!N946","v":0.05},{"$f":"'WACC Calc'!O946","v":0.05},{"$f":"'WACC Calc'!P946","v":0.05},{"$f":"'WACC Calc'!Q946","v":0.05},{"$f":"'WACC Calc'!R946","v":0.05},{"$f":"'WACC Calc'!S946","v":0.05},{"$f":"'WACC Calc'!T946","v":0.05},{"$f":"'WACC Calc'!U946","v":0.05},{"$f":"'WACC Calc'!V946","v":0.05},{"$f":"'WACC Calc'!W946","v":0.05},{"$f":"'WACC Calc'!X946","v":0.05},{"$f":"'WACC Calc'!Y946","v":0.05},{"$f":"'WACC Calc'!Z946","v":0.05},{"$f":"'WACC Calc'!AA946","v":0.05},{"$f":"'WACC Calc'!AB946","v":0.05},{"$f":"'WACC Calc'!AC946","v":0.05},{"$f":"'WACC Calc'!AD946","v":0.05},{"$f":"'WACC Calc'!AE946","v":0.05},{"$f":"'WACC Calc'!AF946","v":0.05},{"$f":"'WACC Calc'!AG946","v":0.05},{"$f":"'WACC Calc'!AH946","v":0.05},{"$f":"'WACC Calc'!AI946","v":0.05},{"$f":"'WACC Calc'!AJ946","v":0.05},{"$f":"'WACC Calc'!AK946","v":0.05}]
["RA3Coa**R10","R&D","Advanced",30,"Coal_FE","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F947","v":0.1},{"$f":"'WACC Calc'!G947","v":0.1},{"$f":"'WACC Calc'!H947","v":0.1},{"$f":"'WACC Calc'!I947","v":0.1},{"$f":"'WACC Calc'!J947","v":0.1},{"$f":"'WACC Calc'!K947","v":0.1},{"$f":"'WACC Calc'!L947","v":0.1},{"$f":"'WACC Calc'!M947","v":0.1},{"$f":"'WACC Calc'!N947","v":0.1},{"$f":"'WACC Calc'!O947","v":0.1},{"$f":"'WACC Calc'!P947","v":0.1},{"$f":"'WACC Calc'!Q947","v":0.1},{"$f":"'WACC Calc'!R947","v":0.1},{"$f":"'WACC Calc'!S947","v":0.1},{"$f":"'WACC Calc'!T947","v":0.1},{"$f":"'WACC Calc'!U947","v":0.1},{"$f":"'WACC Calc'!V947","v":0.1},{"$f":"'WACC Calc'!W947","v":0.1},{"$f":"'WACC Calc'!X947","v":0.1},{"$f":"'WACC Calc'!Y947","v":0.1},{"$f":"'WACC Calc'!Z947","v":0.1},{"$f":"'WACC Calc'!AA947","v":0.1},{"$f":"'WACC Calc'!AB947","v":0.1},{"$f":"'WACC Calc'!AC947","v":0.1},{"$f":"'WACC Calc'!AD947","v":0.1},{"$f":"'WACC Calc'!AE947","v":0.1},{"$f":"'WACC Calc'!AF947","v":0.1},{"$f":"'WACC Calc'!AG947","v":0.1},{"$f":"'WACC Calc'!AH947","v":0.1},{"$f":"'WACC Calc'!AI947","v":0.1},{"$f":"'WACC Calc'!AJ947","v":0.1},{"$f":"'WACC Calc'!AK947","v":0.1}]
["RM3Coa**R10","R&D","Moderate",30,"Coal_FE","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F948","v":0.1},{"$f":"'WACC Calc'!G948","v":0.1},{"$f":"'WACC Calc'!H948","v":0.1},{"$f":"'WACC Calc'!I948","v":0.1},{"$f":"'WACC Calc'!J948","v":0.1},{"$f":"'WACC Calc'!K948","v":0.1},{"$f":"'WACC Calc'!L948","v":0.1},{"$f":"'WACC Calc'!M948","v":0.1},{"$f":"'WACC Calc'!N948","v":0.1},{"$f":"'WACC Calc'!O948","v":0.1},{"$f":"'WACC Calc'!P948","v":0.1},{"$f":"'WACC Calc'!Q948","v":0.1},{"$f":"'WACC Calc'!R948","v":0.1},{"$f":"'WACC Calc'!S948","v":0.1},{"$f":"'WACC Calc'!T948","v":0.1},{"$f":"'WACC Calc'!U948","v":0.1},{"$f":"'WACC Calc'!V948","v":0.1},{"$f":"'WACC Calc'!W948","v":0.1},{"$f":"'WACC Calc'!X948","v":0.1},{"$f":"'WACC Calc'!Y948","v":0.1},{"$f":"'WACC Calc'!Z948","v":0.1},{"$f":"'WACC Calc'!AA948","v":0.1},{"$f":"'WACC Calc'!AB948","v":0.1},{"$f":"'WACC Calc'!AC948","v":0.1},{"$f":"'WACC Calc'!AD948","v":0.1},{"$f":"'WACC Calc'!AE948","v":0.1},{"$f":"'WACC Calc'!AF948","v":0.1},{"$f":"'WACC Calc'!AG948","v":0.1},{"$f":"'WACC Calc'!AH948","v":0.1},{"$f":"'WACC Calc'!AI948","v":0.1},{"$f":"'WACC Calc'!AJ948","v":0.1},{"$f":"'WACC Calc'!AK948","v":0.1}]
["RC3Coa**R10","R&D","Conservative",30,"Coal_FE","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F949","v":0.1},{"$f":"'WACC Calc'!G949","v":0.1},{"$f":"'WACC Calc'!H949","v":0.1},{"$f":"'WACC Calc'!I949","v":0.1},{"$f":"'WACC Calc'!J949","v":0.1},{"$f":"'WACC Calc'!K949","v":0.1},{"$f":"'WACC Calc'!L949","v":0.1},{"$f":"'WACC Calc'!M949","v":0.1},{"$f":"'WACC Calc'!N949","v":0.1},{"$f":"'WACC Calc'!O949","v":0.1},{"$f":"'WACC Calc'!P949","v":0.1},{"$f":"'WACC Calc'!Q949","v":0.1},{"$f":"'WACC Calc'!R949","v":0.1},{"$f":"'WACC Calc'!S949","v":0.1},{"$f":"'WACC Calc'!T949","v":0.1},{"$f":"'WACC Calc'!U949","v":0.1},{"$f":"'WACC Calc'!V949","v":0.1},{"$f":"'WACC Calc'!W949","v":0.1},{"$f":"'WACC Calc'!X949","v":0.1},{"$f":"'WACC Calc'!Y949","v":0.1},{"$f":"'WACC Calc'!Z949","v":0.1},{"$f":"'WACC Calc'!AA949","v":0.1},{"$f":"'WACC Calc'!AB949","v":0.1},{"$f":"'WACC Calc'!AC949","v":0.1},{"$f":"'WACC Calc'!AD949","v":0.1},{"$f":"'WACC Calc'!AE949","v":0.1},{"$f":"'WACC Calc'!AF949","v":0.1},{"$f":"'WACC Calc'!AG949","v":0.1},{"$f":"'WACC Calc'!AH949","v":0.1},{"$f":"'WACC Calc'!AI949","v":0.1},{"$f":"'WACC Calc'!AJ949","v":0.1},{"$f":"'WACC Calc'!AK949","v":0.1}]
["RA3Coa**C1237","R&D","Advanced",30,"Coal_FE","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F950","v":7.317073170731736E-2},{"$f":"'WACC Calc'!G950","v":7.317073170731736E-2},{"$f":"'WACC Calc'!H950","v":7.317073170731736E-2},{"$f":"'WACC Calc'!I950","v":7.317073170731736E-2},{"$f":"'WACC Calc'!J950","v":7.317073170731736E-2},{"$f":"'WACC Calc'!K950","v":7.317073170731736E-2},{"$f":"'WACC Calc'!L950","v":7.317073170731736E-2},{"$f":"'WACC Calc'!M950","v":7.317073170731736E-2},{"$f":"'WACC Calc'!N950","v":7.317073170731736E-2},{"$f":"'WACC Calc'!O950","v":7.317073170731736E-2},{"$f":"'WACC Calc'!P950","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Q950","v":7.317073170731736E-2},{"$f":"'WACC Calc'!R950","v":7.317073170731736E-2},{"$f":"'WACC Calc'!S950","v":7.317073170731736E-2},{"$f":"'WACC Calc'!T950","v":7.317073170731736E-2},{"$f":"'WACC Calc'!U950","v":7.317073170731736E-2},{"$f":"'WACC Calc'!V950","v":7.317073170731736E-2},{"$f":"'WACC Calc'!W950","v":7.317073170731736E-2},{"$f":"'WACC Calc'!X950","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Y950","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Z950","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AA950","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AB950","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AC950","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AD950","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AE950","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AF950","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AG950","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AH950","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AI950","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AJ950","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AK950","v":7.317073170731736E-2}]
["RM3Coa**C1237","R&D","Moderate",30,"Coal_FE","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F951","v":7.317073170731736E-2},{"$f":"'WACC Calc'!G951","v":7.317073170731736E-2},{"$f":"'WACC Calc'!H951","v":7.317073170731736E-2},{"$f":"'WACC Calc'!I951","v":7.317073170731736E-2},{"$f":"'WACC Calc'!J951","v":7.317073170731736E-2},{"$f":"'WACC Calc'!K951","v":7.317073170731736E-2},{"$f":"'WACC Calc'!L951","v":7.317073170731736E-2},{"$f":"'WACC Calc'!M951","v":7.317073170731736E-2},{"$f":"'WACC Calc'!N951","v":7.317073170731736E-2},{"$f":"'WACC Calc'!O951","v":7.317073170731736E-2},{"$f":"'WACC Calc'!P951","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Q951","v":7.317073170731736E-2},{"$f":"'WACC Calc'!R951","v":7.317073170731736E-2},{"$f":"'WACC Calc'!S951","v":7.317073170731736E-2},{"$f":"'WACC Calc'!T951","v":7.317073170731736E-2},{"$f":"'WACC Calc'!U951","v":7.317073170731736E-2},{"$f":"'WACC Calc'!V951","v":7.317073170731736E-2},{"$f":"'WACC Calc'!W951","v":7.317073170731736E-2},{"$f":"'WACC Calc'!X951","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Y951","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Z951","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AA951","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AB951","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AC951","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AD951","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AE951","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AF951","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AG951","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AH951","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AI951","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AJ951","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AK951","v":7.317073170731736E-2}]
["RC3Coa**C1237","R&D","Conservative",30,"Coal_FE","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F952","v":7.317073170731736E-2},{"$f":"'WACC Calc'!G952","v":7.317073170731736E-2},{"$f":"'WACC Calc'!H952","v":7.317073170731736E-2},{"$f":"'WACC Calc'!I952","v":7.317073170731736E-2},{"$f":"'WACC Calc'!J952","v":7.317073170731736E-2},{"$f":"'WACC Calc'!K952","v":7.317073170731736E-2},{"$f":"'WACC Calc'!L952","v":7.317073170731736E-2},{"$f":"'WACC Calc'!M952","v":7.317073170731736E-2},{"$f":"'WACC Calc'!N952","v":7.317073170731736E-2},{"$f":"'WACC Calc'!O952","v":7.317073170731736E-2},{"$f":"'WACC Calc'!P952","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Q952","v":7.317073170731736E-2},{"$f":"'WACC Calc'!R952","v":7.317073170731736E-2},{"$f":"'WACC Calc'!S952","v":7.317073170731736E-2},{"$f":"'WACC Calc'!T952","v":7.317073170731736E-2},{"$f":"'WACC Calc'!U952","v":7.317073170731736E-2},{"$f":"'WACC Calc'!V952","v":7.317073170731736E-2},{"$f":"'WACC Calc'!W952","v":7.317073170731736E-2},{"$f":"'WACC Calc'!X952","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Y952","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Z952","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AA952","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AB952","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AC952","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AD952","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AE952","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AF952","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AG952","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AH952","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AI952","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AJ952","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AK952","v":7.317073170731736E-2}]
["RA3Coa**D00","R&D","Advanced",30,"Coal_FE","*","Debt Fraction",{"$f":"'WACC Calc'!F953","v":0.55000000000000004},{"$f":"'WACC Calc'!G953","v":0.55000000000000004},{"$f":"'WACC Calc'!H953","v":0.55000000000000004},{"$f":"'WACC Calc'!I953","v":0.55000000000000004},{"$f":"'WACC Calc'!J953","v":0.55000000000000004},{"$f":"'WACC Calc'!K953","v":0.55000000000000004},{"$f":"'WACC Calc'!L953","v":0.55000000000000004},{"$f":"'WACC Calc'!M953","v":0.55000000000000004},{"$f":"'WACC Calc'!N953","v":0.55000000000000004},{"$f":"'WACC Calc'!O953","v":0.55000000000000004},{"$f":"'WACC Calc'!P953","v":0.55000000000000004},{"$f":"'WACC Calc'!Q953","v":0.55000000000000004},{"$f":"'WACC Calc'!R953","v":0.55000000000000004},{"$f":"'WACC Calc'!S953","v":0.55000000000000004},{"$f":"'WACC Calc'!T953","v":0.55000000000000004},{"$f":"'WACC Calc'!U953","v":0.55000000000000004},{"$f":"'WACC Calc'!V953","v":0.55000000000000004},{"$f":"'WACC Calc'!W953","v":0.55000000000000004},{"$f":"'WACC Calc'!X953","v":0.55000000000000004},{"$f":"'WACC Calc'!Y953","v":0.55000000000000004},{"$f":"'WACC Calc'!Z953","v":0.55000000000000004},{"$f":"'WACC Calc'!AA953","v":0.55000000000000004},{"$f":"'WACC Calc'!AB953","v":0.55000000000000004},{"$f":"'WACC Calc'!AC953","v":0.55000000000000004},{"$f":"'WACC Calc'!AD953","v":0.55000000000000004},{"$f":"'WACC Calc'!AE953","v":0.55000000000000004},{"$f":"'WACC Calc'!AF953","v":0.55000000000000004},{"$f":"'WACC Calc'!AG953","v":0.55000000000000004},{"$f":"'WACC Calc'!AH953","v":0.55000000000000004},{"$f":"'WACC Calc'!AI953","v":0.55000000000000004},{"$f":"'WACC Calc'!AJ953","v":0.55000000000000004},{"$f":"'WACC Calc'!AK953","v":0.55000000000000004}]
["RM3Coa**D00","R&D","Moderate",30,"Coal_FE","*","Debt Fraction",{"$f":"'WACC Calc'!F954","v":0.55000000000000004},{"$f":"'WACC Calc'!G954","v":0.55000000000000004},{"$f":"'WACC Calc'!H954","v":0.55000000000000004},{"$f":"'WACC Calc'!I954","v":0.55000000000000004},{"$f":"'WACC Calc'!J954","v":0.55000000000000004},{"$f":"'WACC Calc'!K954","v":0.55000000000000004},{"$f":"'WACC Calc'!L954","v":0.55000000000000004},{"$f":"'WACC Calc'!M954","v":0.55000000000000004},{"$f":"'WACC Calc'!N954","v":0.55000000000000004},{"$f":"'WACC Calc'!O954","v":0.55000000000000004},{"$f":"'WACC Calc'!P954","v":0.55000000000000004},{"$f":"'WACC Calc'!Q954","v":0.55000000000000004},{"$f":"'WACC Calc'!R954","v":0.55000000000000004},{"$f":"'WACC Calc'!S954","v":0.55000000000000004},{"$f":"'WACC Calc'!T954","v":0.55000000000000004},{"$f":"'WACC Calc'!U954","v":0.55000000000000004},{"$f":"'WACC Calc'!V954","v":0.55000000000000004},{"$f":"'WACC Calc'!W954","v":0.55000000000000004},{"$f":"'WACC Calc'!X954","v":0.55000000000000004},{"$f":"'WACC Calc'!Y954","v":0.55000000000000004},{"$f":"'WACC Calc'!Z954","v":0.55000000000000004},{"$f":"'WACC Calc'!AA954","v":0.55000000000000004},{"$f":"'WACC Calc'!AB954","v":0.55000000000000004},{"$f":"'WACC Calc'!AC954","v":0.55000000000000004},{"$f":"'WACC Calc'!AD954","v":0.55000000000000004},{"$f":"'WACC Calc'!AE954","v":0.55000000000000004},{"$f":"'WACC Calc'!AF954","v":0.55000000000000004},{"$f":"'WACC Calc'!AG954","v":0.55000000000000004},{"$f":"'WACC Calc'!AH954","v":0.55000000000000004},{"$f":"'WACC Calc'!AI954","v":0.55000000000000004},{"$f":"'WACC Calc'!AJ954","v":0.55000000000000004},{"$f":"'WACC Calc'!AK954","v":0.55000000000000004}]
["RC3Coa**D00","R&D","Conservative",30,"Coal_FE","*","Debt Fraction",{"$f":"'WACC Calc'!F955","v":0.55000000000000004},{"$f":"'WACC Calc'!G955","v":0.55000000000000004},{"$f":"'WACC Calc'!H955","v":0.55000000000000004},{"$f":"'WACC Calc'!I955","v":0.55000000000000004},{"$f":"'WACC Calc'!J955","v":0.55000000000000004},{"$f":"'WACC Calc'!K955","v":0.55000000000000004},{"$f":"'WACC Calc'!L955","v":0.55000000000000004},{"$f":"'WACC Calc'!M955","v":0.55000000000000004},{"$f":"'WACC Calc'!N955","v":0.55000000000000004},{"$f":"'WACC Calc'!O955","v":0.55000000000000004},{"$f":"'WACC Calc'!P955","v":0.55000000000000004},{"$f":"'WACC Calc'!Q955","v":0.55000000000000004},{"$f":"'WACC Calc'!R955","v":0.55000000000000004},{"$f":"'WACC Calc'!S955","v":0.55000000000000004},{"$f":"'WACC Calc'!T955","v":0.55000000000000004},{"$f":"'WACC Calc'!U955","v":0.55000000000000004},{"$f":"'WACC Calc'!V955","v":0.55000000000000004},{"$f":"'WACC Calc'!W955","v":0.55000000000000004},{"$f":"'WACC Calc'!X955","v":0.55000000000000004},{"$f":"'WACC Calc'!Y955","v":0.55000000000000004},{"$f":"'WACC Calc'!Z955","v":0.55000000000000004},{"$f":"'WACC Calc'!AA955","v":0.55000000000000004},{"$f":"'WACC Calc'!AB955","v":0.55000000000000004},{"$f":"'WACC Calc'!AC955","v":0.55000000000000004},{"$f":"'WACC Calc'!AD955","v":0.55000000000000004},{"$f":"'WACC Calc'!AE955","v":0.55000000000000004},{"$f":"'WACC Calc'!AF955","v":0.55000000000000004},{"$f":"'WACC Calc'!AG955","v":0.55000000000000004},{"$f":"'WACC Calc'!AH955","v":0.55000000000000004},{"$f":"'WACC Calc'!AI955","v":0.55000000000000004},{"$f":"'WACC Calc'!AJ955","v":0.55000000000000004},{"$f":"'WACC Calc'!AK955","v":0.55000000000000004}]
["R*3Coa**T50","R&D","*",30,"Coal_FE","*","Tax Rate (Federal and State)",{"$f":"'WACC Calc'!F956","v":0.25740000000000002},{"$f":"'WACC Calc'!G956","v":0.25740000000000002},{"$f":"'WACC Calc'!H956","v":0.25740000000000002},{"$f":"'WACC Calc'!I956","v":0.25740000000000002},{"$f":"'WACC Calc'!J956","v":0.25740000000000002},{"$f":"'WACC Calc'!K956","v":0.25740000000000002},{"$f":"'WACC Calc'!L956","v":0.25740000000000002},{"$f":"'WACC Calc'!M956","v":0.25740000000000002},{"$f":"'WACC Calc'!N956","v":0.25740000000000002},{"$f":"'WACC Calc'!O956","v":0.25740000000000002},{"$f":"'WACC Calc'!P956","v":0.25740000000000002},{"$f":"'WACC Calc'!Q956","v":0.25740000000000002},{"$f":"'WACC Calc'!R956","v":0.25740000000000002},{"$f":"'WACC Calc'!S956","v":0.25740000000000002},{"$f":"'WACC Calc'!T956","v":0.25740000000000002},{"$f":"'WACC Calc'!U956","v":0.25740000000000002},{"$f":"'WACC Calc'!V956","v":0.25740000000000002},{"$f":"'WACC Calc'!W956","v":0.25740000000000002},{"$f":"'WACC Calc'!X956","v":0.25740000000000002},{"$f":"'WACC Calc'!Y956","v":0.25740000000000002},{"$f":"'WACC Calc'!Z956","v":0.25740000000000002},{"$f":"'WACC Calc'!AA956","v":0.25740000000000002},{"$f":"'WACC Calc'!AB956","v":0.25740000000000002},{"$f":"'WACC Calc'!AC956","v":0.25740000000000002},{"$f":"'WACC Calc'!AD956","v":0.25740000000000002},{"$f":"'WACC Calc'!AE956","v":0.25740000000000002},{"$f":"'WACC Calc'!AF956","v":0.25740000000000002},{"$f":"'WACC Calc'!AG956","v":0.25740000000000002},{"$f":"'WACC Calc'!AH956","v":0.25740000000000002},{"$f":"'WACC Calc'!AI956","v":0.25740000000000002},{"$f":"'WACC Calc'!AJ956","v":0.25740000000000002},{"$f":"'WACC Calc'!AK956","v":0.25740000000000002}]
["RA3Coa**W00","R&D","Advanced",30,"Coal_FE","*","WACC Nominal",{"$f":"'WACC Calc'!F957","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!G957","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!H957","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!I957","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!J957","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!K957","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!L957","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!M957","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!N957","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!O957","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!P957","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!Q957","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!R957","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!S957","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!T957","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!U957","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!V957","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!W957","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!X957","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!Y957","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!Z957","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!AA957","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!AB957","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!AC957","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!AD957","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!AE957","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!AF957","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!AG957","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!AH957","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!AI957","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!AJ957","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!AK957","v":6.5421499999999994E-2}]
["RM3Coa**W00","R&D","Moderate",30,"Coal_FE","*","WACC Nominal",{"$f":"'WACC Calc'!F958","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!G958","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!H958","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!I958","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!J958","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!K958","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!L958","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!M958","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!N958","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!O958","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!P958","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!Q958","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!R958","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!S958","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!T958","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!U958","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!V958","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!W958","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!X958","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!Y958","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!Z958","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!AA958","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!AB958","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!AC958","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!AD958","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!AE958","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!AF958","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!AG958","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!AH958","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!AI958","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!AJ958","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!AK958","v":6.5421499999999994E-2}]
["RC3Coa**W00","R&D","Conservative",30,"Coal_FE","*","WACC Nominal",{"$f":"'WACC Calc'!F959","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!G959","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!H959","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!I959","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!J959","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!K959","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!L959","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!M959","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!N959","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!O959","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!P959","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!Q959","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!R959","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!S959","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!T959","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!U959","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!V959","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!W959","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!X959","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!Y959","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!Z959","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!AA959","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!AB959","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!AC959","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!AD959","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!AE959","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!AF959","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!AG959","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!AH959","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!AI959","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!AJ959","v":6.5421499999999994E-2},{"$f":"'WACC Calc'!AK959","v":6.5421499999999994E-2}]
["RA3Coa**W06","R&D","Advanced",30,"Coal_FE","*","WACC Real",{"$f":"'WACC Calc'!F960","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!G960","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!H960","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!I960","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!J960","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!K960","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!L960","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!M960","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!N960","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!O960","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!P960","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!Q960","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!R960","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!S960","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!T960","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!U960","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!V960","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!W960","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!X960","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!Y960","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!Z960","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!AA960","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!AB960","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!AC960","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!AD960","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!AE960","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!AF960","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!AG960","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!AH960","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!AI960","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!AJ960","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!AK960","v":3.9435609756097723E-2}]
["RM3Coa**W06","R&D","Moderate",30,"Coal_FE","*","WACC Real",{"$f":"'WACC Calc'!F961","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!G961","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!H961","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!I961","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!J961","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!K961","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!L961","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!M961","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!N961","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!O961","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!P961","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!Q961","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!R961","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!S961","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!T961","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!U961","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!V961","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!W961","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!X961","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!Y961","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!Z961","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!AA961","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!AB961","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!AC961","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!AD961","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!AE961","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!AF961","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!AG961","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!AH961","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!AI961","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!AJ961","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!AK961","v":3.9435609756097723E-2}]
["RC3Coa**W06","R&D","Conservative",30,"Coal_FE","*","WACC Real",{"$f":"'WACC Calc'!F962","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!G962","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!H962","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!I962","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!J962","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!K962","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!L962","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!M962","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!N962","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!O962","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!P962","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!Q962","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!R962","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!S962","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!T962","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!U962","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!V962","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!W962","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!X962","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!Y962","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!Z962","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!AA962","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!AB962","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!AC962","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!AD962","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!AE962","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!AF962","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!AG962","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!AH962","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!AI962","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!AJ962","v":3.9435609756097723E-2},{"$f":"'WACC Calc'!AK962","v":3.9435609756097723E-2}]
["RA3Coa**F00","R&D","Advanced",30,"Coal_FE","*","FCR",{"$f":"Coal_FE!#REF!*Coal_FE!L86","v":{"$error":"#REF!"}},{"$f":"Coal_FE!#REF!*Coal_FE!M86","v":{"$error":"#REF!"}},{"$f":"Coal_FE!#REF!*Coal_FE!N86","v":{"$error":"#REF!"}},{"$f":"Coal_FE!#REF!*Coal_FE!O86","v":{"$error":"#REF!"}},{"$f":"Coal_FE!#REF!*Coal_FE!P86","v":{"$error":"#REF!"}},{"$f":"Coal_FE!#REF!*Coal_FE!Q86","v":{"$error":"#REF!"}},{"$f":"Coal_FE!#REF!*Coal_FE!R86","v":{"$error":"#REF!"}},{"$f":"Coal_FE!#REF!*Coal_FE!S86","v":{"$error":"#REF!"}},{"$f":"Coal_FE!#REF!*Coal_FE!T86","v":{"$error":"#REF!"}},{"$f":"Coal_FE!#REF!*Coal_FE!U86","v":{"$error":"#REF!"}},{"$f":"Coal_FE!#REF!*Coal_FE!V86","v":{"$error":"#REF!"}},{"$f":"Coal_FE!#REF!*Coal_FE!W86","v":{"$error":"#REF!"}},{"$f":"Coal_FE!#REF!*Coal_FE!X86","v":{"$error":"#REF!"}},{"$f":"Coal_FE!#REF!*Coal_FE!Y86","v":{"$error":"#REF!"}},{"$f":"Coal_FE!#REF!*Coal_FE!Z86","v":{"$error":"#REF!"}},{"$f":"Coal_FE!#REF!*Coal_FE!AA86","v":{"$error":"#REF!"}},{"$f":"Coal_FE!#REF!*Coal_FE!AB86","v":{"$error":"#REF!"}},{"$f":"Coal_FE!#REF!*Coal_FE!AC86","v":{"$error":"#REF!"}},{"$f":"Coal_FE!#REF!*Coal_FE!AD86","v":{"$error":"#REF!"}},{"$f":"Coal_FE!#REF!*Coal_FE!AE86","v":{"$error":"#REF!"}},{"$f":"Coal_FE!#REF!*Coal_FE!AF86","v":{"$error":"#REF!"}},{"$f":"Coal_FE!#REF!*Coal_FE!AG86","v":{"$error":"#REF!"}},{"$f":"Coal_FE!#REF!*Coal_FE!AH86","v":{"$error":"#REF!"}},{"$f":"Coal_FE!#REF!*Coal_FE!AI86","v":{"$error":"#REF!"}},{"$f":"Coal_FE!#REF!*Coal_FE!AJ86","v":{"$error":"#REF!"}},{"$f":"Coal_FE!#REF!*Coal_FE!AK86","v":{"$error":"#REF!"}},{"$f":"Coal_FE!#REF!*Coal_FE!AL86","v":{"$error":"#REF!"}},{"$f":"Coal_FE!#REF!*Coal_FE!AM86","v":{"$error":"#REF!"}},{"$f":"Coal_FE!#REF!*Coal_FE!AN86","v":{"$error":"#REF!"}},{"$f":"Coal_FE!#REF!*Coal_FE!AO86","v":{"$error":"#REF!"}},{"$f":"Coal_FE!#REF!*Coal_FE!AP86","v":{"$error":"#REF!"}},{"$f":"Coal_FE!#REF!*Coal_FE!AQ86","v":{"$error":"#REF!"}}]
["RM3Coa**F00","R&D","Moderate",30,"Coal_FE","*","FCR",{"$f":"Coal_FE!#REF!*Coal_FE!L87","v":{"$error":"#REF!"}},{"$f":"Coal_FE!#REF!*Coal_FE!M87","v":{"$error":"#REF!"}},{"$f":"Coal_FE!#REF!*Coal_FE!N87","v":{"$error":"#REF!"}},{"$f":"Coal_FE!#REF!*Coal_FE!O87","v":{"$error":"#REF!"}},{"$f":"Coal_FE!#REF!*Coal_FE!P87","v":{"$error":"#REF!"}},{"$f":"Coal_FE!#REF!*Coal_FE!Q87","v":{"$error":"#REF!"}},{"$f":"Coal_FE!#REF!*Coal_FE!R87","v":{"$error":"#REF!"}},{"$f":"Coal_FE!#REF!*Coal_FE!S87","v":{"$error":"#REF!"}},{"$f":"Coal_FE!#REF!*Coal_FE!T87","v":{"$error":"#REF!"}},{"$f":"Coal_FE!#REF!*Coal_FE!U87","v":{"$error":"#REF!"}},{"$f":"Coal_FE!#REF!*Coal_FE!V87","v":{"$error":"#REF!"}},{"$f":"Coal_FE!#REF!*Coal_FE!W87","v":{"$error":"#REF!"}},{"$f":"Coal_FE!#REF!*Coal_FE!X87","v":{"$error":"#REF!"}},{"$f":"Coal_FE!#REF!*Coal_FE!Y87","v":{"$error":"#REF!"}},{"$f":"Coal_FE!#REF!*Coal_FE!Z87","v":{"$error":"#REF!"}},{"$f":"Coal_FE!#REF!*Coal_FE!AA87","v":{"$error":"#REF!"}},{"$f":"Coal_FE!#REF!*Coal_FE!AB87","v":{"$error":"#REF!"}},{"$f":"Coal_FE!#REF!*Coal_FE!AC87","v":{"$error":"#REF!"}},{"$f":"Coal_FE!#REF!*Coal_FE!AD87","v":{"$error":"#REF!"}},{"$f":"Coal_FE!#REF!*Coal_FE!AE87","v":{"$error":"#REF!"}},{"$f":"Coal_FE!#REF!*Coal_FE!AF87","v":{"$error":"#REF!"}},{"$f":"Coal_FE!#REF!*Coal_FE!AG87","v":{"$error":"#REF!"}},{"$f":"Coal_FE!#REF!*Coal_FE!AH87","v":{"$error":"#REF!"}},{"$f":"Coal_FE!#REF!*Coal_FE!AI87","v":{"$error":"#REF!"}},{"$f":"Coal_FE!#REF!*Coal_FE!AJ87","v":{"$error":"#REF!"}},{"$f":"Coal_FE!#REF!*Coal_FE!AK87","v":{"$error":"#REF!"}},{"$f":"Coal_FE!#REF!*Coal_FE!AL87","v":{"$error":"#REF!"}},{"$f":"Coal_FE!#REF!*Coal_FE!AM87","v":{"$error":"#REF!"}},{"$f":"Coal_FE!#REF!*Coal_FE!AN87","v":{"$error":"#REF!"}},{"$f":"Coal_FE!#REF!*Coal_FE!AO87","v":{"$error":"#REF!"}},{"$f":"Coal_FE!#REF!*Coal_FE!AP87","v":{"$error":"#REF!"}},{"$f":"Coal_FE!#REF!*Coal_FE!AQ87","v":{"$error":"#REF!"}}]
[{"$f":"_xlfn.CONCAT(LEFT(B691,1), LEFT(C691,1), LEFT(D691,1),LEFT(E691,3),LEFT(F691,6),RIGHT(F691,1), LEFT(G691,1), IF(ISERROR(FIND(\"Rate\",G691)), \"0\",FIND(\"Rate\",G691)),IF(ISERROR(FIND(\"Real\",G691)), \"0\",FIND(\"Real\",G691)))","v":"RC3Coa**F00"},"R&D","Conservative",30,"Coal_FE","*","FCR",{"$f":"Coal_FE!#REF!*Coal_FE!L88","v":{"$error":"#REF!"}},{"$f":"Coal_FE!#REF!*Coal_FE!M88","v":{"$error":"#REF!"}},{"$f":"Coal_FE!#REF!*Coal_FE!N88","v":{"$error":"#REF!"}},{"$f":"Coal_FE!#REF!*Coal_FE!O88","v":{"$error":"#REF!"}},{"$f":"Coal_FE!#REF!*Coal_FE!P88","v":{"$error":"#REF!"}},{"$f":"Coal_FE!#REF!*Coal_FE!Q88","v":{"$error":"#REF!"}},{"$f":"Coal_FE!#REF!*Coal_FE!R88","v":{"$error":"#REF!"}},{"$f":"Coal_FE!#REF!*Coal_FE!S88","v":{"$error":"#REF!"}},{"$f":"Coal_FE!#REF!*Coal_FE!T88","v":{"$error":"#REF!"}},{"$f":"Coal_FE!#REF!*Coal_FE!U88","v":{"$error":"#REF!"}},{"$f":"Coal_FE!#REF!*Coal_FE!V88","v":{"$error":"#REF!"}},{"$f":"Coal_FE!#REF!*Coal_FE!W88","v":{"$error":"#REF!"}},{"$f":"Coal_FE!#REF!*Coal_FE!X88","v":{"$error":"#REF!"}},{"$f":"Coal_FE!#REF!*Coal_FE!Y88","v":{"$error":"#REF!"}},{"$f":"Coal_FE!#REF!*Coal_FE!Z88","v":{"$error":"#REF!"}},{"$f":"Coal_FE!#REF!*Coal_FE!AA88","v":{"$error":"#REF!"}},{"$f":"Coal_FE!#REF!*Coal_FE!AB88","v":{"$error":"#REF!"}},{"$f":"Coal_FE!#REF!*Coal_FE!AC88","v":{"$error":"#REF!"}},{"$f":"Coal_FE!#REF!*Coal_FE!AD88","v":{"$error":"#REF!"}},{"$f":"Coal_FE!#REF!*Coal_FE!AE88","v":{"$error":"#REF!"}},{"$f":"Coal_FE!#REF!*Coal_FE!AF88","v":{"$error":"#REF!"}},{"$f":"Coal_FE!#REF!*Coal_FE!AG88","v":{"$error":"#REF!"}},{"$f":"Coal_FE!#REF!*Coal_FE!AH88","v":{"$error":"#REF!"}},{"$f":"Coal_FE!#REF!*Coal_FE!AI88","v":{"$error":"#REF!"}},{"$f":"Coal_FE!#REF!*Coal_FE!AJ88","v":{"$error":"#REF!"}},{"$f":"Coal_FE!#REF!*Coal_FE!AK88","v":{"$error":"#REF!"}},{"$f":"Coal_FE!#REF!*Coal_FE!AL88","v":{"$error":"#REF!"}},{"$f":"Coal_FE!#REF!*Coal_FE!AM88","v":{"$error":"#REF!"}},{"$f":"Coal_FE!#REF!*Coal_FE!AN88","v":{"$error":"#REF!"}},{"$f":"Coal_FE!#REF!*Coal_FE!AO88","v":{"$error":"#REF!"}},{"$f":"Coal_FE!#REF!*Coal_FE!AP88","v":{"$error":"#REF!"}},{"$f":"Coal_FE!#REF!*Coal_FE!AQ88","v":{"$error":"#REF!"}}]
["R*3Nuc**I110","R&D","*",30,"Nuclear","*","Inflation Rate",{"$f":"'WACC Calc'!F965","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!G965","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!H965","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!I965","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!J965","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!K965","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!L965","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!M965","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!N965","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!O965","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!P965","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Q965","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!R965","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!S965","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!T965","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!U965","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!V965","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!W965","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!X965","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Y965","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Z965","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AA965","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AB965","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AC965","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AD965","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AE965","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AF965","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AG965","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AH965","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AI965","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AJ965","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AK965","v":2.5000000000000001E-2}]
["RA3Nuc**I100","R&D","Advanced",30,"Nuclear","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F966","v":0.05},{"$f":"'WACC Calc'!G966","v":0.05},{"$f":"'WACC Calc'!H966","v":0.05},{"$f":"'WACC Calc'!I966","v":0.05},{"$f":"'WACC Calc'!J966","v":0.05},{"$f":"'WACC Calc'!K966","v":0.05},{"$f":"'WACC Calc'!L966","v":0.05},{"$f":"'WACC Calc'!M966","v":0.05},{"$f":"'WACC Calc'!N966","v":0.05},{"$f":"'WACC Calc'!O966","v":0.05},{"$f":"'WACC Calc'!P966","v":0.05},{"$f":"'WACC Calc'!Q966","v":0.05},{"$f":"'WACC Calc'!R966","v":0.05},{"$f":"'WACC Calc'!S966","v":0.05},{"$f":"'WACC Calc'!T966","v":0.05},{"$f":"'WACC Calc'!U966","v":0.05},{"$f":"'WACC Calc'!V966","v":0.05},{"$f":"'WACC Calc'!W966","v":0.05},{"$f":"'WACC Calc'!X966","v":0.05},{"$f":"'WACC Calc'!Y966","v":0.05},{"$f":"'WACC Calc'!Z966","v":0.05},{"$f":"'WACC Calc'!AA966","v":0.05},{"$f":"'WACC Calc'!AB966","v":0.05},{"$f":"'WACC Calc'!AC966","v":0.05},{"$f":"'WACC Calc'!AD966","v":0.05},{"$f":"'WACC Calc'!AE966","v":0.05},{"$f":"'WACC Calc'!AF966","v":0.05},{"$f":"'WACC Calc'!AG966","v":0.05},{"$f":"'WACC Calc'!AH966","v":0.05},{"$f":"'WACC Calc'!AI966","v":0.05},{"$f":"'WACC Calc'!AJ966","v":0.05},{"$f":"'WACC Calc'!AK966","v":0.05}]
["RM3Nuc**I100","R&D","Moderate",30,"Nuclear","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F967","v":0.05},{"$f":"'WACC Calc'!G967","v":0.05},{"$f":"'WACC Calc'!H967","v":0.05},{"$f":"'WACC Calc'!I967","v":0.05},{"$f":"'WACC Calc'!J967","v":0.05},{"$f":"'WACC Calc'!K967","v":0.05},{"$f":"'WACC Calc'!L967","v":0.05},{"$f":"'WACC Calc'!M967","v":0.05},{"$f":"'WACC Calc'!N967","v":0.05},{"$f":"'WACC Calc'!O967","v":0.05},{"$f":"'WACC Calc'!P967","v":0.05},{"$f":"'WACC Calc'!Q967","v":0.05},{"$f":"'WACC Calc'!R967","v":0.05},{"$f":"'WACC Calc'!S967","v":0.05},{"$f":"'WACC Calc'!T967","v":0.05},{"$f":"'WACC Calc'!U967","v":0.05},{"$f":"'WACC Calc'!V967","v":0.05},{"$f":"'WACC Calc'!W967","v":0.05},{"$f":"'WACC Calc'!X967","v":0.05},{"$f":"'WACC Calc'!Y967","v":0.05},{"$f":"'WACC Calc'!Z967","v":0.05},{"$f":"'WACC Calc'!AA967","v":0.05},{"$f":"'WACC Calc'!AB967","v":0.05},{"$f":"'WACC Calc'!AC967","v":0.05},{"$f":"'WACC Calc'!AD967","v":0.05},{"$f":"'WACC Calc'!AE967","v":0.05},{"$f":"'WACC Calc'!AF967","v":0.05},{"$f":"'WACC Calc'!AG967","v":0.05},{"$f":"'WACC Calc'!AH967","v":0.05},{"$f":"'WACC Calc'!AI967","v":0.05},{"$f":"'WACC Calc'!AJ967","v":0.05},{"$f":"'WACC Calc'!AK967","v":0.05}]
["RC3Nuc**I100","R&D","Conservative",30,"Nuclear","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F968","v":0.05},{"$f":"'WACC Calc'!G968","v":0.05},{"$f":"'WACC Calc'!H968","v":0.05},{"$f":"'WACC Calc'!I968","v":0.05},{"$f":"'WACC Calc'!J968","v":0.05},{"$f":"'WACC Calc'!K968","v":0.05},{"$f":"'WACC Calc'!L968","v":0.05},{"$f":"'WACC Calc'!M968","v":0.05},{"$f":"'WACC Calc'!N968","v":0.05},{"$f":"'WACC Calc'!O968","v":0.05},{"$f":"'WACC Calc'!P968","v":0.05},{"$f":"'WACC Calc'!Q968","v":0.05},{"$f":"'WACC Calc'!R968","v":0.05},{"$f":"'WACC Calc'!S968","v":0.05},{"$f":"'WACC Calc'!T968","v":0.05},{"$f":"'WACC Calc'!U968","v":0.05},{"$f":"'WACC Calc'!V968","v":0.05},{"$f":"'WACC Calc'!W968","v":0.05},{"$f":"'WACC Calc'!X968","v":0.05},{"$f":"'WACC Calc'!Y968","v":0.05},{"$f":"'WACC Calc'!Z968","v":0.05},{"$f":"'WACC Calc'!AA968","v":0.05},{"$f":"'WACC Calc'!AB968","v":0.05},{"$f":"'WACC Calc'!AC968","v":0.05},{"$f":"'WACC Calc'!AD968","v":0.05},{"$f":"'WACC Calc'!AE968","v":0.05},{"$f":"'WACC Calc'!AF968","v":0.05},{"$f":"'WACC Calc'!AG968","v":0.05},{"$f":"'WACC Calc'!AH968","v":0.05},{"$f":"'WACC Calc'!AI968","v":0.05},{"$f":"'WACC Calc'!AJ968","v":0.05},{"$f":"'WACC Calc'!AK968","v":0.05}]
["RA3Nuc**C2126","R&D","Advanced",30,"Nuclear","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F969","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!G969","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!H969","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!I969","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!J969","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!K969","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!L969","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!M969","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!N969","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!O969","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!P969","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Q969","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!R969","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!S969","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!T969","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!U969","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!V969","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!W969","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!X969","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Y969","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Z969","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AA969","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AB969","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AC969","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AD969","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AE969","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AF969","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AG969","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AH969","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AI969","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AJ969","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AK969","v":2.4390243902439046E-2}]
["RM3Nuc**C2126","R&D","Moderate",30,"Nuclear","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F970","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!G970","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!H970","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!I970","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!J970","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!K970","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!L970","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!M970","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!N970","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!O970","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!P970","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Q970","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!R970","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!S970","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!T970","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!U970","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!V970","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!W970","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!X970","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Y970","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Z970","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AA970","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AB970","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AC970","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AD970","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AE970","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AF970","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AG970","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AH970","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AI970","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AJ970","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AK970","v":2.4390243902439046E-2}]
["RC3Nuc**C2126","R&D","Conservative",30,"Nuclear","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F971","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!G971","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!H971","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!I971","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!J971","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!K971","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!L971","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!M971","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!N971","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!O971","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!P971","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Q971","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!R971","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!S971","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!T971","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!U971","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!V971","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!W971","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!X971","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Y971","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Z971","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AA971","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AB971","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AC971","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AD971","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AE971","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AF971","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AG971","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AH971","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AI971","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AJ971","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AK971","v":2.4390243902439046E-2}]
["R*3Nuc**I00","R&D","*",30,"Nuclear","*","Interest During Construction  - Nominal",{"$f":"'WACC Calc'!F972","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!G972","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!H972","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!I972","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!J972","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!K972","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!L972","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!M972","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!N972","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!O972","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!P972","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!Q972","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!R972","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!S972","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!T972","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!U972","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!V972","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!W972","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!X972","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!Y972","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!Z972","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AA972","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AB972","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AC972","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AD972","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AE972","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AF972","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AG972","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AH972","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AI972","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AJ972","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AK972","v":3.5000000000000003E-2}]
["RA3Nuc**R10","R&D","Advanced",30,"Nuclear","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F973","v":0.1},{"$f":"'WACC Calc'!G973","v":0.1},{"$f":"'WACC Calc'!H973","v":0.1},{"$f":"'WACC Calc'!I973","v":0.1},{"$f":"'WACC Calc'!J973","v":0.1},{"$f":"'WACC Calc'!K973","v":0.1},{"$f":"'WACC Calc'!L973","v":0.1},{"$f":"'WACC Calc'!M973","v":0.1},{"$f":"'WACC Calc'!N973","v":0.1},{"$f":"'WACC Calc'!O973","v":0.1},{"$f":"'WACC Calc'!P973","v":0.1},{"$f":"'WACC Calc'!Q973","v":0.1},{"$f":"'WACC Calc'!R973","v":0.1},{"$f":"'WACC Calc'!S973","v":0.1},{"$f":"'WACC Calc'!T973","v":0.1},{"$f":"'WACC Calc'!U973","v":0.1},{"$f":"'WACC Calc'!V973","v":0.1},{"$f":"'WACC Calc'!W973","v":0.1},{"$f":"'WACC Calc'!X973","v":0.1},{"$f":"'WACC Calc'!Y973","v":0.1},{"$f":"'WACC Calc'!Z973","v":0.1},{"$f":"'WACC Calc'!AA973","v":0.1},{"$f":"'WACC Calc'!AB973","v":0.1},{"$f":"'WACC Calc'!AC973","v":0.1},{"$f":"'WACC Calc'!AD973","v":0.1},{"$f":"'WACC Calc'!AE973","v":0.1},{"$f":"'WACC Calc'!AF973","v":0.1},{"$f":"'WACC Calc'!AG973","v":0.1},{"$f":"'WACC Calc'!AH973","v":0.1},{"$f":"'WACC Calc'!AI973","v":0.1},{"$f":"'WACC Calc'!AJ973","v":0.1},{"$f":"'WACC Calc'!AK973","v":0.1}]
["RM3Nuc**R10","R&D","Moderate",30,"Nuclear","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F974","v":0.1},{"$f":"'WACC Calc'!G974","v":0.1},{"$f":"'WACC Calc'!H974","v":0.1},{"$f":"'WACC Calc'!I974","v":0.1},{"$f":"'WACC Calc'!J974","v":0.1},{"$f":"'WACC Calc'!K974","v":0.1},{"$f":"'WACC Calc'!L974","v":0.1},{"$f":"'WACC Calc'!M974","v":0.1},{"$f":"'WACC Calc'!N974","v":0.1},{"$f":"'WACC Calc'!O974","v":0.1},{"$f":"'WACC Calc'!P974","v":0.1},{"$f":"'WACC Calc'!Q974","v":0.1},{"$f":"'WACC Calc'!R974","v":0.1},{"$f":"'WACC Calc'!S974","v":0.1},{"$f":"'WACC Calc'!T974","v":0.1},{"$f":"'WACC Calc'!U974","v":0.1},{"$f":"'WACC Calc'!V974","v":0.1},{"$f":"'WACC Calc'!W974","v":0.1},{"$f":"'WACC Calc'!X974","v":0.1},{"$f":"'WACC Calc'!Y974","v":0.1},{"$f":"'WACC Calc'!Z974","v":0.1},{"$f":"'WACC Calc'!AA974","v":0.1},{"$f":"'WACC Calc'!AB974","v":0.1},{"$f":"'WACC Calc'!AC974","v":0.1},{"$f":"'WACC Calc'!AD974","v":0.1},{"$f":"'WACC Calc'!AE974","v":0.1},{"$f":"'WACC Calc'!AF974","v":0.1},{"$f":"'WACC Calc'!AG974","v":0.1},{"$f":"'WACC Calc'!AH974","v":0.1},{"$f":"'WACC Calc'!AI974","v":0.1},{"$f":"'WACC Calc'!AJ974","v":0.1},{"$f":"'WACC Calc'!AK974","v":0.1}]
["RC3Nuc**R10","R&D","Conservative",30,"Nuclear","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F975","v":0.1},{"$f":"'WACC Calc'!G975","v":0.1},{"$f":"'WACC Calc'!H975","v":0.1},{"$f":"'WACC Calc'!I975","v":0.1},{"$f":"'WACC Calc'!J975","v":0.1},{"$f":"'WACC Calc'!K975","v":0.1},{"$f":"'WACC Calc'!L975","v":0.1},{"$f":"'WACC Calc'!M975","v":0.1},{"$f":"'WACC Calc'!N975","v":0.1},{"$f":"'WACC Calc'!O975","v":0.1},{"$f":"'WACC Calc'!P975","v":0.1},{"$f":"'WACC Calc'!Q975","v":0.1},{"$f":"'WACC Calc'!R975","v":0.1},{"$f":"'WACC Calc'!S975","v":0.1},{"$f":"'WACC Calc'!T975","v":0.1},{"$f":"'WACC Calc'!U975","v":0.1},{"$f":"'WACC Calc'!V975","v":0.1},{"$f":"'WACC Calc'!W975","v":0.1},{"$f":"'WACC Calc'!X975","v":0.1},{"$f":"'WACC Calc'!Y975","v":0.1},{"$f":"'WACC Calc'!Z975","v":0.1},{"$f":"'WACC Calc'!AA975","v":0.1},{"$f":"'WACC Calc'!AB975","v":0.1},{"$f":"'WACC Calc'!AC975","v":0.1},{"$f":"'WACC Calc'!AD975","v":0.1},{"$f":"'WACC Calc'!AE975","v":0.1},{"$f":"'WACC Calc'!AF975","v":0.1},{"$f":"'WACC Calc'!AG975","v":0.1},{"$f":"'WACC Calc'!AH975","v":0.1},{"$f":"'WACC Calc'!AI975","v":0.1},{"$f":"'WACC Calc'!AJ975","v":0.1},{"$f":"'WACC Calc'!AK975","v":0.1}]
["RA3Nuc**C1237","R&D","Advanced",30,"Nuclear","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F976","v":7.317073170731736E-2},{"$f":"'WACC Calc'!G976","v":7.317073170731736E-2},{"$f":"'WACC Calc'!H976","v":7.317073170731736E-2},{"$f":"'WACC Calc'!I976","v":7.317073170731736E-2},{"$f":"'WACC Calc'!J976","v":7.317073170731736E-2},{"$f":"'WACC Calc'!K976","v":7.317073170731736E-2},{"$f":"'WACC Calc'!L976","v":7.317073170731736E-2},{"$f":"'WACC Calc'!M976","v":7.317073170731736E-2},{"$f":"'WACC Calc'!N976","v":7.317073170731736E-2},{"$f":"'WACC Calc'!O976","v":7.317073170731736E-2},{"$f":"'WACC Calc'!P976","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Q976","v":7.317073170731736E-2},{"$f":"'WACC Calc'!R976","v":7.317073170731736E-2},{"$f":"'WACC Calc'!S976","v":7.317073170731736E-2},{"$f":"'WACC Calc'!T976","v":7.317073170731736E-2},{"$f":"'WACC Calc'!U976","v":7.317073170731736E-2},{"$f":"'WACC Calc'!V976","v":7.317073170731736E-2},{"$f":"'WACC Calc'!W976","v":7.317073170731736E-2},{"$f":"'WACC Calc'!X976","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Y976","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Z976","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AA976","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AB976","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AC976","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AD976","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AE976","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AF976","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AG976","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AH976","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AI976","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AJ976","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AK976","v":7.317073170731736E-2}]
["RM3Nuc**C1237","R&D","Moderate",30,"Nuclear","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F977","v":7.317073170731736E-2},{"$f":"'WACC Calc'!G977","v":7.317073170731736E-2},{"$f":"'WACC Calc'!H977","v":7.317073170731736E-2},{"$f":"'WACC Calc'!I977","v":7.317073170731736E-2},{"$f":"'WACC Calc'!J977","v":7.317073170731736E-2},{"$f":"'WACC Calc'!K977","v":7.317073170731736E-2},{"$f":"'WACC Calc'!L977","v":7.317073170731736E-2},{"$f":"'WACC Calc'!M977","v":7.317073170731736E-2},{"$f":"'WACC Calc'!N977","v":7.317073170731736E-2},{"$f":"'WACC Calc'!O977","v":7.317073170731736E-2},{"$f":"'WACC Calc'!P977","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Q977","v":7.317073170731736E-2},{"$f":"'WACC Calc'!R977","v":7.317073170731736E-2},{"$f":"'WACC Calc'!S977","v":7.317073170731736E-2},{"$f":"'WACC Calc'!T977","v":7.317073170731736E-2},{"$f":"'WACC Calc'!U977","v":7.317073170731736E-2},{"$f":"'WACC Calc'!V977","v":7.317073170731736E-2},{"$f":"'WACC Calc'!W977","v":7.317073170731736E-2},{"$f":"'WACC Calc'!X977","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Y977","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Z977","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AA977","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AB977","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AC977","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AD977","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AE977","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AF977","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AG977","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AH977","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AI977","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AJ977","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AK977","v":7.317073170731736E-2}]
["RC3Nuc**C1237","R&D","Conservative",30,"Nuclear","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F978","v":7.317073170731736E-2},{"$f":"'WACC Calc'!G978","v":7.317073170731736E-2},{"$f":"'WACC Calc'!H978","v":7.317073170731736E-2},{"$f":"'WACC Calc'!I978","v":7.317073170731736E-2},{"$f":"'WACC Calc'!J978","v":7.317073170731736E-2},{"$f":"'WACC Calc'!K978","v":7.317073170731736E-2},{"$f":"'WACC Calc'!L978","v":7.317073170731736E-2},{"$f":"'WACC Calc'!M978","v":7.317073170731736E-2},{"$f":"'WACC Calc'!N978","v":7.317073170731736E-2},{"$f":"'WACC Calc'!O978","v":7.317073170731736E-2},{"$f":"'WACC Calc'!P978","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Q978","v":7.317073170731736E-2},{"$f":"'WACC Calc'!R978","v":7.317073170731736E-2},{"$f":"'WACC Calc'!S978","v":7.317073170731736E-2},{"$f":"'WACC Calc'!T978","v":7.317073170731736E-2},{"$f":"'WACC Calc'!U978","v":7.317073170731736E-2},{"$f":"'WACC Calc'!V978","v":7.317073170731736E-2},{"$f":"'WACC Calc'!W978","v":7.317073170731736E-2},{"$f":"'WACC Calc'!X978","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Y978","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Z978","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AA978","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AB978","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AC978","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AD978","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AE978","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AF978","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AG978","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AH978","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AI978","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AJ978","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AK978","v":7.317073170731736E-2}]
["RA3Nuc**D00","R&D","Advanced",30,"Nuclear","*","Debt Fraction",{"$f":"'WACC Calc'!F979","v":0.67},{"$f":"'WACC Calc'!G979","v":0.67},{"$f":"'WACC Calc'!H979","v":0.67},{"$f":"'WACC Calc'!I979","v":0.67},{"$f":"'WACC Calc'!J979","v":0.67},{"$f":"'WACC Calc'!K979","v":0.67},{"$f":"'WACC Calc'!L979","v":0.67},{"$f":"'WACC Calc'!M979","v":0.67},{"$f":"'WACC Calc'!N979","v":0.67},{"$f":"'WACC Calc'!O979","v":0.67},{"$f":"'WACC Calc'!P979","v":0.67},{"$f":"'WACC Calc'!Q979","v":0.67},{"$f":"'WACC Calc'!R979","v":0.67},{"$f":"'WACC Calc'!S979","v":0.67},{"$f":"'WACC Calc'!T979","v":0.67},{"$f":"'WACC Calc'!U979","v":0.67},{"$f":"'WACC Calc'!V979","v":0.67},{"$f":"'WACC Calc'!W979","v":0.67},{"$f":"'WACC Calc'!X979","v":0.67},{"$f":"'WACC Calc'!Y979","v":0.67},{"$f":"'WACC Calc'!Z979","v":0.67},{"$f":"'WACC Calc'!AA979","v":0.67},{"$f":"'WACC Calc'!AB979","v":0.67},{"$f":"'WACC Calc'!AC979","v":0.67},{"$f":"'WACC Calc'!AD979","v":0.67},{"$f":"'WACC Calc'!AE979","v":0.67},{"$f":"'WACC Calc'!AF979","v":0.67},{"$f":"'WACC Calc'!AG979","v":0.67},{"$f":"'WACC Calc'!AH979","v":0.67},{"$f":"'WACC Calc'!AI979","v":0.67},{"$f":"'WACC Calc'!AJ979","v":0.67},{"$f":"'WACC Calc'!AK979","v":0.67}]
["RM3Nuc**D00","R&D","Moderate",30,"Nuclear","*","Debt Fraction",{"$f":"'WACC Calc'!F980","v":0.67},{"$f":"'WACC Calc'!G980","v":0.67},{"$f":"'WACC Calc'!H980","v":0.67},{"$f":"'WACC Calc'!I980","v":0.67},{"$f":"'WACC Calc'!J980","v":0.67},{"$f":"'WACC Calc'!K980","v":0.67},{"$f":"'WACC Calc'!L980","v":0.67},{"$f":"'WACC Calc'!M980","v":0.67},{"$f":"'WACC Calc'!N980","v":0.67},{"$f":"'WACC Calc'!O980","v":0.67},{"$f":"'WACC Calc'!P980","v":0.67},{"$f":"'WACC Calc'!Q980","v":0.67},{"$f":"'WACC Calc'!R980","v":0.67},{"$f":"'WACC Calc'!S980","v":0.67},{"$f":"'WACC Calc'!T980","v":0.67},{"$f":"'WACC Calc'!U980","v":0.67},{"$f":"'WACC Calc'!V980","v":0.67},{"$f":"'WACC Calc'!W980","v":0.67},{"$f":"'WACC Calc'!X980","v":0.67},{"$f":"'WACC Calc'!Y980","v":0.67},{"$f":"'WACC Calc'!Z980","v":0.67},{"$f":"'WACC Calc'!AA980","v":0.67},{"$f":"'WACC Calc'!AB980","v":0.67},{"$f":"'WACC Calc'!AC980","v":0.67},{"$f":"'WACC Calc'!AD980","v":0.67},{"$f":"'WACC Calc'!AE980","v":0.67},{"$f":"'WACC Calc'!AF980","v":0.67},{"$f":"'WACC Calc'!AG980","v":0.67},{"$f":"'WACC Calc'!AH980","v":0.67},{"$f":"'WACC Calc'!AI980","v":0.67},{"$f":"'WACC Calc'!AJ980","v":0.67},{"$f":"'WACC Calc'!AK980","v":0.67}]
["RC3Nuc**D00","R&D","Conservative",30,"Nuclear","*","Debt Fraction",{"$f":"'WACC Calc'!F981","v":0.67},{"$f":"'WACC Calc'!G981","v":0.67},{"$f":"'WACC Calc'!H981","v":0.67},{"$f":"'WACC Calc'!I981","v":0.67},{"$f":"'WACC Calc'!J981","v":0.67},{"$f":"'WACC Calc'!K981","v":0.67},{"$f":"'WACC Calc'!L981","v":0.67},{"$f":"'WACC Calc'!M981","v":0.67},{"$f":"'WACC Calc'!N981","v":0.67},{"$f":"'WACC Calc'!O981","v":0.67},{"$f":"'WACC Calc'!P981","v":0.67},{"$f":"'WACC Calc'!Q981","v":0.67},{"$f":"'WACC Calc'!R981","v":0.67},{"$f":"'WACC Calc'!S981","v":0.67},{"$f":"'WACC Calc'!T981","v":0.67},{"$f":"'WACC Calc'!U981","v":0.67},{"$f":"'WACC Calc'!V981","v":0.67},{"$f":"'WACC Calc'!W981","v":0.67},{"$f":"'WACC Calc'!X981","v":0.67},{"$f":"'WACC Calc'!Y981","v":0.67},{"$f":"'WACC Calc'!Z981","v":0.67},{"$f":"'WACC Calc'!AA981","v":0.67},{"$f":"'WACC Calc'!AB981","v":0.67},{"$f":"'WACC Calc'!AC981","v":0.67},{"$f":"'WACC Calc'!AD981","v":0.67},{"$f":"'WACC Calc'!AE981","v":0.67},{"$f":"'WACC Calc'!AF981","v":0.67},{"$f":"'WACC Calc'!AG981","v":0.67},{"$f":"'WACC Calc'!AH981","v":0.67},{"$f":"'WACC Calc'!AI981","v":0.67},{"$f":"'WACC Calc'!AJ981","v":0.67},{"$f":"'WACC Calc'!AK981","v":0.67}]
["R*3Nuc**T50","R&D","*",30,"Nuclear","*","Tax Rate (Federal and State)",{"$f":"'WACC Calc'!F982","v":0.25740000000000002},{"$f":"'WACC Calc'!G982","v":0.25740000000000002},{"$f":"'WACC Calc'!H982","v":0.25740000000000002},{"$f":"'WACC Calc'!I982","v":0.25740000000000002},{"$f":"'WACC Calc'!J982","v":0.25740000000000002},{"$f":"'WACC Calc'!K982","v":0.25740000000000002},{"$f":"'WACC Calc'!L982","v":0.25740000000000002},{"$f":"'WACC Calc'!M982","v":0.25740000000000002},{"$f":"'WACC Calc'!N982","v":0.25740000000000002},{"$f":"'WACC Calc'!O982","v":0.25740000000000002},{"$f":"'WACC Calc'!P982","v":0.25740000000000002},{"$f":"'WACC Calc'!Q982","v":0.25740000000000002},{"$f":"'WACC Calc'!R982","v":0.25740000000000002},{"$f":"'WACC Calc'!S982","v":0.25740000000000002},{"$f":"'WACC Calc'!T982","v":0.25740000000000002},{"$f":"'WACC Calc'!U982","v":0.25740000000000002},{"$f":"'WACC Calc'!V982","v":0.25740000000000002},{"$f":"'WACC Calc'!W982","v":0.25740000000000002},{"$f":"'WACC Calc'!X982","v":0.25740000000000002},{"$f":"'WACC Calc'!Y982","v":0.25740000000000002},{"$f":"'WACC Calc'!Z982","v":0.25740000000000002},{"$f":"'WACC Calc'!AA982","v":0.25740000000000002},{"$f":"'WACC Calc'!AB982","v":0.25740000000000002},{"$f":"'WACC Calc'!AC982","v":0.25740000000000002},{"$f":"'WACC Calc'!AD982","v":0.25740000000000002},{"$f":"'WACC Calc'!AE982","v":0.25740000000000002},{"$f":"'WACC Calc'!AF982","v":0.25740000000000002},{"$f":"'WACC Calc'!AG982","v":0.25740000000000002},{"$f":"'WACC Calc'!AH982","v":0.25740000000000002},{"$f":"'WACC Calc'!AI982","v":0.25740000000000002},{"$f":"'WACC Calc'!AJ982","v":0.25740000000000002},{"$f":"'WACC Calc'!AK982","v":0.25740000000000002}]
["RA3Nuc**W00","R&D","Advanced",30,"Nuclear","*","WACC Nominal",{"$f":"'WACC Calc'!F983","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!G983","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!H983","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!I983","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!J983","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!K983","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!L983","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!M983","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!N983","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!O983","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!P983","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!Q983","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!R983","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!S983","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!T983","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!U983","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!V983","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!W983","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!X983","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!Y983","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!Z983","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AA983","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AB983","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AC983","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AD983","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AE983","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AF983","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AG983","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AH983","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AI983","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AJ983","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AK983","v":5.7877099999999994E-2}]
["RM3Nuc**W00","R&D","Moderate",30,"Nuclear","*","WACC Nominal",{"$f":"'WACC Calc'!F984","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!G984","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!H984","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!I984","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!J984","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!K984","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!L984","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!M984","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!N984","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!O984","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!P984","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!Q984","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!R984","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!S984","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!T984","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!U984","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!V984","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!W984","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!X984","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!Y984","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!Z984","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AA984","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AB984","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AC984","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AD984","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AE984","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AF984","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AG984","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AH984","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AI984","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AJ984","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AK984","v":5.7877099999999994E-2}]
["RC3Nuc**W00","R&D","Conservative",30,"Nuclear","*","WACC Nominal",{"$f":"'WACC Calc'!F985","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!G985","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!H985","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!I985","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!J985","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!K985","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!L985","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!M985","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!N985","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!O985","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!P985","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!Q985","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!R985","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!S985","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!T985","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!U985","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!V985","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!W985","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!X985","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!Y985","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!Z985","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AA985","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AB985","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AC985","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AD985","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AE985","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AF985","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AG985","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AH985","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AI985","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AJ985","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AK985","v":5.7877099999999994E-2}]
["RA3Nuc**W06","R&D","Advanced",30,"Nuclear","*","WACC Real",{"$f":"'WACC Calc'!F986","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!G986","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!H986","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!I986","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!J986","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!K986","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!L986","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!M986","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!N986","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!O986","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!P986","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!Q986","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!R986","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!S986","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!T986","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!U986","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!V986","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!W986","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!X986","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!Y986","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!Z986","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AA986","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AB986","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AC986","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AD986","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AE986","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AF986","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AG986","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AH986","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AI986","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AJ986","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AK986","v":3.2075219512195163E-2}]
["RM3Nuc**W06","R&D","Moderate",30,"Nuclear","*","WACC Real",{"$f":"'WACC Calc'!F987","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!G987","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!H987","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!I987","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!J987","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!K987","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!L987","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!M987","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!N987","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!O987","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!P987","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!Q987","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!R987","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!S987","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!T987","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!U987","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!V987","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!W987","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!X987","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!Y987","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!Z987","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AA987","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AB987","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AC987","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AD987","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AE987","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AF987","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AG987","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AH987","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AI987","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AJ987","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AK987","v":3.2075219512195163E-2}]
["RC3Nuc**W06","R&D","Conservative",30,"Nuclear","*","WACC Real",{"$f":"'WACC Calc'!F988","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!G988","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!H988","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!I988","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!J988","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!K988","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!L988","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!M988","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!N988","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!O988","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!P988","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!Q988","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!R988","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!S988","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!T988","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!U988","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!V988","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!W988","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!X988","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!Y988","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!Z988","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AA988","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AB988","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AC988","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AD988","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AE988","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AF988","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AG988","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AH988","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AI988","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AJ988","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AK988","v":3.2075219512195163E-2}]
["RA3Nuc**F00","R&D","Advanced",30,"Nuclear","*","FCR",{"$f":"Nuclear!$N$31*Nuclear!L89","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!M89","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!N89","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!O89","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!P89","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!Q89","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!R89","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!S89","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!T89","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!U89","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!V89","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!W89","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!X89","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!Y89","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!Z89","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!AA89","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!AB89","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!AC89","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!AD89","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!AE89","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!AF89","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!AG89","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!AH89","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!AI89","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!AJ89","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!AK89","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!AL89","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!AM89","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!AN89","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!AO89","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!AP89","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!AQ89","v":5.8503399025874529E-2}]
["RM3Nuc**F00","R&D","Moderate",30,"Nuclear","*","FCR",{"$f":"Nuclear!$N$31*Nuclear!L90","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!M90","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!N90","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!O90","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!P90","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!Q90","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!R90","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!S90","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!T90","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!U90","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!V90","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!W90","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!X90","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!Y90","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!Z90","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!AA90","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!AB90","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!AC90","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!AD90","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!AE90","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!AF90","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!AG90","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!AH90","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!AI90","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!AJ90","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!AK90","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!AL90","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!AM90","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!AN90","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!AO90","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!AP90","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!AQ90","v":5.8503399025874529E-2}]
["RC3Nuc**F00","R&D","Conservative",30,"Nuclear","*","FCR",{"$f":"Nuclear!$N$31*Nuclear!L91","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!M91","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!N91","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!O91","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!P91","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!Q91","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!R91","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!S91","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!T91","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!U91","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!V91","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!W91","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!X91","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!Y91","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!Z91","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!AA91","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!AB91","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!AC91","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!AD91","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!AE91","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!AF91","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!AG91","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!AH91","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!AI91","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!AJ91","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!AK91","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!AL91","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!AM91","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!AN91","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!AO91","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!AP91","v":5.8503399025874529E-2},{"$f":"Nuclear!$N$31*Nuclear!AQ91","v":5.8503399025874529E-2}]
["R*3Bio**I110","R&D","*",30,"Biopower","*","Inflation Rate",{"$f":"'WACC Calc'!F991","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!G991","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!H991","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!I991","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!J991","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!K991","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!L991","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!M991","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!N991","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!O991","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!P991","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Q991","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!R991","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!S991","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!T991","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!U991","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!V991","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!W991","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!X991","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Y991","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Z991","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AA991","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AB991","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AC991","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AD991","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AE991","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AF991","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AG991","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AH991","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AI991","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AJ991","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AK991","v":2.5000000000000001E-2}]
["RA3Bio**I100","R&D","Advanced",30,"Biopower","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F992","v":0.05},{"$f":"'WACC Calc'!G992","v":0.05},{"$f":"'WACC Calc'!H992","v":0.05},{"$f":"'WACC Calc'!I992","v":0.05},{"$f":"'WACC Calc'!J992","v":0.05},{"$f":"'WACC Calc'!K992","v":0.05},{"$f":"'WACC Calc'!L992","v":0.05},{"$f":"'WACC Calc'!M992","v":0.05},{"$f":"'WACC Calc'!N992","v":0.05},{"$f":"'WACC Calc'!O992","v":0.05},{"$f":"'WACC Calc'!P992","v":0.05},{"$f":"'WACC Calc'!Q992","v":0.05},{"$f":"'WACC Calc'!R992","v":0.05},{"$f":"'WACC Calc'!S992","v":0.05},{"$f":"'WACC Calc'!T992","v":0.05},{"$f":"'WACC Calc'!U992","v":0.05},{"$f":"'WACC Calc'!V992","v":0.05},{"$f":"'WACC Calc'!W992","v":0.05},{"$f":"'WACC Calc'!X992","v":0.05},{"$f":"'WACC Calc'!Y992","v":0.05},{"$f":"'WACC Calc'!Z992","v":0.05},{"$f":"'WACC Calc'!AA992","v":0.05},{"$f":"'WACC Calc'!AB992","v":0.05},{"$f":"'WACC Calc'!AC992","v":0.05},{"$f":"'WACC Calc'!AD992","v":0.05},{"$f":"'WACC Calc'!AE992","v":0.05},{"$f":"'WACC Calc'!AF992","v":0.05},{"$f":"'WACC Calc'!AG992","v":0.05},{"$f":"'WACC Calc'!AH992","v":0.05},{"$f":"'WACC Calc'!AI992","v":0.05},{"$f":"'WACC Calc'!AJ992","v":0.05},{"$f":"'WACC Calc'!AK992","v":0.05}]
["RM3Bio**I100","R&D","Moderate",30,"Biopower","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F993","v":0.05},{"$f":"'WACC Calc'!G993","v":0.05},{"$f":"'WACC Calc'!H993","v":0.05},{"$f":"'WACC Calc'!I993","v":0.05},{"$f":"'WACC Calc'!J993","v":0.05},{"$f":"'WACC Calc'!K993","v":0.05},{"$f":"'WACC Calc'!L993","v":0.05},{"$f":"'WACC Calc'!M993","v":0.05},{"$f":"'WACC Calc'!N993","v":0.05},{"$f":"'WACC Calc'!O993","v":0.05},{"$f":"'WACC Calc'!P993","v":0.05},{"$f":"'WACC Calc'!Q993","v":0.05},{"$f":"'WACC Calc'!R993","v":0.05},{"$f":"'WACC Calc'!S993","v":0.05},{"$f":"'WACC Calc'!T993","v":0.05},{"$f":"'WACC Calc'!U993","v":0.05},{"$f":"'WACC Calc'!V993","v":0.05},{"$f":"'WACC Calc'!W993","v":0.05},{"$f":"'WACC Calc'!X993","v":0.05},{"$f":"'WACC Calc'!Y993","v":0.05},{"$f":"'WACC Calc'!Z993","v":0.05},{"$f":"'WACC Calc'!AA993","v":0.05},{"$f":"'WACC Calc'!AB993","v":0.05},{"$f":"'WACC Calc'!AC993","v":0.05},{"$f":"'WACC Calc'!AD993","v":0.05},{"$f":"'WACC Calc'!AE993","v":0.05},{"$f":"'WACC Calc'!AF993","v":0.05},{"$f":"'WACC Calc'!AG993","v":0.05},{"$f":"'WACC Calc'!AH993","v":0.05},{"$f":"'WACC Calc'!AI993","v":0.05},{"$f":"'WACC Calc'!AJ993","v":0.05},{"$f":"'WACC Calc'!AK993","v":0.05}]
["RC3Bio**I100","R&D","Conservative",30,"Biopower","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F994","v":0.05},{"$f":"'WACC Calc'!G994","v":0.05},{"$f":"'WACC Calc'!H994","v":0.05},{"$f":"'WACC Calc'!I994","v":0.05},{"$f":"'WACC Calc'!J994","v":0.05},{"$f":"'WACC Calc'!K994","v":0.05},{"$f":"'WACC Calc'!L994","v":0.05},{"$f":"'WACC Calc'!M994","v":0.05},{"$f":"'WACC Calc'!N994","v":0.05},{"$f":"'WACC Calc'!O994","v":0.05},{"$f":"'WACC Calc'!P994","v":0.05},{"$f":"'WACC Calc'!Q994","v":0.05},{"$f":"'WACC Calc'!R994","v":0.05},{"$f":"'WACC Calc'!S994","v":0.05},{"$f":"'WACC Calc'!T994","v":0.05},{"$f":"'WACC Calc'!U994","v":0.05},{"$f":"'WACC Calc'!V994","v":0.05},{"$f":"'WACC Calc'!W994","v":0.05},{"$f":"'WACC Calc'!X994","v":0.05},{"$f":"'WACC Calc'!Y994","v":0.05},{"$f":"'WACC Calc'!Z994","v":0.05},{"$f":"'WACC Calc'!AA994","v":0.05},{"$f":"'WACC Calc'!AB994","v":0.05},{"$f":"'WACC Calc'!AC994","v":0.05},{"$f":"'WACC Calc'!AD994","v":0.05},{"$f":"'WACC Calc'!AE994","v":0.05},{"$f":"'WACC Calc'!AF994","v":0.05},{"$f":"'WACC Calc'!AG994","v":0.05},{"$f":"'WACC Calc'!AH994","v":0.05},{"$f":"'WACC Calc'!AI994","v":0.05},{"$f":"'WACC Calc'!AJ994","v":0.05},{"$f":"'WACC Calc'!AK994","v":0.05}]
["RA3Bio**C2126","R&D","Advanced",30,"Biopower","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F995","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!G995","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!H995","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!I995","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!J995","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!K995","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!L995","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!M995","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!N995","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!O995","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!P995","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Q995","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!R995","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!S995","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!T995","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!U995","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!V995","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!W995","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!X995","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Y995","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Z995","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AA995","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AB995","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AC995","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AD995","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AE995","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AF995","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AG995","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AH995","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AI995","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AJ995","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AK995","v":2.4390243902439046E-2}]
["RM3Bio**C2126","R&D","Moderate",30,"Biopower","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F996","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!G996","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!H996","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!I996","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!J996","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!K996","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!L996","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!M996","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!N996","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!O996","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!P996","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Q996","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!R996","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!S996","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!T996","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!U996","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!V996","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!W996","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!X996","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Y996","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Z996","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AA996","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AB996","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AC996","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AD996","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AE996","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AF996","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AG996","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AH996","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AI996","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AJ996","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AK996","v":2.4390243902439046E-2}]
["RC3Bio**C2126","R&D","Conservative",30,"Biopower","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F997","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!G997","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!H997","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!I997","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!J997","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!K997","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!L997","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!M997","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!N997","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!O997","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!P997","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Q997","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!R997","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!S997","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!T997","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!U997","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!V997","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!W997","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!X997","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Y997","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Z997","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AA997","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AB997","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AC997","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AD997","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AE997","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AF997","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AG997","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AH997","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AI997","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AJ997","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AK997","v":2.4390243902439046E-2}]
["R*3Bio**I00","R&D","*",30,"Biopower","*","Interest During Construction  - Nominal",{"$f":"'WACC Calc'!F998","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!G998","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!H998","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!I998","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!J998","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!K998","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!L998","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!M998","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!N998","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!O998","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!P998","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!Q998","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!R998","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!S998","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!T998","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!U998","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!V998","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!W998","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!X998","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!Y998","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!Z998","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AA998","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AB998","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AC998","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AD998","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AE998","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AF998","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AG998","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AH998","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AI998","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AJ998","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AK998","v":3.5000000000000003E-2}]
["RA3Bio**R10","R&D","Advanced",30,"Biopower","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F999","v":0.1},{"$f":"'WACC Calc'!G999","v":0.1},{"$f":"'WACC Calc'!H999","v":0.1},{"$f":"'WACC Calc'!I999","v":0.1},{"$f":"'WACC Calc'!J999","v":0.1},{"$f":"'WACC Calc'!K999","v":0.1},{"$f":"'WACC Calc'!L999","v":0.1},{"$f":"'WACC Calc'!M999","v":0.1},{"$f":"'WACC Calc'!N999","v":0.1},{"$f":"'WACC Calc'!O999","v":0.1},{"$f":"'WACC Calc'!P999","v":0.1},{"$f":"'WACC Calc'!Q999","v":0.1},{"$f":"'WACC Calc'!R999","v":0.1},{"$f":"'WACC Calc'!S999","v":0.1},{"$f":"'WACC Calc'!T999","v":0.1},{"$f":"'WACC Calc'!U999","v":0.1},{"$f":"'WACC Calc'!V999","v":0.1},{"$f":"'WACC Calc'!W999","v":0.1},{"$f":"'WACC Calc'!X999","v":0.1},{"$f":"'WACC Calc'!Y999","v":0.1},{"$f":"'WACC Calc'!Z999","v":0.1},{"$f":"'WACC Calc'!AA999","v":0.1},{"$f":"'WACC Calc'!AB999","v":0.1},{"$f":"'WACC Calc'!AC999","v":0.1},{"$f":"'WACC Calc'!AD999","v":0.1},{"$f":"'WACC Calc'!AE999","v":0.1},{"$f":"'WACC Calc'!AF999","v":0.1},{"$f":"'WACC Calc'!AG999","v":0.1},{"$f":"'WACC Calc'!AH999","v":0.1},{"$f":"'WACC Calc'!AI999","v":0.1},{"$f":"'WACC Calc'!AJ999","v":0.1},{"$f":"'WACC Calc'!AK999","v":0.1}]
["RM3Bio**R10","R&D","Moderate",30,"Biopower","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F1000","v":0.1},{"$f":"'WACC Calc'!G1000","v":0.1},{"$f":"'WACC Calc'!H1000","v":0.1},{"$f":"'WACC Calc'!I1000","v":0.1},{"$f":"'WACC Calc'!J1000","v":0.1},{"$f":"'WACC Calc'!K1000","v":0.1},{"$f":"'WACC Calc'!L1000","v":0.1},{"$f":"'WACC Calc'!M1000","v":0.1},{"$f":"'WACC Calc'!N1000","v":0.1},{"$f":"'WACC Calc'!O1000","v":0.1},{"$f":"'WACC Calc'!P1000","v":0.1},{"$f":"'WACC Calc'!Q1000","v":0.1},{"$f":"'WACC Calc'!R1000","v":0.1},{"$f":"'WACC Calc'!S1000","v":0.1},{"$f":"'WACC Calc'!T1000","v":0.1},{"$f":"'WACC Calc'!U1000","v":0.1},{"$f":"'WACC Calc'!V1000","v":0.1},{"$f":"'WACC Calc'!W1000","v":0.1},{"$f":"'WACC Calc'!X1000","v":0.1},{"$f":"'WACC Calc'!Y1000","v":0.1},{"$f":"'WACC Calc'!Z1000","v":0.1},{"$f":"'WACC Calc'!AA1000","v":0.1},{"$f":"'WACC Calc'!AB1000","v":0.1},{"$f":"'WACC Calc'!AC1000","v":0.1},{"$f":"'WACC Calc'!AD1000","v":0.1},{"$f":"'WACC Calc'!AE1000","v":0.1},{"$f":"'WACC Calc'!AF1000","v":0.1},{"$f":"'WACC Calc'!AG1000","v":0.1},{"$f":"'WACC Calc'!AH1000","v":0.1},{"$f":"'WACC Calc'!AI1000","v":0.1},{"$f":"'WACC Calc'!AJ1000","v":0.1},{"$f":"'WACC Calc'!AK1000","v":0.1}]
["RC3Bio**R10","R&D","Conservative",30,"Biopower","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F1001","v":0.1},{"$f":"'WACC Calc'!G1001","v":0.1},{"$f":"'WACC Calc'!H1001","v":0.1},{"$f":"'WACC Calc'!I1001","v":0.1},{"$f":"'WACC Calc'!J1001","v":0.1},{"$f":"'WACC Calc'!K1001","v":0.1},{"$f":"'WACC Calc'!L1001","v":0.1},{"$f":"'WACC Calc'!M1001","v":0.1},{"$f":"'WACC Calc'!N1001","v":0.1},{"$f":"'WACC Calc'!O1001","v":0.1},{"$f":"'WACC Calc'!P1001","v":0.1},{"$f":"'WACC Calc'!Q1001","v":0.1},{"$f":"'WACC Calc'!R1001","v":0.1},{"$f":"'WACC Calc'!S1001","v":0.1},{"$f":"'WACC Calc'!T1001","v":0.1},{"$f":"'WACC Calc'!U1001","v":0.1},{"$f":"'WACC Calc'!V1001","v":0.1},{"$f":"'WACC Calc'!W1001","v":0.1},{"$f":"'WACC Calc'!X1001","v":0.1},{"$f":"'WACC Calc'!Y1001","v":0.1},{"$f":"'WACC Calc'!Z1001","v":0.1},{"$f":"'WACC Calc'!AA1001","v":0.1},{"$f":"'WACC Calc'!AB1001","v":0.1},{"$f":"'WACC Calc'!AC1001","v":0.1},{"$f":"'WACC Calc'!AD1001","v":0.1},{"$f":"'WACC Calc'!AE1001","v":0.1},{"$f":"'WACC Calc'!AF1001","v":0.1},{"$f":"'WACC Calc'!AG1001","v":0.1},{"$f":"'WACC Calc'!AH1001","v":0.1},{"$f":"'WACC Calc'!AI1001","v":0.1},{"$f":"'WACC Calc'!AJ1001","v":0.1},{"$f":"'WACC Calc'!AK1001","v":0.1}]
["RA3Bio**C1237","R&D","Advanced",30,"Biopower","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F1002","v":7.317073170731736E-2},{"$f":"'WACC Calc'!G1002","v":7.317073170731736E-2},{"$f":"'WACC Calc'!H1002","v":7.317073170731736E-2},{"$f":"'WACC Calc'!I1002","v":7.317073170731736E-2},{"$f":"'WACC Calc'!J1002","v":7.317073170731736E-2},{"$f":"'WACC Calc'!K1002","v":7.317073170731736E-2},{"$f":"'WACC Calc'!L1002","v":7.317073170731736E-2},{"$f":"'WACC Calc'!M1002","v":7.317073170731736E-2},{"$f":"'WACC Calc'!N1002","v":7.317073170731736E-2},{"$f":"'WACC Calc'!O1002","v":7.317073170731736E-2},{"$f":"'WACC Calc'!P1002","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Q1002","v":7.317073170731736E-2},{"$f":"'WACC Calc'!R1002","v":7.317073170731736E-2},{"$f":"'WACC Calc'!S1002","v":7.317073170731736E-2},{"$f":"'WACC Calc'!T1002","v":7.317073170731736E-2},{"$f":"'WACC Calc'!U1002","v":7.317073170731736E-2},{"$f":"'WACC Calc'!V1002","v":7.317073170731736E-2},{"$f":"'WACC Calc'!W1002","v":7.317073170731736E-2},{"$f":"'WACC Calc'!X1002","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Y1002","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Z1002","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AA1002","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AB1002","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AC1002","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AD1002","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AE1002","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AF1002","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AG1002","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AH1002","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AI1002","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AJ1002","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AK1002","v":7.317073170731736E-2}]
["RM3Bio**C1237","R&D","Moderate",30,"Biopower","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F1003","v":7.317073170731736E-2},{"$f":"'WACC Calc'!G1003","v":7.317073170731736E-2},{"$f":"'WACC Calc'!H1003","v":7.317073170731736E-2},{"$f":"'WACC Calc'!I1003","v":7.317073170731736E-2},{"$f":"'WACC Calc'!J1003","v":7.317073170731736E-2},{"$f":"'WACC Calc'!K1003","v":7.317073170731736E-2},{"$f":"'WACC Calc'!L1003","v":7.317073170731736E-2},{"$f":"'WACC Calc'!M1003","v":7.317073170731736E-2},{"$f":"'WACC Calc'!N1003","v":7.317073170731736E-2},{"$f":"'WACC Calc'!O1003","v":7.317073170731736E-2},{"$f":"'WACC Calc'!P1003","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Q1003","v":7.317073170731736E-2},{"$f":"'WACC Calc'!R1003","v":7.317073170731736E-2},{"$f":"'WACC Calc'!S1003","v":7.317073170731736E-2},{"$f":"'WACC Calc'!T1003","v":7.317073170731736E-2},{"$f":"'WACC Calc'!U1003","v":7.317073170731736E-2},{"$f":"'WACC Calc'!V1003","v":7.317073170731736E-2},{"$f":"'WACC Calc'!W1003","v":7.317073170731736E-2},{"$f":"'WACC Calc'!X1003","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Y1003","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Z1003","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AA1003","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AB1003","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AC1003","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AD1003","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AE1003","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AF1003","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AG1003","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AH1003","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AI1003","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AJ1003","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AK1003","v":7.317073170731736E-2}]
["RC3Bio**C1237","R&D","Conservative",30,"Biopower","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F1004","v":7.317073170731736E-2},{"$f":"'WACC Calc'!G1004","v":7.317073170731736E-2},{"$f":"'WACC Calc'!H1004","v":7.317073170731736E-2},{"$f":"'WACC Calc'!I1004","v":7.317073170731736E-2},{"$f":"'WACC Calc'!J1004","v":7.317073170731736E-2},{"$f":"'WACC Calc'!K1004","v":7.317073170731736E-2},{"$f":"'WACC Calc'!L1004","v":7.317073170731736E-2},{"$f":"'WACC Calc'!M1004","v":7.317073170731736E-2},{"$f":"'WACC Calc'!N1004","v":7.317073170731736E-2},{"$f":"'WACC Calc'!O1004","v":7.317073170731736E-2},{"$f":"'WACC Calc'!P1004","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Q1004","v":7.317073170731736E-2},{"$f":"'WACC Calc'!R1004","v":7.317073170731736E-2},{"$f":"'WACC Calc'!S1004","v":7.317073170731736E-2},{"$f":"'WACC Calc'!T1004","v":7.317073170731736E-2},{"$f":"'WACC Calc'!U1004","v":7.317073170731736E-2},{"$f":"'WACC Calc'!V1004","v":7.317073170731736E-2},{"$f":"'WACC Calc'!W1004","v":7.317073170731736E-2},{"$f":"'WACC Calc'!X1004","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Y1004","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Z1004","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AA1004","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AB1004","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AC1004","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AD1004","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AE1004","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AF1004","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AG1004","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AH1004","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AI1004","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AJ1004","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AK1004","v":7.317073170731736E-2}]
["RA3Bio**D00","R&D","Advanced",30,"Biopower","*","Debt Fraction",{"$f":"'WACC Calc'!F1005","v":0.67},{"$f":"'WACC Calc'!G1005","v":0.67},{"$f":"'WACC Calc'!H1005","v":0.67},{"$f":"'WACC Calc'!I1005","v":0.67},{"$f":"'WACC Calc'!J1005","v":0.67},{"$f":"'WACC Calc'!K1005","v":0.67},{"$f":"'WACC Calc'!L1005","v":0.67},{"$f":"'WACC Calc'!M1005","v":0.67},{"$f":"'WACC Calc'!N1005","v":0.67},{"$f":"'WACC Calc'!O1005","v":0.67},{"$f":"'WACC Calc'!P1005","v":0.67},{"$f":"'WACC Calc'!Q1005","v":0.67},{"$f":"'WACC Calc'!R1005","v":0.67},{"$f":"'WACC Calc'!S1005","v":0.67},{"$f":"'WACC Calc'!T1005","v":0.67},{"$f":"'WACC Calc'!U1005","v":0.67},{"$f":"'WACC Calc'!V1005","v":0.67},{"$f":"'WACC Calc'!W1005","v":0.67},{"$f":"'WACC Calc'!X1005","v":0.67},{"$f":"'WACC Calc'!Y1005","v":0.67},{"$f":"'WACC Calc'!Z1005","v":0.67},{"$f":"'WACC Calc'!AA1005","v":0.67},{"$f":"'WACC Calc'!AB1005","v":0.67},{"$f":"'WACC Calc'!AC1005","v":0.67},{"$f":"'WACC Calc'!AD1005","v":0.67},{"$f":"'WACC Calc'!AE1005","v":0.67},{"$f":"'WACC Calc'!AF1005","v":0.67},{"$f":"'WACC Calc'!AG1005","v":0.67},{"$f":"'WACC Calc'!AH1005","v":0.67},{"$f":"'WACC Calc'!AI1005","v":0.67},{"$f":"'WACC Calc'!AJ1005","v":0.67},{"$f":"'WACC Calc'!AK1005","v":0.67}]
["RM3Bio**D00","R&D","Moderate",30,"Biopower","*","Debt Fraction",{"$f":"'WACC Calc'!F1006","v":0.67},{"$f":"'WACC Calc'!G1006","v":0.67},{"$f":"'WACC Calc'!H1006","v":0.67},{"$f":"'WACC Calc'!I1006","v":0.67},{"$f":"'WACC Calc'!J1006","v":0.67},{"$f":"'WACC Calc'!K1006","v":0.67},{"$f":"'WACC Calc'!L1006","v":0.67},{"$f":"'WACC Calc'!M1006","v":0.67},{"$f":"'WACC Calc'!N1006","v":0.67},{"$f":"'WACC Calc'!O1006","v":0.67},{"$f":"'WACC Calc'!P1006","v":0.67},{"$f":"'WACC Calc'!Q1006","v":0.67},{"$f":"'WACC Calc'!R1006","v":0.67},{"$f":"'WACC Calc'!S1006","v":0.67},{"$f":"'WACC Calc'!T1006","v":0.67},{"$f":"'WACC Calc'!U1006","v":0.67},{"$f":"'WACC Calc'!V1006","v":0.67},{"$f":"'WACC Calc'!W1006","v":0.67},{"$f":"'WACC Calc'!X1006","v":0.67},{"$f":"'WACC Calc'!Y1006","v":0.67},{"$f":"'WACC Calc'!Z1006","v":0.67},{"$f":"'WACC Calc'!AA1006","v":0.67},{"$f":"'WACC Calc'!AB1006","v":0.67},{"$f":"'WACC Calc'!AC1006","v":0.67},{"$f":"'WACC Calc'!AD1006","v":0.67},{"$f":"'WACC Calc'!AE1006","v":0.67},{"$f":"'WACC Calc'!AF1006","v":0.67},{"$f":"'WACC Calc'!AG1006","v":0.67},{"$f":"'WACC Calc'!AH1006","v":0.67},{"$f":"'WACC Calc'!AI1006","v":0.67},{"$f":"'WACC Calc'!AJ1006","v":0.67},{"$f":"'WACC Calc'!AK1006","v":0.67}]
["RC3Bio**D00","R&D","Conservative",30,"Biopower","*","Debt Fraction",{"$f":"'WACC Calc'!F1007","v":0.67},{"$f":"'WACC Calc'!G1007","v":0.67},{"$f":"'WACC Calc'!H1007","v":0.67},{"$f":"'WACC Calc'!I1007","v":0.67},{"$f":"'WACC Calc'!J1007","v":0.67},{"$f":"'WACC Calc'!K1007","v":0.67},{"$f":"'WACC Calc'!L1007","v":0.67},{"$f":"'WACC Calc'!M1007","v":0.67},{"$f":"'WACC Calc'!N1007","v":0.67},{"$f":"'WACC Calc'!O1007","v":0.67},{"$f":"'WACC Calc'!P1007","v":0.67},{"$f":"'WACC Calc'!Q1007","v":0.67},{"$f":"'WACC Calc'!R1007","v":0.67},{"$f":"'WACC Calc'!S1007","v":0.67},{"$f":"'WACC Calc'!T1007","v":0.67},{"$f":"'WACC Calc'!U1007","v":0.67},{"$f":"'WACC Calc'!V1007","v":0.67},{"$f":"'WACC Calc'!W1007","v":0.67},{"$f":"'WACC Calc'!X1007","v":0.67},{"$f":"'WACC Calc'!Y1007","v":0.67},{"$f":"'WACC Calc'!Z1007","v":0.67},{"$f":"'WACC Calc'!AA1007","v":0.67},{"$f":"'WACC Calc'!AB1007","v":0.67},{"$f":"'WACC Calc'!AC1007","v":0.67},{"$f":"'WACC Calc'!AD1007","v":0.67},{"$f":"'WACC Calc'!AE1007","v":0.67},{"$f":"'WACC Calc'!AF1007","v":0.67},{"$f":"'WACC Calc'!AG1007","v":0.67},{"$f":"'WACC Calc'!AH1007","v":0.67},{"$f":"'WACC Calc'!AI1007","v":0.67},{"$f":"'WACC Calc'!AJ1007","v":0.67},{"$f":"'WACC Calc'!AK1007","v":0.67}]
["R*3Bio**T50","R&D","*",30,"Biopower","*","Tax Rate (Federal and State)",{"$f":"'WACC Calc'!F1008","v":0.25740000000000002},{"$f":"'WACC Calc'!G1008","v":0.25740000000000002},{"$f":"'WACC Calc'!H1008","v":0.25740000000000002},{"$f":"'WACC Calc'!I1008","v":0.25740000000000002},{"$f":"'WACC Calc'!J1008","v":0.25740000000000002},{"$f":"'WACC Calc'!K1008","v":0.25740000000000002},{"$f":"'WACC Calc'!L1008","v":0.25740000000000002},{"$f":"'WACC Calc'!M1008","v":0.25740000000000002},{"$f":"'WACC Calc'!N1008","v":0.25740000000000002},{"$f":"'WACC Calc'!O1008","v":0.25740000000000002},{"$f":"'WACC Calc'!P1008","v":0.25740000000000002},{"$f":"'WACC Calc'!Q1008","v":0.25740000000000002},{"$f":"'WACC Calc'!R1008","v":0.25740000000000002},{"$f":"'WACC Calc'!S1008","v":0.25740000000000002},{"$f":"'WACC Calc'!T1008","v":0.25740000000000002},{"$f":"'WACC Calc'!U1008","v":0.25740000000000002},{"$f":"'WACC Calc'!V1008","v":0.25740000000000002},{"$f":"'WACC Calc'!W1008","v":0.25740000000000002},{"$f":"'WACC Calc'!X1008","v":0.25740000000000002},{"$f":"'WACC Calc'!Y1008","v":0.25740000000000002},{"$f":"'WACC Calc'!Z1008","v":0.25740000000000002},{"$f":"'WACC Calc'!AA1008","v":0.25740000000000002},{"$f":"'WACC Calc'!AB1008","v":0.25740000000000002},{"$f":"'WACC Calc'!AC1008","v":0.25740000000000002},{"$f":"'WACC Calc'!AD1008","v":0.25740000000000002},{"$f":"'WACC Calc'!AE1008","v":0.25740000000000002},{"$f":"'WACC Calc'!AF1008","v":0.25740000000000002},{"$f":"'WACC Calc'!AG1008","v":0.25740000000000002},{"$f":"'WACC Calc'!AH1008","v":0.25740000000000002},{"$f":"'WACC Calc'!AI1008","v":0.25740000000000002},{"$f":"'WACC Calc'!AJ1008","v":0.25740000000000002},{"$f":"'WACC Calc'!AK1008","v":0.25740000000000002}]
["RA3Bio**W00","R&D","Advanced",30,"Biopower","*","WACC Nominal",{"$f":"'WACC Calc'!F1009","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!G1009","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!H1009","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!I1009","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!J1009","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!K1009","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!L1009","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!M1009","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!N1009","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!O1009","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!P1009","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!Q1009","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!R1009","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!S1009","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!T1009","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!U1009","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!V1009","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!W1009","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!X1009","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!Y1009","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!Z1009","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AA1009","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AB1009","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AC1009","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AD1009","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AE1009","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AF1009","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AG1009","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AH1009","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AI1009","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AJ1009","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AK1009","v":5.7877099999999994E-2}]
["RM3Bio**W00","R&D","Moderate",30,"Biopower","*","WACC Nominal",{"$f":"'WACC Calc'!F1010","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!G1010","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!H1010","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!I1010","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!J1010","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!K1010","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!L1010","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!M1010","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!N1010","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!O1010","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!P1010","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!Q1010","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!R1010","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!S1010","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!T1010","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!U1010","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!V1010","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!W1010","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!X1010","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!Y1010","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!Z1010","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AA1010","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AB1010","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AC1010","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AD1010","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AE1010","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AF1010","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AG1010","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AH1010","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AI1010","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AJ1010","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AK1010","v":5.7877099999999994E-2}]
["RC3Bio**W00","R&D","Conservative",30,"Biopower","*","WACC Nominal",{"$f":"'WACC Calc'!F1011","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!G1011","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!H1011","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!I1011","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!J1011","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!K1011","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!L1011","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!M1011","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!N1011","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!O1011","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!P1011","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!Q1011","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!R1011","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!S1011","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!T1011","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!U1011","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!V1011","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!W1011","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!X1011","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!Y1011","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!Z1011","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AA1011","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AB1011","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AC1011","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AD1011","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AE1011","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AF1011","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AG1011","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AH1011","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AI1011","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AJ1011","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AK1011","v":5.7877099999999994E-2}]
["RA3Bio**W06","R&D","Advanced",30,"Biopower","*","WACC Real",{"$f":"'WACC Calc'!F1012","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!G1012","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!H1012","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!I1012","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!J1012","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!K1012","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!L1012","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!M1012","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!N1012","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!O1012","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!P1012","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!Q1012","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!R1012","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!S1012","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!T1012","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!U1012","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!V1012","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!W1012","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!X1012","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!Y1012","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!Z1012","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AA1012","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AB1012","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AC1012","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AD1012","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AE1012","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AF1012","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AG1012","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AH1012","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AI1012","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AJ1012","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AK1012","v":3.2075219512195163E-2}]
["RM3Bio**W06","R&D","Moderate",30,"Biopower","*","WACC Real",{"$f":"'WACC Calc'!F1013","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!G1013","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!H1013","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!I1013","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!J1013","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!K1013","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!L1013","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!M1013","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!N1013","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!O1013","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!P1013","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!Q1013","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!R1013","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!S1013","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!T1013","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!U1013","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!V1013","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!W1013","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!X1013","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!Y1013","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!Z1013","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AA1013","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AB1013","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AC1013","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AD1013","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AE1013","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AF1013","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AG1013","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AH1013","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AI1013","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AJ1013","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AK1013","v":3.2075219512195163E-2}]
["RC3Bio**W06","R&D","Conservative",30,"Biopower","*","WACC Real",{"$f":"'WACC Calc'!F1014","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!G1014","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!H1014","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!I1014","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!J1014","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!K1014","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!L1014","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!M1014","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!N1014","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!O1014","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!P1014","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!Q1014","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!R1014","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!S1014","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!T1014","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!U1014","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!V1014","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!W1014","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!X1014","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!Y1014","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!Z1014","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AA1014","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AB1014","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AC1014","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AD1014","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AE1014","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AF1014","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AG1014","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AH1014","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AI1014","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AJ1014","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AK1014","v":3.2075219512195163E-2}]
["RA3Bio**F00","R&D","Advanced",30,"Biopower","*","FCR",{"$f":"Biopower!$N$29*Biopower!L83","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!M83","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!N83","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!O83","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!P83","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!Q83","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!R83","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!S83","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!T83","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!U83","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!V83","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!W83","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!X83","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!Y83","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!Z83","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!AA83","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!AB83","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!AC83","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!AD83","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!AE83","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!AF83","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!AG83","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!AH83","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!AI83","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!AJ83","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!AK83","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!AL83","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!AM83","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!AN83","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!AO83","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!AP83","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!AQ83","v":5.4990615518820188E-2}]
["RM3Bio**F00","R&D","Moderate",30,"Biopower","*","FCR",{"$f":"Biopower!$N$29*Biopower!L84","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!M84","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!N84","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!O84","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!P84","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!Q84","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!R84","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!S84","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!T84","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!U84","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!V84","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!W84","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!X84","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!Y84","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!Z84","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!AA84","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!AB84","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!AC84","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!AD84","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!AE84","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!AF84","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!AG84","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!AH84","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!AI84","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!AJ84","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!AK84","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!AL84","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!AM84","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!AN84","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!AO84","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!AP84","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!AQ84","v":5.4990615518820188E-2}]
["RC3Bio**F00","R&D","Conservative",30,"Biopower","*","FCR",{"$f":"Biopower!$N$29*Biopower!L85","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!M85","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!N85","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!O85","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!P85","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!Q85","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!R85","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!S85","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!T85","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!U85","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!V85","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!W85","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!X85","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!Y85","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!Z85","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!AA85","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!AB85","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!AC85","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!AD85","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!AE85","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!AF85","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!AG85","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!AH85","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!AI85","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!AJ85","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!AK85","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!AL85","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!AM85","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!AN85","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!AO85","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!AP85","v":5.4990615518820188E-2},{"$f":"Biopower!$N$29*Biopower!AQ85","v":5.4990615518820188E-2}]
[{"$f":"_xlfn.CONCAT(LEFT(B746,1), LEFT(C746,1), LEFT(D746,1),LEFT(E746,3),LEFT(F746,6),RIGHT(F746,1), LEFT(G746,1), IF(ISERROR(FIND(\"Rate\",G746)), \"0\",FIND(\"Rate\",G746)),IF(ISERROR(FIND(\"Real\",G746)), \"0\",FIND(\"Real\",G746)))","v":"R*3Uti**I110"},"R&D","*",30,"Utility-Scale PV-Plus-Battery","*","Inflation Rate",{"$f":"'WACC Calc'!F757","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!G757","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!H757","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!I757","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!J757","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!K757","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!L757","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!M757","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!N757","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!O757","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!P757","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Q757","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!R757","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!S757","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!T757","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!U757","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!V757","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!W757","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!X757","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Y757","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Z757","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AA757","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AB757","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AC757","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AD757","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AE757","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AF757","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AG757","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AH757","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AI757","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AJ757","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AK757","v":2.5000000000000001E-2}]
["RA3Uti**I100","R&D","Advanced",30,"Utility-Scale PV-Plus-Battery","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F758","v":0.04},{"$f":"'WACC Calc'!G758","v":0.04},{"$f":"'WACC Calc'!H758","v":0.04},{"$f":"'WACC Calc'!I758","v":0.04},{"$f":"'WACC Calc'!J758","v":0.04},{"$f":"'WACC Calc'!K758","v":0.04},{"$f":"'WACC Calc'!L758","v":0.04},{"$f":"'WACC Calc'!M758","v":0.04},{"$f":"'WACC Calc'!N758","v":0.04},{"$f":"'WACC Calc'!O758","v":0.04},{"$f":"'WACC Calc'!P758","v":0.04},{"$f":"'WACC Calc'!Q758","v":0.04},{"$f":"'WACC Calc'!R758","v":0.04},{"$f":"'WACC Calc'!S758","v":0.04},{"$f":"'WACC Calc'!T758","v":0.04},{"$f":"'WACC Calc'!U758","v":0.04},{"$f":"'WACC Calc'!V758","v":0.04},{"$f":"'WACC Calc'!W758","v":0.04},{"$f":"'WACC Calc'!X758","v":0.04},{"$f":"'WACC Calc'!Y758","v":0.04},{"$f":"'WACC Calc'!Z758","v":0.04},{"$f":"'WACC Calc'!AA758","v":0.04},{"$f":"'WACC Calc'!AB758","v":0.04},{"$f":"'WACC Calc'!AC758","v":0.04},{"$f":"'WACC Calc'!AD758","v":0.04},{"$f":"'WACC Calc'!AE758","v":0.04},{"$f":"'WACC Calc'!AF758","v":0.04},{"$f":"'WACC Calc'!AG758","v":0.04},{"$f":"'WACC Calc'!AH758","v":0.04},{"$f":"'WACC Calc'!AI758","v":0.04},{"$f":"'WACC Calc'!AJ758","v":0.04},{"$f":"'WACC Calc'!AK758","v":0.04}]
["RM3Uti**I100","R&D","Moderate",30,"Utility-Scale PV-Plus-Battery","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F759","v":0.04},{"$f":"'WACC Calc'!G759","v":0.04},{"$f":"'WACC Calc'!H759","v":0.04},{"$f":"'WACC Calc'!I759","v":0.04},{"$f":"'WACC Calc'!J759","v":0.04},{"$f":"'WACC Calc'!K759","v":0.04},{"$f":"'WACC Calc'!L759","v":0.04},{"$f":"'WACC Calc'!M759","v":0.04},{"$f":"'WACC Calc'!N759","v":0.04},{"$f":"'WACC Calc'!O759","v":0.04},{"$f":"'WACC Calc'!P759","v":0.04},{"$f":"'WACC Calc'!Q759","v":0.04},{"$f":"'WACC Calc'!R759","v":0.04},{"$f":"'WACC Calc'!S759","v":0.04},{"$f":"'WACC Calc'!T759","v":0.04},{"$f":"'WACC Calc'!U759","v":0.04},{"$f":"'WACC Calc'!V759","v":0.04},{"$f":"'WACC Calc'!W759","v":0.04},{"$f":"'WACC Calc'!X759","v":0.04},{"$f":"'WACC Calc'!Y759","v":0.04},{"$f":"'WACC Calc'!Z759","v":0.04},{"$f":"'WACC Calc'!AA759","v":0.04},{"$f":"'WACC Calc'!AB759","v":0.04},{"$f":"'WACC Calc'!AC759","v":0.04},{"$f":"'WACC Calc'!AD759","v":0.04},{"$f":"'WACC Calc'!AE759","v":0.04},{"$f":"'WACC Calc'!AF759","v":0.04},{"$f":"'WACC Calc'!AG759","v":0.04},{"$f":"'WACC Calc'!AH759","v":0.04},{"$f":"'WACC Calc'!AI759","v":0.04},{"$f":"'WACC Calc'!AJ759","v":0.04},{"$f":"'WACC Calc'!AK759","v":0.04}]
["RC3Uti**I100","R&D","Conservative",30,"Utility-Scale PV-Plus-Battery","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F760","v":0.04},{"$f":"'WACC Calc'!G760","v":0.04},{"$f":"'WACC Calc'!H760","v":0.04},{"$f":"'WACC Calc'!I760","v":0.04},{"$f":"'WACC Calc'!J760","v":0.04},{"$f":"'WACC Calc'!K760","v":0.04},{"$f":"'WACC Calc'!L760","v":0.04},{"$f":"'WACC Calc'!M760","v":0.04},{"$f":"'WACC Calc'!N760","v":0.04},{"$f":"'WACC Calc'!O760","v":0.04},{"$f":"'WACC Calc'!P760","v":0.04},{"$f":"'WACC Calc'!Q760","v":0.04},{"$f":"'WACC Calc'!R760","v":0.04},{"$f":"'WACC Calc'!S760","v":0.04},{"$f":"'WACC Calc'!T760","v":0.04},{"$f":"'WACC Calc'!U760","v":0.04},{"$f":"'WACC Calc'!V760","v":0.04},{"$f":"'WACC Calc'!W760","v":0.04},{"$f":"'WACC Calc'!X760","v":0.04},{"$f":"'WACC Calc'!Y760","v":0.04},{"$f":"'WACC Calc'!Z760","v":0.04},{"$f":"'WACC Calc'!AA760","v":0.04},{"$f":"'WACC Calc'!AB760","v":0.04},{"$f":"'WACC Calc'!AC760","v":0.04},{"$f":"'WACC Calc'!AD760","v":0.04},{"$f":"'WACC Calc'!AE760","v":0.04},{"$f":"'WACC Calc'!AF760","v":0.04},{"$f":"'WACC Calc'!AG760","v":0.04},{"$f":"'WACC Calc'!AH760","v":0.04},{"$f":"'WACC Calc'!AI760","v":0.04},{"$f":"'WACC Calc'!AJ760","v":0.04},{"$f":"'WACC Calc'!AK760","v":0.04}]
["RA3Uti**C2126","R&D","Advanced",30,"Utility-Scale PV-Plus-Battery","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F761","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!G761","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!H761","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!I761","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!J761","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!K761","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!L761","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!M761","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!N761","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!O761","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!P761","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Q761","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!R761","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!S761","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!T761","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!U761","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!V761","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!W761","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!X761","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Y761","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Z761","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AA761","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AB761","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AC761","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AD761","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AE761","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AF761","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AG761","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AH761","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AI761","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AJ761","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AK761","v":1.4634146341463428E-2}]
["RM3Uti**C2126","R&D","Moderate",30,"Utility-Scale PV-Plus-Battery","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F762","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!G762","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!H762","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!I762","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!J762","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!K762","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!L762","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!M762","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!N762","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!O762","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!P762","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Q762","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!R762","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!S762","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!T762","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!U762","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!V762","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!W762","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!X762","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Y762","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Z762","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AA762","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AB762","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AC762","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AD762","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AE762","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AF762","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AG762","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AH762","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AI762","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AJ762","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AK762","v":1.4634146341463428E-2}]
["RC3Uti**C2126","R&D","Conservative",30,"Utility-Scale PV-Plus-Battery","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F763","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!G763","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!H763","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!I763","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!J763","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!K763","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!L763","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!M763","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!N763","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!O763","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!P763","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Q763","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!R763","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!S763","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!T763","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!U763","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!V763","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!W763","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!X763","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Y763","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Z763","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AA763","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AB763","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AC763","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AD763","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AE763","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AF763","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AG763","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AH763","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AI763","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AJ763","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AK763","v":1.4634146341463428E-2}]
["R*3Uti**I00","R&D","*",30,"Utility-Scale PV-Plus-Battery","*","Interest During Construction  - Nominal",{"$f":"'WACC Calc'!F764","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!G764","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!H764","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!I764","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!J764","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!K764","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!L764","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!M764","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!N764","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!O764","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!P764","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!Q764","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!R764","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!S764","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!T764","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!U764","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!V764","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!W764","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!X764","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!Y764","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!Z764","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AA764","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AB764","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AC764","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AD764","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AE764","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AF764","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AG764","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AH764","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AI764","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AJ764","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AK764","v":3.5000000000000003E-2}]
["RA3Uti**R10","R&D","Advanced",30,"Utility-Scale PV-Plus-Battery","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F765","v":7.8E-2},{"$f":"'WACC Calc'!G765","v":7.8E-2},{"$f":"'WACC Calc'!H765","v":7.8E-2},{"$f":"'WACC Calc'!I765","v":7.8E-2},{"$f":"'WACC Calc'!J765","v":7.8E-2},{"$f":"'WACC Calc'!K765","v":7.8E-2},{"$f":"'WACC Calc'!L765","v":7.8E-2},{"$f":"'WACC Calc'!M765","v":7.8E-2},{"$f":"'WACC Calc'!N765","v":7.8E-2},{"$f":"'WACC Calc'!O765","v":7.8E-2},{"$f":"'WACC Calc'!P765","v":7.8E-2},{"$f":"'WACC Calc'!Q765","v":7.8E-2},{"$f":"'WACC Calc'!R765","v":7.8E-2},{"$f":"'WACC Calc'!S765","v":7.8E-2},{"$f":"'WACC Calc'!T765","v":7.8E-2},{"$f":"'WACC Calc'!U765","v":7.8E-2},{"$f":"'WACC Calc'!V765","v":7.8E-2},{"$f":"'WACC Calc'!W765","v":7.8E-2},{"$f":"'WACC Calc'!X765","v":7.8E-2},{"$f":"'WACC Calc'!Y765","v":7.8E-2},{"$f":"'WACC Calc'!Z765","v":7.8E-2},{"$f":"'WACC Calc'!AA765","v":7.8E-2},{"$f":"'WACC Calc'!AB765","v":7.8E-2},{"$f":"'WACC Calc'!AC765","v":7.8E-2},{"$f":"'WACC Calc'!AD765","v":7.8E-2},{"$f":"'WACC Calc'!AE765","v":7.8E-2},{"$f":"'WACC Calc'!AF765","v":7.8E-2},{"$f":"'WACC Calc'!AG765","v":7.8E-2},{"$f":"'WACC Calc'!AH765","v":7.8E-2},{"$f":"'WACC Calc'!AI765","v":7.8E-2},{"$f":"'WACC Calc'!AJ765","v":7.8E-2},{"$f":"'WACC Calc'!AK765","v":7.8E-2}]
["RM3Uti**R10","R&D","Moderate",30,"Utility-Scale PV-Plus-Battery","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F766","v":7.8E-2},{"$f":"'WACC Calc'!G766","v":7.8E-2},{"$f":"'WACC Calc'!H766","v":7.8E-2},{"$f":"'WACC Calc'!I766","v":7.8E-2},{"$f":"'WACC Calc'!J766","v":7.8E-2},{"$f":"'WACC Calc'!K766","v":7.8E-2},{"$f":"'WACC Calc'!L766","v":7.8E-2},{"$f":"'WACC Calc'!M766","v":7.8E-2},{"$f":"'WACC Calc'!N766","v":7.8E-2},{"$f":"'WACC Calc'!O766","v":7.8E-2},{"$f":"'WACC Calc'!P766","v":7.8E-2},{"$f":"'WACC Calc'!Q766","v":7.8E-2},{"$f":"'WACC Calc'!R766","v":7.8E-2},{"$f":"'WACC Calc'!S766","v":7.8E-2},{"$f":"'WACC Calc'!T766","v":7.8E-2},{"$f":"'WACC Calc'!U766","v":7.8E-2},{"$f":"'WACC Calc'!V766","v":7.8E-2},{"$f":"'WACC Calc'!W766","v":7.8E-2},{"$f":"'WACC Calc'!X766","v":7.8E-2},{"$f":"'WACC Calc'!Y766","v":7.8E-2},{"$f":"'WACC Calc'!Z766","v":7.8E-2},{"$f":"'WACC Calc'!AA766","v":7.8E-2},{"$f":"'WACC Calc'!AB766","v":7.8E-2},{"$f":"'WACC Calc'!AC766","v":7.8E-2},{"$f":"'WACC Calc'!AD766","v":7.8E-2},{"$f":"'WACC Calc'!AE766","v":7.8E-2},{"$f":"'WACC Calc'!AF766","v":7.8E-2},{"$f":"'WACC Calc'!AG766","v":7.8E-2},{"$f":"'WACC Calc'!AH766","v":7.8E-2},{"$f":"'WACC Calc'!AI766","v":7.8E-2},{"$f":"'WACC Calc'!AJ766","v":7.8E-2},{"$f":"'WACC Calc'!AK766","v":7.8E-2}]
["RC3Uti**R10","R&D","Conservative",30,"Utility-Scale PV-Plus-Battery","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F767","v":7.8E-2},{"$f":"'WACC Calc'!G767","v":7.8E-2},{"$f":"'WACC Calc'!H767","v":7.8E-2},{"$f":"'WACC Calc'!I767","v":7.8E-2},{"$f":"'WACC Calc'!J767","v":7.8E-2},{"$f":"'WACC Calc'!K767","v":7.8E-2},{"$f":"'WACC Calc'!L767","v":7.8E-2},{"$f":"'WACC Calc'!M767","v":7.8E-2},{"$f":"'WACC Calc'!N767","v":7.8E-2},{"$f":"'WACC Calc'!O767","v":7.8E-2},{"$f":"'WACC Calc'!P767","v":7.8E-2},{"$f":"'WACC Calc'!Q767","v":7.8E-2},{"$f":"'WACC Calc'!R767","v":7.8E-2},{"$f":"'WACC Calc'!S767","v":7.8E-2},{"$f":"'WACC Calc'!T767","v":7.8E-2},{"$f":"'WACC Calc'!U767","v":7.8E-2},{"$f":"'WACC Calc'!V767","v":7.8E-2},{"$f":"'WACC Calc'!W767","v":7.8E-2},{"$f":"'WACC Calc'!X767","v":7.8E-2},{"$f":"'WACC Calc'!Y767","v":7.8E-2},{"$f":"'WACC Calc'!Z767","v":7.8E-2},{"$f":"'WACC Calc'!AA767","v":7.8E-2},{"$f":"'WACC Calc'!AB767","v":7.8E-2},{"$f":"'WACC Calc'!AC767","v":7.8E-2},{"$f":"'WACC Calc'!AD767","v":7.8E-2},{"$f":"'WACC Calc'!AE767","v":7.8E-2},{"$f":"'WACC Calc'!AF767","v":7.8E-2},{"$f":"'WACC Calc'!AG767","v":7.8E-2},{"$f":"'WACC Calc'!AH767","v":7.8E-2},{"$f":"'WACC Calc'!AI767","v":7.8E-2},{"$f":"'WACC Calc'!AJ767","v":7.8E-2},{"$f":"'WACC Calc'!AK767","v":7.8E-2}]
["RA3Uti**C1237","R&D","Advanced",30,"Utility-Scale PV-Plus-Battery","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F768","v":5.1707317073171E-2},{"$f":"'WACC Calc'!G768","v":5.1707317073171E-2},{"$f":"'WACC Calc'!H768","v":5.1707317073171E-2},{"$f":"'WACC Calc'!I768","v":5.1707317073171E-2},{"$f":"'WACC Calc'!J768","v":5.1707317073171E-2},{"$f":"'WACC Calc'!K768","v":5.1707317073171E-2},{"$f":"'WACC Calc'!L768","v":5.1707317073171E-2},{"$f":"'WACC Calc'!M768","v":5.1707317073171E-2},{"$f":"'WACC Calc'!N768","v":5.1707317073171E-2},{"$f":"'WACC Calc'!O768","v":5.1707317073171E-2},{"$f":"'WACC Calc'!P768","v":5.1707317073171E-2},{"$f":"'WACC Calc'!Q768","v":5.1707317073171E-2},{"$f":"'WACC Calc'!R768","v":5.1707317073171E-2},{"$f":"'WACC Calc'!S768","v":5.1707317073171E-2},{"$f":"'WACC Calc'!T768","v":5.1707317073171E-2},{"$f":"'WACC Calc'!U768","v":5.1707317073171E-2},{"$f":"'WACC Calc'!V768","v":5.1707317073171E-2},{"$f":"'WACC Calc'!W768","v":5.1707317073171E-2},{"$f":"'WACC Calc'!X768","v":5.1707317073171E-2},{"$f":"'WACC Calc'!Y768","v":5.1707317073171E-2},{"$f":"'WACC Calc'!Z768","v":5.1707317073171E-2},{"$f":"'WACC Calc'!AA768","v":5.1707317073171E-2},{"$f":"'WACC Calc'!AB768","v":5.1707317073171E-2},{"$f":"'WACC Calc'!AC768","v":5.1707317073171E-2},{"$f":"'WACC Calc'!AD768","v":5.1707317073171E-2},{"$f":"'WACC Calc'!AE768","v":5.1707317073171E-2},{"$f":"'WACC Calc'!AF768","v":5.1707317073171E-2},{"$f":"'WACC Calc'!AG768","v":5.1707317073171E-2},{"$f":"'WACC Calc'!AH768","v":5.1707317073171E-2},{"$f":"'WACC Calc'!AI768","v":5.1707317073171E-2},{"$f":"'WACC Calc'!AJ768","v":5.1707317073171E-2},{"$f":"'WACC Calc'!AK768","v":5.1707317073171E-2}]
["RM3Uti**C1237","R&D","Moderate",30,"Utility-Scale PV-Plus-Battery","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F769","v":5.1707317073171E-2},{"$f":"'WACC Calc'!G769","v":5.1707317073171E-2},{"$f":"'WACC Calc'!H769","v":5.1707317073171E-2},{"$f":"'WACC Calc'!I769","v":5.1707317073171E-2},{"$f":"'WACC Calc'!J769","v":5.1707317073171E-2},{"$f":"'WACC Calc'!K769","v":5.1707317073171E-2},{"$f":"'WACC Calc'!L769","v":5.1707317073171E-2},{"$f":"'WACC Calc'!M769","v":5.1707317073171E-2},{"$f":"'WACC Calc'!N769","v":5.1707317073171E-2},{"$f":"'WACC Calc'!O769","v":5.1707317073171E-2},{"$f":"'WACC Calc'!P769","v":5.1707317073171E-2},{"$f":"'WACC Calc'!Q769","v":5.1707317073171E-2},{"$f":"'WACC Calc'!R769","v":5.1707317073171E-2},{"$f":"'WACC Calc'!S769","v":5.1707317073171E-2},{"$f":"'WACC Calc'!T769","v":5.1707317073171E-2},{"$f":"'WACC Calc'!U769","v":5.1707317073171E-2},{"$f":"'WACC Calc'!V769","v":5.1707317073171E-2},{"$f":"'WACC Calc'!W769","v":5.1707317073171E-2},{"$f":"'WACC Calc'!X769","v":5.1707317073171E-2},{"$f":"'WACC Calc'!Y769","v":5.1707317073171E-2},{"$f":"'WACC Calc'!Z769","v":5.1707317073171E-2},{"$f":"'WACC Calc'!AA769","v":5.1707317073171E-2},{"$f":"'WACC Calc'!AB769","v":5.1707317073171E-2},{"$f":"'WACC Calc'!AC769","v":5.1707317073171E-2},{"$f":"'WACC Calc'!AD769","v":5.1707317073171E-2},{"$f":"'WACC Calc'!AE769","v":5.1707317073171E-2},{"$f":"'WACC Calc'!AF769","v":5.1707317073171E-2},{"$f":"'WACC Calc'!AG769","v":5.1707317073171E-2},{"$f":"'WACC Calc'!AH769","v":5.1707317073171E-2},{"$f":"'WACC Calc'!AI769","v":5.1707317073171E-2},{"$f":"'WACC Calc'!AJ769","v":5.1707317073171E-2},{"$f":"'WACC Calc'!AK769","v":5.1707317073171E-2}]
["RC3Uti**C1237","R&D","Conservative",30,"Utility-Scale PV-Plus-Battery","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F770","v":5.1707317073171E-2},{"$f":"'WACC Calc'!G770","v":5.1707317073171E-2},{"$f":"'WACC Calc'!H770","v":5.1707317073171E-2},{"$f":"'WACC Calc'!I770","v":5.1707317073171E-2},{"$f":"'WACC Calc'!J770","v":5.1707317073171E-2},{"$f":"'WACC Calc'!K770","v":5.1707317073171E-2},{"$f":"'WACC Calc'!L770","v":5.1707317073171E-2},{"$f":"'WACC Calc'!M770","v":5.1707317073171E-2},{"$f":"'WACC Calc'!N770","v":5.1707317073171E-2},{"$f":"'WACC Calc'!O770","v":5.1707317073171E-2},{"$f":"'WACC Calc'!P770","v":5.1707317073171E-2},{"$f":"'WACC Calc'!Q770","v":5.1707317073171E-2},{"$f":"'WACC Calc'!R770","v":5.1707317073171E-2},{"$f":"'WACC Calc'!S770","v":5.1707317073171E-2},{"$f":"'WACC Calc'!T770","v":5.1707317073171E-2},{"$f":"'WACC Calc'!U770","v":5.1707317073171E-2},{"$f":"'WACC Calc'!V770","v":5.1707317073171E-2},{"$f":"'WACC Calc'!W770","v":5.1707317073171E-2},{"$f":"'WACC Calc'!X770","v":5.1707317073171E-2},{"$f":"'WACC Calc'!Y770","v":5.1707317073171E-2},{"$f":"'WACC Calc'!Z770","v":5.1707317073171E-2},{"$f":"'WACC Calc'!AA770","v":5.1707317073171E-2},{"$f":"'WACC Calc'!AB770","v":5.1707317073171E-2},{"$f":"'WACC Calc'!AC770","v":5.1707317073171E-2},{"$f":"'WACC Calc'!AD770","v":5.1707317073171E-2},{"$f":"'WACC Calc'!AE770","v":5.1707317073171E-2},{"$f":"'WACC Calc'!AF770","v":5.1707317073171E-2},{"$f":"'WACC Calc'!AG770","v":5.1707317073171E-2},{"$f":"'WACC Calc'!AH770","v":5.1707317073171E-2},{"$f":"'WACC Calc'!AI770","v":5.1707317073171E-2},{"$f":"'WACC Calc'!AJ770","v":5.1707317073171E-2},{"$f":"'WACC Calc'!AK770","v":5.1707317073171E-2}]
["RA3Uti**D00","R&D","Advanced",30,"Utility-Scale PV-Plus-Battery","*","Debt Fraction",{"$f":"'WACC Calc'!F771","v":0.73499999999999999},{"$f":"'WACC Calc'!G771","v":0.73499999999999999},{"$f":"'WACC Calc'!H771","v":0.73499999999999999},{"$f":"'WACC Calc'!I771","v":0.73499999999999999},{"$f":"'WACC Calc'!J771","v":0.73499999999999999},{"$f":"'WACC Calc'!K771","v":0.73499999999999999},{"$f":"'WACC Calc'!L771","v":0.73499999999999999},{"$f":"'WACC Calc'!M771","v":0.73499999999999999},{"$f":"'WACC Calc'!N771","v":0.73499999999999999},{"$f":"'WACC Calc'!O771","v":0.73499999999999999},{"$f":"'WACC Calc'!P771","v":0.73499999999999999},{"$f":"'WACC Calc'!Q771","v":0.73499999999999999},{"$f":"'WACC Calc'!R771","v":0.73499999999999999},{"$f":"'WACC Calc'!S771","v":0.73499999999999999},{"$f":"'WACC Calc'!T771","v":0.73499999999999999},{"$f":"'WACC Calc'!U771","v":0.73499999999999999},{"$f":"'WACC Calc'!V771","v":0.73499999999999999},{"$f":"'WACC Calc'!W771","v":0.73499999999999999},{"$f":"'WACC Calc'!X771","v":0.73499999999999999},{"$f":"'WACC Calc'!Y771","v":0.73499999999999999},{"$f":"'WACC Calc'!Z771","v":0.73499999999999999},{"$f":"'WACC Calc'!AA771","v":0.73499999999999999},{"$f":"'WACC Calc'!AB771","v":0.73499999999999999},{"$f":"'WACC Calc'!AC771","v":0.73499999999999999},{"$f":"'WACC Calc'!AD771","v":0.73499999999999999},{"$f":"'WACC Calc'!AE771","v":0.73499999999999999},{"$f":"'WACC Calc'!AF771","v":0.73499999999999999},{"$f":"'WACC Calc'!AG771","v":0.73499999999999999},{"$f":"'WACC Calc'!AH771","v":0.73499999999999999},{"$f":"'WACC Calc'!AI771","v":0.73499999999999999},{"$f":"'WACC Calc'!AJ771","v":0.73499999999999999},{"$f":"'WACC Calc'!AK771","v":0.73499999999999999}]
["RM3Uti**D00","R&D","Moderate",30,"Utility-Scale PV-Plus-Battery","*","Debt Fraction",{"$f":"'WACC Calc'!F772","v":0.73499999999999999},{"$f":"'WACC Calc'!G772","v":0.73499999999999999},{"$f":"'WACC Calc'!H772","v":0.73499999999999999},{"$f":"'WACC Calc'!I772","v":0.73499999999999999},{"$f":"'WACC Calc'!J772","v":0.73499999999999999},{"$f":"'WACC Calc'!K772","v":0.73499999999999999},{"$f":"'WACC Calc'!L772","v":0.73499999999999999},{"$f":"'WACC Calc'!M772","v":0.73499999999999999},{"$f":"'WACC Calc'!N772","v":0.73499999999999999},{"$f":"'WACC Calc'!O772","v":0.73499999999999999},{"$f":"'WACC Calc'!P772","v":0.73499999999999999},{"$f":"'WACC Calc'!Q772","v":0.73499999999999999},{"$f":"'WACC Calc'!R772","v":0.73499999999999999},{"$f":"'WACC Calc'!S772","v":0.73499999999999999},{"$f":"'WACC Calc'!T772","v":0.73499999999999999},{"$f":"'WACC Calc'!U772","v":0.73499999999999999},{"$f":"'WACC Calc'!V772","v":0.73499999999999999},{"$f":"'WACC Calc'!W772","v":0.73499999999999999},{"$f":"'WACC Calc'!X772","v":0.73499999999999999},{"$f":"'WACC Calc'!Y772","v":0.73499999999999999},{"$f":"'WACC Calc'!Z772","v":0.73499999999999999},{"$f":"'WACC Calc'!AA772","v":0.73499999999999999},{"$f":"'WACC Calc'!AB772","v":0.73499999999999999},{"$f":"'WACC Calc'!AC772","v":0.73499999999999999},{"$f":"'WACC Calc'!AD772","v":0.73499999999999999},{"$f":"'WACC Calc'!AE772","v":0.73499999999999999},{"$f":"'WACC Calc'!AF772","v":0.73499999999999999},{"$f":"'WACC Calc'!AG772","v":0.73499999999999999},{"$f":"'WACC Calc'!AH772","v":0.73499999999999999},{"$f":"'WACC Calc'!AI772","v":0.73499999999999999},{"$f":"'WACC Calc'!AJ772","v":0.73499999999999999},{"$f":"'WACC Calc'!AK772","v":0.73499999999999999}]
["RC3Uti**D00","R&D","Conservative",30,"Utility-Scale PV-Plus-Battery","*","Debt Fraction",{"$f":"'WACC Calc'!F773","v":0.73499999999999999},{"$f":"'WACC Calc'!G773","v":0.73499999999999999},{"$f":"'WACC Calc'!H773","v":0.73499999999999999},{"$f":"'WACC Calc'!I773","v":0.73499999999999999},{"$f":"'WACC Calc'!J773","v":0.73499999999999999},{"$f":"'WACC Calc'!K773","v":0.73499999999999999},{"$f":"'WACC Calc'!L773","v":0.73499999999999999},{"$f":"'WACC Calc'!M773","v":0.73499999999999999},{"$f":"'WACC Calc'!N773","v":0.73499999999999999},{"$f":"'WACC Calc'!O773","v":0.73499999999999999},{"$f":"'WACC Calc'!P773","v":0.73499999999999999},{"$f":"'WACC Calc'!Q773","v":0.73499999999999999},{"$f":"'WACC Calc'!R773","v":0.73499999999999999},{"$f":"'WACC Calc'!S773","v":0.73499999999999999},{"$f":"'WACC Calc'!T773","v":0.73499999999999999},{"$f":"'WACC Calc'!U773","v":0.73499999999999999},{"$f":"'WACC Calc'!V773","v":0.73499999999999999},{"$f":"'WACC Calc'!W773","v":0.73499999999999999},{"$f":"'WACC Calc'!X773","v":0.73499999999999999},{"$f":"'WACC Calc'!Y773","v":0.73499999999999999},{"$f":"'WACC Calc'!Z773","v":0.73499999999999999},{"$f":"'WACC Calc'!AA773","v":0.73499999999999999},{"$f":"'WACC Calc'!AB773","v":0.73499999999999999},{"$f":"'WACC Calc'!AC773","v":0.73499999999999999},{"$f":"'WACC Calc'!AD773","v":0.73499999999999999},{"$f":"'WACC Calc'!AE773","v":0.73499999999999999},{"$f":"'WACC Calc'!AF773","v":0.73499999999999999},{"$f":"'WACC Calc'!AG773","v":0.73499999999999999},{"$f":"'WACC Calc'!AH773","v":0.73499999999999999},{"$f":"'WACC Calc'!AI773","v":0.73499999999999999},{"$f":"'WACC Calc'!AJ773","v":0.73499999999999999},{"$f":"'WACC Calc'!AK773","v":0.73499999999999999}]
["R*3Uti**T50","R&D","*",30,"Utility-Scale PV-Plus-Battery","*","Tax Rate (Federal and State)",{"$f":"'WACC Calc'!F774","v":0.25740000000000002},{"$f":"'WACC Calc'!G774","v":0.25740000000000002},{"$f":"'WACC Calc'!H774","v":0.25740000000000002},{"$f":"'WACC Calc'!I774","v":0.25740000000000002},{"$f":"'WACC Calc'!J774","v":0.25740000000000002},{"$f":"'WACC Calc'!K774","v":0.25740000000000002},{"$f":"'WACC Calc'!L774","v":0.25740000000000002},{"$f":"'WACC Calc'!M774","v":0.25740000000000002},{"$f":"'WACC Calc'!N774","v":0.25740000000000002},{"$f":"'WACC Calc'!O774","v":0.25740000000000002},{"$f":"'WACC Calc'!P774","v":0.25740000000000002},{"$f":"'WACC Calc'!Q774","v":0.25740000000000002},{"$f":"'WACC Calc'!R774","v":0.25740000000000002},{"$f":"'WACC Calc'!S774","v":0.25740000000000002},{"$f":"'WACC Calc'!T774","v":0.25740000000000002},{"$f":"'WACC Calc'!U774","v":0.25740000000000002},{"$f":"'WACC Calc'!V774","v":0.25740000000000002},{"$f":"'WACC Calc'!W774","v":0.25740000000000002},{"$f":"'WACC Calc'!X774","v":0.25740000000000002},{"$f":"'WACC Calc'!Y774","v":0.25740000000000002},{"$f":"'WACC Calc'!Z774","v":0.25740000000000002},{"$f":"'WACC Calc'!AA774","v":0.25740000000000002},{"$f":"'WACC Calc'!AB774","v":0.25740000000000002},{"$f":"'WACC Calc'!AC774","v":0.25740000000000002},{"$f":"'WACC Calc'!AD774","v":0.25740000000000002},{"$f":"'WACC Calc'!AE774","v":0.25740000000000002},{"$f":"'WACC Calc'!AF774","v":0.25740000000000002},{"$f":"'WACC Calc'!AG774","v":0.25740000000000002},{"$f":"'WACC Calc'!AH774","v":0.25740000000000002},{"$f":"'WACC Calc'!AI774","v":0.25740000000000002},{"$f":"'WACC Calc'!AJ774","v":0.25740000000000002},{"$f":"'WACC Calc'!AK774","v":0.25740000000000002}]
["RA3Uti**W00","R&D","Advanced",30,"Utility-Scale PV-Plus-Battery","*","WACC Nominal",{"$f":"'WACC Calc'!F775","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!G775","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!H775","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!I775","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!J775","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!K775","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!L775","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!M775","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!N775","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!O775","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!P775","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!Q775","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!R775","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!S775","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!T775","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!U775","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!V775","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!W775","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!X775","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!Y775","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!Z775","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!AA775","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!AB775","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!AC775","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!AD775","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!AE775","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!AF775","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!AG775","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!AH775","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!AI775","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!AJ775","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!AK775","v":4.2502440000000002E-2}]
["RM3Uti**W00","R&D","Moderate",30,"Utility-Scale PV-Plus-Battery","*","WACC Nominal",{"$f":"'WACC Calc'!F776","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!G776","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!H776","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!I776","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!J776","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!K776","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!L776","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!M776","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!N776","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!O776","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!P776","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!Q776","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!R776","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!S776","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!T776","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!U776","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!V776","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!W776","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!X776","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!Y776","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!Z776","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!AA776","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!AB776","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!AC776","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!AD776","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!AE776","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!AF776","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!AG776","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!AH776","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!AI776","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!AJ776","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!AK776","v":4.2502440000000002E-2}]
["RC3Uti**W00","R&D","Conservative",30,"Utility-Scale PV-Plus-Battery","*","WACC Nominal",{"$f":"'WACC Calc'!F777","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!G777","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!H777","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!I777","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!J777","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!K777","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!L777","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!M777","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!N777","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!O777","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!P777","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!Q777","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!R777","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!S777","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!T777","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!U777","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!V777","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!W777","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!X777","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!Y777","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!Z777","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!AA777","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!AB777","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!AC777","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!AD777","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!AE777","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!AF777","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!AG777","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!AH777","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!AI777","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!AJ777","v":4.2502440000000002E-2},{"$f":"'WACC Calc'!AK777","v":4.2502440000000002E-2}]
["RA3Uti**W06","R&D","Advanced",30,"Utility-Scale PV-Plus-Battery","*","WACC Real",{"$f":"'WACC Calc'!F778","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!G778","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!H778","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!I778","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!J778","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!K778","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!L778","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!M778","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!N778","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!O778","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!P778","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!Q778","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!R778","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!S778","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!T778","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!U778","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!V778","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!W778","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!X778","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!Y778","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!Z778","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!AA778","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!AB778","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!AC778","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!AD778","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!AE778","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!AF778","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!AG778","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!AH778","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!AI778","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!AJ778","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!AK778","v":1.7075551219512208E-2}]
["RM3Uti**W06","R&D","Moderate",30,"Utility-Scale PV-Plus-Battery","*","WACC Real",{"$f":"'WACC Calc'!F779","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!G779","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!H779","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!I779","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!J779","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!K779","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!L779","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!M779","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!N779","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!O779","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!P779","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!Q779","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!R779","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!S779","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!T779","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!U779","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!V779","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!W779","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!X779","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!Y779","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!Z779","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!AA779","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!AB779","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!AC779","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!AD779","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!AE779","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!AF779","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!AG779","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!AH779","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!AI779","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!AJ779","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!AK779","v":1.7075551219512208E-2}]
["RC3Uti**W06","R&D","Conservative",30,"Utility-Scale PV-Plus-Battery","*","WACC Real",{"$f":"'WACC Calc'!F780","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!G780","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!H780","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!I780","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!J780","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!K780","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!L780","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!M780","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!N780","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!O780","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!P780","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!Q780","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!R780","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!S780","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!T780","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!U780","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!V780","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!W780","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!X780","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!Y780","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!Z780","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!AA780","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!AB780","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!AC780","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!AD780","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!AE780","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!AF780","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!AG780","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!AH780","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!AI780","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!AJ780","v":1.7075551219512208E-2},{"$f":"'WACC Calc'!AK780","v":1.7075551219512208E-2}]
["RA3Uti**F00","R&D","Advanced",30,"Utility-Scale PV-Plus-Battery","*","FCR",{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!L88","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!M88","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!N88","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!O88","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!P88","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!Q88","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!R88","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!S88","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!T88","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!U88","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!V88","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!W88","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!X88","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!Y88","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!Z88","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!AA88","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!AB88","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!AC88","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!AD88","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!AE88","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!AF88","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!AG88","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!AH88","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!AI88","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!AJ88","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!AK88","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!AL88","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!AM88","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!AN88","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!AO88","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!AP88","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!AQ88","v":4.4484010599922352E-2}]
["RM3Uti**F00","R&D","Moderate",30,"Utility-Scale PV-Plus-Battery","*","FCR",{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!L89","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!M89","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!N89","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!O89","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!P89","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!Q89","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!R89","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!S89","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!T89","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!U89","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!V89","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!W89","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!X89","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!Y89","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!Z89","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!AA89","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!AB89","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!AC89","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!AD89","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!AE89","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!AF89","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!AG89","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!AH89","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!AI89","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!AJ89","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!AK89","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!AL89","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!AM89","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!AN89","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!AO89","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!AP89","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!AQ89","v":4.4484010599922352E-2}]
["RC3Uti**F00","R&D","Conservative",30,"Utility-Scale PV-Plus-Battery","*","FCR",{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!L90","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!M90","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!N90","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!O90","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!P90","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!Q90","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!R90","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!S90","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!T90","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!U90","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!V90","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!W90","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!X90","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!Y90","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!Z90","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!AA90","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!AB90","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!AC90","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!AD90","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!AE90","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!AF90","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!AG90","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!AH90","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!AI90","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!AJ90","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!AK90","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!AL90","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!AM90","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!AN90","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!AO90","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!AP90","v":4.4484010599922352E-2},{"$f":"'Utility-Scale PV-Plus-Battery'!$N$43*'Utility-Scale PV-Plus-Battery'!AQ90","v":4.4484010599922352E-2}]
["R*3Pum**I110","R&D","*",30,"Pumped Storage Hydropower","*","Inflation Rate",{"$f":"'WACC Calc'!F887","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!G887","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!H887","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!I887","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!J887","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!K887","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!L887","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!M887","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!N887","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!O887","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!P887","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Q887","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!R887","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!S887","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!T887","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!U887","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!V887","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!W887","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!X887","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Y887","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Z887","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AA887","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AB887","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AC887","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AD887","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AE887","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AF887","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AG887","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AH887","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AI887","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AJ887","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AK887","v":2.5000000000000001E-2}]
["RA3Pum**I100","R&D","Advanced",30,"Pumped Storage Hydropower","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F888","v":0.04},{"$f":"'WACC Calc'!G888","v":0.04},{"$f":"'WACC Calc'!H888","v":0.04},{"$f":"'WACC Calc'!I888","v":0.04},{"$f":"'WACC Calc'!J888","v":0.04},{"$f":"'WACC Calc'!K888","v":0.04},{"$f":"'WACC Calc'!L888","v":0.04},{"$f":"'WACC Calc'!M888","v":0.04},{"$f":"'WACC Calc'!N888","v":0.04},{"$f":"'WACC Calc'!O888","v":0.04},{"$f":"'WACC Calc'!P888","v":0.04},{"$f":"'WACC Calc'!Q888","v":0.04},{"$f":"'WACC Calc'!R888","v":0.04},{"$f":"'WACC Calc'!S888","v":0.04},{"$f":"'WACC Calc'!T888","v":0.04},{"$f":"'WACC Calc'!U888","v":0.04},{"$f":"'WACC Calc'!V888","v":0.04},{"$f":"'WACC Calc'!W888","v":0.04},{"$f":"'WACC Calc'!X888","v":0.04},{"$f":"'WACC Calc'!Y888","v":0.04},{"$f":"'WACC Calc'!Z888","v":0.04},{"$f":"'WACC Calc'!AA888","v":0.04},{"$f":"'WACC Calc'!AB888","v":0.04},{"$f":"'WACC Calc'!AC888","v":0.04},{"$f":"'WACC Calc'!AD888","v":0.04},{"$f":"'WACC Calc'!AE888","v":0.04},{"$f":"'WACC Calc'!AF888","v":0.04},{"$f":"'WACC Calc'!AG888","v":0.04},{"$f":"'WACC Calc'!AH888","v":0.04},{"$f":"'WACC Calc'!AI888","v":0.04},{"$f":"'WACC Calc'!AJ888","v":0.04},{"$f":"'WACC Calc'!AK888","v":0.04}]
["RM3Pum**I100","R&D","Moderate",30,"Pumped Storage Hydropower","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F889","v":0.04},{"$f":"'WACC Calc'!G889","v":0.04},{"$f":"'WACC Calc'!H889","v":0.04},{"$f":"'WACC Calc'!I889","v":0.04},{"$f":"'WACC Calc'!J889","v":0.04},{"$f":"'WACC Calc'!K889","v":0.04},{"$f":"'WACC Calc'!L889","v":0.04},{"$f":"'WACC Calc'!M889","v":0.04},{"$f":"'WACC Calc'!N889","v":0.04},{"$f":"'WACC Calc'!O889","v":0.04},{"$f":"'WACC Calc'!P889","v":0.04},{"$f":"'WACC Calc'!Q889","v":0.04},{"$f":"'WACC Calc'!R889","v":0.04},{"$f":"'WACC Calc'!S889","v":0.04},{"$f":"'WACC Calc'!T889","v":0.04},{"$f":"'WACC Calc'!U889","v":0.04},{"$f":"'WACC Calc'!V889","v":0.04},{"$f":"'WACC Calc'!W889","v":0.04},{"$f":"'WACC Calc'!X889","v":0.04},{"$f":"'WACC Calc'!Y889","v":0.04},{"$f":"'WACC Calc'!Z889","v":0.04},{"$f":"'WACC Calc'!AA889","v":0.04},{"$f":"'WACC Calc'!AB889","v":0.04},{"$f":"'WACC Calc'!AC889","v":0.04},{"$f":"'WACC Calc'!AD889","v":0.04},{"$f":"'WACC Calc'!AE889","v":0.04},{"$f":"'WACC Calc'!AF889","v":0.04},{"$f":"'WACC Calc'!AG889","v":0.04},{"$f":"'WACC Calc'!AH889","v":0.04},{"$f":"'WACC Calc'!AI889","v":0.04},{"$f":"'WACC Calc'!AJ889","v":0.04},{"$f":"'WACC Calc'!AK889","v":0.04}]
["RC3Pum**I100","R&D","Conservative",30,"Pumped Storage Hydropower","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F890","v":0.04},{"$f":"'WACC Calc'!G890","v":0.04},{"$f":"'WACC Calc'!H890","v":0.04},{"$f":"'WACC Calc'!I890","v":0.04},{"$f":"'WACC Calc'!J890","v":0.04},{"$f":"'WACC Calc'!K890","v":0.04},{"$f":"'WACC Calc'!L890","v":0.04},{"$f":"'WACC Calc'!M890","v":0.04},{"$f":"'WACC Calc'!N890","v":0.04},{"$f":"'WACC Calc'!O890","v":0.04},{"$f":"'WACC Calc'!P890","v":0.04},{"$f":"'WACC Calc'!Q890","v":0.04},{"$f":"'WACC Calc'!R890","v":0.04},{"$f":"'WACC Calc'!S890","v":0.04},{"$f":"'WACC Calc'!T890","v":0.04},{"$f":"'WACC Calc'!U890","v":0.04},{"$f":"'WACC Calc'!V890","v":0.04},{"$f":"'WACC Calc'!W890","v":0.04},{"$f":"'WACC Calc'!X890","v":0.04},{"$f":"'WACC Calc'!Y890","v":0.04},{"$f":"'WACC Calc'!Z890","v":0.04},{"$f":"'WACC Calc'!AA890","v":0.04},{"$f":"'WACC Calc'!AB890","v":0.04},{"$f":"'WACC Calc'!AC890","v":0.04},{"$f":"'WACC Calc'!AD890","v":0.04},{"$f":"'WACC Calc'!AE890","v":0.04},{"$f":"'WACC Calc'!AF890","v":0.04},{"$f":"'WACC Calc'!AG890","v":0.04},{"$f":"'WACC Calc'!AH890","v":0.04},{"$f":"'WACC Calc'!AI890","v":0.04},{"$f":"'WACC Calc'!AJ890","v":0.04},{"$f":"'WACC Calc'!AK890","v":0.04}]
["RA3Pum**C2126","R&D","Advanced",30,"Pumped Storage Hydropower","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F891","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!G891","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!H891","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!I891","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!J891","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!K891","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!L891","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!M891","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!N891","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!O891","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!P891","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Q891","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!R891","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!S891","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!T891","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!U891","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!V891","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!W891","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!X891","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Y891","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Z891","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AA891","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AB891","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AC891","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AD891","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AE891","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AF891","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AG891","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AH891","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AI891","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AJ891","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AK891","v":1.4634146341463428E-2}]
["RM3Pum**C2126","R&D","Moderate",30,"Pumped Storage Hydropower","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F892","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!G892","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!H892","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!I892","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!J892","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!K892","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!L892","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!M892","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!N892","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!O892","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!P892","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Q892","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!R892","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!S892","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!T892","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!U892","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!V892","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!W892","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!X892","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Y892","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Z892","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AA892","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AB892","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AC892","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AD892","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AE892","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AF892","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AG892","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AH892","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AI892","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AJ892","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AK892","v":1.4634146341463428E-2}]
["RC3Pum**C2126","R&D","Conservative",30,"Pumped Storage Hydropower","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F893","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!G893","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!H893","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!I893","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!J893","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!K893","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!L893","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!M893","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!N893","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!O893","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!P893","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Q893","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!R893","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!S893","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!T893","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!U893","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!V893","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!W893","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!X893","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Y893","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Z893","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AA893","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AB893","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AC893","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AD893","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AE893","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AF893","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AG893","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AH893","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AI893","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AJ893","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AK893","v":1.4634146341463428E-2}]
["R*3Pum**I00","R&D","*",30,"Pumped Storage Hydropower","*","Interest During Construction  - Nominal",{"$f":"'WACC Calc'!F894","v":0.04},{"$f":"'WACC Calc'!G894","v":0.04},{"$f":"'WACC Calc'!H894","v":0.04},{"$f":"'WACC Calc'!I894","v":0.04},{"$f":"'WACC Calc'!J894","v":0.04},{"$f":"'WACC Calc'!K894","v":0.04},{"$f":"'WACC Calc'!L894","v":0.04},{"$f":"'WACC Calc'!M894","v":0.04},{"$f":"'WACC Calc'!N894","v":0.04},{"$f":"'WACC Calc'!O894","v":0.04},{"$f":"'WACC Calc'!P894","v":0.04},{"$f":"'WACC Calc'!Q894","v":0.04},{"$f":"'WACC Calc'!R894","v":0.04},{"$f":"'WACC Calc'!S894","v":0.04},{"$f":"'WACC Calc'!T894","v":0.04},{"$f":"'WACC Calc'!U894","v":0.04},{"$f":"'WACC Calc'!V894","v":0.04},{"$f":"'WACC Calc'!W894","v":0.04},{"$f":"'WACC Calc'!X894","v":0.04},{"$f":"'WACC Calc'!Y894","v":0.04},{"$f":"'WACC Calc'!Z894","v":0.04},{"$f":"'WACC Calc'!AA894","v":0.04},{"$f":"'WACC Calc'!AB894","v":0.04},{"$f":"'WACC Calc'!AC894","v":0.04},{"$f":"'WACC Calc'!AD894","v":0.04},{"$f":"'WACC Calc'!AE894","v":0.04},{"$f":"'WACC Calc'!AF894","v":0.04},{"$f":"'WACC Calc'!AG894","v":0.04},{"$f":"'WACC Calc'!AH894","v":0.04},{"$f":"'WACC Calc'!AI894","v":0.04},{"$f":"'WACC Calc'!AJ894","v":0.04},{"$f":"'WACC Calc'!AK894","v":0.04}]
["RA3Pum**R10","R&D","Advanced",30,"Pumped Storage Hydropower","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F895","v":0.1},{"$f":"'WACC Calc'!G895","v":0.1},{"$f":"'WACC Calc'!H895","v":0.1},{"$f":"'WACC Calc'!I895","v":0.1},{"$f":"'WACC Calc'!J895","v":0.1},{"$f":"'WACC Calc'!K895","v":0.1},{"$f":"'WACC Calc'!L895","v":0.1},{"$f":"'WACC Calc'!M895","v":0.1},{"$f":"'WACC Calc'!N895","v":0.1},{"$f":"'WACC Calc'!O895","v":0.1},{"$f":"'WACC Calc'!P895","v":0.1},{"$f":"'WACC Calc'!Q895","v":0.1},{"$f":"'WACC Calc'!R895","v":0.1},{"$f":"'WACC Calc'!S895","v":0.1},{"$f":"'WACC Calc'!T895","v":0.1},{"$f":"'WACC Calc'!U895","v":0.1},{"$f":"'WACC Calc'!V895","v":0.1},{"$f":"'WACC Calc'!W895","v":0.1},{"$f":"'WACC Calc'!X895","v":0.1},{"$f":"'WACC Calc'!Y895","v":0.1},{"$f":"'WACC Calc'!Z895","v":0.1},{"$f":"'WACC Calc'!AA895","v":0.1},{"$f":"'WACC Calc'!AB895","v":0.1},{"$f":"'WACC Calc'!AC895","v":0.1},{"$f":"'WACC Calc'!AD895","v":0.1},{"$f":"'WACC Calc'!AE895","v":0.1},{"$f":"'WACC Calc'!AF895","v":0.1},{"$f":"'WACC Calc'!AG895","v":0.1},{"$f":"'WACC Calc'!AH895","v":0.1},{"$f":"'WACC Calc'!AI895","v":0.1},{"$f":"'WACC Calc'!AJ895","v":0.1},{"$f":"'WACC Calc'!AK895","v":0.1}]
["RM3Pum**R10","R&D","Moderate",30,"Pumped Storage Hydropower","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F896","v":0.1},{"$f":"'WACC Calc'!G896","v":0.1},{"$f":"'WACC Calc'!H896","v":0.1},{"$f":"'WACC Calc'!I896","v":0.1},{"$f":"'WACC Calc'!J896","v":0.1},{"$f":"'WACC Calc'!K896","v":0.1},{"$f":"'WACC Calc'!L896","v":0.1},{"$f":"'WACC Calc'!M896","v":0.1},{"$f":"'WACC Calc'!N896","v":0.1},{"$f":"'WACC Calc'!O896","v":0.1},{"$f":"'WACC Calc'!P896","v":0.1},{"$f":"'WACC Calc'!Q896","v":0.1},{"$f":"'WACC Calc'!R896","v":0.1},{"$f":"'WACC Calc'!S896","v":0.1},{"$f":"'WACC Calc'!T896","v":0.1},{"$f":"'WACC Calc'!U896","v":0.1},{"$f":"'WACC Calc'!V896","v":0.1},{"$f":"'WACC Calc'!W896","v":0.1},{"$f":"'WACC Calc'!X896","v":0.1},{"$f":"'WACC Calc'!Y896","v":0.1},{"$f":"'WACC Calc'!Z896","v":0.1},{"$f":"'WACC Calc'!AA896","v":0.1},{"$f":"'WACC Calc'!AB896","v":0.1},{"$f":"'WACC Calc'!AC896","v":0.1},{"$f":"'WACC Calc'!AD896","v":0.1},{"$f":"'WACC Calc'!AE896","v":0.1},{"$f":"'WACC Calc'!AF896","v":0.1},{"$f":"'WACC Calc'!AG896","v":0.1},{"$f":"'WACC Calc'!AH896","v":0.1},{"$f":"'WACC Calc'!AI896","v":0.1},{"$f":"'WACC Calc'!AJ896","v":0.1},{"$f":"'WACC Calc'!AK896","v":0.1}]
["RC3Pum**R10","R&D","Conservative",30,"Pumped Storage Hydropower","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F897","v":0.1},{"$f":"'WACC Calc'!G897","v":0.1},{"$f":"'WACC Calc'!H897","v":0.1},{"$f":"'WACC Calc'!I897","v":0.1},{"$f":"'WACC Calc'!J897","v":0.1},{"$f":"'WACC Calc'!K897","v":0.1},{"$f":"'WACC Calc'!L897","v":0.1},{"$f":"'WACC Calc'!M897","v":0.1},{"$f":"'WACC Calc'!N897","v":0.1},{"$f":"'WACC Calc'!O897","v":0.1},{"$f":"'WACC Calc'!P897","v":0.1},{"$f":"'WACC Calc'!Q897","v":0.1},{"$f":"'WACC Calc'!R897","v":0.1},{"$f":"'WACC Calc'!S897","v":0.1},{"$f":"'WACC Calc'!T897","v":0.1},{"$f":"'WACC Calc'!U897","v":0.1},{"$f":"'WACC Calc'!V897","v":0.1},{"$f":"'WACC Calc'!W897","v":0.1},{"$f":"'WACC Calc'!X897","v":0.1},{"$f":"'WACC Calc'!Y897","v":0.1},{"$f":"'WACC Calc'!Z897","v":0.1},{"$f":"'WACC Calc'!AA897","v":0.1},{"$f":"'WACC Calc'!AB897","v":0.1},{"$f":"'WACC Calc'!AC897","v":0.1},{"$f":"'WACC Calc'!AD897","v":0.1},{"$f":"'WACC Calc'!AE897","v":0.1},{"$f":"'WACC Calc'!AF897","v":0.1},{"$f":"'WACC Calc'!AG897","v":0.1},{"$f":"'WACC Calc'!AH897","v":0.1},{"$f":"'WACC Calc'!AI897","v":0.1},{"$f":"'WACC Calc'!AJ897","v":0.1},{"$f":"'WACC Calc'!AK897","v":0.1}]
["RA3Pum**C1237","R&D","Advanced",30,"Pumped Storage Hydropower","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F898","v":7.317073170731736E-2},{"$f":"'WACC Calc'!G898","v":7.317073170731736E-2},{"$f":"'WACC Calc'!H898","v":7.317073170731736E-2},{"$f":"'WACC Calc'!I898","v":7.317073170731736E-2},{"$f":"'WACC Calc'!J898","v":7.317073170731736E-2},{"$f":"'WACC Calc'!K898","v":7.317073170731736E-2},{"$f":"'WACC Calc'!L898","v":7.317073170731736E-2},{"$f":"'WACC Calc'!M898","v":7.317073170731736E-2},{"$f":"'WACC Calc'!N898","v":7.317073170731736E-2},{"$f":"'WACC Calc'!O898","v":7.317073170731736E-2},{"$f":"'WACC Calc'!P898","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Q898","v":7.317073170731736E-2},{"$f":"'WACC Calc'!R898","v":7.317073170731736E-2},{"$f":"'WACC Calc'!S898","v":7.317073170731736E-2},{"$f":"'WACC Calc'!T898","v":7.317073170731736E-2},{"$f":"'WACC Calc'!U898","v":7.317073170731736E-2},{"$f":"'WACC Calc'!V898","v":7.317073170731736E-2},{"$f":"'WACC Calc'!W898","v":7.317073170731736E-2},{"$f":"'WACC Calc'!X898","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Y898","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Z898","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AA898","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AB898","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AC898","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AD898","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AE898","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AF898","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AG898","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AH898","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AI898","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AJ898","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AK898","v":7.317073170731736E-2}]
["RM3Pum**C1237","R&D","Moderate",30,"Pumped Storage Hydropower","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F899","v":7.317073170731736E-2},{"$f":"'WACC Calc'!G899","v":7.317073170731736E-2},{"$f":"'WACC Calc'!H899","v":7.317073170731736E-2},{"$f":"'WACC Calc'!I899","v":7.317073170731736E-2},{"$f":"'WACC Calc'!J899","v":7.317073170731736E-2},{"$f":"'WACC Calc'!K899","v":7.317073170731736E-2},{"$f":"'WACC Calc'!L899","v":7.317073170731736E-2},{"$f":"'WACC Calc'!M899","v":7.317073170731736E-2},{"$f":"'WACC Calc'!N899","v":7.317073170731736E-2},{"$f":"'WACC Calc'!O899","v":7.317073170731736E-2},{"$f":"'WACC Calc'!P899","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Q899","v":7.317073170731736E-2},{"$f":"'WACC Calc'!R899","v":7.317073170731736E-2},{"$f":"'WACC Calc'!S899","v":7.317073170731736E-2},{"$f":"'WACC Calc'!T899","v":7.317073170731736E-2},{"$f":"'WACC Calc'!U899","v":7.317073170731736E-2},{"$f":"'WACC Calc'!V899","v":7.317073170731736E-2},{"$f":"'WACC Calc'!W899","v":7.317073170731736E-2},{"$f":"'WACC Calc'!X899","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Y899","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Z899","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AA899","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AB899","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AC899","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AD899","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AE899","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AF899","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AG899","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AH899","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AI899","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AJ899","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AK899","v":7.317073170731736E-2}]
["RC3Pum**C1237","R&D","Conservative",30,"Pumped Storage Hydropower","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F900","v":7.317073170731736E-2},{"$f":"'WACC Calc'!G900","v":7.317073170731736E-2},{"$f":"'WACC Calc'!H900","v":7.317073170731736E-2},{"$f":"'WACC Calc'!I900","v":7.317073170731736E-2},{"$f":"'WACC Calc'!J900","v":7.317073170731736E-2},{"$f":"'WACC Calc'!K900","v":7.317073170731736E-2},{"$f":"'WACC Calc'!L900","v":7.317073170731736E-2},{"$f":"'WACC Calc'!M900","v":7.317073170731736E-2},{"$f":"'WACC Calc'!N900","v":7.317073170731736E-2},{"$f":"'WACC Calc'!O900","v":7.317073170731736E-2},{"$f":"'WACC Calc'!P900","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Q900","v":7.317073170731736E-2},{"$f":"'WACC Calc'!R900","v":7.317073170731736E-2},{"$f":"'WACC Calc'!S900","v":7.317073170731736E-2},{"$f":"'WACC Calc'!T900","v":7.317073170731736E-2},{"$f":"'WACC Calc'!U900","v":7.317073170731736E-2},{"$f":"'WACC Calc'!V900","v":7.317073170731736E-2},{"$f":"'WACC Calc'!W900","v":7.317073170731736E-2},{"$f":"'WACC Calc'!X900","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Y900","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Z900","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AA900","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AB900","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AC900","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AD900","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AE900","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AF900","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AG900","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AH900","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AI900","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AJ900","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AK900","v":7.317073170731736E-2}]
["RA3Pum**D00","R&D","Advanced",30,"Pumped Storage Hydropower","*","Debt Fraction",{"$f":"'WACC Calc'!F901","v":0.71899999999999997},{"$f":"'WACC Calc'!G901","v":0.71899999999999997},{"$f":"'WACC Calc'!H901","v":0.71899999999999997},{"$f":"'WACC Calc'!I901","v":0.71899999999999997},{"$f":"'WACC Calc'!J901","v":0.71899999999999997},{"$f":"'WACC Calc'!K901","v":0.71899999999999997},{"$f":"'WACC Calc'!L901","v":0.71899999999999997},{"$f":"'WACC Calc'!M901","v":0.71899999999999997},{"$f":"'WACC Calc'!N901","v":0.71899999999999997},{"$f":"'WACC Calc'!O901","v":0.71899999999999997},{"$f":"'WACC Calc'!P901","v":0.71899999999999997},{"$f":"'WACC Calc'!Q901","v":0.71899999999999997},{"$f":"'WACC Calc'!R901","v":0.71899999999999997},{"$f":"'WACC Calc'!S901","v":0.71899999999999997},{"$f":"'WACC Calc'!T901","v":0.71899999999999997},{"$f":"'WACC Calc'!U901","v":0.71899999999999997},{"$f":"'WACC Calc'!V901","v":0.71899999999999997},{"$f":"'WACC Calc'!W901","v":0.71899999999999997},{"$f":"'WACC Calc'!X901","v":0.71899999999999997},{"$f":"'WACC Calc'!Y901","v":0.71899999999999997},{"$f":"'WACC Calc'!Z901","v":0.71899999999999997},{"$f":"'WACC Calc'!AA901","v":0.71899999999999997},{"$f":"'WACC Calc'!AB901","v":0.71899999999999997},{"$f":"'WACC Calc'!AC901","v":0.71899999999999997},{"$f":"'WACC Calc'!AD901","v":0.71899999999999997},{"$f":"'WACC Calc'!AE901","v":0.71899999999999997},{"$f":"'WACC Calc'!AF901","v":0.71899999999999997},{"$f":"'WACC Calc'!AG901","v":0.71899999999999997},{"$f":"'WACC Calc'!AH901","v":0.71899999999999997},{"$f":"'WACC Calc'!AI901","v":0.71899999999999997},{"$f":"'WACC Calc'!AJ901","v":0.71899999999999997},{"$f":"'WACC Calc'!AK901","v":0.71899999999999997}]
["RM3Pum**D00","R&D","Moderate",30,"Pumped Storage Hydropower","*","Debt Fraction",{"$f":"'WACC Calc'!F902","v":0.71899999999999997},{"$f":"'WACC Calc'!G902","v":0.71899999999999997},{"$f":"'WACC Calc'!H902","v":0.71899999999999997},{"$f":"'WACC Calc'!I902","v":0.71899999999999997},{"$f":"'WACC Calc'!J902","v":0.71899999999999997},{"$f":"'WACC Calc'!K902","v":0.71899999999999997},{"$f":"'WACC Calc'!L902","v":0.71899999999999997},{"$f":"'WACC Calc'!M902","v":0.71899999999999997},{"$f":"'WACC Calc'!N902","v":0.71899999999999997},{"$f":"'WACC Calc'!O902","v":0.71899999999999997},{"$f":"'WACC Calc'!P902","v":0.71899999999999997},{"$f":"'WACC Calc'!Q902","v":0.71899999999999997},{"$f":"'WACC Calc'!R902","v":0.71899999999999997},{"$f":"'WACC Calc'!S902","v":0.71899999999999997},{"$f":"'WACC Calc'!T902","v":0.71899999999999997},{"$f":"'WACC Calc'!U902","v":0.71899999999999997},{"$f":"'WACC Calc'!V902","v":0.71899999999999997},{"$f":"'WACC Calc'!W902","v":0.71899999999999997},{"$f":"'WACC Calc'!X902","v":0.71899999999999997},{"$f":"'WACC Calc'!Y902","v":0.71899999999999997},{"$f":"'WACC Calc'!Z902","v":0.71899999999999997},{"$f":"'WACC Calc'!AA902","v":0.71899999999999997},{"$f":"'WACC Calc'!AB902","v":0.71899999999999997},{"$f":"'WACC Calc'!AC902","v":0.71899999999999997},{"$f":"'WACC Calc'!AD902","v":0.71899999999999997},{"$f":"'WACC Calc'!AE902","v":0.71899999999999997},{"$f":"'WACC Calc'!AF902","v":0.71899999999999997},{"$f":"'WACC Calc'!AG902","v":0.71899999999999997},{"$f":"'WACC Calc'!AH902","v":0.71899999999999997},{"$f":"'WACC Calc'!AI902","v":0.71899999999999997},{"$f":"'WACC Calc'!AJ902","v":0.71899999999999997},{"$f":"'WACC Calc'!AK902","v":0.71899999999999997}]
["RC3Pum**D00","R&D","Conservative",30,"Pumped Storage Hydropower","*","Debt Fraction",{"$f":"'WACC Calc'!F903","v":0.71899999999999997},{"$f":"'WACC Calc'!G903","v":0.71899999999999997},{"$f":"'WACC Calc'!H903","v":0.71899999999999997},{"$f":"'WACC Calc'!I903","v":0.71899999999999997},{"$f":"'WACC Calc'!J903","v":0.71899999999999997},{"$f":"'WACC Calc'!K903","v":0.71899999999999997},{"$f":"'WACC Calc'!L903","v":0.71899999999999997},{"$f":"'WACC Calc'!M903","v":0.71899999999999997},{"$f":"'WACC Calc'!N903","v":0.71899999999999997},{"$f":"'WACC Calc'!O903","v":0.71899999999999997},{"$f":"'WACC Calc'!P903","v":0.71899999999999997},{"$f":"'WACC Calc'!Q903","v":0.71899999999999997},{"$f":"'WACC Calc'!R903","v":0.71899999999999997},{"$f":"'WACC Calc'!S903","v":0.71899999999999997},{"$f":"'WACC Calc'!T903","v":0.71899999999999997},{"$f":"'WACC Calc'!U903","v":0.71899999999999997},{"$f":"'WACC Calc'!V903","v":0.71899999999999997},{"$f":"'WACC Calc'!W903","v":0.71899999999999997},{"$f":"'WACC Calc'!X903","v":0.71899999999999997},{"$f":"'WACC Calc'!Y903","v":0.71899999999999997},{"$f":"'WACC Calc'!Z903","v":0.71899999999999997},{"$f":"'WACC Calc'!AA903","v":0.71899999999999997},{"$f":"'WACC Calc'!AB903","v":0.71899999999999997},{"$f":"'WACC Calc'!AC903","v":0.71899999999999997},{"$f":"'WACC Calc'!AD903","v":0.71899999999999997},{"$f":"'WACC Calc'!AE903","v":0.71899999999999997},{"$f":"'WACC Calc'!AF903","v":0.71899999999999997},{"$f":"'WACC Calc'!AG903","v":0.71899999999999997},{"$f":"'WACC Calc'!AH903","v":0.71899999999999997},{"$f":"'WACC Calc'!AI903","v":0.71899999999999997},{"$f":"'WACC Calc'!AJ903","v":0.71899999999999997},{"$f":"'WACC Calc'!AK903","v":0.71899999999999997}]
["R*3Pum**T50","R&D","*",30,"Pumped Storage Hydropower","*","Tax Rate (Federal and State)",{"$f":"'WACC Calc'!F904","v":0.25740000000000002},{"$f":"'WACC Calc'!G904","v":0.25740000000000002},{"$f":"'WACC Calc'!H904","v":0.25740000000000002},{"$f":"'WACC Calc'!I904","v":0.25740000000000002},{"$f":"'WACC Calc'!J904","v":0.25740000000000002},{"$f":"'WACC Calc'!K904","v":0.25740000000000002},{"$f":"'WACC Calc'!L904","v":0.25740000000000002},{"$f":"'WACC Calc'!M904","v":0.25740000000000002},{"$f":"'WACC Calc'!N904","v":0.25740000000000002},{"$f":"'WACC Calc'!O904","v":0.25740000000000002},{"$f":"'WACC Calc'!P904","v":0.25740000000000002},{"$f":"'WACC Calc'!Q904","v":0.25740000000000002},{"$f":"'WACC Calc'!R904","v":0.25740000000000002},{"$f":"'WACC Calc'!S904","v":0.25740000000000002},{"$f":"'WACC Calc'!T904","v":0.25740000000000002},{"$f":"'WACC Calc'!U904","v":0.25740000000000002},{"$f":"'WACC Calc'!V904","v":0.25740000000000002},{"$f":"'WACC Calc'!W904","v":0.25740000000000002},{"$f":"'WACC Calc'!X904","v":0.25740000000000002},{"$f":"'WACC Calc'!Y904","v":0.25740000000000002},{"$f":"'WACC Calc'!Z904","v":0.25740000000000002},{"$f":"'WACC Calc'!AA904","v":0.25740000000000002},{"$f":"'WACC Calc'!AB904","v":0.25740000000000002},{"$f":"'WACC Calc'!AC904","v":0.25740000000000002},{"$f":"'WACC Calc'!AD904","v":0.25740000000000002},{"$f":"'WACC Calc'!AE904","v":0.25740000000000002},{"$f":"'WACC Calc'!AF904","v":0.25740000000000002},{"$f":"'WACC Calc'!AG904","v":0.25740000000000002},{"$f":"'WACC Calc'!AH904","v":0.25740000000000002},{"$f":"'WACC Calc'!AI904","v":0.25740000000000002},{"$f":"'WACC Calc'!AJ904","v":0.25740000000000002},{"$f":"'WACC Calc'!AK904","v":0.25740000000000002}]
["RA3Pum**W00","R&D","Advanced",30,"Pumped Storage Hydropower","*","WACC Nominal",{"$f":"'WACC Calc'!F905","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!G905","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!H905","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!I905","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!J905","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!K905","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!L905","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!M905","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!N905","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!O905","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!P905","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!Q905","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!R905","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!S905","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!T905","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!U905","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!V905","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!W905","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!X905","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!Y905","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!Z905","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!AA905","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!AB905","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!AC905","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!AD905","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!AE905","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!AF905","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!AG905","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!AH905","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!AI905","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!AJ905","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!AK905","v":4.9457176000000005E-2}]
["RM3Pum**W00","R&D","Moderate",30,"Pumped Storage Hydropower","*","WACC Nominal",{"$f":"'WACC Calc'!F906","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!G906","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!H906","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!I906","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!J906","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!K906","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!L906","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!M906","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!N906","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!O906","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!P906","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!Q906","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!R906","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!S906","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!T906","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!U906","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!V906","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!W906","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!X906","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!Y906","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!Z906","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!AA906","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!AB906","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!AC906","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!AD906","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!AE906","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!AF906","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!AG906","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!AH906","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!AI906","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!AJ906","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!AK906","v":4.9457176000000005E-2}]
["RC3Pum**W00","R&D","Conservative",30,"Pumped Storage Hydropower","*","WACC Nominal",{"$f":"'WACC Calc'!F907","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!G907","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!H907","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!I907","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!J907","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!K907","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!L907","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!M907","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!N907","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!O907","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!P907","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!Q907","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!R907","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!S907","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!T907","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!U907","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!V907","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!W907","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!X907","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!Y907","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!Z907","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!AA907","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!AB907","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!AC907","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!AD907","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!AE907","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!AF907","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!AG907","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!AH907","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!AI907","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!AJ907","v":4.9457176000000005E-2},{"$f":"'WACC Calc'!AK907","v":4.9457176000000005E-2}]
["RA3Pum**W06","R&D","Advanced",30,"Pumped Storage Hydropower","*","WACC Real",{"$f":"'WACC Calc'!F908","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!G908","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!H908","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!I908","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!J908","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!K908","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!L908","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!M908","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!N908","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!O908","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!P908","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!Q908","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!R908","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!S908","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!T908","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!U908","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!V908","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!W908","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!X908","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!Y908","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!Z908","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!AA908","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!AB908","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!AC908","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!AD908","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!AE908","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!AF908","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!AG908","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!AH908","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!AI908","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!AJ908","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!AK908","v":2.3860659512195292E-2}]
["RM3Pum**W06","R&D","Moderate",30,"Pumped Storage Hydropower","*","WACC Real",{"$f":"'WACC Calc'!F909","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!G909","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!H909","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!I909","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!J909","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!K909","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!L909","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!M909","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!N909","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!O909","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!P909","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!Q909","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!R909","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!S909","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!T909","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!U909","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!V909","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!W909","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!X909","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!Y909","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!Z909","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!AA909","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!AB909","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!AC909","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!AD909","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!AE909","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!AF909","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!AG909","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!AH909","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!AI909","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!AJ909","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!AK909","v":2.3860659512195292E-2}]
["RC3Pum**W06","R&D","Conservative",30,"Pumped Storage Hydropower","*","WACC Real",{"$f":"'WACC Calc'!F910","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!G910","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!H910","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!I910","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!J910","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!K910","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!L910","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!M910","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!N910","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!O910","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!P910","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!Q910","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!R910","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!S910","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!T910","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!U910","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!V910","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!W910","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!X910","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!Y910","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!Z910","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!AA910","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!AB910","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!AC910","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!AD910","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!AE910","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!AF910","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!AG910","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!AH910","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!AI910","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!AJ910","v":2.3860659512195292E-2},{"$f":"'WACC Calc'!AK910","v":2.3860659512195292E-2}]
["RA3Pum**F00","R&D","Advanced",30,"Pumped Storage Hydropower","*","FCR",{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!L91","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!M91","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!N91","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!O91","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!P91","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!Q91","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!R91","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!S91","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!T91","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!U91","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!V91","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!W91","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!X91","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!Y91","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!Z91","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!AA91","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!AB91","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!AC91","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!AD91","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!AE91","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!AF91","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!AG91","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!AH91","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!AI91","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!AJ91","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!AK91","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!AL91","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!AM91","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!AN91","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!AO91","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!AP91","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!AQ91","v":2.9663558379442321E-2}]
["RM3Pum**F00","R&D","Moderate",30,"Pumped Storage Hydropower","*","FCR",{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!L92","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!M92","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!N92","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!O92","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!P92","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!Q92","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!R92","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!S92","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!T92","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!U92","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!V92","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!W92","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!X92","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!Y92","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!Z92","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!AA92","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!AB92","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!AC92","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!AD92","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!AE92","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!AF92","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!AG92","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!AH92","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!AI92","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!AJ92","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!AK92","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!AL92","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!AM92","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!AN92","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!AO92","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!AP92","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!AQ92","v":2.9663558379442321E-2}]
["RC3Pum**F00","R&D","Conservative",30,"Pumped Storage Hydropower","*","FCR",{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!L93","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!M93","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!N93","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!O93","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!P93","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!Q93","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!R93","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!S93","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!T93","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!U93","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!V93","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!W93","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!X93","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!Y93","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!Z93","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!AA93","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!AB93","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!AC93","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!AD93","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!AE93","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!AF93","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!AG93","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!AH93","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!AI93","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!AJ93","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!AK93","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!AL93","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!AM93","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!AN93","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!AO93","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!AP93","v":2.9663558379442321E-2},{"$f":"'Pumped Storage Hydropower'!$N$40*'Pumped Storage Hydropower'!AQ93","v":2.9663558379442321E-2}]

{"sheet":"Summary_CAPEX","index":21,"n_rows":350,"n_cols":38,"rows_kept":350,"cut":false,"hidden":false,"merged":[]}
["Key","FinancialCase","CostCase","CRPYears","Technology","TechDetail",{"$f":"'Solar - CSP'!L110","v":2019},{"$f":"'Solar - CSP'!M110","v":2020},{"$f":"'Solar - CSP'!N110","v":2021},{"$f":"'Solar - CSP'!O110","v":2022},{"$f":"'Solar - CSP'!P110","v":2023},{"$f":"'Solar - CSP'!Q110","v":2024},{"$f":"'Solar - CSP'!R110","v":2025},{"$f":"'Solar - CSP'!S110","v":2026},{"$f":"'Solar - CSP'!T110","v":2027},{"$f":"'Solar - CSP'!U110","v":2028},{"$f":"'Solar - CSP'!V110","v":2029},{"$f":"'Solar - CSP'!W110","v":2030},{"$f":"'Solar - CSP'!X110","v":2031},{"$f":"'Solar - CSP'!Y110","v":2032},{"$f":"'Solar - CSP'!Z110","v":2033},{"$f":"'Solar - CSP'!AA110","v":2034},{"$f":"'Solar - CSP'!AB110","v":2035},{"$f":"'Solar - CSP'!AC110","v":2036},{"$f":"'Solar - CSP'!AD110","v":2037},{"$f":"'Solar - CSP'!AE110","v":2038},{"$f":"'Solar - CSP'!AF110","v":2039},{"$f":"'Solar - CSP'!AG110","v":2040},{"$f":"'Solar - CSP'!AH110","v":2041},{"$f":"'Solar - CSP'!AI110","v":2042},{"$f":"'Solar - CSP'!AJ110","v":2043},{"$f":"'Solar - CSP'!AK110","v":2044},{"$f":"'Solar - CSP'!AL110","v":2045},{"$f":"'Solar - CSP'!AM110","v":2046},{"$f":"'Solar - CSP'!AN110","v":2047},{"$f":"'Solar - CSP'!AO110","v":2048},{"$f":"'Solar - CSP'!AP110","v":2049},{"$f":"'Solar - CSP'!AQ110","v":2050}]
[{"$f":"_xlfn.CONCAT(LEFT(B2,1), LEFT(C2,1), LEFT(D2,1),LEFT(E2,2),LEFT(F2,6),RIGHT(F2,1))","v":"RA3CSClass77"},"RD","Advanced",30,"CSP","Class7",{"$f":"'Solar - CSP'!L111","v":6781.0077737603506},{"$f":"'Solar - CSP'!M111","v":6476.0222639475924},{"$f":"'Solar - CSP'!N111","v":6171.0367541348342},{"$f":"'Solar - CSP'!O111","v":5866.0512443220769},{"$f":"'Solar - CSP'!P111","v":5561.0657345093186},{"$f":"'Solar - CSP'!Q111","v":5256.0802246965604},{"$f":"'Solar - CSP'!R111","v":4951.0947148838031},{"$f":"'Solar - CSP'!S111","v":4646.1092050710449},{"$f":"'Solar - CSP'!T111","v":4341.1236952582867},{"$f":"'Solar - CSP'!U111","v":4036.138185445529},{"$f":"'Solar - CSP'!V111","v":3731.1526756327712},{"$f":"'Solar - CSP'!W111","v":3426.1671658200139},{"$f":"'Solar - CSP'!X111","v":3392.0109356939643},{"$f":"'Solar - CSP'!Y111","v":3357.8547055679146},{"$f":"'Solar - CSP'!Z111","v":3323.6984754418645},{"$f":"'Solar - CSP'!AA111","v":3289.5422453158144},{"$f":"'Solar - CSP'!AB111","v":3255.3860151897647},{"$f":"'Solar - CSP'!AC111","v":3221.2297850637156},{"$f":"'Solar - CSP'!AD111","v":3187.0735549376654},{"$f":"'Solar - CSP'!AE111","v":3152.9173248116153},{"$f":"'Solar - CSP'!AF111","v":3118.7610946855648},{"$f":"'Solar - CSP'!AG111","v":3084.6048645595165},{"$f":"'Solar - CSP'!AH111","v":3050.4486344334655},{"$f":"'Solar - CSP'!AI111","v":3016.2924043074163},{"$f":"'Solar - CSP'!AJ111","v":2982.1361741813657},{"$f":"'Solar - CSP'!AK111","v":2947.9799440553161},{"$f":"'Solar - CSP'!AL111","v":2913.8237139292669},{"$f":"'Solar - CSP'!AM111","v":2879.6674838032168},{"$f":"'Solar - CSP'!AN111","v":2845.5112536771667},{"$f":"'Solar - CSP'!AO111","v":2811.3550235511166},{"$f":"'Solar - CSP'!AP111","v":2777.1987934250674},{"$f":"'Solar - CSP'!AQ111","v":2743.0425632990182}]
[{"$f":"_xlfn.CONCAT(LEFT(B3,1), LEFT(C3,1), LEFT(D3,1),LEFT(E3,2),LEFT(F3,6),RIGHT(F3,1))","v":"RM3CSClass77"},"RD","Moderate",30,"CSP","Class7",{"$f":"'Solar - CSP'!L112","v":6781.0077737603506},{"$f":"'Solar - CSP'!M112","v":6572.5858351170318},{"$f":"'Solar - CSP'!N112","v":6306.99876083038},{"$f":"'Solar - CSP'!O112","v":6019.3272979250814},{"$f":"'Solar - CSP'!P112","v":5759.1150085921618},{"$f":"'Solar - CSP'!Q112","v":5525.026325048796},{"$f":"'Solar - CSP'!R112","v":5315.7256795121584},{"$f":"'Solar - CSP'!S112","v":5129.8775041994204},{"$f":"'Solar - CSP'!T112","v":4966.1462313277571},{"$f":"'Solar - CSP'!U112","v":4823.1962931143416},{"$f":"'Solar - CSP'!V112","v":4699.6921217763493},{"$f":"'Solar - CSP'!W112","v":4594.2981495309505},{"$f":"'Solar - CSP'!X112","v":4505.6788085953212},{"$f":"'Solar - CSP'!Y112","v":4432.498531186633},{"$f":"'Solar - CSP'!Z112","v":4373.4217495220628},{"$f":"'Solar - CSP'!AA112","v":4327.112895818781},{"$f":"'Solar - CSP'!AB112","v":4292.2364022939628},{"$f":"'Solar - CSP'!AC112","v":4267.4567011647814},{"$f":"'Solar - CSP'!AD112","v":4251.4382246484092},{"$f":"'Solar - CSP'!AE112","v":4242.8454049620232},{"$f":"'Solar - CSP'!AF112","v":4240.3426743227947},{"$f":"'Solar - CSP'!AG112","v":4237.8399436835662},{"$f":"'Solar - CSP'!AH112","v":4235.3372130443367},{"$f":"'Solar - CSP'!AI112","v":4232.8344824051082},{"$f":"'Solar - CSP'!AJ112","v":4230.3317517658788},{"$f":"'Solar - CSP'!AK112","v":4227.8290211266503},{"$f":"'Solar - CSP'!AL112","v":4225.3262904874209},{"$f":"'Solar - CSP'!AM112","v":4222.8235598481924},{"$f":"'Solar - CSP'!AN112","v":4220.3208292089639},{"$f":"'Solar - CSP'!AO112","v":4217.8180985697345},{"$f":"'Solar - CSP'!AP112","v":4215.3153679305051},{"$f":"'Solar - CSP'!AQ112","v":4212.8126372912766}]
["RC3CSClass77","RD","Conservative",30,"CSP","Class7",{"$f":"'Solar - CSP'!L113","v":6781.0077737603506},{"$f":"'Solar - CSP'!M113","v":6781.0077737603506},{"$f":"'Solar - CSP'!N113","v":6781.0077737603506},{"$f":"'Solar - CSP'!O113","v":6781.0077737603506},{"$f":"'Solar - CSP'!P113","v":6781.0077737603506},{"$f":"'Solar - CSP'!Q113","v":6781.0077737603506},{"$f":"'Solar - CSP'!R113","v":6781.0077737603506},{"$f":"'Solar - CSP'!S113","v":6781.0077737603506},{"$f":"'Solar - CSP'!T113","v":6781.0077737603506},{"$f":"'Solar - CSP'!U113","v":6781.0077737603506},{"$f":"'Solar - CSP'!V113","v":6781.0077737603506},{"$f":"'Solar - CSP'!W113","v":6781.0077737603506},{"$f":"'Solar - CSP'!X113","v":6781.0077737603506},{"$f":"'Solar - CSP'!Y113","v":6781.0077737603506},{"$f":"'Solar - CSP'!Z113","v":6781.0077737603506},{"$f":"'Solar - CSP'!AA113","v":6781.0077737603506},{"$f":"'Solar - CSP'!AB113","v":6781.0077737603506},{"$f":"'Solar - CSP'!AC113","v":6781.0077737603506},{"$f":"'Solar - CSP'!AD113","v":6781.0077737603506},{"$f":"'Solar - CSP'!AE113","v":6781.0077737603506},{"$f":"'Solar - CSP'!AF113","v":6781.0077737603506},{"$f":"'Solar - CSP'!AG113","v":6781.0077737603506},{"$f":"'Solar - CSP'!AH113","v":6781.0077737603506},{"$f":"'Solar - CSP'!AI113","v":6781.0077737603506},{"$f":"'Solar - CSP'!AJ113","v":6781.0077737603506},{"$f":"'Solar - CSP'!AK113","v":6781.0077737603506},{"$f":"'Solar - CSP'!AL113","v":6781.0077737603506},{"$f":"'Solar - CSP'!AM113","v":6781.0077737603506},{"$f":"'Solar - CSP'!AN113","v":6781.0077737603506},{"$f":"'Solar - CSP'!AO113","v":6781.0077737603506},{"$f":"'Solar - CSP'!AP113","v":6781.0077737603506},{"$f":"'Solar - CSP'!AQ113","v":6781.0077737603506}]
["RA3CSClass33","RD","Advanced",30,"CSP","Class3",{"$f":"'Solar - CSP'!L114","v":6781.0077737603506},{"$f":"'Solar - CSP'!M114","v":6476.0222639475924},{"$f":"'Solar - CSP'!N114","v":6171.0367541348342},{"$f":"'Solar - CSP'!O114","v":5866.0512443220769},{"$f":"'Solar - CSP'!P114","v":5561.0657345093186},{"$f":"'Solar - CSP'!Q114","v":5256.0802246965604},{"$f":"'Solar - CSP'!R114","v":4951.0947148838031},{"$f":"'Solar - CSP'!S114","v":4646.1092050710449},{"$f":"'Solar - CSP'!T114","v":4341.1236952582867},{"$f":"'Solar - CSP'!U114","v":4036.138185445529},{"$f":"'Solar - CSP'!V114","v":3731.1526756327712},{"$f":"'Solar - CSP'!W114","v":3426.1671658200139},{"$f":"'Solar - CSP'!X114","v":3392.0109356939643},{"$f":"'Solar - CSP'!Y114","v":3357.8547055679146},{"$f":"'Solar - CSP'!Z114","v":3323.6984754418645},{"$f":"'Solar - CSP'!AA114","v":3289.5422453158144},{"$f":"'Solar - CSP'!AB114","v":3255.3860151897647},{"$f":"'Solar - CSP'!AC114","v":3221.2297850637156},{"$f":"'Solar - CSP'!AD114","v":3187.0735549376654},{"$f":"'Solar - CSP'!AE114","v":3152.9173248116153},{"$f":"'Solar - CSP'!AF114","v":3118.7610946855648},{"$f":"'Solar - CSP'!AG114","v":3084.6048645595165},{"$f":"'Solar - CSP'!AH114","v":3050.4486344334655},{"$f":"'Solar - CSP'!AI114","v":3016.2924043074163},{"$f":"'Solar - CSP'!AJ114","v":2982.1361741813657},{"$f":"'Solar - CSP'!AK114","v":2947.9799440553161},{"$f":"'Solar - CSP'!AL114","v":2913.8237139292669},{"$f":"'Solar - CSP'!AM114","v":2879.6674838032168},{"$f":"'Solar - CSP'!AN114","v":2845.5112536771667},{"$f":"'Solar - CSP'!AO114","v":2811.3550235511166},{"$f":"'Solar - CSP'!AP114","v":2777.1987934250674},{"$f":"'Solar - CSP'!AQ114","v":2743.0425632990182}]
["RM3CSClass33","RD","Moderate",30,"CSP","Class3",{"$f":"'Solar - CSP'!L115","v":6781.0077737603506},{"$f":"'Solar - CSP'!M115","v":6572.5858351170318},{"$f":"'Solar - CSP'!N115","v":6306.99876083038},{"$f":"'Solar - CSP'!O115","v":6019.3272979250814},{"$f":"'Solar - CSP'!P115","v":5759.1150085921618},{"$f":"'Solar - CSP'!Q115","v":5525.026325048796},{"$f":"'Solar - CSP'!R115","v":5315.7256795121584},{"$f":"'Solar - CSP'!S115","v":5129.8775041994204},{"$f":"'Solar - CSP'!T115","v":4966.1462313277571},{"$f":"'Solar - CSP'!U115","v":4823.1962931143416},{"$f":"'Solar - CSP'!V115","v":4699.6921217763493},{"$f":"'Solar - CSP'!W115","v":4594.2981495309505},{"$f":"'Solar - CSP'!X115","v":4505.6788085953212},{"$f":"'Solar - CSP'!Y115","v":4432.498531186633},{"$f":"'Solar - CSP'!Z115","v":4373.4217495220628},{"$f":"'Solar - CSP'!AA115","v":4327.112895818781},{"$f":"'Solar - CSP'!AB115","v":4292.2364022939628},{"$f":"'Solar - CSP'!AC115","v":4267.4567011647814},{"$f":"'Solar - CSP'!AD115","v":4251.4382246484092},{"$f":"'Solar - CSP'!AE115","v":4242.8454049620232},{"$f":"'Solar - CSP'!AF115","v":4240.3426743227947},{"$f":"'Solar - CSP'!AG115","v":4237.8399436835662},{"$f":"'Solar - CSP'!AH115","v":4235.3372130443367},{"$f":"'Solar - CSP'!AI115","v":4232.8344824051082},{"$f":"'Solar - CSP'!AJ115","v":4230.3317517658788},{"$f":"'Solar - CSP'!AK115","v":4227.8290211266503},{"$f":"'Solar - CSP'!AL115","v":4225.3262904874209},{"$f":"'Solar - CSP'!AM115","v":4222.8235598481924},{"$f":"'Solar - CSP'!AN115","v":4220.3208292089639},{"$f":"'Solar - CSP'!AO115","v":4217.8180985697345},{"$f":"'Solar - CSP'!AP115","v":4215.3153679305051},{"$f":"'Solar - CSP'!AQ115","v":4212.8126372912766}]
["RC3CSClass33","RD","Conservative",30,"CSP","Class3",{"$f":"'Solar - CSP'!L116","v":6781.0077737603506},{"$f":"'Solar - CSP'!M116","v":6781.0077737603506},{"$f":"'Solar - CSP'!N116","v":6781.0077737603506},{"$f":"'Solar - CSP'!O116","v":6781.0077737603506},{"$f":"'Solar - CSP'!P116","v":6781.0077737603506},{"$f":"'Solar - CSP'!Q116","v":6781.0077737603506},{"$f":"'Solar - CSP'!R116","v":6781.0077737603506},{"$f":"'Solar - CSP'!S116","v":6781.0077737603506},{"$f":"'Solar - CSP'!T116","v":6781.0077737603506},{"$f":"'Solar - CSP'!U116","v":6781.0077737603506},{"$f":"'Solar - CSP'!V116","v":6781.0077737603506},{"$f":"'Solar - CSP'!W116","v":6781.0077737603506},{"$f":"'Solar - CSP'!X116","v":6781.0077737603506},{"$f":"'Solar - CSP'!Y116","v":6781.0077737603506},{"$f":"'Solar - CSP'!Z116","v":6781.0077737603506},{"$f":"'Solar - CSP'!AA116","v":6781.0077737603506},{"$f":"'Solar - CSP'!AB116","v":6781.0077737603506},{"$f":"'Solar - CSP'!AC116","v":6781.0077737603506},{"$f":"'Solar - CSP'!AD116","v":6781.0077737603506},{"$f":"'Solar - CSP'!AE116","v":6781.0077737603506},{"$f":"'Solar - CSP'!AF116","v":6781.0077737603506},{"$f":"'Solar - CSP'!AG116","v":6781.0077737603506},{"$f":"'Solar - CSP'!AH116","v":6781.0077737603506},{"$f":"'Solar - CSP'!AI116","v":6781.0077737603506},{"$f":"'Solar - CSP'!AJ116","v":6781.0077737603506},{"$f":"'Solar - CSP'!AK116","v":6781.0077737603506},{"$f":"'Solar - CSP'!AL116","v":6781.0077737603506},{"$f":"'Solar - CSP'!AM116","v":6781.0077737603506},{"$f":"'Solar - CSP'!AN116","v":6781.0077737603506},{"$f":"'Solar - CSP'!AO116","v":6781.0077737603506},{"$f":"'Solar - CSP'!AP116","v":6781.0077737603506},{"$f":"'Solar - CSP'!AQ116","v":6781.0077737603506}]
["RA3CSClass22","RD","Advanced",30,"CSP","Class2",{"$f":"'Solar - CSP'!L117","v":6781.0077737603506},{"$f":"'Solar - CSP'!M117","v":6476.0222639475924},{"$f":"'Solar - CSP'!N117","v":6171.0367541348342},{"$f":"'Solar - CSP'!O117","v":5866.0512443220769},{"$f":"'Solar - CSP'!P117","v":5561.0657345093186},{"$f":"'Solar - CSP'!Q117","v":5256.0802246965604},{"$f":"'Solar - CSP'!R117","v":4951.0947148838031},{"$f":"'Solar - CSP'!S117","v":4646.1092050710449},{"$f":"'Solar - CSP'!T117","v":4341.1236952582867},{"$f":"'Solar - CSP'!U117","v":4036.138185445529},{"$f":"'Solar - CSP'!V117","v":3731.1526756327712},{"$f":"'Solar - CSP'!W117","v":3426.1671658200139},{"$f":"'Solar - CSP'!X117","v":3392.0109356939643},{"$f":"'Solar - CSP'!Y117","v":3357.8547055679146},{"$f":"'Solar - CSP'!Z117","v":3323.6984754418645},{"$f":"'Solar - CSP'!AA117","v":3289.5422453158144},{"$f":"'Solar - CSP'!AB117","v":3255.3860151897647},{"$f":"'Solar - CSP'!AC117","v":3221.2297850637156},{"$f":"'Solar - CSP'!AD117","v":3187.0735549376654},{"$f":"'Solar - CSP'!AE117","v":3152.9173248116153},{"$f":"'Solar - CSP'!AF117","v":3118.7610946855648},{"$f":"'Solar - CSP'!AG117","v":3084.6048645595165},{"$f":"'Solar - CSP'!AH117","v":3050.4486344334655},{"$f":"'Solar - CSP'!AI117","v":3016.2924043074163},{"$f":"'Solar - CSP'!AJ117","v":2982.1361741813657},{"$f":"'Solar - CSP'!AK117","v":2947.9799440553161},{"$f":"'Solar - CSP'!AL117","v":2913.8237139292669},{"$f":"'Solar - CSP'!AM117","v":2879.6674838032168},{"$f":"'Solar - CSP'!AN117","v":2845.5112536771667},{"$f":"'Solar - CSP'!AO117","v":2811.3550235511166},{"$f":"'Solar - CSP'!AP117","v":2777.1987934250674},{"$f":"'Solar - CSP'!AQ117","v":2743.0425632990182}]
["RM3CSClass22","RD","Moderate",30,"CSP","Class2",{"$f":"'Solar - CSP'!L118","v":6781.0077737603506},{"$f":"'Solar - CSP'!M118","v":6572.5858351170318},{"$f":"'Solar - CSP'!N118","v":6306.99876083038},{"$f":"'Solar - CSP'!O118","v":6019.3272979250814},{"$f":"'Solar - CSP'!P118","v":5759.1150085921618},{"$f":"'Solar - CSP'!Q118","v":5525.026325048796},{"$f":"'Solar - CSP'!R118","v":5315.7256795121584},{"$f":"'Solar - CSP'!S118","v":5129.8775041994204},{"$f":"'Solar - CSP'!T118","v":4966.1462313277571},{"$f":"'Solar - CSP'!U118","v":4823.1962931143416},{"$f":"'Solar - CSP'!V118","v":4699.6921217763493},{"$f":"'Solar - CSP'!W118","v":4594.2981495309505},{"$f":"'Solar - CSP'!X118","v":4505.6788085953212},{"$f":"'Solar - CSP'!Y118","v":4432.498531186633},{"$f":"'Solar - CSP'!Z118","v":4373.4217495220628},{"$f":"'Solar - CSP'!AA118","v":4327.112895818781},{"$f":"'Solar - CSP'!AB118","v":4292.2364022939628},{"$f":"'Solar - CSP'!AC118","v":4267.4567011647814},{"$f":"'Solar - CSP'!AD118","v":4251.4382246484092},{"$f":"'Solar - CSP'!AE118","v":4242.8454049620232},{"$f":"'Solar - CSP'!AF118","v":4240.3426743227947},{"$f":"'Solar - CSP'!AG118","v":4237.8399436835662},{"$f":"'Solar - CSP'!AH118","v":4235.3372130443367},{"$f":"'Solar - CSP'!AI118","v":4232.8344824051082},{"$f":"'Solar - CSP'!AJ118","v":4230.3317517658788},{"$f":"'Solar - CSP'!AK118","v":4227.8290211266503},{"$f":"'Solar - CSP'!AL118","v":4225.3262904874209},{"$f":"'Solar - CSP'!AM118","v":4222.8235598481924},{"$f":"'Solar - CSP'!AN118","v":4220.3208292089639},{"$f":"'Solar - CSP'!AO118","v":4217.8180985697345},{"$f":"'Solar - CSP'!AP118","v":4215.3153679305051},{"$f":"'Solar - CSP'!AQ118","v":4212.8126372912766}]
["RC3CSClass22","RD","Conservative",30,"CSP","Class2",{"$f":"'Solar - CSP'!L119","v":6781.0077737603506},{"$f":"'Solar - CSP'!M119","v":6781.0077737603506},{"$f":"'Solar - CSP'!N119","v":6781.0077737603506},{"$f":"'Solar - CSP'!O119","v":6781.0077737603506},{"$f":"'Solar - CSP'!P119","v":6781.0077737603506},{"$f":"'Solar - CSP'!Q119","v":6781.0077737603506},{"$f":"'Solar - CSP'!R119","v":6781.0077737603506},{"$f":"'Solar - CSP'!S119","v":6781.0077737603506},{"$f":"'Solar - CSP'!T119","v":6781.0077737603506},{"$f":"'Solar - CSP'!U119","v":6781.0077737603506},{"$f":"'Solar - CSP'!V119","v":6781.0077737603506},{"$f":"'Solar - CSP'!W119","v":6781.0077737603506},{"$f":"'Solar - CSP'!X119","v":6781.0077737603506},{"$f":"'Solar - CSP'!Y119","v":6781.0077737603506},{"$f":"'Solar - CSP'!Z119","v":6781.0077737603506},{"$f":"'Solar - CSP'!AA119","v":6781.0077737603506},{"$f":"'Solar - CSP'!AB119","v":6781.0077737603506},{"$f":"'Solar - CSP'!AC119","v":6781.0077737603506},{"$f":"'Solar - CSP'!AD119","v":6781.0077737603506},{"$f":"'Solar - CSP'!AE119","v":6781.0077737603506},{"$f":"'Solar - CSP'!AF119","v":6781.0077737603506},{"$f":"'Solar - CSP'!AG119","v":6781.0077737603506},{"$f":"'Solar - CSP'!AH119","v":6781.0077737603506},{"$f":"'Solar - CSP'!AI119","v":6781.0077737603506},{"$f":"'Solar - CSP'!AJ119","v":6781.0077737603506},{"$f":"'Solar - CSP'!AK119","v":6781.0077737603506},{"$f":"'Solar - CSP'!AL119","v":6781.0077737603506},{"$f":"'Solar - CSP'!AM119","v":6781.0077737603506},{"$f":"'Solar - CSP'!AN119","v":6781.0077737603506},{"$f":"'Solar - CSP'!AO119","v":6781.0077737603506},{"$f":"'Solar - CSP'!AP119","v":6781.0077737603506},{"$f":"'Solar - CSP'!AQ119","v":6781.0077737603506}]
["RA3OfClass11","RD","Advanced",30,"OffShoreWind","Class1",{"$f":"'Offshore Wind'!L181","v":3533.9742943022479},{"$f":"'Offshore Wind'!M181","v":3252.2064707393338},{"$f":"'Offshore Wind'!N181","v":3042.5367297151333},{"$f":"'Offshore Wind'!O181","v":2872.3727086613185},{"$f":"'Offshore Wind'!P181","v":2727.196900162176},{"$f":"'Offshore Wind'!Q181","v":2599.2652236504118},{"$f":"'Offshore Wind'!R181","v":2483.9551531479315},{"$f":"'Offshore Wind'!S181","v":2378.2850646191755},{"$f":"'Offshore Wind'!T181","v":2280.219126104073},{"$f":"'Offshore Wind'!U181","v":2188.3052615261854},{"$f":"'Offshore Wind'!V181","v":2101.4713116148873},{"$f":"'Offshore Wind'!W181","v":2018.9030668005651},{"$f":"'Offshore Wind'!X181","v":1973.5396351031236},{"$f":"'Offshore Wind'!Y181","v":1931.3072905610729},{"$f":"'Offshore Wind'!Z181","v":1891.8015705906869},{"$f":"'Offshore Wind'!AA181","v":1854.691650955476},{"$f":"'Offshore Wind'!AB181","v":1819.7034880519736},{"$f":"'Offshore Wind'!AC181","v":1786.6075251226812},{"$f":"'Offshore Wind'!AD181","v":1755.2095555269152},{"$f":"'Offshore Wind'!AE181","v":1725.3438175302533},{"$f":"'Offshore Wind'!AF181","v":1696.8676969390704},{"$f":"'Offshore Wind'!AG181","v":1669.6576082453721},{"$f":"'Offshore Wind'!AH181","v":1643.6057530178161},{"$f":"'Offshore Wind'!AI181","v":1618.6175404631442},{"$f":"'Offshore Wind'!AJ181","v":1594.6095141935373},{"$f":"'Offshore Wind'!AK181","v":1571.5076704791036},{"$f":"'Offshore Wind'!AL181","v":1549.2460824960958},{"$f":"'Offshore Wind'!AM181","v":1527.7657660986961},{"$f":"'Offshore Wind'!AN181","v":1507.0137379540449},{"$f":"'Offshore Wind'!AO181","v":1486.9422281721211},{"$f":"'Offshore Wind'!AP181","v":1467.5080179836591},{"$f":"'Offshore Wind'!AQ181","v":1448.6718793662005}]
["RM3OfClass11","RD","Moderate",30,"OffShoreWind","Class1",{"$f":"'Offshore Wind'!L182","v":3667.5651560975625},{"$f":"'Offshore Wind'!M182","v":3414.083431837194},{"$f":"'Offshore Wind'!N182","v":3224.6536308597733},{"$f":"'Offshore Wind'!O182","v":3070.3207042468443},{"$f":"'Offshore Wind'!P182","v":2938.1873010771264},{"$f":"'Offshore Wind'!Q182","v":2821.3735815972423},{"$f":"'Offshore Wind'!R182","v":2715.772894577412},{"$f":"'Offshore Wind'!S182","v":2618.7363657721839},{"$f":"'Offshore Wind'!T182","v":2528.4553624421883},{"$f":"'Offshore Wind'!U182","v":2443.6398604678739},{"$f":"'Offshore Wind'!V182","v":2363.3373537501916},{"$f":"'Offshore Wind'!W182","v":2286.8244986570348},{"$f":"'Offshore Wind'!X182","v":2246.523634270307},{"$f":"'Offshore Wind'!Y182","v":2209.0044271372462},{"$f":"'Offshore Wind'!Z182","v":2173.9075527727714},{"$f":"'Offshore Wind'!AA182","v":2140.9391069859557},{"$f":"'Offshore Wind'!AB182","v":2109.8556294898231},{"$f":"'Offshore Wind'!AC182","v":2080.4531821031801},{"$f":"'Offshore Wind'!AD182","v":2052.5592316821203},{"$f":"'Offshore Wind'!AE182","v":2026.0265155322322},{"$f":"'Offshore Wind'!AF182","v":2000.7283352300994},{"$f":"'Offshore Wind'!AG182","v":1976.5548974331216},{"$f":"'Offshore Wind'!AH182","v":1953.4104340346967},{"$f":"'Offshore Wind'!AI182","v":1931.2109105914692},{"$f":"'Offshore Wind'!AJ182","v":1909.8821844638342},{"$f":"'Offshore Wind'!AK182","v":1889.3585107517481},{"$f":"'Offshore Wind'!AL182","v":1869.5813200771058},{"$f":"'Offshore Wind'!AM182","v":1850.4982109355985},{"$f":"'Offshore Wind'!AN182","v":1832.0621129440456},{"$f":"'Offshore Wind'!AO182","v":1814.2305873409282},{"$f":"'Offshore Wind'!AP182","v":1796.9652385795703},{"$f":"'Offshore Wind'!AQ182","v":1780.2312164920254}]
["RC3OfClass11","RD","Conservative",30,"OffShoreWind","Class1",{"$f":"'Offshore Wind'!L183","v":3884.8118932708076},{"$f":"'Offshore Wind'!M183","v":3711.3097834807686},{"$f":"'Offshore Wind'!N183","v":3580.6232509361748},{"$f":"'Offshore Wind'!O183","v":3473.3972619382225},{"$f":"'Offshore Wind'!P183","v":3381.010568344353},{"$f":"'Offshore Wind'!Q183","v":3298.8643338464549},{"$f":"'Offshore Wind'!R183","v":3224.2134629979619},{"$f":"'Offshore Wind'!S183","v":3155.2873129507334},{"$f":"'Offshore Wind'!T183","v":3090.876901198219},{"$f":"'Offshore Wind'!U183","v":3030.1199097254525},{"$f":"'Offshore Wind'!V183","v":2972.3796348025526},{"$f":"'Offshore Wind'!W183","v":2917.1725565979946},{"$f":"'Offshore Wind'!X183","v":2890.2334003046617},{"$f":"'Offshore Wind'!Y183","v":2865.1536458045998},{"$f":"'Offshore Wind'!Z183","v":2841.6931022579593},{"$f":"'Offshore Wind'!AA183","v":2819.6553090911261},{"$f":"'Offshore Wind'!AB183","v":2798.8775250125204},{"$f":"'Offshore Wind'!AC183","v":2779.2234273248264},{"$f":"'Offshore Wind'!AD183","v":2760.5776860617962},{"$f":"'Offshore Wind'!AE183","v":2742.8418633164192},{"$f":"'Offshore Wind'!AF183","v":2725.9312673908266},{"$f":"'Offshore Wind'!AG183","v":2709.7725068066643},{"$f":"'Offshore Wind'!AH183","v":2694.3015652697168},{"$f":"'Offshore Wind'!AI183","v":2679.4622698656326},{"$f":"'Offshore Wind'!AJ183","v":2665.2050598669489},{"$f":"'Offshore Wind'!AK183","v":2651.4859880242784},{"$f":"'Offshore Wind'!AL183","v":2638.2659035736165},{"$f":"'Offshore Wind'!AM183","v":2625.5097786728534},{"$f":"'Offshore Wind'!AN183","v":2613.1861490735537},{"$f":"'Offshore Wind'!AO183","v":2601.2666465397783},{"$f":"'Offshore Wind'!AP183","v":2589.7256055269136},{"$f":"'Offshore Wind'!AQ183","v":2578.5397304025851}]
["RA3OfClass22","RD","Advanced",30,"OffShoreWind","Class2",{"$f":"'Offshore Wind'!L184","v":3575.8448738010529},{"$f":"'Offshore Wind'!M184","v":3290.7386609137698},{"$f":"'Offshore Wind'!N184","v":3078.5847497092141},{"$f":"'Offshore Wind'!O184","v":2906.4046228272218},{"$f":"'Offshore Wind'!P184","v":2759.5087692103584},{"$f":"'Offshore Wind'!Q184","v":2630.0613563106876},{"$f":"'Offshore Wind'!R184","v":2513.3850903942307},{"$f":"'Offshore Wind'!S184","v":2406.4630210999312},{"$f":"'Offshore Wind'!T184","v":2307.2351959006669},{"$f":"'Offshore Wind'!U184","v":2214.2323345012528},{"$f":"'Offshore Wind'!V184","v":2126.3695746722315},{"$f":"'Offshore Wind'!W184","v":2042.8230600770144},{"$f":"'Offshore Wind'!X184","v":1996.9221617725609},{"$f":"'Offshore Wind'!Y184","v":1954.1894477902401},{"$f":"'Offshore Wind'!Z184","v":1914.2156634676758},{"$f":"'Offshore Wind'!AA184","v":1876.6660649579508},{"$f":"'Offshore Wind'!AB184","v":1841.2633617849481},{"$f":"'Offshore Wind'!AC184","v":1807.7752773993238},{"$f":"'Offshore Wind'!AD184","v":1776.0053041972553},{"$f":"'Offshore Wind'!AE184","v":1745.7857164968491},{"$f":"'Offshore Wind'!AF184","v":1716.9722104094128},{"$f":"'Offshore Wind'!AG184","v":1689.4397361840322},{"$f":"'Offshore Wind'!AH184","v":1663.0792181919635},{"$f":"'Offshore Wind'!AI184","v":1637.7949449268358},{"$f":"'Offshore Wind'!AJ184","v":1613.5024712083182},{"$f":"'Offshore Wind'!AK184","v":1590.1269165092365},{"$f":"'Offshore Wind'!AL184","v":1567.6015729038645},{"$f":"'Offshore Wind'!AM184","v":1545.8667574013562},{"$f":"'Offshore Wind'!AN184","v":1524.8688589215435},{"$f":"'Offshore Wind'!AO184","v":1504.5595415960447},{"$f":"'Offshore Wind'!AP184","v":1484.8950745989794},{"$f":"'Offshore Wind'!AQ184","v":1465.835765133701}]
["RM3OfClass22","RD","Moderate",30,"OffShoreWind","Class2",{"$f":"'Offshore Wind'!L185","v":3711.0185220948815},{"$f":"'Offshore Wind'!M185","v":3454.5335426313691},{"$f":"'Offshore Wind'!N185","v":3262.8593745814283},{"$f":"'Offshore Wind'!O185","v":3106.6979091804692},{"$f":"'Offshore Wind'!P185","v":2972.9989875035048},{"$f":"'Offshore Wind'!Q185","v":2854.8012573544088},{"$f":"'Offshore Wind'!R185","v":2747.9494118391362},{"$f":"'Offshore Wind'!S185","v":2649.7631928111527},{"$f":"'Offshore Wind'!T185","v":2558.4125388237499},{"$f":"'Offshore Wind'!U185","v":2472.5921415326038},{"$f":"'Offshore Wind'!V185","v":2391.3382095323732},{"$f":"'Offshore Wind'!W185","v":2313.9188290049415},{"$f":"'Offshore Wind'!X185","v":2273.1404793832771},{"$f":"'Offshore Wind'!Y185","v":2235.1767441313987},{"$f":"'Offshore Wind'!Z185","v":2199.6640414824319},{"$f":"'Offshore Wind'!AA185","v":2166.3049850642669},{"$f":"'Offshore Wind'!AB185","v":2134.8532300688612},{"$f":"'Offshore Wind'!AC185","v":2105.1024220524455},{"$f":"'Offshore Wind'!AD185","v":2076.8779836958843},{"$f":"'Offshore Wind'!AE185","v":2050.030907534192},{"$f":"'Offshore Wind'!AF185","v":2024.4329940191653},{"$f":"'Offshore Wind'!AG185","v":1999.9731489750636},{"$f":"'Offshore Wind'!AH185","v":1976.5544696333468},{"$f":"'Offshore Wind'!AI185","v":1954.0919259093371},{"$f":"'Offshore Wind'!AJ185","v":1932.5104967203426},{"$f":"'Offshore Wind'!AK185","v":1911.7436582197765},{"$f":"'Offshore Wind'!AL185","v":1891.7321470986778},{"$f":"'Offshore Wind'!AM185","v":1872.4229409989432},{"$f":"'Offshore Wind'!AN185","v":1853.7684118467994},{"$f":"'Offshore Wind'!AO185","v":1835.7256180656557},{"$f":"'Offshore Wind'!AP185","v":1818.2557091978324},{"$f":"'Offshore Wind'!AQ185","v":1801.3234221700811}]
["RC3OfClass22","RD","Conservative",30,"OffShoreWind","Class2",{"$f":"'Offshore Wind'!L186","v":3930.8392018104746},{"$f":"'Offshore Wind'!M186","v":3755.2814364677374},{"$f":"'Offshore Wind'!N186","v":3623.0465279603777},{"$f":"'Offshore Wind'!O186","v":3514.5501238652023},{"$f":"'Offshore Wind'!P186","v":3421.0688313646601},{"$f":"'Offshore Wind'!Q186","v":3337.9493270703128},{"$f":"'Offshore Wind'!R186","v":3262.4139916043059},{"$f":"'Offshore Wind'!S186","v":3192.6712035159476},{"$f":"'Offshore Wind'!T186","v":3127.4976562561428},{"$f":"'Offshore Wind'!U186","v":3066.0208150533795},{"$f":"'Offshore Wind'!V186","v":3007.5964325026057},{"$f":"'Offshore Wind'!W186","v":2951.7352600222098},{"$f":"'Offshore Wind'!X186","v":2924.4769282082661},{"$f":"'Offshore Wind'!Y186","v":2899.1000284074307},{"$f":"'Offshore Wind'!Z186","v":2875.3615239952464},{"$f":"'Offshore Wind'!AA186","v":2853.0626267303282},{"$f":"'Offshore Wind'!AB186","v":2832.0386671598762},{"$f":"'Offshore Wind'!AC186","v":2812.1517074332482},{"$f":"'Offshore Wind'!AD186","v":2793.2850511530587},{"$f":"'Offshore Wind'!AE186","v":2775.3390941185235},{"$f":"'Offshore Wind'!AF186","v":2758.2281412032894},{"$f":"'Offshore Wind'!AG186","v":2741.8779313856867},{"$f":"'Offshore Wind'!AH186","v":2726.2236899055033},{"$f":"'Offshore Wind'!AI186","v":2711.2085783108705},{"$f":"'Offshore Wind'!AJ186","v":2696.7824486780951},{"$f":"'Offshore Wind'!AK186","v":2682.9008330701326},{"$f":"'Offshore Wind'!AL186","v":2669.5241168641514},{"$f":"'Offshore Wind'!AM186","v":2656.6168572076499},{"$f":"'Offshore Wind'!AN186","v":2644.1472170633156},{"$f":"'Offshore Wind'!AO186","v":2632.0864920879303},{"$f":"'Offshore Wind'!AP186","v":2620.4087126511308},{"$f":"'Offshore Wind'!AQ186","v":2609.0903071135472}]
["RA3OfClass33","RD","Advanced",30,"OffShoreWind","Class3",{"$f":"'Offshore Wind'!L187","v":3718.4180816775865},{"$f":"'Offshore Wind'!M187","v":3421.9443434105842},{"$f":"'Offshore Wind'!N187","v":3201.3316022647186},{"$f":"'Offshore Wind'!O187","v":3022.2864479868213},{"$f":"'Offshore Wind'!P187","v":2869.533681161176},{"$f":"'Offshore Wind'!Q187","v":2734.9250452331685},{"$f":"'Offshore Wind'!R187","v":2613.5967571787696},{"$f":"'Offshore Wind'!S187","v":2502.4115772210935},{"$f":"'Offshore Wind'!T187","v":2399.2274200643324},{"$f":"'Offshore Wind'!U187","v":2302.5164234522972},{"$f":"'Offshore Wind'!V187","v":2211.1504704021472},{"$f":"'Offshore Wind'!W187","v":2124.2728564407312},{"$f":"'Offshore Wind'!X187","v":2076.5418344741393},{"$f":"'Offshore Wind'!Y187","v":2032.1053161242496},{"$f":"'Offshore Wind'!Z187","v":1990.5377292562819},{"$f":"'Offshore Wind'!AA187","v":1951.490983386158},{"$f":"'Offshore Wind'!AB187","v":1914.6767321351451},{"$f":"'Offshore Wind'!AC187","v":1879.8534378103313},{"$f":"'Offshore Wind'!AD187","v":1846.8167578149241},{"$f":"'Offshore Wind'!AE187","v":1815.3922790436773},{"$f":"'Offshore Wind'!AF187","v":1785.4299440394293},{"$f":"'Offshore Wind'!AG187","v":1756.7997171682753},{"$f":"'Offshore Wind'!AH187","v":1729.3881738258194},{"$f":"'Offshore Wind'!AI187","v":1703.0957863735669},{"$f":"'Offshore Wind'!AJ187","v":1677.8347427009439},{"$f":"'Offshore Wind'!AK187","v":1653.5271767046831},{"$f":"'Offshore Wind'!AL187","v":1630.1037207343516},{"$f":"'Offshore Wind'!AM187","v":1607.5023121669426},{"$f":"'Offshore Wind'!AN187","v":1585.6672023844626},{"$f":"'Offshore Wind'!AO187","v":1564.5481283097004},{"$f":"'Offshore Wind'!AP187","v":1544.0996155164944},{"$f":"'Offshore Wind'!AQ187","v":1524.2803886089675}]
["RM3OfClass33","RD","Moderate",30,"OffShoreWind","Class3",{"$f":"'Offshore Wind'!L188","v":3858.9812648471652},{"$f":"'Offshore Wind'!M188","v":3592.2699227799008},{"$f":"'Offshore Wind'!N188","v":3392.9534766193615},{"$f":"'Offshore Wind'!O188","v":3230.5656669963587},{"$f":"'Offshore Wind'!P188","v":3091.5360095560004},{"$f":"'Offshore Wind'!Q188","v":2968.6255946720185},{"$f":"'Offshore Wind'!R188","v":2857.5134383993486},{"$f":"'Offshore Wind'!S188","v":2755.4124174965273},{"$f":"'Offshore Wind'!T188","v":2660.4195037802338},{"$f":"'Offshore Wind'!U188","v":2571.1773447027522},{"$f":"'Offshore Wind'!V188","v":2486.6837213437798},{"$f":"'Offshore Wind'!W188","v":2406.1775376067117},{"$f":"'Offshore Wind'!X188","v":2363.7733064597978},{"$f":"'Offshore Wind'!Y188","v":2324.2959117207611},{"$f":"'Offshore Wind'!Z188","v":2287.3672751832396},{"$f":"'Offshore Wind'!AA188","v":2252.6781533251228},{"$f":"'Offshore Wind'!AB188","v":2219.9723792765149},{"$f":"'Offshore Wind'!AC188","v":2189.0353709954024},{"$f":"'Offshore Wind'!AD188","v":2159.685590556333},{"$f":"'Offshore Wind'!AE188","v":2131.768089388645},{"$f":"'Offshore Wind'!AF188","v":2105.1495564749634},{"$f":"'Offshore Wind'!AG188","v":2079.7144681820141},{"$f":"'Offshore Wind'!AH188","v":2055.3620581120872},{"$f":"'Offshore Wind'!AI188","v":2032.0039059294263},{"$f":"'Offshore Wind'!AJ188","v":2009.5619993711316},{"$f":"'Offshore Wind'!AK188","v":1987.9671622053625},{"$f":"'Offshore Wind'!AL188","v":1967.1577682242171},{"$f":"'Offshore Wind'!AM188","v":1947.0786810048182},{"$f":"'Offshore Wind'!AN188","v":1927.6803734851803},{"$f":"'Offshore Wind'!AO188","v":1908.9181919567436},{"$f":"'Offshore Wind'!AP188","v":1890.7517369476591},{"$f":"'Offshore Wind'!AQ188","v":1873.1443394038113}]
["RC3OfClass33","RD","Conservative",30,"OffShoreWind","Class3",{"$f":"'Offshore Wind'!L189","v":4087.5664577255843},{"$f":"'Offshore Wind'!M189","v":3905.0089945055888},{"$f":"'Offshore Wind'!N189","v":3767.5017221892494},{"$f":"'Offshore Wind'!O189","v":3654.6794368210217},{"$f":"'Offshore Wind'!P189","v":3557.4709334881813},{"$f":"'Offshore Wind'!Q189","v":3471.0373552385636},{"$f":"'Offshore Wind'!R189","v":3392.4903356907548},{"$f":"'Offshore Wind'!S189","v":3319.9668193060261},{"$f":"'Offshore Wind'!T189","v":3252.1947248414467},{"$f":"'Offshore Wind'!U189","v":3188.2667285215775},{"$f":"'Offshore Wind'!V189","v":3127.5128960275197},{"$f":"'Offshore Wind'!W189","v":3069.4244718521118},{"$f":"'Offshore Wind'!X189","v":3041.0793177779092},{"$f":"'Offshore Wind'!Y189","v":3014.6906106592919},{"$f":"'Offshore Wind'!Z189","v":2990.0056237111803},{"$f":"'Offshore Wind'!AA189","v":2966.8176427674762},{"$f":"'Offshore Wind'!AB189","v":2944.9554328075319},{"$f":"'Offshore Wind'!AC189","v":2924.2755562337807},{"$f":"'Offshore Wind'!AD189","v":2904.656663824032},{"$f":"'Offshore Wind'!AE189","v":2885.9951800390013},{"$f":"'Offshore Wind'!AF189","v":2868.2019929852499},{"$f":"'Offshore Wind'!AG189","v":2851.1998807654404},{"$f":"'Offshore Wind'!AH189","v":2834.921485972272},{"$f":"'Offshore Wind'!AI189","v":2819.3077039368836},{"$f":"'Offshore Wind'!AJ189","v":2804.3063872779435},{"$f":"'Offshore Wind'!AK189","v":2789.8712950686236},{"$f":"'Offshore Wind'!AL189","v":2775.9612332037423},{"$f":"'Offshore Wind'!AM189","v":2762.5393456819202},{"$f":"'Offshore Wind'!AN189","v":2749.5725260851236},{"$f":"'Offshore Wind'!AO189","v":2737.0309255936741},{"$f":"'Offshore Wind'!AP189","v":2724.8875391370125},{"$f":"'Offshore Wind'!AQ189","v":2713.1178552463425}]
["RA3OfClass44","RD","Advanced",30,"OffShoreWind","Class4",{"$f":"'Offshore Wind'!L190","v":3861.2112177834842},{"$f":"'Offshore Wind'!M190","v":3553.3524190068033},{"$f":"'Offshore Wind'!N190","v":3324.2677996371408},{"$f":"'Offshore Wind'!O190","v":3138.3470282225144},{"$f":"'Offshore Wind'!P190","v":2979.7283135274338},{"$f":"'Offshore Wind'!Q190","v":2839.9504930567268},{"$f":"'Offshore Wind'!R190","v":2713.9630068247452},{"$f":"'Offshore Wind'!S190","v":2598.5081400847016},{"$f":"'Offshore Wind'!T190","v":2491.3615480770936},{"$f":"'Offshore Wind'!U190","v":2390.9366962183321},{"$f":"'Offshore Wind'!V190","v":2296.0621460489874},{"$f":"'Offshore Wind'!W190","v":2205.84829428901},{"$f":"'Offshore Wind'!X190","v":2156.2843255782809},{"$f":"'Offshore Wind'!Y190","v":2110.141374634361},{"$f":"'Offshore Wind'!Z190","v":2066.9775266793254},{"$f":"'Offshore Wind'!AA190","v":2026.4313240039003},{"$f":"'Offshore Wind'!AB190","v":1988.2033472723065},{"$f":"'Offshore Wind'!AC190","v":1952.0427833621595},{"$f":"'Offshore Wind'!AD190","v":1917.7374425977239},{"$f":"'Offshore Wind'!AE190","v":1885.1062141346256},{"$f":"'Offshore Wind'!AF190","v":1853.993278071988},{"$f":"'Offshore Wind'!AG190","v":1824.2636052018759},{"$f":"'Offshore Wind'!AH190","v":1795.7994152356691},{"$f":"'Offshore Wind'!AI190","v":1768.4973585161231},{"$f":"'Offshore Wind'!AJ190","v":1742.2662508087171},{"$f":"'Offshore Wind'!AK190","v":1717.0252358286509},{"$f":"'Offshore Wind'!AL190","v":1692.7022820979882},{"$f":"'Offshore Wind'!AM190","v":1669.2329436908301},{"$f":"'Offshore Wind'!AN190","v":1646.5593311540683},{"$f":"'Offshore Wind'!AO190","v":1624.6292512288214},{"$f":"'Offshore Wind'!AP190","v":1603.3954831990325},{"$f":"'Offshore Wind'!AQ190","v":1582.8151666283325}]
["RM3OfClass44","RD","Moderate",30,"OffShoreWind","Class4",{"$f":"'Offshore Wind'!L191","v":4007.1722495287017},{"$f":"'Offshore Wind'!M191","v":3730.2187700437926},{"$f":"'Offshore Wind'!N191","v":3523.2482570732327},{"$f":"'Offshore Wind'!O191","v":3354.6244986967286},{"$f":"'Offshore Wind'!P191","v":3210.2558824944549},{"$f":"'Offshore Wind'!Q191","v":3082.6255132600354},{"$f":"'Offshore Wind'!R191","v":2967.2464744300105},{"$f":"'Offshore Wind'!S191","v":2861.2246128217912},{"$f":"'Offshore Wind'!T191","v":2762.5838209596204},{"$f":"'Offshore Wind'!U191","v":2669.9146218108986},{"$f":"'Offshore Wind'!V191","v":2582.1763096634786},{"$f":"'Offshore Wind'!W191","v":2498.5785611267511},{"$f":"'Offshore Wind'!X191","v":2454.5459404290591},{"$f":"'Offshore Wind'!Y191","v":2413.5525512869576},{"$f":"'Offshore Wind'!Z191","v":2375.2057966929187},{"$f":"'Offshore Wind'!AA191","v":2339.1845576844239},{"$f":"'Offshore Wind'!AB191","v":2305.222830178569},{"$f":"'Offshore Wind'!AC191","v":2273.0977918435037},{"$f":"'Offshore Wind'!AD191","v":2242.6209334102832},{"$f":"'Offshore Wind'!AE191","v":2213.6313560380345},{"$f":"'Offshore Wind'!AF191","v":2185.990629355445},{"$f":"'Offshore Wind'!AG191","v":2159.57879343899},{"$f":"'Offshore Wind'!AH191","v":2134.2912123018941},{"$f":"'Offshore Wind'!AI191","v":2110.0360701276468},{"$f":"'Offshore Wind'!AJ191","v":2086.7323588590516},{"$f":"'Offshore Wind'!AK191","v":2064.3082457875444},{"$f":"'Offshore Wind'!AL191","v":2042.6997381613594},{"$f":"'Offshore Wind'!AM191","v":2021.8495822317664},{"$f":"'Offshore Wind'!AN191","v":2001.7063490192579},{"$f":"'Offshore Wind'!AO191","v":1982.2236700422334},{"$f":"'Offshore Wind'!AP191","v":1963.3595944252193},{"$f":"'Offshore Wind'!AQ191","v":1945.076044964421}]
["RC3OfClass44","RD","Conservative",30,"OffShoreWind","Class4",{"$f":"'Offshore Wind'!L192","v":4244.5354753882193},{"$f":"'Offshore Wind'!M192","v":4054.9675168123708},{"$f":"'Offshore Wind'!N192","v":3912.1797477309774},{"$f":"'Offshore Wind'!O192","v":3795.0249081430543},{"$f":"'Offshore Wind'!P192","v":3694.0834445184564},{"$f":"'Offshore Wind'!Q192","v":3604.330680143983},{"$f":"'Offshore Wind'!R192","v":3522.7673308003746},{"$f":"'Offshore Wind'!S192","v":3447.4587966692475},{"$f":"'Offshore Wind'!T192","v":3377.0841465757703},{"$f":"'Offshore Wind'!U192","v":3310.7012140763309},{"$f":"'Offshore Wind'!V192","v":3247.614338314484},{"$f":"'Offshore Wind'!W192","v":3187.2952267668502},{"$f":"'Offshore Wind'!X192","v":3157.8615739400188},{"$f":"'Offshore Wind'!Y192","v":3130.4594987265614},{"$f":"'Offshore Wind'!Z192","v":3104.826569233091},{"$f":"'Offshore Wind'!AA192","v":3080.7481331425515},{"$f":"'Offshore Wind'!AB192","v":3058.0463797386437},{"$f":"'Offshore Wind'!AC192","v":3036.5723631931673},{"$f":"'Offshore Wind'!AD192","v":3016.2000742818482},{"$f":"'Offshore Wind'!AE192","v":2996.8219600008588},{"$f":"'Offshore Wind'!AF192","v":2978.3454864190962},{"$f":"'Offshore Wind'!AG192","v":2960.6904661962158},{"$f":"'Offshore Wind'!AH192","v":2943.7869552939305},{"$f":"'Offshore Wind'!AI192","v":2927.5735793306048},{"$f":"'Offshore Wind'!AJ192","v":2911.9961883829769},{"$f":"'Offshore Wind'!AK192","v":2897.0067657994837},{"$f":"'Offshore Wind'!AL192","v":2882.5625355561456},{"$f":"'Offshore Wind'!AM192","v":2868.6252263228321},{"$f":"'Offshore Wind'!AN192","v":2855.1604603426877},{"$f":"'Offshore Wind'!AO192","v":2842.1372425541444},{"$f":"'Offshore Wind'!AP192","v":2829.5275308492173},{"$f":"'Offshore Wind'!AQ192","v":2817.3058724799366}]
["RA3OfClass55","RD","Advanced",30,"OffShoreWind","Class5",{"$f":"'Offshore Wind'!L193","v":4051.6648822208531},{"$f":"'Offshore Wind'!M193","v":3728.6209943492622},{"$f":"'Offshore Wind'!N193","v":3488.2368104739735},{"$f":"'Offshore Wind'!O193","v":3293.1455248829002},{"$f":"'Offshore Wind'!P193","v":3126.7029658658907},{"$f":"'Offshore Wind'!Q193","v":2980.0306253562117},{"$f":"'Offshore Wind'!R193","v":2847.8288252541101},{"$f":"'Offshore Wind'!S193","v":2726.679164521317},{"$f":"'Offshore Wind'!T193","v":2614.2475829265459},{"$f":"'Offshore Wind'!U193","v":2508.8692903057272},{"$f":"'Offshore Wind'!V193","v":2409.3150671730446},{"$f":"'Offshore Wind'!W193","v":2314.6514307000311},{"$f":"'Offshore Wind'!X193","v":2262.6427266633655},{"$f":"'Offshore Wind'!Y193","v":2214.2237815819722},{"$f":"'Offshore Wind'!Z193","v":2168.9308832977563},{"$f":"'Offshore Wind'!AA193","v":2126.3847452541263},{"$f":"'Offshore Wind'!AB193","v":2086.2711793014541},{"$f":"'Offshore Wind'!AC193","v":2048.3270009976973},{"$f":"'Offshore Wind'!AD193","v":2012.3295544431744},{"$f":"'Offshore Wind'!AE193","v":1978.0887955282667},{"$f":"'Offshore Wind'!AF193","v":1945.4412185588478},{"$f":"'Offshore Wind'!AG193","v":1914.2451340315438},{"$f":"'Offshore Wind'!AH193","v":1884.3769521626568},{"$f":"'Offshore Wind'!AI193","v":1855.7282255885934},{"$f":"'Offshore Wind'!AJ193","v":1828.2032724261348},{"$f":"'Offshore Wind'!AK193","v":1801.7172481663556},{"$f":"'Offshore Wind'!AL193","v":1776.1945683894696},{"$f":"'Offshore Wind'!AM193","v":1751.5676083839442},{"$f":"'Offshore Wind'!AN193","v":1727.7756233080756},{"$f":"'Offshore Wind'!AO193","v":1704.7638454783137},{"$f":"'Offshore Wind'!AP193","v":1682.4827250238602},{"$f":"'Offshore Wind'!AQ193","v":1660.8872874237488}]
["RM3OfClass55","RD","Moderate",30,"OffShoreWind","Class5",{"$f":"'Offshore Wind'!L194","v":4204.8254199741596},{"$f":"'Offshore Wind'!M194","v":3914.2112516350262},{"$f":"'Offshore Wind'!N194","v":3697.0319491415889},{"$f":"'Offshore Wind'!O194","v":3520.0908491635437},{"$f":"'Offshore Wind'!P194","v":3368.6012726110985},{"$f":"'Offshore Wind'!Q194","v":3234.6755545487676},{"$f":"'Offshore Wind'!R194","v":3113.6054619262868},{"$f":"'Offshore Wind'!S194","v":3002.3540878892327},{"$f":"'Offshore Wind'!T194","v":2898.8478537568676},{"$f":"'Offshore Wind'!U194","v":2801.6077602532687},{"$f":"'Offshore Wind'!V194","v":2709.5417690130648},{"$f":"'Offshore Wind'!W194","v":2621.82057406289},{"$f":"'Offshore Wind'!X194","v":2575.6160509507345},{"$f":"'Offshore Wind'!Y194","v":2532.6006690350027},{"$f":"'Offshore Wind'!Z194","v":2492.362466519628},{"$f":"'Offshore Wind'!AA194","v":2454.5644852974087},{"$f":"'Offshore Wind'!AB194","v":2418.9276006739315},{"$f":"'Offshore Wind'!AC194","v":2385.2179996392329},{"$f":"'Offshore Wind'!AD194","v":2353.2378747329394},{"$f":"'Offshore Wind'!AE194","v":2322.818390802975},{"$f":"'Offshore Wind'!AF194","v":2293.8142894207153},{"$f":"'Offshore Wind'!AG194","v":2266.0996936573911},{"$f":"'Offshore Wind'!AH194","v":2239.5648063718686},{"$f":"'Offshore Wind'!AI194","v":2214.1132829462508},{"$f":"'Offshore Wind'!AJ194","v":2189.6601196130678},{"$f":"'Offshore Wind'!AK194","v":2166.1299405261716},{"$f":"'Offshore Wind'!AL194","v":2143.4555965009122},{"$f":"'Offshore Wind'!AM194","v":2121.5770097559848},{"$f":"'Offshore Wind'!AN194","v":2100.44021458518},{"$f":"'Offshore Wind'!AO194","v":2079.9965553884917},{"$f":"'Offshore Wind'!AP194","v":2060.2020120698053},{"$f":"'Offshore Wind'!AQ194","v":2041.0166292729559}]
["RC3OfClass55","RD","Conservative",30,"OffShoreWind","Class5",{"$f":"'Offshore Wind'!L195","v":4453.8965513632729},{"$f":"'Offshore Wind'!M195","v":4254.9781816510422},{"$f":"'Offshore Wind'!N195","v":4105.147427266711},{"$f":"'Offshore Wind'!O195","v":3982.2139427801799},{"$f":"'Offshore Wind'!P195","v":3876.2935565956268},{"$f":"'Offshore Wind'!Q195","v":3782.1137505742795},{"$f":"'Offshore Wind'!R195","v":3696.5273012524235},{"$f":"'Offshore Wind'!S195","v":3617.50418496567},{"$f":"'Offshore Wind'!T195","v":3543.6583158070284},{"$f":"'Offshore Wind'!U195","v":3474.0010551143041},{"$f":"'Offshore Wind'!V195","v":3407.8024286636037},{"$f":"'Offshore Wind'!W195","v":3344.5080859820332},{"$f":"'Offshore Wind'!X195","v":3313.6226226422646},{"$f":"'Offshore Wind'!Y195","v":3284.8689441770721},{"$f":"'Offshore Wind'!Z195","v":3257.9716742792725},{"$f":"'Offshore Wind'!AA195","v":3232.7055729384488},{"$f":"'Offshore Wind'!AB195","v":3208.8840589513825},{"$f":"'Offshore Wind'!AC195","v":3186.3508397592236},{"$f":"'Offshore Wind'!AD195","v":3164.9736907516044},{"$f":"'Offshore Wind'!AE195","v":3144.6397538889069},{"$f":"'Offshore Wind'!AF195","v":3125.2519310177508},{"$f":"'Offshore Wind'!AG195","v":3106.7260795692491},{"$f":"'Offshore Wind'!AH195","v":3088.9888055259139},{"$f":"'Offshore Wind'!AI195","v":3071.9757072239358},{"$f":"'Offshore Wind'!AJ195","v":3055.6299638032069},{"$f":"'Offshore Wind'!AK195","v":3039.9011901980248},{"$f":"'Offshore Wind'!AL195","v":3024.7445004634392},{"$f":"'Offshore Wind'!AM195","v":3010.1197355416989},{"$f":"'Offshore Wind'!AN195","v":2995.9908219982462},{"$f":"'Offshore Wind'!AO195","v":2982.3252359447479},{"$f":"'Offshore Wind'!AP195","v":2969.0935521004458},{"$f":"'Offshore Wind'!AQ195","v":2956.2690622643941}]
["RA3OfClass66","RD","Advanced",30,"OffShoreWind","Class6",{"$f":"'Offshore Wind'!L196","v":4022.9684771931361},{"$f":"'Offshore Wind'!M196","v":3702.2125866060123},{"$f":"'Offshore Wind'!N196","v":3463.5309526955575},{"$f":"'Offshore Wind'!O196","v":3269.8214246563648},{"$f":"'Offshore Wind'!P196","v":3104.5577151311682},{"$f":"'Offshore Wind'!Q196","v":2958.9241991570771},{"$f":"'Offshore Wind'!R196","v":2827.6587342434477},{"$f":"'Offshore Wind'!S196","v":2707.367130589515},{"$f":"'Offshore Wind'!T196","v":2595.7318592269912},{"$f":"'Offshore Wind'!U196","v":2491.0999210688642},{"$f":"'Offshore Wind'!V196","v":2392.2508027245294},{"$f":"'Offshore Wind'!W196","v":2298.2576328702007},{"$f":"'Offshore Wind'!X196","v":2246.6172867504383},{"$f":"'Offshore Wind'!Y196","v":2198.5412746853376},{"$f":"'Offshore Wind'!Z196","v":2153.5691688140751},{"$f":"'Offshore Wind'!AA196","v":2111.3243689228234},{"$f":"'Offshore Wind'!AB196","v":2071.4949121374061},{"$f":"'Offshore Wind'!AC196","v":2033.8194780513229},{"$f":"'Offshore Wind'!AD196","v":1998.076987752147},{"$f":"'Offshore Wind'!AE196","v":1964.0787431405795},{"$f":"'Offshore Wind'!AF196","v":1931.6623965712854},{"$f":"'Offshore Wind'!AG196","v":1900.687262073882},{"$f":"'Offshore Wind'!AH196","v":1871.0306252042155},{"$f":"'Offshore Wind'!AI196","v":1842.5848066902201},{"$f":"'Offshore Wind'!AJ196","v":1815.2548023271515},{"$f":"'Offshore Wind'!AK196","v":1788.9563685275473},{"$f":"'Offshore Wind'!AL196","v":1763.6144562073887},{"$f":"'Offshore Wind'!AM196","v":1739.1619196153156},{"$f":"'Offshore Wind'!AN196","v":1715.5384441422887},{"$f":"'Offshore Wind'!AO196","v":1692.6896500034798},{"$f":"'Offshore Wind'!AP196","v":1670.5663382710259},{"$f":"'Offshore Wind'!AQ196","v":1649.123852961427}]
["RM3OfClass66","RD","Moderate",30,"OffShoreWind","Class6",{"$f":"'Offshore Wind'!L197","v":4175.0442369716111},{"$f":"'Offshore Wind'!M197","v":3886.4883785183838},{"$f":"'Offshore Wind'!N197","v":3670.8472746196371},{"$f":"'Offshore Wind'!O197","v":3495.1593813155446},{"$f":"'Offshore Wind'!P197","v":3344.7427479537623},{"$f":"'Offshore Wind'!Q197","v":3211.7655749367063},{"$f":"'Offshore Wind'!R197","v":3091.5529758423513},{"$f":"'Offshore Wind'!S197","v":2981.0895530752218},{"$f":"'Offshore Wind'!T197","v":2878.3164143255945},{"$f":"'Offshore Wind'!U197","v":2781.7650355082369},{"$f":"'Offshore Wind'!V197","v":2690.3511127511642},{"$f":"'Offshore Wind'!W197","v":2603.2512137405552},{"$f":"'Offshore Wind'!X197","v":2557.3739397341092},{"$f":"'Offshore Wind'!Y197","v":2514.6632194470549},{"$f":"'Offshore Wind'!Z197","v":2474.7100088524176},{"$f":"'Offshore Wind'!AA197","v":2437.1797363894152},{"$f":"'Offshore Wind'!AB197","v":2401.7952542979365},{"$f":"'Offshore Wind'!AC197","v":2368.3244055768514},{"$f":"'Offshore Wind'!AD197","v":2336.5707837609725},{"$f":"'Offshore Wind'!AE197","v":2306.3667494935448},{"$f":"'Offshore Wind'!AF197","v":2277.5680731562793},{"$f":"'Offshore Wind'!AG197","v":2250.04976935893},{"$f":"'Offshore Wind'!AH197","v":2223.7028186118541},{"$f":"'Offshore Wind'!AI197","v":2198.431558669527},{"$f":"'Offshore Wind'!AJ197","v":2174.1515878139094},{"$f":"'Offshore Wind'!AK197","v":2150.788064057373},{"$f":"'Offshore Wind'!AL197","v":2128.2743138074625},{"$f":"'Offshore Wind'!AM197","v":2106.5506847910046},{"$f":"'Offshore Wind'!AN197","v":2085.5635935204086},{"$f":"'Offshore Wind'!AO197","v":2065.2647290048235},{"$f":"'Offshore Wind'!AP197","v":2045.6103829257715},{"$f":"'Offshore Wind'!AQ197","v":2026.5608829157159}]
["RC3OfClass66","RD","Conservative",30,"OffShoreWind","Class6",{"$f":"'Offshore Wind'!L198","v":4422.3512920427602},{"$f":"'Offshore Wind'!M198","v":4224.8417856671213},{"$f":"'Offshore Wind'!N198","v":4076.0722256654471},{"$f":"'Offshore Wind'!O198","v":3954.0094324045835},{"$f":"'Offshore Wind'!P198","v":3848.8392401257452},{"$f":"'Offshore Wind'!Q198","v":3755.326473935575},{"$f":"'Offshore Wind'!R198","v":3670.3462009599907},{"$f":"'Offshore Wind'!S198","v":3591.8827754219633},{"$f":"'Offshore Wind'!T198","v":3518.559928535055},{"$f":"'Offshore Wind'!U198","v":3449.3960237895931},{"$f":"'Offshore Wind'!V198","v":3383.6662570921376},{"$f":"'Offshore Wind'!W198","v":3320.820204223854},{"$f":"'Offshore Wind'!X198","v":3290.1534909019747},{"$f":"'Offshore Wind'!Y198","v":3261.6034638312731},{"$f":"'Offshore Wind'!Z198","v":3234.896697090463},{"$f":"'Offshore Wind'!AA198","v":3209.8095459586584},{"$f":"'Offshore Wind'!AB198","v":3186.1567507165068},{"$f":"'Offshore Wind'!AC198","v":3163.7831257660523},{"$f":"'Offshore Wind'!AD198","v":3142.5573829936707},{"$f":"'Offshore Wind'!AE198","v":3122.3674636904166},{"$f":"'Offshore Wind'!AF198","v":3103.1169574122882},{"$f":"'Offshore Wind'!AG198","v":3084.7223175402873},{"$f":"'Offshore Wind'!AH198","v":3067.1106698789044},{"$f":"'Offshore Wind'!AI198","v":3050.2180688968779},{"$f":"'Offshore Wind'!AJ198","v":3033.9880961746931},{"$f":"'Offshore Wind'!AK198","v":3018.3707235049487},{"$f":"'Offshore Wind'!AL198","v":3003.3213828528137},{"$f":"'Offshore Wind'!AM198","v":2988.8001995919044},{"$f":"'Offshore Wind'!AN198","v":2974.7713557821116},{"$f":"'Offshore Wind'!AO198","v":2961.2025578894636},{"$f":"'Offshore Wind'!AP198","v":2948.0645890413016},{"$f":"'Offshore Wind'!AQ198","v":2935.3309302007306}]
["RA3OfClass77","RD","Advanced",30,"OffShoreWind","Class7",{"$f":"'Offshore Wind'!L199","v":4059.1983863433879},{"$f":"'Offshore Wind'!M199","v":3735.5538435480103},{"$f":"'Offshore Wind'!N199","v":3494.7226989065043},{"$f":"'Offshore Wind'!O199","v":3299.2686683582351},{"$f":"'Offshore Wind'!P199","v":3132.5166326838589},{"$f":"'Offshore Wind'!Q199","v":2985.5715754727717},{"$f":"'Offshore Wind'!R199","v":2853.1239646150843},{"$f":"'Offshore Wind'!S199","v":2731.7490430339481},{"$f":"'Offshore Wind'!T199","v":2619.1084106395497},{"$f":"'Offshore Wind'!U199","v":2513.5341818233746},{"$f":"'Offshore Wind'!V199","v":2413.7948515379071},{"$f":"'Offshore Wind'!W199","v":2318.9552012739318},{"$f":"'Offshore Wind'!X199","v":2266.8497943268194},{"$f":"'Offshore Wind'!Y199","v":2218.3408209896388},{"$f":"'Offshore Wind'!Z199","v":2172.9637068964003},{"$f":"'Offshore Wind'!AA199","v":2130.3384602602123},{"$f":"'Offshore Wind'!AB199","v":2090.1503087425294},{"$f":"'Offshore Wind'!AC199","v":2052.1355785466526},{"$f":"'Offshore Wind'!AD199","v":2016.0711997753983},{"$f":"'Offshore Wind'!AE199","v":1981.766774958709},{"$f":"'Offshore Wind'!AF199","v":1949.0584943864897},{"$f":"'Offshore Wind'!AG199","v":1917.8044051035542},{"$f":"'Offshore Wind'!AH199","v":1887.8806875282894},{"$f":"'Offshore Wind'!AI199","v":1859.1786926543971},{"$f":"'Offshore Wind'!AJ199","v":1831.6025606915814},{"$f":"'Offshore Wind'!AK199","v":1805.067289374419},{"$f":"'Offshore Wind'!AL199","v":1779.4971537444685},{"$f":"'Offshore Wind'!AM199","v":1754.8244033515048},{"$f":"'Offshore Wind'!AN199","v":1730.9881804072879},{"$f":"'Offshore Wind'!AO199","v":1707.9336153954202},{"$f":"'Offshore Wind'!AP199","v":1685.6110663140496},{"$f":"'Offshore Wind'!AQ199","v":1663.975475018379}]
["RM3OfClass77","RD","Moderate",30,"OffShoreWind","Class7",{"$f":"'Offshore Wind'!L200","v":4212.6437046933424},{"$f":"'Offshore Wind'!M200","v":3921.4891799577908},{"$f":"'Offshore Wind'!N200","v":3703.9060629292862},{"$f":"'Offshore Wind'!O200","v":3526.6359657254388},{"$f":"'Offshore Wind'!P200","v":3374.8647154949736},{"$f":"'Offshore Wind'!Q200","v":3240.6899812927436},{"$f":"'Offshore Wind'!R200","v":3119.3947757676906},{"$f":"'Offshore Wind'!S200","v":3007.9365453618821},{"$f":"'Offshore Wind'!T200","v":2904.2378558650653},{"$f":"'Offshore Wind'!U200","v":2806.8169580090389},{"$f":"'Offshore Wind'!V200","v":2714.5797829358389},{"$f":"'Offshore Wind'!W200","v":2626.6954826936412},{"$f":"'Offshore Wind'!X200","v":2580.4050487336094},{"$f":"'Offshore Wind'!Y200","v":2537.3096857319742},{"$f":"'Offshore Wind'!Z200","v":2496.9966659073339},{"$f":"'Offshore Wind'!AA200","v":2459.128404626018},{"$f":"'Offshore Wind'!AB200","v":2423.4252582002873},{"$f":"'Offshore Wind'!AC200","v":2389.6529788775892},{"$f":"'Offshore Wind'!AD200","v":2357.6133914022475},{"$f":"'Offshore Wind'!AE200","v":2327.1373466968353},{"$f":"'Offshore Wind'!AF200","v":2298.0793162449995},{"$f":"'Offshore Wind'!AG200","v":2270.3131890674276},{"$f":"'Offshore Wind'!AH200","v":2243.7289638705602},{"$f":"'Offshore Wind'!AI200","v":2218.2301168971608},{"$f":"'Offshore Wind'!AJ200","v":2193.7314863271413},{"$f":"'Offshore Wind'!AK200","v":2170.1575561635136},{"$f":"'Offshore Wind'!AL200","v":2147.441052367109},{"$f":"'Offshore Wind'!AM200","v":2125.5217854503931},{"$f":"'Offshore Wind'!AN200","v":2104.3456893654734},{"$f":"'Offshore Wind'!AO200","v":2083.864018044063},{"$f":"'Offshore Wind'!AP200","v":2064.0326695408339},{"$f":"'Offshore Wind'!AQ200","v":2044.8116142082258}]
["RC3OfClass77","RD","Conservative",30,"OffShoreWind","Class7",{"$f":"'Offshore Wind'!L201","v":4462.17794901249},{"$f":"'Offshore Wind'!M201","v":4262.8897184154548},{"$f":"'Offshore Wind'!N201","v":4112.7803747008975},{"$f":"'Offshore Wind'!O201","v":3989.6183125952643},{"$f":"'Offshore Wind'!P201","v":3883.5009822681973},{"$f":"'Offshore Wind'!Q201","v":3789.1460620709377},{"$f":"'Offshore Wind'!R201","v":3703.4004767179586},{"$f":"'Offshore Wind'!S201","v":3624.2304279998152},{"$f":"'Offshore Wind'!T201","v":3550.2472527766513},{"$f":"'Offshore Wind'!U201","v":3480.4604741509665},{"$f":"'Offshore Wind'!V201","v":3414.1387606139037},{"$f":"'Offshore Wind'!W201","v":3350.7267309554018},{"$f":"'Offshore Wind'!X201","v":3319.7838404166528},{"$f":"'Offshore Wind'!Y201","v":3290.9766985082701},{"$f":"'Offshore Wind'!Z201","v":3264.0294168993455},{"$f":"'Offshore Wind'!AA201","v":3238.7163367771718},{"$f":"'Offshore Wind'!AB201","v":3214.8505300168767},{"$f":"'Offshore Wind'!AC201","v":3192.2754134554598},{"$f":"'Offshore Wind'!AD201","v":3170.8585166293856},{"$f":"'Offshore Wind'!AE201","v":3150.4867716552985},{"$f":"'Offshore Wind'!AF201","v":3131.0628998393818},{"$f":"'Offshore Wind'!AG201","v":3112.5026021614126},{"$f":"'Offshore Wind'!AH201","v":3094.7323481379917},{"$f":"'Offshore Wind'!AI201","v":3077.6876163594261},{"$f":"'Offshore Wind'!AJ201","v":3061.3114803151643},{"$f":"'Offshore Wind'!AK201","v":3045.553461255523},{"$f":"'Offshore Wind'!AL201","v":3030.3685897764153},{"$f":"'Offshore Wind'!AM201","v":3015.7166321499394},{"$f":"'Offshore Wind'!AN201","v":3001.5614478680313},{"$f":"'Offshore Wind'!AO201","v":2987.8704525687385},{"$f":"'Offshore Wind'!AP201","v":2974.6141662591081},{"$f":"'Offshore Wind'!AQ201","v":2961.7658310780284}]
["RA3OfClass88","RD","Advanced",30,"OffShoreWind","Class8",{"$f":"'Offshore Wind'!L202","v":5001.5621326398114},{"$f":"'Offshore Wind'!M202","v":4620.8776298670355},{"$f":"'Offshore Wind'!N202","v":4337.3446132420167},{"$f":"'Offshore Wind'!O202","v":4107.0451816350296},{"$f":"'Offshore Wind'!P202","v":3910.4171307413553},{"$f":"'Offshore Wind'!Q202","v":3737.0253850434879},{"$f":"'Offshore Wind'!R202","v":3580.6411343884311},{"$f":"'Offshore Wind'!S202","v":3437.2466685127679},{"$f":"'Offshore Wind'!T202","v":3304.0987230535166},{"$f":"'Offshore Wind'!U202","v":3179.240639194541},{"$f":"'Offshore Wind'!V202","v":3061.2276924319372},{"$f":"'Offshore Wind'!W202","v":2948.9627430507926},{"$f":"'Offshore Wind'!X202","v":2887.8359467340897},{"$f":"'Offshore Wind'!Y202","v":2830.9282608249491},{"$f":"'Offshore Wind'!Z202","v":2777.6946758069384},{"$f":"'Offshore Wind'!AA202","v":2727.6894091419244},{"$f":"'Offshore Wind'!AB202","v":2680.5431896591817},{"$f":"'Offshore Wind'!AC202","v":2635.9466917933009},{"$f":"'Offshore Wind'!AD202","v":2593.638223927836},{"$f":"'Offshore Wind'!AE202","v":2553.3944236892194},{"$f":"'Offshore Wind'!AF202","v":2515.023119796766},{"$f":"'Offshore Wind'!AG202","v":2478.3577819441871},{"$f":"'Offshore Wind'!AH202","v":2443.2531527620686},{"$f":"'Offshore Wind'!AI202","v":2409.5817720487344},{"$f":"'Offshore Wind'!AJ202","v":2377.2311831088091},{"$f":"'Offshore Wind'!AK202","v":2346.1016666143119},{"$f":"'Offshore Wind'!AL202","v":2316.1043867921076},{"$f":"'Offshore Wind'!AM202","v":2287.159863062077},{"$f":"'Offshore Wind'!AN202","v":2259.1967008829665},{"$f":"'Offshore Wind'!AO202","v":2232.150530778566},{"$f":"'Offshore Wind'!AP202","v":2205.9631158649554},{"$f":"'Offshore Wind'!AQ202","v":2180.5815967518965}]
["RM3OfClass88","RD","Moderate",30,"OffShoreWind","Class8",{"$f":"'Offshore Wind'!L203","v":5182.5469908282676},{"$f":"'Offshore Wind'!M203","v":4847.693458536939},{"$f":"'Offshore Wind'!N203","v":4597.8790463456235},{"$f":"'Offshore Wind'!O203","v":4394.6613194877154},{"$f":"'Offshore Wind'!P203","v":4220.9169923888248},{"$f":"'Offshore Wind'!Q203","v":4067.5119830562262},{"$f":"'Offshore Wind'!R203","v":3928.9940585320505},{"$f":"'Offshore Wind'!S203","v":3801.8464167665779},{"$f":"'Offshore Wind'!T203","v":3683.6678100086833},{"$f":"'Offshore Wind'!U203","v":3572.7455259710318},{"$f":"'Offshore Wind'!V203","v":3467.8149612443344},{"$f":"'Offshore Wind'!W203","v":3367.9157620585752},{"$f":"'Offshore Wind'!X203","v":3314.4099519117358},{"$f":"'Offshore Wind'!Y203","v":3264.5972343864373},{"$f":"'Offshore Wind'!Z203","v":3218.0005490530193},{"$f":"'Offshore Wind'!AA203","v":3174.2296913319969},{"$f":"'Offshore Wind'!AB203","v":3132.961428953005},{"$f":"'Offshore Wind'!AC203","v":3093.9250015298703},{"$f":"'Offshore Wind'!AD203","v":3056.8913438605805},{"$f":"'Offshore Wind'!AE203","v":3021.664941285866},{"$f":"'Offshore Wind'!AF203","v":2988.0775814883868},{"$f":"'Offshore Wind'!AG203","v":2955.9834963355261},{"$f":"'Offshore Wind'!AH203","v":2925.2555384271491},{"$f":"'Offshore Wind'!AI203","v":2895.7821386681412},{"$f":"'Offshore Wind'!AJ203","v":2867.4648609068481},{"$f":"'Offshore Wind'!AK203","v":2840.2164183271352},{"$f":"'Offshore Wind'!AL203","v":2813.9590507600087},{"$f":"'Offshore Wind'!AM203","v":2788.6231868703703},{"$f":"'Offshore Wind'!AN203","v":2764.1463332347098},{"$f":"'Offshore Wind'!AO203","v":2740.4721456442549},{"$f":"'Offshore Wind'!AP203","v":2717.5496479012918},{"$f":"'Offshore Wind'!AQ203","v":2695.3325708625171}]
["RC3OfClass88","RD","Conservative",30,"OffShoreWind","Class8",{"$f":"'Offshore Wind'!L204","v":5468.6338069751946},{"$f":"'Offshore Wind'!M204","v":5250.394902332222},{"$f":"'Offshore Wind'!N204","v":5085.6935671203655},{"$f":"'Offshore Wind'!O204","v":4950.3278279655133},{"$f":"'Offshore Wind'!P204","v":4833.5174805423021},{"$f":"'Offshore Wind'!Q204","v":4729.5120355665022},{"$f":"'Offshore Wind'!R204","v":4634.8789633953565},{"$f":"'Offshore Wind'!S204","v":4547.404212029156},{"$f":"'Offshore Wind'!T204","v":4465.5760423054317},{"$f":"'Offshore Wind'!U204","v":4388.3161922090994},{"$f":"'Offshore Wind'!V204","v":4314.8285129471287},{"$f":"'Offshore Wind'!W204","v":4244.5084003493639},{"$f":"'Offshore Wind'!X204","v":4210.8230679713288},{"$f":"'Offshore Wind'!Y204","v":4179.4627737922865},{"$f":"'Offshore Wind'!Z204","v":4150.127177735274},{"$f":"'Offshore Wind'!AA204","v":4122.5706210406279},{"$f":"'Offshore Wind'!AB204","v":4096.5896083041562},{"$f":"'Offshore Wind'!AC204","v":4072.0136785314708},{"$f":"'Offshore Wind'!AD204","v":4048.6986205155122},{"$f":"'Offshore Wind'!AE204","v":4026.5213452634371},{"$f":"'Offshore Wind'!AF204","v":4005.3759523542612},{"$f":"'Offshore Wind'!AG204","v":3985.1706714179259},{"$f":"'Offshore Wind'!AH204","v":3965.8254550273823},{"$f":"'Offshore Wind'!AI204","v":3947.2700632957517},{"$f":"'Offshore Wind'!AJ204","v":3929.4425243646983},{"$f":"'Offshore Wind'!AK204","v":3912.2878855962645},{"$f":"'Offshore Wind'!AL204","v":3895.7571919866632},{"$f":"'Offshore Wind'!AM204","v":3879.8066439272102},{"$f":"'Offshore Wind'!AN204","v":3864.3968978076209},{"$f":"'Offshore Wind'!AO204","v":3849.4924813418975},{"$f":"'Offshore Wind'!AP204","v":3835.0613017506075},{"$f":"'Offshore Wind'!AQ204","v":3821.0742296463691}]
["RA3OfClass99","RD","Advanced",30,"OffShoreWind","Class9",{"$f":"'Offshore Wind'!L205","v":5092.4038197591262},{"$f":"'Offshore Wind'!M205","v":4704.8050726812808},{"$f":"'Offshore Wind'!N205","v":4416.1223414468686},{"$f":"'Offshore Wind'!O205","v":4181.6400588915194},{"$f":"'Offshore Wind'!P205","v":3981.4407189876392},{"$f":"'Offshore Wind'!Q205","v":3804.8997174584847},{"$f":"'Offshore Wind'!R205","v":3645.6751123718227},{"$f":"'Offshore Wind'!S205","v":3499.6762211469841},{"$f":"'Offshore Wind'!T205","v":3364.1099544350477},{"$f":"'Offshore Wind'!U205","v":3236.9841152853373},{"$f":"'Offshore Wind'!V205","v":3116.8277391497631},{"$f":"'Offshore Wind'!W205","v":3002.5237593345873},{"$f":"'Offshore Wind'!X205","v":2940.2867376206295},{"$f":"'Offshore Wind'!Y205","v":2882.3454565944144},{"$f":"'Offshore Wind'!Z205","v":2828.145007915371},{"$f":"'Offshore Wind'!AA205","v":2777.2315124473885},{"$f":"'Offshore Wind'!AB205","v":2729.2289920719386},{"$f":"'Offshore Wind'!AC205","v":2683.8225030476328},{"$f":"'Offshore Wind'!AD205","v":2640.7456007414062},{"$f":"'Offshore Wind'!AE205","v":2599.770865924188},{"$f":"'Offshore Wind'!AF205","v":2560.7026369731002},{"$f":"'Offshore Wind'!AG205","v":2523.3713589480312},{"$f":"'Offshore Wind'!AH205","v":2487.6291362189295},{"$f":"'Offshore Wind'!AI205","v":2453.3461935674418},{"$f":"'Offshore Wind'!AJ205","v":2420.4080317851381},{"$f":"'Offshore Wind'!AK205","v":2388.7131203754975},{"$f":"'Offshore Wind'!AL205","v":2358.1710100711812},{"$f":"'Offshore Wind'!AM205","v":2328.7007767130849},{"$f":"'Offshore Wind'!AN205","v":2300.2297290449656},{"$f":"'Offshore Wind'!AO205","v":2272.6923284695154},{"$f":"'Offshore Wind'!AP205","v":2246.0292803659222},{"$f":"'Offshore Wind'!AQ205","v":2220.1867652766591}]
["RM3OfClass99","RD","Moderate",30,"OffShoreWind","Class9",{"$f":"'Offshore Wind'!L206","v":5276.6758449215959},{"$f":"'Offshore Wind'!M206","v":4935.74048079363},{"$f":"'Offshore Wind'!N206","v":4681.38877363959},{"$f":"'Offshore Wind'!O206","v":4474.4800717081434},{"$f":"'Offshore Wind'!P206","v":4297.5800849608258},{"$f":"'Offshore Wind'!Q206","v":4141.3888321525374},{"$f":"'Offshore Wind'!R206","v":4000.3550532559998},{"$f":"'Offshore Wind'!S206","v":3870.8980717312866},{"$f":"'Offshore Wind'!T206","v":3750.5730267737663},{"$f":"'Offshore Wind'!U206","v":3637.636098680141},{"$f":"'Offshore Wind'!V206","v":3530.7997154756627},{"$f":"'Offshore Wind'!W206","v":3429.0860808085004},{"$f":"'Offshore Wind'!X206","v":3374.6084626673737},{"$f":"'Offshore Wind'!Y206","v":3323.8910135442275},{"$f":"'Offshore Wind'!Z206","v":3276.4480083216226},{"$f":"'Offshore Wind'!AA206","v":3231.8821552658251},{"$f":"'Offshore Wind'!AB206","v":3189.8643513476964},{"$f":"'Offshore Wind'!AC206","v":3150.1189184514342},{"$f":"'Offshore Wind'!AD206","v":3112.4126309409753},{"$f":"'Offshore Wind'!AE206","v":3076.5464230901944},{"$f":"'Offshore Wind'!AF206","v":3042.3490273981351},{"$f":"'Offshore Wind'!AG206","v":3009.67202819472},{"$f":"'Offshore Wind'!AH206","v":2978.3859687444437},{"$f":"'Offshore Wind'!AI206","v":2948.3772535603262},{"$f":"'Offshore Wind'!AJ206","v":2919.5456586280679},{"$f":"'Offshore Wind'!AK206","v":2891.8023117705175},{"$f":"'Offshore Wind'!AL206","v":2865.0680404869418},{"$f":"'Offshore Wind'!AM206","v":2839.272009841533},{"$f":"'Offshore Wind'!AN206","v":2814.3505913637955},{"$f":"'Offshore Wind'!AO206","v":2790.2464174840843},{"$f":"'Offshore Wind'!AP206","v":2766.9075861411907},{"$f":"'Offshore Wind'!AQ206","v":2744.2869878209567}]
["RC3OfClass99","RD","Conservative",30,"OffShoreWind","Class9",{"$f":"'Offshore Wind'!L207","v":5567.9587594778131},{"$f":"'Offshore Wind'!M207","v":5345.7560551724382},{"$f":"'Offshore Wind'!N207","v":5178.0633051256436},{"$f":"'Offshore Wind'!O207","v":5040.2389636787739},{"$f":"'Offshore Wind'!P207","v":4921.3070292890279},{"$f":"'Offshore Wind'!Q207","v":4815.4125684736491},{"$f":"'Offshore Wind'!R207","v":4719.0607077109917},{"$f":"'Offshore Wind'!S207","v":4629.9971819211805},{"$f":"'Offshore Wind'!T207","v":4546.6827947329002},{"$f":"'Offshore Wind'!U207","v":4468.019700021543},{"$f":"'Offshore Wind'!V207","v":4393.1972888119135},{"$f":"'Offshore Wind'!W207","v":4321.5999757121062},{"$f":"'Offshore Wind'!X207","v":4287.3028279965338},{"$f":"'Offshore Wind'!Y207","v":4255.3729473650528},{"$f":"'Offshore Wind'!Z207","v":4225.5045387651189},{"$f":"'Offshore Wind'!AA207","v":4197.4474816198226},{"$f":"'Offshore Wind'!AB207","v":4170.9945845065395},{"$f":"'Offshore Wind'!AC207","v":4145.9722904052951},{"$f":"'Offshore Wind'!AD207","v":4122.233768849489},{"$f":"'Offshore Wind'!AE207","v":4099.6536952223905},{"$f":"'Offshore Wind'!AF207","v":4078.1242456693635},{"$f":"'Offshore Wind'!AG207","v":4057.5519830260537},{"$f":"'Offshore Wind'!AH207","v":4037.8554059909752},{"$f":"'Offshore Wind'!AI207","v":4018.9629989338609},{"$f":"'Offshore Wind'!AJ207","v":4000.8116644224001},{"$f":"'Offshore Wind'!AK207","v":3983.3454517323953},{"$f":"'Offshore Wind'!AL207","v":3966.5145167068276},{"$f":"'Offshore Wind'!AM207","v":3950.2742642194835},{"$f":"'Offshore Wind'!AN207","v":3934.5846360753462},{"$f":"'Offshore Wind'!AO207","v":3919.4095157172455},{"$f":"'Offshore Wind'!AP207","v":3904.7162274754123},{"$f":"'Offshore Wind'!AQ207","v":3890.4751128952207}]
["RA3OfClass10","RD","Advanced",30,"OffShoreWind","Class10",{"$f":"'Offshore Wind'!L208","v":5204.6011757560045},{"$f":"'Offshore Wind'!M208","v":4808.4627377681218},{"$f":"'Offshore Wind'!N208","v":4513.419662713216},{"$f":"'Offshore Wind'!O208","v":4273.7711967478353},{"$f":"'Offshore Wind'!P208","v":4069.1610054259313},{"$f":"'Offshore Wind'!Q208","v":3888.7304000284116},{"$f":"'Offshore Wind'!R208","v":3725.9977110716031},{"$f":"'Offshore Wind'!S208","v":3576.7821288392006},{"$f":"'Offshore Wind'!T208","v":3438.2290258067765},{"$f":"'Offshore Wind'!U208","v":3308.3023123477392},{"$f":"'Offshore Wind'!V208","v":3185.4986151854487},{"$f":"'Offshore Wind'!W208","v":3068.6762560804336},{"$f":"'Offshore Wind'!X208","v":3005.0680097879504},{"$f":"'Offshore Wind'!Y208","v":2945.8501492200685},{"$f":"'Offshore Wind'!Z208","v":2890.4555401305647},{"$f":"'Offshore Wind'!AA208","v":2838.4203033831682},{"$f":"'Offshore Wind'!AB208","v":2789.3601771975877},{"$f":"'Offshore Wind'!AC208","v":2742.9532788982237},{"$f":"'Offshore Wind'!AD208","v":2698.9272934645865},{"$f":"'Offshore Wind'!AE208","v":2657.0497910994909},{"$f":"'Offshore Wind'!AF208","v":2617.1207993049716},{"$f":"'Offshore Wind'!AG208","v":2578.9670274560344},{"$f":"'Offshore Wind'!AH208","v":2542.4373214421053},{"$f":"'Offshore Wind'!AI208","v":2507.3990467986087},{"$f":"'Offshore Wind'!AJ208","v":2473.7351816364921},{"$f":"'Offshore Wind'!AK208","v":2441.3419585091278},{"$f":"'Offshore Wind'!AL208","v":2410.1269353440102},{"$f":"'Offshore Wind'!AM208","v":2380.0074050368858},{"$f":"'Offshore Wind'!AN208","v":2350.9090747761275},{"$f":"'Offshore Wind'!AO208","v":2322.7649619985523},{"$f":"'Offshore Wind'!AP208","v":2295.5144656866237},{"$f":"'Offshore Wind'!AQ208","v":2269.1025806165126}]
["RM3OfClass10","RD","Moderate",30,"OffShoreWind","Class10",{"$f":"'Offshore Wind'!L209","v":5392.9331369995834},{"$f":"'Offshore Wind'!M209","v":5044.4861834975445},{"$f":"'Offshore Wind'!N209","v":4784.5305238593664},{"$f":"'Offshore Wind'!O209","v":4573.0631478496043},{"$f":"'Offshore Wind'!P209","v":4392.2656479647931},{"$f":"'Offshore Wind'!Q209","v":4232.6331430062064},{"$f":"'Offshore Wind'!R209","v":4088.4920659340919},{"$f":"'Offshore Wind'!S209","v":3956.1828496777084},{"$f":"'Offshore Wind'!T209","v":3833.2067675318058},{"$f":"'Offshore Wind'!U209","v":3717.781579438581},{"$f":"'Offshore Wind'!V209","v":3608.5913452544728},{"$f":"'Offshore Wind'!W209","v":3504.6367255275218},{"$f":"'Offshore Wind'!X209","v":3448.9588402958861},{"$f":"'Offshore Wind'!Y209","v":3397.1239692447211},{"$f":"'Offshore Wind'!Z209","v":3348.6356856162943},{"$f":"'Offshore Wind'!AA209","v":3303.0879444271941},{"$f":"'Offshore Wind'!AB209","v":3260.1443917524334},{"$f":"'Offshore Wind'!AC209","v":3219.5232756539458},{"$f":"'Offshore Wind'!AD209","v":3180.9862319990671},{"$f":"'Offshore Wind'!AE209","v":3144.3298091863708},{"$f":"'Offshore Wind'!AF209","v":3109.3789662983636},{"$f":"'Offshore Wind'!AG209","v":3075.982017726772},{"$f":"'Offshore Wind'!AH209","v":3044.0066545067789},{"$f":"'Offshore Wind'!AI209","v":3013.3367783818385},{"$f":"'Offshore Wind'!AJ209","v":2983.8699571723514},{"$f":"'Offshore Wind'!AK209","v":2955.515360642918},{"$f":"'Offshore Wind'!AL209","v":2928.1920719407153},{"$f":"'Offshore Wind'!AM209","v":2901.8276954735557},{"$f":"'Offshore Wind'!AN209","v":2876.3572008895503},{"$f":"'Offshore Wind'!AO209","v":2851.7219566796939},{"$f":"'Offshore Wind'!AP209","v":2827.8689172611234},{"$f":"'Offshore Wind'!AQ209","v":2804.7499351888487}]
["RC3OfClass10","RD","Conservative",30,"OffShoreWind","Class10",{"$f":"'Offshore Wind'!L210","v":5690.6336833888199},{"$f":"'Offshore Wind'!M210","v":5463.5353429947118},{"$f":"'Offshore Wind'!N210","v":5292.1479363886519},{"$f":"'Offshore Wind'!O210","v":5151.2870080469347},{"$f":"'Offshore Wind'!P210","v":5029.7347298953009},{"$f":"'Offshore Wind'!Q210","v":4921.5071708145997},{"$f":"'Offshore Wind'!R210","v":4823.0324571899982},{"$f":"'Offshore Wind'!S210","v":4732.0066573027152},{"$f":"'Offshore Wind'!T210","v":4646.8566627490582},{"$f":"'Offshore Wind'!U210","v":4566.4604393319805},{"$f":"'Offshore Wind'!V210","v":4489.9895184981806},{"$f":"'Offshore Wind'!W210","v":4416.814752095258},{"$f":"'Offshore Wind'!X210","v":4381.7619594174794},{"$f":"'Offshore Wind'!Y210","v":4349.1285901564725},{"$f":"'Offshore Wind'!Z210","v":4318.6021118921217},{"$f":"'Offshore Wind'!AA210","v":4289.9268933165513},{"$f":"'Offshore Wind'!AB210","v":4262.8911781040724},{"$f":"'Offshore Wind'!AC210","v":4237.3175853748126},{"$f":"'Offshore Wind'!AD210","v":4213.0560496496473},{"$f":"'Offshore Wind'!AE210","v":4189.9784851226032},{"$f":"'Offshore Wind'!AF210","v":4167.9746923318025},{"$f":"'Offshore Wind'!AG210","v":4146.9491754774863},{"$f":"'Offshore Wind'!AH210","v":4126.8186375972464},{"$f":"'Offshore Wind'!AI210","v":4107.509987407173},{"$f":"'Offshore Wind'!AJ210","v":4088.9587372935566},{"$f":"'Offshore Wind'!AK210","v":4071.1077038091962},{"$f":"'Offshore Wind'!AL210","v":4053.9059446157776},{"$f":"'Offshore Wind'!AM210","v":4037.3078820539981},{"$f":"'Offshore Wind'!AN210","v":4021.2725753547711},{"$f":"'Offshore Wind'!AO210","v":4005.7631122301946},{"$f":"'Offshore Wind'!AP210","v":3990.7460970904203},{"$f":"'Offshore Wind'!AQ210","v":3976.1912180369268}]
["RA3OfClass11","RD","Advanced",30,"OffShoreWind","Class11",{"$f":"'Offshore Wind'!L211","v":5572.2576940259787},{"$f":"'Offshore Wind'!M211","v":5148.1357710513948},{"$f":"'Offshore Wind'!N211","v":4832.250655261525},{"$f":"'Offshore Wind'!O211","v":4575.6732609056271},{"$f":"'Offshore Wind'!P211","v":4356.609268417481},{"$f":"'Offshore Wind'!Q211","v":4163.4329240229372},{"$f":"'Offshore Wind'!R211","v":3989.2046887581291},{"$f":"'Offshore Wind'!S211","v":3829.4484177039317},{"$f":"'Offshore Wind'!T211","v":3681.1078305327246},{"$f":"'Offshore Wind'!U211","v":3542.0030068808983},{"$f":"'Offshore Wind'!V211","v":3410.524374175096},{"$f":"'Offshore Wind'!W211","v":3285.4496052591799},{"$f":"'Offshore Wind'!X211","v":3217.3480297805741},{"$f":"'Offshore Wind'!Y211","v":3153.946979819199},{"$f":"'Offshore Wind'!Z211","v":3094.6392583852485},{"$f":"'Offshore Wind'!AA211","v":3038.9282176090983},{"$f":"'Offshore Wind'!AB211","v":2986.4024512005353},{"$f":"'Offshore Wind'!AC211","v":2936.7173384758416},{"$f":"'Offshore Wind'!AD211","v":2889.5813278988112},{"$f":"'Offshore Wind'!AE211","v":2844.7455706754736},{"$f":"'Offshore Wind'!AF211","v":2801.9959681164669},{"$f":"'Offshore Wind'!AG211","v":2761.1469882308047},{"$f":"'Offshore Wind'!AH211","v":2722.036799280148},{"$f":"'Offshore Wind'!AI211","v":2684.5233974123744},{"$f":"'Offshore Wind'!AJ211","v":2648.4814942336925},{"$f":"'Offshore Wind'!AK211","v":2613.7999920954358},{"$f":"'Offshore Wind'!AL211","v":2580.3799187550876},{"$f":"'Offshore Wind'!AM211","v":2548.1327246230708},{"$f":"'Offshore Wind'!AN211","v":2516.9788687937116},{"$f":"'Offshore Wind'!AO211","v":2486.8466370106307},{"$f":"'Offshore Wind'!AP211","v":2457.6711473597611},{"$f":"'Offshore Wind'!AQ211","v":2429.3935090113669}]
["RM3OfClass11","RD","Moderate",30,"OffShoreWind","Class11",{"$f":"'Offshore Wind'!L212","v":5773.8935513437291},{"$f":"'Offshore Wind'!M212","v":5400.8320713102257},{"$f":"'Offshore Wind'!N212","v":5122.5129694985426},{"$f":"'Offshore Wind'!O212","v":4896.1073961964321},{"$f":"'Offshore Wind'!P212","v":4702.5382396419027},{"$f":"'Offshore Wind'!Q212","v":4531.629187452535},{"$f":"'Offshore Wind'!R212","v":4377.3058880070948},{"$f":"'Offshore Wind'!S212","v":4235.650259962149},{"$f":"'Offshore Wind'!T212","v":4103.9870648818587},{"$f":"'Offshore Wind'!U212","v":3980.4081640752197},{"$f":"'Offshore Wind'!V212","v":3863.5046585042055},{"$f":"'Offshore Wind'!W212","v":3752.2066147076216},{"$f":"'Offshore Wind'!X212","v":3692.5956063148387},{"$f":"'Offshore Wind'!Y212","v":3637.0990852021059},{"$f":"'Offshore Wind'!Z212","v":3585.1855566925233},{"$f":"'Offshore Wind'!AA212","v":3536.4202925126797},{"$f":"'Offshore Wind'!AB212","v":3490.4431784707022},{"$f":"'Offshore Wind'!AC212","v":3446.9525594826209},{"$f":"'Offshore Wind'!AD212","v":3405.6932332135489},{"$f":"'Offshore Wind'!AE212","v":3366.4473761044596},{"$f":"'Offshore Wind'!AF212","v":3329.0275822300332},{"$f":"'Offshore Wind'!AG212","v":3293.2714508088761},{"$f":"'Offshore Wind'!AH212","v":3259.0373264821451},{"$f":"'Offshore Wind'!AI212","v":3226.2009097345735},{"$f":"'Offshore Wind'!AJ212","v":3194.652532508685},{"$f":"'Offshore Wind'!AK212","v":3164.2949482603231},{"$f":"'Offshore Wind'!AL212","v":3135.0415241159021},{"$f":"'Offshore Wind'!AM212","v":3106.8147504100402},{"$f":"'Offshore Wind'!AN212","v":3079.5450030031693},{"$f":"'Offshore Wind'!AO212","v":3053.1695086171585},{"$f":"'Offshore Wind'!AP212","v":3027.6314744935867},{"$f":"'Offshore Wind'!AQ212","v":3002.879352019655}]
["RC3OfClass11","RD","Conservative",30,"OffShoreWind","Class11",{"$f":"'Offshore Wind'!L213","v":6092.6238640256024},{"$f":"'Offshore Wind'!M213","v":5849.4831445298796},{"$f":"'Offshore Wind'!N213","v":5665.9888165555467},{"$f":"'Offshore Wind'!O213","v":5515.1773777471226},{"$f":"'Offshore Wind'!P213","v":5385.0385651303341},{"$f":"'Offshore Wind'!Q213","v":5269.1657386777888},{"$f":"'Offshore Wind'!R213","v":5163.7347052265122},{"$f":"'Offshore Wind'!S213","v":5066.2787817756425},{"$f":"'Offshore Wind'!T213","v":4975.113734488621},{"$f":"'Offshore Wind'!U213","v":4889.0382679200648},{"$f":"'Offshore Wind'!V213","v":4807.1653899423409},{"$f":"'Offshore Wind'!W213","v":4728.8215089555315},{"$f":"'Offshore Wind'!X213","v":4691.2925634897956},{"$f":"'Offshore Wind'!Y213","v":4656.3539511339286},{"$f":"'Offshore Wind'!Z213","v":4623.671061968008},{"$f":"'Offshore Wind'!AA213","v":4592.9702067170992},{"$f":"'Offshore Wind'!AB213","v":4564.024670446619},{"$f":"'Offshore Wind'!AC213","v":4536.644541972355},{"$f":"'Offshore Wind'!AD213","v":4510.6691550890737},{"$f":"'Offshore Wind'!AE213","v":4485.9613759235517},{"$f":"'Offshore Wind'!AF213","v":4462.403220449999},{"$f":"'Offshore Wind'!AG213","v":4439.8924469813055},{"$f":"'Offshore Wind'!AH213","v":4418.3398744017641},{"$f":"'Offshore Wind'!AI213","v":4397.6672482101403},{"$f":"'Offshore Wind'!AJ213","v":4377.8055253444336},{"$f":"'Offshore Wind'!AK213","v":4358.6934828803742},{"$f":"'Offshore Wind'!AL213","v":4340.2765798786968},{"$f":"'Offshore Wind'!AM213","v":4322.5060190436752},{"$f":"'Offshore Wind'!AN213","v":4305.3379675228298},{"$f":"'Offshore Wind'!AO213","v":4288.7329055194796},{"$f":"'Offshore Wind'!AP213","v":4272.6550783569101},{"$f":"'Offshore Wind'!AQ213","v":4257.0720328837542}]
["RA3OfClass12","RD","Advanced",30,"OffShoreWind","Class12",{"$f":"'Offshore Wind'!L214","v":5810.2684291572741},{"$f":"'Offshore Wind'!M214","v":5368.0307663487811},{"$f":"'Offshore Wind'!N214","v":5038.6530856499357},{"$f":"'Offshore Wind'!O214","v":4771.1163678739831},{"$f":"'Offshore Wind'!P214","v":4542.6953813708624},{"$f":"'Offshore Wind'!Q214","v":4341.2677955111903},{"$f":"'Offshore Wind'!R214","v":4159.597659201414},{"$f":"'Offshore Wind'!S214","v":3993.0176356211614},{"$f":"'Offshore Wind'!T214","v":3838.3408999548333},{"$f":"'Offshore Wind'!U214","v":3693.2944197688566},{"$f":"'Offshore Wind'!V214","v":3556.199871981109},{"$f":"'Offshore Wind'!W214","v":3425.782719541191},{"$f":"'Offshore Wind'!X214","v":3354.7722861214611},{"$f":"'Offshore Wind'!Y214","v":3288.6631542051568},{"$f":"'Offshore Wind'!Z214","v":3226.8221912822869},{"$f":"'Offshore Wind'!AA214","v":3168.731535904989},{"$f":"'Offshore Wind'!AB214","v":3113.9622091726392},{"$f":"'Offshore Wind'!AC214","v":3062.1548704393813},{"$f":"'Offshore Wind'!AD214","v":3013.0055149769146},{"$f":"'Offshore Wind'!AE214","v":2966.2546647835707},{"$f":"'Offshore Wind'!AF214","v":2921.6790762615406},{"$f":"'Offshore Wind'!AG214","v":2879.0852926956077},{"$f":"'Offshore Wind'!AH214","v":2838.3045699443974},{"$f":"'Offshore Wind'!AI214","v":2799.1888386715436},{"$f":"'Offshore Wind'!AJ214","v":2761.6074589750597},{"$f":"'Offshore Wind'!AK214","v":2725.4445878347497},{"$f":"'Offshore Wind'!AL214","v":2690.5970255553302},{"$f":"'Offshore Wind'!AM214","v":2656.9724402826437},{"$f":"'Offshore Wind'!AN214","v":2624.4878936390255},{"$f":"'Offshore Wind'!AO214","v":2593.0686081998429},{"$f":"'Offshore Wind'!AP214","v":2562.646930716156},{"$f":"'Offshore Wind'!AQ214","v":2533.161454923651}]
["RM3OfClass12","RD","Moderate",30,"OffShoreWind","Class12",{"$f":"'Offshore Wind'!L215","v":6020.5168635065011},{"$f":"'Offshore Wind'!M215","v":5631.5206148410407},{"$f":"'Offshore Wind'!N215","v":5341.3135247738437},{"$f":"'Offshore Wind'!O215","v":5105.2373727048462},{"$f":"'Offshore Wind'!P215","v":4903.4001962955153},{"$f":"'Offshore Wind'!Q215","v":4725.1910170506826},{"$f":"'Offshore Wind'!R215","v":4564.2760264154613},{"$f":"'Offshore Wind'!S215","v":4416.5697880043426},{"$f":"'Offshore Wind'!T215","v":4279.2827945336085},{"$f":"'Offshore Wind'!U215","v":4150.4254039939415},{"$f":"'Offshore Wind'!V215","v":4028.5285383114215},{"$f":"'Offshore Wind'!W215","v":3912.476563401583},{"$f":"'Offshore Wind'!X215","v":3850.3193590665887},{"$f":"'Offshore Wind'!Y215","v":3792.4523862424371},{"$f":"'Offshore Wind'!Z215","v":3738.3214482442245},{"$f":"'Offshore Wind'!AA215","v":3687.4732480241546},{"$f":"'Offshore Wind'!AB215","v":3639.5322896459611},{"$f":"'Offshore Wind'!AC215","v":3594.1840332755014},{"$f":"'Offshore Wind'!AD215","v":3551.1623759880972},{"$f":"'Offshore Wind'!AE215","v":3510.2401902139845},{"$f":"'Offshore Wind'!AF215","v":3471.2220652612841},{"$f":"'Offshore Wind'!AG215","v":3433.938663639733},{"$f":"'Offshore Wind'!AH215","v":3398.2422793916198},{"$f":"'Offshore Wind'!AI215","v":3364.0033037319681},{"$f":"'Offshore Wind'!AJ215","v":3331.1073842946385},{"$f":"'Offshore Wind'!AK215","v":3299.4531207933569},{"$f":"'Offshore Wind'!AL215","v":3268.9501799596437},{"$f":"'Offshore Wind'!AM215","v":3239.5177414175487},{"$f":"'Offshore Wind'!AN215","v":3211.0832071354926},{"$f":"'Offshore Wind'!AO215","v":3183.5811225677321},{"$f":"'Offshore Wind'!AP215","v":3156.9522691372795},{"$f":"'Offshore Wind'!AQ215","v":3131.1428964086808}]
["RC3OfClass12","RD","Conservative",30,"OffShoreWind","Class12",{"$f":"'Offshore Wind'!L216","v":6352.8612694689791},{"$f":"'Offshore Wind'!M216","v":6099.3351542207283},{"$f":"'Offshore Wind'!N216","v":5908.0031377740161},{"$f":"'Offshore Wind'!O216","v":5750.750011702009},{"$f":"'Offshore Wind'!P216","v":5615.0525124341639},{"$f":"'Offshore Wind'!Q216","v":5494.2303498022684},{"$f":"'Offshore Wind'!R216","v":5384.2959858958511},{"$f":"'Offshore Wind'!S216","v":5282.677377002723},{"$f":"'Offshore Wind'!T216","v":5187.6183497322681},{"$f":"'Offshore Wind'!U216","v":5097.8662970832247},{"$f":"'Offshore Wind'!V216","v":5012.4963403728207},{"$f":"'Offshore Wind'!W216","v":4930.8061165335075},{"$f":"'Offshore Wind'!X216","v":4891.6741777409234},{"$f":"'Offshore Wind'!Y216","v":4855.2432143008264},{"$f":"'Offshore Wind'!Z216","v":4821.1643239261093},{"$f":"'Offshore Wind'!AA216","v":4789.1521271097763},{"$f":"'Offshore Wind'!AB216","v":4758.9702251245699},{"$f":"'Offshore Wind'!AC216","v":4730.4205950112955},{"$f":"'Offshore Wind'!AD216","v":4703.3357079457037},{"$f":"'Offshore Wind'!AE216","v":4677.5725725842613},{"$f":"'Offshore Wind'!AF216","v":4653.0081653882507},{"$f":"'Offshore Wind'!AG216","v":4629.5358775683089},{"$f":"'Offshore Wind'!AH216","v":4607.0627187694454},{"$f":"'Offshore Wind'!AI216","v":4585.507091965299},{"$f":"'Offshore Wind'!AJ216","v":4564.7970050217227},{"$f":"'Offshore Wind'!AK216","v":4544.8686199679078},{"$f":"'Offshore Wind'!AL216","v":4525.6650662291386},{"$f":"'Offshore Wind'!AM216","v":4507.1354622054696},{"$f":"'Offshore Wind'!AN216","v":4489.2341027890407},{"$f":"'Offshore Wind'!AO216","v":4471.9197801535865},{"$f":"'Offshore Wind'!AP216","v":4455.1552124143236},{"$f":"'Offshore Wind'!AQ216","v":4438.9065602315877}]
["RA3OfClass13","RD","Advanced",30,"OffShoreWind","Class13",{"$f":"'Offshore Wind'!L217","v":5965.5665616907008},{"$f":"'Offshore Wind'!M217","v":5511.5086733612206},{"$f":"'Offshore Wind'!N217","v":5173.3273135665822},{"$f":"'Offshore Wind'!O217","v":4898.6398155536563},{"$f":"'Offshore Wind'!P217","v":4664.113542682463},{"$f":"'Offshore Wind'!Q217","v":4457.3021560042698},{"$f":"'Offshore Wind'!R217","v":4270.7763003331602},{"$f":"'Offshore Wind'!S217","v":4099.7438892436539},{"$f":"'Offshore Wind'!T217","v":3940.9329197655452},{"$f":"'Offshore Wind'!U217","v":3792.0096053544244},{"$f":"'Offshore Wind'!V217","v":3651.250764339688},{"$f":"'Offshore Wind'!W217","v":3517.3477935643195},{"$f":"'Offshore Wind'!X217","v":3444.4393776615188},{"$f":"'Offshore Wind'!Y217","v":3376.5632663267625},{"$f":"'Offshore Wind'!Z217","v":3313.0694045450732},{"$f":"'Offshore Wind'!AA217","v":3253.4260893539067},{"$f":"'Offshore Wind'!AB217","v":3197.1928760102323},{"$f":"'Offshore Wind'!AC217","v":3144.0008193323738},{"$f":"'Offshore Wind'!AD217","v":3093.5377890867867},{"$f":"'Offshore Wind'!AE217","v":3045.5373718867031},{"$f":"'Offshore Wind'!AF217","v":2999.770357230329},{"$f":"'Offshore Wind'!AG217","v":2956.038117648814},{"$f":"'Offshore Wind'!AH217","v":2914.1673987702566},{"$f":"'Offshore Wind'!AI217","v":2874.0061736285015},{"$f":"'Offshore Wind'!AJ217","v":2835.4203105495285},{"$f":"'Offshore Wind'!AK217","v":2798.2908702354166},{"$f":"'Offshore Wind'!AL217","v":2762.5118946467292},{"$f":"'Offshore Wind'!AM217","v":2727.9885840632023},{"$f":"'Offshore Wind'!AN217","v":2694.6357833119714},{"$f":"'Offshore Wind'!AO217","v":2662.3767163009502},{"$f":"'Offshore Wind'!AP217","v":2631.1419215302822},{"$f":"'Offshore Wind'!AQ217","v":2600.8683514555137}]
["RM3OfClass13","RD","Moderate",30,"OffShoreWind","Class13",{"$f":"'Offshore Wind'!L218","v":6181.4345624370071},{"$f":"'Offshore Wind'!M218","v":5782.0411364781367},{"$f":"'Offshore Wind'!N218","v":5484.0773274770554},{"$f":"'Offshore Wind'!O218","v":5241.6912800910013},{"$f":"'Offshore Wind'!P218","v":5034.4593552368478},{"$f":"'Offshore Wind'!Q218","v":4851.4869618523453},{"$f":"'Offshore Wind'!R218","v":4686.2709999544413},{"$f":"'Offshore Wind'!S218","v":4534.6168367153268},{"$f":"'Offshore Wind'!T218","v":4393.6604062870611},{"$f":"'Offshore Wind'!U218","v":4261.3588870710801},{"$f":"'Offshore Wind'!V218","v":4136.2039351515841},{"$f":"'Offshore Wind'!W218","v":4017.050097530916},{"$f":"'Offshore Wind'!X218","v":3953.231541767082},{"$f":"'Offshore Wind'!Y218","v":3893.8178877655414},{"$f":"'Offshore Wind'!Z218","v":3838.2401261505029},{"$f":"'Offshore Wind'!AA218","v":3786.0328440509734},{"$f":"'Offshore Wind'!AB218","v":3736.8105091927132},{"$f":"'Offshore Wind'!AC218","v":3690.2501746517105},{"$f":"'Offshore Wind'!AD218","v":3646.0786250457859},{"$f":"'Offshore Wind'!AE218","v":3604.0626620895359},{"$f":"'Offshore Wind'!AF218","v":3564.0016521111274},{"$f":"'Offshore Wind'!AG218","v":3525.7217315306134},{"$f":"'Offshore Wind'!AH218","v":3489.0712464729568},{"$f":"'Offshore Wind'!AI218","v":3453.9171239410671},{"$f":"'Offshore Wind'!AJ218","v":3420.141955133613},{"$f":"'Offshore Wind'!AK218","v":3387.6416295151666},{"$f":"'Offshore Wind'!AL218","v":3356.3233993697791},{"$f":"'Offshore Wind'!AM218","v":3326.1042841367148},{"$f":"'Offshore Wind'!AN218","v":3296.9097453682389},{"$f":"'Offshore Wind'!AO218","v":3268.6725790351138},{"$f":"'Offshore Wind'!AP218","v":3241.3319837531999},{"$f":"'Offshore Wind'!AQ218","v":3214.8327724335818}]
["RC3OfClass13","RD","Conservative",30,"OffShoreWind","Class13",{"$f":"'Offshore Wind'!L219","v":6522.6619427806536},{"$f":"'Offshore Wind'!M219","v":6262.359525761397},{"$f":"'Offshore Wind'!N219","v":6065.9135450959375},{"$f":"'Offshore Wind'!O219","v":5904.4573228827157},{"$f":"'Offshore Wind'!P219","v":5765.1328710079988},{"$f":"'Offshore Wind'!Q219","v":5641.0813470386411},{"$f":"'Offshore Wind'!R219","v":5528.2086332738545},{"$f":"'Offshore Wind'!S219","v":5423.8739398513844},{"$f":"'Offshore Wind'!T219","v":5326.2741539919698},{"$f":"'Offshore Wind'!U219","v":5234.1231887389076},{"$f":"'Offshore Wind'!V219","v":5146.4714450485671},{"$f":"'Offshore Wind'!W219","v":5062.597786938848},{"$f":"'Offshore Wind'!X219","v":5022.4199210792112},{"$f":"'Offshore Wind'!Y219","v":4985.0152228353554},{"$f":"'Offshore Wind'!Z219","v":4950.0254643831076},{"$f":"'Offshore Wind'!AA219","v":4917.1576385292383},{"$f":"'Offshore Wind'!AB219","v":4886.1690280293124},{"$f":"'Offshore Wind'!AC219","v":4856.8563171229271},{"$f":"'Offshore Wind'!AD219","v":4829.0474992385698},{"$f":"'Offshore Wind'!AE219","v":4802.5957611286276},{"$f":"'Offshore Wind'!AF219","v":4777.3747910541815},{"$f":"'Offshore Wind'!AG219","v":4753.2751307626977},{"$f":"'Offshore Wind'!AH219","v":4730.2013044325249},{"$f":"'Offshore Wind'!AI219","v":4708.0695340940329},{"$f":"'Offshore Wind'!AJ219","v":4686.8059033914788},{"$f":"'Offshore Wind'!AK219","v":4666.3448680787296},{"$f":"'Offshore Wind'!AL219","v":4646.6280375318411},{"$f":"'Offshore Wind'!AM219","v":4627.6031701762713},{"$f":"'Offshore Wind'!AN219","v":4609.2233392879871},{"$f":"'Offshore Wind'!AO219","v":4591.446235628875},{"$f":"'Offshore Wind'!AP219","v":4574.2335808357384},{"$f":"'Offshore Wind'!AQ219","v":4557.5506311035988}]
["RA3OfClass14","RD","Advanced",30,"OffShoreWind","Class14",{"$f":"'Offshore Wind'!L220","v":6035.09986489533},{"$f":"'Offshore Wind'!M220","v":5575.7495798596574},{"$f":"'Offshore Wind'!N220","v":5233.626454134559},{"$f":"'Offshore Wind'!O220","v":4955.7372603751628},{"$f":"'Offshore Wind'!P220","v":4718.4774019723409},{"$f":"'Offshore Wind'!Q220","v":4509.2554682476348},{"$f":"'Offshore Wind'!R220","v":4320.5555091206734},{"$f":"'Offshore Wind'!S220","v":4147.5295826835263},{"$f":"'Offshore Wind'!T220","v":3986.8675482346812},{"$f":"'Offshore Wind'!U220","v":3836.2084171382376},{"$f":"'Offshore Wind'!V220","v":3693.8089227052888},{"$f":"'Offshore Wind'!W220","v":3558.3452089945022},{"$f":"'Offshore Wind'!X220","v":3484.5869889806063},{"$f":"'Offshore Wind'!Y220","v":3415.9197289458925},{"$f":"'Offshore Wind'!Z220","v":3351.6857969802159},{"$f":"'Offshore Wind'!AA220","v":3291.3472927107905},{"$f":"'Offshore Wind'!AB220","v":3234.4586376696398},{"$f":"'Offshore Wind'!AC220","v":3180.6465863329649},{"$f":"'Offshore Wind'!AD220","v":3129.5953703473656},{"$f":"'Offshore Wind'!AE220","v":3081.0354710715037},{"$f":"'Offshore Wind'!AF220","v":3034.7350063774907},{"$f":"'Offshore Wind'!AG220","v":2990.4930336393354},{"$f":"'Offshore Wind'!AH220","v":2948.1342790711128},{"$f":"'Offshore Wind'!AI220","v":2907.5049437145153},{"$f":"'Offshore Wind'!AJ220","v":2868.4693324868726},{"$f":"'Offshore Wind'!AK220","v":2830.9071197605381},{"$f":"'Offshore Wind'!AL220","v":2794.7111124729781},{"$f":"'Offshore Wind'!AM220","v":2759.7854059396941},{"$f":"'Offshore Wind'!AN220","v":2726.043852438263},{"$f":"'Offshore Wind'!AO220","v":2693.4087809917232},{"$f":"'Offshore Wind'!AP220","v":2661.8099204725863},{"$f":"'Offshore Wind'!AQ220","v":2631.183488468389}]
["RM3OfClass14","RD","Moderate",30,"OffShoreWind","Class14",{"$f":"'Offshore Wind'!L221","v":6253.4839745464405},{"$f":"'Offshore Wind'!M221","v":5849.4353085700532},{"$f":"'Offshore Wind'!N221","v":5547.998500372496},{"$f":"'Offshore Wind'!O221","v":5302.7872556893908},{"$f":"'Offshore Wind'!P221","v":5093.1398820902523},{"$f":"'Offshore Wind'!Q221","v":4908.0348036077439},{"$f":"'Offshore Wind'!R221","v":4740.8931215868488},{"$f":"'Offshore Wind'!S221","v":4587.471311502175},{"$f":"'Offshore Wind'!T221","v":4444.8719245978973},{"$f":"'Offshore Wind'!U221","v":4311.0283286059803},{"$f":"'Offshore Wind'!V221","v":4184.4145986929134},{"$f":"'Offshore Wind'!W221","v":4063.8719307183137},{"$f":"'Offshore Wind'!X221","v":3999.309520210405},{"$f":"'Offshore Wind'!Y221","v":3939.2033540098196},{"$f":"'Offshore Wind'!Z221","v":3882.9777904953557},{"$f":"'Offshore Wind'!AA221","v":3830.1619920481871},{"$f":"'Offshore Wind'!AB221","v":3780.3659327165274},{"$f":"'Offshore Wind'!AC221","v":3733.2629013795922},{"$f":"'Offshore Wind'!AD221","v":3688.5764981181087},{"$f":"'Offshore Wind'!AE221","v":3646.0708065398644},{"$f":"'Offshore Wind'!AF221","v":3605.5428544320362},{"$f":"'Offshore Wind'!AG221","v":3566.816751699861},{"$f":"'Offshore Wind'!AH221","v":3529.7390768248151},{"$f":"'Offshore Wind'!AI221","v":3494.1752057408598},{"$f":"'Offshore Wind'!AJ221","v":3460.0063611560608},{"$f":"'Offshore Wind'!AK221","v":3427.1272190459863},{"$f":"'Offshore Wind'!AL221","v":3395.4439506481522},{"$f":"'Offshore Wind'!AM221","v":3364.8726081990562},{"$f":"'Offshore Wind'!AN221","v":3335.3377844475667},{"$f":"'Offshore Wind'!AO221","v":3306.7714920493859},{"$f":"'Offshore Wind'!AP221","v":3279.1122209331029},{"$f":"'Offshore Wind'!AQ221","v":3252.3041407614965}]
["RC3OfClass14","RD","Conservative",30,"OffShoreWind","Class14",{"$f":"'Offshore Wind'!L222","v":6598.6886245515316},{"$f":"'Offshore Wind'!M222","v":6335.3521810571174},{"$f":"'Offshore Wind'!N222","v":6136.6164701882162},{"$f":"'Offshore Wind'!O222","v":5973.2783505328425},{"$f":"'Offshore Wind'!P222","v":5832.3299641573813},{"$f":"'Offshore Wind'!Q222","v":5706.8325235026678},{"$f":"'Offshore Wind'!R222","v":5592.6441907520584},{"$f":"'Offshore Wind'!S222","v":5487.0933955901346},{"$f":"'Offshore Wind'!T222","v":5388.3560085602876},{"$f":"'Offshore Wind'!U222","v":5295.1309523652717},{"$f":"'Offshore Wind'!V222","v":5206.4575596484037},{"$f":"'Offshore Wind'!W222","v":5121.6062890286366},{"$f":"'Offshore Wind'!X222","v":5080.9601189936893},{"$f":"'Offshore Wind'!Y222","v":5043.1194399930419},{"$f":"'Offshore Wind'!Z222","v":5007.7218487795026},{"$f":"'Offshore Wind'!AA222","v":4974.4709229338487},{"$f":"'Offshore Wind'!AB222","v":4943.1211161539877},{"$f":"'Offshore Wind'!AC222","v":4913.4667428767079},{"$f":"'Offshore Wind'!AD222","v":4885.3337916605497},{"$f":"'Offshore Wind'!AE222","v":4858.5737380356823},{"$f":"'Offshore Wind'!AF222","v":4833.0587980019445},{"$f":"'Offshore Wind'!AG222","v":4808.6782374860068},{"$f":"'Offshore Wind'!AH222","v":4785.3354678214964},{"$f":"'Offshore Wind'!AI222","v":4762.9457345415985},{"$f":"'Offshore Wind'!AJ222","v":4741.4342597381401},{"$f":"'Offshore Wind'!AK222","v":4720.7347351959825},{"$f":"'Offshore Wind'!AL222","v":4700.7880897031919},{"$f":"'Offshore Wind'!AM222","v":4681.5414727691732},{"$f":"'Offshore Wind'!AN222","v":4662.9474107025444},{"$f":"'Offshore Wind'!AO222","v":4644.96310111822},{"$f":"'Offshore Wind'!AP222","v":4627.5498194890042},{"$f":"'Offshore Wind'!AQ222","v":4610.6724170439375}]
["RA3UtClass10","RD","Advanced",30,"UtilityPV","Class10",{"$f":"'Solar - Utility PV'!L156","v":1391.1592345989786},{"$f":"'Solar - Utility PV'!M156","v":1376.5401161146963},{"$f":"'Solar - Utility PV'!N156","v":1302.6491100628066},{"$f":"'Solar - Utility PV'!O156","v":1228.7581040109167},{"$f":"'Solar - Utility PV'!P156","v":1154.8670979590268},{"$f":"'Solar - Utility PV'!Q156","v":1080.9760919071371},{"$f":"'Solar - Utility PV'!R156","v":1007.0850858552473},{"$f":"'Solar - Utility PV'!S156","v":933.19407980335757},{"$f":"'Solar - Utility PV'!T156","v":859.30307375146788},{"$f":"'Solar - Utility PV'!U156","v":785.41206769957807},{"$f":"'Solar - Utility PV'!V156","v":711.52106164768838},{"$f":"'Solar - Utility PV'!W156","v":637.63005559579869},{"$f":"'Solar - Utility PV'!X156","v":629.78789807356213},{"$f":"'Solar - Utility PV'!Y156","v":621.94574055132568},{"$f":"'Solar - Utility PV'!Z156","v":614.10358302908912},{"$f":"'Solar - Utility PV'!AA156","v":606.26142550685267},{"$f":"'Solar - Utility PV'!AB156","v":598.41926798461623},{"$f":"'Solar - Utility PV'!AC156","v":590.57711046237966},{"$f":"'Solar - Utility PV'!AD156","v":582.73495294014322},{"$f":"'Solar - Utility PV'!AE156","v":574.89279541790677},{"$f":"'Solar - Utility PV'!AF156","v":567.05063789567021},{"$f":"'Solar - Utility PV'!AG156","v":559.20848037343376},{"$f":"'Solar - Utility PV'!AH156","v":551.36632285119731},{"$f":"'Solar - Utility PV'!AI156","v":543.52416532896063},{"$f":"'Solar - Utility PV'!AJ156","v":535.68200780672419},{"$f":"'Solar - Utility PV'!AK156","v":527.83985028448774},{"$f":"'Solar - Utility PV'!AL156","v":519.99769276225118},{"$f":"'Solar - Utility PV'!AM156","v":512.15553524001473},{"$f":"'Solar - Utility PV'!AN156","v":504.31337771777828},{"$f":"'Solar - Utility PV'!AO156","v":496.47122019554183},{"$f":"'Solar - Utility PV'!AP156","v":488.62906267330538},{"$f":"'Solar - Utility PV'!AQ156","v":480.78690515106979}]
["RM3UtClass10","RD","Moderate",30,"UtilityPV","Class10",{"$f":"'Solar - Utility PV'!L157","v":1391.1592345989786},{"$f":"'Solar - Utility PV'!M157","v":1376.5401161146963},{"$f":"'Solar - Utility PV'!N157","v":1316.4771657967624},{"$f":"'Solar - Utility PV'!O157","v":1256.4142154788285},{"$f":"'Solar - Utility PV'!P157","v":1196.3512651608944},{"$f":"'Solar - Utility PV'!Q157","v":1136.2883148429605},{"$f":"'Solar - Utility PV'!R157","v":1076.2253645250264},{"$f":"'Solar - Utility PV'!S157","v":1016.1624142070926},{"$f":"'Solar - Utility PV'!T157","v":956.09946388915887},{"$f":"'Solar - Utility PV'!U157","v":896.03651357122499},{"$f":"'Solar - Utility PV'!V157","v":835.9735632532911},{"$f":"'Solar - Utility PV'!W157","v":775.91061293535768},{"$f":"'Solar - Utility PV'!X157","v":768.99658506837977},{"$f":"'Solar - Utility PV'!Y157","v":762.08255720140187},{"$f":"'Solar - Utility PV'!Z157","v":755.16852933442397},{"$f":"'Solar - Utility PV'!AA157","v":748.25450146744595},{"$f":"'Solar - Utility PV'!AB157","v":741.34047360046804},{"$f":"'Solar - Utility PV'!AC157","v":734.42644573349003},{"$f":"'Solar - Utility PV'!AD157","v":727.51241786651212},{"$f":"'Solar - Utility PV'!AE157","v":720.59838999953422},{"$f":"'Solar - Utility PV'!AF157","v":713.68436213255632},{"$f":"'Solar - Utility PV'!AG157","v":706.7703342655783},{"$f":"'Solar - Utility PV'!AH157","v":699.8563063986004},{"$f":"'Solar - Utility PV'!AI157","v":692.94227853162249},{"$f":"'Solar - Utility PV'!AJ157","v":686.02825066464447},{"$f":"'Solar - Utility PV'!AK157","v":679.11422279766668},{"$f":"'Solar - Utility PV'!AL157","v":672.20019493068867},{"$f":"'Solar - Utility PV'!AM157","v":665.28616706371076},{"$f":"'Solar - Utility PV'!AN157","v":658.37213919673275},{"$f":"'Solar - Utility PV'!AO157","v":651.45811132975484},{"$f":"'Solar - Utility PV'!AP157","v":644.54408346277694},{"$f":"'Solar - Utility PV'!AQ157","v":637.63005559579869}]
["RC3UtClass10","RD","Conservative",30,"UtilityPV","Class10",{"$f":"'Solar - Utility PV'!L158","v":1391.1592345989786},{"$f":"'Solar - Utility PV'!M158","v":1376.5401161146963},{"$f":"'Solar - Utility PV'!N158","v":1357.1233443632004},{"$f":"'Solar - Utility PV'!O158","v":1337.7065726117048},{"$f":"'Solar - Utility PV'!P158","v":1318.289800860209},{"$f":"'Solar - Utility PV'!Q158","v":1298.8730291087134},{"$f":"'Solar - Utility PV'!R158","v":1279.4562573572175},{"$f":"'Solar - Utility PV'!S158","v":1260.0394856057219},{"$f":"'Solar - Utility PV'!T158","v":1240.622713854226},{"$f":"'Solar - Utility PV'!U158","v":1221.2059421027302},{"$f":"'Solar - Utility PV'!V158","v":1201.7891703512346},{"$f":"'Solar - Utility PV'!W158","v":1182.3723985997397},{"$f":"'Solar - Utility PV'!X158","v":1162.0493093165207},{"$f":"'Solar - Utility PV'!Y158","v":1141.7262200333016},{"$f":"'Solar - Utility PV'!Z158","v":1121.4031307500825},{"$f":"'Solar - Utility PV'!AA158","v":1101.0800414668636},{"$f":"'Solar - Utility PV'!AB158","v":1080.7569521836442},{"$f":"'Solar - Utility PV'!AC158","v":1060.4338629004253},{"$f":"'Solar - Utility PV'!AD158","v":1040.1107736172062},{"$f":"'Solar - Utility PV'!AE158","v":1019.7876843339869},{"$f":"'Solar - Utility PV'!AF158","v":999.4645950507678},{"$f":"'Solar - Utility PV'!AG158","v":979.14150576754867},{"$f":"'Solar - Utility PV'!AH158","v":958.81841648432953},{"$f":"'Solar - Utility PV'!AI158","v":938.4953272011104},{"$f":"'Solar - Utility PV'!AJ158","v":918.17223791789127},{"$f":"'Solar - Utility PV'!AK158","v":897.84914863467236},{"$f":"'Solar - Utility PV'!AL158","v":877.52605935145323},{"$f":"'Solar - Utility PV'!AM158","v":857.20297006823409},{"$f":"'Solar - Utility PV'!AN158","v":836.87988078501496},{"$f":"'Solar - Utility PV'!AO158","v":816.55679150179583},{"$f":"'Solar - Utility PV'!AP158","v":796.2337022185767},{"$f":"'Solar - Utility PV'!AQ158","v":775.91061293535768}]
["RA3UtClass99","RD","Advanced",30,"UtilityPV","Class9",{"$f":"'Solar - Utility PV'!L159","v":1391.1592345989786},{"$f":"'Solar - Utility PV'!M159","v":1376.5401161146963},{"$f":"'Solar - Utility PV'!N159","v":1302.6491100628066},{"$f":"'Solar - Utility PV'!O159","v":1228.7581040109167},{"$f":"'Solar - Utility PV'!P159","v":1154.8670979590268},{"$f":"'Solar - Utility PV'!Q159","v":1080.9760919071371},{"$f":"'Solar - Utility PV'!R159","v":1007.0850858552473},{"$f":"'Solar - Utility PV'!S159","v":933.19407980335757},{"$f":"'Solar - Utility PV'!T159","v":859.30307375146788},{"$f":"'Solar - Utility PV'!U159","v":785.41206769957807},{"$f":"'Solar - Utility PV'!V159","v":711.52106164768838},{"$f":"'Solar - Utility PV'!W159","v":637.63005559579869},{"$f":"'Solar - Utility PV'!X159","v":629.78789807356213},{"$f":"'Solar - Utility PV'!Y159","v":621.94574055132568},{"$f":"'Solar - Utility PV'!Z159","v":614.10358302908912},{"$f":"'Solar - Utility PV'!AA159","v":606.26142550685267},{"$f":"'Solar - Utility PV'!AB159","v":598.41926798461623},{"$f":"'Solar - Utility PV'!AC159","v":590.57711046237966},{"$f":"'Solar - Utility PV'!AD159","v":582.73495294014322},{"$f":"'Solar - Utility PV'!AE159","v":574.89279541790677},{"$f":"'Solar - Utility PV'!AF159","v":567.05063789567021},{"$f":"'Solar - Utility PV'!AG159","v":559.20848037343376},{"$f":"'Solar - Utility PV'!AH159","v":551.36632285119731},{"$f":"'Solar - Utility PV'!AI159","v":543.52416532896063},{"$f":"'Solar - Utility PV'!AJ159","v":535.68200780672419},{"$f":"'Solar - Utility PV'!AK159","v":527.83985028448774},{"$f":"'Solar - Utility PV'!AL159","v":519.99769276225118},{"$f":"'Solar - Utility PV'!AM159","v":512.15553524001473},{"$f":"'Solar - Utility PV'!AN159","v":504.31337771777828},{"$f":"'Solar - Utility PV'!AO159","v":496.47122019554183},{"$f":"'Solar - Utility PV'!AP159","v":488.62906267330538},{"$f":"'Solar - Utility PV'!AQ159","v":480.78690515106979}]
["RM3UtClass99","RD","Moderate",30,"UtilityPV","Class9",{"$f":"'Solar - Utility PV'!L160","v":1391.1592345989786},{"$f":"'Solar - Utility PV'!M160","v":1376.5401161146963},{"$f":"'Solar - Utility PV'!N160","v":1316.4771657967624},{"$f":"'Solar - Utility PV'!O160","v":1256.4142154788285},{"$f":"'Solar - Utility PV'!P160","v":1196.3512651608944},{"$f":"'Solar - Utility PV'!Q160","v":1136.2883148429605},{"$f":"'Solar - Utility PV'!R160","v":1076.2253645250264},{"$f":"'Solar - Utility PV'!S160","v":1016.1624142070926},{"$f":"'Solar - Utility PV'!T160","v":956.09946388915887},{"$f":"'Solar - Utility PV'!U160","v":896.03651357122499},{"$f":"'Solar - Utility PV'!V160","v":835.9735632532911},{"$f":"'Solar - Utility PV'!W160","v":775.91061293535768},{"$f":"'Solar - Utility PV'!X160","v":768.99658506837977},{"$f":"'Solar - Utility PV'!Y160","v":762.08255720140187},{"$f":"'Solar - Utility PV'!Z160","v":755.16852933442397},{"$f":"'Solar - Utility PV'!AA160","v":748.25450146744595},{"$f":"'Solar - Utility PV'!AB160","v":741.34047360046804},{"$f":"'Solar - Utility PV'!AC160","v":734.42644573349003},{"$f":"'Solar - Utility PV'!AD160","v":727.51241786651212},{"$f":"'Solar - Utility PV'!AE160","v":720.59838999953422},{"$f":"'Solar - Utility PV'!AF160","v":713.68436213255632},{"$f":"'Solar - Utility PV'!AG160","v":706.7703342655783},{"$f":"'Solar - Utility PV'!AH160","v":699.8563063986004},{"$f":"'Solar - Utility PV'!AI160","v":692.94227853162249},{"$f":"'Solar - Utility PV'!AJ160","v":686.02825066464447},{"$f":"'Solar - Utility PV'!AK160","v":679.11422279766668},{"$f":"'Solar - Utility PV'!AL160","v":672.20019493068867},{"$f":"'Solar - Utility PV'!AM160","v":665.28616706371076},{"$f":"'Solar - Utility PV'!AN160","v":658.37213919673275},{"$f":"'Solar - Utility PV'!AO160","v":651.45811132975484},{"$f":"'Solar - Utility PV'!AP160","v":644.54408346277694},{"$f":"'Solar - Utility PV'!AQ160","v":637.63005559579869}]
["RC3UtClass99","RD","Conservative",30,"UtilityPV","Class9",{"$f":"'Solar - Utility PV'!L161","v":1391.1592345989786},{"$f":"'Solar - Utility PV'!M161","v":1376.5401161146963},{"$f":"'Solar - Utility PV'!N161","v":1357.1233443632004},{"$f":"'Solar - Utility PV'!O161","v":1337.7065726117048},{"$f":"'Solar - Utility PV'!P161","v":1318.289800860209},{"$f":"'Solar - Utility PV'!Q161","v":1298.8730291087134},{"$f":"'Solar - Utility PV'!R161","v":1279.4562573572175},{"$f":"'Solar - Utility PV'!S161","v":1260.0394856057219},{"$f":"'Solar - Utility PV'!T161","v":1240.622713854226},{"$f":"'Solar - Utility PV'!U161","v":1221.2059421027302},{"$f":"'Solar - Utility PV'!V161","v":1201.7891703512346},{"$f":"'Solar - Utility PV'!W161","v":1182.3723985997397},{"$f":"'Solar - Utility PV'!X161","v":1162.0493093165207},{"$f":"'Solar - Utility PV'!Y161","v":1141.7262200333016},{"$f":"'Solar - Utility PV'!Z161","v":1121.4031307500825},{"$f":"'Solar - Utility PV'!AA161","v":1101.0800414668636},{"$f":"'Solar - Utility PV'!AB161","v":1080.7569521836442},{"$f":"'Solar - Utility PV'!AC161","v":1060.4338629004253},{"$f":"'Solar - Utility PV'!AD161","v":1040.1107736172062},{"$f":"'Solar - Utility PV'!AE161","v":1019.7876843339869},{"$f":"'Solar - Utility PV'!AF161","v":999.4645950507678},{"$f":"'Solar - Utility PV'!AG161","v":979.14150576754867},{"$f":"'Solar - Utility PV'!AH161","v":958.81841648432953},{"$f":"'Solar - Utility PV'!AI161","v":938.4953272011104},{"$f":"'Solar - Utility PV'!AJ161","v":918.17223791789127},{"$f":"'Solar - Utility PV'!AK161","v":897.84914863467236},{"$f":"'Solar - Utility PV'!AL161","v":877.52605935145323},{"$f":"'Solar - Utility PV'!AM161","v":857.20297006823409},{"$f":"'Solar - Utility PV'!AN161","v":836.87988078501496},{"$f":"'Solar - Utility PV'!AO161","v":816.55679150179583},{"$f":"'Solar - Utility PV'!AP161","v":796.2337022185767},{"$f":"'Solar - Utility PV'!AQ161","v":775.91061293535768}]
["RA3UtClass88","RD","Advanced",30,"UtilityPV","Class8",{"$f":"'Solar - Utility PV'!L162","v":1391.1592345989786},{"$f":"'Solar - Utility PV'!M162","v":1376.5401161146963},{"$f":"'Solar - Utility PV'!N162","v":1302.6491100628066},{"$f":"'Solar - Utility PV'!O162","v":1228.7581040109167},{"$f":"'Solar - Utility PV'!P162","v":1154.8670979590268},{"$f":"'Solar - Utility PV'!Q162","v":1080.9760919071371},{"$f":"'Solar - Utility PV'!R162","v":1007.0850858552473},{"$f":"'Solar - Utility PV'!S162","v":933.19407980335757},{"$f":"'Solar - Utility PV'!T162","v":859.30307375146788},{"$f":"'Solar - Utility PV'!U162","v":785.41206769957807},{"$f":"'Solar - Utility PV'!V162","v":711.52106164768838},{"$f":"'Solar - Utility PV'!W162","v":637.63005559579869},{"$f":"'Solar - Utility PV'!X162","v":629.78789807356213},{"$f":"'Solar - Utility PV'!Y162","v":621.94574055132568},{"$f":"'Solar - Utility PV'!Z162","v":614.10358302908912},{"$f":"'Solar - Utility PV'!AA162","v":606.26142550685267},{"$f":"'Solar - Utility PV'!AB162","v":598.41926798461623},{"$f":"'Solar - Utility PV'!AC162","v":590.57711046237966},{"$f":"'Solar - Utility PV'!AD162","v":582.73495294014322},{"$f":"'Solar - Utility PV'!AE162","v":574.89279541790677},{"$f":"'Solar - Utility PV'!AF162","v":567.05063789567021},{"$f":"'Solar - Utility PV'!AG162","v":559.20848037343376},{"$f":"'Solar - Utility PV'!AH162","v":551.36632285119731},{"$f":"'Solar - Utility PV'!AI162","v":543.52416532896063},{"$f":"'Solar - Utility PV'!AJ162","v":535.68200780672419},{"$f":"'Solar - Utility PV'!AK162","v":527.83985028448774},{"$f":"'Solar - Utility PV'!AL162","v":519.99769276225118},{"$f":"'Solar - Utility PV'!AM162","v":512.15553524001473},{"$f":"'Solar - Utility PV'!AN162","v":504.31337771777828},{"$f":"'Solar - Utility PV'!AO162","v":496.47122019554183},{"$f":"'Solar - Utility PV'!AP162","v":488.62906267330538},{"$f":"'Solar - Utility PV'!AQ162","v":480.78690515106979}]
["RM3UtClass88","RD","Moderate",30,"UtilityPV","Class8",{"$f":"'Solar - Utility PV'!L163","v":1391.1592345989786},{"$f":"'Solar - Utility PV'!M163","v":1376.5401161146963},{"$f":"'Solar - Utility PV'!N163","v":1316.4771657967624},{"$f":"'Solar - Utility PV'!O163","v":1256.4142154788285},{"$f":"'Solar - Utility PV'!P163","v":1196.3512651608944},{"$f":"'Solar - Utility PV'!Q163","v":1136.2883148429605},{"$f":"'Solar - Utility PV'!R163","v":1076.2253645250264},{"$f":"'Solar - Utility PV'!S163","v":1016.1624142070926},{"$f":"'Solar - Utility PV'!T163","v":956.09946388915887},{"$f":"'Solar - Utility PV'!U163","v":896.03651357122499},{"$f":"'Solar - Utility PV'!V163","v":835.9735632532911},{"$f":"'Solar - Utility PV'!W163","v":775.91061293535768},{"$f":"'Solar - Utility PV'!X163","v":768.99658506837977},{"$f":"'Solar - Utility PV'!Y163","v":762.08255720140187},{"$f":"'Solar - Utility PV'!Z163","v":755.16852933442397},{"$f":"'Solar - Utility PV'!AA163","v":748.25450146744595},{"$f":"'Solar - Utility PV'!AB163","v":741.34047360046804},{"$f":"'Solar - Utility PV'!AC163","v":734.42644573349003},{"$f":"'Solar - Utility PV'!AD163","v":727.51241786651212},{"$f":"'Solar - Utility PV'!AE163","v":720.59838999953422},{"$f":"'Solar - Utility PV'!AF163","v":713.68436213255632},{"$f":"'Solar - Utility PV'!AG163","v":706.7703342655783},{"$f":"'Solar - Utility PV'!AH163","v":699.8563063986004},{"$f":"'Solar - Utility PV'!AI163","v":692.94227853162249},{"$f":"'Solar - Utility PV'!AJ163","v":686.02825066464447},{"$f":"'Solar - Utility PV'!AK163","v":679.11422279766668},{"$f":"'Solar - Utility PV'!AL163","v":672.20019493068867},{"$f":"'Solar - Utility PV'!AM163","v":665.28616706371076},{"$f":"'Solar - Utility PV'!AN163","v":658.37213919673275},{"$f":"'Solar - Utility PV'!AO163","v":651.45811132975484},{"$f":"'Solar - Utility PV'!AP163","v":644.54408346277694},{"$f":"'Solar - Utility PV'!AQ163","v":637.63005559579869}]
["RC3UtClass88","RD","Conservative",30,"UtilityPV","Class8",{"$f":"'Solar - Utility PV'!L164","v":1391.1592345989786},{"$f":"'Solar - Utility PV'!M164","v":1376.5401161146963},{"$f":"'Solar - Utility PV'!N164","v":1357.1233443632004},{"$f":"'Solar - Utility PV'!O164","v":1337.7065726117048},{"$f":"'Solar - Utility PV'!P164","v":1318.289800860209},{"$f":"'Solar - Utility PV'!Q164","v":1298.8730291087134},{"$f":"'Solar - Utility PV'!R164","v":1279.4562573572175},{"$f":"'Solar - Utility PV'!S164","v":1260.0394856057219},{"$f":"'Solar - Utility PV'!T164","v":1240.622713854226},{"$f":"'Solar - Utility PV'!U164","v":1221.2059421027302},{"$f":"'Solar - Utility PV'!V164","v":1201.7891703512346},{"$f":"'Solar - Utility PV'!W164","v":1182.3723985997397},{"$f":"'Solar - Utility PV'!X164","v":1162.0493093165207},{"$f":"'Solar - Utility PV'!Y164","v":1141.7262200333016},{"$f":"'Solar - Utility PV'!Z164","v":1121.4031307500825},{"$f":"'Solar - Utility PV'!AA164","v":1101.0800414668636},{"$f":"'Solar - Utility PV'!AB164","v":1080.7569521836442},{"$f":"'Solar - Utility PV'!AC164","v":1060.4338629004253},{"$f":"'Solar - Utility PV'!AD164","v":1040.1107736172062},{"$f":"'Solar - Utility PV'!AE164","v":1019.7876843339869},{"$f":"'Solar - Utility PV'!AF164","v":999.4645950507678},{"$f":"'Solar - Utility PV'!AG164","v":979.14150576754867},{"$f":"'Solar - Utility PV'!AH164","v":958.81841648432953},{"$f":"'Solar - Utility PV'!AI164","v":938.4953272011104},{"$f":"'Solar - Utility PV'!AJ164","v":918.17223791789127},{"$f":"'Solar - Utility PV'!AK164","v":897.84914863467236},{"$f":"'Solar - Utility PV'!AL164","v":877.52605935145323},{"$f":"'Solar - Utility PV'!AM164","v":857.20297006823409},{"$f":"'Solar - Utility PV'!AN164","v":836.87988078501496},{"$f":"'Solar - Utility PV'!AO164","v":816.55679150179583},{"$f":"'Solar - Utility PV'!AP164","v":796.2337022185767},{"$f":"'Solar - Utility PV'!AQ164","v":775.91061293535768}]
["RA3UtClass77","RD","Advanced",30,"UtilityPV","Class7",{"$f":"'Solar - Utility PV'!L165","v":1391.1592345989786},{"$f":"'Solar - Utility PV'!M165","v":1376.5401161146963},{"$f":"'Solar - Utility PV'!N165","v":1302.6491100628066},{"$f":"'Solar - Utility PV'!O165","v":1228.7581040109167},{"$f":"'Solar - Utility PV'!P165","v":1154.8670979590268},{"$f":"'Solar - Utility PV'!Q165","v":1080.9760919071371},{"$f":"'Solar - Utility PV'!R165","v":1007.0850858552473},{"$f":"'Solar - Utility PV'!S165","v":933.19407980335757},{"$f":"'Solar - Utility PV'!T165","v":859.30307375146788},{"$f":"'Solar - Utility PV'!U165","v":785.41206769957807},{"$f":"'Solar - Utility PV'!V165","v":711.52106164768838},{"$f":"'Solar - Utility PV'!W165","v":637.63005559579869},{"$f":"'Solar - Utility PV'!X165","v":629.78789807356213},{"$f":"'Solar - Utility PV'!Y165","v":621.94574055132568},{"$f":"'Solar - Utility PV'!Z165","v":614.10358302908912},{"$f":"'Solar - Utility PV'!AA165","v":606.26142550685267},{"$f":"'Solar - Utility PV'!AB165","v":598.41926798461623},{"$f":"'Solar - Utility PV'!AC165","v":590.57711046237966},{"$f":"'Solar - Utility PV'!AD165","v":582.73495294014322},{"$f":"'Solar - Utility PV'!AE165","v":574.89279541790677},{"$f":"'Solar - Utility PV'!AF165","v":567.05063789567021},{"$f":"'Solar - Utility PV'!AG165","v":559.20848037343376},{"$f":"'Solar - Utility PV'!AH165","v":551.36632285119731},{"$f":"'Solar - Utility PV'!AI165","v":543.52416532896063},{"$f":"'Solar - Utility PV'!AJ165","v":535.68200780672419},{"$f":"'Solar - Utility PV'!AK165","v":527.83985028448774},{"$f":"'Solar - Utility PV'!AL165","v":519.99769276225118},{"$f":"'Solar - Utility PV'!AM165","v":512.15553524001473},{"$f":"'Solar - Utility PV'!AN165","v":504.31337771777828},{"$f":"'Solar - Utility PV'!AO165","v":496.47122019554183},{"$f":"'Solar - Utility PV'!AP165","v":488.62906267330538},{"$f":"'Solar - Utility PV'!AQ165","v":480.78690515106979}]
["RM3UtClass77","RD","Moderate",30,"UtilityPV","Class7",{"$f":"'Solar - Utility PV'!L166","v":1391.1592345989786},{"$f":"'Solar - Utility PV'!M166","v":1376.5401161146963},{"$f":"'Solar - Utility PV'!N166","v":1316.4771657967624},{"$f":"'Solar - Utility PV'!O166","v":1256.4142154788285},{"$f":"'Solar - Utility PV'!P166","v":1196.3512651608944},{"$f":"'Solar - Utility PV'!Q166","v":1136.2883148429605},{"$f":"'Solar - Utility PV'!R166","v":1076.2253645250264},{"$f":"'Solar - Utility PV'!S166","v":1016.1624142070926},{"$f":"'Solar - Utility PV'!T166","v":956.09946388915887},{"$f":"'Solar - Utility PV'!U166","v":896.03651357122499},{"$f":"'Solar - Utility PV'!V166","v":835.9735632532911},{"$f":"'Solar - Utility PV'!W166","v":775.91061293535768},{"$f":"'Solar - Utility PV'!X166","v":768.99658506837977},{"$f":"'Solar - Utility PV'!Y166","v":762.08255720140187},{"$f":"'Solar - Utility PV'!Z166","v":755.16852933442397},{"$f":"'Solar - Utility PV'!AA166","v":748.25450146744595},{"$f":"'Solar - Utility PV'!AB166","v":741.34047360046804},{"$f":"'Solar - Utility PV'!AC166","v":734.42644573349003},{"$f":"'Solar - Utility PV'!AD166","v":727.51241786651212},{"$f":"'Solar - Utility PV'!AE166","v":720.59838999953422},{"$f":"'Solar - Utility PV'!AF166","v":713.68436213255632},{"$f":"'Solar - Utility PV'!AG166","v":706.7703342655783},{"$f":"'Solar - Utility PV'!AH166","v":699.8563063986004},{"$f":"'Solar - Utility PV'!AI166","v":692.94227853162249},{"$f":"'Solar - Utility PV'!AJ166","v":686.02825066464447},{"$f":"'Solar - Utility PV'!AK166","v":679.11422279766668},{"$f":"'Solar - Utility PV'!AL166","v":672.20019493068867},{"$f":"'Solar - Utility PV'!AM166","v":665.28616706371076},{"$f":"'Solar - Utility PV'!AN166","v":658.37213919673275},{"$f":"'Solar - Utility PV'!AO166","v":651.45811132975484},{"$f":"'Solar - Utility PV'!AP166","v":644.54408346277694},{"$f":"'Solar - Utility PV'!AQ166","v":637.63005559579869}]
[{"$f":"_xlfn.CONCAT(LEFT(B64,1), LEFT(C64,1), LEFT(D64,1),LEFT(E64,2),LEFT(F64,6),RIGHT(F64,1))","v":"RC3UtClass77"},"RD","Conservative",30,"UtilityPV","Class7",{"$f":"'Solar - Utility PV'!L167","v":1391.1592345989786},{"$f":"'Solar - Utility PV'!M167","v":1376.5401161146963},{"$f":"'Solar - Utility PV'!N167","v":1357.1233443632004},{"$f":"'Solar - Utility PV'!O167","v":1337.7065726117048},{"$f":"'Solar - Utility PV'!P167","v":1318.289800860209},{"$f":"'Solar - Utility PV'!Q167","v":1298.8730291087134},{"$f":"'Solar - Utility PV'!R167","v":1279.4562573572175},{"$f":"'Solar - Utility PV'!S167","v":1260.0394856057219},{"$f":"'Solar - Utility PV'!T167","v":1240.622713854226},{"$f":"'Solar - Utility PV'!U167","v":1221.2059421027302},{"$f":"'Solar - Utility PV'!V167","v":1201.7891703512346},{"$f":"'Solar - Utility PV'!W167","v":1182.3723985997397},{"$f":"'Solar - Utility PV'!X167","v":1162.0493093165207},{"$f":"'Solar - Utility PV'!Y167","v":1141.7262200333016},{"$f":"'Solar - Utility PV'!Z167","v":1121.4031307500825},{"$f":"'Solar - Utility PV'!AA167","v":1101.0800414668636},{"$f":"'Solar - Utility PV'!AB167","v":1080.7569521836442},{"$f":"'Solar - Utility PV'!AC167","v":1060.4338629004253},{"$f":"'Solar - Utility PV'!AD167","v":1040.1107736172062},{"$f":"'Solar - Utility PV'!AE167","v":1019.7876843339869},{"$f":"'Solar - Utility PV'!AF167","v":999.4645950507678},{"$f":"'Solar - Utility PV'!AG167","v":979.14150576754867},{"$f":"'Solar - Utility PV'!AH167","v":958.81841648432953},{"$f":"'Solar - Utility PV'!AI167","v":938.4953272011104},{"$f":"'Solar - Utility PV'!AJ167","v":918.17223791789127},{"$f":"'Solar - Utility PV'!AK167","v":897.84914863467236},{"$f":"'Solar - Utility PV'!AL167","v":877.52605935145323},{"$f":"'Solar - Utility PV'!AM167","v":857.20297006823409},{"$f":"'Solar - Utility PV'!AN167","v":836.87988078501496},{"$f":"'Solar - Utility PV'!AO167","v":816.55679150179583},{"$f":"'Solar - Utility PV'!AP167","v":796.2337022185767},{"$f":"'Solar - Utility PV'!AQ167","v":775.91061293535768}]
["RA3UtClass66","RD","Advanced",30,"UtilityPV","Class6",{"$f":"'Solar - Utility PV'!L168","v":1391.1592345989786},{"$f":"'Solar - Utility PV'!M168","v":1376.5401161146963},{"$f":"'Solar - Utility PV'!N168","v":1302.6491100628066},{"$f":"'Solar - Utility PV'!O168","v":1228.7581040109167},{"$f":"'Solar - Utility PV'!P168","v":1154.8670979590268},{"$f":"'Solar - Utility PV'!Q168","v":1080.9760919071371},{"$f":"'Solar - Utility PV'!R168","v":1007.0850858552473},{"$f":"'Solar - Utility PV'!S168","v":933.19407980335757},{"$f":"'Solar - Utility PV'!T168","v":859.30307375146788},{"$f":"'Solar - Utility PV'!U168","v":785.41206769957807},{"$f":"'Solar - Utility PV'!V168","v":711.52106164768838},{"$f":"'Solar - Utility PV'!W168","v":637.63005559579869},{"$f":"'Solar - Utility PV'!X168","v":629.78789807356213},{"$f":"'Solar - Utility PV'!Y168","v":621.94574055132568},{"$f":"'Solar - Utility PV'!Z168","v":614.10358302908912},{"$f":"'Solar - Utility PV'!AA168","v":606.26142550685267},{"$f":"'Solar - Utility PV'!AB168","v":598.41926798461623},{"$f":"'Solar - Utility PV'!AC168","v":590.57711046237966},{"$f":"'Solar - Utility PV'!AD168","v":582.73495294014322},{"$f":"'Solar - Utility PV'!AE168","v":574.89279541790677},{"$f":"'Solar - Utility PV'!AF168","v":567.05063789567021},{"$f":"'Solar - Utility PV'!AG168","v":559.20848037343376},{"$f":"'Solar - Utility PV'!AH168","v":551.36632285119731},{"$f":"'Solar - Utility PV'!AI168","v":543.52416532896063},{"$f":"'Solar - Utility PV'!AJ168","v":535.68200780672419},{"$f":"'Solar - Utility PV'!AK168","v":527.83985028448774},{"$f":"'Solar - Utility PV'!AL168","v":519.99769276225118},{"$f":"'Solar - Utility PV'!AM168","v":512.15553524001473},{"$f":"'Solar - Utility PV'!AN168","v":504.31337771777828},{"$f":"'Solar - Utility PV'!AO168","v":496.47122019554183},{"$f":"'Solar - Utility PV'!AP168","v":488.62906267330538},{"$f":"'Solar - Utility PV'!AQ168","v":480.78690515106979}]
["RM3UtClass66","RD","Moderate",30,"UtilityPV","Class6",{"$f":"'Solar - Utility PV'!L169","v":1391.1592345989786},{"$f":"'Solar - Utility PV'!M169","v":1376.5401161146963},{"$f":"'Solar - Utility PV'!N169","v":1316.4771657967624},{"$f":"'Solar - Utility PV'!O169","v":1256.4142154788285},{"$f":"'Solar - Utility PV'!P169","v":1196.3512651608944},{"$f":"'Solar - Utility PV'!Q169","v":1136.2883148429605},{"$f":"'Solar - Utility PV'!R169","v":1076.2253645250264},{"$f":"'Solar - Utility PV'!S169","v":1016.1624142070926},{"$f":"'Solar - Utility PV'!T169","v":956.09946388915887},{"$f":"'Solar - Utility PV'!U169","v":896.03651357122499},{"$f":"'Solar - Utility PV'!V169","v":835.9735632532911},{"$f":"'Solar - Utility PV'!W169","v":775.91061293535768},{"$f":"'Solar - Utility PV'!X169","v":768.99658506837977},{"$f":"'Solar - Utility PV'!Y169","v":762.08255720140187},{"$f":"'Solar - Utility PV'!Z169","v":755.16852933442397},{"$f":"'Solar - Utility PV'!AA169","v":748.25450146744595},{"$f":"'Solar - Utility PV'!AB169","v":741.34047360046804},{"$f":"'Solar - Utility PV'!AC169","v":734.42644573349003},{"$f":"'Solar - Utility PV'!AD169","v":727.51241786651212},{"$f":"'Solar - Utility PV'!AE169","v":720.59838999953422},{"$f":"'Solar - Utility PV'!AF169","v":713.68436213255632},{"$f":"'Solar - Utility PV'!AG169","v":706.7703342655783},{"$f":"'Solar - Utility PV'!AH169","v":699.8563063986004},{"$f":"'Solar - Utility PV'!AI169","v":692.94227853162249},{"$f":"'Solar - Utility PV'!AJ169","v":686.02825066464447},{"$f":"'Solar - Utility PV'!AK169","v":679.11422279766668},{"$f":"'Solar - Utility PV'!AL169","v":672.20019493068867},{"$f":"'Solar - Utility PV'!AM169","v":665.28616706371076},{"$f":"'Solar - Utility PV'!AN169","v":658.37213919673275},{"$f":"'Solar - Utility PV'!AO169","v":651.45811132975484},{"$f":"'Solar - Utility PV'!AP169","v":644.54408346277694},{"$f":"'Solar - Utility PV'!AQ169","v":637.63005559579869}]
["RC3UtClass66","RD","Conservative",30,"UtilityPV","Class6",{"$f":"'Solar - Utility PV'!L170","v":1391.1592345989786},{"$f":"'Solar - Utility PV'!M170","v":1376.5401161146963},{"$f":"'Solar - Utility PV'!N170","v":1357.1233443632004},{"$f":"'Solar - Utility PV'!O170","v":1337.7065726117048},{"$f":"'Solar - Utility PV'!P170","v":1318.289800860209},{"$f":"'Solar - Utility PV'!Q170","v":1298.8730291087134},{"$f":"'Solar - Utility PV'!R170","v":1279.4562573572175},{"$f":"'Solar - Utility PV'!S170","v":1260.0394856057219},{"$f":"'Solar - Utility PV'!T170","v":1240.622713854226},{"$f":"'Solar - Utility PV'!U170","v":1221.2059421027302},{"$f":"'Solar - Utility PV'!V170","v":1201.7891703512346},{"$f":"'Solar - Utility PV'!W170","v":1182.3723985997397},{"$f":"'Solar - Utility PV'!X170","v":1162.0493093165207},{"$f":"'Solar - Utility PV'!Y170","v":1141.7262200333016},{"$f":"'Solar - Utility PV'!Z170","v":1121.4031307500825},{"$f":"'Solar - Utility PV'!AA170","v":1101.0800414668636},{"$f":"'Solar - Utility PV'!AB170","v":1080.7569521836442},{"$f":"'Solar - Utility PV'!AC170","v":1060.4338629004253},{"$f":"'Solar - Utility PV'!AD170","v":1040.1107736172062},{"$f":"'Solar - Utility PV'!AE170","v":1019.7876843339869},{"$f":"'Solar - Utility PV'!AF170","v":999.4645950507678},{"$f":"'Solar - Utility PV'!AG170","v":979.14150576754867},{"$f":"'Solar - Utility PV'!AH170","v":958.81841648432953},{"$f":"'Solar - Utility PV'!AI170","v":938.4953272011104},{"$f":"'Solar - Utility PV'!AJ170","v":918.17223791789127},{"$f":"'Solar - Utility PV'!AK170","v":897.84914863467236},{"$f":"'Solar - Utility PV'!AL170","v":877.52605935145323},{"$f":"'Solar - Utility PV'!AM170","v":857.20297006823409},{"$f":"'Solar - Utility PV'!AN170","v":836.87988078501496},{"$f":"'Solar - Utility PV'!AO170","v":816.55679150179583},{"$f":"'Solar - Utility PV'!AP170","v":796.2337022185767},{"$f":"'Solar - Utility PV'!AQ170","v":775.91061293535768}]
["RA3UtClass55","RD","Advanced",30,"UtilityPV","Class5",{"$f":"'Solar - Utility PV'!L171","v":1391.1592345989786},{"$f":"'Solar - Utility PV'!M171","v":1376.5401161146963},{"$f":"'Solar - Utility PV'!N171","v":1302.6491100628066},{"$f":"'Solar - Utility PV'!O171","v":1228.7581040109167},{"$f":"'Solar - Utility PV'!P171","v":1154.8670979590268},{"$f":"'Solar - Utility PV'!Q171","v":1080.9760919071371},{"$f":"'Solar - Utility PV'!R171","v":1007.0850858552473},{"$f":"'Solar - Utility PV'!S171","v":933.19407980335757},{"$f":"'Solar - Utility PV'!T171","v":859.30307375146788},{"$f":"'Solar - Utility PV'!U171","v":785.41206769957807},{"$f":"'Solar - Utility PV'!V171","v":711.52106164768838},{"$f":"'Solar - Utility PV'!W171","v":637.63005559579869},{"$f":"'Solar - Utility PV'!X171","v":629.78789807356213},{"$f":"'Solar - Utility PV'!Y171","v":621.94574055132568},{"$f":"'Solar - Utility PV'!Z171","v":614.10358302908912},{"$f":"'Solar - Utility PV'!AA171","v":606.26142550685267},{"$f":"'Solar - Utility PV'!AB171","v":598.41926798461623},{"$f":"'Solar - Utility PV'!AC171","v":590.57711046237966},{"$f":"'Solar - Utility PV'!AD171","v":582.73495294014322},{"$f":"'Solar - Utility PV'!AE171","v":574.89279541790677},{"$f":"'Solar - Utility PV'!AF171","v":567.05063789567021},{"$f":"'Solar - Utility PV'!AG171","v":559.20848037343376},{"$f":"'Solar - Utility PV'!AH171","v":551.36632285119731},{"$f":"'Solar - Utility PV'!AI171","v":543.52416532896063},{"$f":"'Solar - Utility PV'!AJ171","v":535.68200780672419},{"$f":"'Solar - Utility PV'!AK171","v":527.83985028448774},{"$f":"'Solar - Utility PV'!AL171","v":519.99769276225118},{"$f":"'Solar - Utility PV'!AM171","v":512.15553524001473},{"$f":"'Solar - Utility PV'!AN171","v":504.31337771777828},{"$f":"'Solar - Utility PV'!AO171","v":496.47122019554183},{"$f":"'Solar - Utility PV'!AP171","v":488.62906267330538},{"$f":"'Solar - Utility PV'!AQ171","v":480.78690515106979}]
["RM3UtClass55","RD","Moderate",30,"UtilityPV","Class5",{"$f":"'Solar - Utility PV'!L172","v":1391.1592345989786},{"$f":"'Solar - Utility PV'!M172","v":1376.5401161146963},{"$f":"'Solar - Utility PV'!N172","v":1316.4771657967624},{"$f":"'Solar - Utility PV'!O172","v":1256.4142154788285},{"$f":"'Solar - Utility PV'!P172","v":1196.3512651608944},{"$f":"'Solar - Utility PV'!Q172","v":1136.2883148429605},{"$f":"'Solar - Utility PV'!R172","v":1076.2253645250264},{"$f":"'Solar - Utility PV'!S172","v":1016.1624142070926},{"$f":"'Solar - Utility PV'!T172","v":956.09946388915887},{"$f":"'Solar - Utility PV'!U172","v":896.03651357122499},{"$f":"'Solar - Utility PV'!V172","v":835.9735632532911},{"$f":"'Solar - Utility PV'!W172","v":775.91061293535768},{"$f":"'Solar - Utility PV'!X172","v":768.99658506837977},{"$f":"'Solar - Utility PV'!Y172","v":762.08255720140187},{"$f":"'Solar - Utility PV'!Z172","v":755.16852933442397},{"$f":"'Solar - Utility PV'!AA172","v":748.25450146744595},{"$f":"'Solar - Utility PV'!AB172","v":741.34047360046804},{"$f":"'Solar - Utility PV'!AC172","v":734.42644573349003},{"$f":"'Solar - Utility PV'!AD172","v":727.51241786651212},{"$f":"'Solar - Utility PV'!AE172","v":720.59838999953422},{"$f":"'Solar - Utility PV'!AF172","v":713.68436213255632},{"$f":"'Solar - Utility PV'!AG172","v":706.7703342655783},{"$f":"'Solar - Utility PV'!AH172","v":699.8563063986004},{"$f":"'Solar - Utility PV'!AI172","v":692.94227853162249},{"$f":"'Solar - Utility PV'!AJ172","v":686.02825066464447},{"$f":"'Solar - Utility PV'!AK172","v":679.11422279766668},{"$f":"'Solar - Utility PV'!AL172","v":672.20019493068867},{"$f":"'Solar - Utility PV'!AM172","v":665.28616706371076},{"$f":"'Solar - Utility PV'!AN172","v":658.37213919673275},{"$f":"'Solar - Utility PV'!AO172","v":651.45811132975484},{"$f":"'Solar - Utility PV'!AP172","v":644.54408346277694},{"$f":"'Solar - Utility PV'!AQ172","v":637.63005559579869}]
["RC3UtClass55","RD","Conservative",30,"UtilityPV","Class5",{"$f":"'Solar - Utility PV'!L173","v":1391.1592345989786},{"$f":"'Solar - Utility PV'!M173","v":1376.5401161146963},{"$f":"'Solar - Utility PV'!N173","v":1357.1233443632004},{"$f":"'Solar - Utility PV'!O173","v":1337.7065726117048},{"$f":"'Solar - Utility PV'!P173","v":1318.289800860209},{"$f":"'Solar - Utility PV'!Q173","v":1298.8730291087134},{"$f":"'Solar - Utility PV'!R173","v":1279.4562573572175},{"$f":"'Solar - Utility PV'!S173","v":1260.0394856057219},{"$f":"'Solar - Utility PV'!T173","v":1240.622713854226},{"$f":"'Solar - Utility PV'!U173","v":1221.2059421027302},{"$f":"'Solar - Utility PV'!V173","v":1201.7891703512346},{"$f":"'Solar - Utility PV'!W173","v":1182.3723985997397},{"$f":"'Solar - Utility PV'!X173","v":1162.0493093165207},{"$f":"'Solar - Utility PV'!Y173","v":1141.7262200333016},{"$f":"'Solar - Utility PV'!Z173","v":1121.4031307500825},{"$f":"'Solar - Utility PV'!AA173","v":1101.0800414668636},{"$f":"'Solar - Utility PV'!AB173","v":1080.7569521836442},{"$f":"'Solar - Utility PV'!AC173","v":1060.4338629004253},{"$f":"'Solar - Utility PV'!AD173","v":1040.1107736172062},{"$f":"'Solar - Utility PV'!AE173","v":1019.7876843339869},{"$f":"'Solar - Utility PV'!AF173","v":999.4645950507678},{"$f":"'Solar - Utility PV'!AG173","v":979.14150576754867},{"$f":"'Solar - Utility PV'!AH173","v":958.81841648432953},{"$f":"'Solar - Utility PV'!AI173","v":938.4953272011104},{"$f":"'Solar - Utility PV'!AJ173","v":918.17223791789127},{"$f":"'Solar - Utility PV'!AK173","v":897.84914863467236},{"$f":"'Solar - Utility PV'!AL173","v":877.52605935145323},{"$f":"'Solar - Utility PV'!AM173","v":857.20297006823409},{"$f":"'Solar - Utility PV'!AN173","v":836.87988078501496},{"$f":"'Solar - Utility PV'!AO173","v":816.55679150179583},{"$f":"'Solar - Utility PV'!AP173","v":796.2337022185767},{"$f":"'Solar - Utility PV'!AQ173","v":775.91061293535768}]
["RA3UtClass44","RD","Advanced",30,"UtilityPV","Class4",{"$f":"'Solar - Utility PV'!L174","v":1391.1592345989786},{"$f":"'Solar - Utility PV'!M174","v":1376.5401161146963},{"$f":"'Solar - Utility PV'!N174","v":1302.6491100628066},{"$f":"'Solar - Utility PV'!O174","v":1228.7581040109167},{"$f":"'Solar - Utility PV'!P174","v":1154.8670979590268},{"$f":"'Solar - Utility PV'!Q174","v":1080.9760919071371},{"$f":"'Solar - Utility PV'!R174","v":1007.0850858552473},{"$f":"'Solar - Utility PV'!S174","v":933.19407980335757},{"$f":"'Solar - Utility PV'!T174","v":859.30307375146788},{"$f":"'Solar - Utility PV'!U174","v":785.41206769957807},{"$f":"'Solar - Utility PV'!V174","v":711.52106164768838},{"$f":"'Solar - Utility PV'!W174","v":637.63005559579869},{"$f":"'Solar - Utility PV'!X174","v":629.78789807356213},{"$f":"'Solar - Utility PV'!Y174","v":621.94574055132568},{"$f":"'Solar - Utility PV'!Z174","v":614.10358302908912},{"$f":"'Solar - Utility PV'!AA174","v":606.26142550685267},{"$f":"'Solar - Utility PV'!AB174","v":598.41926798461623},{"$f":"'Solar - Utility PV'!AC174","v":590.57711046237966},{"$f":"'Solar - Utility PV'!AD174","v":582.73495294014322},{"$f":"'Solar - Utility PV'!AE174","v":574.89279541790677},{"$f":"'Solar - Utility PV'!AF174","v":567.05063789567021},{"$f":"'Solar - Utility PV'!AG174","v":559.20848037343376},{"$f":"'Solar - Utility PV'!AH174","v":551.36632285119731},{"$f":"'Solar - Utility PV'!AI174","v":543.52416532896063},{"$f":"'Solar - Utility PV'!AJ174","v":535.68200780672419},{"$f":"'Solar - Utility PV'!AK174","v":527.83985028448774},{"$f":"'Solar - Utility PV'!AL174","v":519.99769276225118},{"$f":"'Solar - Utility PV'!AM174","v":512.15553524001473},{"$f":"'Solar - Utility PV'!AN174","v":504.31337771777828},{"$f":"'Solar - Utility PV'!AO174","v":496.47122019554183},{"$f":"'Solar - Utility PV'!AP174","v":488.62906267330538},{"$f":"'Solar - Utility PV'!AQ174","v":480.78690515106979}]
["RM3UtClass44","RD","Moderate",30,"UtilityPV","Class4",{"$f":"'Solar - Utility PV'!L175","v":1391.1592345989786},{"$f":"'Solar - Utility PV'!M175","v":1376.5401161146963},{"$f":"'Solar - Utility PV'!N175","v":1316.4771657967624},{"$f":"'Solar - Utility PV'!O175","v":1256.4142154788285},{"$f":"'Solar - Utility PV'!P175","v":1196.3512651608944},{"$f":"'Solar - Utility PV'!Q175","v":1136.2883148429605},{"$f":"'Solar - Utility PV'!R175","v":1076.2253645250264},{"$f":"'Solar - Utility PV'!S175","v":1016.1624142070926},{"$f":"'Solar - Utility PV'!T175","v":956.09946388915887},{"$f":"'Solar - Utility PV'!U175","v":896.03651357122499},{"$f":"'Solar - Utility PV'!V175","v":835.9735632532911},{"$f":"'Solar - Utility PV'!W175","v":775.91061293535768},{"$f":"'Solar - Utility PV'!X175","v":768.99658506837977},{"$f":"'Solar - Utility PV'!Y175","v":762.08255720140187},{"$f":"'Solar - Utility PV'!Z175","v":755.16852933442397},{"$f":"'Solar - Utility PV'!AA175","v":748.25450146744595},{"$f":"'Solar - Utility PV'!AB175","v":741.34047360046804},{"$f":"'Solar - Utility PV'!AC175","v":734.42644573349003},{"$f":"'Solar - Utility PV'!AD175","v":727.51241786651212},{"$f":"'Solar - Utility PV'!AE175","v":720.59838999953422},{"$f":"'Solar - Utility PV'!AF175","v":713.68436213255632},{"$f":"'Solar - Utility PV'!AG175","v":706.7703342655783},{"$f":"'Solar - Utility PV'!AH175","v":699.8563063986004},{"$f":"'Solar - Utility PV'!AI175","v":692.94227853162249},{"$f":"'Solar - Utility PV'!AJ175","v":686.02825066464447},{"$f":"'Solar - Utility PV'!AK175","v":679.11422279766668},{"$f":"'Solar - Utility PV'!AL175","v":672.20019493068867},{"$f":"'Solar - Utility PV'!AM175","v":665.28616706371076},{"$f":"'Solar - Utility PV'!AN175","v":658.37213919673275},{"$f":"'Solar - Utility PV'!AO175","v":651.45811132975484},{"$f":"'Solar - Utility PV'!AP175","v":644.54408346277694},{"$f":"'Solar - Utility PV'!AQ175","v":637.63005559579869}]
["RC3UtClass44","RD","Conservative",30,"UtilityPV","Class4",{"$f":"'Solar - Utility PV'!L176","v":1391.1592345989786},{"$f":"'Solar - Utility PV'!M176","v":1376.5401161146963},{"$f":"'Solar - Utility PV'!N176","v":1357.1233443632004},{"$f":"'Solar - Utility PV'!O176","v":1337.7065726117048},{"$f":"'Solar - Utility PV'!P176","v":1318.289800860209},{"$f":"'Solar - Utility PV'!Q176","v":1298.8730291087134},{"$f":"'Solar - Utility PV'!R176","v":1279.4562573572175},{"$f":"'Solar - Utility PV'!S176","v":1260.0394856057219},{"$f":"'Solar - Utility PV'!T176","v":1240.622713854226},{"$f":"'Solar - Utility PV'!U176","v":1221.2059421027302},{"$f":"'Solar - Utility PV'!V176","v":1201.7891703512346},{"$f":"'Solar - Utility PV'!W176","v":1182.3723985997397},{"$f":"'Solar - Utility PV'!X176","v":1162.0493093165207},{"$f":"'Solar - Utility PV'!Y176","v":1141.7262200333016},{"$f":"'Solar - Utility PV'!Z176","v":1121.4031307500825},{"$f":"'Solar - Utility PV'!AA176","v":1101.0800414668636},{"$f":"'Solar - Utility PV'!AB176","v":1080.7569521836442},{"$f":"'Solar - Utility PV'!AC176","v":1060.4338629004253},{"$f":"'Solar - Utility PV'!AD176","v":1040.1107736172062},{"$f":"'Solar - Utility PV'!AE176","v":1019.7876843339869},{"$f":"'Solar - Utility PV'!AF176","v":999.4645950507678},{"$f":"'Solar - Utility PV'!AG176","v":979.14150576754867},{"$f":"'Solar - Utility PV'!AH176","v":958.81841648432953},{"$f":"'Solar - Utility PV'!AI176","v":938.4953272011104},{"$f":"'Solar - Utility PV'!AJ176","v":918.17223791789127},{"$f":"'Solar - Utility PV'!AK176","v":897.84914863467236},{"$f":"'Solar - Utility PV'!AL176","v":877.52605935145323},{"$f":"'Solar - Utility PV'!AM176","v":857.20297006823409},{"$f":"'Solar - Utility PV'!AN176","v":836.87988078501496},{"$f":"'Solar - Utility PV'!AO176","v":816.55679150179583},{"$f":"'Solar - Utility PV'!AP176","v":796.2337022185767},{"$f":"'Solar - Utility PV'!AQ176","v":775.91061293535768}]
["RA3UtClass33","RD","Advanced",30,"UtilityPV","Class3",{"$f":"'Solar - Utility PV'!L177","v":1391.1592345989786},{"$f":"'Solar - Utility PV'!M177","v":1376.5401161146963},{"$f":"'Solar - Utility PV'!N177","v":1302.6491100628066},{"$f":"'Solar - Utility PV'!O177","v":1228.7581040109167},{"$f":"'Solar - Utility PV'!P177","v":1154.8670979590268},{"$f":"'Solar - Utility PV'!Q177","v":1080.9760919071371},{"$f":"'Solar - Utility PV'!R177","v":1007.0850858552473},{"$f":"'Solar - Utility PV'!S177","v":933.19407980335757},{"$f":"'Solar - Utility PV'!T177","v":859.30307375146788},{"$f":"'Solar - Utility PV'!U177","v":785.41206769957807},{"$f":"'Solar - Utility PV'!V177","v":711.52106164768838},{"$f":"'Solar - Utility PV'!W177","v":637.63005559579869},{"$f":"'Solar - Utility PV'!X177","v":629.78789807356213},{"$f":"'Solar - Utility PV'!Y177","v":621.94574055132568},{"$f":"'Solar - Utility PV'!Z177","v":614.10358302908912},{"$f":"'Solar - Utility PV'!AA177","v":606.26142550685267},{"$f":"'Solar - Utility PV'!AB177","v":598.41926798461623},{"$f":"'Solar - Utility PV'!AC177","v":590.57711046237966},{"$f":"'Solar - Utility PV'!AD177","v":582.73495294014322},{"$f":"'Solar - Utility PV'!AE177","v":574.89279541790677},{"$f":"'Solar - Utility PV'!AF177","v":567.05063789567021},{"$f":"'Solar - Utility PV'!AG177","v":559.20848037343376},{"$f":"'Solar - Utility PV'!AH177","v":551.36632285119731},{"$f":"'Solar - Utility PV'!AI177","v":543.52416532896063},{"$f":"'Solar - Utility PV'!AJ177","v":535.68200780672419},{"$f":"'Solar - Utility PV'!AK177","v":527.83985028448774},{"$f":"'Solar - Utility PV'!AL177","v":519.99769276225118},{"$f":"'Solar - Utility PV'!AM177","v":512.15553524001473},{"$f":"'Solar - Utility PV'!AN177","v":504.31337771777828},{"$f":"'Solar - Utility PV'!AO177","v":496.47122019554183},{"$f":"'Solar - Utility PV'!AP177","v":488.62906267330538},{"$f":"'Solar - Utility PV'!AQ177","v":480.78690515106979}]
["RM3UtClass33","RD","Moderate",30,"UtilityPV","Class3",{"$f":"'Solar - Utility PV'!L178","v":1391.1592345989786},{"$f":"'Solar - Utility PV'!M178","v":1376.5401161146963},{"$f":"'Solar - Utility PV'!N178","v":1316.4771657967624},{"$f":"'Solar - Utility PV'!O178","v":1256.4142154788285},{"$f":"'Solar - Utility PV'!P178","v":1196.3512651608944},{"$f":"'Solar - Utility PV'!Q178","v":1136.2883148429605},{"$f":"'Solar - Utility PV'!R178","v":1076.2253645250264},{"$f":"'Solar - Utility PV'!S178","v":1016.1624142070926},{"$f":"'Solar - Utility PV'!T178","v":956.09946388915887},{"$f":"'Solar - Utility PV'!U178","v":896.03651357122499},{"$f":"'Solar - Utility PV'!V178","v":835.9735632532911},{"$f":"'Solar - Utility PV'!W178","v":775.91061293535768},{"$f":"'Solar - Utility PV'!X178","v":768.99658506837977},{"$f":"'Solar - Utility PV'!Y178","v":762.08255720140187},{"$f":"'Solar - Utility PV'!Z178","v":755.16852933442397},{"$f":"'Solar - Utility PV'!AA178","v":748.25450146744595},{"$f":"'Solar - Utility PV'!AB178","v":741.34047360046804},{"$f":"'Solar - Utility PV'!AC178","v":734.42644573349003},{"$f":"'Solar - Utility PV'!AD178","v":727.51241786651212},{"$f":"'Solar - Utility PV'!AE178","v":720.59838999953422},{"$f":"'Solar - Utility PV'!AF178","v":713.68436213255632},{"$f":"'Solar - Utility PV'!AG178","v":706.7703342655783},{"$f":"'Solar - Utility PV'!AH178","v":699.8563063986004},{"$f":"'Solar - Utility PV'!AI178","v":692.94227853162249},{"$f":"'Solar - Utility PV'!AJ178","v":686.02825066464447},{"$f":"'Solar - Utility PV'!AK178","v":679.11422279766668},{"$f":"'Solar - Utility PV'!AL178","v":672.20019493068867},{"$f":"'Solar - Utility PV'!AM178","v":665.28616706371076},{"$f":"'Solar - Utility PV'!AN178","v":658.37213919673275},{"$f":"'Solar - Utility PV'!AO178","v":651.45811132975484},{"$f":"'Solar - Utility PV'!AP178","v":644.54408346277694},{"$f":"'Solar - Utility PV'!AQ178","v":637.63005559579869}]
["RC3UtClass33","RD","Conservative",30,"UtilityPV","Class3",{"$f":"'Solar - Utility PV'!L179","v":1391.1592345989786},{"$f":"'Solar - Utility PV'!M179","v":1376.5401161146963},{"$f":"'Solar - Utility PV'!N179","v":1357.1233443632004},{"$f":"'Solar - Utility PV'!O179","v":1337.7065726117048},{"$f":"'Solar - Utility PV'!P179","v":1318.289800860209},{"$f":"'Solar - Utility PV'!Q179","v":1298.8730291087134},{"$f":"'Solar - Utility PV'!R179","v":1279.4562573572175},{"$f":"'Solar - Utility PV'!S179","v":1260.0394856057219},{"$f":"'Solar - Utility PV'!T179","v":1240.622713854226},{"$f":"'Solar - Utility PV'!U179","v":1221.2059421027302},{"$f":"'Solar - Utility PV'!V179","v":1201.7891703512346},{"$f":"'Solar - Utility PV'!W179","v":1182.3723985997397},{"$f":"'Solar - Utility PV'!X179","v":1162.0493093165207},{"$f":"'Solar - Utility PV'!Y179","v":1141.7262200333016},{"$f":"'Solar - Utility PV'!Z179","v":1121.4031307500825},{"$f":"'Solar - Utility PV'!AA179","v":1101.0800414668636},{"$f":"'Solar - Utility PV'!AB179","v":1080.7569521836442},{"$f":"'Solar - Utility PV'!AC179","v":1060.4338629004253},{"$f":"'Solar - Utility PV'!AD179","v":1040.1107736172062},{"$f":"'Solar - Utility PV'!AE179","v":1019.7876843339869},{"$f":"'Solar - Utility PV'!AF179","v":999.4645950507678},{"$f":"'Solar - Utility PV'!AG179","v":979.14150576754867},{"$f":"'Solar - Utility PV'!AH179","v":958.81841648432953},{"$f":"'Solar - Utility PV'!AI179","v":938.4953272011104},{"$f":"'Solar - Utility PV'!AJ179","v":918.17223791789127},{"$f":"'Solar - Utility PV'!AK179","v":897.84914863467236},{"$f":"'Solar - Utility PV'!AL179","v":877.52605935145323},{"$f":"'Solar - Utility PV'!AM179","v":857.20297006823409},{"$f":"'Solar - Utility PV'!AN179","v":836.87988078501496},{"$f":"'Solar - Utility PV'!AO179","v":816.55679150179583},{"$f":"'Solar - Utility PV'!AP179","v":796.2337022185767},{"$f":"'Solar - Utility PV'!AQ179","v":775.91061293535768}]
["RA3UtClass22","RD","Advanced",30,"UtilityPV","Class2",{"$f":"'Solar - Utility PV'!L180","v":1391.1592345989786},{"$f":"'Solar - Utility PV'!M180","v":1376.5401161146963},{"$f":"'Solar - Utility PV'!N180","v":1302.6491100628066},{"$f":"'Solar - Utility PV'!O180","v":1228.7581040109167},{"$f":"'Solar - Utility PV'!P180","v":1154.8670979590268},{"$f":"'Solar - Utility PV'!Q180","v":1080.9760919071371},{"$f":"'Solar - Utility PV'!R180","v":1007.0850858552473},{"$f":"'Solar - Utility PV'!S180","v":933.19407980335757},{"$f":"'Solar - Utility PV'!T180","v":859.30307375146788},{"$f":"'Solar - Utility PV'!U180","v":785.41206769957807},{"$f":"'Solar - Utility PV'!V180","v":711.52106164768838},{"$f":"'Solar - Utility PV'!W180","v":637.63005559579869},{"$f":"'Solar - Utility PV'!X180","v":629.78789807356213},{"$f":"'Solar - Utility PV'!Y180","v":621.94574055132568},{"$f":"'Solar - Utility PV'!Z180","v":614.10358302908912},{"$f":"'Solar - Utility PV'!AA180","v":606.26142550685267},{"$f":"'Solar - Utility PV'!AB180","v":598.41926798461623},{"$f":"'Solar - Utility PV'!AC180","v":590.57711046237966},{"$f":"'Solar - Utility PV'!AD180","v":582.73495294014322},{"$f":"'Solar - Utility PV'!AE180","v":574.89279541790677},{"$f":"'Solar - Utility PV'!AF180","v":567.05063789567021},{"$f":"'Solar - Utility PV'!AG180","v":559.20848037343376},{"$f":"'Solar - Utility PV'!AH180","v":551.36632285119731},{"$f":"'Solar - Utility PV'!AI180","v":543.52416532896063},{"$f":"'Solar - Utility PV'!AJ180","v":535.68200780672419},{"$f":"'Solar - Utility PV'!AK180","v":527.83985028448774},{"$f":"'Solar - Utility PV'!AL180","v":519.99769276225118},{"$f":"'Solar - Utility PV'!AM180","v":512.15553524001473},{"$f":"'Solar - Utility PV'!AN180","v":504.31337771777828},{"$f":"'Solar - Utility PV'!AO180","v":496.47122019554183},{"$f":"'Solar - Utility PV'!AP180","v":488.62906267330538},{"$f":"'Solar - Utility PV'!AQ180","v":480.78690515106979}]
["RM3UtClass22","RD","Moderate",30,"UtilityPV","Class2",{"$f":"'Solar - Utility PV'!L181","v":1391.1592345989786},{"$f":"'Solar - Utility PV'!M181","v":1376.5401161146963},{"$f":"'Solar - Utility PV'!N181","v":1316.4771657967624},{"$f":"'Solar - Utility PV'!O181","v":1256.4142154788285},{"$f":"'Solar - Utility PV'!P181","v":1196.3512651608944},{"$f":"'Solar - Utility PV'!Q181","v":1136.2883148429605},{"$f":"'Solar - Utility PV'!R181","v":1076.2253645250264},{"$f":"'Solar - Utility PV'!S181","v":1016.1624142070926},{"$f":"'Solar - Utility PV'!T181","v":956.09946388915887},{"$f":"'Solar - Utility PV'!U181","v":896.03651357122499},{"$f":"'Solar - Utility PV'!V181","v":835.9735632532911},{"$f":"'Solar - Utility PV'!W181","v":775.91061293535768},{"$f":"'Solar - Utility PV'!X181","v":768.99658506837977},{"$f":"'Solar - Utility PV'!Y181","v":762.08255720140187},{"$f":"'Solar - Utility PV'!Z181","v":755.16852933442397},{"$f":"'Solar - Utility PV'!AA181","v":748.25450146744595},{"$f":"'Solar - Utility PV'!AB181","v":741.34047360046804},{"$f":"'Solar - Utility PV'!AC181","v":734.42644573349003},{"$f":"'Solar - Utility PV'!AD181","v":727.51241786651212},{"$f":"'Solar - Utility PV'!AE181","v":720.59838999953422},{"$f":"'Solar - Utility PV'!AF181","v":713.68436213255632},{"$f":"'Solar - Utility PV'!AG181","v":706.7703342655783},{"$f":"'Solar - Utility PV'!AH181","v":699.8563063986004},{"$f":"'Solar - Utility PV'!AI181","v":692.94227853162249},{"$f":"'Solar - Utility PV'!AJ181","v":686.02825066464447},{"$f":"'Solar - Utility PV'!AK181","v":679.11422279766668},{"$f":"'Solar - Utility PV'!AL181","v":672.20019493068867},{"$f":"'Solar - Utility PV'!AM181","v":665.28616706371076},{"$f":"'Solar - Utility PV'!AN181","v":658.37213919673275},{"$f":"'Solar - Utility PV'!AO181","v":651.45811132975484},{"$f":"'Solar - Utility PV'!AP181","v":644.54408346277694},{"$f":"'Solar - Utility PV'!AQ181","v":637.63005559579869}]
[{"$f":"_xlfn.CONCAT(LEFT(B79,1), LEFT(C79,1), LEFT(D79,1),LEFT(E79,2),LEFT(F79,6),RIGHT(F79,1))","v":"RC3UtClass22"},"RD","Conservative",30,"UtilityPV","Class2",{"$f":"'Solar - Utility PV'!L182","v":1391.1592345989786},{"$f":"'Solar - Utility PV'!M182","v":1376.5401161146963},{"$f":"'Solar - Utility PV'!N182","v":1357.1233443632004},{"$f":"'Solar - Utility PV'!O182","v":1337.7065726117048},{"$f":"'Solar - Utility PV'!P182","v":1318.289800860209},{"$f":"'Solar - Utility PV'!Q182","v":1298.8730291087134},{"$f":"'Solar - Utility PV'!R182","v":1279.4562573572175},{"$f":"'Solar - Utility PV'!S182","v":1260.0394856057219},{"$f":"'Solar - Utility PV'!T182","v":1240.622713854226},{"$f":"'Solar - Utility PV'!U182","v":1221.2059421027302},{"$f":"'Solar - Utility PV'!V182","v":1201.7891703512346},{"$f":"'Solar - Utility PV'!W182","v":1182.3723985997397},{"$f":"'Solar - Utility PV'!X182","v":1162.0493093165207},{"$f":"'Solar - Utility PV'!Y182","v":1141.7262200333016},{"$f":"'Solar - Utility PV'!Z182","v":1121.4031307500825},{"$f":"'Solar - Utility PV'!AA182","v":1101.0800414668636},{"$f":"'Solar - Utility PV'!AB182","v":1080.7569521836442},{"$f":"'Solar - Utility PV'!AC182","v":1060.4338629004253},{"$f":"'Solar - Utility PV'!AD182","v":1040.1107736172062},{"$f":"'Solar - Utility PV'!AE182","v":1019.7876843339869},{"$f":"'Solar - Utility PV'!AF182","v":999.4645950507678},{"$f":"'Solar - Utility PV'!AG182","v":979.14150576754867},{"$f":"'Solar - Utility PV'!AH182","v":958.81841648432953},{"$f":"'Solar - Utility PV'!AI182","v":938.4953272011104},{"$f":"'Solar - Utility PV'!AJ182","v":918.17223791789127},{"$f":"'Solar - Utility PV'!AK182","v":897.84914863467236},{"$f":"'Solar - Utility PV'!AL182","v":877.52605935145323},{"$f":"'Solar - Utility PV'!AM182","v":857.20297006823409},{"$f":"'Solar - Utility PV'!AN182","v":836.87988078501496},{"$f":"'Solar - Utility PV'!AO182","v":816.55679150179583},{"$f":"'Solar - Utility PV'!AP182","v":796.2337022185767},{"$f":"'Solar - Utility PV'!AQ182","v":775.91061293535768}]
["RA3UtClass11","RD","Advanced",30,"UtilityPV","Class1",{"$f":"'Solar - Utility PV'!L183","v":1391.1592345989786},{"$f":"'Solar - Utility PV'!M183","v":1376.5401161146963},{"$f":"'Solar - Utility PV'!N183","v":1302.6491100628066},{"$f":"'Solar - Utility PV'!O183","v":1228.7581040109167},{"$f":"'Solar - Utility PV'!P183","v":1154.8670979590268},{"$f":"'Solar - Utility PV'!Q183","v":1080.9760919071371},{"$f":"'Solar - Utility PV'!R183","v":1007.0850858552473},{"$f":"'Solar - Utility PV'!S183","v":933.19407980335757},{"$f":"'Solar - Utility PV'!T183","v":859.30307375146788},{"$f":"'Solar - Utility PV'!U183","v":785.41206769957807},{"$f":"'Solar - Utility PV'!V183","v":711.52106164768838},{"$f":"'Solar - Utility PV'!W183","v":637.63005559579869},{"$f":"'Solar - Utility PV'!X183","v":629.78789807356213},{"$f":"'Solar - Utility PV'!Y183","v":621.94574055132568},{"$f":"'Solar - Utility PV'!Z183","v":614.10358302908912},{"$f":"'Solar - Utility PV'!AA183","v":606.26142550685267},{"$f":"'Solar - Utility PV'!AB183","v":598.41926798461623},{"$f":"'Solar - Utility PV'!AC183","v":590.57711046237966},{"$f":"'Solar - Utility PV'!AD183","v":582.73495294014322},{"$f":"'Solar - Utility PV'!AE183","v":574.89279541790677},{"$f":"'Solar - Utility PV'!AF183","v":567.05063789567021},{"$f":"'Solar - Utility PV'!AG183","v":559.20848037343376},{"$f":"'Solar - Utility PV'!AH183","v":551.36632285119731},{"$f":"'Solar - Utility PV'!AI183","v":543.52416532896063},{"$f":"'Solar - Utility PV'!AJ183","v":535.68200780672419},{"$f":"'Solar - Utility PV'!AK183","v":527.83985028448774},{"$f":"'Solar - Utility PV'!AL183","v":519.99769276225118},{"$f":"'Solar - Utility PV'!AM183","v":512.15553524001473},{"$f":"'Solar - Utility PV'!AN183","v":504.31337771777828},{"$f":"'Solar - Utility PV'!AO183","v":496.47122019554183},{"$f":"'Solar - Utility PV'!AP183","v":488.62906267330538},{"$f":"'Solar - Utility PV'!AQ183","v":480.78690515106979}]
["RM3UtClass11","RD","Moderate",30,"UtilityPV","Class1",{"$f":"'Solar - Utility PV'!L184","v":1391.1592345989786},{"$f":"'Solar - Utility PV'!M184","v":1376.5401161146963},{"$f":"'Solar - Utility PV'!N184","v":1316.4771657967624},{"$f":"'Solar - Utility PV'!O184","v":1256.4142154788285},{"$f":"'Solar - Utility PV'!P184","v":1196.3512651608944},{"$f":"'Solar - Utility PV'!Q184","v":1136.2883148429605},{"$f":"'Solar - Utility PV'!R184","v":1076.2253645250264},{"$f":"'Solar - Utility PV'!S184","v":1016.1624142070926},{"$f":"'Solar - Utility PV'!T184","v":956.09946388915887},{"$f":"'Solar - Utility PV'!U184","v":896.03651357122499},{"$f":"'Solar - Utility PV'!V184","v":835.9735632532911},{"$f":"'Solar - Utility PV'!W184","v":775.91061293535768},{"$f":"'Solar - Utility PV'!X184","v":768.99658506837977},{"$f":"'Solar - Utility PV'!Y184","v":762.08255720140187},{"$f":"'Solar - Utility PV'!Z184","v":755.16852933442397},{"$f":"'Solar - Utility PV'!AA184","v":748.25450146744595},{"$f":"'Solar - Utility PV'!AB184","v":741.34047360046804},{"$f":"'Solar - Utility PV'!AC184","v":734.42644573349003},{"$f":"'Solar - Utility PV'!AD184","v":727.51241786651212},{"$f":"'Solar - Utility PV'!AE184","v":720.59838999953422},{"$f":"'Solar - Utility PV'!AF184","v":713.68436213255632},{"$f":"'Solar - Utility PV'!AG184","v":706.7703342655783},{"$f":"'Solar - Utility PV'!AH184","v":699.8563063986004},{"$f":"'Solar - Utility PV'!AI184","v":692.94227853162249},{"$f":"'Solar - Utility PV'!AJ184","v":686.02825066464447},{"$f":"'Solar - Utility PV'!AK184","v":679.11422279766668},{"$f":"'Solar - Utility PV'!AL184","v":672.20019493068867},{"$f":"'Solar - Utility PV'!AM184","v":665.28616706371076},{"$f":"'Solar - Utility PV'!AN184","v":658.37213919673275},{"$f":"'Solar - Utility PV'!AO184","v":651.45811132975484},{"$f":"'Solar - Utility PV'!AP184","v":644.54408346277694},{"$f":"'Solar - Utility PV'!AQ184","v":637.63005559579869}]
["RC3UtClass11","RD","Conservative",30,"UtilityPV","Class1",{"$f":"'Solar - Utility PV'!L185","v":1391.1592345989786},{"$f":"'Solar - Utility PV'!M185","v":1376.5401161146963},{"$f":"'Solar - Utility PV'!N185","v":1357.1233443632004},{"$f":"'Solar - Utility PV'!O185","v":1337.7065726117048},{"$f":"'Solar - Utility PV'!P185","v":1318.289800860209},{"$f":"'Solar - Utility PV'!Q185","v":1298.8730291087134},{"$f":"'Solar - Utility PV'!R185","v":1279.4562573572175},{"$f":"'Solar - Utility PV'!S185","v":1260.0394856057219},{"$f":"'Solar - Utility PV'!T185","v":1240.622713854226},{"$f":"'Solar - Utility PV'!U185","v":1221.2059421027302},{"$f":"'Solar - Utility PV'!V185","v":1201.7891703512346},{"$f":"'Solar - Utility PV'!W185","v":1182.3723985997397},{"$f":"'Solar - Utility PV'!X185","v":1162.0493093165207},{"$f":"'Solar - Utility PV'!Y185","v":1141.7262200333016},{"$f":"'Solar - Utility PV'!Z185","v":1121.4031307500825},{"$f":"'Solar - Utility PV'!AA185","v":1101.0800414668636},{"$f":"'Solar - Utility PV'!AB185","v":1080.7569521836442},{"$f":"'Solar - Utility PV'!AC185","v":1060.4338629004253},{"$f":"'Solar - Utility PV'!AD185","v":1040.1107736172062},{"$f":"'Solar - Utility PV'!AE185","v":1019.7876843339869},{"$f":"'Solar - Utility PV'!AF185","v":999.4645950507678},{"$f":"'Solar - Utility PV'!AG185","v":979.14150576754867},{"$f":"'Solar - Utility PV'!AH185","v":958.81841648432953},{"$f":"'Solar - Utility PV'!AI185","v":938.4953272011104},{"$f":"'Solar - Utility PV'!AJ185","v":918.17223791789127},{"$f":"'Solar - Utility PV'!AK185","v":897.84914863467236},{"$f":"'Solar - Utility PV'!AL185","v":877.52605935145323},{"$f":"'Solar - Utility PV'!AM185","v":857.20297006823409},{"$f":"'Solar - Utility PV'!AN185","v":836.87988078501496},{"$f":"'Solar - Utility PV'!AO185","v":816.55679150179583},{"$f":"'Solar - Utility PV'!AP185","v":796.2337022185767},{"$f":"'Solar - Utility PV'!AQ185","v":775.91061293535768}]
["RA3LaClass11","RD","Advanced",30,"LandbasedWind","Class1",{"$f":"'Land-Based Wind'!L156","v":1436},{"$f":"'Land-Based Wind'!M156","v":1369.090909090909},{"$f":"'Land-Based Wind'!N156","v":1302.1818181818182},{"$f":"'Land-Based Wind'!O156","v":1235.272727272727},{"$f":"'Land-Based Wind'!P156","v":1168.3636363636363},{"$f":"'Land-Based Wind'!Q156","v":1101.4545454545455},{"$f":"'Land-Based Wind'!R156","v":1034.5454545454545},{"$f":"'Land-Based Wind'!S156","v":967.63636363636363},{"$f":"'Land-Based Wind'!T156","v":900.72727272727275},{"$f":"'Land-Based Wind'!U156","v":833.81818181818187},{"$f":"'Land-Based Wind'!V156","v":766.90909090909088},{"$f":"'Land-Based Wind'!W156","v":700},{"$f":"'Land-Based Wind'!X156","v":691.25},{"$f":"'Land-Based Wind'!Y156","v":682.49999999999989},{"$f":"'Land-Based Wind'!Z156","v":673.75},{"$f":"'Land-Based Wind'!AA156","v":665},{"$f":"'Land-Based Wind'!AB156","v":656.25},{"$f":"'Land-Based Wind'!AC156","v":647.5},{"$f":"'Land-Based Wind'!AD156","v":638.75},{"$f":"'Land-Based Wind'!AE156","v":630},{"$f":"'Land-Based Wind'!AF156","v":621.25},{"$f":"'Land-Based Wind'!AG156","v":612.5},{"$f":"'Land-Based Wind'!AH156","v":603.75},{"$f":"'Land-Based Wind'!AI156","v":595},{"$f":"'Land-Based Wind'!AJ156","v":586.25},{"$f":"'Land-Based Wind'!AK156","v":577.5},{"$f":"'Land-Based Wind'!AL156","v":568.75},{"$f":"'Land-Based Wind'!AM156","v":560},{"$f":"'Land-Based Wind'!AN156","v":551.25},{"$f":"'Land-Based Wind'!AO156","v":542.5},{"$f":"'Land-Based Wind'!AP156","v":533.75},{"$f":"'Land-Based Wind'!AQ156","v":525}]
["RM3LaClass11","RD","Moderate",30,"LandbasedWind","Class1",{"$f":"'Land-Based Wind'!L157","v":1436},{"$f":"'Land-Based Wind'!M157","v":1391.8181818181818},{"$f":"'Land-Based Wind'!N157","v":1347.6363636363637},{"$f":"'Land-Based Wind'!O157","v":1303.4545454545455},{"$f":"'Land-Based Wind'!P157","v":1259.2727272727273},{"$f":"'Land-Based Wind'!Q157","v":1215.090909090909},{"$f":"'Land-Based Wind'!R157","v":1170.909090909091},{"$f":"'Land-Based Wind'!S157","v":1126.7272727272727},{"$f":"'Land-Based Wind'!T157","v":1082.5454545454545},{"$f":"'Land-Based Wind'!U157","v":1038.3636363636363},{"$f":"'Land-Based Wind'!V157","v":994.18181818181813},{"$f":"'Land-Based Wind'!W157","v":950},{"$f":"'Land-Based Wind'!X157","v":940.5},{"$f":"'Land-Based Wind'!Y157","v":931},{"$f":"'Land-Based Wind'!Z157","v":921.5},{"$f":"'Land-Based Wind'!AA157","v":912},{"$f":"'Land-Based Wind'!AB157","v":902.5},{"$f":"'Land-Based Wind'!AC157","v":893},{"$f":"'Land-Based Wind'!AD157","v":883.5},{"$f":"'Land-Based Wind'!AE157","v":874},{"$f":"'Land-Based Wind'!AF157","v":864.5},{"$f":"'Land-Based Wind'!AG157","v":855},{"$f":"'Land-Based Wind'!AH157","v":845.5},{"$f":"'Land-Based Wind'!AI157","v":836},{"$f":"'Land-Based Wind'!AJ157","v":826.5},{"$f":"'Land-Based Wind'!AK157","v":817},{"$f":"'Land-Based Wind'!AL157","v":807.5},{"$f":"'Land-Based Wind'!AM157","v":798},{"$f":"'Land-Based Wind'!AN157","v":788.5},{"$f":"'Land-Based Wind'!AO157","v":779},{"$f":"'Land-Based Wind'!AP157","v":769.5},{"$f":"'Land-Based Wind'!AQ157","v":760}]
["RC3LaClass11","RD","Conservative",30,"LandbasedWind","Class1",{"$f":"'Land-Based Wind'!L158","v":1436},{"$f":"'Land-Based Wind'!M158","v":1396.3636363636363},{"$f":"'Land-Based Wind'!N158","v":1356.7272727272727},{"$f":"'Land-Based Wind'!O158","v":1317.090909090909},{"$f":"'Land-Based Wind'!P158","v":1277.4545454545455},{"$f":"'Land-Based Wind'!Q158","v":1237.8181818181818},{"$f":"'Land-Based Wind'!R158","v":1198.1818181818182},{"$f":"'Land-Based Wind'!S158","v":1158.5454545454545},{"$f":"'Land-Based Wind'!T158","v":1118.909090909091},{"$f":"'Land-Based Wind'!U158","v":1079.2727272727275},{"$f":"'Land-Based Wind'!V158","v":1039.6363636363637},{"$f":"'Land-Based Wind'!W158","v":1000},{"$f":"'Land-Based Wind'!X158","v":995},{"$f":"'Land-Based Wind'!Y158","v":990},{"$f":"'Land-Based Wind'!Z158","v":985},{"$f":"'Land-Based Wind'!AA158","v":980},{"$f":"'Land-Based Wind'!AB158","v":975},{"$f":"'Land-Based Wind'!AC158","v":970},{"$f":"'Land-Based Wind'!AD158","v":965},{"$f":"'Land-Based Wind'!AE158","v":960},{"$f":"'Land-Based Wind'!AF158","v":955},{"$f":"'Land-Based Wind'!AG158","v":950},{"$f":"'Land-Based Wind'!AH158","v":945},{"$f":"'Land-Based Wind'!AI158","v":940},{"$f":"'Land-Based Wind'!AJ158","v":935},{"$f":"'Land-Based Wind'!AK158","v":930},{"$f":"'Land-Based Wind'!AL158","v":925},{"$f":"'Land-Based Wind'!AM158","v":920},{"$f":"'Land-Based Wind'!AN158","v":915},{"$f":"'Land-Based Wind'!AO158","v":910},{"$f":"'Land-Based Wind'!AP158","v":905},{"$f":"'Land-Based Wind'!AQ158","v":900}]
["RA3LaClass22","RD","Advanced",30,"LandbasedWind","Class2",{"$f":"'Land-Based Wind'!L159","v":1436},{"$f":"'Land-Based Wind'!M159","v":1369.090909090909},{"$f":"'Land-Based Wind'!N159","v":1302.1818181818182},{"$f":"'Land-Based Wind'!O159","v":1235.272727272727},{"$f":"'Land-Based Wind'!P159","v":1168.3636363636363},{"$f":"'Land-Based Wind'!Q159","v":1101.4545454545455},{"$f":"'Land-Based Wind'!R159","v":1034.5454545454545},{"$f":"'Land-Based Wind'!S159","v":967.63636363636363},{"$f":"'Land-Based Wind'!T159","v":900.72727272727275},{"$f":"'Land-Based Wind'!U159","v":833.81818181818187},{"$f":"'Land-Based Wind'!V159","v":766.90909090909088},{"$f":"'Land-Based Wind'!W159","v":700},{"$f":"'Land-Based Wind'!X159","v":691.25},{"$f":"'Land-Based Wind'!Y159","v":682.49999999999989},{"$f":"'Land-Based Wind'!Z159","v":673.75},{"$f":"'Land-Based Wind'!AA159","v":665},{"$f":"'Land-Based Wind'!AB159","v":656.25},{"$f":"'Land-Based Wind'!AC159","v":647.5},{"$f":"'Land-Based Wind'!AD159","v":638.75},{"$f":"'Land-Based Wind'!AE159","v":630},{"$f":"'Land-Based Wind'!AF159","v":621.25},{"$f":"'Land-Based Wind'!AG159","v":612.5},{"$f":"'Land-Based Wind'!AH159","v":603.75},{"$f":"'Land-Based Wind'!AI159","v":595},{"$f":"'Land-Based Wind'!AJ159","v":586.25},{"$f":"'Land-Based Wind'!AK159","v":577.5},{"$f":"'Land-Based Wind'!AL159","v":568.75},{"$f":"'Land-Based Wind'!AM159","v":560},{"$f":"'Land-Based Wind'!AN159","v":551.25},{"$f":"'Land-Based Wind'!AO159","v":542.5},{"$f":"'Land-Based Wind'!AP159","v":533.75},{"$f":"'Land-Based Wind'!AQ159","v":525}]
["RM3LaClass22","RD","Moderate",30,"LandbasedWind","Class2",{"$f":"'Land-Based Wind'!L160","v":1436},{"$f":"'Land-Based Wind'!M160","v":1391.8181818181818},{"$f":"'Land-Based Wind'!N160","v":1347.6363636363637},{"$f":"'Land-Based Wind'!O160","v":1303.4545454545455},{"$f":"'Land-Based Wind'!P160","v":1259.2727272727273},{"$f":"'Land-Based Wind'!Q160","v":1215.090909090909},{"$f":"'Land-Based Wind'!R160","v":1170.909090909091},{"$f":"'Land-Based Wind'!S160","v":1126.7272727272727},{"$f":"'Land-Based Wind'!T160","v":1082.5454545454545},{"$f":"'Land-Based Wind'!U160","v":1038.3636363636363},{"$f":"'Land-Based Wind'!V160","v":994.18181818181813},{"$f":"'Land-Based Wind'!W160","v":950},{"$f":"'Land-Based Wind'!X160","v":940.5},{"$f":"'Land-Based Wind'!Y160","v":931},{"$f":"'Land-Based Wind'!Z160","v":921.5},{"$f":"'Land-Based Wind'!AA160","v":912},{"$f":"'Land-Based Wind'!AB160","v":902.5},{"$f":"'Land-Based Wind'!AC160","v":893},{"$f":"'Land-Based Wind'!AD160","v":883.5},{"$f":"'Land-Based Wind'!AE160","v":874},{"$f":"'Land-Based Wind'!AF160","v":864.5},{"$f":"'Land-Based Wind'!AG160","v":855},{"$f":"'Land-Based Wind'!AH160","v":845.5},{"$f":"'Land-Based Wind'!AI160","v":836},{"$f":"'Land-Based Wind'!AJ160","v":826.5},{"$f":"'Land-Based Wind'!AK160","v":817},{"$f":"'Land-Based Wind'!AL160","v":807.5},{"$f":"'Land-Based Wind'!AM160","v":798},{"$f":"'Land-Based Wind'!AN160","v":788.5},{"$f":"'Land-Based Wind'!AO160","v":779},{"$f":"'Land-Based Wind'!AP160","v":769.5},{"$f":"'Land-Based Wind'!AQ160","v":760}]
["RC3LaClass22","RD","Conservative",30,"LandbasedWind","Class2",{"$f":"'Land-Based Wind'!L161","v":1436},{"$f":"'Land-Based Wind'!M161","v":1396.3636363636363},{"$f":"'Land-Based Wind'!N161","v":1356.7272727272727},{"$f":"'Land-Based Wind'!O161","v":1317.090909090909},{"$f":"'Land-Based Wind'!P161","v":1277.4545454545455},{"$f":"'Land-Based Wind'!Q161","v":1237.8181818181818},{"$f":"'Land-Based Wind'!R161","v":1198.1818181818182},{"$f":"'Land-Based Wind'!S161","v":1158.5454545454545},{"$f":"'Land-Based Wind'!T161","v":1118.909090909091},{"$f":"'Land-Based Wind'!U161","v":1079.2727272727275},{"$f":"'Land-Based Wind'!V161","v":1039.6363636363637},{"$f":"'Land-Based Wind'!W161","v":1000},{"$f":"'Land-Based Wind'!X161","v":995},{"$f":"'Land-Based Wind'!Y161","v":990},{"$f":"'Land-Based Wind'!Z161","v":985},{"$f":"'Land-Based Wind'!AA161","v":980},{"$f":"'Land-Based Wind'!AB161","v":975},{"$f":"'Land-Based Wind'!AC161","v":970},{"$f":"'Land-Based Wind'!AD161","v":965},{"$f":"'Land-Based Wind'!AE161","v":960},{"$f":"'Land-Based Wind'!AF161","v":955},{"$f":"'Land-Based Wind'!AG161","v":950},{"$f":"'Land-Based Wind'!AH161","v":945},{"$f":"'Land-Based Wind'!AI161","v":940},{"$f":"'Land-Based Wind'!AJ161","v":935},{"$f":"'Land-Based Wind'!AK161","v":930},{"$f":"'Land-Based Wind'!AL161","v":925},{"$f":"'Land-Based Wind'!AM161","v":920},{"$f":"'Land-Based Wind'!AN161","v":915},{"$f":"'Land-Based Wind'!AO161","v":910},{"$f":"'Land-Based Wind'!AP161","v":905},{"$f":"'Land-Based Wind'!AQ161","v":900}]
["RA3LaClass33","RD","Advanced",30,"LandbasedWind","Class3",{"$f":"'Land-Based Wind'!L162","v":1436},{"$f":"'Land-Based Wind'!M162","v":1369.090909090909},{"$f":"'Land-Based Wind'!N162","v":1302.1818181818182},{"$f":"'Land-Based Wind'!O162","v":1235.272727272727},{"$f":"'Land-Based Wind'!P162","v":1168.3636363636363},{"$f":"'Land-Based Wind'!Q162","v":1101.4545454545455},{"$f":"'Land-Based Wind'!R162","v":1034.5454545454545},{"$f":"'Land-Based Wind'!S162","v":967.63636363636363},{"$f":"'Land-Based Wind'!T162","v":900.72727272727275},{"$f":"'Land-Based Wind'!U162","v":833.81818181818187},{"$f":"'Land-Based Wind'!V162","v":766.90909090909088},{"$f":"'Land-Based Wind'!W162","v":700},{"$f":"'Land-Based Wind'!X162","v":691.25},{"$f":"'Land-Based Wind'!Y162","v":682.49999999999989},{"$f":"'Land-Based Wind'!Z162","v":673.75},{"$f":"'Land-Based Wind'!AA162","v":665},{"$f":"'Land-Based Wind'!AB162","v":656.25},{"$f":"'Land-Based Wind'!AC162","v":647.5},{"$f":"'Land-Based Wind'!AD162","v":638.75},{"$f":"'Land-Based Wind'!AE162","v":630},{"$f":"'Land-Based Wind'!AF162","v":621.25},{"$f":"'Land-Based Wind'!AG162","v":612.5},{"$f":"'Land-Based Wind'!AH162","v":603.75},{"$f":"'Land-Based Wind'!AI162","v":595},{"$f":"'Land-Based Wind'!AJ162","v":586.25},{"$f":"'Land-Based Wind'!AK162","v":577.5},{"$f":"'Land-Based Wind'!AL162","v":568.75},{"$f":"'Land-Based Wind'!AM162","v":560},{"$f":"'Land-Based Wind'!AN162","v":551.25},{"$f":"'Land-Based Wind'!AO162","v":542.5},{"$f":"'Land-Based Wind'!AP162","v":533.75},{"$f":"'Land-Based Wind'!AQ162","v":525}]
["RM3LaClass33","RD","Moderate",30,"LandbasedWind","Class3",{"$f":"'Land-Based Wind'!L163","v":1436},{"$f":"'Land-Based Wind'!M163","v":1391.8181818181818},{"$f":"'Land-Based Wind'!N163","v":1347.6363636363637},{"$f":"'Land-Based Wind'!O163","v":1303.4545454545455},{"$f":"'Land-Based Wind'!P163","v":1259.2727272727273},{"$f":"'Land-Based Wind'!Q163","v":1215.090909090909},{"$f":"'Land-Based Wind'!R163","v":1170.909090909091},{"$f":"'Land-Based Wind'!S163","v":1126.7272727272727},{"$f":"'Land-Based Wind'!T163","v":1082.5454545454545},{"$f":"'Land-Based Wind'!U163","v":1038.3636363636363},{"$f":"'Land-Based Wind'!V163","v":994.18181818181813},{"$f":"'Land-Based Wind'!W163","v":950},{"$f":"'Land-Based Wind'!X163","v":940.5},{"$f":"'Land-Based Wind'!Y163","v":931},{"$f":"'Land-Based Wind'!Z163","v":921.5},{"$f":"'Land-Based Wind'!AA163","v":912},{"$f":"'Land-Based Wind'!AB163","v":902.5},{"$f":"'Land-Based Wind'!AC163","v":893},{"$f":"'Land-Based Wind'!AD163","v":883.5},{"$f":"'Land-Based Wind'!AE163","v":874},{"$f":"'Land-Based Wind'!AF163","v":864.5},{"$f":"'Land-Based Wind'!AG163","v":855},{"$f":"'Land-Based Wind'!AH163","v":845.5},{"$f":"'Land-Based Wind'!AI163","v":836},{"$f":"'Land-Based Wind'!AJ163","v":826.5},{"$f":"'Land-Based Wind'!AK163","v":817},{"$f":"'Land-Based Wind'!AL163","v":807.5},{"$f":"'Land-Based Wind'!AM163","v":798},{"$f":"'Land-Based Wind'!AN163","v":788.5},{"$f":"'Land-Based Wind'!AO163","v":779},{"$f":"'Land-Based Wind'!AP163","v":769.5},{"$f":"'Land-Based Wind'!AQ163","v":760}]
["RC3LaClass33","RD","Conservative",30,"LandbasedWind","Class3",{"$f":"'Land-Based Wind'!L164","v":1436},{"$f":"'Land-Based Wind'!M164","v":1396.3636363636363},{"$f":"'Land-Based Wind'!N164","v":1356.7272727272727},{"$f":"'Land-Based Wind'!O164","v":1317.090909090909},{"$f":"'Land-Based Wind'!P164","v":1277.4545454545455},{"$f":"'Land-Based Wind'!Q164","v":1237.8181818181818},{"$f":"'Land-Based Wind'!R164","v":1198.1818181818182},{"$f":"'Land-Based Wind'!S164","v":1158.5454545454545},{"$f":"'Land-Based Wind'!T164","v":1118.909090909091},{"$f":"'Land-Based Wind'!U164","v":1079.2727272727275},{"$f":"'Land-Based Wind'!V164","v":1039.6363636363637},{"$f":"'Land-Based Wind'!W164","v":1000},{"$f":"'Land-Based Wind'!X164","v":995},{"$f":"'Land-Based Wind'!Y164","v":990},{"$f":"'Land-Based Wind'!Z164","v":985},{"$f":"'Land-Based Wind'!AA164","v":980},{"$f":"'Land-Based Wind'!AB164","v":975},{"$f":"'Land-Based Wind'!AC164","v":970},{"$f":"'Land-Based Wind'!AD164","v":965},{"$f":"'Land-Based Wind'!AE164","v":960},{"$f":"'Land-Based Wind'!AF164","v":955},{"$f":"'Land-Based Wind'!AG164","v":950},{"$f":"'Land-Based Wind'!AH164","v":945},{"$f":"'Land-Based Wind'!AI164","v":940},{"$f":"'Land-Based Wind'!AJ164","v":935},{"$f":"'Land-Based Wind'!AK164","v":930},{"$f":"'Land-Based Wind'!AL164","v":925},{"$f":"'Land-Based Wind'!AM164","v":920},{"$f":"'Land-Based Wind'!AN164","v":915},{"$f":"'Land-Based Wind'!AO164","v":910},{"$f":"'Land-Based Wind'!AP164","v":905},{"$f":"'Land-Based Wind'!AQ164","v":900}]
["RA3LaClass44","RD","Advanced",30,"LandbasedWind","Class4",{"$f":"'Land-Based Wind'!L165","v":1436},{"$f":"'Land-Based Wind'!M165","v":1369.090909090909},{"$f":"'Land-Based Wind'!N165","v":1302.1818181818182},{"$f":"'Land-Based Wind'!O165","v":1235.272727272727},{"$f":"'Land-Based Wind'!P165","v":1168.3636363636363},{"$f":"'Land-Based Wind'!Q165","v":1101.4545454545455},{"$f":"'Land-Based Wind'!R165","v":1034.5454545454545},{"$f":"'Land-Based Wind'!S165","v":967.63636363636363},{"$f":"'Land-Based Wind'!T165","v":900.72727272727275},{"$f":"'Land-Based Wind'!U165","v":833.81818181818187},{"$f":"'Land-Based Wind'!V165","v":766.90909090909088},{"$f":"'Land-Based Wind'!W165","v":700},{"$f":"'Land-Based Wind'!X165","v":691.25},{"$f":"'Land-Based Wind'!Y165","v":682.49999999999989},{"$f":"'Land-Based Wind'!Z165","v":673.75},{"$f":"'Land-Based Wind'!AA165","v":665},{"$f":"'Land-Based Wind'!AB165","v":656.25},{"$f":"'Land-Based Wind'!AC165","v":647.5},{"$f":"'Land-Based Wind'!AD165","v":638.75},{"$f":"'Land-Based Wind'!AE165","v":630},{"$f":"'Land-Based Wind'!AF165","v":621.25},{"$f":"'Land-Based Wind'!AG165","v":612.5},{"$f":"'Land-Based Wind'!AH165","v":603.75},{"$f":"'Land-Based Wind'!AI165","v":595},{"$f":"'Land-Based Wind'!AJ165","v":586.25},{"$f":"'Land-Based Wind'!AK165","v":577.5},{"$f":"'Land-Based Wind'!AL165","v":568.75},{"$f":"'Land-Based Wind'!AM165","v":560},{"$f":"'Land-Based Wind'!AN165","v":551.25},{"$f":"'Land-Based Wind'!AO165","v":542.5},{"$f":"'Land-Based Wind'!AP165","v":533.75},{"$f":"'Land-Based Wind'!AQ165","v":525}]
["RM3LaClass44","RD","Moderate",30,"LandbasedWind","Class4",{"$f":"'Land-Based Wind'!L166","v":1436},{"$f":"'Land-Based Wind'!M166","v":1391.8181818181818},{"$f":"'Land-Based Wind'!N166","v":1347.6363636363637},{"$f":"'Land-Based Wind'!O166","v":1303.4545454545455},{"$f":"'Land-Based Wind'!P166","v":1259.2727272727273},{"$f":"'Land-Based Wind'!Q166","v":1215.090909090909},{"$f":"'Land-Based Wind'!R166","v":1170.909090909091},{"$f":"'Land-Based Wind'!S166","v":1126.7272727272727},{"$f":"'Land-Based Wind'!T166","v":1082.5454545454545},{"$f":"'Land-Based Wind'!U166","v":1038.3636363636363},{"$f":"'Land-Based Wind'!V166","v":994.18181818181813},{"$f":"'Land-Based Wind'!W166","v":950},{"$f":"'Land-Based Wind'!X166","v":940.5},{"$f":"'Land-Based Wind'!Y166","v":931},{"$f":"'Land-Based Wind'!Z166","v":921.5},{"$f":"'Land-Based Wind'!AA166","v":912},{"$f":"'Land-Based Wind'!AB166","v":902.5},{"$f":"'Land-Based Wind'!AC166","v":893},{"$f":"'Land-Based Wind'!AD166","v":883.5},{"$f":"'Land-Based Wind'!AE166","v":874},{"$f":"'Land-Based Wind'!AF166","v":864.5},{"$f":"'Land-Based Wind'!AG166","v":855},{"$f":"'Land-Based Wind'!AH166","v":845.5},{"$f":"'Land-Based Wind'!AI166","v":836},{"$f":"'Land-Based Wind'!AJ166","v":826.5},{"$f":"'Land-Based Wind'!AK166","v":817},{"$f":"'Land-Based Wind'!AL166","v":807.5},{"$f":"'Land-Based Wind'!AM166","v":798},{"$f":"'Land-Based Wind'!AN166","v":788.5},{"$f":"'Land-Based Wind'!AO166","v":779},{"$f":"'Land-Based Wind'!AP166","v":769.5},{"$f":"'Land-Based Wind'!AQ166","v":760}]
["RC3LaClass44","RD","Conservative",30,"LandbasedWind","Class4",{"$f":"'Land-Based Wind'!L167","v":1436},{"$f":"'Land-Based Wind'!M167","v":1396.3636363636363},{"$f":"'Land-Based Wind'!N167","v":1356.7272727272727},{"$f":"'Land-Based Wind'!O167","v":1317.090909090909},{"$f":"'Land-Based Wind'!P167","v":1277.4545454545455},{"$f":"'Land-Based Wind'!Q167","v":1237.8181818181818},{"$f":"'Land-Based Wind'!R167","v":1198.1818181818182},{"$f":"'Land-Based Wind'!S167","v":1158.5454545454545},{"$f":"'Land-Based Wind'!T167","v":1118.909090909091},{"$f":"'Land-Based Wind'!U167","v":1079.2727272727275},{"$f":"'Land-Based Wind'!V167","v":1039.6363636363637},{"$f":"'Land-Based Wind'!W167","v":1000},{"$f":"'Land-Based Wind'!X167","v":995},{"$f":"'Land-Based Wind'!Y167","v":990},{"$f":"'Land-Based Wind'!Z167","v":985},{"$f":"'Land-Based Wind'!AA167","v":980},{"$f":"'Land-Based Wind'!AB167","v":975},{"$f":"'Land-Based Wind'!AC167","v":970},{"$f":"'Land-Based Wind'!AD167","v":965},{"$f":"'Land-Based Wind'!AE167","v":960},{"$f":"'Land-Based Wind'!AF167","v":955},{"$f":"'Land-Based Wind'!AG167","v":950},{"$f":"'Land-Based Wind'!AH167","v":945},{"$f":"'Land-Based Wind'!AI167","v":940},{"$f":"'Land-Based Wind'!AJ167","v":935},{"$f":"'Land-Based Wind'!AK167","v":930},{"$f":"'Land-Based Wind'!AL167","v":925},{"$f":"'Land-Based Wind'!AM167","v":920},{"$f":"'Land-Based Wind'!AN167","v":915},{"$f":"'Land-Based Wind'!AO167","v":910},{"$f":"'Land-Based Wind'!AP167","v":905},{"$f":"'Land-Based Wind'!AQ167","v":900}]
["RA3LaClass55","RD","Advanced",30,"LandbasedWind","Class5",{"$f":"'Land-Based Wind'!L168","v":1436},{"$f":"'Land-Based Wind'!M168","v":1369.090909090909},{"$f":"'Land-Based Wind'!N168","v":1302.1818181818182},{"$f":"'Land-Based Wind'!O168","v":1235.272727272727},{"$f":"'Land-Based Wind'!P168","v":1168.3636363636363},{"$f":"'Land-Based Wind'!Q168","v":1101.4545454545455},{"$f":"'Land-Based Wind'!R168","v":1034.5454545454545},{"$f":"'Land-Based Wind'!S168","v":967.63636363636363},{"$f":"'Land-Based Wind'!T168","v":900.72727272727275},{"$f":"'Land-Based Wind'!U168","v":833.81818181818187},{"$f":"'Land-Based Wind'!V168","v":766.90909090909088},{"$f":"'Land-Based Wind'!W168","v":700},{"$f":"'Land-Based Wind'!X168","v":691.25},{"$f":"'Land-Based Wind'!Y168","v":682.49999999999989},{"$f":"'Land-Based Wind'!Z168","v":673.75},{"$f":"'Land-Based Wind'!AA168","v":665},{"$f":"'Land-Based Wind'!AB168","v":656.25},{"$f":"'Land-Based Wind'!AC168","v":647.5},{"$f":"'Land-Based Wind'!AD168","v":638.75},{"$f":"'Land-Based Wind'!AE168","v":630},{"$f":"'Land-Based Wind'!AF168","v":621.25},{"$f":"'Land-Based Wind'!AG168","v":612.5},{"$f":"'Land-Based Wind'!AH168","v":603.75},{"$f":"'Land-Based Wind'!AI168","v":595},{"$f":"'Land-Based Wind'!AJ168","v":586.25},{"$f":"'Land-Based Wind'!AK168","v":577.5},{"$f":"'Land-Based Wind'!AL168","v":568.75},{"$f":"'Land-Based Wind'!AM168","v":560},{"$f":"'Land-Based Wind'!AN168","v":551.25},{"$f":"'Land-Based Wind'!AO168","v":542.5},{"$f":"'Land-Based Wind'!AP168","v":533.75},{"$f":"'Land-Based Wind'!AQ168","v":525}]
["RM3LaClass55","RD","Moderate",30,"LandbasedWind","Class5",{"$f":"'Land-Based Wind'!L169","v":1436},{"$f":"'Land-Based Wind'!M169","v":1391.8181818181818},{"$f":"'Land-Based Wind'!N169","v":1347.6363636363637},{"$f":"'Land-Based Wind'!O169","v":1303.4545454545455},{"$f":"'Land-Based Wind'!P169","v":1259.2727272727273},{"$f":"'Land-Based Wind'!Q169","v":1215.090909090909},{"$f":"'Land-Based Wind'!R169","v":1170.909090909091},{"$f":"'Land-Based Wind'!S169","v":1126.7272727272727},{"$f":"'Land-Based Wind'!T169","v":1082.5454545454545},{"$f":"'Land-Based Wind'!U169","v":1038.3636363636363},{"$f":"'Land-Based Wind'!V169","v":994.18181818181813},{"$f":"'Land-Based Wind'!W169","v":950},{"$f":"'Land-Based Wind'!X169","v":940.5},{"$f":"'Land-Based Wind'!Y169","v":931},{"$f":"'Land-Based Wind'!Z169","v":921.5},{"$f":"'Land-Based Wind'!AA169","v":912},{"$f":"'Land-Based Wind'!AB169","v":902.5},{"$f":"'Land-Based Wind'!AC169","v":893},{"$f":"'Land-Based Wind'!AD169","v":883.5},{"$f":"'Land-Based Wind'!AE169","v":874},{"$f":"'Land-Based Wind'!AF169","v":864.5},{"$f":"'Land-Based Wind'!AG169","v":855},{"$f":"'Land-Based Wind'!AH169","v":845.5},{"$f":"'Land-Based Wind'!AI169","v":836},{"$f":"'Land-Based Wind'!AJ169","v":826.5},{"$f":"'Land-Based Wind'!AK169","v":817},{"$f":"'Land-Based Wind'!AL169","v":807.5},{"$f":"'Land-Based Wind'!AM169","v":798},{"$f":"'Land-Based Wind'!AN169","v":788.5},{"$f":"'Land-Based Wind'!AO169","v":779},{"$f":"'Land-Based Wind'!AP169","v":769.5},{"$f":"'Land-Based Wind'!AQ169","v":760}]
["RC3LaClass55","RD","Conservative",30,"LandbasedWind","Class5",{"$f":"'Land-Based Wind'!L170","v":1436},{"$f":"'Land-Based Wind'!M170","v":1396.3636363636363},{"$f":"'Land-Based Wind'!N170","v":1356.7272727272727},{"$f":"'Land-Based Wind'!O170","v":1317.090909090909},{"$f":"'Land-Based Wind'!P170","v":1277.4545454545455},{"$f":"'Land-Based Wind'!Q170","v":1237.8181818181818},{"$f":"'Land-Based Wind'!R170","v":1198.1818181818182},{"$f":"'Land-Based Wind'!S170","v":1158.5454545454545},{"$f":"'Land-Based Wind'!T170","v":1118.909090909091},{"$f":"'Land-Based Wind'!U170","v":1079.2727272727275},{"$f":"'Land-Based Wind'!V170","v":1039.6363636363637},{"$f":"'Land-Based Wind'!W170","v":1000},{"$f":"'Land-Based Wind'!X170","v":995},{"$f":"'Land-Based Wind'!Y170","v":990},{"$f":"'Land-Based Wind'!Z170","v":985},{"$f":"'Land-Based Wind'!AA170","v":980},{"$f":"'Land-Based Wind'!AB170","v":975},{"$f":"'Land-Based Wind'!AC170","v":970},{"$f":"'Land-Based Wind'!AD170","v":965},{"$f":"'Land-Based Wind'!AE170","v":960},{"$f":"'Land-Based Wind'!AF170","v":955},{"$f":"'Land-Based Wind'!AG170","v":950},{"$f":"'Land-Based Wind'!AH170","v":945},{"$f":"'Land-Based Wind'!AI170","v":940},{"$f":"'Land-Based Wind'!AJ170","v":935},{"$f":"'Land-Based Wind'!AK170","v":930},{"$f":"'Land-Based Wind'!AL170","v":925},{"$f":"'Land-Based Wind'!AM170","v":920},{"$f":"'Land-Based Wind'!AN170","v":915},{"$f":"'Land-Based Wind'!AO170","v":910},{"$f":"'Land-Based Wind'!AP170","v":905},{"$f":"'Land-Based Wind'!AQ170","v":900}]
["RA3LaClass66","RD","Advanced",30,"LandbasedWind","Class6",{"$f":"'Land-Based Wind'!L171","v":1436},{"$f":"'Land-Based Wind'!M171","v":1369.090909090909},{"$f":"'Land-Based Wind'!N171","v":1302.1818181818182},{"$f":"'Land-Based Wind'!O171","v":1235.272727272727},{"$f":"'Land-Based Wind'!P171","v":1168.3636363636363},{"$f":"'Land-Based Wind'!Q171","v":1101.4545454545455},{"$f":"'Land-Based Wind'!R171","v":1034.5454545454545},{"$f":"'Land-Based Wind'!S171","v":967.63636363636363},{"$f":"'Land-Based Wind'!T171","v":900.72727272727275},{"$f":"'Land-Based Wind'!U171","v":833.81818181818187},{"$f":"'Land-Based Wind'!V171","v":766.90909090909088},{"$f":"'Land-Based Wind'!W171","v":700},{"$f":"'Land-Based Wind'!X171","v":691.25},{"$f":"'Land-Based Wind'!Y171","v":682.49999999999989},{"$f":"'Land-Based Wind'!Z171","v":673.75},{"$f":"'Land-Based Wind'!AA171","v":665},{"$f":"'Land-Based Wind'!AB171","v":656.25},{"$f":"'Land-Based Wind'!AC171","v":647.5},{"$f":"'Land-Based Wind'!AD171","v":638.75},{"$f":"'Land-Based Wind'!AE171","v":630},{"$f":"'Land-Based Wind'!AF171","v":621.25},{"$f":"'Land-Based Wind'!AG171","v":612.5},{"$f":"'Land-Based Wind'!AH171","v":603.75},{"$f":"'Land-Based Wind'!AI171","v":595},{"$f":"'Land-Based Wind'!AJ171","v":586.25},{"$f":"'Land-Based Wind'!AK171","v":577.5},{"$f":"'Land-Based Wind'!AL171","v":568.75},{"$f":"'Land-Based Wind'!AM171","v":560},{"$f":"'Land-Based Wind'!AN171","v":551.25},{"$f":"'Land-Based Wind'!AO171","v":542.5},{"$f":"'Land-Based Wind'!AP171","v":533.75},{"$f":"'Land-Based Wind'!AQ171","v":525}]
["RM3LaClass66","RD","Moderate",30,"LandbasedWind","Class6",{"$f":"'Land-Based Wind'!L172","v":1436},{"$f":"'Land-Based Wind'!M172","v":1391.8181818181818},{"$f":"'Land-Based Wind'!N172","v":1347.6363636363637},{"$f":"'Land-Based Wind'!O172","v":1303.4545454545455},{"$f":"'Land-Based Wind'!P172","v":1259.2727272727273},{"$f":"'Land-Based Wind'!Q172","v":1215.090909090909},{"$f":"'Land-Based Wind'!R172","v":1170.909090909091},{"$f":"'Land-Based Wind'!S172","v":1126.7272727272727},{"$f":"'Land-Based Wind'!T172","v":1082.5454545454545},{"$f":"'Land-Based Wind'!U172","v":1038.3636363636363},{"$f":"'Land-Based Wind'!V172","v":994.18181818181813},{"$f":"'Land-Based Wind'!W172","v":950},{"$f":"'Land-Based Wind'!X172","v":940.5},{"$f":"'Land-Based Wind'!Y172","v":931},{"$f":"'Land-Based Wind'!Z172","v":921.5},{"$f":"'Land-Based Wind'!AA172","v":912},{"$f":"'Land-Based Wind'!AB172","v":902.5},{"$f":"'Land-Based Wind'!AC172","v":893},{"$f":"'Land-Based Wind'!AD172","v":883.5},{"$f":"'Land-Based Wind'!AE172","v":874},{"$f":"'Land-Based Wind'!AF172","v":864.5},{"$f":"'Land-Based Wind'!AG172","v":855},{"$f":"'Land-Based Wind'!AH172","v":845.5},{"$f":"'Land-Based Wind'!AI172","v":836},{"$f":"'Land-Based Wind'!AJ172","v":826.5},{"$f":"'Land-Based Wind'!AK172","v":817},{"$f":"'Land-Based Wind'!AL172","v":807.5},{"$f":"'Land-Based Wind'!AM172","v":798},{"$f":"'Land-Based Wind'!AN172","v":788.5},{"$f":"'Land-Based Wind'!AO172","v":779},{"$f":"'Land-Based Wind'!AP172","v":769.5},{"$f":"'Land-Based Wind'!AQ172","v":760}]
["RC3LaClass66","RD","Conservative",30,"LandbasedWind","Class6",{"$f":"'Land-Based Wind'!L173","v":1436},{"$f":"'Land-Based Wind'!M173","v":1396.3636363636363},{"$f":"'Land-Based Wind'!N173","v":1356.7272727272727},{"$f":"'Land-Based Wind'!O173","v":1317.090909090909},{"$f":"'Land-Based Wind'!P173","v":1277.4545454545455},{"$f":"'Land-Based Wind'!Q173","v":1237.8181818181818},{"$f":"'Land-Based Wind'!R173","v":1198.1818181818182},{"$f":"'Land-Based Wind'!S173","v":1158.5454545454545},{"$f":"'Land-Based Wind'!T173","v":1118.909090909091},{"$f":"'Land-Based Wind'!U173","v":1079.2727272727275},{"$f":"'Land-Based Wind'!V173","v":1039.6363636363637},{"$f":"'Land-Based Wind'!W173","v":1000},{"$f":"'Land-Based Wind'!X173","v":995},{"$f":"'Land-Based Wind'!Y173","v":990},{"$f":"'Land-Based Wind'!Z173","v":985},{"$f":"'Land-Based Wind'!AA173","v":980},{"$f":"'Land-Based Wind'!AB173","v":975},{"$f":"'Land-Based Wind'!AC173","v":970},{"$f":"'Land-Based Wind'!AD173","v":965},{"$f":"'Land-Based Wind'!AE173","v":960},{"$f":"'Land-Based Wind'!AF173","v":955},{"$f":"'Land-Based Wind'!AG173","v":950},{"$f":"'Land-Based Wind'!AH173","v":945},{"$f":"'Land-Based Wind'!AI173","v":940},{"$f":"'Land-Based Wind'!AJ173","v":935},{"$f":"'Land-Based Wind'!AK173","v":930},{"$f":"'Land-Based Wind'!AL173","v":925},{"$f":"'Land-Based Wind'!AM173","v":920},{"$f":"'Land-Based Wind'!AN173","v":915},{"$f":"'Land-Based Wind'!AO173","v":910},{"$f":"'Land-Based Wind'!AP173","v":905},{"$f":"'Land-Based Wind'!AQ173","v":900}]
["RA3LaClass77","RD","Advanced",30,"LandbasedWind","Class7",{"$f":"'Land-Based Wind'!L174","v":1436},{"$f":"'Land-Based Wind'!M174","v":1369.090909090909},{"$f":"'Land-Based Wind'!N174","v":1302.1818181818182},{"$f":"'Land-Based Wind'!O174","v":1235.272727272727},{"$f":"'Land-Based Wind'!P174","v":1168.3636363636363},{"$f":"'Land-Based Wind'!Q174","v":1101.4545454545455},{"$f":"'Land-Based Wind'!R174","v":1034.5454545454545},{"$f":"'Land-Based Wind'!S174","v":967.63636363636363},{"$f":"'Land-Based Wind'!T174","v":900.72727272727275},{"$f":"'Land-Based Wind'!U174","v":833.81818181818187},{"$f":"'Land-Based Wind'!V174","v":766.90909090909088},{"$f":"'Land-Based Wind'!W174","v":700},{"$f":"'Land-Based Wind'!X174","v":691.25},{"$f":"'Land-Based Wind'!Y174","v":682.49999999999989},{"$f":"'Land-Based Wind'!Z174","v":673.75},{"$f":"'Land-Based Wind'!AA174","v":665},{"$f":"'Land-Based Wind'!AB174","v":656.25},{"$f":"'Land-Based Wind'!AC174","v":647.5},{"$f":"'Land-Based Wind'!AD174","v":638.75},{"$f":"'Land-Based Wind'!AE174","v":630},{"$f":"'Land-Based Wind'!AF174","v":621.25},{"$f":"'Land-Based Wind'!AG174","v":612.5},{"$f":"'Land-Based Wind'!AH174","v":603.75},{"$f":"'Land-Based Wind'!AI174","v":595},{"$f":"'Land-Based Wind'!AJ174","v":586.25},{"$f":"'Land-Based Wind'!AK174","v":577.5},{"$f":"'Land-Based Wind'!AL174","v":568.75},{"$f":"'Land-Based Wind'!AM174","v":560},{"$f":"'Land-Based Wind'!AN174","v":551.25},{"$f":"'Land-Based Wind'!AO174","v":542.5},{"$f":"'Land-Based Wind'!AP174","v":533.75},{"$f":"'Land-Based Wind'!AQ174","v":525}]
["RM3LaClass77","RD","Moderate",30,"LandbasedWind","Class7",{"$f":"'Land-Based Wind'!L175","v":1436},{"$f":"'Land-Based Wind'!M175","v":1391.8181818181818},{"$f":"'Land-Based Wind'!N175","v":1347.6363636363637},{"$f":"'Land-Based Wind'!O175","v":1303.4545454545455},{"$f":"'Land-Based Wind'!P175","v":1259.2727272727273},{"$f":"'Land-Based Wind'!Q175","v":1215.090909090909},{"$f":"'Land-Based Wind'!R175","v":1170.909090909091},{"$f":"'Land-Based Wind'!S175","v":1126.7272727272727},{"$f":"'Land-Based Wind'!T175","v":1082.5454545454545},{"$f":"'Land-Based Wind'!U175","v":1038.3636363636363},{"$f":"'Land-Based Wind'!V175","v":994.18181818181813},{"$f":"'Land-Based Wind'!W175","v":950},{"$f":"'Land-Based Wind'!X175","v":940.5},{"$f":"'Land-Based Wind'!Y175","v":931},{"$f":"'Land-Based Wind'!Z175","v":921.5},{"$f":"'Land-Based Wind'!AA175","v":912},{"$f":"'Land-Based Wind'!AB175","v":902.5},{"$f":"'Land-Based Wind'!AC175","v":893},{"$f":"'Land-Based Wind'!AD175","v":883.5},{"$f":"'Land-Based Wind'!AE175","v":874},{"$f":"'Land-Based Wind'!AF175","v":864.5},{"$f":"'Land-Based Wind'!AG175","v":855},{"$f":"'Land-Based Wind'!AH175","v":845.5},{"$f":"'Land-Based Wind'!AI175","v":836},{"$f":"'Land-Based Wind'!AJ175","v":826.5},{"$f":"'Land-Based Wind'!AK175","v":817},{"$f":"'Land-Based Wind'!AL175","v":807.5},{"$f":"'Land-Based Wind'!AM175","v":798},{"$f":"'Land-Based Wind'!AN175","v":788.5},{"$f":"'Land-Based Wind'!AO175","v":779},{"$f":"'Land-Based Wind'!AP175","v":769.5},{"$f":"'Land-Based Wind'!AQ175","v":760}]
["RC3LaClass77","RD","Conservative",30,"LandbasedWind","Class7",{"$f":"'Land-Based Wind'!L176","v":1436},{"$f":"'Land-Based Wind'!M176","v":1396.3636363636363},{"$f":"'Land-Based Wind'!N176","v":1356.7272727272727},{"$f":"'Land-Based Wind'!O176","v":1317.090909090909},{"$f":"'Land-Based Wind'!P176","v":1277.4545454545455},{"$f":"'Land-Based Wind'!Q176","v":1237.8181818181818},{"$f":"'Land-Based Wind'!R176","v":1198.1818181818182},{"$f":"'Land-Based Wind'!S176","v":1158.5454545454545},{"$f":"'Land-Based Wind'!T176","v":1118.909090909091},{"$f":"'Land-Based Wind'!U176","v":1079.2727272727275},{"$f":"'Land-Based Wind'!V176","v":1039.6363636363637},{"$f":"'Land-Based Wind'!W176","v":1000},{"$f":"'Land-Based Wind'!X176","v":995},{"$f":"'Land-Based Wind'!Y176","v":990},{"$f":"'Land-Based Wind'!Z176","v":985},{"$f":"'Land-Based Wind'!AA176","v":980},{"$f":"'Land-Based Wind'!AB176","v":975},{"$f":"'Land-Based Wind'!AC176","v":970},{"$f":"'Land-Based Wind'!AD176","v":965},{"$f":"'Land-Based Wind'!AE176","v":960},{"$f":"'Land-Based Wind'!AF176","v":955},{"$f":"'Land-Based Wind'!AG176","v":950},{"$f":"'Land-Based Wind'!AH176","v":945},{"$f":"'Land-Based Wind'!AI176","v":940},{"$f":"'Land-Based Wind'!AJ176","v":935},{"$f":"'Land-Based Wind'!AK176","v":930},{"$f":"'Land-Based Wind'!AL176","v":925},{"$f":"'Land-Based Wind'!AM176","v":920},{"$f":"'Land-Based Wind'!AN176","v":915},{"$f":"'Land-Based Wind'!AO176","v":910},{"$f":"'Land-Based Wind'!AP176","v":905},{"$f":"'Land-Based Wind'!AQ176","v":900}]
["RA3LaClass88","RD","Advanced",30,"LandbasedWind","Class8",{"$f":"'Land-Based Wind'!L177","v":1436},{"$f":"'Land-Based Wind'!M177","v":1369.090909090909},{"$f":"'Land-Based Wind'!N177","v":1302.1818181818182},{"$f":"'Land-Based Wind'!O177","v":1235.272727272727},{"$f":"'Land-Based Wind'!P177","v":1168.3636363636363},{"$f":"'Land-Based Wind'!Q177","v":1101.4545454545455},{"$f":"'Land-Based Wind'!R177","v":1034.5454545454545},{"$f":"'Land-Based Wind'!S177","v":967.63636363636363},{"$f":"'Land-Based Wind'!T177","v":900.72727272727275},{"$f":"'Land-Based Wind'!U177","v":833.81818181818187},{"$f":"'Land-Based Wind'!V177","v":766.90909090909088},{"$f":"'Land-Based Wind'!W177","v":700},{"$f":"'Land-Based Wind'!X177","v":691.25},{"$f":"'Land-Based Wind'!Y177","v":682.49999999999989},{"$f":"'Land-Based Wind'!Z177","v":673.75},{"$f":"'Land-Based Wind'!AA177","v":665},{"$f":"'Land-Based Wind'!AB177","v":656.25},{"$f":"'Land-Based Wind'!AC177","v":647.5},{"$f":"'Land-Based Wind'!AD177","v":638.75},{"$f":"'Land-Based Wind'!AE177","v":630},{"$f":"'Land-Based Wind'!AF177","v":621.25},{"$f":"'Land-Based Wind'!AG177","v":612.5},{"$f":"'Land-Based Wind'!AH177","v":603.75},{"$f":"'Land-Based Wind'!AI177","v":595},{"$f":"'Land-Based Wind'!AJ177","v":586.25},{"$f":"'Land-Based Wind'!AK177","v":577.5},{"$f":"'Land-Based Wind'!AL177","v":568.75},{"$f":"'Land-Based Wind'!AM177","v":560},{"$f":"'Land-Based Wind'!AN177","v":551.25},{"$f":"'Land-Based Wind'!AO177","v":542.5},{"$f":"'Land-Based Wind'!AP177","v":533.75},{"$f":"'Land-Based Wind'!AQ177","v":525}]
["RM3LaClass88","RD","Moderate",30,"LandbasedWind","Class8",{"$f":"'Land-Based Wind'!L178","v":1436},{"$f":"'Land-Based Wind'!M178","v":1391.8181818181818},{"$f":"'Land-Based Wind'!N178","v":1347.6363636363637},{"$f":"'Land-Based Wind'!O178","v":1303.4545454545455},{"$f":"'Land-Based Wind'!P178","v":1259.2727272727273},{"$f":"'Land-Based Wind'!Q178","v":1215.090909090909},{"$f":"'Land-Based Wind'!R178","v":1170.909090909091},{"$f":"'Land-Based Wind'!S178","v":1126.7272727272727},{"$f":"'Land-Based Wind'!T178","v":1082.5454545454545},{"$f":"'Land-Based Wind'!U178","v":1038.3636363636363},{"$f":"'Land-Based Wind'!V178","v":994.18181818181813},{"$f":"'Land-Based Wind'!W178","v":950},{"$f":"'Land-Based Wind'!X178","v":940.5},{"$f":"'Land-Based Wind'!Y178","v":931},{"$f":"'Land-Based Wind'!Z178","v":921.5},{"$f":"'Land-Based Wind'!AA178","v":912},{"$f":"'Land-Based Wind'!AB178","v":902.5},{"$f":"'Land-Based Wind'!AC178","v":893},{"$f":"'Land-Based Wind'!AD178","v":883.5},{"$f":"'Land-Based Wind'!AE178","v":874},{"$f":"'Land-Based Wind'!AF178","v":864.5},{"$f":"'Land-Based Wind'!AG178","v":855},{"$f":"'Land-Based Wind'!AH178","v":845.5},{"$f":"'Land-Based Wind'!AI178","v":836},{"$f":"'Land-Based Wind'!AJ178","v":826.5},{"$f":"'Land-Based Wind'!AK178","v":817},{"$f":"'Land-Based Wind'!AL178","v":807.5},{"$f":"'Land-Based Wind'!AM178","v":798},{"$f":"'Land-Based Wind'!AN178","v":788.5},{"$f":"'Land-Based Wind'!AO178","v":779},{"$f":"'Land-Based Wind'!AP178","v":769.5},{"$f":"'Land-Based Wind'!AQ178","v":760}]
["RC3LaClass88","RD","Conservative",30,"LandbasedWind","Class8",{"$f":"'Land-Based Wind'!L179","v":1436},{"$f":"'Land-Based Wind'!M179","v":1396.3636363636363},{"$f":"'Land-Based Wind'!N179","v":1356.7272727272727},{"$f":"'Land-Based Wind'!O179","v":1317.090909090909},{"$f":"'Land-Based Wind'!P179","v":1277.4545454545455},{"$f":"'Land-Based Wind'!Q179","v":1237.8181818181818},{"$f":"'Land-Based Wind'!R179","v":1198.1818181818182},{"$f":"'Land-Based Wind'!S179","v":1158.5454545454545},{"$f":"'Land-Based Wind'!T179","v":1118.909090909091},{"$f":"'Land-Based Wind'!U179","v":1079.2727272727275},{"$f":"'Land-Based Wind'!V179","v":1039.6363636363637},{"$f":"'Land-Based Wind'!W179","v":1000},{"$f":"'Land-Based Wind'!X179","v":995},{"$f":"'Land-Based Wind'!Y179","v":990},{"$f":"'Land-Based Wind'!Z179","v":985},{"$f":"'Land-Based Wind'!AA179","v":980},{"$f":"'Land-Based Wind'!AB179","v":975},{"$f":"'Land-Based Wind'!AC179","v":970},{"$f":"'Land-Based Wind'!AD179","v":965},{"$f":"'Land-Based Wind'!AE179","v":960},{"$f":"'Land-Based Wind'!AF179","v":955},{"$f":"'Land-Based Wind'!AG179","v":950},{"$f":"'Land-Based Wind'!AH179","v":945},{"$f":"'Land-Based Wind'!AI179","v":940},{"$f":"'Land-Based Wind'!AJ179","v":935},{"$f":"'Land-Based Wind'!AK179","v":930},{"$f":"'Land-Based Wind'!AL179","v":925},{"$f":"'Land-Based Wind'!AM179","v":920},{"$f":"'Land-Based Wind'!AN179","v":915},{"$f":"'Land-Based Wind'!AO179","v":910},{"$f":"'Land-Based Wind'!AP179","v":905},{"$f":"'Land-Based Wind'!AQ179","v":900}]
["RA3LaClass99","RD","Advanced",30,"LandbasedWind","Class9",{"$f":"'Land-Based Wind'!L180","v":1436},{"$f":"'Land-Based Wind'!M180","v":1369.090909090909},{"$f":"'Land-Based Wind'!N180","v":1302.1818181818182},{"$f":"'Land-Based Wind'!O180","v":1235.272727272727},{"$f":"'Land-Based Wind'!P180","v":1168.3636363636363},{"$f":"'Land-Based Wind'!Q180","v":1101.4545454545455},{"$f":"'Land-Based Wind'!R180","v":1034.5454545454545},{"$f":"'Land-Based Wind'!S180","v":967.63636363636363},{"$f":"'Land-Based Wind'!T180","v":900.72727272727275},{"$f":"'Land-Based Wind'!U180","v":833.81818181818187},{"$f":"'Land-Based Wind'!V180","v":766.90909090909088},{"$f":"'Land-Based Wind'!W180","v":700},{"$f":"'Land-Based Wind'!X180","v":691.25},{"$f":"'Land-Based Wind'!Y180","v":682.49999999999989},{"$f":"'Land-Based Wind'!Z180","v":673.75},{"$f":"'Land-Based Wind'!AA180","v":665},{"$f":"'Land-Based Wind'!AB180","v":656.25},{"$f":"'Land-Based Wind'!AC180","v":647.5},{"$f":"'Land-Based Wind'!AD180","v":638.75},{"$f":"'Land-Based Wind'!AE180","v":630},{"$f":"'Land-Based Wind'!AF180","v":621.25},{"$f":"'Land-Based Wind'!AG180","v":612.5},{"$f":"'Land-Based Wind'!AH180","v":603.75},{"$f":"'Land-Based Wind'!AI180","v":595},{"$f":"'Land-Based Wind'!AJ180","v":586.25},{"$f":"'Land-Based Wind'!AK180","v":577.5},{"$f":"'Land-Based Wind'!AL180","v":568.75},{"$f":"'Land-Based Wind'!AM180","v":560},{"$f":"'Land-Based Wind'!AN180","v":551.25},{"$f":"'Land-Based Wind'!AO180","v":542.5},{"$f":"'Land-Based Wind'!AP180","v":533.75},{"$f":"'Land-Based Wind'!AQ180","v":525}]
["RM3LaClass99","RD","Moderate",30,"LandbasedWind","Class9",{"$f":"'Land-Based Wind'!L181","v":1436},{"$f":"'Land-Based Wind'!M181","v":1391.8181818181818},{"$f":"'Land-Based Wind'!N181","v":1347.6363636363637},{"$f":"'Land-Based Wind'!O181","v":1303.4545454545455},{"$f":"'Land-Based Wind'!P181","v":1259.2727272727273},{"$f":"'Land-Based Wind'!Q181","v":1215.090909090909},{"$f":"'Land-Based Wind'!R181","v":1170.909090909091},{"$f":"'Land-Based Wind'!S181","v":1126.7272727272727},{"$f":"'Land-Based Wind'!T181","v":1082.5454545454545},{"$f":"'Land-Based Wind'!U181","v":1038.3636363636363},{"$f":"'Land-Based Wind'!V181","v":994.18181818181813},{"$f":"'Land-Based Wind'!W181","v":950},{"$f":"'Land-Based Wind'!X181","v":940.5},{"$f":"'Land-Based Wind'!Y181","v":931},{"$f":"'Land-Based Wind'!Z181","v":921.5},{"$f":"'Land-Based Wind'!AA181","v":912},{"$f":"'Land-Based Wind'!AB181","v":902.5},{"$f":"'Land-Based Wind'!AC181","v":893},{"$f":"'Land-Based Wind'!AD181","v":883.5},{"$f":"'Land-Based Wind'!AE181","v":874},{"$f":"'Land-Based Wind'!AF181","v":864.5},{"$f":"'Land-Based Wind'!AG181","v":855},{"$f":"'Land-Based Wind'!AH181","v":845.5},{"$f":"'Land-Based Wind'!AI181","v":836},{"$f":"'Land-Based Wind'!AJ181","v":826.5},{"$f":"'Land-Based Wind'!AK181","v":817},{"$f":"'Land-Based Wind'!AL181","v":807.5},{"$f":"'Land-Based Wind'!AM181","v":798},{"$f":"'Land-Based Wind'!AN181","v":788.5},{"$f":"'Land-Based Wind'!AO181","v":779},{"$f":"'Land-Based Wind'!AP181","v":769.5},{"$f":"'Land-Based Wind'!AQ181","v":760}]
["RC3LaClass99","RD","Conservative",30,"LandbasedWind","Class9",{"$f":"'Land-Based Wind'!L182","v":1436},{"$f":"'Land-Based Wind'!M182","v":1396.3636363636363},{"$f":"'Land-Based Wind'!N182","v":1356.7272727272727},{"$f":"'Land-Based Wind'!O182","v":1317.090909090909},{"$f":"'Land-Based Wind'!P182","v":1277.4545454545455},{"$f":"'Land-Based Wind'!Q182","v":1237.8181818181818},{"$f":"'Land-Based Wind'!R182","v":1198.1818181818182},{"$f":"'Land-Based Wind'!S182","v":1158.5454545454545},{"$f":"'Land-Based Wind'!T182","v":1118.909090909091},{"$f":"'Land-Based Wind'!U182","v":1079.2727272727275},{"$f":"'Land-Based Wind'!V182","v":1039.6363636363637},{"$f":"'Land-Based Wind'!W182","v":1000},{"$f":"'Land-Based Wind'!X182","v":995},{"$f":"'Land-Based Wind'!Y182","v":990},{"$f":"'Land-Based Wind'!Z182","v":985},{"$f":"'Land-Based Wind'!AA182","v":980},{"$f":"'Land-Based Wind'!AB182","v":975},{"$f":"'Land-Based Wind'!AC182","v":970},{"$f":"'Land-Based Wind'!AD182","v":965},{"$f":"'Land-Based Wind'!AE182","v":960},{"$f":"'Land-Based Wind'!AF182","v":955},{"$f":"'Land-Based Wind'!AG182","v":950},{"$f":"'Land-Based Wind'!AH182","v":945},{"$f":"'Land-Based Wind'!AI182","v":940},{"$f":"'Land-Based Wind'!AJ182","v":935},{"$f":"'Land-Based Wind'!AK182","v":930},{"$f":"'Land-Based Wind'!AL182","v":925},{"$f":"'Land-Based Wind'!AM182","v":920},{"$f":"'Land-Based Wind'!AN182","v":915},{"$f":"'Land-Based Wind'!AO182","v":910},{"$f":"'Land-Based Wind'!AP182","v":905},{"$f":"'Land-Based Wind'!AQ182","v":900}]
["RA3LaClass10","RD","Advanced",30,"LandbasedWind","Class10",{"$f":"'Land-Based Wind'!L183","v":1436},{"$f":"'Land-Based Wind'!M183","v":1369.090909090909},{"$f":"'Land-Based Wind'!N183","v":1302.1818181818182},{"$f":"'Land-Based Wind'!O183","v":1235.272727272727},{"$f":"'Land-Based Wind'!P183","v":1168.3636363636363},{"$f":"'Land-Based Wind'!Q183","v":1101.4545454545455},{"$f":"'Land-Based Wind'!R183","v":1034.5454545454545},{"$f":"'Land-Based Wind'!S183","v":967.63636363636363},{"$f":"'Land-Based Wind'!T183","v":900.72727272727275},{"$f":"'Land-Based Wind'!U183","v":833.81818181818187},{"$f":"'Land-Based Wind'!V183","v":766.90909090909088},{"$f":"'Land-Based Wind'!W183","v":700},{"$f":"'Land-Based Wind'!X183","v":691.25},{"$f":"'Land-Based Wind'!Y183","v":682.49999999999989},{"$f":"'Land-Based Wind'!Z183","v":673.75},{"$f":"'Land-Based Wind'!AA183","v":665},{"$f":"'Land-Based Wind'!AB183","v":656.25},{"$f":"'Land-Based Wind'!AC183","v":647.5},{"$f":"'Land-Based Wind'!AD183","v":638.75},{"$f":"'Land-Based Wind'!AE183","v":630},{"$f":"'Land-Based Wind'!AF183","v":621.25},{"$f":"'Land-Based Wind'!AG183","v":612.5},{"$f":"'Land-Based Wind'!AH183","v":603.75},{"$f":"'Land-Based Wind'!AI183","v":595},{"$f":"'Land-Based Wind'!AJ183","v":586.25},{"$f":"'Land-Based Wind'!AK183","v":577.5},{"$f":"'Land-Based Wind'!AL183","v":568.75},{"$f":"'Land-Based Wind'!AM183","v":560},{"$f":"'Land-Based Wind'!AN183","v":551.25},{"$f":"'Land-Based Wind'!AO183","v":542.5},{"$f":"'Land-Based Wind'!AP183","v":533.75},{"$f":"'Land-Based Wind'!AQ183","v":525}]
["RM3LaClass10","RD","Moderate",30,"LandbasedWind","Class10",{"$f":"'Land-Based Wind'!L184","v":1436},{"$f":"'Land-Based Wind'!M184","v":1391.8181818181818},{"$f":"'Land-Based Wind'!N184","v":1347.6363636363637},{"$f":"'Land-Based Wind'!O184","v":1303.4545454545455},{"$f":"'Land-Based Wind'!P184","v":1259.2727272727273},{"$f":"'Land-Based Wind'!Q184","v":1215.090909090909},{"$f":"'Land-Based Wind'!R184","v":1170.909090909091},{"$f":"'Land-Based Wind'!S184","v":1126.7272727272727},{"$f":"'Land-Based Wind'!T184","v":1082.5454545454545},{"$f":"'Land-Based Wind'!U184","v":1038.3636363636363},{"$f":"'Land-Based Wind'!V184","v":994.18181818181813},{"$f":"'Land-Based Wind'!W184","v":950},{"$f":"'Land-Based Wind'!X184","v":940.5},{"$f":"'Land-Based Wind'!Y184","v":931},{"$f":"'Land-Based Wind'!Z184","v":921.5},{"$f":"'Land-Based Wind'!AA184","v":912},{"$f":"'Land-Based Wind'!AB184","v":902.5},{"$f":"'Land-Based Wind'!AC184","v":893},{"$f":"'Land-Based Wind'!AD184","v":883.5},{"$f":"'Land-Based Wind'!AE184","v":874},{"$f":"'Land-Based Wind'!AF184","v":864.5},{"$f":"'Land-Based Wind'!AG184","v":855},{"$f":"'Land-Based Wind'!AH184","v":845.5},{"$f":"'Land-Based Wind'!AI184","v":836},{"$f":"'Land-Based Wind'!AJ184","v":826.5},{"$f":"'Land-Based Wind'!AK184","v":817},{"$f":"'Land-Based Wind'!AL184","v":807.5},{"$f":"'Land-Based Wind'!AM184","v":798},{"$f":"'Land-Based Wind'!AN184","v":788.5},{"$f":"'Land-Based Wind'!AO184","v":779},{"$f":"'Land-Based Wind'!AP184","v":769.5},{"$f":"'Land-Based Wind'!AQ184","v":760}]
["RC3LaClass10","RD","Conservative",30,"LandbasedWind","Class10",{"$f":"'Land-Based Wind'!L185","v":1436},{"$f":"'Land-Based Wind'!M185","v":1396.3636363636363},{"$f":"'Land-Based Wind'!N185","v":1356.7272727272727},{"$f":"'Land-Based Wind'!O185","v":1317.090909090909},{"$f":"'Land-Based Wind'!P185","v":1277.4545454545455},{"$f":"'Land-Based Wind'!Q185","v":1237.8181818181818},{"$f":"'Land-Based Wind'!R185","v":1198.1818181818182},{"$f":"'Land-Based Wind'!S185","v":1158.5454545454545},{"$f":"'Land-Based Wind'!T185","v":1118.909090909091},{"$f":"'Land-Based Wind'!U185","v":1079.2727272727275},{"$f":"'Land-Based Wind'!V185","v":1039.6363636363637},{"$f":"'Land-Based Wind'!W185","v":1000},{"$f":"'Land-Based Wind'!X185","v":995},{"$f":"'Land-Based Wind'!Y185","v":990},{"$f":"'Land-Based Wind'!Z185","v":985},{"$f":"'Land-Based Wind'!AA185","v":980},{"$f":"'Land-Based Wind'!AB185","v":975},{"$f":"'Land-Based Wind'!AC185","v":970},{"$f":"'Land-Based Wind'!AD185","v":965},{"$f":"'Land-Based Wind'!AE185","v":960},{"$f":"'Land-Based Wind'!AF185","v":955},{"$f":"'Land-Based Wind'!AG185","v":950},{"$f":"'Land-Based Wind'!AH185","v":945},{"$f":"'Land-Based Wind'!AI185","v":940},{"$f":"'Land-Based Wind'!AJ185","v":935},{"$f":"'Land-Based Wind'!AK185","v":930},{"$f":"'Land-Based Wind'!AL185","v":925},{"$f":"'Land-Based Wind'!AM185","v":920},{"$f":"'Land-Based Wind'!AN185","v":915},{"$f":"'Land-Based Wind'!AO185","v":910},{"$f":"'Land-Based Wind'!AP185","v":905},{"$f":"'Land-Based Wind'!AQ185","v":900}]
["RA3CoClass10","RD","Advanced",30,"CommPV","Class10",{"$f":"'Solar - PV Dist. Comm'!L164","v":1806.462617457503},{"$f":"'Solar - PV Dist. Comm'!M164","v":1762.4295834724421},{"$f":"'Solar - PV Dist. Comm'!N164","v":1656.2193106005366},{"$f":"'Solar - PV Dist. Comm'!O164","v":1550.009037728631},{"$f":"'Solar - PV Dist. Comm'!P164","v":1443.7987648567257},{"$f":"'Solar - PV Dist. Comm'!Q164","v":1337.5884919848202},{"$f":"'Solar - PV Dist. Comm'!R164","v":1231.3782191129148},{"$f":"'Solar - PV Dist. Comm'!S164","v":1125.1679462410093},{"$f":"'Solar - PV Dist. Comm'!T164","v":1018.9576733691038},{"$f":"'Solar - PV Dist. Comm'!U164","v":912.74740049719821},{"$f":"'Solar - PV Dist. Comm'!V164","v":806.53712762529267},{"$f":"'Solar - PV Dist. Comm'!W164","v":700.32685475338667},{"$f":"'Solar - PV Dist. Comm'!X164","v":691.30060058709171},{"$f":"'Solar - PV Dist. Comm'!Y164","v":682.27434642079697},{"$f":"'Solar - PV Dist. Comm'!Z164","v":673.24809225450224},{"$f":"'Solar - PV Dist. Comm'!AA164","v":664.22183808820739},{"$f":"'Solar - PV Dist. Comm'!AB164","v":655.19558392191266},{"$f":"'Solar - PV Dist. Comm'!AC164","v":646.16932975561781},{"$f":"'Solar - PV Dist. Comm'!AD164","v":637.14307558932308},{"$f":"'Solar - PV Dist. Comm'!AE164","v":628.11682142302834},{"$f":"'Solar - PV Dist. Comm'!AF164","v":619.09056725673338},{"$f":"'Solar - PV Dist. Comm'!AG164","v":610.06431309043865},{"$f":"'Solar - PV Dist. Comm'!AH164","v":601.03805892414391},{"$f":"'Solar - PV Dist. Comm'!AI164","v":592.01180475784906},{"$f":"'Solar - PV Dist. Comm'!AJ164","v":582.98555059155433},{"$f":"'Solar - PV Dist. Comm'!AK164","v":573.95929642525959},{"$f":"'Solar - PV Dist. Comm'!AL164","v":564.93304225896475},{"$f":"'Solar - PV Dist. Comm'!AM164","v":555.90678809267001},{"$f":"'Solar - PV Dist. Comm'!AN164","v":546.88053392637516},{"$f":"'Solar - PV Dist. Comm'!AO164","v":537.85427976008032},{"$f":"'Solar - PV Dist. Comm'!AP164","v":528.82802559378558},{"$f":"'Solar - PV Dist. Comm'!AQ164","v":519.80177142749028}]
["RM3CoClass10","RD","Moderate",30,"CommPV","Class10",{"$f":"'Solar - PV Dist. Comm'!L165","v":1806.462617457503},{"$f":"'Solar - PV Dist. Comm'!M165","v":1762.4295834724421},{"$f":"'Solar - PV Dist. Comm'!N165","v":1677.4111728866005},{"$f":"'Solar - PV Dist. Comm'!O165","v":1592.3927623007592},{"$f":"'Solar - PV Dist. Comm'!P165","v":1507.3743517149178},{"$f":"'Solar - PV Dist. Comm'!Q165","v":1422.3559411290762},{"$f":"'Solar - PV Dist. Comm'!R165","v":1337.3375305432346},{"$f":"'Solar - PV Dist. Comm'!S165","v":1252.3191199573932},{"$f":"'Solar - PV Dist. Comm'!T165","v":1167.3007093715519},{"$f":"'Solar - PV Dist. Comm'!U165","v":1082.2822987857103},{"$f":"'Solar - PV Dist. Comm'!V165","v":997.26388819986892},{"$f":"'Solar - PV Dist. Comm'!W165","v":912.24547761402732},{"$f":"'Solar - PV Dist. Comm'!X165","v":901.64954647099535},{"$f":"'Solar - PV Dist. Comm'!Y165","v":891.05361532796337},{"$f":"'Solar - PV Dist. Comm'!Z165","v":880.4576841849314},{"$f":"'Solar - PV Dist. Comm'!AA165","v":869.86175304189942},{"$f":"'Solar - PV Dist. Comm'!AB165","v":859.26582189886733},{"$f":"'Solar - PV Dist. Comm'!AC165","v":848.66989075583547},{"$f":"'Solar - PV Dist. Comm'!AD165","v":838.07395961280338},{"$f":"'Solar - PV Dist. Comm'!AE165","v":827.4780284697714},{"$f":"'Solar - PV Dist. Comm'!AF165","v":816.88209732673943},{"$f":"'Solar - PV Dist. Comm'!AG165","v":806.28616618370745},{"$f":"'Solar - PV Dist. Comm'!AH165","v":795.69023504067536},{"$f":"'Solar - PV Dist. Comm'!AI165","v":785.09430389764339},{"$f":"'Solar - PV Dist. Comm'!AJ165","v":774.49837275461141},{"$f":"'Solar - PV Dist. Comm'!AK165","v":763.90244161157943},{"$f":"'Solar - PV Dist. Comm'!AL165","v":753.30651046854746},{"$f":"'Solar - PV Dist. Comm'!AM165","v":742.71057932551548},{"$f":"'Solar - PV Dist. Comm'!AN165","v":732.11464818248351},{"$f":"'Solar - PV Dist. Comm'!AO165","v":721.51871703945142},{"$f":"'Solar - PV Dist. Comm'!AP165","v":710.92278589641955},{"$f":"'Solar - PV Dist. Comm'!AQ165","v":700.32685475338667}]
["RC3CoClass10","RD","Conservative",30,"CommPV","Class10",{"$f":"'Solar - PV Dist. Comm'!L166","v":1806.462617457503},{"$f":"'Solar - PV Dist. Comm'!M166","v":1762.4295834724421},{"$f":"'Solar - PV Dist. Comm'!N166","v":1733.2139450293894},{"$f":"'Solar - PV Dist. Comm'!O166","v":1703.9983065863364},{"$f":"'Solar - PV Dist. Comm'!P166","v":1674.7826681432834},{"$f":"'Solar - PV Dist. Comm'!Q166","v":1645.5670297002305},{"$f":"'Solar - PV Dist. Comm'!R166","v":1616.3513912571775},{"$f":"'Solar - PV Dist. Comm'!S166","v":1587.1357528141248},{"$f":"'Solar - PV Dist. Comm'!T166","v":1557.9201143710718},{"$f":"'Solar - PV Dist. Comm'!U166","v":1528.7044759280191},{"$f":"'Solar - PV Dist. Comm'!V166","v":1499.4888374849661},{"$f":"'Solar - PV Dist. Comm'!W166","v":1470.2731990419134},{"$f":"'Solar - PV Dist. Comm'!X166","v":1442.3718129705192},{"$f":"'Solar - PV Dist. Comm'!Y166","v":1414.470426899125},{"$f":"'Solar - PV Dist. Comm'!Z166","v":1386.5690408277308},{"$f":"'Solar - PV Dist. Comm'!AA166","v":1358.6676547563363},{"$f":"'Solar - PV Dist. Comm'!AB166","v":1330.7662686849419},{"$f":"'Solar - PV Dist. Comm'!AC166","v":1302.8648826135477},{"$f":"'Solar - PV Dist. Comm'!AD166","v":1274.9634965421533},{"$f":"'Solar - PV Dist. Comm'!AE166","v":1247.0621104707593},{"$f":"'Solar - PV Dist. Comm'!AF166","v":1219.1607243993649},{"$f":"'Solar - PV Dist. Comm'!AG166","v":1191.2593383279705},{"$f":"'Solar - PV Dist. Comm'!AH166","v":1163.3579522565763},{"$f":"'Solar - PV Dist. Comm'!AI166","v":1135.4565661851818},{"$f":"'Solar - PV Dist. Comm'!AJ166","v":1107.5551801137876},{"$f":"'Solar - PV Dist. Comm'!AK166","v":1079.6537940423934},{"$f":"'Solar - PV Dist. Comm'!AL166","v":1051.752407970999},{"$f":"'Solar - PV Dist. Comm'!AM166","v":1023.8510218996048},{"$f":"'Solar - PV Dist. Comm'!AN166","v":995.94963582821049},{"$f":"'Solar - PV Dist. Comm'!AO166","v":968.04824975681618},{"$f":"'Solar - PV Dist. Comm'!AP166","v":940.14686368542186},{"$f":"'Solar - PV Dist. Comm'!AQ166","v":912.24547761402732}]
["RA3CoClass99","RD","Advanced",30,"CommPV","Class9",{"$f":"'Solar - PV Dist. Comm'!L167","v":1806.462617457503},{"$f":"'Solar - PV Dist. Comm'!M167","v":1762.4295834724421},{"$f":"'Solar - PV Dist. Comm'!N167","v":1656.2193106005366},{"$f":"'Solar - PV Dist. Comm'!O167","v":1550.009037728631},{"$f":"'Solar - PV Dist. Comm'!P167","v":1443.7987648567257},{"$f":"'Solar - PV Dist. Comm'!Q167","v":1337.5884919848202},{"$f":"'Solar - PV Dist. Comm'!R167","v":1231.3782191129148},{"$f":"'Solar - PV Dist. Comm'!S167","v":1125.1679462410093},{"$f":"'Solar - PV Dist. Comm'!T167","v":1018.9576733691038},{"$f":"'Solar - PV Dist. Comm'!U167","v":912.74740049719821},{"$f":"'Solar - PV Dist. Comm'!V167","v":806.53712762529267},{"$f":"'Solar - PV Dist. Comm'!W167","v":700.32685475338667},{"$f":"'Solar - PV Dist. Comm'!X167","v":691.30060058709171},{"$f":"'Solar - PV Dist. Comm'!Y167","v":682.27434642079697},{"$f":"'Solar - PV Dist. Comm'!Z167","v":673.24809225450224},{"$f":"'Solar - PV Dist. Comm'!AA167","v":664.22183808820739},{"$f":"'Solar - PV Dist. Comm'!AB167","v":655.19558392191266},{"$f":"'Solar - PV Dist. Comm'!AC167","v":646.16932975561781},{"$f":"'Solar - PV Dist. Comm'!AD167","v":637.14307558932308},{"$f":"'Solar - PV Dist. Comm'!AE167","v":628.11682142302834},{"$f":"'Solar - PV Dist. Comm'!AF167","v":619.09056725673338},{"$f":"'Solar - PV Dist. Comm'!AG167","v":610.06431309043865},{"$f":"'Solar - PV Dist. Comm'!AH167","v":601.03805892414391},{"$f":"'Solar - PV Dist. Comm'!AI167","v":592.01180475784906},{"$f":"'Solar - PV Dist. Comm'!AJ167","v":582.98555059155433},{"$f":"'Solar - PV Dist. Comm'!AK167","v":573.95929642525959},{"$f":"'Solar - PV Dist. Comm'!AL167","v":564.93304225896475},{"$f":"'Solar - PV Dist. Comm'!AM167","v":555.90678809267001},{"$f":"'Solar - PV Dist. Comm'!AN167","v":546.88053392637516},{"$f":"'Solar - PV Dist. Comm'!AO167","v":537.85427976008032},{"$f":"'Solar - PV Dist. Comm'!AP167","v":528.82802559378558},{"$f":"'Solar - PV Dist. Comm'!AQ167","v":519.80177142749028}]
["RM3CoClass99","RD","Moderate",30,"CommPV","Class9",{"$f":"'Solar - PV Dist. Comm'!L168","v":1806.462617457503},{"$f":"'Solar - PV Dist. Comm'!M168","v":1762.4295834724421},{"$f":"'Solar - PV Dist. Comm'!N168","v":1677.4111728866005},{"$f":"'Solar - PV Dist. Comm'!O168","v":1592.3927623007592},{"$f":"'Solar - PV Dist. Comm'!P168","v":1507.3743517149178},{"$f":"'Solar - PV Dist. Comm'!Q168","v":1422.3559411290762},{"$f":"'Solar - PV Dist. Comm'!R168","v":1337.3375305432346},{"$f":"'Solar - PV Dist. Comm'!S168","v":1252.3191199573932},{"$f":"'Solar - PV Dist. Comm'!T168","v":1167.3007093715519},{"$f":"'Solar - PV Dist. Comm'!U168","v":1082.2822987857103},{"$f":"'Solar - PV Dist. Comm'!V168","v":997.26388819986892},{"$f":"'Solar - PV Dist. Comm'!W168","v":912.24547761402732},{"$f":"'Solar - PV Dist. Comm'!X168","v":901.64954647099535},{"$f":"'Solar - PV Dist. Comm'!Y168","v":891.05361532796337},{"$f":"'Solar - PV Dist. Comm'!Z168","v":880.4576841849314},{"$f":"'Solar - PV Dist. Comm'!AA168","v":869.86175304189942},{"$f":"'Solar - PV Dist. Comm'!AB168","v":859.26582189886733},{"$f":"'Solar - PV Dist. Comm'!AC168","v":848.66989075583547},{"$f":"'Solar - PV Dist. Comm'!AD168","v":838.07395961280338},{"$f":"'Solar - PV Dist. Comm'!AE168","v":827.4780284697714},{"$f":"'Solar - PV Dist. Comm'!AF168","v":816.88209732673943},{"$f":"'Solar - PV Dist. Comm'!AG168","v":806.28616618370745},{"$f":"'Solar - PV Dist. Comm'!AH168","v":795.69023504067536},{"$f":"'Solar - PV Dist. Comm'!AI168","v":785.09430389764339},{"$f":"'Solar - PV Dist. Comm'!AJ168","v":774.49837275461141},{"$f":"'Solar - PV Dist. Comm'!AK168","v":763.90244161157943},{"$f":"'Solar - PV Dist. Comm'!AL168","v":753.30651046854746},{"$f":"'Solar - PV Dist. Comm'!AM168","v":742.71057932551548},{"$f":"'Solar - PV Dist. Comm'!AN168","v":732.11464818248351},{"$f":"'Solar - PV Dist. Comm'!AO168","v":721.51871703945142},{"$f":"'Solar - PV Dist. Comm'!AP168","v":710.92278589641955},{"$f":"'Solar - PV Dist. Comm'!AQ168","v":700.32685475338667}]
["RC3CoClass99","RD","Conservative",30,"CommPV","Class9",{"$f":"'Solar - PV Dist. Comm'!L169","v":1806.462617457503},{"$f":"'Solar - PV Dist. Comm'!M169","v":1762.4295834724421},{"$f":"'Solar - PV Dist. Comm'!N169","v":1733.2139450293894},{"$f":"'Solar - PV Dist. Comm'!O169","v":1703.9983065863364},{"$f":"'Solar - PV Dist. Comm'!P169","v":1674.7826681432834},{"$f":"'Solar - PV Dist. Comm'!Q169","v":1645.5670297002305},{"$f":"'Solar - PV Dist. Comm'!R169","v":1616.3513912571775},{"$f":"'Solar - PV Dist. Comm'!S169","v":1587.1357528141248},{"$f":"'Solar - PV Dist. Comm'!T169","v":1557.9201143710718},{"$f":"'Solar - PV Dist. Comm'!U169","v":1528.7044759280191},{"$f":"'Solar - PV Dist. Comm'!V169","v":1499.4888374849661},{"$f":"'Solar - PV Dist. Comm'!W169","v":1470.2731990419134},{"$f":"'Solar - PV Dist. Comm'!X169","v":1442.3718129705192},{"$f":"'Solar - PV Dist. Comm'!Y169","v":1414.470426899125},{"$f":"'Solar - PV Dist. Comm'!Z169","v":1386.5690408277308},{"$f":"'Solar - PV Dist. Comm'!AA169","v":1358.6676547563363},{"$f":"'Solar - PV Dist. Comm'!AB169","v":1330.7662686849419},{"$f":"'Solar - PV Dist. Comm'!AC169","v":1302.8648826135477},{"$f":"'Solar - PV Dist. Comm'!AD169","v":1274.9634965421533},{"$f":"'Solar - PV Dist. Comm'!AE169","v":1247.0621104707593},{"$f":"'Solar - PV Dist. Comm'!AF169","v":1219.1607243993649},{"$f":"'Solar - PV Dist. Comm'!AG169","v":1191.2593383279705},{"$f":"'Solar - PV Dist. Comm'!AH169","v":1163.3579522565763},{"$f":"'Solar - PV Dist. Comm'!AI169","v":1135.4565661851818},{"$f":"'Solar - PV Dist. Comm'!AJ169","v":1107.5551801137876},{"$f":"'Solar - PV Dist. Comm'!AK169","v":1079.6537940423934},{"$f":"'Solar - PV Dist. Comm'!AL169","v":1051.752407970999},{"$f":"'Solar - PV Dist. Comm'!AM169","v":1023.8510218996048},{"$f":"'Solar - PV Dist. Comm'!AN169","v":995.94963582821049},{"$f":"'Solar - PV Dist. Comm'!AO169","v":968.04824975681618},{"$f":"'Solar - PV Dist. Comm'!AP169","v":940.14686368542186},{"$f":"'Solar - PV Dist. Comm'!AQ169","v":912.24547761402732}]
["RA3CoClass88","RD","Advanced",30,"CommPV","Class8",{"$f":"'Solar - PV Dist. Comm'!L170","v":1806.462617457503},{"$f":"'Solar - PV Dist. Comm'!M170","v":1762.4295834724421},{"$f":"'Solar - PV Dist. Comm'!N170","v":1656.2193106005366},{"$f":"'Solar - PV Dist. Comm'!O170","v":1550.009037728631},{"$f":"'Solar - PV Dist. Comm'!P170","v":1443.7987648567257},{"$f":"'Solar - PV Dist. Comm'!Q170","v":1337.5884919848202},{"$f":"'Solar - PV Dist. Comm'!R170","v":1231.3782191129148},{"$f":"'Solar - PV Dist. Comm'!S170","v":1125.1679462410093},{"$f":"'Solar - PV Dist. Comm'!T170","v":1018.9576733691038},{"$f":"'Solar - PV Dist. Comm'!U170","v":912.74740049719821},{"$f":"'Solar - PV Dist. Comm'!V170","v":806.53712762529267},{"$f":"'Solar - PV Dist. Comm'!W170","v":700.32685475338667},{"$f":"'Solar - PV Dist. Comm'!X170","v":691.30060058709171},{"$f":"'Solar - PV Dist. Comm'!Y170","v":682.27434642079697},{"$f":"'Solar - PV Dist. Comm'!Z170","v":673.24809225450224},{"$f":"'Solar - PV Dist. Comm'!AA170","v":664.22183808820739},{"$f":"'Solar - PV Dist. Comm'!AB170","v":655.19558392191266},{"$f":"'Solar - PV Dist. Comm'!AC170","v":646.16932975561781},{"$f":"'Solar - PV Dist. Comm'!AD170","v":637.14307558932308},{"$f":"'Solar - PV Dist. Comm'!AE170","v":628.11682142302834},{"$f":"'Solar - PV Dist. Comm'!AF170","v":619.09056725673338},{"$f":"'Solar - PV Dist. Comm'!AG170","v":610.06431309043865},{"$f":"'Solar - PV Dist. Comm'!AH170","v":601.03805892414391},{"$f":"'Solar - PV Dist. Comm'!AI170","v":592.01180475784906},{"$f":"'Solar - PV Dist. Comm'!AJ170","v":582.98555059155433},{"$f":"'Solar - PV Dist. Comm'!AK170","v":573.95929642525959},{"$f":"'Solar - PV Dist. Comm'!AL170","v":564.93304225896475},{"$f":"'Solar - PV Dist. Comm'!AM170","v":555.90678809267001},{"$f":"'Solar - PV Dist. Comm'!AN170","v":546.88053392637516},{"$f":"'Solar - PV Dist. Comm'!AO170","v":537.85427976008032},{"$f":"'Solar - PV Dist. Comm'!AP170","v":528.82802559378558},{"$f":"'Solar - PV Dist. Comm'!AQ170","v":519.80177142749028}]
["RM3CoClass88","RD","Moderate",30,"CommPV","Class8",{"$f":"'Solar - PV Dist. Comm'!L171","v":1806.462617457503},{"$f":"'Solar - PV Dist. Comm'!M171","v":1762.4295834724421},{"$f":"'Solar - PV Dist. Comm'!N171","v":1677.4111728866005},{"$f":"'Solar - PV Dist. Comm'!O171","v":1592.3927623007592},{"$f":"'Solar - PV Dist. Comm'!P171","v":1507.3743517149178},{"$f":"'Solar - PV Dist. Comm'!Q171","v":1422.3559411290762},{"$f":"'Solar - PV Dist. Comm'!R171","v":1337.3375305432346},{"$f":"'Solar - PV Dist. Comm'!S171","v":1252.3191199573932},{"$f":"'Solar - PV Dist. Comm'!T171","v":1167.3007093715519},{"$f":"'Solar - PV Dist. Comm'!U171","v":1082.2822987857103},{"$f":"'Solar - PV Dist. Comm'!V171","v":997.26388819986892},{"$f":"'Solar - PV Dist. Comm'!W171","v":912.24547761402732},{"$f":"'Solar - PV Dist. Comm'!X171","v":901.64954647099535},{"$f":"'Solar - PV Dist. Comm'!Y171","v":891.05361532796337},{"$f":"'Solar - PV Dist. Comm'!Z171","v":880.4576841849314},{"$f":"'Solar - PV Dist. Comm'!AA171","v":869.86175304189942},{"$f":"'Solar - PV Dist. Comm'!AB171","v":859.26582189886733},{"$f":"'Solar - PV Dist. Comm'!AC171","v":848.66989075583547},{"$f":"'Solar - PV Dist. Comm'!AD171","v":838.07395961280338},{"$f":"'Solar - PV Dist. Comm'!AE171","v":827.4780284697714},{"$f":"'Solar - PV Dist. Comm'!AF171","v":816.88209732673943},{"$f":"'Solar - PV Dist. Comm'!AG171","v":806.28616618370745},{"$f":"'Solar - PV Dist. Comm'!AH171","v":795.69023504067536},{"$f":"'Solar - PV Dist. Comm'!AI171","v":785.09430389764339},{"$f":"'Solar - PV Dist. Comm'!AJ171","v":774.49837275461141},{"$f":"'Solar - PV Dist. Comm'!AK171","v":763.90244161157943},{"$f":"'Solar - PV Dist. Comm'!AL171","v":753.30651046854746},{"$f":"'Solar - PV Dist. Comm'!AM171","v":742.71057932551548},{"$f":"'Solar - PV Dist. Comm'!AN171","v":732.11464818248351},{"$f":"'Solar - PV Dist. Comm'!AO171","v":721.51871703945142},{"$f":"'Solar - PV Dist. Comm'!AP171","v":710.92278589641955},{"$f":"'Solar - PV Dist. Comm'!AQ171","v":700.32685475338667}]
["RC3CoClass88","RD","Conservative",30,"CommPV","Class8",{"$f":"'Solar - PV Dist. Comm'!L172","v":1806.462617457503},{"$f":"'Solar - PV Dist. Comm'!M172","v":1762.4295834724421},{"$f":"'Solar - PV Dist. Comm'!N172","v":1733.2139450293894},{"$f":"'Solar - PV Dist. Comm'!O172","v":1703.9983065863364},{"$f":"'Solar - PV Dist. Comm'!P172","v":1674.7826681432834},{"$f":"'Solar - PV Dist. Comm'!Q172","v":1645.5670297002305},{"$f":"'Solar - PV Dist. Comm'!R172","v":1616.3513912571775},{"$f":"'Solar - PV Dist. Comm'!S172","v":1587.1357528141248},{"$f":"'Solar - PV Dist. Comm'!T172","v":1557.9201143710718},{"$f":"'Solar - PV Dist. Comm'!U172","v":1528.7044759280191},{"$f":"'Solar - PV Dist. Comm'!V172","v":1499.4888374849661},{"$f":"'Solar - PV Dist. Comm'!W172","v":1470.2731990419134},{"$f":"'Solar - PV Dist. Comm'!X172","v":1442.3718129705192},{"$f":"'Solar - PV Dist. Comm'!Y172","v":1414.470426899125},{"$f":"'Solar - PV Dist. Comm'!Z172","v":1386.5690408277308},{"$f":"'Solar - PV Dist. Comm'!AA172","v":1358.6676547563363},{"$f":"'Solar - PV Dist. Comm'!AB172","v":1330.7662686849419},{"$f":"'Solar - PV Dist. Comm'!AC172","v":1302.8648826135477},{"$f":"'Solar - PV Dist. Comm'!AD172","v":1274.9634965421533},{"$f":"'Solar - PV Dist. Comm'!AE172","v":1247.0621104707593},{"$f":"'Solar - PV Dist. Comm'!AF172","v":1219.1607243993649},{"$f":"'Solar - PV Dist. Comm'!AG172","v":1191.2593383279705},{"$f":"'Solar - PV Dist. Comm'!AH172","v":1163.3579522565763},{"$f":"'Solar - PV Dist. Comm'!AI172","v":1135.4565661851818},{"$f":"'Solar - PV Dist. Comm'!AJ172","v":1107.5551801137876},{"$f":"'Solar - PV Dist. Comm'!AK172","v":1079.6537940423934},{"$f":"'Solar - PV Dist. Comm'!AL172","v":1051.752407970999},{"$f":"'Solar - PV Dist. Comm'!AM172","v":1023.8510218996048},{"$f":"'Solar - PV Dist. Comm'!AN172","v":995.94963582821049},{"$f":"'Solar - PV Dist. Comm'!AO172","v":968.04824975681618},{"$f":"'Solar - PV Dist. Comm'!AP172","v":940.14686368542186},{"$f":"'Solar - PV Dist. Comm'!AQ172","v":912.24547761402732}]
["RA3CoClass77","RD","Advanced",30,"CommPV","Class7",{"$f":"'Solar - PV Dist. Comm'!L173","v":1806.462617457503},{"$f":"'Solar - PV Dist. Comm'!M173","v":1762.4295834724421},{"$f":"'Solar - PV Dist. Comm'!N173","v":1656.2193106005366},{"$f":"'Solar - PV Dist. Comm'!O173","v":1550.009037728631},{"$f":"'Solar - PV Dist. Comm'!P173","v":1443.7987648567257},{"$f":"'Solar - PV Dist. Comm'!Q173","v":1337.5884919848202},{"$f":"'Solar - PV Dist. Comm'!R173","v":1231.3782191129148},{"$f":"'Solar - PV Dist. Comm'!S173","v":1125.1679462410093},{"$f":"'Solar - PV Dist. Comm'!T173","v":1018.9576733691038},{"$f":"'Solar - PV Dist. Comm'!U173","v":912.74740049719821},{"$f":"'Solar - PV Dist. Comm'!V173","v":806.53712762529267},{"$f":"'Solar - PV Dist. Comm'!W173","v":700.32685475338667},{"$f":"'Solar - PV Dist. Comm'!X173","v":691.30060058709171},{"$f":"'Solar - PV Dist. Comm'!Y173","v":682.27434642079697},{"$f":"'Solar - PV Dist. Comm'!Z173","v":673.24809225450224},{"$f":"'Solar - PV Dist. Comm'!AA173","v":664.22183808820739},{"$f":"'Solar - PV Dist. Comm'!AB173","v":655.19558392191266},{"$f":"'Solar - PV Dist. Comm'!AC173","v":646.16932975561781},{"$f":"'Solar - PV Dist. Comm'!AD173","v":637.14307558932308},{"$f":"'Solar - PV Dist. Comm'!AE173","v":628.11682142302834},{"$f":"'Solar - PV Dist. Comm'!AF173","v":619.09056725673338},{"$f":"'Solar - PV Dist. Comm'!AG173","v":610.06431309043865},{"$f":"'Solar - PV Dist. Comm'!AH173","v":601.03805892414391},{"$f":"'Solar - PV Dist. Comm'!AI173","v":592.01180475784906},{"$f":"'Solar - PV Dist. Comm'!AJ173","v":582.98555059155433},{"$f":"'Solar - PV Dist. Comm'!AK173","v":573.95929642525959},{"$f":"'Solar - PV Dist. Comm'!AL173","v":564.93304225896475},{"$f":"'Solar - PV Dist. Comm'!AM173","v":555.90678809267001},{"$f":"'Solar - PV Dist. Comm'!AN173","v":546.88053392637516},{"$f":"'Solar - PV Dist. Comm'!AO173","v":537.85427976008032},{"$f":"'Solar - PV Dist. Comm'!AP173","v":528.82802559378558},{"$f":"'Solar - PV Dist. Comm'!AQ173","v":519.80177142749028}]
["RM3CoClass77","RD","Moderate",30,"CommPV","Class7",{"$f":"'Solar - PV Dist. Comm'!L174","v":1806.462617457503},{"$f":"'Solar - PV Dist. Comm'!M174","v":1762.4295834724421},{"$f":"'Solar - PV Dist. Comm'!N174","v":1677.4111728866005},{"$f":"'Solar - PV Dist. Comm'!O174","v":1592.3927623007592},{"$f":"'Solar - PV Dist. Comm'!P174","v":1507.3743517149178},{"$f":"'Solar - PV Dist. Comm'!Q174","v":1422.3559411290762},{"$f":"'Solar - PV Dist. Comm'!R174","v":1337.3375305432346},{"$f":"'Solar - PV Dist. Comm'!S174","v":1252.3191199573932},{"$f":"'Solar - PV Dist. Comm'!T174","v":1167.3007093715519},{"$f":"'Solar - PV Dist. Comm'!U174","v":1082.2822987857103},{"$f":"'Solar - PV Dist. Comm'!V174","v":997.26388819986892},{"$f":"'Solar - PV Dist. Comm'!W174","v":912.24547761402732},{"$f":"'Solar - PV Dist. Comm'!X174","v":901.64954647099535},{"$f":"'Solar - PV Dist. Comm'!Y174","v":891.05361532796337},{"$f":"'Solar - PV Dist. Comm'!Z174","v":880.4576841849314},{"$f":"'Solar - PV Dist. Comm'!AA174","v":869.86175304189942},{"$f":"'Solar - PV Dist. Comm'!AB174","v":859.26582189886733},{"$f":"'Solar - PV Dist. Comm'!AC174","v":848.66989075583547},{"$f":"'Solar - PV Dist. Comm'!AD174","v":838.07395961280338},{"$f":"'Solar - PV Dist. Comm'!AE174","v":827.4780284697714},{"$f":"'Solar - PV Dist. Comm'!AF174","v":816.88209732673943},{"$f":"'Solar - PV Dist. Comm'!AG174","v":806.28616618370745},{"$f":"'Solar - PV Dist. Comm'!AH174","v":795.69023504067536},{"$f":"'Solar - PV Dist. Comm'!AI174","v":785.09430389764339},{"$f":"'Solar - PV Dist. Comm'!AJ174","v":774.49837275461141},{"$f":"'Solar - PV Dist. Comm'!AK174","v":763.90244161157943},{"$f":"'Solar - PV Dist. Comm'!AL174","v":753.30651046854746},{"$f":"'Solar - PV Dist. Comm'!AM174","v":742.71057932551548},{"$f":"'Solar - PV Dist. Comm'!AN174","v":732.11464818248351},{"$f":"'Solar - PV Dist. Comm'!AO174","v":721.51871703945142},{"$f":"'Solar - PV Dist. Comm'!AP174","v":710.92278589641955},{"$f":"'Solar - PV Dist. Comm'!AQ174","v":700.32685475338667}]
["RC3CoClass77","RD","Conservative",30,"CommPV","Class7",{"$f":"'Solar - PV Dist. Comm'!L175","v":1806.462617457503},{"$f":"'Solar - PV Dist. Comm'!M175","v":1762.4295834724421},{"$f":"'Solar - PV Dist. Comm'!N175","v":1733.2139450293894},{"$f":"'Solar - PV Dist. Comm'!O175","v":1703.9983065863364},{"$f":"'Solar - PV Dist. Comm'!P175","v":1674.7826681432834},{"$f":"'Solar - PV Dist. Comm'!Q175","v":1645.5670297002305},{"$f":"'Solar - PV Dist. Comm'!R175","v":1616.3513912571775},{"$f":"'Solar - PV Dist. Comm'!S175","v":1587.1357528141248},{"$f":"'Solar - PV Dist. Comm'!T175","v":1557.9201143710718},{"$f":"'Solar - PV Dist. Comm'!U175","v":1528.7044759280191},{"$f":"'Solar - PV Dist. Comm'!V175","v":1499.4888374849661},{"$f":"'Solar - PV Dist. Comm'!W175","v":1470.2731990419134},{"$f":"'Solar - PV Dist. Comm'!X175","v":1442.3718129705192},{"$f":"'Solar - PV Dist. Comm'!Y175","v":1414.470426899125},{"$f":"'Solar - PV Dist. Comm'!Z175","v":1386.5690408277308},{"$f":"'Solar - PV Dist. Comm'!AA175","v":1358.6676547563363},{"$f":"'Solar - PV Dist. Comm'!AB175","v":1330.7662686849419},{"$f":"'Solar - PV Dist. Comm'!AC175","v":1302.8648826135477},{"$f":"'Solar - PV Dist. Comm'!AD175","v":1274.9634965421533},{"$f":"'Solar - PV Dist. Comm'!AE175","v":1247.0621104707593},{"$f":"'Solar - PV Dist. Comm'!AF175","v":1219.1607243993649},{"$f":"'Solar - PV Dist. Comm'!AG175","v":1191.2593383279705},{"$f":"'Solar - PV Dist. Comm'!AH175","v":1163.3579522565763},{"$f":"'Solar - PV Dist. Comm'!AI175","v":1135.4565661851818},{"$f":"'Solar - PV Dist. Comm'!AJ175","v":1107.5551801137876},{"$f":"'Solar - PV Dist. Comm'!AK175","v":1079.6537940423934},{"$f":"'Solar - PV Dist. Comm'!AL175","v":1051.752407970999},{"$f":"'Solar - PV Dist. Comm'!AM175","v":1023.8510218996048},{"$f":"'Solar - PV Dist. Comm'!AN175","v":995.94963582821049},{"$f":"'Solar - PV Dist. Comm'!AO175","v":968.04824975681618},{"$f":"'Solar - PV Dist. Comm'!AP175","v":940.14686368542186},{"$f":"'Solar - PV Dist. Comm'!AQ175","v":912.24547761402732}]
["RA3CoClass66","RD","Advanced",30,"CommPV","Class6",{"$f":"'Solar - PV Dist. Comm'!L176","v":1806.462617457503},{"$f":"'Solar - PV Dist. Comm'!M176","v":1762.4295834724421},{"$f":"'Solar - PV Dist. Comm'!N176","v":1656.2193106005366},{"$f":"'Solar - PV Dist. Comm'!O176","v":1550.009037728631},{"$f":"'Solar - PV Dist. Comm'!P176","v":1443.7987648567257},{"$f":"'Solar - PV Dist. Comm'!Q176","v":1337.5884919848202},{"$f":"'Solar - PV Dist. Comm'!R176","v":1231.3782191129148},{"$f":"'Solar - PV Dist. Comm'!S176","v":1125.1679462410093},{"$f":"'Solar - PV Dist. Comm'!T176","v":1018.9576733691038},{"$f":"'Solar - PV Dist. Comm'!U176","v":912.74740049719821},{"$f":"'Solar - PV Dist. Comm'!V176","v":806.53712762529267},{"$f":"'Solar - PV Dist. Comm'!W176","v":700.32685475338667},{"$f":"'Solar - PV Dist. Comm'!X176","v":691.30060058709171},{"$f":"'Solar - PV Dist. Comm'!Y176","v":682.27434642079697},{"$f":"'Solar - PV Dist. Comm'!Z176","v":673.24809225450224},{"$f":"'Solar - PV Dist. Comm'!AA176","v":664.22183808820739},{"$f":"'Solar - PV Dist. Comm'!AB176","v":655.19558392191266},{"$f":"'Solar - PV Dist. Comm'!AC176","v":646.16932975561781},{"$f":"'Solar - PV Dist. Comm'!AD176","v":637.14307558932308},{"$f":"'Solar - PV Dist. Comm'!AE176","v":628.11682142302834},{"$f":"'Solar - PV Dist. Comm'!AF176","v":619.09056725673338},{"$f":"'Solar - PV Dist. Comm'!AG176","v":610.06431309043865},{"$f":"'Solar - PV Dist. Comm'!AH176","v":601.03805892414391},{"$f":"'Solar - PV Dist. Comm'!AI176","v":592.01180475784906},{"$f":"'Solar - PV Dist. Comm'!AJ176","v":582.98555059155433},{"$f":"'Solar - PV Dist. Comm'!AK176","v":573.95929642525959},{"$f":"'Solar - PV Dist. Comm'!AL176","v":564.93304225896475},{"$f":"'Solar - PV Dist. Comm'!AM176","v":555.90678809267001},{"$f":"'Solar - PV Dist. Comm'!AN176","v":546.88053392637516},{"$f":"'Solar - PV Dist. Comm'!AO176","v":537.85427976008032},{"$f":"'Solar - PV Dist. Comm'!AP176","v":528.82802559378558},{"$f":"'Solar - PV Dist. Comm'!AQ176","v":519.80177142749028}]
["RM3CoClass66","RD","Moderate",30,"CommPV","Class6",{"$f":"'Solar - PV Dist. Comm'!L177","v":1806.462617457503},{"$f":"'Solar - PV Dist. Comm'!M177","v":1762.4295834724421},{"$f":"'Solar - PV Dist. Comm'!N177","v":1677.4111728866005},{"$f":"'Solar - PV Dist. Comm'!O177","v":1592.3927623007592},{"$f":"'Solar - PV Dist. Comm'!P177","v":1507.3743517149178},{"$f":"'Solar - PV Dist. Comm'!Q177","v":1422.3559411290762},{"$f":"'Solar - PV Dist. Comm'!R177","v":1337.3375305432346},{"$f":"'Solar - PV Dist. Comm'!S177","v":1252.3191199573932},{"$f":"'Solar - PV Dist. Comm'!T177","v":1167.3007093715519},{"$f":"'Solar - PV Dist. Comm'!U177","v":1082.2822987857103},{"$f":"'Solar - PV Dist. Comm'!V177","v":997.26388819986892},{"$f":"'Solar - PV Dist. Comm'!W177","v":912.24547761402732},{"$f":"'Solar - PV Dist. Comm'!X177","v":901.64954647099535},{"$f":"'Solar - PV Dist. Comm'!Y177","v":891.05361532796337},{"$f":"'Solar - PV Dist. Comm'!Z177","v":880.4576841849314},{"$f":"'Solar - PV Dist. Comm'!AA177","v":869.86175304189942},{"$f":"'Solar - PV Dist. Comm'!AB177","v":859.26582189886733},{"$f":"'Solar - PV Dist. Comm'!AC177","v":848.66989075583547},{"$f":"'Solar - PV Dist. Comm'!AD177","v":838.07395961280338},{"$f":"'Solar - PV Dist. Comm'!AE177","v":827.4780284697714},{"$f":"'Solar - PV Dist. Comm'!AF177","v":816.88209732673943},{"$f":"'Solar - PV Dist. Comm'!AG177","v":806.28616618370745},{"$f":"'Solar - PV Dist. Comm'!AH177","v":795.69023504067536},{"$f":"'Solar - PV Dist. Comm'!AI177","v":785.09430389764339},{"$f":"'Solar - PV Dist. Comm'!AJ177","v":774.49837275461141},{"$f":"'Solar - PV Dist. Comm'!AK177","v":763.90244161157943},{"$f":"'Solar - PV Dist. Comm'!AL177","v":753.30651046854746},{"$f":"'Solar - PV Dist. Comm'!AM177","v":742.71057932551548},{"$f":"'Solar - PV Dist. Comm'!AN177","v":732.11464818248351},{"$f":"'Solar - PV Dist. Comm'!AO177","v":721.51871703945142},{"$f":"'Solar - PV Dist. Comm'!AP177","v":710.92278589641955},{"$f":"'Solar - PV Dist. Comm'!AQ177","v":700.32685475338667}]
["RC3CoClass66","RD","Conservative",30,"CommPV","Class6",{"$f":"'Solar - PV Dist. Comm'!L178","v":1806.462617457503},{"$f":"'Solar - PV Dist. Comm'!M178","v":1762.4295834724421},{"$f":"'Solar - PV Dist. Comm'!N178","v":1733.2139450293894},{"$f":"'Solar - PV Dist. Comm'!O178","v":1703.9983065863364},{"$f":"'Solar - PV Dist. Comm'!P178","v":1674.7826681432834},{"$f":"'Solar - PV Dist. Comm'!Q178","v":1645.5670297002305},{"$f":"'Solar - PV Dist. Comm'!R178","v":1616.3513912571775},{"$f":"'Solar - PV Dist. Comm'!S178","v":1587.1357528141248},{"$f":"'Solar - PV Dist. Comm'!T178","v":1557.9201143710718},{"$f":"'Solar - PV Dist. Comm'!U178","v":1528.7044759280191},{"$f":"'Solar - PV Dist. Comm'!V178","v":1499.4888374849661},{"$f":"'Solar - PV Dist. Comm'!W178","v":1470.2731990419134},{"$f":"'Solar - PV Dist. Comm'!X178","v":1442.3718129705192},{"$f":"'Solar - PV Dist. Comm'!Y178","v":1414.470426899125},{"$f":"'Solar - PV Dist. Comm'!Z178","v":1386.5690408277308},{"$f":"'Solar - PV Dist. Comm'!AA178","v":1358.6676547563363},{"$f":"'Solar - PV Dist. Comm'!AB178","v":1330.7662686849419},{"$f":"'Solar - PV Dist. Comm'!AC178","v":1302.8648826135477},{"$f":"'Solar - PV Dist. Comm'!AD178","v":1274.9634965421533},{"$f":"'Solar - PV Dist. Comm'!AE178","v":1247.0621104707593},{"$f":"'Solar - PV Dist. Comm'!AF178","v":1219.1607243993649},{"$f":"'Solar - PV Dist. Comm'!AG178","v":1191.2593383279705},{"$f":"'Solar - PV Dist. Comm'!AH178","v":1163.3579522565763},{"$f":"'Solar - PV Dist. Comm'!AI178","v":1135.4565661851818},{"$f":"'Solar - PV Dist. Comm'!AJ178","v":1107.5551801137876},{"$f":"'Solar - PV Dist. Comm'!AK178","v":1079.6537940423934},{"$f":"'Solar - PV Dist. Comm'!AL178","v":1051.752407970999},{"$f":"'Solar - PV Dist. Comm'!AM178","v":1023.8510218996048},{"$f":"'Solar - PV Dist. Comm'!AN178","v":995.94963582821049},{"$f":"'Solar - PV Dist. Comm'!AO178","v":968.04824975681618},{"$f":"'Solar - PV Dist. Comm'!AP178","v":940.14686368542186},{"$f":"'Solar - PV Dist. Comm'!AQ178","v":912.24547761402732}]
[{"$f":"_xlfn.CONCAT(LEFT(B128,1), LEFT(C128,1), LEFT(D128,1),LEFT(E128,2),LEFT(F128,6),RIGHT(F128,1))","v":"RA3CoClass55"},"RD","Advanced",30,"CommPV","Class5",{"$f":"'Solar - PV Dist. Comm'!L179","v":1806.462617457503},{"$f":"'Solar - PV Dist. Comm'!M179","v":1762.4295834724421},{"$f":"'Solar - PV Dist. Comm'!N179","v":1656.2193106005366},{"$f":"'Solar - PV Dist. Comm'!O179","v":1550.009037728631},{"$f":"'Solar - PV Dist. Comm'!P179","v":1443.7987648567257},{"$f":"'Solar - PV Dist. Comm'!Q179","v":1337.5884919848202},{"$f":"'Solar - PV Dist. Comm'!R179","v":1231.3782191129148},{"$f":"'Solar - PV Dist. Comm'!S179","v":1125.1679462410093},{"$f":"'Solar - PV Dist. Comm'!T179","v":1018.9576733691038},{"$f":"'Solar - PV Dist. Comm'!U179","v":912.74740049719821},{"$f":"'Solar - PV Dist. Comm'!V179","v":806.53712762529267},{"$f":"'Solar - PV Dist. Comm'!W179","v":700.32685475338667},{"$f":"'Solar - PV Dist. Comm'!X179","v":691.30060058709171},{"$f":"'Solar - PV Dist. Comm'!Y179","v":682.27434642079697},{"$f":"'Solar - PV Dist. Comm'!Z179","v":673.24809225450224},{"$f":"'Solar - PV Dist. Comm'!AA179","v":664.22183808820739},{"$f":"'Solar - PV Dist. Comm'!AB179","v":655.19558392191266},{"$f":"'Solar - PV Dist. Comm'!AC179","v":646.16932975561781},{"$f":"'Solar - PV Dist. Comm'!AD179","v":637.14307558932308},{"$f":"'Solar - PV Dist. Comm'!AE179","v":628.11682142302834},{"$f":"'Solar - PV Dist. Comm'!AF179","v":619.09056725673338},{"$f":"'Solar - PV Dist. Comm'!AG179","v":610.06431309043865},{"$f":"'Solar - PV Dist. Comm'!AH179","v":601.03805892414391},{"$f":"'Solar - PV Dist. Comm'!AI179","v":592.01180475784906},{"$f":"'Solar - PV Dist. Comm'!AJ179","v":582.98555059155433},{"$f":"'Solar - PV Dist. Comm'!AK179","v":573.95929642525959},{"$f":"'Solar - PV Dist. Comm'!AL179","v":564.93304225896475},{"$f":"'Solar - PV Dist. Comm'!AM179","v":555.90678809267001},{"$f":"'Solar - PV Dist. Comm'!AN179","v":546.88053392637516},{"$f":"'Solar - PV Dist. Comm'!AO179","v":537.85427976008032},{"$f":"'Solar - PV Dist. Comm'!AP179","v":528.82802559378558},{"$f":"'Solar - PV Dist. Comm'!AQ179","v":519.80177142749028}]
["RM3CoClass55","RD","Moderate",30,"CommPV","Class5",{"$f":"'Solar - PV Dist. Comm'!L180","v":1806.462617457503},{"$f":"'Solar - PV Dist. Comm'!M180","v":1762.4295834724421},{"$f":"'Solar - PV Dist. Comm'!N180","v":1677.4111728866005},{"$f":"'Solar - PV Dist. Comm'!O180","v":1592.3927623007592},{"$f":"'Solar - PV Dist. Comm'!P180","v":1507.3743517149178},{"$f":"'Solar - PV Dist. Comm'!Q180","v":1422.3559411290762},{"$f":"'Solar - PV Dist. Comm'!R180","v":1337.3375305432346},{"$f":"'Solar - PV Dist. Comm'!S180","v":1252.3191199573932},{"$f":"'Solar - PV Dist. Comm'!T180","v":1167.3007093715519},{"$f":"'Solar - PV Dist. Comm'!U180","v":1082.2822987857103},{"$f":"'Solar - PV Dist. Comm'!V180","v":997.26388819986892},{"$f":"'Solar - PV Dist. Comm'!W180","v":912.24547761402732},{"$f":"'Solar - PV Dist. Comm'!X180","v":901.64954647099535},{"$f":"'Solar - PV Dist. Comm'!Y180","v":891.05361532796337},{"$f":"'Solar - PV Dist. Comm'!Z180","v":880.4576841849314},{"$f":"'Solar - PV Dist. Comm'!AA180","v":869.86175304189942},{"$f":"'Solar - PV Dist. Comm'!AB180","v":859.26582189886733},{"$f":"'Solar - PV Dist. Comm'!AC180","v":848.66989075583547},{"$f":"'Solar - PV Dist. Comm'!AD180","v":838.07395961280338},{"$f":"'Solar - PV Dist. Comm'!AE180","v":827.4780284697714},{"$f":"'Solar - PV Dist. Comm'!AF180","v":816.88209732673943},{"$f":"'Solar - PV Dist. Comm'!AG180","v":806.28616618370745},{"$f":"'Solar - PV Dist. Comm'!AH180","v":795.69023504067536},{"$f":"'Solar - PV Dist. Comm'!AI180","v":785.09430389764339},{"$f":"'Solar - PV Dist. Comm'!AJ180","v":774.49837275461141},{"$f":"'Solar - PV Dist. Comm'!AK180","v":763.90244161157943},{"$f":"'Solar - PV Dist. Comm'!AL180","v":753.30651046854746},{"$f":"'Solar - PV Dist. Comm'!AM180","v":742.71057932551548},{"$f":"'Solar - PV Dist. Comm'!AN180","v":732.11464818248351},{"$f":"'Solar - PV Dist. Comm'!AO180","v":721.51871703945142},{"$f":"'Solar - PV Dist. Comm'!AP180","v":710.92278589641955},{"$f":"'Solar - PV Dist. Comm'!AQ180","v":700.32685475338667}]
["RC3CoClass55","RD","Conservative",30,"CommPV","Class5",{"$f":"'Solar - PV Dist. Comm'!L181","v":1806.462617457503},{"$f":"'Solar - PV Dist. Comm'!M181","v":1762.4295834724421},{"$f":"'Solar - PV Dist. Comm'!N181","v":1733.2139450293894},{"$f":"'Solar - PV Dist. Comm'!O181","v":1703.9983065863364},{"$f":"'Solar - PV Dist. Comm'!P181","v":1674.7826681432834},{"$f":"'Solar - PV Dist. Comm'!Q181","v":1645.5670297002305},{"$f":"'Solar - PV Dist. Comm'!R181","v":1616.3513912571775},{"$f":"'Solar - PV Dist. Comm'!S181","v":1587.1357528141248},{"$f":"'Solar - PV Dist. Comm'!T181","v":1557.9201143710718},{"$f":"'Solar - PV Dist. Comm'!U181","v":1528.7044759280191},{"$f":"'Solar - PV Dist. Comm'!V181","v":1499.4888374849661},{"$f":"'Solar - PV Dist. Comm'!W181","v":1470.2731990419134},{"$f":"'Solar - PV Dist. Comm'!X181","v":1442.3718129705192},{"$f":"'Solar - PV Dist. Comm'!Y181","v":1414.470426899125},{"$f":"'Solar - PV Dist. Comm'!Z181","v":1386.5690408277308},{"$f":"'Solar - PV Dist. Comm'!AA181","v":1358.6676547563363},{"$f":"'Solar - PV Dist. Comm'!AB181","v":1330.7662686849419},{"$f":"'Solar - PV Dist. Comm'!AC181","v":1302.8648826135477},{"$f":"'Solar - PV Dist. Comm'!AD181","v":1274.9634965421533},{"$f":"'Solar - PV Dist. Comm'!AE181","v":1247.0621104707593},{"$f":"'Solar - PV Dist. Comm'!AF181","v":1219.1607243993649},{"$f":"'Solar - PV Dist. Comm'!AG181","v":1191.2593383279705},{"$f":"'Solar - PV Dist. Comm'!AH181","v":1163.3579522565763},{"$f":"'Solar - PV Dist. Comm'!AI181","v":1135.4565661851818},{"$f":"'Solar - PV Dist. Comm'!AJ181","v":1107.5551801137876},{"$f":"'Solar - PV Dist. Comm'!AK181","v":1079.6537940423934},{"$f":"'Solar - PV Dist. Comm'!AL181","v":1051.752407970999},{"$f":"'Solar - PV Dist. Comm'!AM181","v":1023.8510218996048},{"$f":"'Solar - PV Dist. Comm'!AN181","v":995.94963582821049},{"$f":"'Solar - PV Dist. Comm'!AO181","v":968.04824975681618},{"$f":"'Solar - PV Dist. Comm'!AP181","v":940.14686368542186},{"$f":"'Solar - PV Dist. Comm'!AQ181","v":912.24547761402732}]
["RA3CoClass44","RD","Advanced",30,"CommPV","Class4",{"$f":"'Solar - PV Dist. Comm'!L182","v":1806.462617457503},{"$f":"'Solar - PV Dist. Comm'!M182","v":1762.4295834724421},{"$f":"'Solar - PV Dist. Comm'!N182","v":1656.2193106005366},{"$f":"'Solar - PV Dist. Comm'!O182","v":1550.009037728631},{"$f":"'Solar - PV Dist. Comm'!P182","v":1443.7987648567257},{"$f":"'Solar - PV Dist. Comm'!Q182","v":1337.5884919848202},{"$f":"'Solar - PV Dist. Comm'!R182","v":1231.3782191129148},{"$f":"'Solar - PV Dist. Comm'!S182","v":1125.1679462410093},{"$f":"'Solar - PV Dist. Comm'!T182","v":1018.9576733691038},{"$f":"'Solar - PV Dist. Comm'!U182","v":912.74740049719821},{"$f":"'Solar - PV Dist. Comm'!V182","v":806.53712762529267},{"$f":"'Solar - PV Dist. Comm'!W182","v":700.32685475338667},{"$f":"'Solar - PV Dist. Comm'!X182","v":691.30060058709171},{"$f":"'Solar - PV Dist. Comm'!Y182","v":682.27434642079697},{"$f":"'Solar - PV Dist. Comm'!Z182","v":673.24809225450224},{"$f":"'Solar - PV Dist. Comm'!AA182","v":664.22183808820739},{"$f":"'Solar - PV Dist. Comm'!AB182","v":655.19558392191266},{"$f":"'Solar - PV Dist. Comm'!AC182","v":646.16932975561781},{"$f":"'Solar - PV Dist. Comm'!AD182","v":637.14307558932308},{"$f":"'Solar - PV Dist. Comm'!AE182","v":628.11682142302834},{"$f":"'Solar - PV Dist. Comm'!AF182","v":619.09056725673338},{"$f":"'Solar - PV Dist. Comm'!AG182","v":610.06431309043865},{"$f":"'Solar - PV Dist. Comm'!AH182","v":601.03805892414391},{"$f":"'Solar - PV Dist. Comm'!AI182","v":592.01180475784906},{"$f":"'Solar - PV Dist. Comm'!AJ182","v":582.98555059155433},{"$f":"'Solar - PV Dist. Comm'!AK182","v":573.95929642525959},{"$f":"'Solar - PV Dist. Comm'!AL182","v":564.93304225896475},{"$f":"'Solar - PV Dist. Comm'!AM182","v":555.90678809267001},{"$f":"'Solar - PV Dist. Comm'!AN182","v":546.88053392637516},{"$f":"'Solar - PV Dist. Comm'!AO182","v":537.85427976008032},{"$f":"'Solar - PV Dist. Comm'!AP182","v":528.82802559378558},{"$f":"'Solar - PV Dist. Comm'!AQ182","v":519.80177142749028}]
["RM3CoClass44","RD","Moderate",30,"CommPV","Class4",{"$f":"'Solar - PV Dist. Comm'!L183","v":1806.462617457503},{"$f":"'Solar - PV Dist. Comm'!M183","v":1762.4295834724421},{"$f":"'Solar - PV Dist. Comm'!N183","v":1677.4111728866005},{"$f":"'Solar - PV Dist. Comm'!O183","v":1592.3927623007592},{"$f":"'Solar - PV Dist. Comm'!P183","v":1507.3743517149178},{"$f":"'Solar - PV Dist. Comm'!Q183","v":1422.3559411290762},{"$f":"'Solar - PV Dist. Comm'!R183","v":1337.3375305432346},{"$f":"'Solar - PV Dist. Comm'!S183","v":1252.3191199573932},{"$f":"'Solar - PV Dist. Comm'!T183","v":1167.3007093715519},{"$f":"'Solar - PV Dist. Comm'!U183","v":1082.2822987857103},{"$f":"'Solar - PV Dist. Comm'!V183","v":997.26388819986892},{"$f":"'Solar - PV Dist. Comm'!W183","v":912.24547761402732},{"$f":"'Solar - PV Dist. Comm'!X183","v":901.64954647099535},{"$f":"'Solar - PV Dist. Comm'!Y183","v":891.05361532796337},{"$f":"'Solar - PV Dist. Comm'!Z183","v":880.4576841849314},{"$f":"'Solar - PV Dist. Comm'!AA183","v":869.86175304189942},{"$f":"'Solar - PV Dist. Comm'!AB183","v":859.26582189886733},{"$f":"'Solar - PV Dist. Comm'!AC183","v":848.66989075583547},{"$f":"'Solar - PV Dist. Comm'!AD183","v":838.07395961280338},{"$f":"'Solar - PV Dist. Comm'!AE183","v":827.4780284697714},{"$f":"'Solar - PV Dist. Comm'!AF183","v":816.88209732673943},{"$f":"'Solar - PV Dist. Comm'!AG183","v":806.28616618370745},{"$f":"'Solar - PV Dist. Comm'!AH183","v":795.69023504067536},{"$f":"'Solar - PV Dist. Comm'!AI183","v":785.09430389764339},{"$f":"'Solar - PV Dist. Comm'!AJ183","v":774.49837275461141},{"$f":"'Solar - PV Dist. Comm'!AK183","v":763.90244161157943},{"$f":"'Solar - PV Dist. Comm'!AL183","v":753.30651046854746},{"$f":"'Solar - PV Dist. Comm'!AM183","v":742.71057932551548},{"$f":"'Solar - PV Dist. Comm'!AN183","v":732.11464818248351},{"$f":"'Solar - PV Dist. Comm'!AO183","v":721.51871703945142},{"$f":"'Solar - PV Dist. Comm'!AP183","v":710.92278589641955},{"$f":"'Solar - PV Dist. Comm'!AQ183","v":700.32685475338667}]
["RC3CoClass44","RD","Conservative",30,"CommPV","Class4",{"$f":"'Solar - PV Dist. Comm'!L184","v":1806.462617457503},{"$f":"'Solar - PV Dist. Comm'!M184","v":1762.4295834724421},{"$f":"'Solar - PV Dist. Comm'!N184","v":1733.2139450293894},{"$f":"'Solar - PV Dist. Comm'!O184","v":1703.9983065863364},{"$f":"'Solar - PV Dist. Comm'!P184","v":1674.7826681432834},{"$f":"'Solar - PV Dist. Comm'!Q184","v":1645.5670297002305},{"$f":"'Solar - PV Dist. Comm'!R184","v":1616.3513912571775},{"$f":"'Solar - PV Dist. Comm'!S184","v":1587.1357528141248},{"$f":"'Solar - PV Dist. Comm'!T184","v":1557.9201143710718},{"$f":"'Solar - PV Dist. Comm'!U184","v":1528.7044759280191},{"$f":"'Solar - PV Dist. Comm'!V184","v":1499.4888374849661},{"$f":"'Solar - PV Dist. Comm'!W184","v":1470.2731990419134},{"$f":"'Solar - PV Dist. Comm'!X184","v":1442.3718129705192},{"$f":"'Solar - PV Dist. Comm'!Y184","v":1414.470426899125},{"$f":"'Solar - PV Dist. Comm'!Z184","v":1386.5690408277308},{"$f":"'Solar - PV Dist. Comm'!AA184","v":1358.6676547563363},{"$f":"'Solar - PV Dist. Comm'!AB184","v":1330.7662686849419},{"$f":"'Solar - PV Dist. Comm'!AC184","v":1302.8648826135477},{"$f":"'Solar - PV Dist. Comm'!AD184","v":1274.9634965421533},{"$f":"'Solar - PV Dist. Comm'!AE184","v":1247.0621104707593},{"$f":"'Solar - PV Dist. Comm'!AF184","v":1219.1607243993649},{"$f":"'Solar - PV Dist. Comm'!AG184","v":1191.2593383279705},{"$f":"'Solar - PV Dist. Comm'!AH184","v":1163.3579522565763},{"$f":"'Solar - PV Dist. Comm'!AI184","v":1135.4565661851818},{"$f":"'Solar - PV Dist. Comm'!AJ184","v":1107.5551801137876},{"$f":"'Solar - PV Dist. Comm'!AK184","v":1079.6537940423934},{"$f":"'Solar - PV Dist. Comm'!AL184","v":1051.752407970999},{"$f":"'Solar - PV Dist. Comm'!AM184","v":1023.8510218996048},{"$f":"'Solar - PV Dist. Comm'!AN184","v":995.94963582821049},{"$f":"'Solar - PV Dist. Comm'!AO184","v":968.04824975681618},{"$f":"'Solar - PV Dist. Comm'!AP184","v":940.14686368542186},{"$f":"'Solar - PV Dist. Comm'!AQ184","v":912.24547761402732}]
["RA3CoClass33","RD","Advanced",30,"CommPV","Class3",{"$f":"'Solar - PV Dist. Comm'!L185","v":1806.462617457503},{"$f":"'Solar - PV Dist. Comm'!M185","v":1762.4295834724421},{"$f":"'Solar - PV Dist. Comm'!N185","v":1656.2193106005366},{"$f":"'Solar - PV Dist. Comm'!O185","v":1550.009037728631},{"$f":"'Solar - PV Dist. Comm'!P185","v":1443.7987648567257},{"$f":"'Solar - PV Dist. Comm'!Q185","v":1337.5884919848202},{"$f":"'Solar - PV Dist. Comm'!R185","v":1231.3782191129148},{"$f":"'Solar - PV Dist. Comm'!S185","v":1125.1679462410093},{"$f":"'Solar - PV Dist. Comm'!T185","v":1018.9576733691038},{"$f":"'Solar - PV Dist. Comm'!U185","v":912.74740049719821},{"$f":"'Solar - PV Dist. Comm'!V185","v":806.53712762529267},{"$f":"'Solar - PV Dist. Comm'!W185","v":700.32685475338667},{"$f":"'Solar - PV Dist. Comm'!X185","v":691.30060058709171},{"$f":"'Solar - PV Dist. Comm'!Y185","v":682.27434642079697},{"$f":"'Solar - PV Dist. Comm'!Z185","v":673.24809225450224},{"$f":"'Solar - PV Dist. Comm'!AA185","v":664.22183808820739},{"$f":"'Solar - PV Dist. Comm'!AB185","v":655.19558392191266},{"$f":"'Solar - PV Dist. Comm'!AC185","v":646.16932975561781},{"$f":"'Solar - PV Dist. Comm'!AD185","v":637.14307558932308},{"$f":"'Solar - PV Dist. Comm'!AE185","v":628.11682142302834},{"$f":"'Solar - PV Dist. Comm'!AF185","v":619.09056725673338},{"$f":"'Solar - PV Dist. Comm'!AG185","v":610.06431309043865},{"$f":"'Solar - PV Dist. Comm'!AH185","v":601.03805892414391},{"$f":"'Solar - PV Dist. Comm'!AI185","v":592.01180475784906},{"$f":"'Solar - PV Dist. Comm'!AJ185","v":582.98555059155433},{"$f":"'Solar - PV Dist. Comm'!AK185","v":573.95929642525959},{"$f":"'Solar - PV Dist. Comm'!AL185","v":564.93304225896475},{"$f":"'Solar - PV Dist. Comm'!AM185","v":555.90678809267001},{"$f":"'Solar - PV Dist. Comm'!AN185","v":546.88053392637516},{"$f":"'Solar - PV Dist. Comm'!AO185","v":537.85427976008032},{"$f":"'Solar - PV Dist. Comm'!AP185","v":528.82802559378558},{"$f":"'Solar - PV Dist. Comm'!AQ185","v":519.80177142749028}]
["RM3CoClass33","RD","Moderate",30,"CommPV","Class3",{"$f":"'Solar - PV Dist. Comm'!L186","v":1806.462617457503},{"$f":"'Solar - PV Dist. Comm'!M186","v":1762.4295834724421},{"$f":"'Solar - PV Dist. Comm'!N186","v":1677.4111728866005},{"$f":"'Solar - PV Dist. Comm'!O186","v":1592.3927623007592},{"$f":"'Solar - PV Dist. Comm'!P186","v":1507.3743517149178},{"$f":"'Solar - PV Dist. Comm'!Q186","v":1422.3559411290762},{"$f":"'Solar - PV Dist. Comm'!R186","v":1337.3375305432346},{"$f":"'Solar - PV Dist. Comm'!S186","v":1252.3191199573932},{"$f":"'Solar - PV Dist. Comm'!T186","v":1167.3007093715519},{"$f":"'Solar - PV Dist. Comm'!U186","v":1082.2822987857103},{"$f":"'Solar - PV Dist. Comm'!V186","v":997.26388819986892},{"$f":"'Solar - PV Dist. Comm'!W186","v":912.24547761402732},{"$f":"'Solar - PV Dist. Comm'!X186","v":901.64954647099535},{"$f":"'Solar - PV Dist. Comm'!Y186","v":891.05361532796337},{"$f":"'Solar - PV Dist. Comm'!Z186","v":880.4576841849314},{"$f":"'Solar - PV Dist. Comm'!AA186","v":869.86175304189942},{"$f":"'Solar - PV Dist. Comm'!AB186","v":859.26582189886733},{"$f":"'Solar - PV Dist. Comm'!AC186","v":848.66989075583547},{"$f":"'Solar - PV Dist. Comm'!AD186","v":838.07395961280338},{"$f":"'Solar - PV Dist. Comm'!AE186","v":827.4780284697714},{"$f":"'Solar - PV Dist. Comm'!AF186","v":816.88209732673943},{"$f":"'Solar - PV Dist. Comm'!AG186","v":806.28616618370745},{"$f":"'Solar - PV Dist. Comm'!AH186","v":795.69023504067536},{"$f":"'Solar - PV Dist. Comm'!AI186","v":785.09430389764339},{"$f":"'Solar - PV Dist. Comm'!AJ186","v":774.49837275461141},{"$f":"'Solar - PV Dist. Comm'!AK186","v":763.90244161157943},{"$f":"'Solar - PV Dist. Comm'!AL186","v":753.30651046854746},{"$f":"'Solar - PV Dist. Comm'!AM186","v":742.71057932551548},{"$f":"'Solar - PV Dist. Comm'!AN186","v":732.11464818248351},{"$f":"'Solar - PV Dist. Comm'!AO186","v":721.51871703945142},{"$f":"'Solar - PV Dist. Comm'!AP186","v":710.92278589641955},{"$f":"'Solar - PV Dist. Comm'!AQ186","v":700.32685475338667}]
["RC3CoClass33","RD","Conservative",30,"CommPV","Class3",{"$f":"'Solar - PV Dist. Comm'!L187","v":1806.462617457503},{"$f":"'Solar - PV Dist. Comm'!M187","v":1762.4295834724421},{"$f":"'Solar - PV Dist. Comm'!N187","v":1733.2139450293894},{"$f":"'Solar - PV Dist. Comm'!O187","v":1703.9983065863364},{"$f":"'Solar - PV Dist. Comm'!P187","v":1674.7826681432834},{"$f":"'Solar - PV Dist. Comm'!Q187","v":1645.5670297002305},{"$f":"'Solar - PV Dist. Comm'!R187","v":1616.3513912571775},{"$f":"'Solar - PV Dist. Comm'!S187","v":1587.1357528141248},{"$f":"'Solar - PV Dist. Comm'!T187","v":1557.9201143710718},{"$f":"'Solar - PV Dist. Comm'!U187","v":1528.7044759280191},{"$f":"'Solar - PV Dist. Comm'!V187","v":1499.4888374849661},{"$f":"'Solar - PV Dist. Comm'!W187","v":1470.2731990419134},{"$f":"'Solar - PV Dist. Comm'!X187","v":1442.3718129705192},{"$f":"'Solar - PV Dist. Comm'!Y187","v":1414.470426899125},{"$f":"'Solar - PV Dist. Comm'!Z187","v":1386.5690408277308},{"$f":"'Solar - PV Dist. Comm'!AA187","v":1358.6676547563363},{"$f":"'Solar - PV Dist. Comm'!AB187","v":1330.7662686849419},{"$f":"'Solar - PV Dist. Comm'!AC187","v":1302.8648826135477},{"$f":"'Solar - PV Dist. Comm'!AD187","v":1274.9634965421533},{"$f":"'Solar - PV Dist. Comm'!AE187","v":1247.0621104707593},{"$f":"'Solar - PV Dist. Comm'!AF187","v":1219.1607243993649},{"$f":"'Solar - PV Dist. Comm'!AG187","v":1191.2593383279705},{"$f":"'Solar - PV Dist. Comm'!AH187","v":1163.3579522565763},{"$f":"'Solar - PV Dist. Comm'!AI187","v":1135.4565661851818},{"$f":"'Solar - PV Dist. Comm'!AJ187","v":1107.5551801137876},{"$f":"'Solar - PV Dist. Comm'!AK187","v":1079.6537940423934},{"$f":"'Solar - PV Dist. Comm'!AL187","v":1051.752407970999},{"$f":"'Solar - PV Dist. Comm'!AM187","v":1023.8510218996048},{"$f":"'Solar - PV Dist. Comm'!AN187","v":995.94963582821049},{"$f":"'Solar - PV Dist. Comm'!AO187","v":968.04824975681618},{"$f":"'Solar - PV Dist. Comm'!AP187","v":940.14686368542186},{"$f":"'Solar - PV Dist. Comm'!AQ187","v":912.24547761402732}]
["RA3CoClass22","RD","Advanced",30,"CommPV","Class2",{"$f":"'Solar - PV Dist. Comm'!L188","v":1806.462617457503},{"$f":"'Solar - PV Dist. Comm'!M188","v":1762.4295834724421},{"$f":"'Solar - PV Dist. Comm'!N188","v":1656.2193106005366},{"$f":"'Solar - PV Dist. Comm'!O188","v":1550.009037728631},{"$f":"'Solar - PV Dist. Comm'!P188","v":1443.7987648567257},{"$f":"'Solar - PV Dist. Comm'!Q188","v":1337.5884919848202},{"$f":"'Solar - PV Dist. Comm'!R188","v":1231.3782191129148},{"$f":"'Solar - PV Dist. Comm'!S188","v":1125.1679462410093},{"$f":"'Solar - PV Dist. Comm'!T188","v":1018.9576733691038},{"$f":"'Solar - PV Dist. Comm'!U188","v":912.74740049719821},{"$f":"'Solar - PV Dist. Comm'!V188","v":806.53712762529267},{"$f":"'Solar - PV Dist. Comm'!W188","v":700.32685475338667},{"$f":"'Solar - PV Dist. Comm'!X188","v":691.30060058709171},{"$f":"'Solar - PV Dist. Comm'!Y188","v":682.27434642079697},{"$f":"'Solar - PV Dist. Comm'!Z188","v":673.24809225450224},{"$f":"'Solar - PV Dist. Comm'!AA188","v":664.22183808820739},{"$f":"'Solar - PV Dist. Comm'!AB188","v":655.19558392191266},{"$f":"'Solar - PV Dist. Comm'!AC188","v":646.16932975561781},{"$f":"'Solar - PV Dist. Comm'!AD188","v":637.14307558932308},{"$f":"'Solar - PV Dist. Comm'!AE188","v":628.11682142302834},{"$f":"'Solar - PV Dist. Comm'!AF188","v":619.09056725673338},{"$f":"'Solar - PV Dist. Comm'!AG188","v":610.06431309043865},{"$f":"'Solar - PV Dist. Comm'!AH188","v":601.03805892414391},{"$f":"'Solar - PV Dist. Comm'!AI188","v":592.01180475784906},{"$f":"'Solar - PV Dist. Comm'!AJ188","v":582.98555059155433},{"$f":"'Solar - PV Dist. Comm'!AK188","v":573.95929642525959},{"$f":"'Solar - PV Dist. Comm'!AL188","v":564.93304225896475},{"$f":"'Solar - PV Dist. Comm'!AM188","v":555.90678809267001},{"$f":"'Solar - PV Dist. Comm'!AN188","v":546.88053392637516},{"$f":"'Solar - PV Dist. Comm'!AO188","v":537.85427976008032},{"$f":"'Solar - PV Dist. Comm'!AP188","v":528.82802559378558},{"$f":"'Solar - PV Dist. Comm'!AQ188","v":519.80177142749028}]
["RM3CoClass22","RD","Moderate",30,"CommPV","Class2",{"$f":"'Solar - PV Dist. Comm'!L189","v":1806.462617457503},{"$f":"'Solar - PV Dist. Comm'!M189","v":1762.4295834724421},{"$f":"'Solar - PV Dist. Comm'!N189","v":1677.4111728866005},{"$f":"'Solar - PV Dist. Comm'!O189","v":1592.3927623007592},{"$f":"'Solar - PV Dist. Comm'!P189","v":1507.3743517149178},{"$f":"'Solar - PV Dist. Comm'!Q189","v":1422.3559411290762},{"$f":"'Solar - PV Dist. Comm'!R189","v":1337.3375305432346},{"$f":"'Solar - PV Dist. Comm'!S189","v":1252.3191199573932},{"$f":"'Solar - PV Dist. Comm'!T189","v":1167.3007093715519},{"$f":"'Solar - PV Dist. Comm'!U189","v":1082.2822987857103},{"$f":"'Solar - PV Dist. Comm'!V189","v":997.26388819986892},{"$f":"'Solar - PV Dist. Comm'!W189","v":912.24547761402732},{"$f":"'Solar - PV Dist. Comm'!X189","v":901.64954647099535},{"$f":"'Solar - PV Dist. Comm'!Y189","v":891.05361532796337},{"$f":"'Solar - PV Dist. Comm'!Z189","v":880.4576841849314},{"$f":"'Solar - PV Dist. Comm'!AA189","v":869.86175304189942},{"$f":"'Solar - PV Dist. Comm'!AB189","v":859.26582189886733},{"$f":"'Solar - PV Dist. Comm'!AC189","v":848.66989075583547},{"$f":"'Solar - PV Dist. Comm'!AD189","v":838.07395961280338},{"$f":"'Solar - PV Dist. Comm'!AE189","v":827.4780284697714},{"$f":"'Solar - PV Dist. Comm'!AF189","v":816.88209732673943},{"$f":"'Solar - PV Dist. Comm'!AG189","v":806.28616618370745},{"$f":"'Solar - PV Dist. Comm'!AH189","v":795.69023504067536},{"$f":"'Solar - PV Dist. Comm'!AI189","v":785.09430389764339},{"$f":"'Solar - PV Dist. Comm'!AJ189","v":774.49837275461141},{"$f":"'Solar - PV Dist. Comm'!AK189","v":763.90244161157943},{"$f":"'Solar - PV Dist. Comm'!AL189","v":753.30651046854746},{"$f":"'Solar - PV Dist. Comm'!AM189","v":742.71057932551548},{"$f":"'Solar - PV Dist. Comm'!AN189","v":732.11464818248351},{"$f":"'Solar - PV Dist. Comm'!AO189","v":721.51871703945142},{"$f":"'Solar - PV Dist. Comm'!AP189","v":710.92278589641955},{"$f":"'Solar - PV Dist. Comm'!AQ189","v":700.32685475338667}]
["RC3CoClass22","RD","Conservative",30,"CommPV","Class2",{"$f":"'Solar - PV Dist. Comm'!L190","v":1806.462617457503},{"$f":"'Solar - PV Dist. Comm'!M190","v":1762.4295834724421},{"$f":"'Solar - PV Dist. Comm'!N190","v":1733.2139450293894},{"$f":"'Solar - PV Dist. Comm'!O190","v":1703.9983065863364},{"$f":"'Solar - PV Dist. Comm'!P190","v":1674.7826681432834},{"$f":"'Solar - PV Dist. Comm'!Q190","v":1645.5670297002305},{"$f":"'Solar - PV Dist. Comm'!R190","v":1616.3513912571775},{"$f":"'Solar - PV Dist. Comm'!S190","v":1587.1357528141248},{"$f":"'Solar - PV Dist. Comm'!T190","v":1557.9201143710718},{"$f":"'Solar - PV Dist. Comm'!U190","v":1528.7044759280191},{"$f":"'Solar - PV Dist. Comm'!V190","v":1499.4888374849661},{"$f":"'Solar - PV Dist. Comm'!W190","v":1470.2731990419134},{"$f":"'Solar - PV Dist. Comm'!X190","v":1442.3718129705192},{"$f":"'Solar - PV Dist. Comm'!Y190","v":1414.470426899125},{"$f":"'Solar - PV Dist. Comm'!Z190","v":1386.5690408277308},{"$f":"'Solar - PV Dist. Comm'!AA190","v":1358.6676547563363},{"$f":"'Solar - PV Dist. Comm'!AB190","v":1330.7662686849419},{"$f":"'Solar - PV Dist. Comm'!AC190","v":1302.8648826135477},{"$f":"'Solar - PV Dist. Comm'!AD190","v":1274.9634965421533},{"$f":"'Solar - PV Dist. Comm'!AE190","v":1247.0621104707593},{"$f":"'Solar - PV Dist. Comm'!AF190","v":1219.1607243993649},{"$f":"'Solar - PV Dist. Comm'!AG190","v":1191.2593383279705},{"$f":"'Solar - PV Dist. Comm'!AH190","v":1163.3579522565763},{"$f":"'Solar - PV Dist. Comm'!AI190","v":1135.4565661851818},{"$f":"'Solar - PV Dist. Comm'!AJ190","v":1107.5551801137876},{"$f":"'Solar - PV Dist. Comm'!AK190","v":1079.6537940423934},{"$f":"'Solar - PV Dist. Comm'!AL190","v":1051.752407970999},{"$f":"'Solar - PV Dist. Comm'!AM190","v":1023.8510218996048},{"$f":"'Solar - PV Dist. Comm'!AN190","v":995.94963582821049},{"$f":"'Solar - PV Dist. Comm'!AO190","v":968.04824975681618},{"$f":"'Solar - PV Dist. Comm'!AP190","v":940.14686368542186},{"$f":"'Solar - PV Dist. Comm'!AQ190","v":912.24547761402732}]
["RA3CoClass11","RD","Advanced",30,"CommPV","Class1",{"$f":"'Solar - PV Dist. Comm'!L191","v":1806.462617457503},{"$f":"'Solar - PV Dist. Comm'!M191","v":1762.4295834724421},{"$f":"'Solar - PV Dist. Comm'!N191","v":1656.2193106005366},{"$f":"'Solar - PV Dist. Comm'!O191","v":1550.009037728631},{"$f":"'Solar - PV Dist. Comm'!P191","v":1443.7987648567257},{"$f":"'Solar - PV Dist. Comm'!Q191","v":1337.5884919848202},{"$f":"'Solar - PV Dist. Comm'!R191","v":1231.3782191129148},{"$f":"'Solar - PV Dist. Comm'!S191","v":1125.1679462410093},{"$f":"'Solar - PV Dist. Comm'!T191","v":1018.9576733691038},{"$f":"'Solar - PV Dist. Comm'!U191","v":912.74740049719821},{"$f":"'Solar - PV Dist. Comm'!V191","v":806.53712762529267},{"$f":"'Solar - PV Dist. Comm'!W191","v":700.32685475338667},{"$f":"'Solar - PV Dist. Comm'!X191","v":691.30060058709171},{"$f":"'Solar - PV Dist. Comm'!Y191","v":682.27434642079697},{"$f":"'Solar - PV Dist. Comm'!Z191","v":673.24809225450224},{"$f":"'Solar - PV Dist. Comm'!AA191","v":664.22183808820739},{"$f":"'Solar - PV Dist. Comm'!AB191","v":655.19558392191266},{"$f":"'Solar - PV Dist. Comm'!AC191","v":646.16932975561781},{"$f":"'Solar - PV Dist. Comm'!AD191","v":637.14307558932308},{"$f":"'Solar - PV Dist. Comm'!AE191","v":628.11682142302834},{"$f":"'Solar - PV Dist. Comm'!AF191","v":619.09056725673338},{"$f":"'Solar - PV Dist. Comm'!AG191","v":610.06431309043865},{"$f":"'Solar - PV Dist. Comm'!AH191","v":601.03805892414391},{"$f":"'Solar - PV Dist. Comm'!AI191","v":592.01180475784906},{"$f":"'Solar - PV Dist. Comm'!AJ191","v":582.98555059155433},{"$f":"'Solar - PV Dist. Comm'!AK191","v":573.95929642525959},{"$f":"'Solar - PV Dist. Comm'!AL191","v":564.93304225896475},{"$f":"'Solar - PV Dist. Comm'!AM191","v":555.90678809267001},{"$f":"'Solar - PV Dist. Comm'!AN191","v":546.88053392637516},{"$f":"'Solar - PV Dist. Comm'!AO191","v":537.85427976008032},{"$f":"'Solar - PV Dist. Comm'!AP191","v":528.82802559378558},{"$f":"'Solar - PV Dist. Comm'!AQ191","v":519.80177142749028}]
["RM3CoClass11","RD","Moderate",30,"CommPV","Class1",{"$f":"'Solar - PV Dist. Comm'!L192","v":1806.462617457503},{"$f":"'Solar - PV Dist. Comm'!M192","v":1762.4295834724421},{"$f":"'Solar - PV Dist. Comm'!N192","v":1677.4111728866005},{"$f":"'Solar - PV Dist. Comm'!O192","v":1592.3927623007592},{"$f":"'Solar - PV Dist. Comm'!P192","v":1507.3743517149178},{"$f":"'Solar - PV Dist. Comm'!Q192","v":1422.3559411290762},{"$f":"'Solar - PV Dist. Comm'!R192","v":1337.3375305432346},{"$f":"'Solar - PV Dist. Comm'!S192","v":1252.3191199573932},{"$f":"'Solar - PV Dist. Comm'!T192","v":1167.3007093715519},{"$f":"'Solar - PV Dist. Comm'!U192","v":1082.2822987857103},{"$f":"'Solar - PV Dist. Comm'!V192","v":997.26388819986892},{"$f":"'Solar - PV Dist. Comm'!W192","v":912.24547761402732},{"$f":"'Solar - PV Dist. Comm'!X192","v":901.64954647099535},{"$f":"'Solar - PV Dist. Comm'!Y192","v":891.05361532796337},{"$f":"'Solar - PV Dist. Comm'!Z192","v":880.4576841849314},{"$f":"'Solar - PV Dist. Comm'!AA192","v":869.86175304189942},{"$f":"'Solar - PV Dist. Comm'!AB192","v":859.26582189886733},{"$f":"'Solar - PV Dist. Comm'!AC192","v":848.66989075583547},{"$f":"'Solar - PV Dist. Comm'!AD192","v":838.07395961280338},{"$f":"'Solar - PV Dist. Comm'!AE192","v":827.4780284697714},{"$f":"'Solar - PV Dist. Comm'!AF192","v":816.88209732673943},{"$f":"'Solar - PV Dist. Comm'!AG192","v":806.28616618370745},{"$f":"'Solar - PV Dist. Comm'!AH192","v":795.69023504067536},{"$f":"'Solar - PV Dist. Comm'!AI192","v":785.09430389764339},{"$f":"'Solar - PV Dist. Comm'!AJ192","v":774.49837275461141},{"$f":"'Solar - PV Dist. Comm'!AK192","v":763.90244161157943},{"$f":"'Solar - PV Dist. Comm'!AL192","v":753.30651046854746},{"$f":"'Solar - PV Dist. Comm'!AM192","v":742.71057932551548},{"$f":"'Solar - PV Dist. Comm'!AN192","v":732.11464818248351},{"$f":"'Solar - PV Dist. Comm'!AO192","v":721.51871703945142},{"$f":"'Solar - PV Dist. Comm'!AP192","v":710.92278589641955},{"$f":"'Solar - PV Dist. Comm'!AQ192","v":700.32685475338667}]
["RC3CoClass11","RD","Conservative",30,"CommPV","Class1",{"$f":"'Solar - PV Dist. Comm'!L193","v":1806.462617457503},{"$f":"'Solar - PV Dist. Comm'!M193","v":1762.4295834724421},{"$f":"'Solar - PV Dist. Comm'!N193","v":1733.2139450293894},{"$f":"'Solar - PV Dist. Comm'!O193","v":1703.9983065863364},{"$f":"'Solar - PV Dist. Comm'!P193","v":1674.7826681432834},{"$f":"'Solar - PV Dist. Comm'!Q193","v":1645.5670297002305},{"$f":"'Solar - PV Dist. Comm'!R193","v":1616.3513912571775},{"$f":"'Solar - PV Dist. Comm'!S193","v":1587.1357528141248},{"$f":"'Solar - PV Dist. Comm'!T193","v":1557.9201143710718},{"$f":"'Solar - PV Dist. Comm'!U193","v":1528.7044759280191},{"$f":"'Solar - PV Dist. Comm'!V193","v":1499.4888374849661},{"$f":"'Solar - PV Dist. Comm'!W193","v":1470.2731990419134},{"$f":"'Solar - PV Dist. Comm'!X193","v":1442.3718129705192},{"$f":"'Solar - PV Dist. Comm'!Y193","v":1414.470426899125},{"$f":"'Solar - PV Dist. Comm'!Z193","v":1386.5690408277308},{"$f":"'Solar - PV Dist. Comm'!AA193","v":1358.6676547563363},{"$f":"'Solar - PV Dist. Comm'!AB193","v":1330.7662686849419},{"$f":"'Solar - PV Dist. Comm'!AC193","v":1302.8648826135477},{"$f":"'Solar - PV Dist. Comm'!AD193","v":1274.9634965421533},{"$f":"'Solar - PV Dist. Comm'!AE193","v":1247.0621104707593},{"$f":"'Solar - PV Dist. Comm'!AF193","v":1219.1607243993649},{"$f":"'Solar - PV Dist. Comm'!AG193","v":1191.2593383279705},{"$f":"'Solar - PV Dist. Comm'!AH193","v":1163.3579522565763},{"$f":"'Solar - PV Dist. Comm'!AI193","v":1135.4565661851818},{"$f":"'Solar - PV Dist. Comm'!AJ193","v":1107.5551801137876},{"$f":"'Solar - PV Dist. Comm'!AK193","v":1079.6537940423934},{"$f":"'Solar - PV Dist. Comm'!AL193","v":1051.752407970999},{"$f":"'Solar - PV Dist. Comm'!AM193","v":1023.8510218996048},{"$f":"'Solar - PV Dist. Comm'!AN193","v":995.94963582821049},{"$f":"'Solar - PV Dist. Comm'!AO193","v":968.04824975681618},{"$f":"'Solar - PV Dist. Comm'!AP193","v":940.14686368542186},{"$f":"'Solar - PV Dist. Comm'!AQ193","v":912.24547761402732}]
["RA3ReClass10","RD","Advanced",30,"ResPV","Class10",{"$f":"'Solar - PV Dist. Res'!L165","v":2773.3436221869811},{"$f":"'Solar - PV Dist. Res'!M165","v":2710.1386889915611},{"$f":"'Solar - PV Dist. Res'!N165","v":2517.2715474455904},{"$f":"'Solar - PV Dist. Res'!O165","v":2324.4044058996192},{"$f":"'Solar - PV Dist. Res'!P165","v":2131.537264353648},{"$f":"'Solar - PV Dist. Res'!Q165","v":1938.670122807677},{"$f":"'Solar - PV Dist. Res'!R165","v":1745.802981261706},{"$f":"'Solar - PV Dist. Res'!S165","v":1552.9358397157348},{"$f":"'Solar - PV Dist. Res'!T165","v":1360.0686981697638},{"$f":"'Solar - PV Dist. Res'!U165","v":1167.2015566237928},{"$f":"'Solar - PV Dist. Res'!V165","v":974.33441507782186},{"$f":"'Solar - PV Dist. Res'!W165","v":781.46727353185145},{"$f":"'Solar - PV Dist. Res'!X165","v":769.57854792014541},{"$f":"'Solar - PV Dist. Res'!Y165","v":757.68982230843949},{"$f":"'Solar - PV Dist. Res'!Z165","v":745.80109669673357},{"$f":"'Solar - PV Dist. Res'!AA165","v":733.91237108502764},{"$f":"'Solar - PV Dist. Res'!AB165","v":722.02364547332161},{"$f":"'Solar - PV Dist. Res'!AC165","v":710.13491986161569},{"$f":"'Solar - PV Dist. Res'!AD165","v":698.24619424990976},{"$f":"'Solar - PV Dist. Res'!AE165","v":686.35746863820384},{"$f":"'Solar - PV Dist. Res'!AF165","v":674.4687430264978},{"$f":"'Solar - PV Dist. Res'!AG165","v":662.58001741479188},{"$f":"'Solar - PV Dist. Res'!AH165","v":650.69129180308596},{"$f":"'Solar - PV Dist. Res'!AI165","v":638.80256619138004},{"$f":"'Solar - PV Dist. Res'!AJ165","v":626.913840579674},{"$f":"'Solar - PV Dist. Res'!AK165","v":615.02511496796808},{"$f":"'Solar - PV Dist. Res'!AL165","v":603.13638935626216},{"$f":"'Solar - PV Dist. Res'!AM165","v":591.24766374455612},{"$f":"'Solar - PV Dist. Res'!AN165","v":579.3589381328502},{"$f":"'Solar - PV Dist. Res'!AO165","v":567.47021252114428},{"$f":"'Solar - PV Dist. Res'!AP165","v":555.58148690943835},{"$f":"'Solar - PV Dist. Res'!AQ165","v":543.69276129773323}]
["RM3ReClass10","RD","Moderate",30,"ResPV","Class10",{"$f":"'Solar - PV Dist. Res'!L166","v":2773.3436221869811},{"$f":"'Solar - PV Dist. Res'!M166","v":2710.1386889915611},{"$f":"'Solar - PV Dist. Res'!N166","v":2539.5326653672018},{"$f":"'Solar - PV Dist. Res'!O166","v":2368.9266417428421},{"$f":"'Solar - PV Dist. Res'!P166","v":2198.3206181184823},{"$f":"'Solar - PV Dist. Res'!Q166","v":2027.7145944941228},{"$f":"'Solar - PV Dist. Res'!R166","v":1857.1085708697635},{"$f":"'Solar - PV Dist. Res'!S166","v":1686.502547245404},{"$f":"'Solar - PV Dist. Res'!T166","v":1515.8965236210447},{"$f":"'Solar - PV Dist. Res'!U166","v":1345.2904999966852},{"$f":"'Solar - PV Dist. Res'!V166","v":1174.6844763723259},{"$f":"'Solar - PV Dist. Res'!W166","v":1004.0784527479665},{"$f":"'Solar - PV Dist. Res'!X166","v":992.94789378716075},{"$f":"'Solar - PV Dist. Res'!Y166","v":981.81733482635502},{"$f":"'Solar - PV Dist. Res'!Z166","v":970.68677586554929},{"$f":"'Solar - PV Dist. Res'!AA166","v":959.55621690474356},{"$f":"'Solar - PV Dist. Res'!AB166","v":948.42565794393784},{"$f":"'Solar - PV Dist. Res'!AC166","v":937.29509898313211},{"$f":"'Solar - PV Dist. Res'!AD166","v":926.16454002232638},{"$f":"'Solar - PV Dist. Res'!AE166","v":915.03398106152065},{"$f":"'Solar - PV Dist. Res'!AF166","v":903.90342210071492},{"$f":"'Solar - PV Dist. Res'!AG166","v":892.77286313990919},{"$f":"'Solar - PV Dist. Res'!AH166","v":881.64230417910346},{"$f":"'Solar - PV Dist. Res'!AI166","v":870.51174521829773},{"$f":"'Solar - PV Dist. Res'!AJ166","v":859.381186257492},{"$f":"'Solar - PV Dist. Res'!AK166","v":848.25062729668628},{"$f":"'Solar - PV Dist. Res'!AL166","v":837.12006833588055},{"$f":"'Solar - PV Dist. Res'!AM166","v":825.98950937507482},{"$f":"'Solar - PV Dist. Res'!AN166","v":814.8589504142692},{"$f":"'Solar - PV Dist. Res'!AO166","v":803.72839145346347},{"$f":"'Solar - PV Dist. Res'!AP166","v":792.59783249265774},{"$f":"'Solar - PV Dist. Res'!AQ166","v":781.46727353185145}]
["RC3ReClass10","RD","Conservative",30,"ResPV","Class10",{"$f":"'Solar - PV Dist. Res'!L167","v":2773.3436221869811},{"$f":"'Solar - PV Dist. Res'!M167","v":2710.1386889915611},{"$f":"'Solar - PV Dist. Res'!N167","v":2664.890635453407},{"$f":"'Solar - PV Dist. Res'!O167","v":2619.6425819152528},{"$f":"'Solar - PV Dist. Res'!P167","v":2574.3945283770981},{"$f":"'Solar - PV Dist. Res'!Q167","v":2529.146474838944},{"$f":"'Solar - PV Dist. Res'!R167","v":2483.8984213007898},{"$f":"'Solar - PV Dist. Res'!S167","v":2438.6503677626356},{"$f":"'Solar - PV Dist. Res'!T167","v":2393.402314224481},{"$f":"'Solar - PV Dist. Res'!U167","v":2348.1542606863268},{"$f":"'Solar - PV Dist. Res'!V167","v":2302.9062071481726},{"$f":"'Solar - PV Dist. Res'!W167","v":2257.6581536100171},{"$f":"'Solar - PV Dist. Res'!X167","v":2194.9791685669143},{"$f":"'Solar - PV Dist. Res'!Y167","v":2132.3001835238115},{"$f":"'Solar - PV Dist. Res'!Z167","v":2069.6211984807087},{"$f":"'Solar - PV Dist. Res'!AA167","v":2006.9422134376064},{"$f":"'Solar - PV Dist. Res'!AB167","v":1944.2632283945038},{"$f":"'Solar - PV Dist. Res'!AC167","v":1881.5842433514015},{"$f":"'Solar - PV Dist. Res'!AD167","v":1818.9052583082989},{"$f":"'Solar - PV Dist. Res'!AE167","v":1756.2262732651966},{"$f":"'Solar - PV Dist. Res'!AF167","v":1693.547288222094},{"$f":"'Solar - PV Dist. Res'!AG167","v":1630.8683031789917},{"$f":"'Solar - PV Dist. Res'!AH167","v":1568.1893181358892},{"$f":"'Solar - PV Dist. Res'!AI167","v":1505.5103330927868},{"$f":"'Solar - PV Dist. Res'!AJ167","v":1442.8313480496845},{"$f":"'Solar - PV Dist. Res'!AK167","v":1380.1523630065819},{"$f":"'Solar - PV Dist. Res'!AL167","v":1317.4733779634796},{"$f":"'Solar - PV Dist. Res'!AM167","v":1254.794392920377},{"$f":"'Solar - PV Dist. Res'!AN167","v":1192.1154078772747},{"$f":"'Solar - PV Dist. Res'!AO167","v":1129.4364228341722},{"$f":"'Solar - PV Dist. Res'!AP167","v":1066.7574377910698},{"$f":"'Solar - PV Dist. Res'!AQ167","v":1004.0784527479665}]
["RA3ReClass99","RD","Advanced",30,"ResPV","Class9",{"$f":"'Solar - PV Dist. Res'!L168","v":2773.3436221869811},{"$f":"'Solar - PV Dist. Res'!M168","v":2710.1386889915611},{"$f":"'Solar - PV Dist. Res'!N168","v":2517.2715474455904},{"$f":"'Solar - PV Dist. Res'!O168","v":2324.4044058996192},{"$f":"'Solar - PV Dist. Res'!P168","v":2131.537264353648},{"$f":"'Solar - PV Dist. Res'!Q168","v":1938.670122807677},{"$f":"'Solar - PV Dist. Res'!R168","v":1745.802981261706},{"$f":"'Solar - PV Dist. Res'!S168","v":1552.9358397157348},{"$f":"'Solar - PV Dist. Res'!T168","v":1360.0686981697638},{"$f":"'Solar - PV Dist. Res'!U168","v":1167.2015566237928},{"$f":"'Solar - PV Dist. Res'!V168","v":974.33441507782186},{"$f":"'Solar - PV Dist. Res'!W168","v":781.46727353185145},{"$f":"'Solar - PV Dist. Res'!X168","v":769.57854792014541},{"$f":"'Solar - PV Dist. Res'!Y168","v":757.68982230843949},{"$f":"'Solar - PV Dist. Res'!Z168","v":745.80109669673357},{"$f":"'Solar - PV Dist. Res'!AA168","v":733.91237108502764},{"$f":"'Solar - PV Dist. Res'!AB168","v":722.02364547332161},{"$f":"'Solar - PV Dist. Res'!AC168","v":710.13491986161569},{"$f":"'Solar - PV Dist. Res'!AD168","v":698.24619424990976},{"$f":"'Solar - PV Dist. Res'!AE168","v":686.35746863820384},{"$f":"'Solar - PV Dist. Res'!AF168","v":674.4687430264978},{"$f":"'Solar - PV Dist. Res'!AG168","v":662.58001741479188},{"$f":"'Solar - PV Dist. Res'!AH168","v":650.69129180308596},{"$f":"'Solar - PV Dist. Res'!AI168","v":638.80256619138004},{"$f":"'Solar - PV Dist. Res'!AJ168","v":626.913840579674},{"$f":"'Solar - PV Dist. Res'!AK168","v":615.02511496796808},{"$f":"'Solar - PV Dist. Res'!AL168","v":603.13638935626216},{"$f":"'Solar - PV Dist. Res'!AM168","v":591.24766374455612},{"$f":"'Solar - PV Dist. Res'!AN168","v":579.3589381328502},{"$f":"'Solar - PV Dist. Res'!AO168","v":567.47021252114428},{"$f":"'Solar - PV Dist. Res'!AP168","v":555.58148690943835},{"$f":"'Solar - PV Dist. Res'!AQ168","v":543.69276129773323}]
["RM3ReClass99","RD","Moderate",30,"ResPV","Class9",{"$f":"'Solar - PV Dist. Res'!L169","v":2773.3436221869811},{"$f":"'Solar - PV Dist. Res'!M169","v":2710.1386889915611},{"$f":"'Solar - PV Dist. Res'!N169","v":2539.5326653672018},{"$f":"'Solar - PV Dist. Res'!O169","v":2368.9266417428421},{"$f":"'Solar - PV Dist. Res'!P169","v":2198.3206181184823},{"$f":"'Solar - PV Dist. Res'!Q169","v":2027.7145944941228},{"$f":"'Solar - PV Dist. Res'!R169","v":1857.1085708697635},{"$f":"'Solar - PV Dist. Res'!S169","v":1686.502547245404},{"$f":"'Solar - PV Dist. Res'!T169","v":1515.8965236210447},{"$f":"'Solar - PV Dist. Res'!U169","v":1345.2904999966852},{"$f":"'Solar - PV Dist. Res'!V169","v":1174.6844763723259},{"$f":"'Solar - PV Dist. Res'!W169","v":1004.0784527479665},{"$f":"'Solar - PV Dist. Res'!X169","v":992.94789378716075},{"$f":"'Solar - PV Dist. Res'!Y169","v":981.81733482635502},{"$f":"'Solar - PV Dist. Res'!Z169","v":970.68677586554929},{"$f":"'Solar - PV Dist. Res'!AA169","v":959.55621690474356},{"$f":"'Solar - PV Dist. Res'!AB169","v":948.42565794393784},{"$f":"'Solar - PV Dist. Res'!AC169","v":937.29509898313211},{"$f":"'Solar - PV Dist. Res'!AD169","v":926.16454002232638},{"$f":"'Solar - PV Dist. Res'!AE169","v":915.03398106152065},{"$f":"'Solar - PV Dist. Res'!AF169","v":903.90342210071492},{"$f":"'Solar - PV Dist. Res'!AG169","v":892.77286313990919},{"$f":"'Solar - PV Dist. Res'!AH169","v":881.64230417910346},{"$f":"'Solar - PV Dist. Res'!AI169","v":870.51174521829773},{"$f":"'Solar - PV Dist. Res'!AJ169","v":859.381186257492},{"$f":"'Solar - PV Dist. Res'!AK169","v":848.25062729668628},{"$f":"'Solar - PV Dist. Res'!AL169","v":837.12006833588055},{"$f":"'Solar - PV Dist. Res'!AM169","v":825.98950937507482},{"$f":"'Solar - PV Dist. Res'!AN169","v":814.8589504142692},{"$f":"'Solar - PV Dist. Res'!AO169","v":803.72839145346347},{"$f":"'Solar - PV Dist. Res'!AP169","v":792.59783249265774},{"$f":"'Solar - PV Dist. Res'!AQ169","v":781.46727353185145}]
["RC3ReClass99","RD","Conservative",30,"ResPV","Class9",{"$f":"'Solar - PV Dist. Res'!L170","v":2773.3436221869811},{"$f":"'Solar - PV Dist. Res'!M170","v":2710.1386889915611},{"$f":"'Solar - PV Dist. Res'!N170","v":2664.890635453407},{"$f":"'Solar - PV Dist. Res'!O170","v":2619.6425819152528},{"$f":"'Solar - PV Dist. Res'!P170","v":2574.3945283770981},{"$f":"'Solar - PV Dist. Res'!Q170","v":2529.146474838944},{"$f":"'Solar - PV Dist. Res'!R170","v":2483.8984213007898},{"$f":"'Solar - PV Dist. Res'!S170","v":2438.6503677626356},{"$f":"'Solar - PV Dist. Res'!T170","v":2393.402314224481},{"$f":"'Solar - PV Dist. Res'!U170","v":2348.1542606863268},{"$f":"'Solar - PV Dist. Res'!V170","v":2302.9062071481726},{"$f":"'Solar - PV Dist. Res'!W170","v":2257.6581536100171},{"$f":"'Solar - PV Dist. Res'!X170","v":2194.9791685669143},{"$f":"'Solar - PV Dist. Res'!Y170","v":2132.3001835238115},{"$f":"'Solar - PV Dist. Res'!Z170","v":2069.6211984807087},{"$f":"'Solar - PV Dist. Res'!AA170","v":2006.9422134376064},{"$f":"'Solar - PV Dist. Res'!AB170","v":1944.2632283945038},{"$f":"'Solar - PV Dist. Res'!AC170","v":1881.5842433514015},{"$f":"'Solar - PV Dist. Res'!AD170","v":1818.9052583082989},{"$f":"'Solar - PV Dist. Res'!AE170","v":1756.2262732651966},{"$f":"'Solar - PV Dist. Res'!AF170","v":1693.547288222094},{"$f":"'Solar - PV Dist. Res'!AG170","v":1630.8683031789917},{"$f":"'Solar - PV Dist. Res'!AH170","v":1568.1893181358892},{"$f":"'Solar - PV Dist. Res'!AI170","v":1505.5103330927868},{"$f":"'Solar - PV Dist. Res'!AJ170","v":1442.8313480496845},{"$f":"'Solar - PV Dist. Res'!AK170","v":1380.1523630065819},{"$f":"'Solar - PV Dist. Res'!AL170","v":1317.4733779634796},{"$f":"'Solar - PV Dist. Res'!AM170","v":1254.794392920377},{"$f":"'Solar - PV Dist. Res'!AN170","v":1192.1154078772747},{"$f":"'Solar - PV Dist. Res'!AO170","v":1129.4364228341722},{"$f":"'Solar - PV Dist. Res'!AP170","v":1066.7574377910698},{"$f":"'Solar - PV Dist. Res'!AQ170","v":1004.0784527479665}]
["RA3ReClass88","RD","Advanced",30,"ResPV","Class8",{"$f":"'Solar - PV Dist. Res'!L171","v":2773.3436221869811},{"$f":"'Solar - PV Dist. Res'!M171","v":2710.1386889915611},{"$f":"'Solar - PV Dist. Res'!N171","v":2517.2715474455904},{"$f":"'Solar - PV Dist. Res'!O171","v":2324.4044058996192},{"$f":"'Solar - PV Dist. Res'!P171","v":2131.537264353648},{"$f":"'Solar - PV Dist. Res'!Q171","v":1938.670122807677},{"$f":"'Solar - PV Dist. Res'!R171","v":1745.802981261706},{"$f":"'Solar - PV Dist. Res'!S171","v":1552.9358397157348},{"$f":"'Solar - PV Dist. Res'!T171","v":1360.0686981697638},{"$f":"'Solar - PV Dist. Res'!U171","v":1167.2015566237928},{"$f":"'Solar - PV Dist. Res'!V171","v":974.33441507782186},{"$f":"'Solar - PV Dist. Res'!W171","v":781.46727353185145},{"$f":"'Solar - PV Dist. Res'!X171","v":769.57854792014541},{"$f":"'Solar - PV Dist. Res'!Y171","v":757.68982230843949},{"$f":"'Solar - PV Dist. Res'!Z171","v":745.80109669673357},{"$f":"'Solar - PV Dist. Res'!AA171","v":733.91237108502764},{"$f":"'Solar - PV Dist. Res'!AB171","v":722.02364547332161},{"$f":"'Solar - PV Dist. Res'!AC171","v":710.13491986161569},{"$f":"'Solar - PV Dist. Res'!AD171","v":698.24619424990976},{"$f":"'Solar - PV Dist. Res'!AE171","v":686.35746863820384},{"$f":"'Solar - PV Dist. Res'!AF171","v":674.4687430264978},{"$f":"'Solar - PV Dist. Res'!AG171","v":662.58001741479188},{"$f":"'Solar - PV Dist. Res'!AH171","v":650.69129180308596},{"$f":"'Solar - PV Dist. Res'!AI171","v":638.80256619138004},{"$f":"'Solar - PV Dist. Res'!AJ171","v":626.913840579674},{"$f":"'Solar - PV Dist. Res'!AK171","v":615.02511496796808},{"$f":"'Solar - PV Dist. Res'!AL171","v":603.13638935626216},{"$f":"'Solar - PV Dist. Res'!AM171","v":591.24766374455612},{"$f":"'Solar - PV Dist. Res'!AN171","v":579.3589381328502},{"$f":"'Solar - PV Dist. Res'!AO171","v":567.47021252114428},{"$f":"'Solar - PV Dist. Res'!AP171","v":555.58148690943835},{"$f":"'Solar - PV Dist. Res'!AQ171","v":543.69276129773323}]
["RM3ReClass88","RD","Moderate",30,"ResPV","Class8",{"$f":"'Solar - PV Dist. Res'!L172","v":2773.3436221869811},{"$f":"'Solar - PV Dist. Res'!M172","v":2710.1386889915611},{"$f":"'Solar - PV Dist. Res'!N172","v":2539.5326653672018},{"$f":"'Solar - PV Dist. Res'!O172","v":2368.9266417428421},{"$f":"'Solar - PV Dist. Res'!P172","v":2198.3206181184823},{"$f":"'Solar - PV Dist. Res'!Q172","v":2027.7145944941228},{"$f":"'Solar - PV Dist. Res'!R172","v":1857.1085708697635},{"$f":"'Solar - PV Dist. Res'!S172","v":1686.502547245404},{"$f":"'Solar - PV Dist. Res'!T172","v":1515.8965236210447},{"$f":"'Solar - PV Dist. Res'!U172","v":1345.2904999966852},{"$f":"'Solar - PV Dist. Res'!V172","v":1174.6844763723259},{"$f":"'Solar - PV Dist. Res'!W172","v":1004.0784527479665},{"$f":"'Solar - PV Dist. Res'!X172","v":992.94789378716075},{"$f":"'Solar - PV Dist. Res'!Y172","v":981.81733482635502},{"$f":"'Solar - PV Dist. Res'!Z172","v":970.68677586554929},{"$f":"'Solar - PV Dist. Res'!AA172","v":959.55621690474356},{"$f":"'Solar - PV Dist. Res'!AB172","v":948.42565794393784},{"$f":"'Solar - PV Dist. Res'!AC172","v":937.29509898313211},{"$f":"'Solar - PV Dist. Res'!AD172","v":926.16454002232638},{"$f":"'Solar - PV Dist. Res'!AE172","v":915.03398106152065},{"$f":"'Solar - PV Dist. Res'!AF172","v":903.90342210071492},{"$f":"'Solar - PV Dist. Res'!AG172","v":892.77286313990919},{"$f":"'Solar - PV Dist. Res'!AH172","v":881.64230417910346},{"$f":"'Solar - PV Dist. Res'!AI172","v":870.51174521829773},{"$f":"'Solar - PV Dist. Res'!AJ172","v":859.381186257492},{"$f":"'Solar - PV Dist. Res'!AK172","v":848.25062729668628},{"$f":"'Solar - PV Dist. Res'!AL172","v":837.12006833588055},{"$f":"'Solar - PV Dist. Res'!AM172","v":825.98950937507482},{"$f":"'Solar - PV Dist. Res'!AN172","v":814.8589504142692},{"$f":"'Solar - PV Dist. Res'!AO172","v":803.72839145346347},{"$f":"'Solar - PV Dist. Res'!AP172","v":792.59783249265774},{"$f":"'Solar - PV Dist. Res'!AQ172","v":781.46727353185145}]
["RC3ReClass88","RD","Conservative",30,"ResPV","Class8",{"$f":"'Solar - PV Dist. Res'!L173","v":2773.3436221869811},{"$f":"'Solar - PV Dist. Res'!M173","v":2710.1386889915611},{"$f":"'Solar - PV Dist. Res'!N173","v":2664.890635453407},{"$f":"'Solar - PV Dist. Res'!O173","v":2619.6425819152528},{"$f":"'Solar - PV Dist. Res'!P173","v":2574.3945283770981},{"$f":"'Solar - PV Dist. Res'!Q173","v":2529.146474838944},{"$f":"'Solar - PV Dist. Res'!R173","v":2483.8984213007898},{"$f":"'Solar - PV Dist. Res'!S173","v":2438.6503677626356},{"$f":"'Solar - PV Dist. Res'!T173","v":2393.402314224481},{"$f":"'Solar - PV Dist. Res'!U173","v":2348.1542606863268},{"$f":"'Solar - PV Dist. Res'!V173","v":2302.9062071481726},{"$f":"'Solar - PV Dist. Res'!W173","v":2257.6581536100171},{"$f":"'Solar - PV Dist. Res'!X173","v":2194.9791685669143},{"$f":"'Solar - PV Dist. Res'!Y173","v":2132.3001835238115},{"$f":"'Solar - PV Dist. Res'!Z173","v":2069.6211984807087},{"$f":"'Solar - PV Dist. Res'!AA173","v":2006.9422134376064},{"$f":"'Solar - PV Dist. Res'!AB173","v":1944.2632283945038},{"$f":"'Solar - PV Dist. Res'!AC173","v":1881.5842433514015},{"$f":"'Solar - PV Dist. Res'!AD173","v":1818.9052583082989},{"$f":"'Solar - PV Dist. Res'!AE173","v":1756.2262732651966},{"$f":"'Solar - PV Dist. Res'!AF173","v":1693.547288222094},{"$f":"'Solar - PV Dist. Res'!AG173","v":1630.8683031789917},{"$f":"'Solar - PV Dist. Res'!AH173","v":1568.1893181358892},{"$f":"'Solar - PV Dist. Res'!AI173","v":1505.5103330927868},{"$f":"'Solar - PV Dist. Res'!AJ173","v":1442.8313480496845},{"$f":"'Solar - PV Dist. Res'!AK173","v":1380.1523630065819},{"$f":"'Solar - PV Dist. Res'!AL173","v":1317.4733779634796},{"$f":"'Solar - PV Dist. Res'!AM173","v":1254.794392920377},{"$f":"'Solar - PV Dist. Res'!AN173","v":1192.1154078772747},{"$f":"'Solar - PV Dist. Res'!AO173","v":1129.4364228341722},{"$f":"'Solar - PV Dist. Res'!AP173","v":1066.7574377910698},{"$f":"'Solar - PV Dist. Res'!AQ173","v":1004.0784527479665}]
["RA3ReClass77","RD","Advanced",30,"ResPV","Class7",{"$f":"'Solar - PV Dist. Res'!L174","v":2773.3436221869811},{"$f":"'Solar - PV Dist. Res'!M174","v":2710.1386889915611},{"$f":"'Solar - PV Dist. Res'!N174","v":2517.2715474455904},{"$f":"'Solar - PV Dist. Res'!O174","v":2324.4044058996192},{"$f":"'Solar - PV Dist. Res'!P174","v":2131.537264353648},{"$f":"'Solar - PV Dist. Res'!Q174","v":1938.670122807677},{"$f":"'Solar - PV Dist. Res'!R174","v":1745.802981261706},{"$f":"'Solar - PV Dist. Res'!S174","v":1552.9358397157348},{"$f":"'Solar - PV Dist. Res'!T174","v":1360.0686981697638},{"$f":"'Solar - PV Dist. Res'!U174","v":1167.2015566237928},{"$f":"'Solar - PV Dist. Res'!V174","v":974.33441507782186},{"$f":"'Solar - PV Dist. Res'!W174","v":781.46727353185145},{"$f":"'Solar - PV Dist. Res'!X174","v":769.57854792014541},{"$f":"'Solar - PV Dist. Res'!Y174","v":757.68982230843949},{"$f":"'Solar - PV Dist. Res'!Z174","v":745.80109669673357},{"$f":"'Solar - PV Dist. Res'!AA174","v":733.91237108502764},{"$f":"'Solar - PV Dist. Res'!AB174","v":722.02364547332161},{"$f":"'Solar - PV Dist. Res'!AC174","v":710.13491986161569},{"$f":"'Solar - PV Dist. Res'!AD174","v":698.24619424990976},{"$f":"'Solar - PV Dist. Res'!AE174","v":686.35746863820384},{"$f":"'Solar - PV Dist. Res'!AF174","v":674.4687430264978},{"$f":"'Solar - PV Dist. Res'!AG174","v":662.58001741479188},{"$f":"'Solar - PV Dist. Res'!AH174","v":650.69129180308596},{"$f":"'Solar - PV Dist. Res'!AI174","v":638.80256619138004},{"$f":"'Solar - PV Dist. Res'!AJ174","v":626.913840579674},{"$f":"'Solar - PV Dist. Res'!AK174","v":615.02511496796808},{"$f":"'Solar - PV Dist. Res'!AL174","v":603.13638935626216},{"$f":"'Solar - PV Dist. Res'!AM174","v":591.24766374455612},{"$f":"'Solar - PV Dist. Res'!AN174","v":579.3589381328502},{"$f":"'Solar - PV Dist. Res'!AO174","v":567.47021252114428},{"$f":"'Solar - PV Dist. Res'!AP174","v":555.58148690943835},{"$f":"'Solar - PV Dist. Res'!AQ174","v":543.69276129773323}]
["RM3ReClass77","RD","Moderate",30,"ResPV","Class7",{"$f":"'Solar - PV Dist. Res'!L175","v":2773.3436221869811},{"$f":"'Solar - PV Dist. Res'!M175","v":2710.1386889915611},{"$f":"'Solar - PV Dist. Res'!N175","v":2539.5326653672018},{"$f":"'Solar - PV Dist. Res'!O175","v":2368.9266417428421},{"$f":"'Solar - PV Dist. Res'!P175","v":2198.3206181184823},{"$f":"'Solar - PV Dist. Res'!Q175","v":2027.7145944941228},{"$f":"'Solar - PV Dist. Res'!R175","v":1857.1085708697635},{"$f":"'Solar - PV Dist. Res'!S175","v":1686.502547245404},{"$f":"'Solar - PV Dist. Res'!T175","v":1515.8965236210447},{"$f":"'Solar - PV Dist. Res'!U175","v":1345.2904999966852},{"$f":"'Solar - PV Dist. Res'!V175","v":1174.6844763723259},{"$f":"'Solar - PV Dist. Res'!W175","v":1004.0784527479665},{"$f":"'Solar - PV Dist. Res'!X175","v":992.94789378716075},{"$f":"'Solar - PV Dist. Res'!Y175","v":981.81733482635502},{"$f":"'Solar - PV Dist. Res'!Z175","v":970.68677586554929},{"$f":"'Solar - PV Dist. Res'!AA175","v":959.55621690474356},{"$f":"'Solar - PV Dist. Res'!AB175","v":948.42565794393784},{"$f":"'Solar - PV Dist. Res'!AC175","v":937.29509898313211},{"$f":"'Solar - PV Dist. Res'!AD175","v":926.16454002232638},{"$f":"'Solar - PV Dist. Res'!AE175","v":915.03398106152065},{"$f":"'Solar - PV Dist. Res'!AF175","v":903.90342210071492},{"$f":"'Solar - PV Dist. Res'!AG175","v":892.77286313990919},{"$f":"'Solar - PV Dist. Res'!AH175","v":881.64230417910346},{"$f":"'Solar - PV Dist. Res'!AI175","v":870.51174521829773},{"$f":"'Solar - PV Dist. Res'!AJ175","v":859.381186257492},{"$f":"'Solar - PV Dist. Res'!AK175","v":848.25062729668628},{"$f":"'Solar - PV Dist. Res'!AL175","v":837.12006833588055},{"$f":"'Solar - PV Dist. Res'!AM175","v":825.98950937507482},{"$f":"'Solar - PV Dist. Res'!AN175","v":814.8589504142692},{"$f":"'Solar - PV Dist. Res'!AO175","v":803.72839145346347},{"$f":"'Solar - PV Dist. Res'!AP175","v":792.59783249265774},{"$f":"'Solar - PV Dist. Res'!AQ175","v":781.46727353185145}]
["RC3ReClass77","RD","Conservative",30,"ResPV","Class7",{"$f":"'Solar - PV Dist. Res'!L176","v":2773.3436221869811},{"$f":"'Solar - PV Dist. Res'!M176","v":2710.1386889915611},{"$f":"'Solar - PV Dist. Res'!N176","v":2664.890635453407},{"$f":"'Solar - PV Dist. Res'!O176","v":2619.6425819152528},{"$f":"'Solar - PV Dist. Res'!P176","v":2574.3945283770981},{"$f":"'Solar - PV Dist. Res'!Q176","v":2529.146474838944},{"$f":"'Solar - PV Dist. Res'!R176","v":2483.8984213007898},{"$f":"'Solar - PV Dist. Res'!S176","v":2438.6503677626356},{"$f":"'Solar - PV Dist. Res'!T176","v":2393.402314224481},{"$f":"'Solar - PV Dist. Res'!U176","v":2348.1542606863268},{"$f":"'Solar - PV Dist. Res'!V176","v":2302.9062071481726},{"$f":"'Solar - PV Dist. Res'!W176","v":2257.6581536100171},{"$f":"'Solar - PV Dist. Res'!X176","v":2194.9791685669143},{"$f":"'Solar - PV Dist. Res'!Y176","v":2132.3001835238115},{"$f":"'Solar - PV Dist. Res'!Z176","v":2069.6211984807087},{"$f":"'Solar - PV Dist. Res'!AA176","v":2006.9422134376064},{"$f":"'Solar - PV Dist. Res'!AB176","v":1944.2632283945038},{"$f":"'Solar - PV Dist. Res'!AC176","v":1881.5842433514015},{"$f":"'Solar - PV Dist. Res'!AD176","v":1818.9052583082989},{"$f":"'Solar - PV Dist. Res'!AE176","v":1756.2262732651966},{"$f":"'Solar - PV Dist. Res'!AF176","v":1693.547288222094},{"$f":"'Solar - PV Dist. Res'!AG176","v":1630.8683031789917},{"$f":"'Solar - PV Dist. Res'!AH176","v":1568.1893181358892},{"$f":"'Solar - PV Dist. Res'!AI176","v":1505.5103330927868},{"$f":"'Solar - PV Dist. Res'!AJ176","v":1442.8313480496845},{"$f":"'Solar - PV Dist. Res'!AK176","v":1380.1523630065819},{"$f":"'Solar - PV Dist. Res'!AL176","v":1317.4733779634796},{"$f":"'Solar - PV Dist. Res'!AM176","v":1254.794392920377},{"$f":"'Solar - PV Dist. Res'!AN176","v":1192.1154078772747},{"$f":"'Solar - PV Dist. Res'!AO176","v":1129.4364228341722},{"$f":"'Solar - PV Dist. Res'!AP176","v":1066.7574377910698},{"$f":"'Solar - PV Dist. Res'!AQ176","v":1004.0784527479665}]
["RA3ReClass66","RD","Advanced",30,"ResPV","Class6",{"$f":"'Solar - PV Dist. Res'!L177","v":2773.3436221869811},{"$f":"'Solar - PV Dist. Res'!M177","v":2710.1386889915611},{"$f":"'Solar - PV Dist. Res'!N177","v":2517.2715474455904},{"$f":"'Solar - PV Dist. Res'!O177","v":2324.4044058996192},{"$f":"'Solar - PV Dist. Res'!P177","v":2131.537264353648},{"$f":"'Solar - PV Dist. Res'!Q177","v":1938.670122807677},{"$f":"'Solar - PV Dist. Res'!R177","v":1745.802981261706},{"$f":"'Solar - PV Dist. Res'!S177","v":1552.9358397157348},{"$f":"'Solar - PV Dist. Res'!T177","v":1360.0686981697638},{"$f":"'Solar - PV Dist. Res'!U177","v":1167.2015566237928},{"$f":"'Solar - PV Dist. Res'!V177","v":974.33441507782186},{"$f":"'Solar - PV Dist. Res'!W177","v":781.46727353185145},{"$f":"'Solar - PV Dist. Res'!X177","v":769.57854792014541},{"$f":"'Solar - PV Dist. Res'!Y177","v":757.68982230843949},{"$f":"'Solar - PV Dist. Res'!Z177","v":745.80109669673357},{"$f":"'Solar - PV Dist. Res'!AA177","v":733.91237108502764},{"$f":"'Solar - PV Dist. Res'!AB177","v":722.02364547332161},{"$f":"'Solar - PV Dist. Res'!AC177","v":710.13491986161569},{"$f":"'Solar - PV Dist. Res'!AD177","v":698.24619424990976},{"$f":"'Solar - PV Dist. Res'!AE177","v":686.35746863820384},{"$f":"'Solar - PV Dist. Res'!AF177","v":674.4687430264978},{"$f":"'Solar - PV Dist. Res'!AG177","v":662.58001741479188},{"$f":"'Solar - PV Dist. Res'!AH177","v":650.69129180308596},{"$f":"'Solar - PV Dist. Res'!AI177","v":638.80256619138004},{"$f":"'Solar - PV Dist. Res'!AJ177","v":626.913840579674},{"$f":"'Solar - PV Dist. Res'!AK177","v":615.02511496796808},{"$f":"'Solar - PV Dist. Res'!AL177","v":603.13638935626216},{"$f":"'Solar - PV Dist. Res'!AM177","v":591.24766374455612},{"$f":"'Solar - PV Dist. Res'!AN177","v":579.3589381328502},{"$f":"'Solar - PV Dist. Res'!AO177","v":567.47021252114428},{"$f":"'Solar - PV Dist. Res'!AP177","v":555.58148690943835},{"$f":"'Solar - PV Dist. Res'!AQ177","v":543.69276129773323}]
["RM3ReClass66","RD","Moderate",30,"ResPV","Class6",{"$f":"'Solar - PV Dist. Res'!L178","v":2773.3436221869811},{"$f":"'Solar - PV Dist. Res'!M178","v":2710.1386889915611},{"$f":"'Solar - PV Dist. Res'!N178","v":2539.5326653672018},{"$f":"'Solar - PV Dist. Res'!O178","v":2368.9266417428421},{"$f":"'Solar - PV Dist. Res'!P178","v":2198.3206181184823},{"$f":"'Solar - PV Dist. Res'!Q178","v":2027.7145944941228},{"$f":"'Solar - PV Dist. Res'!R178","v":1857.1085708697635},{"$f":"'Solar - PV Dist. Res'!S178","v":1686.502547245404},{"$f":"'Solar - PV Dist. Res'!T178","v":1515.8965236210447},{"$f":"'Solar - PV Dist. Res'!U178","v":1345.2904999966852},{"$f":"'Solar - PV Dist. Res'!V178","v":1174.6844763723259},{"$f":"'Solar - PV Dist. Res'!W178","v":1004.0784527479665},{"$f":"'Solar - PV Dist. Res'!X178","v":992.94789378716075},{"$f":"'Solar - PV Dist. Res'!Y178","v":981.81733482635502},{"$f":"'Solar - PV Dist. Res'!Z178","v":970.68677586554929},{"$f":"'Solar - PV Dist. Res'!AA178","v":959.55621690474356},{"$f":"'Solar - PV Dist. Res'!AB178","v":948.42565794393784},{"$f":"'Solar - PV Dist. Res'!AC178","v":937.29509898313211},{"$f":"'Solar - PV Dist. Res'!AD178","v":926.16454002232638},{"$f":"'Solar - PV Dist. Res'!AE178","v":915.03398106152065},{"$f":"'Solar - PV Dist. Res'!AF178","v":903.90342210071492},{"$f":"'Solar - PV Dist. Res'!AG178","v":892.77286313990919},{"$f":"'Solar - PV Dist. Res'!AH178","v":881.64230417910346},{"$f":"'Solar - PV Dist. Res'!AI178","v":870.51174521829773},{"$f":"'Solar - PV Dist. Res'!AJ178","v":859.381186257492},{"$f":"'Solar - PV Dist. Res'!AK178","v":848.25062729668628},{"$f":"'Solar - PV Dist. Res'!AL178","v":837.12006833588055},{"$f":"'Solar - PV Dist. Res'!AM178","v":825.98950937507482},{"$f":"'Solar - PV Dist. Res'!AN178","v":814.8589504142692},{"$f":"'Solar - PV Dist. Res'!AO178","v":803.72839145346347},{"$f":"'Solar - PV Dist. Res'!AP178","v":792.59783249265774},{"$f":"'Solar - PV Dist. Res'!AQ178","v":781.46727353185145}]
["RC3ReClass66","RD","Conservative",30,"ResPV","Class6",{"$f":"'Solar - PV Dist. Res'!L179","v":2773.3436221869811},{"$f":"'Solar - PV Dist. Res'!M179","v":2710.1386889915611},{"$f":"'Solar - PV Dist. Res'!N179","v":2664.890635453407},{"$f":"'Solar - PV Dist. Res'!O179","v":2619.6425819152528},{"$f":"'Solar - PV Dist. Res'!P179","v":2574.3945283770981},{"$f":"'Solar - PV Dist. Res'!Q179","v":2529.146474838944},{"$f":"'Solar - PV Dist. Res'!R179","v":2483.8984213007898},{"$f":"'Solar - PV Dist. Res'!S179","v":2438.6503677626356},{"$f":"'Solar - PV Dist. Res'!T179","v":2393.402314224481},{"$f":"'Solar - PV Dist. Res'!U179","v":2348.1542606863268},{"$f":"'Solar - PV Dist. Res'!V179","v":2302.9062071481726},{"$f":"'Solar - PV Dist. Res'!W179","v":2257.6581536100171},{"$f":"'Solar - PV Dist. Res'!X179","v":2194.9791685669143},{"$f":"'Solar - PV Dist. Res'!Y179","v":2132.3001835238115},{"$f":"'Solar - PV Dist. Res'!Z179","v":2069.6211984807087},{"$f":"'Solar - PV Dist. Res'!AA179","v":2006.9422134376064},{"$f":"'Solar - PV Dist. Res'!AB179","v":1944.2632283945038},{"$f":"'Solar - PV Dist. Res'!AC179","v":1881.5842433514015},{"$f":"'Solar - PV Dist. Res'!AD179","v":1818.9052583082989},{"$f":"'Solar - PV Dist. Res'!AE179","v":1756.2262732651966},{"$f":"'Solar - PV Dist. Res'!AF179","v":1693.547288222094},{"$f":"'Solar - PV Dist. Res'!AG179","v":1630.8683031789917},{"$f":"'Solar - PV Dist. Res'!AH179","v":1568.1893181358892},{"$f":"'Solar - PV Dist. Res'!AI179","v":1505.5103330927868},{"$f":"'Solar - PV Dist. Res'!AJ179","v":1442.8313480496845},{"$f":"'Solar - PV Dist. Res'!AK179","v":1380.1523630065819},{"$f":"'Solar - PV Dist. Res'!AL179","v":1317.4733779634796},{"$f":"'Solar - PV Dist. Res'!AM179","v":1254.794392920377},{"$f":"'Solar - PV Dist. Res'!AN179","v":1192.1154078772747},{"$f":"'Solar - PV Dist. Res'!AO179","v":1129.4364228341722},{"$f":"'Solar - PV Dist. Res'!AP179","v":1066.7574377910698},{"$f":"'Solar - PV Dist. Res'!AQ179","v":1004.0784527479665}]
[{"$f":"_xlfn.CONCAT(LEFT(B158,1), LEFT(C158,1), LEFT(D158,1),LEFT(E158,2),LEFT(F158,6),RIGHT(F158,1))","v":"RA3ReClass55"},"RD","Advanced",30,"ResPV","Class5",{"$f":"'Solar - PV Dist. Res'!L180","v":2773.3436221869811},{"$f":"'Solar - PV Dist. Res'!M180","v":2710.1386889915611},{"$f":"'Solar - PV Dist. Res'!N180","v":2517.2715474455904},{"$f":"'Solar - PV Dist. Res'!O180","v":2324.4044058996192},{"$f":"'Solar - PV Dist. Res'!P180","v":2131.537264353648},{"$f":"'Solar - PV Dist. Res'!Q180","v":1938.670122807677},{"$f":"'Solar - PV Dist. Res'!R180","v":1745.802981261706},{"$f":"'Solar - PV Dist. Res'!S180","v":1552.9358397157348},{"$f":"'Solar - PV Dist. Res'!T180","v":1360.0686981697638},{"$f":"'Solar - PV Dist. Res'!U180","v":1167.2015566237928},{"$f":"'Solar - PV Dist. Res'!V180","v":974.33441507782186},{"$f":"'Solar - PV Dist. Res'!W180","v":781.46727353185145},{"$f":"'Solar - PV Dist. Res'!X180","v":769.57854792014541},{"$f":"'Solar - PV Dist. Res'!Y180","v":757.68982230843949},{"$f":"'Solar - PV Dist. Res'!Z180","v":745.80109669673357},{"$f":"'Solar - PV Dist. Res'!AA180","v":733.91237108502764},{"$f":"'Solar - PV Dist. Res'!AB180","v":722.02364547332161},{"$f":"'Solar - PV Dist. Res'!AC180","v":710.13491986161569},{"$f":"'Solar - PV Dist. Res'!AD180","v":698.24619424990976},{"$f":"'Solar - PV Dist. Res'!AE180","v":686.35746863820384},{"$f":"'Solar - PV Dist. Res'!AF180","v":674.4687430264978},{"$f":"'Solar - PV Dist. Res'!AG180","v":662.58001741479188},{"$f":"'Solar - PV Dist. Res'!AH180","v":650.69129180308596},{"$f":"'Solar - PV Dist. Res'!AI180","v":638.80256619138004},{"$f":"'Solar - PV Dist. Res'!AJ180","v":626.913840579674},{"$f":"'Solar - PV Dist. Res'!AK180","v":615.02511496796808},{"$f":"'Solar - PV Dist. Res'!AL180","v":603.13638935626216},{"$f":"'Solar - PV Dist. Res'!AM180","v":591.24766374455612},{"$f":"'Solar - PV Dist. Res'!AN180","v":579.3589381328502},{"$f":"'Solar - PV Dist. Res'!AO180","v":567.47021252114428},{"$f":"'Solar - PV Dist. Res'!AP180","v":555.58148690943835},{"$f":"'Solar - PV Dist. Res'!AQ180","v":543.69276129773323}]
["RM3ReClass55","RD","Moderate",30,"ResPV","Class5",{"$f":"'Solar - PV Dist. Res'!L181","v":2773.3436221869811},{"$f":"'Solar - PV Dist. Res'!M181","v":2710.1386889915611},{"$f":"'Solar - PV Dist. Res'!N181","v":2539.5326653672018},{"$f":"'Solar - PV Dist. Res'!O181","v":2368.9266417428421},{"$f":"'Solar - PV Dist. Res'!P181","v":2198.3206181184823},{"$f":"'Solar - PV Dist. Res'!Q181","v":2027.7145944941228},{"$f":"'Solar - PV Dist. Res'!R181","v":1857.1085708697635},{"$f":"'Solar - PV Dist. Res'!S181","v":1686.502547245404},{"$f":"'Solar - PV Dist. Res'!T181","v":1515.8965236210447},{"$f":"'Solar - PV Dist. Res'!U181","v":1345.2904999966852},{"$f":"'Solar - PV Dist. Res'!V181","v":1174.6844763723259},{"$f":"'Solar - PV Dist. Res'!W181","v":1004.0784527479665},{"$f":"'Solar - PV Dist. Res'!X181","v":992.94789378716075},{"$f":"'Solar - PV Dist. Res'!Y181","v":981.81733482635502},{"$f":"'Solar - PV Dist. Res'!Z181","v":970.68677586554929},{"$f":"'Solar - PV Dist. Res'!AA181","v":959.55621690474356},{"$f":"'Solar - PV Dist. Res'!AB181","v":948.42565794393784},{"$f":"'Solar - PV Dist. Res'!AC181","v":937.29509898313211},{"$f":"'Solar - PV Dist. Res'!AD181","v":926.16454002232638},{"$f":"'Solar - PV Dist. Res'!AE181","v":915.03398106152065},{"$f":"'Solar - PV Dist. Res'!AF181","v":903.90342210071492},{"$f":"'Solar - PV Dist. Res'!AG181","v":892.77286313990919},{"$f":"'Solar - PV Dist. Res'!AH181","v":881.64230417910346},{"$f":"'Solar - PV Dist. Res'!AI181","v":870.51174521829773},{"$f":"'Solar - PV Dist. Res'!AJ181","v":859.381186257492},{"$f":"'Solar - PV Dist. Res'!AK181","v":848.25062729668628},{"$f":"'Solar - PV Dist. Res'!AL181","v":837.12006833588055},{"$f":"'Solar - PV Dist. Res'!AM181","v":825.98950937507482},{"$f":"'Solar - PV Dist. Res'!AN181","v":814.8589504142692},{"$f":"'Solar - PV Dist. Res'!AO181","v":803.72839145346347},{"$f":"'Solar - PV Dist. Res'!AP181","v":792.59783249265774},{"$f":"'Solar - PV Dist. Res'!AQ181","v":781.46727353185145}]
["RC3ReClass55","RD","Conservative",30,"ResPV","Class5",{"$f":"'Solar - PV Dist. Res'!L182","v":2773.3436221869811},{"$f":"'Solar - PV Dist. Res'!M182","v":2710.1386889915611},{"$f":"'Solar - PV Dist. Res'!N182","v":2664.890635453407},{"$f":"'Solar - PV Dist. Res'!O182","v":2619.6425819152528},{"$f":"'Solar - PV Dist. Res'!P182","v":2574.3945283770981},{"$f":"'Solar - PV Dist. Res'!Q182","v":2529.146474838944},{"$f":"'Solar - PV Dist. Res'!R182","v":2483.8984213007898},{"$f":"'Solar - PV Dist. Res'!S182","v":2438.6503677626356},{"$f":"'Solar - PV Dist. Res'!T182","v":2393.402314224481},{"$f":"'Solar - PV Dist. Res'!U182","v":2348.1542606863268},{"$f":"'Solar - PV Dist. Res'!V182","v":2302.9062071481726},{"$f":"'Solar - PV Dist. Res'!W182","v":2257.6581536100171},{"$f":"'Solar - PV Dist. Res'!X182","v":2194.9791685669143},{"$f":"'Solar - PV Dist. Res'!Y182","v":2132.3001835238115},{"$f":"'Solar - PV Dist. Res'!Z182","v":2069.6211984807087},{"$f":"'Solar - PV Dist. Res'!AA182","v":2006.9422134376064},{"$f":"'Solar - PV Dist. Res'!AB182","v":1944.2632283945038},{"$f":"'Solar - PV Dist. Res'!AC182","v":1881.5842433514015},{"$f":"'Solar - PV Dist. Res'!AD182","v":1818.9052583082989},{"$f":"'Solar - PV Dist. Res'!AE182","v":1756.2262732651966},{"$f":"'Solar - PV Dist. Res'!AF182","v":1693.547288222094},{"$f":"'Solar - PV Dist. Res'!AG182","v":1630.8683031789917},{"$f":"'Solar - PV Dist. Res'!AH182","v":1568.1893181358892},{"$f":"'Solar - PV Dist. Res'!AI182","v":1505.5103330927868},{"$f":"'Solar - PV Dist. Res'!AJ182","v":1442.8313480496845},{"$f":"'Solar - PV Dist. Res'!AK182","v":1380.1523630065819},{"$f":"'Solar - PV Dist. Res'!AL182","v":1317.4733779634796},{"$f":"'Solar - PV Dist. Res'!AM182","v":1254.794392920377},{"$f":"'Solar - PV Dist. Res'!AN182","v":1192.1154078772747},{"$f":"'Solar - PV Dist. Res'!AO182","v":1129.4364228341722},{"$f":"'Solar - PV Dist. Res'!AP182","v":1066.7574377910698},{"$f":"'Solar - PV Dist. Res'!AQ182","v":1004.0784527479665}]
["RA3ReClass44","RD","Advanced",30,"ResPV","Class4",{"$f":"'Solar - PV Dist. Res'!L183","v":2773.3436221869811},{"$f":"'Solar - PV Dist. Res'!M183","v":2710.1386889915611},{"$f":"'Solar - PV Dist. Res'!N183","v":2517.2715474455904},{"$f":"'Solar - PV Dist. Res'!O183","v":2324.4044058996192},{"$f":"'Solar - PV Dist. Res'!P183","v":2131.537264353648},{"$f":"'Solar - PV Dist. Res'!Q183","v":1938.670122807677},{"$f":"'Solar - PV Dist. Res'!R183","v":1745.802981261706},{"$f":"'Solar - PV Dist. Res'!S183","v":1552.9358397157348},{"$f":"'Solar - PV Dist. Res'!T183","v":1360.0686981697638},{"$f":"'Solar - PV Dist. Res'!U183","v":1167.2015566237928},{"$f":"'Solar - PV Dist. Res'!V183","v":974.33441507782186},{"$f":"'Solar - PV Dist. Res'!W183","v":781.46727353185145},{"$f":"'Solar - PV Dist. Res'!X183","v":769.57854792014541},{"$f":"'Solar - PV Dist. Res'!Y183","v":757.68982230843949},{"$f":"'Solar - PV Dist. Res'!Z183","v":745.80109669673357},{"$f":"'Solar - PV Dist. Res'!AA183","v":733.91237108502764},{"$f":"'Solar - PV Dist. Res'!AB183","v":722.02364547332161},{"$f":"'Solar - PV Dist. Res'!AC183","v":710.13491986161569},{"$f":"'Solar - PV Dist. Res'!AD183","v":698.24619424990976},{"$f":"'Solar - PV Dist. Res'!AE183","v":686.35746863820384},{"$f":"'Solar - PV Dist. Res'!AF183","v":674.4687430264978},{"$f":"'Solar - PV Dist. Res'!AG183","v":662.58001741479188},{"$f":"'Solar - PV Dist. Res'!AH183","v":650.69129180308596},{"$f":"'Solar - PV Dist. Res'!AI183","v":638.80256619138004},{"$f":"'Solar - PV Dist. Res'!AJ183","v":626.913840579674},{"$f":"'Solar - PV Dist. Res'!AK183","v":615.02511496796808},{"$f":"'Solar - PV Dist. Res'!AL183","v":603.13638935626216},{"$f":"'Solar - PV Dist. Res'!AM183","v":591.24766374455612},{"$f":"'Solar - PV Dist. Res'!AN183","v":579.3589381328502},{"$f":"'Solar - PV Dist. Res'!AO183","v":567.47021252114428},{"$f":"'Solar - PV Dist. Res'!AP183","v":555.58148690943835},{"$f":"'Solar - PV Dist. Res'!AQ183","v":543.69276129773323}]
["RM3ReClass44","RD","Moderate",30,"ResPV","Class4",{"$f":"'Solar - PV Dist. Res'!L184","v":2773.3436221869811},{"$f":"'Solar - PV Dist. Res'!M184","v":2710.1386889915611},{"$f":"'Solar - PV Dist. Res'!N184","v":2539.5326653672018},{"$f":"'Solar - PV Dist. Res'!O184","v":2368.9266417428421},{"$f":"'Solar - PV Dist. Res'!P184","v":2198.3206181184823},{"$f":"'Solar - PV Dist. Res'!Q184","v":2027.7145944941228},{"$f":"'Solar - PV Dist. Res'!R184","v":1857.1085708697635},{"$f":"'Solar - PV Dist. Res'!S184","v":1686.502547245404},{"$f":"'Solar - PV Dist. Res'!T184","v":1515.8965236210447},{"$f":"'Solar - PV Dist. Res'!U184","v":1345.2904999966852},{"$f":"'Solar - PV Dist. Res'!V184","v":1174.6844763723259},{"$f":"'Solar - PV Dist. Res'!W184","v":1004.0784527479665},{"$f":"'Solar - PV Dist. Res'!X184","v":992.94789378716075},{"$f":"'Solar - PV Dist. Res'!Y184","v":981.81733482635502},{"$f":"'Solar - PV Dist. Res'!Z184","v":970.68677586554929},{"$f":"'Solar - PV Dist. Res'!AA184","v":959.55621690474356},{"$f":"'Solar - PV Dist. Res'!AB184","v":948.42565794393784},{"$f":"'Solar - PV Dist. Res'!AC184","v":937.29509898313211},{"$f":"'Solar - PV Dist. Res'!AD184","v":926.16454002232638},{"$f":"'Solar - PV Dist. Res'!AE184","v":915.03398106152065},{"$f":"'Solar - PV Dist. Res'!AF184","v":903.90342210071492},{"$f":"'Solar - PV Dist. Res'!AG184","v":892.77286313990919},{"$f":"'Solar - PV Dist. Res'!AH184","v":881.64230417910346},{"$f":"'Solar - PV Dist. Res'!AI184","v":870.51174521829773},{"$f":"'Solar - PV Dist. Res'!AJ184","v":859.381186257492},{"$f":"'Solar - PV Dist. Res'!AK184","v":848.25062729668628},{"$f":"'Solar - PV Dist. Res'!AL184","v":837.12006833588055},{"$f":"'Solar - PV Dist. Res'!AM184","v":825.98950937507482},{"$f":"'Solar - PV Dist. Res'!AN184","v":814.8589504142692},{"$f":"'Solar - PV Dist. Res'!AO184","v":803.72839145346347},{"$f":"'Solar - PV Dist. Res'!AP184","v":792.59783249265774},{"$f":"'Solar - PV Dist. Res'!AQ184","v":781.46727353185145}]
["RC3ReClass44","RD","Conservative",30,"ResPV","Class4",{"$f":"'Solar - PV Dist. Res'!L185","v":2773.3436221869811},{"$f":"'Solar - PV Dist. Res'!M185","v":2710.1386889915611},{"$f":"'Solar - PV Dist. Res'!N185","v":2664.890635453407},{"$f":"'Solar - PV Dist. Res'!O185","v":2619.6425819152528},{"$f":"'Solar - PV Dist. Res'!P185","v":2574.3945283770981},{"$f":"'Solar - PV Dist. Res'!Q185","v":2529.146474838944},{"$f":"'Solar - PV Dist. Res'!R185","v":2483.8984213007898},{"$f":"'Solar - PV Dist. Res'!S185","v":2438.6503677626356},{"$f":"'Solar - PV Dist. Res'!T185","v":2393.402314224481},{"$f":"'Solar - PV Dist. Res'!U185","v":2348.1542606863268},{"$f":"'Solar - PV Dist. Res'!V185","v":2302.9062071481726},{"$f":"'Solar - PV Dist. Res'!W185","v":2257.6581536100171},{"$f":"'Solar - PV Dist. Res'!X185","v":2194.9791685669143},{"$f":"'Solar - PV Dist. Res'!Y185","v":2132.3001835238115},{"$f":"'Solar - PV Dist. Res'!Z185","v":2069.6211984807087},{"$f":"'Solar - PV Dist. Res'!AA185","v":2006.9422134376064},{"$f":"'Solar - PV Dist. Res'!AB185","v":1944.2632283945038},{"$f":"'Solar - PV Dist. Res'!AC185","v":1881.5842433514015},{"$f":"'Solar - PV Dist. Res'!AD185","v":1818.9052583082989},{"$f":"'Solar - PV Dist. Res'!AE185","v":1756.2262732651966},{"$f":"'Solar - PV Dist. Res'!AF185","v":1693.547288222094},{"$f":"'Solar - PV Dist. Res'!AG185","v":1630.8683031789917},{"$f":"'Solar - PV Dist. Res'!AH185","v":1568.1893181358892},{"$f":"'Solar - PV Dist. Res'!AI185","v":1505.5103330927868},{"$f":"'Solar - PV Dist. Res'!AJ185","v":1442.8313480496845},{"$f":"'Solar - PV Dist. Res'!AK185","v":1380.1523630065819},{"$f":"'Solar - PV Dist. Res'!AL185","v":1317.4733779634796},{"$f":"'Solar - PV Dist. Res'!AM185","v":1254.794392920377},{"$f":"'Solar - PV Dist. Res'!AN185","v":1192.1154078772747},{"$f":"'Solar - PV Dist. Res'!AO185","v":1129.4364228341722},{"$f":"'Solar - PV Dist. Res'!AP185","v":1066.7574377910698},{"$f":"'Solar - PV Dist. Res'!AQ185","v":1004.0784527479665}]
["RA3ReClass33","RD","Advanced",30,"ResPV","Class3",{"$f":"'Solar - PV Dist. Res'!L186","v":2773.3436221869811},{"$f":"'Solar - PV Dist. Res'!M186","v":2710.1386889915611},{"$f":"'Solar - PV Dist. Res'!N186","v":2517.2715474455904},{"$f":"'Solar - PV Dist. Res'!O186","v":2324.4044058996192},{"$f":"'Solar - PV Dist. Res'!P186","v":2131.537264353648},{"$f":"'Solar - PV Dist. Res'!Q186","v":1938.670122807677},{"$f":"'Solar - PV Dist. Res'!R186","v":1745.802981261706},{"$f":"'Solar - PV Dist. Res'!S186","v":1552.9358397157348},{"$f":"'Solar - PV Dist. Res'!T186","v":1360.0686981697638},{"$f":"'Solar - PV Dist. Res'!U186","v":1167.2015566237928},{"$f":"'Solar - PV Dist. Res'!V186","v":974.33441507782186},{"$f":"'Solar - PV Dist. Res'!W186","v":781.46727353185145},{"$f":"'Solar - PV Dist. Res'!X186","v":769.57854792014541},{"$f":"'Solar - PV Dist. Res'!Y186","v":757.68982230843949},{"$f":"'Solar - PV Dist. Res'!Z186","v":745.80109669673357},{"$f":"'Solar - PV Dist. Res'!AA186","v":733.91237108502764},{"$f":"'Solar - PV Dist. Res'!AB186","v":722.02364547332161},{"$f":"'Solar - PV Dist. Res'!AC186","v":710.13491986161569},{"$f":"'Solar - PV Dist. Res'!AD186","v":698.24619424990976},{"$f":"'Solar - PV Dist. Res'!AE186","v":686.35746863820384},{"$f":"'Solar - PV Dist. Res'!AF186","v":674.4687430264978},{"$f":"'Solar - PV Dist. Res'!AG186","v":662.58001741479188},{"$f":"'Solar - PV Dist. Res'!AH186","v":650.69129180308596},{"$f":"'Solar - PV Dist. Res'!AI186","v":638.80256619138004},{"$f":"'Solar - PV Dist. Res'!AJ186","v":626.913840579674},{"$f":"'Solar - PV Dist. Res'!AK186","v":615.02511496796808},{"$f":"'Solar - PV Dist. Res'!AL186","v":603.13638935626216},{"$f":"'Solar - PV Dist. Res'!AM186","v":591.24766374455612},{"$f":"'Solar - PV Dist. Res'!AN186","v":579.3589381328502},{"$f":"'Solar - PV Dist. Res'!AO186","v":567.47021252114428},{"$f":"'Solar - PV Dist. Res'!AP186","v":555.58148690943835},{"$f":"'Solar - PV Dist. Res'!AQ186","v":543.69276129773323}]
["RM3ReClass33","RD","Moderate",30,"ResPV","Class3",{"$f":"'Solar - PV Dist. Res'!L187","v":2773.3436221869811},{"$f":"'Solar - PV Dist. Res'!M187","v":2710.1386889915611},{"$f":"'Solar - PV Dist. Res'!N187","v":2539.5326653672018},{"$f":"'Solar - PV Dist. Res'!O187","v":2368.9266417428421},{"$f":"'Solar - PV Dist. Res'!P187","v":2198.3206181184823},{"$f":"'Solar - PV Dist. Res'!Q187","v":2027.7145944941228},{"$f":"'Solar - PV Dist. Res'!R187","v":1857.1085708697635},{"$f":"'Solar - PV Dist. Res'!S187","v":1686.502547245404},{"$f":"'Solar - PV Dist. Res'!T187","v":1515.8965236210447},{"$f":"'Solar - PV Dist. Res'!U187","v":1345.2904999966852},{"$f":"'Solar - PV Dist. Res'!V187","v":1174.6844763723259},{"$f":"'Solar - PV Dist. Res'!W187","v":1004.0784527479665},{"$f":"'Solar - PV Dist. Res'!X187","v":992.94789378716075},{"$f":"'Solar - PV Dist. Res'!Y187","v":981.81733482635502},{"$f":"'Solar - PV Dist. Res'!Z187","v":970.68677586554929},{"$f":"'Solar - PV Dist. Res'!AA187","v":959.55621690474356},{"$f":"'Solar - PV Dist. Res'!AB187","v":948.42565794393784},{"$f":"'Solar - PV Dist. Res'!AC187","v":937.29509898313211},{"$f":"'Solar - PV Dist. Res'!AD187","v":926.16454002232638},{"$f":"'Solar - PV Dist. Res'!AE187","v":915.03398106152065},{"$f":"'Solar - PV Dist. Res'!AF187","v":903.90342210071492},{"$f":"'Solar - PV Dist. Res'!AG187","v":892.77286313990919},{"$f":"'Solar - PV Dist. Res'!AH187","v":881.64230417910346},{"$f":"'Solar - PV Dist. Res'!AI187","v":870.51174521829773},{"$f":"'Solar - PV Dist. Res'!AJ187","v":859.381186257492},{"$f":"'Solar - PV Dist. Res'!AK187","v":848.25062729668628},{"$f":"'Solar - PV Dist. Res'!AL187","v":837.12006833588055},{"$f":"'Solar - PV Dist. Res'!AM187","v":825.98950937507482},{"$f":"'Solar - PV Dist. Res'!AN187","v":814.8589504142692},{"$f":"'Solar - PV Dist. Res'!AO187","v":803.72839145346347},{"$f":"'Solar - PV Dist. Res'!AP187","v":792.59783249265774},{"$f":"'Solar - PV Dist. Res'!AQ187","v":781.46727353185145}]
["RC3ReClass33","RD","Conservative",30,"ResPV","Class3",{"$f":"'Solar - PV Dist. Res'!L188","v":2773.3436221869811},{"$f":"'Solar - PV Dist. Res'!M188","v":2710.1386889915611},{"$f":"'Solar - PV Dist. Res'!N188","v":2664.890635453407},{"$f":"'Solar - PV Dist. Res'!O188","v":2619.6425819152528},{"$f":"'Solar - PV Dist. Res'!P188","v":2574.3945283770981},{"$f":"'Solar - PV Dist. Res'!Q188","v":2529.146474838944},{"$f":"'Solar - PV Dist. Res'!R188","v":2483.8984213007898},{"$f":"'Solar - PV Dist. Res'!S188","v":2438.6503677626356},{"$f":"'Solar - PV Dist. Res'!T188","v":2393.402314224481},{"$f":"'Solar - PV Dist. Res'!U188","v":2348.1542606863268},{"$f":"'Solar - PV Dist. Res'!V188","v":2302.9062071481726},{"$f":"'Solar - PV Dist. Res'!W188","v":2257.6581536100171},{"$f":"'Solar - PV Dist. Res'!X188","v":2194.9791685669143},{"$f":"'Solar - PV Dist. Res'!Y188","v":2132.3001835238115},{"$f":"'Solar - PV Dist. Res'!Z188","v":2069.6211984807087},{"$f":"'Solar - PV Dist. Res'!AA188","v":2006.9422134376064},{"$f":"'Solar - PV Dist. Res'!AB188","v":1944.2632283945038},{"$f":"'Solar - PV Dist. Res'!AC188","v":1881.5842433514015},{"$f":"'Solar - PV Dist. Res'!AD188","v":1818.9052583082989},{"$f":"'Solar - PV Dist. Res'!AE188","v":1756.2262732651966},{"$f":"'Solar - PV Dist. Res'!AF188","v":1693.547288222094},{"$f":"'Solar - PV Dist. Res'!AG188","v":1630.8683031789917},{"$f":"'Solar - PV Dist. Res'!AH188","v":1568.1893181358892},{"$f":"'Solar - PV Dist. Res'!AI188","v":1505.5103330927868},{"$f":"'Solar - PV Dist. Res'!AJ188","v":1442.8313480496845},{"$f":"'Solar - PV Dist. Res'!AK188","v":1380.1523630065819},{"$f":"'Solar - PV Dist. Res'!AL188","v":1317.4733779634796},{"$f":"'Solar - PV Dist. Res'!AM188","v":1254.794392920377},{"$f":"'Solar - PV Dist. Res'!AN188","v":1192.1154078772747},{"$f":"'Solar - PV Dist. Res'!AO188","v":1129.4364228341722},{"$f":"'Solar - PV Dist. Res'!AP188","v":1066.7574377910698},{"$f":"'Solar - PV Dist. Res'!AQ188","v":1004.0784527479665}]
["RA3ReClass22","RD","Advanced",30,"ResPV","Class2",{"$f":"'Solar - PV Dist. Res'!L189","v":2773.3436221869811},{"$f":"'Solar - PV Dist. Res'!M189","v":2710.1386889915611},{"$f":"'Solar - PV Dist. Res'!N189","v":2517.2715474455904},{"$f":"'Solar - PV Dist. Res'!O189","v":2324.4044058996192},{"$f":"'Solar - PV Dist. Res'!P189","v":2131.537264353648},{"$f":"'Solar - PV Dist. Res'!Q189","v":1938.670122807677},{"$f":"'Solar - PV Dist. Res'!R189","v":1745.802981261706},{"$f":"'Solar - PV Dist. Res'!S189","v":1552.9358397157348},{"$f":"'Solar - PV Dist. Res'!T189","v":1360.0686981697638},{"$f":"'Solar - PV Dist. Res'!U189","v":1167.2015566237928},{"$f":"'Solar - PV Dist. Res'!V189","v":974.33441507782186},{"$f":"'Solar - PV Dist. Res'!W189","v":781.46727353185145},{"$f":"'Solar - PV Dist. Res'!X189","v":769.57854792014541},{"$f":"'Solar - PV Dist. Res'!Y189","v":757.68982230843949},{"$f":"'Solar - PV Dist. Res'!Z189","v":745.80109669673357},{"$f":"'Solar - PV Dist. Res'!AA189","v":733.91237108502764},{"$f":"'Solar - PV Dist. Res'!AB189","v":722.02364547332161},{"$f":"'Solar - PV Dist. Res'!AC189","v":710.13491986161569},{"$f":"'Solar - PV Dist. Res'!AD189","v":698.24619424990976},{"$f":"'Solar - PV Dist. Res'!AE189","v":686.35746863820384},{"$f":"'Solar - PV Dist. Res'!AF189","v":674.4687430264978},{"$f":"'Solar - PV Dist. Res'!AG189","v":662.58001741479188},{"$f":"'Solar - PV Dist. Res'!AH189","v":650.69129180308596},{"$f":"'Solar - PV Dist. Res'!AI189","v":638.80256619138004},{"$f":"'Solar - PV Dist. Res'!AJ189","v":626.913840579674},{"$f":"'Solar - PV Dist. Res'!AK189","v":615.02511496796808},{"$f":"'Solar - PV Dist. Res'!AL189","v":603.13638935626216},{"$f":"'Solar - PV Dist. Res'!AM189","v":591.24766374455612},{"$f":"'Solar - PV Dist. Res'!AN189","v":579.3589381328502},{"$f":"'Solar - PV Dist. Res'!AO189","v":567.47021252114428},{"$f":"'Solar - PV Dist. Res'!AP189","v":555.58148690943835},{"$f":"'Solar - PV Dist. Res'!AQ189","v":543.69276129773323}]
["RM3ReClass22","RD","Moderate",30,"ResPV","Class2",{"$f":"'Solar - PV Dist. Res'!L190","v":2773.3436221869811},{"$f":"'Solar - PV Dist. Res'!M190","v":2710.1386889915611},{"$f":"'Solar - PV Dist. Res'!N190","v":2539.5326653672018},{"$f":"'Solar - PV Dist. Res'!O190","v":2368.9266417428421},{"$f":"'Solar - PV Dist. Res'!P190","v":2198.3206181184823},{"$f":"'Solar - PV Dist. Res'!Q190","v":2027.7145944941228},{"$f":"'Solar - PV Dist. Res'!R190","v":1857.1085708697635},{"$f":"'Solar - PV Dist. Res'!S190","v":1686.502547245404},{"$f":"'Solar - PV Dist. Res'!T190","v":1515.8965236210447},{"$f":"'Solar - PV Dist. Res'!U190","v":1345.2904999966852},{"$f":"'Solar - PV Dist. Res'!V190","v":1174.6844763723259},{"$f":"'Solar - PV Dist. Res'!W190","v":1004.0784527479665},{"$f":"'Solar - PV Dist. Res'!X190","v":992.94789378716075},{"$f":"'Solar - PV Dist. Res'!Y190","v":981.81733482635502},{"$f":"'Solar - PV Dist. Res'!Z190","v":970.68677586554929},{"$f":"'Solar - PV Dist. Res'!AA190","v":959.55621690474356},{"$f":"'Solar - PV Dist. Res'!AB190","v":948.42565794393784},{"$f":"'Solar - PV Dist. Res'!AC190","v":937.29509898313211},{"$f":"'Solar - PV Dist. Res'!AD190","v":926.16454002232638},{"$f":"'Solar - PV Dist. Res'!AE190","v":915.03398106152065},{"$f":"'Solar - PV Dist. Res'!AF190","v":903.90342210071492},{"$f":"'Solar - PV Dist. Res'!AG190","v":892.77286313990919},{"$f":"'Solar - PV Dist. Res'!AH190","v":881.64230417910346},{"$f":"'Solar - PV Dist. Res'!AI190","v":870.51174521829773},{"$f":"'Solar - PV Dist. Res'!AJ190","v":859.381186257492},{"$f":"'Solar - PV Dist. Res'!AK190","v":848.25062729668628},{"$f":"'Solar - PV Dist. Res'!AL190","v":837.12006833588055},{"$f":"'Solar - PV Dist. Res'!AM190","v":825.98950937507482},{"$f":"'Solar - PV Dist. Res'!AN190","v":814.8589504142692},{"$f":"'Solar - PV Dist. Res'!AO190","v":803.72839145346347},{"$f":"'Solar - PV Dist. Res'!AP190","v":792.59783249265774},{"$f":"'Solar - PV Dist. Res'!AQ190","v":781.46727353185145}]
["RC3ReClass22","RD","Conservative",30,"ResPV","Class2",{"$f":"'Solar - PV Dist. Res'!L191","v":2773.3436221869811},{"$f":"'Solar - PV Dist. Res'!M191","v":2710.1386889915611},{"$f":"'Solar - PV Dist. Res'!N191","v":2664.890635453407},{"$f":"'Solar - PV Dist. Res'!O191","v":2619.6425819152528},{"$f":"'Solar - PV Dist. Res'!P191","v":2574.3945283770981},{"$f":"'Solar - PV Dist. Res'!Q191","v":2529.146474838944},{"$f":"'Solar - PV Dist. Res'!R191","v":2483.8984213007898},{"$f":"'Solar - PV Dist. Res'!S191","v":2438.6503677626356},{"$f":"'Solar - PV Dist. Res'!T191","v":2393.402314224481},{"$f":"'Solar - PV Dist. Res'!U191","v":2348.1542606863268},{"$f":"'Solar - PV Dist. Res'!V191","v":2302.9062071481726},{"$f":"'Solar - PV Dist. Res'!W191","v":2257.6581536100171},{"$f":"'Solar - PV Dist. Res'!X191","v":2194.9791685669143},{"$f":"'Solar - PV Dist. Res'!Y191","v":2132.3001835238115},{"$f":"'Solar - PV Dist. Res'!Z191","v":2069.6211984807087},{"$f":"'Solar - PV Dist. Res'!AA191","v":2006.9422134376064},{"$f":"'Solar - PV Dist. Res'!AB191","v":1944.2632283945038},{"$f":"'Solar - PV Dist. Res'!AC191","v":1881.5842433514015},{"$f":"'Solar - PV Dist. Res'!AD191","v":1818.9052583082989},{"$f":"'Solar - PV Dist. Res'!AE191","v":1756.2262732651966},{"$f":"'Solar - PV Dist. Res'!AF191","v":1693.547288222094},{"$f":"'Solar - PV Dist. Res'!AG191","v":1630.8683031789917},{"$f":"'Solar - PV Dist. Res'!AH191","v":1568.1893181358892},{"$f":"'Solar - PV Dist. Res'!AI191","v":1505.5103330927868},{"$f":"'Solar - PV Dist. Res'!AJ191","v":1442.8313480496845},{"$f":"'Solar - PV Dist. Res'!AK191","v":1380.1523630065819},{"$f":"'Solar - PV Dist. Res'!AL191","v":1317.4733779634796},{"$f":"'Solar - PV Dist. Res'!AM191","v":1254.794392920377},{"$f":"'Solar - PV Dist. Res'!AN191","v":1192.1154078772747},{"$f":"'Solar - PV Dist. Res'!AO191","v":1129.4364228341722},{"$f":"'Solar - PV Dist. Res'!AP191","v":1066.7574377910698},{"$f":"'Solar - PV Dist. Res'!AQ191","v":1004.0784527479665}]
["RA3ReClass11","RD","Advanced",30,"ResPV","Class1",{"$f":"'Solar - PV Dist. Res'!L192","v":2773.3436221869811},{"$f":"'Solar - PV Dist. Res'!M192","v":2710.1386889915611},{"$f":"'Solar - PV Dist. Res'!N192","v":2517.2715474455904},{"$f":"'Solar - PV Dist. Res'!O192","v":2324.4044058996192},{"$f":"'Solar - PV Dist. Res'!P192","v":2131.537264353648},{"$f":"'Solar - PV Dist. Res'!Q192","v":1938.670122807677},{"$f":"'Solar - PV Dist. Res'!R192","v":1745.802981261706},{"$f":"'Solar - PV Dist. Res'!S192","v":1552.9358397157348},{"$f":"'Solar - PV Dist. Res'!T192","v":1360.0686981697638},{"$f":"'Solar - PV Dist. Res'!U192","v":1167.2015566237928},{"$f":"'Solar - PV Dist. Res'!V192","v":974.33441507782186},{"$f":"'Solar - PV Dist. Res'!W192","v":781.46727353185145},{"$f":"'Solar - PV Dist. Res'!X192","v":769.57854792014541},{"$f":"'Solar - PV Dist. Res'!Y192","v":757.68982230843949},{"$f":"'Solar - PV Dist. Res'!Z192","v":745.80109669673357},{"$f":"'Solar - PV Dist. Res'!AA192","v":733.91237108502764},{"$f":"'Solar - PV Dist. Res'!AB192","v":722.02364547332161},{"$f":"'Solar - PV Dist. Res'!AC192","v":710.13491986161569},{"$f":"'Solar - PV Dist. Res'!AD192","v":698.24619424990976},{"$f":"'Solar - PV Dist. Res'!AE192","v":686.35746863820384},{"$f":"'Solar - PV Dist. Res'!AF192","v":674.4687430264978},{"$f":"'Solar - PV Dist. Res'!AG192","v":662.58001741479188},{"$f":"'Solar - PV Dist. Res'!AH192","v":650.69129180308596},{"$f":"'Solar - PV Dist. Res'!AI192","v":638.80256619138004},{"$f":"'Solar - PV Dist. Res'!AJ192","v":626.913840579674},{"$f":"'Solar - PV Dist. Res'!AK192","v":615.02511496796808},{"$f":"'Solar - PV Dist. Res'!AL192","v":603.13638935626216},{"$f":"'Solar - PV Dist. Res'!AM192","v":591.24766374455612},{"$f":"'Solar - PV Dist. Res'!AN192","v":579.3589381328502},{"$f":"'Solar - PV Dist. Res'!AO192","v":567.47021252114428},{"$f":"'Solar - PV Dist. Res'!AP192","v":555.58148690943835},{"$f":"'Solar - PV Dist. Res'!AQ192","v":543.69276129773323}]
["RM3ReClass11","RD","Moderate",30,"ResPV","Class1",{"$f":"'Solar - PV Dist. Res'!L193","v":2773.3436221869811},{"$f":"'Solar - PV Dist. Res'!M193","v":2710.1386889915611},{"$f":"'Solar - PV Dist. Res'!N193","v":2539.5326653672018},{"$f":"'Solar - PV Dist. Res'!O193","v":2368.9266417428421},{"$f":"'Solar - PV Dist. Res'!P193","v":2198.3206181184823},{"$f":"'Solar - PV Dist. Res'!Q193","v":2027.7145944941228},{"$f":"'Solar - PV Dist. Res'!R193","v":1857.1085708697635},{"$f":"'Solar - PV Dist. Res'!S193","v":1686.502547245404},{"$f":"'Solar - PV Dist. Res'!T193","v":1515.8965236210447},{"$f":"'Solar - PV Dist. Res'!U193","v":1345.2904999966852},{"$f":"'Solar - PV Dist. Res'!V193","v":1174.6844763723259},{"$f":"'Solar - PV Dist. Res'!W193","v":1004.0784527479665},{"$f":"'Solar - PV Dist. Res'!X193","v":992.94789378716075},{"$f":"'Solar - PV Dist. Res'!Y193","v":981.81733482635502},{"$f":"'Solar - PV Dist. Res'!Z193","v":970.68677586554929},{"$f":"'Solar - PV Dist. Res'!AA193","v":959.55621690474356},{"$f":"'Solar - PV Dist. Res'!AB193","v":948.42565794393784},{"$f":"'Solar - PV Dist. Res'!AC193","v":937.29509898313211},{"$f":"'Solar - PV Dist. Res'!AD193","v":926.16454002232638},{"$f":"'Solar - PV Dist. Res'!AE193","v":915.03398106152065},{"$f":"'Solar - PV Dist. Res'!AF193","v":903.90342210071492},{"$f":"'Solar - PV Dist. Res'!AG193","v":892.77286313990919},{"$f":"'Solar - PV Dist. Res'!AH193","v":881.64230417910346},{"$f":"'Solar - PV Dist. Res'!AI193","v":870.51174521829773},{"$f":"'Solar - PV Dist. Res'!AJ193","v":859.381186257492},{"$f":"'Solar - PV Dist. Res'!AK193","v":848.25062729668628},{"$f":"'Solar - PV Dist. Res'!AL193","v":837.12006833588055},{"$f":"'Solar - PV Dist. Res'!AM193","v":825.98950937507482},{"$f":"'Solar - PV Dist. Res'!AN193","v":814.8589504142692},{"$f":"'Solar - PV Dist. Res'!AO193","v":803.72839145346347},{"$f":"'Solar - PV Dist. Res'!AP193","v":792.59783249265774},{"$f":"'Solar - PV Dist. Res'!AQ193","v":781.46727353185145}]
["RC3ReClass11","RD","Conservative",30,"ResPV","Class1",{"$f":"'Solar - PV Dist. Res'!L194","v":2773.3436221869811},{"$f":"'Solar - PV Dist. Res'!M194","v":2710.1386889915611},{"$f":"'Solar - PV Dist. Res'!N194","v":2664.890635453407},{"$f":"'Solar - PV Dist. Res'!O194","v":2619.6425819152528},{"$f":"'Solar - PV Dist. Res'!P194","v":2574.3945283770981},{"$f":"'Solar - PV Dist. Res'!Q194","v":2529.146474838944},{"$f":"'Solar - PV Dist. Res'!R194","v":2483.8984213007898},{"$f":"'Solar - PV Dist. Res'!S194","v":2438.6503677626356},{"$f":"'Solar - PV Dist. Res'!T194","v":2393.402314224481},{"$f":"'Solar - PV Dist. Res'!U194","v":2348.1542606863268},{"$f":"'Solar - PV Dist. Res'!V194","v":2302.9062071481726},{"$f":"'Solar - PV Dist. Res'!W194","v":2257.6581536100171},{"$f":"'Solar - PV Dist. Res'!X194","v":2194.9791685669143},{"$f":"'Solar - PV Dist. Res'!Y194","v":2132.3001835238115},{"$f":"'Solar - PV Dist. Res'!Z194","v":2069.6211984807087},{"$f":"'Solar - PV Dist. Res'!AA194","v":2006.9422134376064},{"$f":"'Solar - PV Dist. Res'!AB194","v":1944.2632283945038},{"$f":"'Solar - PV Dist. Res'!AC194","v":1881.5842433514015},{"$f":"'Solar - PV Dist. Res'!AD194","v":1818.9052583082989},{"$f":"'Solar - PV Dist. Res'!AE194","v":1756.2262732651966},{"$f":"'Solar - PV Dist. Res'!AF194","v":1693.547288222094},{"$f":"'Solar - PV Dist. Res'!AG194","v":1630.8683031789917},{"$f":"'Solar - PV Dist. Res'!AH194","v":1568.1893181358892},{"$f":"'Solar - PV Dist. Res'!AI194","v":1505.5103330927868},{"$f":"'Solar - PV Dist. Res'!AJ194","v":1442.8313480496845},{"$f":"'Solar - PV Dist. Res'!AK194","v":1380.1523630065819},{"$f":"'Solar - PV Dist. Res'!AL194","v":1317.4733779634796},{"$f":"'Solar - PV Dist. Res'!AM194","v":1254.794392920377},{"$f":"'Solar - PV Dist. Res'!AN194","v":1192.1154078772747},{"$f":"'Solar - PV Dist. Res'!AO194","v":1129.4364228341722},{"$f":"'Solar - PV Dist. Res'!AP194","v":1066.7574377910698},{"$f":"'Solar - PV Dist. Res'!AQ194","v":1004.0784527479665}]
[{"$f":"_xlfn.CONCAT(LEFT(B173,1), LEFT(C173,1), LEFT(D173,1),LEFT(E173,2),LEFT(F173,6),RIGHT(F173,1))","v":"RA3GeHydroFh"},"RD","Advanced",30,"Geothermal","HydroFlash",{"$f":"Geothermal!L148","v":6662.4168216712978},{"$f":"Geothermal!M148","v":6435.2654493828568},{"$f":"Geothermal!N148","v":6257.5530691249178},{"$f":"Geothermal!O148","v":6081.7526264601474},{"$f":"Geothermal!P148","v":5907.8641213885485},{"$f":"Geothermal!Q148","v":5735.8875539101191},{"$f":"Geothermal!R148","v":5565.8229240248593},{"$f":"Geothermal!S148","v":5397.6702317327699},{"$f":"Geothermal!T148","v":5231.4294770338502},{"$f":"Geothermal!U148","v":5067.1006599281009},{"$f":"Geothermal!V148","v":4904.683780415523},{"$f":"Geothermal!W148","v":4781.1902361710099},{"$f":"Geothermal!X148","v":4757.2842849901544},{"$f":"Geothermal!Y148","v":4733.4978635652042},{"$f":"Geothermal!Z148","v":4709.8303742473781},{"$f":"Geothermal!AA148","v":4686.2812223761412},{"$f":"Geothermal!AB148","v":4662.84981626426},{"$f":"Geothermal!AC148","v":4639.5355671829384},{"$f":"Geothermal!AD148","v":4616.3378893470235},{"$f":"Geothermal!AE148","v":4593.2561999002883},{"$f":"Geothermal!AF148","v":4570.2899189007867},{"$f":"Geothermal!AG148","v":4547.438469306283},{"$f":"Geothermal!AH148","v":4524.7012769597513},{"$f":"Geothermal!AI148","v":4502.0777705749524},{"$f":"Geothermal!AJ148","v":4479.5673817220777},{"$f":"Geothermal!AK148","v":4457.1695448134669},{"$f":"Geothermal!AL148","v":4434.8836970893999},{"$f":"Geothermal!AM148","v":4412.709278603953},{"$f":"Geothermal!AN148","v":4390.6457322109336},{"$f":"Geothermal!AO148","v":4368.6925035498789},{"$f":"Geothermal!AP148","v":4346.8490410321292},{"$f":"Geothermal!AQ148","v":4325.1147958269685}]
["RM3GeHydroFh","RD","Moderate",30,"Geothermal","HydroFlash",{"$f":"Geothermal!L149","v":6662.4168216712978},{"$f":"Geothermal!M149","v":6542.071124354351},{"$f":"Geothermal!N149","v":6439.3949386231416},{"$f":"Geothermal!O149","v":6337.1651805787897},{"$f":"Geothermal!P149","v":6235.3818502212953},{"$f":"Geothermal!Q149","v":6134.0449475506575},{"$f":"Geothermal!R149","v":6033.1544725668773},{"$f":"Geothermal!S149","v":5932.7104252699555},{"$f":"Geothermal!T149","v":5832.7128056598904},{"$f":"Geothermal!U149","v":5733.1616137366827},{"$f":"Geothermal!V149","v":5634.0568495003299},{"$f":"Geothermal!W149","v":5550.1662445720058},{"$f":"Geothermal!X149","v":5522.4154133491456},{"$f":"Geothermal!Y149","v":5494.803336282399},{"$f":"Geothermal!Z149","v":5467.3293196009872},{"$f":"Geothermal!AA149","v":5439.992673002982},{"$f":"Geothermal!AB149","v":5412.7927096379672},{"$f":"Geothermal!AC149","v":5385.7287460897769},{"$f":"Geothermal!AD149","v":5358.8001023593279},{"$f":"Geothermal!AE149","v":5332.0061018475308},{"$f":"Geothermal!AF149","v":5305.3460713382938},{"$f":"Geothermal!AG149","v":5278.8193409816022},{"$f":"Geothermal!AH149","v":5252.4252442766947},{"$f":"Geothermal!AI149","v":5226.1631180553113},{"$f":"Geothermal!AJ149","v":5200.0323024650343},{"$f":"Geothermal!AK149","v":5174.0321409527096},{"$f":"Geothermal!AL149","v":5148.1619802479463},{"$f":"Geothermal!AM149","v":5122.4211703467063},{"$f":"Geothermal!AN149","v":5096.8090644949725},{"$f":"Geothermal!AO149","v":5071.3250191724974},{"$f":"Geothermal!AP149","v":5045.9683940766354},{"$f":"Geothermal!AQ149","v":5020.7385521062524}]
["RC3GeHydroFh","RD","Conservative",30,"Geothermal","HydroFlash",{"$f":"Geothermal!L150","v":6662.4168216712978},{"$f":"Geothermal!M150","v":6629.1047375629414},{"$f":"Geothermal!N150","v":6595.9592138751268},{"$f":"Geothermal!O150","v":6562.9794178057509},{"$f":"Geothermal!P150","v":6530.1645207167212},{"$f":"Geothermal!Q150","v":6497.5136981131382},{"$f":"Geothermal!R150","v":6465.0261296225726},{"$f":"Geothermal!S150","v":6432.7009989744602},{"$f":"Geothermal!T150","v":6400.5374939795884},{"$f":"Geothermal!U150","v":6368.5348065096905},{"$f":"Geothermal!V150","v":6336.692132477142},{"$f":"Geothermal!W150","v":6305.0086718147568},{"$f":"Geothermal!X150","v":6273.4836284556832},{"$f":"Geothermal!Y150","v":6242.1162103134056},{"$f":"Geothermal!Z150","v":6210.9056292618388},{"$f":"Geothermal!AA150","v":6179.8511011155297},{"$f":"Geothermal!AB150","v":6148.9518456099513},{"$f":"Geothermal!AC150","v":6118.2070863819017},{"$f":"Geothermal!AD150","v":6087.6160509499923},{"$f":"Geothermal!AE150","v":6057.1779706952429},{"$f":"Geothermal!AF150","v":6026.8920808417661},{"$f":"Geothermal!AG150","v":5996.7576204375573},{"$f":"Geothermal!AH150","v":5966.7738323353697},{"$f":"Geothermal!AI150","v":5936.9399631736924},{"$f":"Geothermal!AJ150","v":5907.2552633578243},{"$f":"Geothermal!AK150","v":5877.7189870410348},{"$f":"Geothermal!AL150","v":5848.3303921058296},{"$f":"Geothermal!AM150","v":5819.088740145301},{"$f":"Geothermal!AN150","v":5789.9932964445743},{"$f":"Geothermal!AO150","v":5761.043329962351},{"$f":"Geothermal!AP150","v":5732.23811331254},{"$f":"Geothermal!AQ150","v":5703.5769227459768}]
["RA3GeHydroBy","RD","Advanced",30,"Geothermal","HydroBinary",{"$f":"Geothermal!L151","v":8531.9391333719177},{"$f":"Geothermal!M151","v":8271.2637265826852},{"$f":"Geothermal!N151","v":8073.4629085679453},{"$f":"Geothermal!O151","v":7877.6731899211563},{"$f":"Geothermal!P151","v":7683.8945706423183},{"$f":"Geothermal!Q151","v":7492.1270507314302},{"$f":"Geothermal!R151","v":7302.3706301884931},{"$f":"Geothermal!S151","v":7114.625309013506},{"$f":"Geothermal!T151","v":6928.8910872064707},{"$f":"Geothermal!U151","v":6745.1679647673855},{"$f":"Geothermal!V151","v":6563.4559416962529},{"$f":"Geothermal!W151","v":6433.5574608758761},{"$f":"Geothermal!X151","v":6401.389673571497},{"$f":"Geothermal!Y151","v":6369.3827252036399},{"$f":"Geothermal!Z151","v":6337.5358115776216},{"$f":"Geothermal!AA151","v":6305.8481325197326},{"$f":"Geothermal!AB151","v":6274.3188918571341},{"$f":"Geothermal!AC151","v":6242.9472973978482},{"$f":"Geothermal!AD151","v":6211.7325609108593},{"$f":"Geothermal!AE151","v":6180.6738981063054},{"$f":"Geothermal!AF151","v":6149.7705286157734},{"$f":"Geothermal!AG151","v":6119.0216759726945},{"$f":"Geothermal!AH151","v":6088.4265675928318},{"$f":"Geothermal!AI151","v":6057.9844347548678},{"$f":"Geothermal!AJ151","v":6027.6945125810926},{"$f":"Geothermal!AK151","v":5997.5560400181876},{"$f":"Geothermal!AL151","v":5967.5682598180965},{"$f":"Geothermal!AM151","v":5937.7304185190069},{"$f":"Geothermal!AN151","v":5908.0417664264114},{"$f":"Geothermal!AO151","v":5878.5015575942798},{"$f":"Geothermal!AP151","v":5849.1090498063086},{"$f":"Geothermal!AQ151","v":5819.8635045572773}]
["RM3GeHydroBy","RD","Moderate",30,"Geothermal","HydroBinary",{"$f":"Geothermal!L152","v":8531.9391333719177},{"$f":"Geothermal!M152","v":8407.4835516986877},{"$f":"Geothermal!N152","v":8305.5015286033176},{"$f":"Geothermal!O152","v":8203.9370583678483},{"$f":"Geothermal!P152","v":8102.7901409922806},{"$f":"Geothermal!Q152","v":8002.0607764766137},{"$f":"Geothermal!R152","v":7901.7489648208484},{"$f":"Geothermal!S152","v":7801.8547060249839},{"$f":"Geothermal!T152","v":7702.3780000890201},{"$f":"Geothermal!U152","v":7603.318847012958},{"$f":"Geothermal!V152","v":7504.677246796793},{"$f":"Geothermal!W152","v":7426.212664429032},{"$f":"Geothermal!X152","v":7389.0816011068864},{"$f":"Geothermal!Y152","v":7352.1361931013516},{"$f":"Geothermal!Z152","v":7315.3755121358445},{"$f":"Geothermal!AA152","v":7278.7986345751651},{"$f":"Geothermal!AB152","v":7242.4046414022896},{"$f":"Geothermal!AC152","v":7206.1926181952776},{"$f":"Geothermal!AD152","v":7170.1616551043016},{"$f":"Geothermal!AE152","v":7134.3108468287792},{"$f":"Geothermal!AF152","v":7098.6392925946357},{"$f":"Geothermal!AG152","v":7063.1460961316625},{"$f":"Geothermal!AH152","v":7027.8303656510043},{"$f":"Geothermal!AI152","v":6992.691213822749},{"$f":"Geothermal!AJ152","v":6957.7277577536343},{"$f":"Geothermal!AK152","v":6922.9391189648659},{"$f":"Geothermal!AL152","v":6888.3244233700407},{"$f":"Geothermal!AM152","v":6853.8828012531912},{"$f":"Geothermal!AN152","v":6819.6133872469254},{"$f":"Geothermal!AO152","v":6785.5153203106911},{"$f":"Geothermal!AP152","v":6751.5877437091376},{"$f":"Geothermal!AQ152","v":6717.8298049905925}]
["RC3GeHydroBy","RD","Conservative",30,"Geothermal","HydroBinary",{"$f":"Geothermal!L153","v":8531.9391333719177},{"$f":"Geothermal!M153","v":8489.2794377050595},{"$f":"Geothermal!N153","v":8446.8330405165343},{"$f":"Geothermal!O153","v":8404.59887531395},{"$f":"Geothermal!P153","v":8362.5758809373801},{"$f":"Geothermal!Q153","v":8320.7630015326922},{"$f":"Geothermal!R153","v":8279.1591865250302},{"$f":"Geothermal!S153","v":8237.7633905924049},{"$f":"Geothermal!T153","v":8196.574573639442},{"$f":"Geothermal!U153","v":8155.5917007712433},{"$f":"Geothermal!V153","v":8114.8137422673872},{"$f":"Geothermal!W153","v":8074.2396735560496},{"$f":"Geothermal!X153","v":8033.8684751882702},{"$f":"Geothermal!Y153","v":7993.6991328123286},{"$f":"Geothermal!Z153","v":7953.7306371482664},{"$f":"Geothermal!AA153","v":7913.9619839625257},{"$f":"Geothermal!AB153","v":7874.3921740427131},{"$f":"Geothermal!AC153","v":7835.0202131725},{"$f":"Geothermal!AD153","v":7795.8451121066373},{"$f":"Geothermal!AE153","v":7756.8658865461039},{"$f":"Geothermal!AF153","v":7718.0815571133726},{"$f":"Geothermal!AG153","v":7679.4911493278059},{"$f":"Geothermal!AH153","v":7641.0936935811669},{"$f":"Geothermal!AI153","v":7602.8882251132609},{"$f":"Geothermal!AJ153","v":7564.8737839876949},{"$f":"Geothermal!AK153","v":7527.0494150677559},{"$f":"Geothermal!AL153","v":7489.4141679924178},{"$f":"Geothermal!AM153","v":7451.9670971524556},{"$f":"Geothermal!AN153","v":7414.7072616666928},{"$f":"Geothermal!AO153","v":7377.6337253583597},{"$f":"Geothermal!AP153","v":7340.7455567315683},{"$f":"Geothermal!AQ153","v":7304.0418289479112}]
["RA3GeNFEGSFh","RD","Advanced",30,"Geothermal","NFEGSFlash",{"$f":"Geothermal!L154","v":19977.465219137557},{"$f":"Geothermal!M154","v":18378.327645288064},{"$f":"Geothermal!N154","v":16939.355153000244},{"$f":"Geothermal!O154","v":15519.271057202208},{"$f":"Geothermal!P154","v":14118.075357893955},{"$f":"Geothermal!Q154","v":12735.768055075483},{"$f":"Geothermal!R154","v":11372.349148746795},{"$f":"Geothermal!S154","v":10027.818638907889},{"$f":"Geothermal!T154","v":8702.176525558767},{"$f":"Geothermal!U154","v":7395.4228086994262},{"$f":"Geothermal!V154","v":6107.5574883298659},{"$f":"Geothermal!W154","v":4875.9710688281721},{"$f":"Geothermal!X154","v":4851.591213484031},{"$f":"Geothermal!Y154","v":4827.3332574166106},{"$f":"Geothermal!Z154","v":4803.1965911295274},{"$f":"Geothermal!AA154","v":4779.1806081738796},{"$f":"Geothermal!AB154","v":4755.28470513301},{"$f":"Geothermal!AC154","v":4731.5082816073445},{"$f":"Geothermal!AD154","v":4707.8507401993083},{"$f":"Geothermal!AE154","v":4684.3114864983118},{"$f":"Geothermal!AF154","v":4660.8899290658201},{"$f":"Geothermal!AG154","v":4637.5854794204906},{"$f":"Geothermal!AH154","v":4614.397552023388},{"$f":"Geothermal!AI154","v":4591.3255642632712},{"$f":"Geothermal!AJ154","v":4568.3689364419552},{"$f":"Geothermal!AK154","v":4545.5270917597454},{"$f":"Geothermal!AL154","v":4522.7994563009461},{"$f":"Geothermal!AM154","v":4500.1854590194416},{"$f":"Geothermal!AN154","v":4477.6845317243451},{"$f":"Geothermal!AO154","v":4455.2961090657227},{"$f":"Geothermal!AP154","v":4433.0196285203938},{"$f":"Geothermal!AQ154","v":4410.8545303777928}]
["RM3GeNFEGSFh","RD","Moderate",30,"Geothermal","NFEGSFlash",{"$f":"Geothermal!L155","v":19977.465219137557},{"$f":"Geothermal!M155","v":19295.647089586699},{"$f":"Geothermal!N155","v":18686.071042519929},{"$f":"Geothermal!O155","v":18071.519268543761},{"$f":"Geothermal!P155","v":17460.383025165673},{"$f":"Geothermal!Q155","v":16852.66231238583},{"$f":"Geothermal!R155","v":16248.357130204229},{"$f":"Geothermal!S155","v":15647.467478620871},{"$f":"Geothermal!T155","v":15049.99335763592},{"$f":"Geothermal!U155","v":14455.934767249049},{"$f":"Geothermal!V155","v":13865.291707460414},{"$f":"Geothermal!W155","v":13312.006957976308},{"$f":"Geothermal!X155","v":13245.446923186426},{"$f":"Geothermal!Y155","v":13179.219688570493},{"$f":"Geothermal!Z155","v":13113.32359012764},{"$f":"Geothermal!AA155","v":13047.756972177003},{"$f":"Geothermal!AB155","v":12982.518187316116},{"$f":"Geothermal!AC155","v":12917.605596379535},{"$f":"Geothermal!AD155","v":12853.017568397638},{"$f":"Geothermal!AE155","v":12788.75248055565},{"$f":"Geothermal!AF155","v":12724.80871815287},{"$f":"Geothermal!AG155","v":12661.184674562106},{"$f":"Geothermal!AH155","v":12597.878751189295},{"$f":"Geothermal!AI155","v":12534.889357433351},{"$f":"Geothermal!AJ155","v":12472.214910646184},{"$f":"Geothermal!AK155","v":12409.853836092952},{"$f":"Geothermal!AL155","v":12347.804566912489},{"$f":"Geothermal!AM155","v":12286.065544077926},{"$f":"Geothermal!AN155","v":12224.635216357538},{"$f":"Geothermal!AO155","v":12163.512040275749},{"$f":"Geothermal!AP155","v":12102.694480074369},{"$f":"Geothermal!AQ155","v":12042.181007673997}]
["RC3GeNFEGSFh","RD","Conservative",30,"Geothermal","NFEGSFlash",{"$f":"Geothermal!L156","v":19977.465219137557},{"$f":"Geothermal!M156","v":19877.577893041871},{"$f":"Geothermal!N156","v":19778.190003576663},{"$f":"Geothermal!O156","v":19679.299053558778},{"$f":"Geothermal!P156","v":19580.902558290985},{"$f":"Geothermal!Q156","v":19482.998045499531},{"$f":"Geothermal!R156","v":19385.583055272033},{"$f":"Geothermal!S156","v":19288.655139995673},{"$f":"Geothermal!T156","v":19192.211864295692},{"$f":"Geothermal!U156","v":19096.250804974214},{"$f":"Geothermal!V156","v":19000.769550949342},{"$f":"Geothermal!W156","v":18905.765703194596},{"$f":"Geothermal!X156","v":18811.236874678623},{"$f":"Geothermal!Y156","v":18717.180690305231},{"$f":"Geothermal!Z156","v":18623.594786853704},{"$f":"Geothermal!AA156","v":18530.476812919434},{"$f":"Geothermal!AB156","v":18437.824428854838},{"$f":"Geothermal!AC156","v":18345.635306710563},{"$f":"Geothermal!AD156","v":18253.907130177009},{"$f":"Geothermal!AE156","v":18162.637594526124},{"$f":"Geothermal!AF156","v":18071.824406553493},{"$f":"Geothermal!AG156","v":17981.465284520727},{"$f":"Geothermal!AH156","v":17891.557958098121},{"$f":"Geothermal!AI156","v":17802.100168307632},{"$f":"Geothermal!AJ156","v":17713.089667466094},{"$f":"Geothermal!AK156","v":17624.524219128765},{"$f":"Geothermal!AL156","v":17536.401598033121},{"$f":"Geothermal!AM156","v":17448.719590042954},{"$f":"Geothermal!AN156","v":17361.475992092743},{"$f":"Geothermal!AO156","v":17274.668612132278},{"$f":"Geothermal!AP156","v":17188.295269071616},{"$f":"Geothermal!AQ156","v":17102.353792726259}]
["RA3GeNFEGSBy","RD","Advanced",30,"Geothermal","NFEGSBinary",{"$f":"Geothermal!L157","v":46069.06472709751},{"$f":"Geothermal!M157","v":42027.314158259593},{"$f":"Geothermal!N157","v":38359.936610000565},{"$f":"Geothermal!O157","v":34741.196961076064},{"$f":"Geothermal!P157","v":31171.095211486107},{"$f":"Geothermal!Q157","v":27649.631361230677},{"$f":"Geothermal!R157","v":24176.805410309782},{"$f":"Geothermal!S157","v":20752.617358723419},{"$f":"Geothermal!T157","v":17377.067206471591},{"$f":"Geothermal!U157","v":14050.154953554298},{"$f":"Geothermal!V157","v":10771.880599971533},{"$f":"Geothermal!W157","v":7601.0493737690831},{"$f":"Geothermal!X157","v":7563.0441269002376},{"$f":"Geothermal!Y157","v":7525.2289062657374},{"$f":"Geothermal!Z157","v":7487.6027617344089},{"$f":"Geothermal!AA157","v":7450.1647479257363},{"$f":"Geothermal!AB157","v":7412.9139241861067},{"$f":"Geothermal!AC157","v":7375.8493545651754},{"$f":"Geothermal!AD157","v":7338.9701077923501},{"$f":"Geothermal!AE157","v":7302.2752572533873},{"$f":"Geothermal!AF157","v":7265.7638809671198},{"$f":"Geothermal!AG157","v":7229.4350615622852},{"$f":"Geothermal!AH157","v":7193.287886254474},{"$f":"Geothermal!AI157","v":7157.3214468232009},{"$f":"Geothermal!AJ157","v":7121.5348395890851},{"$f":"Geothermal!AK157","v":7085.9271653911401},{"$f":"Geothermal!AL157","v":7050.4975295641843},{"$f":"Geothermal!AM157","v":7015.2450419163633},{"$f":"Geothermal!AN157","v":6980.1688167067814},{"$f":"Geothermal!AO157","v":6945.2679726232482},{"$f":"Geothermal!AP157","v":6910.5416327601306},{"$f":"Geothermal!AQ157","v":6875.9889245963304}]
["RM3GeNFEGSBy","RD","Moderate",30,"Geothermal","NFEGSBinary",{"$f":"Geothermal!L158","v":46069.06472709751},{"$f":"Geothermal!M158","v":44831.153237043414},{"$f":"Geothermal!N158","v":43738.498794263367},{"$f":"Geothermal!O158","v":42651.684532353756},{"$f":"Geothermal!P158","v":41570.710451314575},{"$f":"Geothermal!Q158","v":40495.57655114583},{"$f":"Geothermal!R158","v":39426.282831847515},{"$f":"Geothermal!S158","v":38362.829293419636},{"$f":"Geothermal!T158","v":37305.215935862187},{"$f":"Geothermal!U158","v":36253.442759175166},{"$f":"Geothermal!V158","v":35207.509763358561},{"$f":"Geothermal!W158","v":34274.712820028639},{"$f":"Geothermal!X158","v":34103.339255928498},{"$f":"Geothermal!Y158","v":33932.822559648856},{"$f":"Geothermal!Z158","v":33763.158446850612},{"$f":"Geothermal!AA158","v":33594.342654616354},{"$f":"Geothermal!AB158","v":33426.370941343273},{"$f":"Geothermal!AC158","v":33259.23908663656},{"$f":"Geothermal!AD158","v":33092.942891203376},{"$f":"Geothermal!AE158","v":32927.478176747361},{"$f":"Geothermal!AF158","v":32762.84078586362},{"$f":"Geothermal!AG158","v":32599.026581934304},{"$f":"Geothermal!AH158","v":32436.031449024635},{"$f":"Geothermal!AI158","v":32273.851291779509},{"$f":"Geothermal!AJ158","v":32112.482035320609},{"$f":"Geothermal!AK158","v":31951.919625144004},{"$f":"Geothermal!AL158","v":31792.160027018283},{"$f":"Geothermal!AM158","v":31633.199226883193},{"$f":"Geothermal!AN158","v":31475.033230748773},{"$f":"Geothermal!AO158","v":31317.658064595031},{"$f":"Geothermal!AP158","v":31161.069774272055},{"$f":"Geothermal!AQ158","v":31005.264425400692}]
["RC3GeNFEGSBy","RD","Conservative",30,"Geothermal","NFEGSBinary",{"$f":"Geothermal!L159","v":46069.06472709751},{"$f":"Geothermal!M159","v":45838.719403462019},{"$f":"Geothermal!N159","v":45609.525806444704},{"$f":"Geothermal!O159","v":45381.478177412486},{"$f":"Geothermal!P159","v":45154.570786525423},{"$f":"Geothermal!Q159","v":44928.797932592795},{"$f":"Geothermal!R159","v":44704.153942929828},{"$f":"Geothermal!S159","v":44480.633173215181},{"$f":"Geothermal!T159","v":44258.230007349099},{"$f":"Geothermal!U159","v":44036.938857312358},{"$f":"Geothermal!V159","v":43816.754163025798},{"$f":"Geothermal!W159","v":43597.670392210668},{"$f":"Geothermal!X159","v":43379.682040249616},{"$f":"Geothermal!Y159","v":43162.783630048369},{"$f":"Geothermal!Z159","v":42946.969711898128},{"$f":"Geothermal!AA159","v":42732.234863338635},{"$f":"Geothermal!AB159","v":42518.573689021934},{"$f":"Geothermal!AC159","v":42305.980820576828},{"$f":"Geothermal!AD159","v":42094.450916473943},{"$f":"Geothermal!AE159","v":41883.978661891568},{"$f":"Geothermal!AF159","v":41674.558768582116},{"$f":"Geothermal!AG159","v":41466.185974739201},{"$f":"Geothermal!AH159","v":41258.855044865508},{"$f":"Geothermal!AI159","v":41052.560769641175},{"$f":"Geothermal!AJ159","v":40847.297965792968},{"$f":"Geothermal!AK159","v":40643.061475964001},{"$f":"Geothermal!AL159","v":40439.846168584183},{"$f":"Geothermal!AM159","v":40237.646937741258},{"$f":"Geothermal!AN159","v":40036.458703052551},{"$f":"Geothermal!AO159","v":39836.276409537291},{"$f":"Geothermal!AP159","v":39637.095027489602},{"$f":"Geothermal!AQ159","v":39438.909552352154}]
["RA3GeDeepEGh","RD","Advanced",30,"Geothermal","DeepEGSFlash",{"$f":"Geothermal!L160","v":19977.465219137557},{"$f":"Geothermal!M160","v":18378.327645288064},{"$f":"Geothermal!N160","v":16939.355153000244},{"$f":"Geothermal!O160","v":15519.271057202208},{"$f":"Geothermal!P160","v":14118.075357893955},{"$f":"Geothermal!Q160","v":12735.768055075483},{"$f":"Geothermal!R160","v":11372.349148746795},{"$f":"Geothermal!S160","v":10027.818638907889},{"$f":"Geothermal!T160","v":8702.176525558767},{"$f":"Geothermal!U160","v":7395.4228086994262},{"$f":"Geothermal!V160","v":6107.5574883298659},{"$f":"Geothermal!W160","v":4875.9710688281721},{"$f":"Geothermal!X160","v":4851.591213484031},{"$f":"Geothermal!Y160","v":4827.3332574166106},{"$f":"Geothermal!Z160","v":4803.1965911295274},{"$f":"Geothermal!AA160","v":4779.1806081738796},{"$f":"Geothermal!AB160","v":4755.28470513301},{"$f":"Geothermal!AC160","v":4731.5082816073445},{"$f":"Geothermal!AD160","v":4707.8507401993083},{"$f":"Geothermal!AE160","v":4684.3114864983118},{"$f":"Geothermal!AF160","v":4660.8899290658201},{"$f":"Geothermal!AG160","v":4637.5854794204906},{"$f":"Geothermal!AH160","v":4614.397552023388},{"$f":"Geothermal!AI160","v":4591.3255642632712},{"$f":"Geothermal!AJ160","v":4568.3689364419552},{"$f":"Geothermal!AK160","v":4545.5270917597454},{"$f":"Geothermal!AL160","v":4522.7994563009461},{"$f":"Geothermal!AM160","v":4500.1854590194416},{"$f":"Geothermal!AN160","v":4477.6845317243451},{"$f":"Geothermal!AO160","v":4455.2961090657227},{"$f":"Geothermal!AP160","v":4433.0196285203938},{"$f":"Geothermal!AQ160","v":4410.8545303777928}]
["RM3GeDeepEGh","RD","Moderate",30,"Geothermal","DeepEGSFlash",{"$f":"Geothermal!L161","v":19977.465219137557},{"$f":"Geothermal!M161","v":19295.647089586699},{"$f":"Geothermal!N161","v":18686.071042519929},{"$f":"Geothermal!O161","v":18071.519268543761},{"$f":"Geothermal!P161","v":17460.383025165673},{"$f":"Geothermal!Q161","v":16852.66231238583},{"$f":"Geothermal!R161","v":16248.357130204229},{"$f":"Geothermal!S161","v":15647.467478620871},{"$f":"Geothermal!T161","v":15049.99335763592},{"$f":"Geothermal!U161","v":14455.934767249049},{"$f":"Geothermal!V161","v":13865.291707460414},{"$f":"Geothermal!W161","v":13311.562284696894},{"$f":"Geothermal!X161","v":13245.00447327341},{"$f":"Geothermal!Y161","v":13178.779450907045},{"$f":"Geothermal!Z161","v":13112.885553652508},{"$f":"Geothermal!AA161","v":13047.321125884246},{"$f":"Geothermal!AB161","v":12982.084520254826},{"$f":"Geothermal!AC161","v":12917.174097653553},{"$f":"Geothermal!AD161","v":12852.588227165284},{"$f":"Geothermal!AE161","v":12788.325286029458},{"$f":"Geothermal!AF161","v":12724.383659599311},{"$f":"Geothermal!AG161","v":12660.761741301314},{"$f":"Geothermal!AH161","v":12597.457932594805},{"$f":"Geothermal!AI161","v":12534.47064293183},{"$f":"Geothermal!AJ161","v":12471.798289717173},{"$f":"Geothermal!AK161","v":12409.439298268586},{"$f":"Geothermal!AL161","v":12347.392101777241},{"$f":"Geothermal!AM161","v":12285.655141268353},{"$f":"Geothermal!AN161","v":12224.226865562012},{"$f":"Geothermal!AO161","v":12163.1057312342},{"$f":"Geothermal!AP161","v":12102.290202578029},{"$f":"Geothermal!AQ161","v":12041.77875156514}]
["RC3GeDeepEGh","RD","Conservative",30,"Geothermal","DeepEGSFlash",{"$f":"Geothermal!L162","v":19977.465219137557},{"$f":"Geothermal!M162","v":19877.577893041871},{"$f":"Geothermal!N162","v":19778.190003576663},{"$f":"Geothermal!O162","v":19679.299053558778},{"$f":"Geothermal!P162","v":19580.902558290985},{"$f":"Geothermal!Q162","v":19482.998045499531},{"$f":"Geothermal!R162","v":19385.583055272033},{"$f":"Geothermal!S162","v":19288.655139995673},{"$f":"Geothermal!T162","v":19192.211864295692},{"$f":"Geothermal!U162","v":19096.250804974214},{"$f":"Geothermal!V162","v":19000.769550949342},{"$f":"Geothermal!W162","v":18905.765703194596},{"$f":"Geothermal!X162","v":18811.236874678623},{"$f":"Geothermal!Y162","v":18717.180690305231},{"$f":"Geothermal!Z162","v":18623.594786853704},{"$f":"Geothermal!AA162","v":18530.476812919434},{"$f":"Geothermal!AB162","v":18437.824428854838},{"$f":"Geothermal!AC162","v":18345.635306710563},{"$f":"Geothermal!AD162","v":18253.907130177009},{"$f":"Geothermal!AE162","v":18162.637594526124},{"$f":"Geothermal!AF162","v":18071.824406553493},{"$f":"Geothermal!AG162","v":17981.465284520727},{"$f":"Geothermal!AH162","v":17891.557958098121},{"$f":"Geothermal!AI162","v":17802.100168307632},{"$f":"Geothermal!AJ162","v":17713.089667466094},{"$f":"Geothermal!AK162","v":17624.524219128765},{"$f":"Geothermal!AL162","v":17536.401598033121},{"$f":"Geothermal!AM162","v":17448.719590042954},{"$f":"Geothermal!AN162","v":17361.475992092743},{"$f":"Geothermal!AO162","v":17274.668612132278},{"$f":"Geothermal!AP162","v":17188.295269071616},{"$f":"Geothermal!AQ162","v":17102.353792726259}]
["RA3GeDeepEGy","RD","Advanced",30,"Geothermal","DeepEGSBinary",{"$f":"Geothermal!L163","v":46069.06472709751},{"$f":"Geothermal!M163","v":42027.314158259593},{"$f":"Geothermal!N163","v":38359.936610000565},{"$f":"Geothermal!O163","v":34741.196961076064},{"$f":"Geothermal!P163","v":31171.095211486107},{"$f":"Geothermal!Q163","v":27649.631361230677},{"$f":"Geothermal!R163","v":24176.805410309782},{"$f":"Geothermal!S163","v":20752.617358723419},{"$f":"Geothermal!T163","v":17377.067206471591},{"$f":"Geothermal!U163","v":14050.154953554298},{"$f":"Geothermal!V163","v":10771.880599971533},{"$f":"Geothermal!W163","v":7601.0493737690831},{"$f":"Geothermal!X163","v":7563.0441269002376},{"$f":"Geothermal!Y163","v":7525.2289062657374},{"$f":"Geothermal!Z163","v":7487.6027617344089},{"$f":"Geothermal!AA163","v":7450.1647479257363},{"$f":"Geothermal!AB163","v":7412.9139241861067},{"$f":"Geothermal!AC163","v":7375.8493545651754},{"$f":"Geothermal!AD163","v":7338.9701077923501},{"$f":"Geothermal!AE163","v":7302.2752572533873},{"$f":"Geothermal!AF163","v":7265.7638809671198},{"$f":"Geothermal!AG163","v":7229.4350615622852},{"$f":"Geothermal!AH163","v":7193.287886254474},{"$f":"Geothermal!AI163","v":7157.3214468232009},{"$f":"Geothermal!AJ163","v":7121.5348395890851},{"$f":"Geothermal!AK163","v":7085.9271653911401},{"$f":"Geothermal!AL163","v":7050.4975295641843},{"$f":"Geothermal!AM163","v":7015.2450419163633},{"$f":"Geothermal!AN163","v":6980.1688167067814},{"$f":"Geothermal!AO163","v":6945.2679726232482},{"$f":"Geothermal!AP163","v":6910.5416327601306},{"$f":"Geothermal!AQ163","v":6875.9889245963304}]
["RM3GeDeepEGy","RD","Moderate",30,"Geothermal","DeepEGSBinary",{"$f":"Geothermal!L164","v":46069.06472709751},{"$f":"Geothermal!M164","v":44831.153237043414},{"$f":"Geothermal!N164","v":43738.498794263367},{"$f":"Geothermal!O164","v":42651.684532353756},{"$f":"Geothermal!P164","v":41570.710451314575},{"$f":"Geothermal!Q164","v":40495.57655114583},{"$f":"Geothermal!R164","v":39426.282831847515},{"$f":"Geothermal!S164","v":38362.829293419636},{"$f":"Geothermal!T164","v":37305.215935862187},{"$f":"Geothermal!U164","v":36253.442759175166},{"$f":"Geothermal!V164","v":35207.509763358561},{"$f":"Geothermal!W164","v":34274.712820028639},{"$f":"Geothermal!X164","v":34103.339255928498},{"$f":"Geothermal!Y164","v":33932.822559648856},{"$f":"Geothermal!Z164","v":33763.158446850612},{"$f":"Geothermal!AA164","v":33594.342654616354},{"$f":"Geothermal!AB164","v":33426.370941343273},{"$f":"Geothermal!AC164","v":33259.23908663656},{"$f":"Geothermal!AD164","v":33092.942891203376},{"$f":"Geothermal!AE164","v":32927.478176747361},{"$f":"Geothermal!AF164","v":32762.84078586362},{"$f":"Geothermal!AG164","v":32599.026581934304},{"$f":"Geothermal!AH164","v":32436.031449024635},{"$f":"Geothermal!AI164","v":32273.851291779509},{"$f":"Geothermal!AJ164","v":32112.482035320609},{"$f":"Geothermal!AK164","v":31951.919625144004},{"$f":"Geothermal!AL164","v":31792.160027018283},{"$f":"Geothermal!AM164","v":31633.199226883193},{"$f":"Geothermal!AN164","v":31475.033230748773},{"$f":"Geothermal!AO164","v":31317.658064595031},{"$f":"Geothermal!AP164","v":31161.069774272055},{"$f":"Geothermal!AQ164","v":31005.264425400692}]
["RC3GeDeepEGy","RD","Conservative",30,"Geothermal","DeepEGSBinary",{"$f":"Geothermal!L165","v":46069.06472709751},{"$f":"Geothermal!M165","v":45838.719403462019},{"$f":"Geothermal!N165","v":45609.525806444704},{"$f":"Geothermal!O165","v":45381.478177412486},{"$f":"Geothermal!P165","v":45154.570786525423},{"$f":"Geothermal!Q165","v":44928.797932592795},{"$f":"Geothermal!R165","v":44704.153942929828},{"$f":"Geothermal!S165","v":44480.633173215181},{"$f":"Geothermal!T165","v":44258.230007349099},{"$f":"Geothermal!U165","v":44036.938857312358},{"$f":"Geothermal!V165","v":43816.754163025798},{"$f":"Geothermal!W165","v":43597.670392210668},{"$f":"Geothermal!X165","v":43379.682040249616},{"$f":"Geothermal!Y165","v":43162.783630048369},{"$f":"Geothermal!Z165","v":42946.969711898128},{"$f":"Geothermal!AA165","v":42732.234863338635},{"$f":"Geothermal!AB165","v":42518.573689021934},{"$f":"Geothermal!AC165","v":42305.980820576828},{"$f":"Geothermal!AD165","v":42094.450916473943},{"$f":"Geothermal!AE165","v":41883.978661891568},{"$f":"Geothermal!AF165","v":41674.558768582116},{"$f":"Geothermal!AG165","v":41466.185974739201},{"$f":"Geothermal!AH165","v":41258.855044865508},{"$f":"Geothermal!AI165","v":41052.560769641175},{"$f":"Geothermal!AJ165","v":40847.297965792968},{"$f":"Geothermal!AK165","v":40643.061475964001},{"$f":"Geothermal!AL165","v":40439.846168584183},{"$f":"Geothermal!AM165","v":40237.646937741258},{"$f":"Geothermal!AN165","v":40036.458703052551},{"$f":"Geothermal!AO165","v":39836.276409537291},{"$f":"Geothermal!AP165","v":39637.095027489602},{"$f":"Geothermal!AQ165","v":39438.909552352154}]
["RM3NuNuclear","RD","Moderate",30,"Nuclear","Nuclear",{"$f":"Nuclear!L116","v":7388.0743628054352},{"$f":"Nuclear!M116","v":7333.6041385040407},{"$f":"Nuclear!N116","v":7279.1339142026463},{"$f":"Nuclear!O116","v":7256.7095316878867},{"$f":"Nuclear!P116","v":7198.4391470711862},{"$f":"Nuclear!Q116","v":7044.0170506350414},{"$f":"Nuclear!R116","v":7043.605103070714},{"$f":"Nuclear!S116","v":7006.7827915363596},{"$f":"Nuclear!T116","v":6971.5276925139588},{"$f":"Nuclear!U116","v":6934.1189713802623},{"$f":"Nuclear!V116","v":6893.4842827364073},{"$f":"Nuclear!W116","v":6846.1586165914578},{"$f":"Nuclear!X116","v":6806.6685747876109},{"$f":"Nuclear!Y116","v":6754.8410698316238},{"$f":"Nuclear!Z116","v":6699.4664352588788},{"$f":"Nuclear!AA116","v":6653.2337444096092},{"$f":"Nuclear!AB116","v":6606.3914647445281},{"$f":"Nuclear!AC116","v":6555.5691649882083},{"$f":"Nuclear!AD116","v":6508.1285870139236},{"$f":"Nuclear!AE116","v":6463.0672384041673},{"$f":"Nuclear!AF116","v":6420.2626544339719},{"$f":"Nuclear!AG116","v":6373.1924060040074},{"$f":"Nuclear!AH116","v":6321.6702038127551},{"$f":"Nuclear!AI116","v":6277.4542392761641},{"$f":"Nuclear!AJ116","v":6234.2366921872926},{"$f":"Nuclear!AK116","v":6190.5607649054027},{"$f":"Nuclear!AL116","v":6151.8440920827998},{"$f":"Nuclear!AM116","v":6107.1674704710676},{"$f":"Nuclear!AN116","v":6058.7136880676626},{"$f":"Nuclear!AO116","v":6009.5053082081295},{"$f":"Nuclear!AP116","v":5962.1918008919447},{"$f":"Nuclear!AQ116","v":5856.4114594768316}]
["RA3BiDedicad","RD","Advanced",30,"Biopower","Dedicated",{"$f":"Biopower!L109","v":4345.950246720653},{"$f":"Biopower!M109","v":4332.6651732887303},{"$f":"Biopower!N109","v":4319.3800998568095},{"$f":"Biopower!O109","v":4305.8828476091421},{"$f":"Biopower!P109","v":4277.5010311854367},{"$f":"Biopower!Q109","v":4275.1528509908703},{"$f":"Biopower!R109","v":4275.1028835027937},{"$f":"Biopower!S109","v":4252.9547348345268},{"$f":"Biopower!T109","v":4231.758824976625},{"$f":"Biopower!U109","v":4209.2562509319796},{"$f":"Biopower!V109","v":4184.7950479618603},{"$f":"Biopower!W109","v":4156.2734749629199},{"$f":"Biopower!X109","v":4132.5080732984816},{"$f":"Biopower!Y109","v":4101.2522398541541},{"$f":"Biopower!Z109","v":4067.8429003267961},{"$f":"Biopower!AA109","v":4039.983762829213},{"$f":"Biopower!AB109","v":4011.7541379464446},{"$f":"Biopower!AC109","v":3981.108200242928},{"$f":"Biopower!AD109","v":3952.5150374921577},{"$f":"Biopower!AE109","v":3925.3676211768493},{"$f":"Biopower!AF109","v":3899.5899458285803},{"$f":"Biopower!AG109","v":3871.2224056773739},{"$f":"Biopower!AH109","v":3840.1499559172335},{"$f":"Biopower!AI109","v":3813.515515065641},{"$f":"Biopower!AJ109","v":3787.4884404289214},{"$f":"Biopower!AK109","v":3761.1821999572912},{"$f":"Biopower!AL109","v":3737.8895813313356},{"$f":"Biopower!AM109","v":3710.9764512686456},{"$f":"Biopower!AN109","v":3681.7677438230676},{"$f":"Biopower!AO109","v":3652.1007476188106},{"$f":"Biopower!AP109","v":3623.5844922882543},{"$f":"Biopower!AQ109","v":3559.5323644080099}]
["RM3BiDedicad","RD","Moderate",30,"Biopower","Dedicated",{"$f":"Biopower!L110","v":4345.950246720653},{"$f":"Biopower!M110","v":4332.6651732887303},{"$f":"Biopower!N110","v":4319.3800998568095},{"$f":"Biopower!O110","v":4305.8828476091421},{"$f":"Biopower!P110","v":4277.5010311854367},{"$f":"Biopower!Q110","v":4275.1528509908703},{"$f":"Biopower!R110","v":4275.1028835027937},{"$f":"Biopower!S110","v":4252.9547348345268},{"$f":"Biopower!T110","v":4231.758824976625},{"$f":"Biopower!U110","v":4209.2562509319796},{"$f":"Biopower!V110","v":4184.7950479618603},{"$f":"Biopower!W110","v":4156.2734749629199},{"$f":"Biopower!X110","v":4132.5080732984816},{"$f":"Biopower!Y110","v":4101.2522398541541},{"$f":"Biopower!Z110","v":4067.8429003267961},{"$f":"Biopower!AA110","v":4039.983762829213},{"$f":"Biopower!AB110","v":4011.7541379464446},{"$f":"Biopower!AC110","v":3981.108200242928},{"$f":"Biopower!AD110","v":3952.5150374921577},{"$f":"Biopower!AE110","v":3925.3676211768493},{"$f":"Biopower!AF110","v":3899.5899458285803},{"$f":"Biopower!AG110","v":3871.2224056773739},{"$f":"Biopower!AH110","v":3840.1499559172335},{"$f":"Biopower!AI110","v":3813.515515065641},{"$f":"Biopower!AJ110","v":3787.4884404289214},{"$f":"Biopower!AK110","v":3761.1821999572912},{"$f":"Biopower!AL110","v":3737.8895813313356},{"$f":"Biopower!AM110","v":3710.9764512686456},{"$f":"Biopower!AN110","v":3681.7677438230676},{"$f":"Biopower!AO110","v":3652.1007476188106},{"$f":"Biopower!AP110","v":3623.5844922882543},{"$f":"Biopower!AQ110","v":3559.5323644080099}]
["RC3BiDedicad","RD","Conservative",30,"Biopower","Dedicated",{"$f":"Biopower!L111","v":4345.950246720653},{"$f":"Biopower!M111","v":4332.6651732887303},{"$f":"Biopower!N111","v":4319.3800998568095},{"$f":"Biopower!O111","v":4305.8828476091421},{"$f":"Biopower!P111","v":4277.5010311854367},{"$f":"Biopower!Q111","v":4275.1528509908703},{"$f":"Biopower!R111","v":4275.1028835027937},{"$f":"Biopower!S111","v":4252.9547348345268},{"$f":"Biopower!T111","v":4231.758824976625},{"$f":"Biopower!U111","v":4209.2562509319796},{"$f":"Biopower!V111","v":4184.7950479618603},{"$f":"Biopower!W111","v":4156.2734749629199},{"$f":"Biopower!X111","v":4132.5080732984816},{"$f":"Biopower!Y111","v":4101.2522398541541},{"$f":"Biopower!Z111","v":4067.8429003267961},{"$f":"Biopower!AA111","v":4039.983762829213},{"$f":"Biopower!AB111","v":4011.7541379464446},{"$f":"Biopower!AC111","v":3981.108200242928},{"$f":"Biopower!AD111","v":3952.5150374921577},{"$f":"Biopower!AE111","v":3925.3676211768493},{"$f":"Biopower!AF111","v":3899.5899458285803},{"$f":"Biopower!AG111","v":3871.2224056773739},{"$f":"Biopower!AH111","v":3840.1499559172335},{"$f":"Biopower!AI111","v":3813.515515065641},{"$f":"Biopower!AJ111","v":3787.4884404289214},{"$f":"Biopower!AK111","v":3761.1821999572912},{"$f":"Biopower!AL111","v":3737.8895813313356},{"$f":"Biopower!AM111","v":3710.9764512686456},{"$f":"Biopower!AN111","v":3681.7677438230676},{"$f":"Biopower!AO111","v":3652.1007476188106},{"$f":"Biopower!AP111","v":3623.5844922882543},{"$f":"Biopower!AQ111","v":3559.5323644080099}]
[{"$f":"_xlfn.CONCAT(LEFT(B195,1), LEFT(C195,1), LEFT(D195,1),LEFT(E195,2),LEFT(F195,6),RIGHT(F195,1))","v":"RA3Ut2Hr Bae"},"RD","Advanced",30,"Utility-Scale Battery Storage","2Hr Battery Storage",{"$f":"'Utility-Scale Battery Storage'!F36","v":853.45920000000001},{"$f":"'Utility-Scale Battery Storage'!G36","v":810.03484410554597},{"$f":"'Utility-Scale Battery Storage'!H36","v":743.8134},{"$f":"'Utility-Scale Battery Storage'!I36","v":682.56979999999999},{"$f":"'Utility-Scale Battery Storage'!J36","v":621.32619999999997},{"$f":"'Utility-Scale Battery Storage'!K36","v":560.08259999999996},{"$f":"'Utility-Scale Battery Storage'!L36","v":498.839},{"$f":"'Utility-Scale Battery Storage'!M36","v":467.2294},{"$f":"'Utility-Scale Battery Storage'!N36","v":432.65639999999996},{"$f":"'Utility-Scale Battery Storage'!O36","v":401.04679999999996},{"$f":"'Utility-Scale Battery Storage'!P36","v":369.43720000000002},{"$f":"'Utility-Scale Battery Storage'!Q36","v":336.83979999999997},{"$f":"'Utility-Scale Battery Storage'!R36","v":330.91300000000001},{"$f":"'Utility-Scale Battery Storage'!S36","v":324.9862},{"$f":"'Utility-Scale Battery Storage'!T36","v":317.0838},{"$f":"'Utility-Scale Battery Storage'!U36","v":311.15700000000004},{"$f":"'Utility-Scale Battery Storage'!V36","v":304.24239999999998},{"$f":"'Utility-Scale Battery Storage'!W36","v":296.34000000000003},{"$f":"'Utility-Scale Battery Storage'!X36","v":290.41320000000002},{"$f":"'Utility-Scale Battery Storage'!Y36","v":284.4864},{"$f":"'Utility-Scale Battery Storage'!Z36","v":278.55959999999999},{"$f":"'Utility-Scale Battery Storage'!AA36","v":270.65719999999999},{"$f":"'Utility-Scale Battery Storage'!AB36","v":264.73040000000003},{"$f":"'Utility-Scale Battery Storage'!AC36","v":257.81579999999997},{"$f":"'Utility-Scale Battery Storage'!AD36","v":251.88900000000001},{"$f":"'Utility-Scale Battery Storage'!AE36","v":243.98660000000001},{"$f":"'Utility-Scale Battery Storage'!AF36","v":238.0598},{"$f":"'Utility-Scale Battery Storage'!AG36","v":232.13300000000001},{"$f":"'Utility-Scale Battery Storage'!AH36","v":226.2062},{"$f":"'Utility-Scale Battery Storage'!AI36","v":218.30380000000002},{"$f":"'Utility-Scale Battery Storage'!AJ36","v":212.37699999999998},{"$f":"'Utility-Scale Battery Storage'!AK36","v":205.4624}]
["RM3Ut2Hr Bae","RD","Moderate",30,"Utility-Scale Battery Storage","2Hr Battery Storage",{"$f":"'Utility-Scale Battery Storage'!F37","v":853.45920000000001},{"$f":"'Utility-Scale Battery Storage'!G37","v":810.03484410554597},{"$f":"'Utility-Scale Battery Storage'!H37","v":763.3963659907713},{"$f":"'Utility-Scale Battery Storage'!I37","v":716.75788787599708},{"$f":"'Utility-Scale Battery Storage'!J37","v":670.11940976122241},{"$f":"'Utility-Scale Battery Storage'!K37","v":623.48093164644786},{"$f":"'Utility-Scale Battery Storage'!L37","v":576.84245353167319},{"$f":"'Utility-Scale Battery Storage'!M37","v":559.57645200874674},{"$f":"'Utility-Scale Battery Storage'!N37","v":542.31045048582052},{"$f":"'Utility-Scale Battery Storage'!O37","v":525.04444896289397},{"$f":"'Utility-Scale Battery Storage'!P37","v":507.77844743996769},{"$f":"'Utility-Scale Battery Storage'!Q37","v":490.51244591704176},{"$f":"'Utility-Scale Battery Storage'!R37","v":485.22556219218745},{"$f":"'Utility-Scale Battery Storage'!S37","v":479.93867846733315},{"$f":"'Utility-Scale Battery Storage'!T37","v":474.65179474247918},{"$f":"'Utility-Scale Battery Storage'!U37","v":469.36491101762482},{"$f":"'Utility-Scale Battery Storage'!V37","v":464.07802729277068},{"$f":"'Utility-Scale Battery Storage'!W37","v":458.79114356791655},{"$f":"'Utility-Scale Battery Storage'!X37","v":453.50425984306219},{"$f":"'Utility-Scale Battery Storage'!Y37","v":448.21737611820811},{"$f":"'Utility-Scale Battery Storage'!Z37","v":442.9304923933538},{"$f":"'Utility-Scale Battery Storage'!AA37","v":437.64360866849972},{"$f":"'Utility-Scale Battery Storage'!AB37","v":432.35672494364553},{"$f":"'Utility-Scale Battery Storage'!AC37","v":427.06984121879145},{"$f":"'Utility-Scale Battery Storage'!AD37","v":421.78295749393726},{"$f":"'Utility-Scale Battery Storage'!AE37","v":416.49607376908301},{"$f":"'Utility-Scale Battery Storage'!AF37","v":411.20919004422905},{"$f":"'Utility-Scale Battery Storage'!AG37","v":405.92230631937485},{"$f":"'Utility-Scale Battery Storage'!AH37","v":400.63542259452083},{"$f":"'Utility-Scale Battery Storage'!AI37","v":395.34853886966664},{"$f":"'Utility-Scale Battery Storage'!AJ37","v":390.06165514481239},{"$f":"'Utility-Scale Battery Storage'!AK37","v":384.774771419959}]
["RC3Ut2Hr Bae","RD","Conservative",30,"Utility-Scale Battery Storage","2Hr Battery Storage",{"$f":"'Utility-Scale Battery Storage'!F38","v":853.45920000000001},{"$f":"'Utility-Scale Battery Storage'!G38","v":810.03484410554597},{"$f":"'Utility-Scale Battery Storage'!H38","v":784.31320000000005},{"$f":"'Utility-Scale Battery Storage'!I38","v":760.60599999999999},{"$f":"'Utility-Scale Battery Storage'!J38","v":739.86220000000003},{"$f":"'Utility-Scale Battery Storage'!K38","v":717.14280000000008},{"$f":"'Utility-Scale Battery Storage'!L38","v":694.4233999999999},{"$f":"'Utility-Scale Battery Storage'!M38","v":674.37105999999994},{"$f":"'Utility-Scale Battery Storage'!N38","v":654.31871999999998},{"$f":"'Utility-Scale Battery Storage'!O38","v":634.26638000000003},{"$f":"'Utility-Scale Battery Storage'!P38","v":614.21403999999995},{"$f":"'Utility-Scale Battery Storage'!Q38","v":594.1617},{"$f":"'Utility-Scale Battery Storage'!R38","v":594.1617},{"$f":"'Utility-Scale Battery Storage'!S38","v":594.1617},{"$f":"'Utility-Scale Battery Storage'!T38","v":594.1617},{"$f":"'Utility-Scale Battery Storage'!U38","v":594.1617},{"$f":"'Utility-Scale Battery Storage'!V38","v":594.1617},{"$f":"'Utility-Scale Battery Storage'!W38","v":594.1617},{"$f":"'Utility-Scale Battery Storage'!X38","v":594.1617},{"$f":"'Utility-Scale Battery Storage'!Y38","v":594.1617},{"$f":"'Utility-Scale Battery Storage'!Z38","v":594.1617},{"$f":"'Utility-Scale Battery Storage'!AA38","v":594.1617},{"$f":"'Utility-Scale Battery Storage'!AB38","v":594.1617},{"$f":"'Utility-Scale Battery Storage'!AC38","v":594.1617},{"$f":"'Utility-Scale Battery Storage'!AD38","v":594.1617},{"$f":"'Utility-Scale Battery Storage'!AE38","v":594.1617},{"$f":"'Utility-Scale Battery Storage'!AF38","v":594.1617},{"$f":"'Utility-Scale Battery Storage'!AG38","v":594.1617},{"$f":"'Utility-Scale Battery Storage'!AH38","v":594.1617},{"$f":"'Utility-Scale Battery Storage'!AI38","v":594.1617},{"$f":"'Utility-Scale Battery Storage'!AJ38","v":594.1617},{"$f":"'Utility-Scale Battery Storage'!AK38","v":594.1617}]
[{"$f":"_xlfn.CONCAT(LEFT(B198,1), LEFT(C198,1), LEFT(D198,1),LEFT(E198,2),LEFT(F198,6),RIGHT(F198,1))","v":"RA3Ut4Hr Bae"},"RD","Advanced",30,"Utility-Scale Battery Storage","4Hr Battery Storage",{"$f":"'Utility-Scale Battery Storage'!F39","v":1434.2856000000002},{"$f":"'Utility-Scale Battery Storage'!G39","v":1363.2842342153651},{"$f":"'Utility-Scale Battery Storage'!H39","v":1249.567},{"$f":"'Utility-Scale Battery Storage'!I39","v":1146.8358000000001},{"$f":"'Utility-Scale Battery Storage'!J39","v":1044.1046000000001},{"$f":"'Utility-Scale Battery Storage'!K39","v":941.37339999999995},{"$f":"'Utility-Scale Battery Storage'!L39","v":838.6422},{"$f":"'Utility-Scale Battery Storage'!M39","v":785.30099999999993},{"$f":"'Utility-Scale Battery Storage'!N39","v":727.02080000000001},{"$f":"'Utility-Scale Battery Storage'!O39","v":673.67959999999994},{"$f":"'Utility-Scale Battery Storage'!P39","v":620.33840000000009},{"$f":"'Utility-Scale Battery Storage'!Q39","v":566.00940000000003},{"$f":"'Utility-Scale Battery Storage'!R39","v":556.13139999999999},{"$f":"'Utility-Scale Battery Storage'!S39","v":546.25340000000006},{"$f":"'Utility-Scale Battery Storage'!T39","v":532.42419999999993},{"$f":"'Utility-Scale Battery Storage'!U39","v":522.5462},{"$f":"'Utility-Scale Battery Storage'!V39","v":511.68039999999996},{"$f":"'Utility-Scale Battery Storage'!W39","v":497.85120000000001},{"$f":"'Utility-Scale Battery Storage'!X39","v":487.97320000000002},{"$f":"'Utility-Scale Battery Storage'!Y39","v":478.09519999999998},{"$f":"'Utility-Scale Battery Storage'!Z39","v":468.21719999999999},{"$f":"'Utility-Scale Battery Storage'!AA39","v":454.38799999999998},{"$f":"'Utility-Scale Battery Storage'!AB39","v":444.51000000000005},{"$f":"'Utility-Scale Battery Storage'!AC39","v":433.64419999999996},{"$f":"'Utility-Scale Battery Storage'!AD39","v":423.76620000000003},{"$f":"'Utility-Scale Battery Storage'!AE39","v":409.93700000000001},{"$f":"'Utility-Scale Battery Storage'!AF39","v":400.05899999999997},{"$f":"'Utility-Scale Battery Storage'!AG39","v":390.18100000000004},{"$f":"'Utility-Scale Battery Storage'!AH39","v":380.303},{"$f":"'Utility-Scale Battery Storage'!AI39","v":366.47380000000004},{"$f":"'Utility-Scale Battery Storage'!AJ39","v":356.59579999999994},{"$f":"'Utility-Scale Battery Storage'!AK39","v":345.73}]
["RM3Ut4Hr Bae","RD","Moderate",30,"Utility-Scale Battery Storage","4Hr Battery Storage",{"$f":"'Utility-Scale Battery Storage'!F40","v":1434.2856000000002},{"$f":"'Utility-Scale Battery Storage'!G40","v":1363.2842342153651},{"$f":"'Utility-Scale Battery Storage'!H40","v":1281.8130648399449},{"$f":"'Utility-Scale Battery Storage'!I40","v":1200.3418954645249},{"$f":"'Utility-Scale Battery Storage'!J40","v":1118.8707260891047},{"$f":"'Utility-Scale Battery Storage'!K40","v":1037.3995567136847},{"$f":"'Utility-Scale Battery Storage'!L40","v":955.92838733826409},{"$f":"'Utility-Scale Battery Storage'!M40","v":921.56147421096955},{"$f":"'Utility-Scale Battery Storage'!N40","v":887.19456108367513},{"$f":"'Utility-Scale Battery Storage'!O40","v":852.82764795638059},{"$f":"'Utility-Scale Battery Storage'!P40","v":818.46073482908605},{"$f":"'Utility-Scale Battery Storage'!Q40","v":784.09382170179197},{"$f":"'Utility-Scale Battery Storage'!R40","v":774.29264893051936},{"$f":"'Utility-Scale Battery Storage'!S40","v":764.49147615924687},{"$f":"'Utility-Scale Battery Storage'!T40","v":754.69030338797461},{"$f":"'Utility-Scale Battery Storage'!U40","v":744.889130616702},{"$f":"'Utility-Scale Battery Storage'!V40","v":735.08795784542951},{"$f":"'Utility-Scale Battery Storage'!W40","v":725.28678507415714},{"$f":"'Utility-Scale Battery Storage'!X40","v":715.48561230288453},{"$f":"'Utility-Scale Battery Storage'!Y40","v":705.68443953161216},{"$f":"'Utility-Scale Battery Storage'!Z40","v":695.88326676033967},{"$f":"'Utility-Scale Battery Storage'!AA40","v":686.08209398906718},{"$f":"'Utility-Scale Battery Storage'!AB40","v":676.28092121779491},{"$f":"'Utility-Scale Battery Storage'!AC40","v":666.47974844652254},{"$f":"'Utility-Scale Battery Storage'!AD40","v":656.67857567524993},{"$f":"'Utility-Scale Battery Storage'!AE40","v":646.87740290397755},{"$f":"'Utility-Scale Battery Storage'!AF40","v":637.07623013270529},{"$f":"'Utility-Scale Battery Storage'!AG40","v":627.2750573614328},{"$f":"'Utility-Scale Battery Storage'!AH40","v":617.47388459016042},{"$f":"'Utility-Scale Battery Storage'!AI40","v":607.67271181888805},{"$f":"'Utility-Scale Battery Storage'!AJ40","v":597.87153904761556},{"$f":"'Utility-Scale Battery Storage'!AK40","v":588.07036627634386}]
["RC3Ut4Hr Bae","RD","Conservative",30,"Utility-Scale Battery Storage","4Hr Battery Storage",{"$f":"'Utility-Scale Battery Storage'!F41","v":1434.2856000000002},{"$f":"'Utility-Scale Battery Storage'!G41","v":1363.2842342153651},{"$f":"'Utility-Scale Battery Storage'!H41","v":1317.7252000000001},{"$f":"'Utility-Scale Battery Storage'!I41","v":1278.2132000000001},{"$f":"'Utility-Scale Battery Storage'!J41","v":1243.6402},{"$f":"'Utility-Scale Battery Storage'!K41","v":1205.116},{"$f":"'Utility-Scale Battery Storage'!L41","v":1166.5917999999999},{"$f":"'Utility-Scale Battery Storage'!M41","v":1129.4505199999999},{"$f":"'Utility-Scale Battery Storage'!N41","v":1092.30924},{"$f":"'Utility-Scale Battery Storage'!O41","v":1055.16796},{"$f":"'Utility-Scale Battery Storage'!P41","v":1018.0266799999999},{"$f":"'Utility-Scale Battery Storage'!Q41","v":980.8854},{"$f":"'Utility-Scale Battery Storage'!R41","v":980.8854},{"$f":"'Utility-Scale Battery Storage'!S41","v":980.8854},{"$f":"'Utility-Scale Battery Storage'!T41","v":980.8854},{"$f":"'Utility-Scale Battery Storage'!U41","v":980.8854},{"$f":"'Utility-Scale Battery Storage'!V41","v":980.8854},{"$f":"'Utility-Scale Battery Storage'!W41","v":980.8854},{"$f":"'Utility-Scale Battery Storage'!X41","v":980.8854},{"$f":"'Utility-Scale Battery Storage'!Y41","v":980.8854},{"$f":"'Utility-Scale Battery Storage'!Z41","v":980.8854},{"$f":"'Utility-Scale Battery Storage'!AA41","v":980.8854},{"$f":"'Utility-Scale Battery Storage'!AB41","v":980.8854},{"$f":"'Utility-Scale Battery Storage'!AC41","v":980.8854},{"$f":"'Utility-Scale Battery Storage'!AD41","v":980.8854},{"$f":"'Utility-Scale Battery Storage'!AE41","v":980.8854},{"$f":"'Utility-Scale Battery Storage'!AF41","v":980.8854},{"$f":"'Utility-Scale Battery Storage'!AG41","v":980.8854},{"$f":"'Utility-Scale Battery Storage'!AH41","v":980.8854},{"$f":"'Utility-Scale Battery Storage'!AI41","v":980.8854},{"$f":"'Utility-Scale Battery Storage'!AJ41","v":980.8854},{"$f":"'Utility-Scale Battery Storage'!AK41","v":980.8854}]
["RA3Ut6Hr Bae","RD","Advanced",30,"Utility-Scale Battery Storage","6Hr Battery Storage",{"$f":"'Utility-Scale Battery Storage'!F42","v":2015.1120000000001},{"$f":"'Utility-Scale Battery Storage'!G42","v":1916.5336243251845},{"$f":"'Utility-Scale Battery Storage'!H42","v":1755.3206},{"$f":"'Utility-Scale Battery Storage'!I42","v":1611.1017999999999},{"$f":"'Utility-Scale Battery Storage'!J42","v":1466.883},{"$f":"'Utility-Scale Battery Storage'!K42","v":1322.6641999999999},{"$f":"'Utility-Scale Battery Storage'!L42","v":1178.4454000000001},{"$f":"'Utility-Scale Battery Storage'!M42","v":1103.3725999999999},{"$f":"'Utility-Scale Battery Storage'!N42","v":1021.3852000000001},{"$f":"'Utility-Scale Battery Storage'!O42","v":946.31239999999991},{"$f":"'Utility-Scale Battery Storage'!P42","v":871.23960000000011},{"$f":"'Utility-Scale Battery Storage'!Q42","v":795.17900000000009},{"$f":"'Utility-Scale Battery Storage'!R42","v":781.34980000000007},{"$f":"'Utility-Scale Battery Storage'!S42","v":767.52060000000006},{"$f":"'Utility-Scale Battery Storage'!T42","v":747.76459999999997},{"$f":"'Utility-Scale Battery Storage'!U42","v":733.93539999999996},{"$f":"'Utility-Scale Battery Storage'!V42","v":719.11839999999995},{"$f":"'Utility-Scale Battery Storage'!W42","v":699.36239999999998},{"$f":"'Utility-Scale Battery Storage'!X42","v":685.53320000000008},{"$f":"'Utility-Scale Battery Storage'!Y42","v":671.70400000000006},{"$f":"'Utility-Scale Battery Storage'!Z42","v":657.87480000000005},{"$f":"'Utility-Scale Battery Storage'!AA42","v":638.11879999999996},{"$f":"'Utility-Scale Battery Storage'!AB42","v":624.28959999999995},{"$f":"'Utility-Scale Battery Storage'!AC42","v":609.47259999999994},{"$f":"'Utility-Scale Battery Storage'!AD42","v":595.64340000000004},{"$f":"'Utility-Scale Battery Storage'!AE42","v":575.88740000000007},{"$f":"'Utility-Scale Battery Storage'!AF42","v":562.05820000000006},{"$f":"'Utility-Scale Battery Storage'!AG42","v":548.22900000000004},{"$f":"'Utility-Scale Battery Storage'!AH42","v":534.39979999999991},{"$f":"'Utility-Scale Battery Storage'!AI42","v":514.64380000000006},{"$f":"'Utility-Scale Battery Storage'!AJ42","v":500.81459999999993},{"$f":"'Utility-Scale Battery Storage'!AK42","v":485.99760000000003}]
["RM3Ut6Hr Bae","RD","Moderate",30,"Utility-Scale Battery Storage","6Hr Battery Storage",{"$f":"'Utility-Scale Battery Storage'!F43","v":2015.1120000000001},{"$f":"'Utility-Scale Battery Storage'!G43","v":1916.5336243251845},{"$f":"'Utility-Scale Battery Storage'!H43","v":1800.2297636891185},{"$f":"'Utility-Scale Battery Storage'!I43","v":1683.9259030530529},{"$f":"'Utility-Scale Battery Storage'!J43","v":1567.6220424169869},{"$f":"'Utility-Scale Battery Storage'!K43","v":1451.3181817809213},{"$f":"'Utility-Scale Battery Storage'!L43","v":1335.0143211448551},{"$f":"'Utility-Scale Battery Storage'!M43","v":1283.5464964131925},{"$f":"'Utility-Scale Battery Storage'!N43","v":1232.0786716815298},{"$f":"'Utility-Scale Battery Storage'!O43","v":1180.610846949867},{"$f":"'Utility-Scale Battery Storage'!P43","v":1129.1430222182044},{"$f":"'Utility-Scale Battery Storage'!Q43","v":1077.6751974865422},{"$f":"'Utility-Scale Battery Storage'!R43","v":1063.3597356688515},{"$f":"'Utility-Scale Battery Storage'!S43","v":1049.0442738511606},{"$f":"'Utility-Scale Battery Storage'!T43","v":1034.7288120334699},{"$f":"'Utility-Scale Battery Storage'!U43","v":1020.413350215779},{"$f":"'Utility-Scale Battery Storage'!V43","v":1006.0978883980883},{"$f":"'Utility-Scale Battery Storage'!W43","v":991.78242658039767},{"$f":"'Utility-Scale Battery Storage'!X43","v":977.46696476270688},{"$f":"'Utility-Scale Battery Storage'!Y43","v":963.15150294501632},{"$f":"'Utility-Scale Battery Storage'!Z43","v":948.83604112732553},{"$f":"'Utility-Scale Battery Storage'!AA43","v":934.52057930963474},{"$f":"'Utility-Scale Battery Storage'!AB43","v":920.20511749194418},{"$f":"'Utility-Scale Battery Storage'!AC43","v":905.8896556742535},{"$f":"'Utility-Scale Battery Storage'!AD43","v":891.57419385656272},{"$f":"'Utility-Scale Battery Storage'!AE43","v":877.25873203887204},{"$f":"'Utility-Scale Battery Storage'!AF43","v":862.94327022118148},{"$f":"'Utility-Scale Battery Storage'!AG43","v":848.62780840349069},{"$f":"'Utility-Scale Battery Storage'!AH43","v":834.31234658580001},{"$f":"'Utility-Scale Battery Storage'!AI43","v":819.99688476810945},{"$f":"'Utility-Scale Battery Storage'!AJ43","v":805.68142295041866},{"$f":"'Utility-Scale Battery Storage'!AK43","v":791.36596113272867}]
["RC3Ut6Hr Bae","RD","Conservative",30,"Utility-Scale Battery Storage","6Hr Battery Storage",{"$f":"'Utility-Scale Battery Storage'!F44","v":2015.1120000000001},{"$f":"'Utility-Scale Battery Storage'!G44","v":1916.5336243251845},{"$f":"'Utility-Scale Battery Storage'!H44","v":1851.1372000000001},{"$f":"'Utility-Scale Battery Storage'!I44","v":1795.8204000000003},{"$f":"'Utility-Scale Battery Storage'!J44","v":1747.4182000000001},{"$f":"'Utility-Scale Battery Storage'!K44","v":1693.0892000000001},{"$f":"'Utility-Scale Battery Storage'!L44","v":1638.7601999999997},{"$f":"'Utility-Scale Battery Storage'!M44","v":1584.52998},{"$f":"'Utility-Scale Battery Storage'!N44","v":1530.2997599999999},{"$f":"'Utility-Scale Battery Storage'!O44","v":1476.0695400000002},{"$f":"'Utility-Scale Battery Storage'!P44","v":1421.8393199999998},{"$f":"'Utility-Scale Battery Storage'!Q44","v":1367.6091000000001},{"$f":"'Utility-Scale Battery Storage'!R44","v":1367.6091000000001},{"$f":"'Utility-Scale Battery Storage'!S44","v":1367.6091000000001},{"$f":"'Utility-Scale Battery Storage'!T44","v":1367.6091000000001},{"$f":"'Utility-Scale Battery Storage'!U44","v":1367.6091000000001},{"$f":"'Utility-Scale Battery Storage'!V44","v":1367.6091000000001},{"$f":"'Utility-Scale Battery Storage'!W44","v":1367.6091000000001},{"$f":"'Utility-Scale Battery Storage'!X44","v":1367.6091000000001},{"$f":"'Utility-Scale Battery Storage'!Y44","v":1367.6091000000001},{"$f":"'Utility-Scale Battery Storage'!Z44","v":1367.6091000000001},{"$f":"'Utility-Scale Battery Storage'!AA44","v":1367.6091000000001},{"$f":"'Utility-Scale Battery Storage'!AB44","v":1367.6091000000001},{"$f":"'Utility-Scale Battery Storage'!AC44","v":1367.6091000000001},{"$f":"'Utility-Scale Battery Storage'!AD44","v":1367.6091000000001},{"$f":"'Utility-Scale Battery Storage'!AE44","v":1367.6091000000001},{"$f":"'Utility-Scale Battery Storage'!AF44","v":1367.6091000000001},{"$f":"'Utility-Scale Battery Storage'!AG44","v":1367.6091000000001},{"$f":"'Utility-Scale Battery Storage'!AH44","v":1367.6091000000001},{"$f":"'Utility-Scale Battery Storage'!AI44","v":1367.6091000000001},{"$f":"'Utility-Scale Battery Storage'!AJ44","v":1367.6091000000001},{"$f":"'Utility-Scale Battery Storage'!AK44","v":1367.6091000000001}]
[{"$f":"_xlfn.CONCAT(LEFT(B204,1), LEFT(C204,1), LEFT(D204,1),LEFT(E204,2),LEFT(F204,6),RIGHT(F204,1))","v":"RA3Ut8Hr Bae"},"RD","Advanced",30,"Utility-Scale Battery Storage","8Hr Battery Storage",{"$f":"'Utility-Scale Battery Storage'!F45","v":2595.9384},{"$f":"'Utility-Scale Battery Storage'!G45","v":2469.7830144350037},{"$f":"'Utility-Scale Battery Storage'!H45","v":2261.0742},{"$f":"'Utility-Scale Battery Storage'!I45","v":2075.3678},{"$f":"'Utility-Scale Battery Storage'!J45","v":1889.6614000000002},{"$f":"'Utility-Scale Battery Storage'!K45","v":1703.9549999999999},{"$f":"'Utility-Scale Battery Storage'!L45","v":1518.2485999999999},{"$f":"'Utility-Scale Battery Storage'!M45","v":1421.4441999999999},{"$f":"'Utility-Scale Battery Storage'!N45","v":1315.7495999999999},{"$f":"'Utility-Scale Battery Storage'!O45","v":1218.9451999999999},{"$f":"'Utility-Scale Battery Storage'!P45","v":1122.1408000000001},{"$f":"'Utility-Scale Battery Storage'!Q45","v":1024.3486},{"$f":"'Utility-Scale Battery Storage'!R45","v":1006.5682},{"$f":"'Utility-Scale Battery Storage'!S45","v":988.78780000000006},{"$f":"'Utility-Scale Battery Storage'!T45","v":963.10500000000002},{"$f":"'Utility-Scale Battery Storage'!U45","v":945.32460000000003},{"$f":"'Utility-Scale Battery Storage'!V45","v":926.55639999999994},{"$f":"'Utility-Scale Battery Storage'!W45","v":900.87360000000001},{"$f":"'Utility-Scale Battery Storage'!X45","v":883.09320000000002},{"$f":"'Utility-Scale Battery Storage'!Y45","v":865.31280000000004},{"$f":"'Utility-Scale Battery Storage'!Z45","v":847.53240000000005},{"$f":"'Utility-Scale Battery Storage'!AA45","v":821.84960000000001},{"$f":"'Utility-Scale Battery Storage'!AB45","v":804.06920000000002},{"$f":"'Utility-Scale Battery Storage'!AC45","v":785.30099999999993},{"$f":"'Utility-Scale Battery Storage'!AD45","v":767.52060000000006},{"$f":"'Utility-Scale Battery Storage'!AE45","v":741.83780000000002},{"$f":"'Utility-Scale Battery Storage'!AF45","v":724.05740000000003},{"$f":"'Utility-Scale Battery Storage'!AG45","v":706.27700000000004},{"$f":"'Utility-Scale Battery Storage'!AH45","v":688.49659999999994},{"$f":"'Utility-Scale Battery Storage'!AI45","v":662.81380000000013},{"$f":"'Utility-Scale Battery Storage'!AJ45","v":645.03339999999992},{"$f":"'Utility-Scale Battery Storage'!AK45","v":626.26520000000005}]
["RM3Ut8Hr Bae","RD","Moderate",30,"Utility-Scale Battery Storage","8Hr Battery Storage",{"$f":"'Utility-Scale Battery Storage'!F46","v":2595.9384},{"$f":"'Utility-Scale Battery Storage'!G46","v":2469.7830144350037},{"$f":"'Utility-Scale Battery Storage'!H46","v":2318.6464625382919},{"$f":"'Utility-Scale Battery Storage'!I46","v":2167.5099106415805},{"$f":"'Utility-Scale Battery Storage'!J46","v":2016.3733587448692},{"$f":"'Utility-Scale Battery Storage'!K46","v":1865.236806848158},{"$f":"'Utility-Scale Battery Storage'!L46","v":1714.100254951446},{"$f":"'Utility-Scale Battery Storage'!M46","v":1645.5315186154153},{"$f":"'Utility-Scale Battery Storage'!N46","v":1576.9627822793843},{"$f":"'Utility-Scale Battery Storage'!O46","v":1508.3940459433536},{"$f":"'Utility-Scale Battery Storage'!P46","v":1439.8253096073227},{"$f":"'Utility-Scale Battery Storage'!Q46","v":1371.2565732712924},{"$f":"'Utility-Scale Battery Storage'!R46","v":1352.4268224071834},{"$f":"'Utility-Scale Battery Storage'!S46","v":1333.5970715430744},{"$f":"'Utility-Scale Battery Storage'!T46","v":1314.7673206789655},{"$f":"'Utility-Scale Battery Storage'!U46","v":1295.9375698148563},{"$f":"'Utility-Scale Battery Storage'!V46","v":1277.1078189507473},{"$f":"'Utility-Scale Battery Storage'!W46","v":1258.2780680866383},{"$f":"'Utility-Scale Battery Storage'!X46","v":1239.4483172225291},{"$f":"'Utility-Scale Battery Storage'!Y46","v":1220.6185663584204},{"$f":"'Utility-Scale Battery Storage'!Z46","v":1201.7888154943114},{"$f":"'Utility-Scale Battery Storage'!AA46","v":1182.9590646302022},{"$f":"'Utility-Scale Battery Storage'!AB46","v":1164.1293137660934},{"$f":"'Utility-Scale Battery Storage'!AC46","v":1145.2995629019845},{"$f":"'Utility-Scale Battery Storage'!AD46","v":1126.4698120378753},{"$f":"'Utility-Scale Battery Storage'!AE46","v":1107.6400611737665},{"$f":"'Utility-Scale Battery Storage'!AF46","v":1088.8103103096578},{"$f":"'Utility-Scale Battery Storage'!AG46","v":1069.9805594455486},{"$f":"'Utility-Scale Battery Storage'!AH46","v":1051.1508085814396},{"$f":"'Utility-Scale Battery Storage'!AI46","v":1032.3210577173311},{"$f":"'Utility-Scale Battery Storage'!AJ46","v":1013.4913068532219},{"$f":"'Utility-Scale Battery Storage'!AK46","v":994.66155598911359}]
["RC3Ut8Hr Bae","RD","Conservative",30,"Utility-Scale Battery Storage","8Hr Battery Storage",{"$f":"'Utility-Scale Battery Storage'!F47","v":2595.9384},{"$f":"'Utility-Scale Battery Storage'!G47","v":2469.7830144350037},{"$f":"'Utility-Scale Battery Storage'!H47","v":2384.5492000000004},{"$f":"'Utility-Scale Battery Storage'!I47","v":2313.4276},{"$f":"'Utility-Scale Battery Storage'!J47","v":2251.1962000000003},{"$f":"'Utility-Scale Battery Storage'!K47","v":2181.0624000000003},{"$f":"'Utility-Scale Battery Storage'!L47","v":2110.9285999999997},{"$f":"'Utility-Scale Battery Storage'!M47","v":2039.6094399999999},{"$f":"'Utility-Scale Battery Storage'!N47","v":1968.2902799999999},{"$f":"'Utility-Scale Battery Storage'!O47","v":1896.9711200000002},{"$f":"'Utility-Scale Battery Storage'!P47","v":1825.6519599999999},{"$f":"'Utility-Scale Battery Storage'!Q47","v":1754.3328000000001},{"$f":"'Utility-Scale Battery Storage'!R47","v":1754.3328000000001},{"$f":"'Utility-Scale Battery Storage'!S47","v":1754.3328000000001},{"$f":"'Utility-Scale Battery Storage'!T47","v":1754.3328000000001},{"$f":"'Utility-Scale Battery Storage'!U47","v":1754.3328000000001},{"$f":"'Utility-Scale Battery Storage'!V47","v":1754.3328000000001},{"$f":"'Utility-Scale Battery Storage'!W47","v":1754.3328000000001},{"$f":"'Utility-Scale Battery Storage'!X47","v":1754.3328000000001},{"$f":"'Utility-Scale Battery Storage'!Y47","v":1754.3328000000001},{"$f":"'Utility-Scale Battery Storage'!Z47","v":1754.3328000000001},{"$f":"'Utility-Scale Battery Storage'!AA47","v":1754.3328000000001},{"$f":"'Utility-Scale Battery Storage'!AB47","v":1754.3328000000001},{"$f":"'Utility-Scale Battery Storage'!AC47","v":1754.3328000000001},{"$f":"'Utility-Scale Battery Storage'!AD47","v":1754.3328000000001},{"$f":"'Utility-Scale Battery Storage'!AE47","v":1754.3328000000001},{"$f":"'Utility-Scale Battery Storage'!AF47","v":1754.3328000000001},{"$f":"'Utility-Scale Battery Storage'!AG47","v":1754.3328000000001},{"$f":"'Utility-Scale Battery Storage'!AH47","v":1754.3328000000001},{"$f":"'Utility-Scale Battery Storage'!AI47","v":1754.3328000000001},{"$f":"'Utility-Scale Battery Storage'!AJ47","v":1754.3328000000001},{"$f":"'Utility-Scale Battery Storage'!AK47","v":1754.3328000000001}]
[{"$f":"_xlfn.CONCAT(LEFT(B207,1), LEFT(C207,1), LEFT(D207,1),LEFT(E207,2),LEFT(F207,6),RIGHT(F207,1))","v":"RA3Ut10Hr Be"},"RD","Advanced",30,"Utility-Scale Battery Storage","10Hr Battery Storage",{"$f":"'Utility-Scale Battery Storage'!F48","v":3176.7647999999999},{"$f":"'Utility-Scale Battery Storage'!G48","v":3023.0324045448228},{"$f":"'Utility-Scale Battery Storage'!H48","v":2766.8278},{"$f":"'Utility-Scale Battery Storage'!I48","v":2539.6338000000001},{"$f":"'Utility-Scale Battery Storage'!J48","v":2312.4398000000001},{"$f":"'Utility-Scale Battery Storage'!K48","v":2085.2458000000001},{"$f":"'Utility-Scale Battery Storage'!L48","v":1858.0518000000002},{"$f":"'Utility-Scale Battery Storage'!M48","v":1739.5157999999999},{"$f":"'Utility-Scale Battery Storage'!N48","v":1610.1139999999998},{"$f":"'Utility-Scale Battery Storage'!O48","v":1491.5779999999997},{"$f":"'Utility-Scale Battery Storage'!P48","v":1373.0420000000001},{"$f":"'Utility-Scale Battery Storage'!Q48","v":1253.5182},{"$f":"'Utility-Scale Battery Storage'!R48","v":1231.7866000000001},{"$f":"'Utility-Scale Battery Storage'!S48","v":1210.0550000000001},{"$f":"'Utility-Scale Battery Storage'!T48","v":1178.4454000000001},{"$f":"'Utility-Scale Battery Storage'!U48","v":1156.7138000000002},{"$f":"'Utility-Scale Battery Storage'!V48","v":1133.9944},{"$f":"'Utility-Scale Battery Storage'!W48","v":1102.3848},{"$f":"'Utility-Scale Battery Storage'!X48","v":1080.6532},{"$f":"'Utility-Scale Battery Storage'!Y48","v":1058.9215999999999},{"$f":"'Utility-Scale Battery Storage'!Z48","v":1037.19},{"$f":"'Utility-Scale Battery Storage'!AA48","v":1005.5804000000001},{"$f":"'Utility-Scale Battery Storage'!AB48","v":983.8488000000001},{"$f":"'Utility-Scale Battery Storage'!AC48","v":961.12939999999992},{"$f":"'Utility-Scale Battery Storage'!AD48","v":939.39780000000007},{"$f":"'Utility-Scale Battery Storage'!AE48","v":907.78819999999996},{"$f":"'Utility-Scale Battery Storage'!AF48","v":886.0566},{"$f":"'Utility-Scale Battery Storage'!AG48","v":864.32500000000005},{"$f":"'Utility-Scale Battery Storage'!AH48","v":842.59339999999997},{"$f":"'Utility-Scale Battery Storage'!AI48","v":810.9838000000002},{"$f":"'Utility-Scale Battery Storage'!AJ48","v":789.2521999999999},{"$f":"'Utility-Scale Battery Storage'!AK48","v":766.53280000000007}]
["RM3Ut10Hr Be","RD","Moderate",30,"Utility-Scale Battery Storage","10Hr Battery Storage",{"$f":"'Utility-Scale Battery Storage'!F49","v":3176.7647999999999},{"$f":"'Utility-Scale Battery Storage'!G49","v":3023.0324045448228},{"$f":"'Utility-Scale Battery Storage'!H49","v":2837.0631613874652},{"$f":"'Utility-Scale Battery Storage'!I49","v":2651.0939182301086},{"$f":"'Utility-Scale Battery Storage'!J49","v":2465.1246750727514},{"$f":"'Utility-Scale Battery Storage'!K49","v":2279.1554319153943},{"$f":"'Utility-Scale Battery Storage'!L49","v":2093.1861887580371},{"$f":"'Utility-Scale Battery Storage'!M49","v":2007.5165408176381},{"$f":"'Utility-Scale Battery Storage'!N49","v":1921.8468928772388},{"$f":"'Utility-Scale Battery Storage'!O49","v":1836.1772449368402},{"$f":"'Utility-Scale Battery Storage'!P49","v":1750.507596996441},{"$f":"'Utility-Scale Battery Storage'!Q49","v":1664.8379490560426},{"$f":"'Utility-Scale Battery Storage'!R49","v":1641.4939091455153},{"$f":"'Utility-Scale Battery Storage'!S49","v":1618.1498692349883},{"$f":"'Utility-Scale Battery Storage'!T49","v":1594.8058293244608},{"$f":"'Utility-Scale Battery Storage'!U49","v":1571.4617894139335},{"$f":"'Utility-Scale Battery Storage'!V49","v":1548.1177495034062},{"$f":"'Utility-Scale Battery Storage'!W49","v":1524.773709592879},{"$f":"'Utility-Scale Battery Storage'!X49","v":1501.4296696823515},{"$f":"'Utility-Scale Battery Storage'!Y49","v":1478.0856297718244},{"$f":"'Utility-Scale Battery Storage'!Z49","v":1454.7415898612974},{"$f":"'Utility-Scale Battery Storage'!AA49","v":1431.3975499507696},{"$f":"'Utility-Scale Battery Storage'!AB49","v":1408.0535100402426},{"$f":"'Utility-Scale Battery Storage'!AC49","v":1384.7094701297156},{"$f":"'Utility-Scale Battery Storage'!AD49","v":1361.3654302191881},{"$f":"'Utility-Scale Battery Storage'!AE49","v":1338.021390308661},{"$f":"'Utility-Scale Battery Storage'!AF49","v":1314.677350398134},{"$f":"'Utility-Scale Battery Storage'!AG49","v":1291.3333104876067},{"$f":"'Utility-Scale Battery Storage'!AH49","v":1267.9892705770794},{"$f":"'Utility-Scale Battery Storage'!AI49","v":1244.6452306665526},{"$f":"'Utility-Scale Battery Storage'!AJ49","v":1221.3011907560251},{"$f":"'Utility-Scale Battery Storage'!AK49","v":1197.9571508454985}]
["RC3Ut10Hr Be","RD","Conservative",30,"Utility-Scale Battery Storage","10Hr Battery Storage",{"$f":"'Utility-Scale Battery Storage'!F50","v":3176.7647999999999},{"$f":"'Utility-Scale Battery Storage'!G50","v":3023.0324045448228},{"$f":"'Utility-Scale Battery Storage'!H50","v":2917.9612000000006},{"$f":"'Utility-Scale Battery Storage'!I50","v":2831.0347999999999},{"$f":"'Utility-Scale Battery Storage'!J50","v":2754.9742000000006},{"$f":"'Utility-Scale Battery Storage'!K50","v":2669.0356000000002},{"$f":"'Utility-Scale Battery Storage'!L50","v":2583.0969999999998},{"$f":"'Utility-Scale Battery Storage'!M50","v":2494.6889000000001},{"$f":"'Utility-Scale Battery Storage'!N50","v":2406.2808},{"$f":"'Utility-Scale Battery Storage'!O50","v":2317.8726999999999},{"$f":"'Utility-Scale Battery Storage'!P50","v":2229.4646000000002},{"$f":"'Utility-Scale Battery Storage'!Q50","v":2141.0565000000001},{"$f":"'Utility-Scale Battery Storage'!R50","v":2141.0565000000001},{"$f":"'Utility-Scale Battery Storage'!S50","v":2141.0565000000001},{"$f":"'Utility-Scale Battery Storage'!T50","v":2141.0565000000001},{"$f":"'Utility-Scale Battery Storage'!U50","v":2141.0565000000001},{"$f":"'Utility-Scale Battery Storage'!V50","v":2141.0565000000001},{"$f":"'Utility-Scale Battery Storage'!W50","v":2141.0565000000001},{"$f":"'Utility-Scale Battery Storage'!X50","v":2141.0565000000001},{"$f":"'Utility-Scale Battery Storage'!Y50","v":2141.0565000000001},{"$f":"'Utility-Scale Battery Storage'!Z50","v":2141.0565000000001},{"$f":"'Utility-Scale Battery Storage'!AA50","v":2141.0565000000001},{"$f":"'Utility-Scale Battery Storage'!AB50","v":2141.0565000000001},{"$f":"'Utility-Scale Battery Storage'!AC50","v":2141.0565000000001},{"$f":"'Utility-Scale Battery Storage'!AD50","v":2141.0565000000001},{"$f":"'Utility-Scale Battery Storage'!AE50","v":2141.0565000000001},{"$f":"'Utility-Scale Battery Storage'!AF50","v":2141.0565000000001},{"$f":"'Utility-Scale Battery Storage'!AG50","v":2141.0565000000001},{"$f":"'Utility-Scale Battery Storage'!AH50","v":2141.0565000000001},{"$f":"'Utility-Scale Battery Storage'!AI50","v":2141.0565000000001},{"$f":"'Utility-Scale Battery Storage'!AJ50","v":2141.0565000000001},{"$f":"'Utility-Scale Battery Storage'!AK50","v":2141.0565000000001}]
["RA3HyNPD11","RD","Advanced",30,"Hydropower","NPD1",{"$f":"Hydropower!L191","v":2528.2494067693624},{"$f":"Hydropower!M191","v":2528.2490107949552},{"$f":"Hydropower!N191","v":2528.2490107949552},{"$f":"Hydropower!O191","v":2528.2490107949552},{"$f":"Hydropower!P191","v":2528.2490107949552},{"$f":"Hydropower!Q191","v":2528.2490107949552},{"$f":"Hydropower!R191","v":2528.2490107949552},{"$f":"Hydropower!S191","v":2502.9665018407836},{"$f":"Hydropower!T191","v":2477.6839928866125},{"$f":"Hydropower!U191","v":2452.4014839324409},{"$f":"Hydropower!V191","v":2427.1189749782698},{"$f":"Hydropower!W191","v":2401.8364660240982},{"$f":"Hydropower!X191","v":2380.0935322065752},{"$f":"Hydropower!Y191","v":2358.3505983890523},{"$f":"Hydropower!Z191","v":2336.6076645715289},{"$f":"Hydropower!AA191","v":2314.8647307540059},{"$f":"Hydropower!AB191","v":2293.1217969364825},{"$f":"Hydropower!AC191","v":2271.3788631189595},{"$f":"Hydropower!AD191","v":2249.6359293014361},{"$f":"Hydropower!AE191","v":2227.8929954839132},{"$f":"Hydropower!AF191","v":2206.1500616663902},{"$f":"Hydropower!AG191","v":2184.4071278488668},{"$f":"Hydropower!AH191","v":2184.4071278488677},{"$f":"Hydropower!AI191","v":2184.4071278488677},{"$f":"Hydropower!AJ191","v":2184.4071278488677},{"$f":"Hydropower!AK191","v":2184.4071278488677},{"$f":"Hydropower!AL191","v":2184.4071278488677},{"$f":"Hydropower!AM191","v":2184.4071278488677},{"$f":"Hydropower!AN191","v":2184.4071278488677},{"$f":"Hydropower!AO191","v":2184.4071278488677},{"$f":"Hydropower!AP191","v":2184.4071278488677},{"$f":"Hydropower!AQ191","v":2184.4071278488677}]
["RM3HyNPD11","RD","Moderate",30,"Hydropower","NPD1",{"$f":"Hydropower!L192","v":2528.2494067693624},{"$f":"Hydropower!M192","v":2528.2490107949552},{"$f":"Hydropower!N192","v":2528.2490107949552},{"$f":"Hydropower!O192","v":2528.2490107949552},{"$f":"Hydropower!P192","v":2528.2490107949552},{"$f":"Hydropower!Q192","v":2528.2490107949552},{"$f":"Hydropower!R192","v":2528.2490107949552},{"$f":"Hydropower!S192","v":2528.2490503923959},{"$f":"Hydropower!T192","v":2528.2490899898366},{"$f":"Hydropower!U192","v":2528.2491295872774},{"$f":"Hydropower!V192","v":2528.2491691847181},{"$f":"Hydropower!W192","v":2528.2492087821588},{"$f":"Hydropower!X192","v":2528.2492483795995},{"$f":"Hydropower!Y192","v":2528.2492879770402},{"$f":"Hydropower!Z192","v":2528.2493275744814},{"$f":"Hydropower!AA192","v":2528.2493671719221},{"$f":"Hydropower!AB192","v":2528.2494067693628},{"$f":"Hydropower!AC192","v":2528.2494067693624},{"$f":"Hydropower!AD192","v":2528.2494067693624},{"$f":"Hydropower!AE192","v":2528.2494067693624},{"$f":"Hydropower!AF192","v":2528.2494067693624},{"$f":"Hydropower!AG192","v":2427.1192632428383},{"$f":"Hydropower!AH192","v":2427.1192632428383},{"$f":"Hydropower!AI192","v":2427.1192632428383},{"$f":"Hydropower!AJ192","v":2427.1192632428383},{"$f":"Hydropower!AK192","v":2427.1192632428383},{"$f":"Hydropower!AL192","v":2427.1192632428383},{"$f":"Hydropower!AM192","v":2427.1192632428383},{"$f":"Hydropower!AN192","v":2427.1192632428383},{"$f":"Hydropower!AO192","v":2427.1192632428383},{"$f":"Hydropower!AP192","v":2427.1192632428383},{"$f":"Hydropower!AQ192","v":2427.1192632428383}]
["RC3HyNPD11","RD","Conservative",30,"Hydropower","NPD1",{"$f":"Hydropower!L193","v":2528.2494067693624},{"$f":"Hydropower!M193","v":2528.2490107949552},{"$f":"Hydropower!N193","v":2528.2490107949552},{"$f":"Hydropower!O193","v":2528.2490107949552},{"$f":"Hydropower!P193","v":2528.2490107949552},{"$f":"Hydropower!Q193","v":2528.2490107949552},{"$f":"Hydropower!R193","v":2528.2490107949552},{"$f":"Hydropower!S193","v":2528.2490107949552},{"$f":"Hydropower!T193","v":2528.2490107949552},{"$f":"Hydropower!U193","v":2528.2490107949552},{"$f":"Hydropower!V193","v":2528.2490107949552},{"$f":"Hydropower!W193","v":2528.2494067693624},{"$f":"Hydropower!X193","v":2528.2494067693624},{"$f":"Hydropower!Y193","v":2528.2494067693624},{"$f":"Hydropower!Z193","v":2528.2494067693624},{"$f":"Hydropower!AA193","v":2528.2494067693624},{"$f":"Hydropower!AB193","v":2528.2494067693624},{"$f":"Hydropower!AC193","v":2528.2494067693624},{"$f":"Hydropower!AD193","v":2528.2494067693624},{"$f":"Hydropower!AE193","v":2528.2494067693624},{"$f":"Hydropower!AF193","v":2528.2494067693624},{"$f":"Hydropower!AG193","v":2528.2494067693624},{"$f":"Hydropower!AH193","v":2528.2494067693624},{"$f":"Hydropower!AI193","v":2528.2494067693624},{"$f":"Hydropower!AJ193","v":2528.2494067693624},{"$f":"Hydropower!AK193","v":2528.2494067693624},{"$f":"Hydropower!AL193","v":2528.2494067693624},{"$f":"Hydropower!AM193","v":2528.2494067693624},{"$f":"Hydropower!AN193","v":2528.2494067693624},{"$f":"Hydropower!AO193","v":2528.2494067693624},{"$f":"Hydropower!AP193","v":2528.2494067693624},{"$f":"Hydropower!AQ193","v":2528.2494067693624}]
["RA3HyNPD22","RD","Advanced",30,"Hydropower","NPD2",{"$f":"Hydropower!L194","v":5416.2795200286437},{"$f":"Hydropower!M194","v":5416.2792603556154},{"$f":"Hydropower!N194","v":5416.2792603556154},{"$f":"Hydropower!O194","v":5416.2792603556154},{"$f":"Hydropower!P194","v":5416.2792603556154},{"$f":"Hydropower!Q194","v":5416.2792603556154},{"$f":"Hydropower!R194","v":5416.2792603556154},{"$f":"Hydropower!S194","v":4876.2903620966372},{"$f":"Hydropower!T194","v":4336.301463837659},{"$f":"Hydropower!U194","v":3796.3125655786803},{"$f":"Hydropower!V194","v":3256.3236673197025},{"$f":"Hydropower!W194","v":2716.3347690607243},{"$f":"Hydropower!X194","v":2691.7448287838761},{"$f":"Hydropower!Y194","v":2667.1548885070279},{"$f":"Hydropower!Z194","v":2642.5649482301792},{"$f":"Hydropower!AA194","v":2617.975007953331},{"$f":"Hydropower!AB194","v":2593.3850676764828},{"$f":"Hydropower!AC194","v":2568.7951273996346},{"$f":"Hydropower!AD194","v":2544.2051871227864},{"$f":"Hydropower!AE194","v":2519.6152468459377},{"$f":"Hydropower!AF194","v":2495.0253065690895},{"$f":"Hydropower!AG194","v":2470.4353662922413},{"$f":"Hydropower!AH194","v":2470.4353662922431},{"$f":"Hydropower!AI194","v":2470.4353662922431},{"$f":"Hydropower!AJ194","v":2470.4353662922431},{"$f":"Hydropower!AK194","v":2470.4353662922431},{"$f":"Hydropower!AL194","v":2470.4353662922431},{"$f":"Hydropower!AM194","v":2470.4353662922431},{"$f":"Hydropower!AN194","v":2470.4353662922431},{"$f":"Hydropower!AO194","v":2470.4353662922431},{"$f":"Hydropower!AP194","v":2470.4353662922431},{"$f":"Hydropower!AQ194","v":2470.4353662922431}]
["RM3HyNPD22","RD","Moderate",30,"Hydropower","NPD2",{"$f":"Hydropower!L195","v":5416.2795200286437},{"$f":"Hydropower!M195","v":5416.2792603556154},{"$f":"Hydropower!N195","v":5416.2792603556154},{"$f":"Hydropower!O195","v":5416.2792603556154},{"$f":"Hydropower!P195","v":5416.2792603556154},{"$f":"Hydropower!Q195","v":5416.2792603556154},{"$f":"Hydropower!R195","v":5416.2792603556154},{"$f":"Hydropower!S195","v":5160.581310010657},{"$f":"Hydropower!T195","v":4904.8833596656978},{"$f":"Hydropower!U195","v":4649.1854093207385},{"$f":"Hydropower!V195","v":4393.4874589757792},{"$f":"Hydropower!W195","v":4137.7895086308208},{"$f":"Hydropower!X195","v":3882.0915582858615},{"$f":"Hydropower!Y195","v":3626.3936079409023},{"$f":"Hydropower!Z195","v":3370.695657595943},{"$f":"Hydropower!AA195","v":3114.9977072509841},{"$f":"Hydropower!AB195","v":2859.2997569060249},{"$f":"Hydropower!AC195","v":2859.2997569060271},{"$f":"Hydropower!AD195","v":2859.2997569060271},{"$f":"Hydropower!AE195","v":2859.2997569060271},{"$f":"Hydropower!AF195","v":2859.2997569060271},{"$f":"Hydropower!AG195","v":2744.9281847691591},{"$f":"Hydropower!AH195","v":2744.9281847691591},{"$f":"Hydropower!AI195","v":2744.9281847691591},{"$f":"Hydropower!AJ195","v":2744.9281847691591},{"$f":"Hydropower!AK195","v":2744.9281847691591},{"$f":"Hydropower!AL195","v":2744.9281847691591},{"$f":"Hydropower!AM195","v":2744.9281847691591},{"$f":"Hydropower!AN195","v":2744.9281847691591},{"$f":"Hydropower!AO195","v":2744.9281847691591},{"$f":"Hydropower!AP195","v":2744.9281847691591},{"$f":"Hydropower!AQ195","v":2744.9281847691591}]
["RC3HyNPD22","RD","Conservative",30,"Hydropower","NPD2",{"$f":"Hydropower!L196","v":5416.2795200286437},{"$f":"Hydropower!M196","v":5416.2792603556154},{"$f":"Hydropower!N196","v":5416.2792603556154},{"$f":"Hydropower!O196","v":5416.2792603556154},{"$f":"Hydropower!P196","v":5416.2792603556154},{"$f":"Hydropower!Q196","v":5416.2792603556154},{"$f":"Hydropower!R196","v":5416.2792603556154},{"$f":"Hydropower!S196","v":5416.2792603556154},{"$f":"Hydropower!T196","v":5416.2792603556154},{"$f":"Hydropower!U196","v":5416.2792603556154},{"$f":"Hydropower!V196","v":5416.2792603556154},{"$f":"Hydropower!W196","v":5416.2795200286437},{"$f":"Hydropower!X196","v":5416.2795200286437},{"$f":"Hydropower!Y196","v":5416.2795200286437},{"$f":"Hydropower!Z196","v":5416.2795200286437},{"$f":"Hydropower!AA196","v":5416.2795200286437},{"$f":"Hydropower!AB196","v":5416.2795200286437},{"$f":"Hydropower!AC196","v":5416.2795200286437},{"$f":"Hydropower!AD196","v":5416.2795200286437},{"$f":"Hydropower!AE196","v":5416.2795200286437},{"$f":"Hydropower!AF196","v":5416.2795200286437},{"$f":"Hydropower!AG196","v":5416.2795200286437},{"$f":"Hydropower!AH196","v":5416.2795200286437},{"$f":"Hydropower!AI196","v":5416.2795200286437},{"$f":"Hydropower!AJ196","v":5416.2795200286437},{"$f":"Hydropower!AK196","v":5416.2795200286437},{"$f":"Hydropower!AL196","v":5416.2795200286437},{"$f":"Hydropower!AM196","v":5416.2795200286437},{"$f":"Hydropower!AN196","v":5416.2795200286437},{"$f":"Hydropower!AO196","v":5416.2795200286437},{"$f":"Hydropower!AP196","v":5416.2795200286437},{"$f":"Hydropower!AQ196","v":5416.2795200286437}]
["RA3HyNPD33","RD","Advanced",30,"Hydropower","NPD3",{"$f":"Hydropower!L197","v":5373.2707494187625},{"$f":"Hydropower!M197","v":5373.2710112738796},{"$f":"Hydropower!N197","v":5373.2710112738796},{"$f":"Hydropower!O197","v":5373.2710112738796},{"$f":"Hydropower!P197","v":5373.2710112738796},{"$f":"Hydropower!Q197","v":5373.2710112738796},{"$f":"Hydropower!R197","v":5373.2710112738796},{"$f":"Hydropower!S197","v":4880.7123941242407},{"$f":"Hydropower!T197","v":4388.153776974601},{"$f":"Hydropower!U197","v":3895.5951598249621},{"$f":"Hydropower!V197","v":3403.0365426753228},{"$f":"Hydropower!W197","v":2910.4779255256835},{"$f":"Hydropower!X197","v":2884.1304409271675},{"$f":"Hydropower!Y197","v":2857.7829563286509},{"$f":"Hydropower!Z197","v":2831.4354717301349},{"$f":"Hydropower!AA197","v":2805.0879871316188},{"$f":"Hydropower!AB197","v":2778.7405025331022},{"$f":"Hydropower!AC197","v":2752.3930179345862},{"$f":"Hydropower!AD197","v":2726.0455333360701},{"$f":"Hydropower!AE197","v":2699.6980487375536},{"$f":"Hydropower!AF197","v":2673.3505641390375},{"$f":"Hydropower!AG197","v":2647.0030795405214},{"$f":"Hydropower!AH197","v":2647.0030795405205},{"$f":"Hydropower!AI197","v":2647.0030795405205},{"$f":"Hydropower!AJ197","v":2647.0030795405205},{"$f":"Hydropower!AK197","v":2647.0030795405205},{"$f":"Hydropower!AL197","v":2647.0030795405205},{"$f":"Hydropower!AM197","v":2647.0030795405205},{"$f":"Hydropower!AN197","v":2647.0030795405205},{"$f":"Hydropower!AO197","v":2647.0030795405205},{"$f":"Hydropower!AP197","v":2647.0030795405205},{"$f":"Hydropower!AQ197","v":2647.0030795405205}]
["RM3HyNPD33","RD","Moderate",30,"Hydropower","NPD3",{"$f":"Hydropower!L198","v":5373.2707494187625},{"$f":"Hydropower!M198","v":5373.2710112738796},{"$f":"Hydropower!N198","v":5373.2710112738796},{"$f":"Hydropower!O198","v":5373.2710112738796},{"$f":"Hydropower!P198","v":5373.2710112738796},{"$f":"Hydropower!Q198","v":5373.2710112738796},{"$f":"Hydropower!R198","v":5373.2710112738796},{"$f":"Hydropower!S198","v":5142.3100295775839},{"$f":"Hydropower!T198","v":4911.3490478812882},{"$f":"Hydropower!U198","v":4680.3880661849926},{"$f":"Hydropower!V198","v":4449.4270844886969},{"$f":"Hydropower!W198","v":4218.4661027924003},{"$f":"Hydropower!X198","v":3987.5051210961037},{"$f":"Hydropower!Y198","v":3756.5441393998076},{"$f":"Hydropower!Z198","v":3525.583157703511},{"$f":"Hydropower!AA198","v":3294.6221760072149},{"$f":"Hydropower!AB198","v":3063.6611943109183},{"$f":"Hydropower!AC198","v":3063.6611943109169},{"$f":"Hydropower!AD198","v":3063.6611943109169},{"$f":"Hydropower!AE198","v":3063.6611943109169},{"$f":"Hydropower!AF198","v":3063.6611943109169},{"$f":"Hydropower!AG198","v":2941.1149974221044},{"$f":"Hydropower!AH198","v":2941.1149974221044},{"$f":"Hydropower!AI198","v":2941.1149974221044},{"$f":"Hydropower!AJ198","v":2941.1149974221044},{"$f":"Hydropower!AK198","v":2941.1149974221044},{"$f":"Hydropower!AL198","v":2941.1149974221044},{"$f":"Hydropower!AM198","v":2941.1149974221044},{"$f":"Hydropower!AN198","v":2941.1149974221044},{"$f":"Hydropower!AO198","v":2941.1149974221044},{"$f":"Hydropower!AP198","v":2941.1149974221044},{"$f":"Hydropower!AQ198","v":2941.1149974221044}]
["RC3HyNPD33","RD","Conservative",30,"Hydropower","NPD3",{"$f":"Hydropower!L199","v":5373.2707494187625},{"$f":"Hydropower!M199","v":5373.2710112738796},{"$f":"Hydropower!N199","v":5373.2710112738796},{"$f":"Hydropower!O199","v":5373.2710112738796},{"$f":"Hydropower!P199","v":5373.2710112738796},{"$f":"Hydropower!Q199","v":5373.2710112738796},{"$f":"Hydropower!R199","v":5373.2710112738796},{"$f":"Hydropower!S199","v":5373.2710112738796},{"$f":"Hydropower!T199","v":5373.2710112738796},{"$f":"Hydropower!U199","v":5373.2710112738796},{"$f":"Hydropower!V199","v":5373.2710112738796},{"$f":"Hydropower!W199","v":5373.2707494187625},{"$f":"Hydropower!X199","v":5373.2707494187625},{"$f":"Hydropower!Y199","v":5373.2707494187625},{"$f":"Hydropower!Z199","v":5373.2707494187625},{"$f":"Hydropower!AA199","v":5373.2707494187625},{"$f":"Hydropower!AB199","v":5373.2707494187625},{"$f":"Hydropower!AC199","v":5373.2707494187625},{"$f":"Hydropower!AD199","v":5373.2707494187625},{"$f":"Hydropower!AE199","v":5373.2707494187625},{"$f":"Hydropower!AF199","v":5373.2707494187625},{"$f":"Hydropower!AG199","v":5373.2707494187625},{"$f":"Hydropower!AH199","v":5373.2707494187625},{"$f":"Hydropower!AI199","v":5373.2707494187625},{"$f":"Hydropower!AJ199","v":5373.2707494187625},{"$f":"Hydropower!AK199","v":5373.2707494187625},{"$f":"Hydropower!AL199","v":5373.2707494187625},{"$f":"Hydropower!AM199","v":5373.2707494187625},{"$f":"Hydropower!AN199","v":5373.2707494187625},{"$f":"Hydropower!AO199","v":5373.2707494187625},{"$f":"Hydropower!AP199","v":5373.2707494187625},{"$f":"Hydropower!AQ199","v":5373.2707494187625}]
["RA3HyNPD44","RD","Advanced",30,"Hydropower","NPD4",{"$f":"Hydropower!L200","v":12152.091914498807},{"$f":"Hydropower!M200","v":12152.096497228815},{"$f":"Hydropower!N200","v":12152.096497228815},{"$f":"Hydropower!O200","v":12152.096497228815},{"$f":"Hydropower!P200","v":12152.096497228815},{"$f":"Hydropower!Q200","v":12152.096497228815},{"$f":"Hydropower!R200","v":12152.096497228815},{"$f":"Hydropower!S200","v":11165.573920969991},{"$f":"Hydropower!T200","v":10179.051344711168},{"$f":"Hydropower!U200","v":9192.5287684523446},{"$f":"Hydropower!V200","v":8206.006192193523},{"$f":"Hydropower!W200","v":7219.4836159346996},{"$f":"Hydropower!X200","v":7154.1283273216459},{"$f":"Hydropower!Y200","v":7088.773038708593},{"$f":"Hydropower!Z200","v":7023.4177500955402},{"$f":"Hydropower!AA200","v":6958.0624614824865},{"$f":"Hydropower!AB200","v":6892.7071728694336},{"$f":"Hydropower!AC200","v":6827.3518842563808},{"$f":"Hydropower!AD200","v":6761.9965956433271},{"$f":"Hydropower!AE200","v":6696.6413070302742},{"$f":"Hydropower!AF200","v":6631.2860184172214},{"$f":"Hydropower!AG200","v":6565.9307298041676},{"$f":"Hydropower!AH200","v":6565.9307298041667},{"$f":"Hydropower!AI200","v":6565.9307298041667},{"$f":"Hydropower!AJ200","v":6565.9307298041667},{"$f":"Hydropower!AK200","v":6565.9307298041667},{"$f":"Hydropower!AL200","v":6565.9307298041667},{"$f":"Hydropower!AM200","v":6565.9307298041667},{"$f":"Hydropower!AN200","v":6565.9307298041667},{"$f":"Hydropower!AO200","v":6565.9307298041667},{"$f":"Hydropower!AP200","v":6565.9307298041667},{"$f":"Hydropower!AQ200","v":6565.9307298041667}]
["RM3HyNPD44","RD","Moderate",30,"Hydropower","NPD4",{"$f":"Hydropower!L201","v":12152.091914498807},{"$f":"Hydropower!M201","v":12152.096497228815},{"$f":"Hydropower!N201","v":12152.096497228815},{"$f":"Hydropower!O201","v":12152.096497228815},{"$f":"Hydropower!P201","v":12152.096497228815},{"$f":"Hydropower!Q201","v":12152.096497228815},{"$f":"Hydropower!R201","v":12152.096497228815},{"$f":"Hydropower!S201","v":11696.832579317874},{"$f":"Hydropower!T201","v":11241.568661406935},{"$f":"Hydropower!U201","v":10786.304743495997},{"$f":"Hydropower!V201","v":10331.040825585058},{"$f":"Hydropower!W201","v":9875.7769076741188},{"$f":"Hydropower!X201","v":9420.5129897631814},{"$f":"Hydropower!Y201","v":8965.2490718522422},{"$f":"Hydropower!Z201","v":8509.985153941303},{"$f":"Hydropower!AA201","v":8054.7212360303629},{"$f":"Hydropower!AB201","v":7599.4573181194237},{"$f":"Hydropower!AC201","v":7599.4573181194191},{"$f":"Hydropower!AD201","v":7599.4573181194191},{"$f":"Hydropower!AE201","v":7599.4573181194191},{"$f":"Hydropower!AF201","v":7599.4573181194191},{"$f":"Hydropower!AG201","v":7295.4783563716455},{"$f":"Hydropower!AH201","v":7295.4783563716455},{"$f":"Hydropower!AI201","v":7295.4783563716455},{"$f":"Hydropower!AJ201","v":7295.4783563716455},{"$f":"Hydropower!AK201","v":7295.4783563716455},{"$f":"Hydropower!AL201","v":7295.4783563716455},{"$f":"Hydropower!AM201","v":7295.4783563716455},{"$f":"Hydropower!AN201","v":7295.4783563716455},{"$f":"Hydropower!AO201","v":7295.4783563716455},{"$f":"Hydropower!AP201","v":7295.4783563716455},{"$f":"Hydropower!AQ201","v":7295.4783563716455}]
["RC3HyNPD44","RD","Conservative",30,"Hydropower","NPD4",{"$f":"Hydropower!L202","v":12152.091914498807},{"$f":"Hydropower!M202","v":12152.096497228815},{"$f":"Hydropower!N202","v":12152.096497228815},{"$f":"Hydropower!O202","v":12152.096497228815},{"$f":"Hydropower!P202","v":12152.096497228815},{"$f":"Hydropower!Q202","v":12152.096497228815},{"$f":"Hydropower!R202","v":12152.096497228815},{"$f":"Hydropower!S202","v":12152.096497228815},{"$f":"Hydropower!T202","v":12152.096497228815},{"$f":"Hydropower!U202","v":12152.096497228815},{"$f":"Hydropower!V202","v":12152.096497228815},{"$f":"Hydropower!W202","v":12152.091914498807},{"$f":"Hydropower!X202","v":12152.091914498807},{"$f":"Hydropower!Y202","v":12152.091914498807},{"$f":"Hydropower!Z202","v":12152.091914498807},{"$f":"Hydropower!AA202","v":12152.091914498807},{"$f":"Hydropower!AB202","v":12152.091914498807},{"$f":"Hydropower!AC202","v":12152.091914498807},{"$f":"Hydropower!AD202","v":12152.091914498807},{"$f":"Hydropower!AE202","v":12152.091914498807},{"$f":"Hydropower!AF202","v":12152.091914498807},{"$f":"Hydropower!AG202","v":12152.091914498807},{"$f":"Hydropower!AH202","v":12152.091914498807},{"$f":"Hydropower!AI202","v":12152.091914498807},{"$f":"Hydropower!AJ202","v":12152.091914498807},{"$f":"Hydropower!AK202","v":12152.091914498807},{"$f":"Hydropower!AL202","v":12152.091914498807},{"$f":"Hydropower!AM202","v":12152.091914498807},{"$f":"Hydropower!AN202","v":12152.091914498807},{"$f":"Hydropower!AO202","v":12152.091914498807},{"$f":"Hydropower!AP202","v":12152.091914498807},{"$f":"Hydropower!AQ202","v":12152.091914498807}]
[{"$f":"_xlfn.CONCAT(LEFT(B222,1), LEFT(C222,1), LEFT(D222,1),LEFT(E222,2),LEFT(F222,6),RIGHT(F222,1))","v":"RA3HyNPD55"},"RD","Advanced",30,"Hydropower","NPD5",{"$f":"Hydropower!L203","v":4140.6889123483488},{"$f":"Hydropower!M203","v":4140.6890049771919},{"$f":"Hydropower!N203","v":4140.6890049771919},{"$f":"Hydropower!O203","v":4140.6890049771919},{"$f":"Hydropower!P203","v":4140.6890049771919},{"$f":"Hydropower!Q203","v":4140.6890049771919},{"$f":"Hydropower!R203","v":4140.6890049771919},{"$f":"Hydropower!S203","v":4212.1398063165307},{"$f":"Hydropower!T203","v":4283.5906076558704},{"$f":"Hydropower!U203","v":4355.0414089952101},{"$f":"Hydropower!V203","v":4426.4922103345498},{"$f":"Hydropower!W203","v":4497.9430116738895},{"$f":"Hydropower!X203","v":4457.2248085520459},{"$f":"Hydropower!Y203","v":4416.5066054302033},{"$f":"Hydropower!Z203","v":4375.7884023083607},{"$f":"Hydropower!AA203","v":4335.070199186518},{"$f":"Hydropower!AB203","v":4294.3519960646754},{"$f":"Hydropower!AC203","v":4253.6337929428328},{"$f":"Hydropower!AD203","v":4212.9155898209901},{"$f":"Hydropower!AE203","v":4172.1973866991466},{"$f":"Hydropower!AF203","v":4131.479183577304},{"$f":"Hydropower!AG203","v":4090.7609804554613},{"$f":"Hydropower!AH203","v":4090.7609804554586},{"$f":"Hydropower!AI203","v":4090.7609804554586},{"$f":"Hydropower!AJ203","v":4090.7609804554586},{"$f":"Hydropower!AK203","v":4090.7609804554586},{"$f":"Hydropower!AL203","v":4090.7609804554586},{"$f":"Hydropower!AM203","v":4090.7609804554586},{"$f":"Hydropower!AN203","v":4090.7609804554586},{"$f":"Hydropower!AO203","v":4090.7609804554586},{"$f":"Hydropower!AP203","v":4090.7609804554586},{"$f":"Hydropower!AQ203","v":4090.7609804554586}]
["RM3HyNPD55","RD","Moderate",30,"Hydropower","NPD5",{"$f":"Hydropower!L204","v":4140.6889123483488},{"$f":"Hydropower!M204","v":4140.6890049771919},{"$f":"Hydropower!N204","v":4140.6890049771919},{"$f":"Hydropower!O204","v":4140.6890049771919},{"$f":"Hydropower!P204","v":4140.6890049771919},{"$f":"Hydropower!Q204","v":4140.6890049771919},{"$f":"Hydropower!R204","v":4140.6890049771919},{"$f":"Hydropower!S204","v":4200.0877844169954},{"$f":"Hydropower!T204","v":4259.486563856799},{"$f":"Hydropower!U204","v":4318.8853432966025},{"$f":"Hydropower!V204","v":4378.284122736407},{"$f":"Hydropower!W204","v":4437.6829021762105},{"$f":"Hydropower!X204","v":4497.0816816160141},{"$f":"Hydropower!Y204","v":4556.4804610558185},{"$f":"Hydropower!Z204","v":4615.8792404956221},{"$f":"Hydropower!AA204","v":4675.2780199354256},{"$f":"Hydropower!AB204","v":4734.6767993752301},{"$f":"Hydropower!AC204","v":4734.6767993752283},{"$f":"Hydropower!AD204","v":4734.6767993752283},{"$f":"Hydropower!AE204","v":4734.6767993752283},{"$f":"Hydropower!AF204","v":4734.6767993752283},{"$f":"Hydropower!AG204","v":4545.2899782838422},{"$f":"Hydropower!AH204","v":4545.2899782838422},{"$f":"Hydropower!AI204","v":4545.2899782838422},{"$f":"Hydropower!AJ204","v":4545.2899782838422},{"$f":"Hydropower!AK204","v":4545.2899782838422},{"$f":"Hydropower!AL204","v":4545.2899782838422},{"$f":"Hydropower!AM204","v":4545.2899782838422},{"$f":"Hydropower!AN204","v":4545.2899782838422},{"$f":"Hydropower!AO204","v":4545.2899782838422},{"$f":"Hydropower!AP204","v":4545.2899782838422},{"$f":"Hydropower!AQ204","v":4545.2899782838422}]
["RC3HyNPD55","RD","Conservative",30,"Hydropower","NPD5",{"$f":"Hydropower!L205","v":4140.6889123483488},{"$f":"Hydropower!M205","v":4140.6890049771919},{"$f":"Hydropower!N205","v":4140.6890049771919},{"$f":"Hydropower!O205","v":4140.6890049771919},{"$f":"Hydropower!P205","v":4140.6890049771919},{"$f":"Hydropower!Q205","v":4140.6890049771919},{"$f":"Hydropower!R205","v":4140.6890049771919},{"$f":"Hydropower!S205","v":4140.6890049771919},{"$f":"Hydropower!T205","v":4140.6890049771919},{"$f":"Hydropower!U205","v":4140.6890049771919},{"$f":"Hydropower!V205","v":4140.6890049771919},{"$f":"Hydropower!W205","v":4140.6889123483488},{"$f":"Hydropower!X205","v":4140.6889123483488},{"$f":"Hydropower!Y205","v":4140.6889123483488},{"$f":"Hydropower!Z205","v":4140.6889123483488},{"$f":"Hydropower!AA205","v":4140.6889123483488},{"$f":"Hydropower!AB205","v":4140.6889123483488},{"$f":"Hydropower!AC205","v":4140.6889123483488},{"$f":"Hydropower!AD205","v":4140.6889123483488},{"$f":"Hydropower!AE205","v":4140.6889123483488},{"$f":"Hydropower!AF205","v":4140.6889123483488},{"$f":"Hydropower!AG205","v":4140.6889123483488},{"$f":"Hydropower!AH205","v":4140.6889123483488},{"$f":"Hydropower!AI205","v":4140.6889123483488},{"$f":"Hydropower!AJ205","v":4140.6889123483488},{"$f":"Hydropower!AK205","v":4140.6889123483488},{"$f":"Hydropower!AL205","v":4140.6889123483488},{"$f":"Hydropower!AM205","v":4140.6889123483488},{"$f":"Hydropower!AN205","v":4140.6889123483488},{"$f":"Hydropower!AO205","v":4140.6889123483488},{"$f":"Hydropower!AP205","v":4140.6889123483488},{"$f":"Hydropower!AQ205","v":4140.6889123483488}]
["RA3HyNPD66","RD","Advanced",30,"Hydropower","NPD6",{"$f":"Hydropower!L206","v":6751.4947116733192},{"$f":"Hydropower!M206","v":6751.4943133331681},{"$f":"Hydropower!N206","v":6751.4943133331681},{"$f":"Hydropower!O206","v":6751.4943133331681},{"$f":"Hydropower!P206","v":6751.4943133331681},{"$f":"Hydropower!Q206","v":6751.4943133331681},{"$f":"Hydropower!R206","v":6751.4943133331681},{"$f":"Hydropower!S206","v":6867.9965943157395},{"$f":"Hydropower!T206","v":6984.4988752983118},{"$f":"Hydropower!U206","v":7101.0011562808832},{"$f":"Hydropower!V206","v":7217.5034372634555},{"$f":"Hydropower!W206","v":7334.0057182460278},{"$f":"Hydropower!X206","v":7267.6137575912217},{"$f":"Hydropower!Y206","v":7201.2217969364156},{"$f":"Hydropower!Z206","v":7134.8298362816095},{"$f":"Hydropower!AA206","v":7068.4378756268034},{"$f":"Hydropower!AB206","v":7002.0459149719973},{"$f":"Hydropower!AC206","v":6935.6539543171912},{"$f":"Hydropower!AD206","v":6869.2619936623851},{"$f":"Hydropower!AE206","v":6802.870033007579},{"$f":"Hydropower!AF206","v":6736.4780723527729},{"$f":"Hydropower!AG206","v":6670.0861116979668},{"$f":"Hydropower!AH206","v":6670.0861116979704},{"$f":"Hydropower!AI206","v":6670.0861116979704},{"$f":"Hydropower!AJ206","v":6670.0861116979704},{"$f":"Hydropower!AK206","v":6670.0861116979704},{"$f":"Hydropower!AL206","v":6670.0861116979704},{"$f":"Hydropower!AM206","v":6670.0861116979704},{"$f":"Hydropower!AN206","v":6670.0861116979704},{"$f":"Hydropower!AO206","v":6670.0861116979704},{"$f":"Hydropower!AP206","v":6670.0861116979704},{"$f":"Hydropower!AQ206","v":6670.0861116979704}]
["RM3HyNPD66","RD","Moderate",30,"Hydropower","NPD6",{"$f":"Hydropower!L207","v":6751.4947116733192},{"$f":"Hydropower!M207","v":6751.4943133331681},{"$f":"Hydropower!N207","v":6751.4943133331681},{"$f":"Hydropower!O207","v":6751.4943133331681},{"$f":"Hydropower!P207","v":6751.4943133331681},{"$f":"Hydropower!Q207","v":6751.4943133331681},{"$f":"Hydropower!R207","v":6751.4943133331681},{"$f":"Hydropower!S207","v":6848.3455719498279},{"$f":"Hydropower!T207","v":6945.1968305664868},{"$f":"Hydropower!U207","v":7042.0480891831467},{"$f":"Hydropower!V207","v":7138.8993477998056},{"$f":"Hydropower!W207","v":7235.7506064164654},{"$f":"Hydropower!X207","v":7332.6018650331253},{"$f":"Hydropower!Y207","v":7429.4531236497842},{"$f":"Hydropower!Z207","v":7526.304382266444},{"$f":"Hydropower!AA207","v":7623.1556408831029},{"$f":"Hydropower!AB207","v":7720.0068994997628},{"$f":"Hydropower!AC207","v":7720.0068994997646},{"$f":"Hydropower!AD207","v":7720.0068994997646},{"$f":"Hydropower!AE207","v":7720.0068994997646},{"$f":"Hydropower!AF207","v":7720.0068994997646},{"$f":"Hydropower!AG207","v":7411.2057454270889},{"$f":"Hydropower!AH207","v":7411.2057454270889},{"$f":"Hydropower!AI207","v":7411.2057454270889},{"$f":"Hydropower!AJ207","v":7411.2057454270889},{"$f":"Hydropower!AK207","v":7411.2057454270889},{"$f":"Hydropower!AL207","v":7411.2057454270889},{"$f":"Hydropower!AM207","v":7411.2057454270889},{"$f":"Hydropower!AN207","v":7411.2057454270889},{"$f":"Hydropower!AO207","v":7411.2057454270889},{"$f":"Hydropower!AP207","v":7411.2057454270889},{"$f":"Hydropower!AQ207","v":7411.2057454270889}]
["RC3HyNPD66","RD","Conservative",30,"Hydropower","NPD6",{"$f":"Hydropower!L208","v":6751.4947116733192},{"$f":"Hydropower!M208","v":6751.4943133331681},{"$f":"Hydropower!N208","v":6751.4943133331681},{"$f":"Hydropower!O208","v":6751.4943133331681},{"$f":"Hydropower!P208","v":6751.4943133331681},{"$f":"Hydropower!Q208","v":6751.4943133331681},{"$f":"Hydropower!R208","v":6751.4943133331681},{"$f":"Hydropower!S208","v":6751.4943133331681},{"$f":"Hydropower!T208","v":6751.4943133331681},{"$f":"Hydropower!U208","v":6751.4943133331681},{"$f":"Hydropower!V208","v":6751.4943133331681},{"$f":"Hydropower!W208","v":6751.4947116733192},{"$f":"Hydropower!X208","v":6751.4947116733192},{"$f":"Hydropower!Y208","v":6751.4947116733192},{"$f":"Hydropower!Z208","v":6751.4947116733192},{"$f":"Hydropower!AA208","v":6751.4947116733192},{"$f":"Hydropower!AB208","v":6751.4947116733192},{"$f":"Hydropower!AC208","v":6751.4947116733192},{"$f":"Hydropower!AD208","v":6751.4947116733192},{"$f":"Hydropower!AE208","v":6751.4947116733192},{"$f":"Hydropower!AF208","v":6751.4947116733192},{"$f":"Hydropower!AG208","v":6751.4947116733192},{"$f":"Hydropower!AH208","v":6751.4947116733192},{"$f":"Hydropower!AI208","v":6751.4947116733192},{"$f":"Hydropower!AJ208","v":6751.4947116733192},{"$f":"Hydropower!AK208","v":6751.4947116733192},{"$f":"Hydropower!AL208","v":6751.4947116733192},{"$f":"Hydropower!AM208","v":6751.4947116733192},{"$f":"Hydropower!AN208","v":6751.4947116733192},{"$f":"Hydropower!AO208","v":6751.4947116733192},{"$f":"Hydropower!AP208","v":6751.4947116733192},{"$f":"Hydropower!AQ208","v":6751.4947116733192}]
["RA3HyNPD77","RD","Advanced",30,"Hydropower","NPD7",{"$f":"Hydropower!L209","v":11676.855609546217},{"$f":"Hydropower!M209","v":11676.856233504186},{"$f":"Hydropower!N209","v":11676.856233504186},{"$f":"Hydropower!O209","v":11676.856233504186},{"$f":"Hydropower!P209","v":11676.856233504186},{"$f":"Hydropower!Q209","v":11676.856233504186},{"$f":"Hydropower!R209","v":11676.856233504186},{"$f":"Hydropower!S209","v":11284.320663469156},{"$f":"Hydropower!T209","v":10891.785093434128},{"$f":"Hydropower!U209","v":10499.249523399098},{"$f":"Hydropower!V209","v":10106.713953364067},{"$f":"Hydropower!W209","v":9714.1783833290374},{"$f":"Hydropower!X209","v":9626.2394916880385},{"$f":"Hydropower!Y209","v":9538.3006000470377},{"$f":"Hydropower!Z209","v":9450.361708406037},{"$f":"Hydropower!AA209","v":9362.4228167650381},{"$f":"Hydropower!AB209","v":9274.4839251240373},{"$f":"Hydropower!AC209","v":9186.5450334830366},{"$f":"Hydropower!AD209","v":9098.6061418420377},{"$f":"Hydropower!AE209","v":9010.6672502010369},{"$f":"Hydropower!AF209","v":8922.7283585600362},{"$f":"Hydropower!AG209","v":8834.7894669190373},{"$f":"Hydropower!AH209","v":8834.7894669190373},{"$f":"Hydropower!AI209","v":8834.7894669190373},{"$f":"Hydropower!AJ209","v":8834.7894669190373},{"$f":"Hydropower!AK209","v":8834.7894669190373},{"$f":"Hydropower!AL209","v":8834.7894669190373},{"$f":"Hydropower!AM209","v":8834.7894669190373},{"$f":"Hydropower!AN209","v":8834.7894669190373},{"$f":"Hydropower!AO209","v":8834.7894669190373},{"$f":"Hydropower!AP209","v":8834.7894669190373},{"$f":"Hydropower!AQ209","v":8834.7894669190373}]
["RM3HyNPD77","RD","Moderate",30,"Hydropower","NPD7",{"$f":"Hydropower!L210","v":11676.855609546217},{"$f":"Hydropower!M210","v":11676.856233504186},{"$f":"Hydropower!N210","v":11676.856233504186},{"$f":"Hydropower!O210","v":11676.856233504186},{"$f":"Hydropower!P210","v":11676.856233504186},{"$f":"Hydropower!Q210","v":11676.856233504186},{"$f":"Hydropower!R210","v":11676.856233504186},{"$f":"Hydropower!S210","v":11531.715708637605},{"$f":"Hydropower!T210","v":11386.575183771025},{"$f":"Hydropower!U210","v":11241.434658904445},{"$f":"Hydropower!V210","v":11096.294134037866},{"$f":"Hydropower!W210","v":10951.153609171286},{"$f":"Hydropower!X210","v":10806.013084304706},{"$f":"Hydropower!Y210","v":10660.872559438127},{"$f":"Hydropower!Z210","v":10515.732034571549},{"$f":"Hydropower!AA210","v":10370.591509704969},{"$f":"Hydropower!AB210","v":10225.45098483839},{"$f":"Hydropower!AC210","v":10225.450984838382},{"$f":"Hydropower!AD210","v":10225.450984838382},{"$f":"Hydropower!AE210","v":10225.450984838382},{"$f":"Hydropower!AF210","v":10225.450984838382},{"$f":"Hydropower!AG210","v":9816.4322764218487},{"$f":"Hydropower!AH210","v":9816.4322764218487},{"$f":"Hydropower!AI210","v":9816.4322764218487},{"$f":"Hydropower!AJ210","v":9816.4322764218487},{"$f":"Hydropower!AK210","v":9816.4322764218487},{"$f":"Hydropower!AL210","v":9816.4322764218487},{"$f":"Hydropower!AM210","v":9816.4322764218487},{"$f":"Hydropower!AN210","v":9816.4322764218487},{"$f":"Hydropower!AO210","v":9816.4322764218487},{"$f":"Hydropower!AP210","v":9816.4322764218487},{"$f":"Hydropower!AQ210","v":9816.4322764218487}]
["RC3HyNPD77","RD","Conservative",30,"Hydropower","NPD7",{"$f":"Hydropower!L211","v":11676.855609546217},{"$f":"Hydropower!M211","v":11676.856233504186},{"$f":"Hydropower!N211","v":11676.856233504186},{"$f":"Hydropower!O211","v":11676.856233504186},{"$f":"Hydropower!P211","v":11676.856233504186},{"$f":"Hydropower!Q211","v":11676.856233504186},{"$f":"Hydropower!R211","v":11676.856233504186},{"$f":"Hydropower!S211","v":11676.856233504186},{"$f":"Hydropower!T211","v":11676.856233504186},{"$f":"Hydropower!U211","v":11676.856233504186},{"$f":"Hydropower!V211","v":11676.856233504186},{"$f":"Hydropower!W211","v":11676.855609546217},{"$f":"Hydropower!X211","v":11676.855609546217},{"$f":"Hydropower!Y211","v":11676.855609546217},{"$f":"Hydropower!Z211","v":11676.855609546217},{"$f":"Hydropower!AA211","v":11676.855609546217},{"$f":"Hydropower!AB211","v":11676.855609546217},{"$f":"Hydropower!AC211","v":11676.855609546217},{"$f":"Hydropower!AD211","v":11676.855609546217},{"$f":"Hydropower!AE211","v":11676.855609546217},{"$f":"Hydropower!AF211","v":11676.855609546217},{"$f":"Hydropower!AG211","v":11676.855609546217},{"$f":"Hydropower!AH211","v":11676.855609546217},{"$f":"Hydropower!AI211","v":11676.855609546217},{"$f":"Hydropower!AJ211","v":11676.855609546217},{"$f":"Hydropower!AK211","v":11676.855609546217},{"$f":"Hydropower!AL211","v":11676.855609546217},{"$f":"Hydropower!AM211","v":11676.855609546217},{"$f":"Hydropower!AN211","v":11676.855609546217},{"$f":"Hydropower!AO211","v":11676.855609546217},{"$f":"Hydropower!AP211","v":11676.855609546217},{"$f":"Hydropower!AQ211","v":11676.855609546217}]
["RA3HyNPD88","RD","Advanced",30,"Hydropower","NPD8",{"$f":"Hydropower!L212","v":15993.162013416564},{"$f":"Hydropower!M212","v":15993.161470649686},{"$f":"Hydropower!N212","v":15993.161470649686},{"$f":"Hydropower!O212","v":15993.161470649686},{"$f":"Hydropower!P212","v":15993.161470649686},{"$f":"Hydropower!Q212","v":15993.161470649686},{"$f":"Hydropower!R212","v":15993.161470649686},{"$f":"Hydropower!S212","v":15760.857978163964},{"$f":"Hydropower!T212","v":15528.554485678244},{"$f":"Hydropower!U212","v":15296.250993192523},{"$f":"Hydropower!V212","v":15063.947500706801},{"$f":"Hydropower!W212","v":14831.644008221081},{"$f":"Hydropower!X212","v":14697.379455389902},{"$f":"Hydropower!Y212","v":14563.114902558722},{"$f":"Hydropower!Z212","v":14428.850349727543},{"$f":"Hydropower!AA212","v":14294.585796896365},{"$f":"Hydropower!AB212","v":14160.321244065184},{"$f":"Hydropower!AC212","v":14026.056691234005},{"$f":"Hydropower!AD212","v":13891.792138402827},{"$f":"Hydropower!AE212","v":13757.527585571646},{"$f":"Hydropower!AF212","v":13623.263032740468},{"$f":"Hydropower!AG212","v":13488.998479909289},{"$f":"Hydropower!AH212","v":13488.998479909294},{"$f":"Hydropower!AI212","v":13488.998479909294},{"$f":"Hydropower!AJ212","v":13488.998479909294},{"$f":"Hydropower!AK212","v":13488.998479909294},{"$f":"Hydropower!AL212","v":13488.998479909294},{"$f":"Hydropower!AM212","v":13488.998479909294},{"$f":"Hydropower!AN212","v":13488.998479909294},{"$f":"Hydropower!AO212","v":13488.998479909294},{"$f":"Hydropower!AP212","v":13488.998479909294},{"$f":"Hydropower!AQ212","v":13488.998479909294}]
["RM3HyNPD88","RD","Moderate",30,"Hydropower","NPD8",{"$f":"Hydropower!L213","v":15993.162013416564},{"$f":"Hydropower!M213","v":15993.161470649686},{"$f":"Hydropower!N213","v":15993.161470649686},{"$f":"Hydropower!O213","v":15993.161470649686},{"$f":"Hydropower!P213","v":15993.161470649686},{"$f":"Hydropower!Q213","v":15993.161470649686},{"$f":"Hydropower!R213","v":15993.161470649686},{"$f":"Hydropower!S213","v":15955.071118697297},{"$f":"Hydropower!T213","v":15916.980766744908},{"$f":"Hydropower!U213","v":15878.890414792519},{"$f":"Hydropower!V213","v":15840.80006284013},{"$f":"Hydropower!W213","v":15802.709710887741},{"$f":"Hydropower!X213","v":15764.619358935353},{"$f":"Hydropower!Y213","v":15726.529006982964},{"$f":"Hydropower!Z213","v":15688.438655030575},{"$f":"Hydropower!AA213","v":15650.348303078186},{"$f":"Hydropower!AB213","v":15612.257951125797},{"$f":"Hydropower!AC213","v":15612.257951125805},{"$f":"Hydropower!AD213","v":15612.257951125805},{"$f":"Hydropower!AE213","v":15612.257951125805},{"$f":"Hydropower!AF213","v":15612.257951125805},{"$f":"Hydropower!AG213","v":14987.766796802027},{"$f":"Hydropower!AH213","v":14987.766796802027},{"$f":"Hydropower!AI213","v":14987.766796802027},{"$f":"Hydropower!AJ213","v":14987.766796802027},{"$f":"Hydropower!AK213","v":14987.766796802027},{"$f":"Hydropower!AL213","v":14987.766796802027},{"$f":"Hydropower!AM213","v":14987.766796802027},{"$f":"Hydropower!AN213","v":14987.766796802027},{"$f":"Hydropower!AO213","v":14987.766796802027},{"$f":"Hydropower!AP213","v":14987.766796802027},{"$f":"Hydropower!AQ213","v":14987.766796802027}]
["RC3HyNPD88","RD","Conservative",30,"Hydropower","NPD8",{"$f":"Hydropower!L214","v":15993.162013416564},{"$f":"Hydropower!M214","v":15993.161470649686},{"$f":"Hydropower!N214","v":15993.161470649686},{"$f":"Hydropower!O214","v":15993.161470649686},{"$f":"Hydropower!P214","v":15993.161470649686},{"$f":"Hydropower!Q214","v":15993.161470649686},{"$f":"Hydropower!R214","v":15993.161470649686},{"$f":"Hydropower!S214","v":15993.161470649686},{"$f":"Hydropower!T214","v":15993.161470649686},{"$f":"Hydropower!U214","v":15993.161470649686},{"$f":"Hydropower!V214","v":15993.161470649686},{"$f":"Hydropower!W214","v":15993.162013416564},{"$f":"Hydropower!X214","v":15993.162013416564},{"$f":"Hydropower!Y214","v":15993.162013416564},{"$f":"Hydropower!Z214","v":15993.162013416564},{"$f":"Hydropower!AA214","v":15993.162013416564},{"$f":"Hydropower!AB214","v":15993.162013416564},{"$f":"Hydropower!AC214","v":15993.162013416564},{"$f":"Hydropower!AD214","v":15993.162013416564},{"$f":"Hydropower!AE214","v":15993.162013416564},{"$f":"Hydropower!AF214","v":15993.162013416564},{"$f":"Hydropower!AG214","v":15993.162013416564},{"$f":"Hydropower!AH214","v":15993.162013416564},{"$f":"Hydropower!AI214","v":15993.162013416564},{"$f":"Hydropower!AJ214","v":15993.162013416564},{"$f":"Hydropower!AK214","v":15993.162013416564},{"$f":"Hydropower!AL214","v":15993.162013416564},{"$f":"Hydropower!AM214","v":15993.162013416564},{"$f":"Hydropower!AN214","v":15993.162013416564},{"$f":"Hydropower!AO214","v":15993.162013416564},{"$f":"Hydropower!AP214","v":15993.162013416564},{"$f":"Hydropower!AQ214","v":15993.162013416564}]
[{"$f":"_xlfn.CONCAT(LEFT(B234,1), LEFT(C234,1), LEFT(D234,1),LEFT(E234,2),LEFT(F234,6),RIGHT(F234,1))","v":"RA3HyNSD11"},"RD","Advanced",30,"Hydropower","NSD1",{"$f":"Hydropower!L218","v":7627.9955585982752},{"$f":"Hydropower!M218","v":7627.9955585982752},{"$f":"Hydropower!N218","v":7627.9955585982752},{"$f":"Hydropower!O218","v":7627.9955585982752},{"$f":"Hydropower!P218","v":7627.9955585982752},{"$f":"Hydropower!Q218","v":7627.9955585982752},{"$f":"Hydropower!R218","v":7627.9955585982752},{"$f":"Hydropower!S218","v":7627.9955585982752},{"$f":"Hydropower!T218","v":7627.9955585982752},{"$f":"Hydropower!U218","v":7627.9955585982752},{"$f":"Hydropower!V218","v":7627.9955585982752},{"$f":"Hydropower!W218","v":7627.9955585982752},{"$f":"Hydropower!X218","v":7627.9955585982752},{"$f":"Hydropower!Y218","v":7627.9955585982752},{"$f":"Hydropower!Z218","v":7627.9955585982752},{"$f":"Hydropower!AA218","v":7627.9955585982752},{"$f":"Hydropower!AB218","v":7627.9955585982752},{"$f":"Hydropower!AC218","v":7627.9955585982752},{"$f":"Hydropower!AD218","v":7627.9955585982752},{"$f":"Hydropower!AE218","v":7627.9955585982752},{"$f":"Hydropower!AF218","v":7627.9955585982752},{"$f":"Hydropower!AG218","v":7627.9955585982752},{"$f":"Hydropower!AH218","v":7627.9955585982752},{"$f":"Hydropower!AI218","v":7627.9955585982752},{"$f":"Hydropower!AJ218","v":7627.9955585982752},{"$f":"Hydropower!AK218","v":7627.9955585982752},{"$f":"Hydropower!AL218","v":7627.9955585982752},{"$f":"Hydropower!AM218","v":7627.9955585982752},{"$f":"Hydropower!AN218","v":7627.9955585982752},{"$f":"Hydropower!AO218","v":7627.9955585982752},{"$f":"Hydropower!AP218","v":7627.9955585982752},{"$f":"Hydropower!AQ218","v":7627.9955585982752}]
["RM3HyNSD11","RD","Moderate",30,"Hydropower","NSD1",{"$f":"Hydropower!L219","v":7823.7053499039494},{"$f":"Hydropower!M219","v":7823.7053499039494},{"$f":"Hydropower!N219","v":7823.7053499039494},{"$f":"Hydropower!O219","v":7823.7053499039494},{"$f":"Hydropower!P219","v":7823.7053499039494},{"$f":"Hydropower!Q219","v":7823.7053499039494},{"$f":"Hydropower!R219","v":7823.7053499039494},{"$f":"Hydropower!S219","v":7823.7053499039494},{"$f":"Hydropower!T219","v":7823.7053499039494},{"$f":"Hydropower!U219","v":7823.7053499039494},{"$f":"Hydropower!V219","v":7823.7053499039494},{"$f":"Hydropower!W219","v":7823.7053499039494},{"$f":"Hydropower!X219","v":7823.7053499039494},{"$f":"Hydropower!Y219","v":7823.7053499039494},{"$f":"Hydropower!Z219","v":7823.7053499039494},{"$f":"Hydropower!AA219","v":7823.7053499039494},{"$f":"Hydropower!AB219","v":7823.7053499039494},{"$f":"Hydropower!AC219","v":7823.7053499039494},{"$f":"Hydropower!AD219","v":7823.7053499039494},{"$f":"Hydropower!AE219","v":7823.7053499039494},{"$f":"Hydropower!AF219","v":7823.7053499039494},{"$f":"Hydropower!AG219","v":7823.7053499039494},{"$f":"Hydropower!AH219","v":7823.7053499039494},{"$f":"Hydropower!AI219","v":7823.7053499039494},{"$f":"Hydropower!AJ219","v":7823.7053499039494},{"$f":"Hydropower!AK219","v":7823.7053499039494},{"$f":"Hydropower!AL219","v":7823.7053499039494},{"$f":"Hydropower!AM219","v":7823.7053499039494},{"$f":"Hydropower!AN219","v":7823.7053499039494},{"$f":"Hydropower!AO219","v":7823.7053499039494},{"$f":"Hydropower!AP219","v":7823.7053499039494},{"$f":"Hydropower!AQ219","v":7823.7053499039494}]
["RC3HyNSD11","RD","Conservative",30,"Hydropower","NSD1",{"$f":"Hydropower!L220","v":7863.9129470085318},{"$f":"Hydropower!M220","v":7863.9129470085318},{"$f":"Hydropower!N220","v":7863.9129470085318},{"$f":"Hydropower!O220","v":7863.9129470085318},{"$f":"Hydropower!P220","v":7863.9129470085318},{"$f":"Hydropower!Q220","v":7863.9129470085318},{"$f":"Hydropower!R220","v":7863.9129470085318},{"$f":"Hydropower!S220","v":7863.9129470085318},{"$f":"Hydropower!T220","v":7863.9129470085318},{"$f":"Hydropower!U220","v":7863.9129470085318},{"$f":"Hydropower!V220","v":7863.9129470085318},{"$f":"Hydropower!W220","v":7863.9129470085318},{"$f":"Hydropower!X220","v":7863.9129470085318},{"$f":"Hydropower!Y220","v":7863.9129470085318},{"$f":"Hydropower!Z220","v":7863.9129470085318},{"$f":"Hydropower!AA220","v":7863.9129470085318},{"$f":"Hydropower!AB220","v":7863.9129470085318},{"$f":"Hydropower!AC220","v":7863.9129470085318},{"$f":"Hydropower!AD220","v":7863.9129470085318},{"$f":"Hydropower!AE220","v":7863.9129470085318},{"$f":"Hydropower!AF220","v":7863.9129470085318},{"$f":"Hydropower!AG220","v":7863.9129470085318},{"$f":"Hydropower!AH220","v":7863.9129470085318},{"$f":"Hydropower!AI220","v":7863.9129470085318},{"$f":"Hydropower!AJ220","v":7863.9129470085318},{"$f":"Hydropower!AK220","v":7863.9129470085318},{"$f":"Hydropower!AL220","v":7863.9129470085318},{"$f":"Hydropower!AM220","v":7863.9129470085318},{"$f":"Hydropower!AN220","v":7863.9129470085318},{"$f":"Hydropower!AO220","v":7863.9129470085318},{"$f":"Hydropower!AP220","v":7863.9129470085318},{"$f":"Hydropower!AQ220","v":7863.9129470085318}]
["RA3HyNSD22","RD","Advanced",30,"Hydropower","NSD2",{"$f":"Hydropower!L221","v":6809.7011224147873},{"$f":"Hydropower!M221","v":6809.7011224147873},{"$f":"Hydropower!N221","v":6809.7011224147873},{"$f":"Hydropower!O221","v":6809.7011224147873},{"$f":"Hydropower!P221","v":6809.7011224147873},{"$f":"Hydropower!Q221","v":6809.7011224147873},{"$f":"Hydropower!R221","v":6809.7011224147873},{"$f":"Hydropower!S221","v":6809.7011224147873},{"$f":"Hydropower!T221","v":6809.7011224147873},{"$f":"Hydropower!U221","v":6809.7011224147873},{"$f":"Hydropower!V221","v":6809.7011224147873},{"$f":"Hydropower!W221","v":6809.7011224147873},{"$f":"Hydropower!X221","v":6809.7011224147873},{"$f":"Hydropower!Y221","v":6809.7011224147873},{"$f":"Hydropower!Z221","v":6809.7011224147873},{"$f":"Hydropower!AA221","v":6809.7011224147873},{"$f":"Hydropower!AB221","v":6809.7011224147873},{"$f":"Hydropower!AC221","v":6809.7011224147873},{"$f":"Hydropower!AD221","v":6809.7011224147873},{"$f":"Hydropower!AE221","v":6809.7011224147873},{"$f":"Hydropower!AF221","v":6809.7011224147873},{"$f":"Hydropower!AG221","v":6809.7011224147873},{"$f":"Hydropower!AH221","v":6809.7011224147873},{"$f":"Hydropower!AI221","v":6809.7011224147873},{"$f":"Hydropower!AJ221","v":6809.7011224147873},{"$f":"Hydropower!AK221","v":6809.7011224147873},{"$f":"Hydropower!AL221","v":6809.7011224147873},{"$f":"Hydropower!AM221","v":6809.7011224147873},{"$f":"Hydropower!AN221","v":6809.7011224147873},{"$f":"Hydropower!AO221","v":6809.7011224147873},{"$f":"Hydropower!AP221","v":6809.7011224147873},{"$f":"Hydropower!AQ221","v":6809.7011224147873}]
["RM3HyNSD22","RD","Moderate",30,"Hydropower","NSD2",{"$f":"Hydropower!L222","v":6984.4161147458399},{"$f":"Hydropower!M222","v":6984.4161147458399},{"$f":"Hydropower!N222","v":6984.4161147458399},{"$f":"Hydropower!O222","v":6984.4161147458399},{"$f":"Hydropower!P222","v":6984.4161147458399},{"$f":"Hydropower!Q222","v":6984.4161147458399},{"$f":"Hydropower!R222","v":6984.4161147458399},{"$f":"Hydropower!S222","v":6984.4161147458399},{"$f":"Hydropower!T222","v":6984.4161147458399},{"$f":"Hydropower!U222","v":6984.4161147458399},{"$f":"Hydropower!V222","v":6984.4161147458399},{"$f":"Hydropower!W222","v":6984.4161147458399},{"$f":"Hydropower!X222","v":6984.4161147458399},{"$f":"Hydropower!Y222","v":6984.4161147458399},{"$f":"Hydropower!Z222","v":6984.4161147458399},{"$f":"Hydropower!AA222","v":6984.4161147458399},{"$f":"Hydropower!AB222","v":6984.4161147458399},{"$f":"Hydropower!AC222","v":6984.4161147458399},{"$f":"Hydropower!AD222","v":6984.4161147458399},{"$f":"Hydropower!AE222","v":6984.4161147458399},{"$f":"Hydropower!AF222","v":6984.4161147458399},{"$f":"Hydropower!AG222","v":6984.4161147458399},{"$f":"Hydropower!AH222","v":6984.4161147458399},{"$f":"Hydropower!AI222","v":6984.4161147458399},{"$f":"Hydropower!AJ222","v":6984.4161147458399},{"$f":"Hydropower!AK222","v":6984.4161147458399},{"$f":"Hydropower!AL222","v":6984.4161147458399},{"$f":"Hydropower!AM222","v":6984.4161147458399},{"$f":"Hydropower!AN222","v":6984.4161147458399},{"$f":"Hydropower!AO222","v":6984.4161147458399},{"$f":"Hydropower!AP222","v":6984.4161147458399},{"$f":"Hydropower!AQ222","v":6984.4161147458399}]
["RC3HyNSD22","RD","Conservative",30,"Hydropower","NSD2",{"$f":"Hydropower!L223","v":7020.3104354791622},{"$f":"Hydropower!M223","v":7020.3104354791622},{"$f":"Hydropower!N223","v":7020.3104354791622},{"$f":"Hydropower!O223","v":7020.3104354791622},{"$f":"Hydropower!P223","v":7020.3104354791622},{"$f":"Hydropower!Q223","v":7020.3104354791622},{"$f":"Hydropower!R223","v":7020.3104354791622},{"$f":"Hydropower!S223","v":7020.3104354791622},{"$f":"Hydropower!T223","v":7020.3104354791622},{"$f":"Hydropower!U223","v":7020.3104354791622},{"$f":"Hydropower!V223","v":7020.3104354791622},{"$f":"Hydropower!W223","v":7020.3104354791622},{"$f":"Hydropower!X223","v":7020.3104354791622},{"$f":"Hydropower!Y223","v":7020.3104354791622},{"$f":"Hydropower!Z223","v":7020.3104354791622},{"$f":"Hydropower!AA223","v":7020.3104354791622},{"$f":"Hydropower!AB223","v":7020.3104354791622},{"$f":"Hydropower!AC223","v":7020.3104354791622},{"$f":"Hydropower!AD223","v":7020.3104354791622},{"$f":"Hydropower!AE223","v":7020.3104354791622},{"$f":"Hydropower!AF223","v":7020.3104354791622},{"$f":"Hydropower!AG223","v":7020.3104354791622},{"$f":"Hydropower!AH223","v":7020.3104354791622},{"$f":"Hydropower!AI223","v":7020.3104354791622},{"$f":"Hydropower!AJ223","v":7020.3104354791622},{"$f":"Hydropower!AK223","v":7020.3104354791622},{"$f":"Hydropower!AL223","v":7020.3104354791622},{"$f":"Hydropower!AM223","v":7020.3104354791622},{"$f":"Hydropower!AN223","v":7020.3104354791622},{"$f":"Hydropower!AO223","v":7020.3104354791622},{"$f":"Hydropower!AP223","v":7020.3104354791622},{"$f":"Hydropower!AQ223","v":7020.3104354791622}]
["RA3HyNSD33","RD","Advanced",30,"Hydropower","NSD3",{"$f":"Hydropower!L224","v":6669.710368699728},{"$f":"Hydropower!M224","v":6669.710368699728},{"$f":"Hydropower!N224","v":6669.710368699728},{"$f":"Hydropower!O224","v":6669.710368699728},{"$f":"Hydropower!P224","v":6669.710368699728},{"$f":"Hydropower!Q224","v":6669.710368699728},{"$f":"Hydropower!R224","v":6669.710368699728},{"$f":"Hydropower!S224","v":6669.710368699728},{"$f":"Hydropower!T224","v":6669.710368699728},{"$f":"Hydropower!U224","v":6669.710368699728},{"$f":"Hydropower!V224","v":6669.710368699728},{"$f":"Hydropower!W224","v":6669.710368699728},{"$f":"Hydropower!X224","v":6669.710368699728},{"$f":"Hydropower!Y224","v":6669.710368699728},{"$f":"Hydropower!Z224","v":6669.710368699728},{"$f":"Hydropower!AA224","v":6669.710368699728},{"$f":"Hydropower!AB224","v":6669.710368699728},{"$f":"Hydropower!AC224","v":6669.710368699728},{"$f":"Hydropower!AD224","v":6669.710368699728},{"$f":"Hydropower!AE224","v":6669.710368699728},{"$f":"Hydropower!AF224","v":6669.710368699728},{"$f":"Hydropower!AG224","v":6669.710368699728},{"$f":"Hydropower!AH224","v":6669.710368699728},{"$f":"Hydropower!AI224","v":6669.710368699728},{"$f":"Hydropower!AJ224","v":6669.710368699728},{"$f":"Hydropower!AK224","v":6669.710368699728},{"$f":"Hydropower!AL224","v":6669.710368699728},{"$f":"Hydropower!AM224","v":6669.710368699728},{"$f":"Hydropower!AN224","v":6669.710368699728},{"$f":"Hydropower!AO224","v":6669.710368699728},{"$f":"Hydropower!AP224","v":6669.710368699728},{"$f":"Hydropower!AQ224","v":6669.710368699728}]
["RM3HyNSD33","RD","Moderate",30,"Hydropower","NSD3",{"$f":"Hydropower!L225","v":6840.8336492915914},{"$f":"Hydropower!M225","v":6840.8336492915914},{"$f":"Hydropower!N225","v":6840.8336492915914},{"$f":"Hydropower!O225","v":6840.8336492915914},{"$f":"Hydropower!P225","v":6840.8336492915914},{"$f":"Hydropower!Q225","v":6840.8336492915914},{"$f":"Hydropower!R225","v":6840.8336492915914},{"$f":"Hydropower!S225","v":6840.8336492915914},{"$f":"Hydropower!T225","v":6840.8336492915914},{"$f":"Hydropower!U225","v":6840.8336492915914},{"$f":"Hydropower!V225","v":6840.8336492915914},{"$f":"Hydropower!W225","v":6840.8336492915914},{"$f":"Hydropower!X225","v":6840.8336492915914},{"$f":"Hydropower!Y225","v":6840.8336492915914},{"$f":"Hydropower!Z225","v":6840.8336492915914},{"$f":"Hydropower!AA225","v":6840.8336492915914},{"$f":"Hydropower!AB225","v":6840.8336492915914},{"$f":"Hydropower!AC225","v":6840.8336492915914},{"$f":"Hydropower!AD225","v":6840.8336492915914},{"$f":"Hydropower!AE225","v":6840.8336492915914},{"$f":"Hydropower!AF225","v":6840.8336492915914},{"$f":"Hydropower!AG225","v":6840.8336492915914},{"$f":"Hydropower!AH225","v":6840.8336492915914},{"$f":"Hydropower!AI225","v":6840.8336492915914},{"$f":"Hydropower!AJ225","v":6840.8336492915914},{"$f":"Hydropower!AK225","v":6840.8336492915914},{"$f":"Hydropower!AL225","v":6840.8336492915914},{"$f":"Hydropower!AM225","v":6840.8336492915914},{"$f":"Hydropower!AN225","v":6840.8336492915914},{"$f":"Hydropower!AO225","v":6840.8336492915914},{"$f":"Hydropower!AP225","v":6840.8336492915914},{"$f":"Hydropower!AQ225","v":6840.8336492915914}]
["RC3HyNSD33","RD","Conservative",30,"Hydropower","NSD3",{"$f":"Hydropower!L226","v":6875.9900708244622},{"$f":"Hydropower!M226","v":6875.9900708244622},{"$f":"Hydropower!N226","v":6875.9900708244622},{"$f":"Hydropower!O226","v":6875.9900708244622},{"$f":"Hydropower!P226","v":6875.9900708244622},{"$f":"Hydropower!Q226","v":6875.9900708244622},{"$f":"Hydropower!R226","v":6875.9900708244622},{"$f":"Hydropower!S226","v":6875.9900708244622},{"$f":"Hydropower!T226","v":6875.9900708244622},{"$f":"Hydropower!U226","v":6875.9900708244622},{"$f":"Hydropower!V226","v":6875.9900708244622},{"$f":"Hydropower!W226","v":6875.9900708244622},{"$f":"Hydropower!X226","v":6875.9900708244622},{"$f":"Hydropower!Y226","v":6875.9900708244622},{"$f":"Hydropower!Z226","v":6875.9900708244622},{"$f":"Hydropower!AA226","v":6875.9900708244622},{"$f":"Hydropower!AB226","v":6875.9900708244622},{"$f":"Hydropower!AC226","v":6875.9900708244622},{"$f":"Hydropower!AD226","v":6875.9900708244622},{"$f":"Hydropower!AE226","v":6875.9900708244622},{"$f":"Hydropower!AF226","v":6875.9900708244622},{"$f":"Hydropower!AG226","v":6875.9900708244622},{"$f":"Hydropower!AH226","v":6875.9900708244622},{"$f":"Hydropower!AI226","v":6875.9900708244622},{"$f":"Hydropower!AJ226","v":6875.9900708244622},{"$f":"Hydropower!AK226","v":6875.9900708244622},{"$f":"Hydropower!AL226","v":6875.9900708244622},{"$f":"Hydropower!AM226","v":6875.9900708244622},{"$f":"Hydropower!AN226","v":6875.9900708244622},{"$f":"Hydropower!AO226","v":6875.9900708244622},{"$f":"Hydropower!AP226","v":6875.9900708244622},{"$f":"Hydropower!AQ226","v":6875.9900708244622}]
["RA3HyNSD44","RD","Advanced",30,"Hydropower","NSD4",{"$f":"Hydropower!L227","v":6004.2548457143384},{"$f":"Hydropower!M227","v":6004.2548457143384},{"$f":"Hydropower!N227","v":6004.2548457143384},{"$f":"Hydropower!O227","v":6004.2548457143384},{"$f":"Hydropower!P227","v":6004.2548457143384},{"$f":"Hydropower!Q227","v":6004.2548457143384},{"$f":"Hydropower!R227","v":6004.2548457143384},{"$f":"Hydropower!S227","v":6004.2548457143384},{"$f":"Hydropower!T227","v":6004.2548457143384},{"$f":"Hydropower!U227","v":6004.2548457143384},{"$f":"Hydropower!V227","v":6004.2548457143384},{"$f":"Hydropower!W227","v":6004.2548457143384},{"$f":"Hydropower!X227","v":6004.2548457143384},{"$f":"Hydropower!Y227","v":6004.2548457143384},{"$f":"Hydropower!Z227","v":6004.2548457143384},{"$f":"Hydropower!AA227","v":6004.2548457143384},{"$f":"Hydropower!AB227","v":6004.2548457143384},{"$f":"Hydropower!AC227","v":6004.2548457143384},{"$f":"Hydropower!AD227","v":6004.2548457143384},{"$f":"Hydropower!AE227","v":6004.2548457143384},{"$f":"Hydropower!AF227","v":6004.2548457143384},{"$f":"Hydropower!AG227","v":6004.2548457143384},{"$f":"Hydropower!AH227","v":6004.2548457143384},{"$f":"Hydropower!AI227","v":6004.2548457143384},{"$f":"Hydropower!AJ227","v":6004.2548457143384},{"$f":"Hydropower!AK227","v":6004.2548457143384},{"$f":"Hydropower!AL227","v":6004.2548457143384},{"$f":"Hydropower!AM227","v":6004.2548457143384},{"$f":"Hydropower!AN227","v":6004.2548457143384},{"$f":"Hydropower!AO227","v":6004.2548457143384},{"$f":"Hydropower!AP227","v":6004.2548457143384},{"$f":"Hydropower!AQ227","v":6004.2548457143384}]
["RM3HyNSD44","RD","Moderate",30,"Hydropower","NSD4",{"$f":"Hydropower!L228","v":6158.3046814508407},{"$f":"Hydropower!M228","v":6158.3046814508407},{"$f":"Hydropower!N228","v":6158.3046814508407},{"$f":"Hydropower!O228","v":6158.3046814508407},{"$f":"Hydropower!P228","v":6158.3046814508407},{"$f":"Hydropower!Q228","v":6158.3046814508407},{"$f":"Hydropower!R228","v":6158.3046814508407},{"$f":"Hydropower!S228","v":6158.3046814508407},{"$f":"Hydropower!T228","v":6158.3046814508407},{"$f":"Hydropower!U228","v":6158.3046814508407},{"$f":"Hydropower!V228","v":6158.3046814508407},{"$f":"Hydropower!W228","v":6158.3046814508407},{"$f":"Hydropower!X228","v":6158.3046814508407},{"$f":"Hydropower!Y228","v":6158.3046814508407},{"$f":"Hydropower!Z228","v":6158.3046814508407},{"$f":"Hydropower!AA228","v":6158.3046814508407},{"$f":"Hydropower!AB228","v":6158.3046814508407},{"$f":"Hydropower!AC228","v":6158.3046814508407},{"$f":"Hydropower!AD228","v":6158.3046814508407},{"$f":"Hydropower!AE228","v":6158.3046814508407},{"$f":"Hydropower!AF228","v":6158.3046814508407},{"$f":"Hydropower!AG228","v":6158.3046814508407},{"$f":"Hydropower!AH228","v":6158.3046814508407},{"$f":"Hydropower!AI228","v":6158.3046814508407},{"$f":"Hydropower!AJ228","v":6158.3046814508407},{"$f":"Hydropower!AK228","v":6158.3046814508407},{"$f":"Hydropower!AL228","v":6158.3046814508407},{"$f":"Hydropower!AM228","v":6158.3046814508407},{"$f":"Hydropower!AN228","v":6158.3046814508407},{"$f":"Hydropower!AO228","v":6158.3046814508407},{"$f":"Hydropower!AP228","v":6158.3046814508407},{"$f":"Hydropower!AQ228","v":6158.3046814508407}]
["RC3HyNSD44","RD","Conservative",30,"Hydropower","NSD4",{"$f":"Hydropower!L229","v":6189.9534491900404},{"$f":"Hydropower!M229","v":6189.9534491900404},{"$f":"Hydropower!N229","v":6189.9534491900404},{"$f":"Hydropower!O229","v":6189.9534491900404},{"$f":"Hydropower!P229","v":6189.9534491900404},{"$f":"Hydropower!Q229","v":6189.9534491900404},{"$f":"Hydropower!R229","v":6189.9534491900404},{"$f":"Hydropower!S229","v":6189.9534491900404},{"$f":"Hydropower!T229","v":6189.9534491900404},{"$f":"Hydropower!U229","v":6189.9534491900404},{"$f":"Hydropower!V229","v":6189.9534491900404},{"$f":"Hydropower!W229","v":6189.9534491900404},{"$f":"Hydropower!X229","v":6189.9534491900404},{"$f":"Hydropower!Y229","v":6189.9534491900404},{"$f":"Hydropower!Z229","v":6189.9534491900404},{"$f":"Hydropower!AA229","v":6189.9534491900404},{"$f":"Hydropower!AB229","v":6189.9534491900404},{"$f":"Hydropower!AC229","v":6189.9534491900404},{"$f":"Hydropower!AD229","v":6189.9534491900404},{"$f":"Hydropower!AE229","v":6189.9534491900404},{"$f":"Hydropower!AF229","v":6189.9534491900404},{"$f":"Hydropower!AG229","v":6189.9534491900404},{"$f":"Hydropower!AH229","v":6189.9534491900404},{"$f":"Hydropower!AI229","v":6189.9534491900404},{"$f":"Hydropower!AJ229","v":6189.9534491900404},{"$f":"Hydropower!AK229","v":6189.9534491900404},{"$f":"Hydropower!AL229","v":6189.9534491900404},{"$f":"Hydropower!AM229","v":6189.9534491900404},{"$f":"Hydropower!AN229","v":6189.9534491900404},{"$f":"Hydropower!AO229","v":6189.9534491900404},{"$f":"Hydropower!AP229","v":6189.9534491900404},{"$f":"Hydropower!AQ229","v":6189.9534491900404}]
["RA3Co1Hr Bae","RD","Advanced",30,"Commercial Battery Storage","1Hr Battery Storage",{"$f":"'Commercial Battery Storage'!F37","v":1204.1397381590818},{"$f":"'Commercial Battery Storage'!G37","v":937.85950490844527},{"$f":"'Commercial Battery Storage'!H37","v":871.84809141899279},{"$f":"'Commercial Battery Storage'!I37","v":805.83667792954009},{"$f":"'Commercial Battery Storage'!J37","v":739.82526444008761},{"$f":"'Commercial Battery Storage'!K37","v":673.8138509506349},{"$f":"'Commercial Battery Storage'!L37","v":607.80243746118242},{"$f":"'Commercial Battery Storage'!M37","v":574.74400042462844},{"$f":"'Commercial Battery Storage'!N37","v":541.685563388074},{"$f":"'Commercial Battery Storage'!O37","v":508.62712635152002},{"$f":"'Commercial Battery Storage'!P37","v":475.56868931496587},{"$f":"'Commercial Battery Storage'!Q37","v":442.51025227841166},{"$f":"'Commercial Battery Storage'!R37","v":433.85244299470361},{"$f":"'Commercial Battery Storage'!S37","v":425.19463371099556},{"$f":"'Commercial Battery Storage'!T37","v":416.53682442728729},{"$f":"'Commercial Battery Storage'!U37","v":407.87901514357924},{"$f":"'Commercial Battery Storage'!V37","v":399.22120585987125},{"$f":"'Commercial Battery Storage'!W37","v":390.56339657616314},{"$f":"'Commercial Battery Storage'!X37","v":381.9055872924551},{"$f":"'Commercial Battery Storage'!Y37","v":373.24777800874688},{"$f":"'Commercial Battery Storage'!Z37","v":364.58996872503883},{"$f":"'Commercial Battery Storage'!AA37","v":355.9321594413309},{"$f":"'Commercial Battery Storage'!AB37","v":347.27435015762268},{"$f":"'Commercial Battery Storage'!AC37","v":338.61654087391469},{"$f":"'Commercial Battery Storage'!AD37","v":329.95873159020664},{"$f":"'Commercial Battery Storage'!AE37","v":321.30092230649842},{"$f":"'Commercial Battery Storage'!AF37","v":312.64311302279037},{"$f":"'Commercial Battery Storage'!AG37","v":303.98530373908233},{"$f":"'Commercial Battery Storage'!AH37","v":295.32749445537434},{"$f":"'Commercial Battery Storage'!AI37","v":286.66968517166623},{"$f":"'Commercial Battery Storage'!AJ37","v":278.0118758879583},{"$f":"'Commercial Battery Storage'!AK37","v":269.35406660425065}]
["RM3Co1Hr Bae","RD","Moderate",30,"Commercial Battery Storage","1Hr Battery Storage",{"$f":"'Commercial Battery Storage'!F38","v":1204.1397381590818},{"$f":"'Commercial Battery Storage'!G38","v":1141.8025690671716},{"$f":"'Commercial Battery Storage'!H38","v":1085.981440704152},{"$f":"'Commercial Battery Storage'!I38","v":1029.9564493787871},{"$f":"'Commercial Battery Storage'!J38","v":979.84459412939418},{"$f":"'Commercial Battery Storage'!K38","v":934.4217889650663},{"$f":"'Commercial Battery Storage'!L38","v":892.70524114910324},{"$f":"'Commercial Battery Storage'!M38","v":867.67779767139336},{"$f":"'Commercial Battery Storage'!N38","v":845.2080401729288},{"$f":"'Commercial Battery Storage'!O38","v":825.39845173375568},{"$f":"'Commercial Battery Storage'!P38","v":805.89494951502923},{"$f":"'Commercial Battery Storage'!Q38","v":788.13901685938526},{"$f":"'Commercial Battery Storage'!R38","v":778.28727914864339},{"$f":"'Commercial Battery Storage'!S38","v":768.43554143790095},{"$f":"'Commercial Battery Storage'!T38","v":758.58380372715885},{"$f":"'Commercial Battery Storage'!U38","v":748.7320660164163},{"$f":"'Commercial Battery Storage'!V38","v":738.8803283056742},{"$f":"'Commercial Battery Storage'!W38","v":729.02859059493164},{"$f":"'Commercial Battery Storage'!X38","v":719.17685288418943},{"$f":"'Commercial Battery Storage'!Y38","v":709.32511517344699},{"$f":"'Commercial Battery Storage'!Z38","v":699.47337746270466},{"$f":"'Commercial Battery Storage'!AA38","v":689.62163975196233},{"$f":"'Commercial Battery Storage'!AB38","v":679.76990204122001},{"$f":"'Commercial Battery Storage'!AC38","v":669.91816433047779},{"$f":"'Commercial Battery Storage'!AD38","v":660.06642661973535},{"$f":"'Commercial Battery Storage'!AE38","v":650.21468890899303},{"$f":"'Commercial Battery Storage'!AF38","v":640.36295119825093},{"$f":"'Commercial Battery Storage'!AG38","v":630.5112134875086},{"$f":"'Commercial Battery Storage'!AH38","v":620.65947577676616},{"$f":"'Commercial Battery Storage'!AI38","v":610.80773806602383},{"$f":"'Commercial Battery Storage'!AJ38","v":600.9560003552815},{"$f":"'Commercial Battery Storage'!AK38","v":591.10426264453918}]
["RC3Co1Hr Bae","RD","Conservative",30,"Commercial Battery Storage","1Hr Battery Storage",{"$f":"'Commercial Battery Storage'!F39","v":1204.1397381590818},{"$f":"'Commercial Battery Storage'!G39","v":1172.5874134693518},{"$f":"'Commercial Battery Storage'!H39","v":1141.0350887796221},{"$f":"'Commercial Battery Storage'!I39","v":1109.4827640898918},{"$f":"'Commercial Battery Storage'!J39","v":1077.930439400162},{"$f":"'Commercial Battery Storage'!K39","v":1046.3781147104319},{"$f":"'Commercial Battery Storage'!L39","v":1014.825790020702},{"$f":"'Commercial Battery Storage'!M39","v":991.12935025372155},{"$f":"'Commercial Battery Storage'!N39","v":967.4329104867403},{"$f":"'Commercial Battery Storage'!O39","v":943.73647071975938},{"$f":"'Commercial Battery Storage'!P39","v":920.04003095277881},{"$f":"'Commercial Battery Storage'!Q39","v":896.34359118579766},{"$f":"'Commercial Battery Storage'!R39","v":885.13929629597521},{"$f":"'Commercial Battery Storage'!S39","v":873.93500140615288},{"$f":"'Commercial Battery Storage'!T39","v":862.73070651633054},{"$f":"'Commercial Battery Storage'!U39","v":851.52641162650798},{"$f":"'Commercial Battery Storage'!V39","v":840.32211673668542},{"$f":"'Commercial Battery Storage'!W39","v":829.11782184686308},{"$f":"'Commercial Battery Storage'!X39","v":817.91352695704074},{"$f":"'Commercial Battery Storage'!Y39","v":806.70923206721818},{"$f":"'Commercial Battery Storage'!Z39","v":795.50493717739573},{"$f":"'Commercial Battery Storage'!AA39","v":784.30064228757328},{"$f":"'Commercial Battery Storage'!AB39","v":773.09634739775095},{"$f":"'Commercial Battery Storage'!AC39","v":761.89205250792838},{"$f":"'Commercial Battery Storage'!AD39","v":750.68775761810593},{"$f":"'Commercial Battery Storage'!AE39","v":739.48346272828348},{"$f":"'Commercial Battery Storage'!AF39","v":728.27916783846115},{"$f":"'Commercial Battery Storage'!AG39","v":717.0748729486387},{"$f":"'Commercial Battery Storage'!AH39","v":705.87057805881625},{"$f":"'Commercial Battery Storage'!AI39","v":694.66628316899369},{"$f":"'Commercial Battery Storage'!AJ39","v":683.46198827917146},{"$f":"'Commercial Battery Storage'!AK39","v":672.25769338934856}]
["RA3Co2Hr Bae","RD","Advanced",30,"Commercial Battery Storage","2Hr Battery Storage",{"$f":"'Commercial Battery Storage'!F40","v":1460.9329897736836},{"$f":"'Commercial Battery Storage'!G40","v":1137.8661853550987},{"$f":"'Commercial Battery Storage'!H40","v":1057.7772649314859},{"$f":"'Commercial Battery Storage'!I40","v":977.68834450787267},{"$f":"'Commercial Battery Storage'!J40","v":897.59942408425968},{"$f":"'Commercial Battery Storage'!K40","v":817.51050366064669},{"$f":"'Commercial Battery Storage'!L40","v":737.42158323703393},{"$f":"'Commercial Battery Storage'!M40","v":697.31314754094569},{"$f":"'Commercial Battery Storage'!N40","v":657.20471184485723},{"$f":"'Commercial Battery Storage'!O40","v":617.09627614876911},{"$f":"'Commercial Battery Storage'!P40","v":576.98784045268076},{"$f":"'Commercial Battery Storage'!Q40","v":536.87940475659241},{"$f":"'Commercial Battery Storage'!R40","v":526.37524248961552},{"$f":"'Commercial Battery Storage'!S40","v":515.87108022263874},{"$f":"'Commercial Battery Storage'!T40","v":505.36691795566179},{"$f":"'Commercial Battery Storage'!U40","v":494.86275568868479},{"$f":"'Commercial Battery Storage'!V40","v":484.35859342170824},{"$f":"'Commercial Battery Storage'!W40","v":473.8544311547314},{"$f":"'Commercial Battery Storage'!X40","v":463.35026888775457},{"$f":"'Commercial Battery Storage'!Y40","v":452.84610662077756},{"$f":"'Commercial Battery Storage'!Z40","v":442.34194435380067},{"$f":"'Commercial Battery Storage'!AA40","v":431.83778208682406},{"$f":"'Commercial Battery Storage'!AB40","v":421.33361981984706},{"$f":"'Commercial Battery Storage'!AC40","v":410.82945755287034},{"$f":"'Commercial Battery Storage'!AD40","v":400.3252952858935},{"$f":"'Commercial Battery Storage'!AE40","v":389.8211330189165},{"$f":"'Commercial Battery Storage'!AF40","v":379.31697075193972},{"$f":"'Commercial Battery Storage'!AG40","v":368.81280848496294},{"$f":"'Commercial Battery Storage'!AH40","v":358.30864621798622},{"$f":"'Commercial Battery Storage'!AI40","v":347.80448395100939},{"$f":"'Commercial Battery Storage'!AJ40","v":337.30032168403267},{"$f":"'Commercial Battery Storage'!AK40","v":326.79615941705634}]
["RM3Co2Hr Bae","RD","Moderate",30,"Commercial Battery Storage","2Hr Battery Storage",{"$f":"'Commercial Battery Storage'!F41","v":1460.9329897736836},{"$f":"'Commercial Battery Storage'!G41","v":1378.2974911513331},{"$f":"'Commercial Battery Storage'!H41","v":1302.6158048065654},{"$f":"'Commercial Battery Storage'!I41","v":1226.7118062492348},{"$f":"'Commercial Battery Storage'!J41","v":1157.1206944483404},{"$f":"'Commercial Battery Storage'!K41","v":1092.53654899804},{"$f":"'Commercial Battery Storage'!L41","v":1031.9105278461611},{"$f":"'Commercial Battery Storage'!M41","v":998.84928795590065},{"$f":"'Commercial Battery Storage'!N41","v":969.32631446705136},{"$f":"'Commercial Battery Storage'!O41","v":943.66028617754853},{"$f":"'Commercial Battery Storage'!P41","v":918.76660953929377},{"$f":"'Commercial Battery Storage'!Q41","v":896.14735307421904},{"$f":"'Commercial Battery Storage'!R41","v":884.94551116079174},{"$f":"'Commercial Battery Storage'!S41","v":873.74366924736398},{"$f":"'Commercial Battery Storage'!T41","v":862.54182733393623},{"$f":"'Commercial Battery Storage'!U41","v":851.33998542050836},{"$f":"'Commercial Battery Storage'!V41","v":840.13814350708083},{"$f":"'Commercial Battery Storage'!W41","v":828.93630159365284},{"$f":"'Commercial Battery Storage'!X41","v":817.73445968022509},{"$f":"'Commercial Battery Storage'!Y41","v":806.53261776679744},{"$f":"'Commercial Battery Storage'!Z41","v":795.33077585336946},{"$f":"'Commercial Battery Storage'!AA41","v":784.12893393994182},{"$f":"'Commercial Battery Storage'!AB41","v":772.92709202651406},{"$f":"'Commercial Battery Storage'!AC41","v":761.72525011308642},{"$f":"'Commercial Battery Storage'!AD41","v":750.52340819965855},{"$f":"'Commercial Battery Storage'!AE41","v":739.3215662862309},{"$f":"'Commercial Battery Storage'!AF41","v":728.11972437280326},{"$f":"'Commercial Battery Storage'!AG41","v":716.91788245937539},{"$f":"'Commercial Battery Storage'!AH41","v":705.71604054594775},{"$f":"'Commercial Battery Storage'!AI41","v":694.51419863251988},{"$f":"'Commercial Battery Storage'!AJ41","v":683.31235671909201},{"$f":"'Commercial Battery Storage'!AK41","v":672.11051480566448}]
["RC3Co2Hr Bae","RD","Conservative",30,"Commercial Battery Storage","2Hr Battery Storage",{"$f":"'Commercial Battery Storage'!F42","v":1460.9329897736836},{"$f":"'Commercial Battery Storage'!G42","v":1422.6518579560843},{"$f":"'Commercial Battery Storage'!H42","v":1384.3707261384852},{"$f":"'Commercial Battery Storage'!I42","v":1346.0895943208857},{"$f":"'Commercial Battery Storage'!J42","v":1307.8084625032866},{"$f":"'Commercial Battery Storage'!K42","v":1269.5273306856875},{"$f":"'Commercial Battery Storage'!L42","v":1231.2461988680882},{"$f":"'Commercial Battery Storage'!M42","v":1202.4962876254835},{"$f":"'Commercial Battery Storage'!N42","v":1173.7463763828782},{"$f":"'Commercial Battery Storage'!O42","v":1144.9964651402731},{"$f":"'Commercial Battery Storage'!P42","v":1116.246553897668},{"$f":"'Commercial Battery Storage'!Q42","v":1087.4966426550627},{"$f":"'Commercial Battery Storage'!R42","v":1073.9029346218745},{"$f":"'Commercial Battery Storage'!S42","v":1060.3092265886862},{"$f":"'Commercial Battery Storage'!T42","v":1046.7155185554982},{"$f":"'Commercial Battery Storage'!U42","v":1033.1218105223097},{"$f":"'Commercial Battery Storage'!V42","v":1019.5281024891216},{"$f":"'Commercial Battery Storage'!W42","v":1005.9343944559332},{"$f":"'Commercial Battery Storage'!X42","v":992.34068642274519},{"$f":"'Commercial Battery Storage'!Y42","v":978.74697838955672},{"$f":"'Commercial Battery Storage'!Z42","v":965.15327035636858},{"$f":"'Commercial Battery Storage'!AA42","v":951.5595623231801},{"$f":"'Commercial Battery Storage'!AB42","v":937.96585428999208},{"$f":"'Commercial Battery Storage'!AC42","v":924.37214625680372},{"$f":"'Commercial Battery Storage'!AD42","v":910.77843822361547},{"$f":"'Commercial Battery Storage'!AE42","v":897.1847301904271},{"$f":"'Commercial Battery Storage'!AF42","v":883.59102215723908},{"$f":"'Commercial Battery Storage'!AG42","v":869.99731412405072},{"$f":"'Commercial Battery Storage'!AH42","v":856.40360609086247},{"$f":"'Commercial Battery Storage'!AI42","v":842.80989805767433},{"$f":"'Commercial Battery Storage'!AJ42","v":829.21619002448608},{"$f":"'Commercial Battery Storage'!AK42","v":815.62248199129726}]
["RA3Co4Hr Bae","RD","Advanced",30,"Commercial Battery Storage","4Hr Battery Storage",{"$f":"'Commercial Battery Storage'!F43","v":1974.519493002887},{"$f":"'Commercial Battery Storage'!G43","v":1537.8795462484049},{"$f":"'Commercial Battery Storage'!H43","v":1429.6356119564714},{"$f":"'Commercial Battery Storage'!I43","v":1321.3916776645376},{"$f":"'Commercial Battery Storage'!J43","v":1213.1477433726041},{"$f":"'Commercial Battery Storage'!K43","v":1104.9038090806703},{"$f":"'Commercial Battery Storage'!L43","v":996.65987478873694},{"$f":"'Commercial Battery Storage'!M43","v":942.45144177358054},{"$f":"'Commercial Battery Storage'!N43","v":888.24300875842357},{"$f":"'Commercial Battery Storage'!O43","v":834.03457574326717},{"$f":"'Commercial Battery Storage'!P43","v":779.82614272811065},{"$f":"'Commercial Battery Storage'!Q43","v":725.61770971295391},{"$f":"'Commercial Battery Storage'!R43","v":711.42084147943956},{"$f":"'Commercial Battery Storage'!S43","v":697.22397324592521},{"$f":"'Commercial Battery Storage'!T43","v":683.02710501241052},{"$f":"'Commercial Battery Storage'!U43","v":668.83023677889628},{"$f":"'Commercial Battery Storage'!V43","v":654.63336854538215},{"$f":"'Commercial Battery Storage'!W43","v":640.4365003118678},{"$f":"'Commercial Battery Storage'!X43","v":626.23963207835345},{"$f":"'Commercial Battery Storage'!Y43","v":612.04276384483899},{"$f":"'Commercial Battery Storage'!Z43","v":597.84589561132452},{"$f":"'Commercial Battery Storage'!AA43","v":583.6490273778104},{"$f":"'Commercial Battery Storage'!AB43","v":569.45215914429582},{"$f":"'Commercial Battery Storage'!AC43","v":555.25529091078158},{"$f":"'Commercial Battery Storage'!AD43","v":541.05842267726723},{"$f":"'Commercial Battery Storage'!AE43","v":526.86155444375265},{"$f":"'Commercial Battery Storage'!AF43","v":512.6646862102383},{"$f":"'Commercial Battery Storage'!AG43","v":498.46781797672406},{"$f":"'Commercial Battery Storage'!AH43","v":484.27094974320994},{"$f":"'Commercial Battery Storage'!AI43","v":470.07408150969559},{"$f":"'Commercial Battery Storage'!AJ43","v":455.87721327618141},{"$f":"'Commercial Battery Storage'!AK43","v":441.68034504266774}]
["RM3Co4Hr Bae","RD","Moderate",30,"Commercial Battery Storage","4Hr Battery Storage",{"$f":"'Commercial Battery Storage'!F44","v":1974.519493002887},{"$f":"'Commercial Battery Storage'!G44","v":1851.2873353196564},{"$f":"'Commercial Battery Storage'!H44","v":1735.8845330113923},{"$f":"'Commercial Battery Storage'!I44","v":1620.2225199901297},{"$f":"'Commercial Battery Storage'!J44","v":1511.672895086233},{"$f":"'Commercial Battery Storage'!K44","v":1408.7660690639871},{"$f":"'Commercial Battery Storage'!L44","v":1310.3211012402767},{"$f":"'Commercial Battery Storage'!M44","v":1261.1922685249153},{"$f":"'Commercial Battery Storage'!N44","v":1217.5628630552967},{"$f":"'Commercial Battery Storage'!O44","v":1180.1839550651341},{"$f":"'Commercial Battery Storage'!P44","v":1144.5099295878229},{"$f":"'Commercial Battery Storage'!Q44","v":1112.1640255038865},{"$f":"'Commercial Battery Storage'!R44","v":1098.2619751850882},{"$f":"'Commercial Battery Storage'!S44","v":1084.3599248662897},{"$f":"'Commercial Battery Storage'!T44","v":1070.457874547491},{"$f":"'Commercial Battery Storage'!U44","v":1056.5558242286925},{"$f":"'Commercial Battery Storage'!V44","v":1042.6537739098942},{"$f":"'Commercial Battery Storage'!W44","v":1028.7517235910952},{"$f":"'Commercial Battery Storage'!X44","v":1014.8496732722966},{"$f":"'Commercial Battery Storage'!Y44","v":1000.9476229534981},{"$f":"'Commercial Battery Storage'!Z44","v":987.04557263469928},{"$f":"'Commercial Battery Storage'!AA44","v":973.14352231590078},{"$f":"'Commercial Battery Storage'!AB44","v":959.24147199710228},{"$f":"'Commercial Battery Storage'!AC44","v":945.33942167830367},{"$f":"'Commercial Battery Storage'!AD44","v":931.43737135950471},{"$f":"'Commercial Battery Storage'!AE44","v":917.53532104070644},{"$f":"'Commercial Battery Storage'!AF44","v":903.63327072190805},{"$f":"'Commercial Battery Storage'!AG44","v":889.73122040310909},{"$f":"'Commercial Battery Storage'!AH44","v":875.82917008431082},{"$f":"'Commercial Battery Storage'!AI44","v":861.9271197655122},{"$f":"'Commercial Battery Storage'!AJ44","v":848.02506944671336},{"$f":"'Commercial Battery Storage'!AK44","v":834.12301912791497}]
["RC3Co4Hr Bae","RD","Conservative",30,"Commercial Battery Storage","4Hr Battery Storage",{"$f":"'Commercial Battery Storage'!F45","v":1974.519493002887},{"$f":"'Commercial Battery Storage'!G45","v":1922.7807469295492},{"$f":"'Commercial Battery Storage'!H45","v":1871.0420008562116},{"$f":"'Commercial Battery Storage'!I45","v":1819.3032547828734},{"$f":"'Commercial Battery Storage'!J45","v":1767.5645087095359},{"$f":"'Commercial Battery Storage'!K45","v":1715.8257626361985},{"$f":"'Commercial Battery Storage'!L45","v":1664.0870165628605},{"$f":"'Commercial Battery Storage'!M45","v":1625.2301623690078},{"$f":"'Commercial Battery Storage'!N45","v":1586.3733081751539},{"$f":"'Commercial Battery Storage'!O45","v":1547.5164539812999},{"$f":"'Commercial Battery Storage'!P45","v":1508.6595997874465},{"$f":"'Commercial Battery Storage'!Q45","v":1469.8027455935928},{"$f":"'Commercial Battery Storage'!R45","v":1451.4302112736727},{"$f":"'Commercial Battery Storage'!S45","v":1433.0576769537529},{"$f":"'Commercial Battery Storage'!T45","v":1414.6851426338335},{"$f":"'Commercial Battery Storage'!U45","v":1396.3126083139134},{"$f":"'Commercial Battery Storage'!V45","v":1377.9400739939933},{"$f":"'Commercial Battery Storage'!W45","v":1359.5675396740735},{"$f":"'Commercial Battery Storage'!X45","v":1341.1950053541539},{"$f":"'Commercial Battery Storage'!Y45","v":1322.8224710342338},{"$f":"'Commercial Battery Storage'!Z45","v":1304.4499367143139},{"$f":"'Commercial Battery Storage'!AA45","v":1286.0774023943941},{"$f":"'Commercial Battery Storage'!AB45","v":1267.7048680744745},{"$f":"'Commercial Battery Storage'!AC45","v":1249.3323337545544},{"$f":"'Commercial Battery Storage'!AD45","v":1230.9597994346345},{"$f":"'Commercial Battery Storage'!AE45","v":1212.5872651147147},{"$f":"'Commercial Battery Storage'!AF45","v":1194.2147307947948},{"$f":"'Commercial Battery Storage'!AG45","v":1175.842196474875},{"$f":"'Commercial Battery Storage'!AH45","v":1157.4696621549551},{"$f":"'Commercial Battery Storage'!AI45","v":1139.0971278350353},{"$f":"'Commercial Battery Storage'!AJ45","v":1120.7245935151157},{"$f":"'Commercial Battery Storage'!AK45","v":1102.3520591951949}]
["RA3Co6Hr Bae","RD","Advanced",30,"Commercial Battery Storage","6Hr Battery Storage",{"$f":"'Commercial Battery Storage'!F46","v":2488.1059962320905},{"$f":"'Commercial Battery Storage'!G46","v":1937.8929071417117},{"$f":"'Commercial Battery Storage'!H46","v":1801.4939589814574},{"$f":"'Commercial Battery Storage'!I46","v":1665.0950108212028},{"$f":"'Commercial Battery Storage'!J46","v":1528.6960626609484},{"$f":"'Commercial Battery Storage'!K46","v":1392.2971145006941},{"$f":"'Commercial Battery Storage'!L46","v":1255.8981663404397},{"$f":"'Commercial Battery Storage'!M46","v":1187.5897360062154},{"$f":"'Commercial Battery Storage'!N46","v":1119.2813056719899},{"$f":"'Commercial Battery Storage'!O46","v":1050.9728753377653},{"$f":"'Commercial Battery Storage'!P46","v":982.66444500354044},{"$f":"'Commercial Battery Storage'!Q46","v":914.35601466931541},{"$f":"'Commercial Battery Storage'!R46","v":896.46644046926372},{"$f":"'Commercial Battery Storage'!S46","v":878.57686626921179},{"$f":"'Commercial Battery Storage'!T46","v":860.68729206915941},{"$f":"'Commercial Battery Storage'!U46","v":842.79771786910749},{"$f":"'Commercial Battery Storage'!V46","v":824.90814366905602},{"$f":"'Commercial Battery Storage'!W46","v":807.01856946900421},{"$f":"'Commercial Battery Storage'!X46","v":789.12899526895239},{"$f":"'Commercial Battery Storage'!Y46","v":771.23942106890024},{"$f":"'Commercial Battery Storage'!Z46","v":753.34984686884832},{"$f":"'Commercial Battery Storage'!AA46","v":735.46027266879673},{"$f":"'Commercial Battery Storage'!AB46","v":717.57069846874447},{"$f":"'Commercial Battery Storage'!AC46","v":699.68112426869288},{"$f":"'Commercial Battery Storage'!AD46","v":681.79155006864107},{"$f":"'Commercial Battery Storage'!AE46","v":663.90197586858881},{"$f":"'Commercial Battery Storage'!AF46","v":646.01240166853711},{"$f":"'Commercial Battery Storage'!AG46","v":628.1228274684853},{"$f":"'Commercial Battery Storage'!AH46","v":610.23325326843371},{"$f":"'Commercial Battery Storage'!AI46","v":592.34367906838179},{"$f":"'Commercial Battery Storage'!AJ46","v":574.45410486833021},{"$f":"'Commercial Battery Storage'!AK46","v":556.56453066827919}]
["RM3Co6Hr Bae","RD","Moderate",30,"Commercial Battery Storage","6Hr Battery Storage",{"$f":"'Commercial Battery Storage'!F47","v":2488.1059962320905},{"$f":"'Commercial Battery Storage'!G47","v":2324.27717948798},{"$f":"'Commercial Battery Storage'!H47","v":2169.1532612162191},{"$f":"'Commercial Battery Storage'!I47","v":2013.7332337310252},{"$f":"'Commercial Battery Storage'!J47","v":1866.2250957241258},{"$f":"'Commercial Battery Storage'!K47","v":1724.9955891299344},{"$f":"'Commercial Battery Storage'!L47","v":1588.731674634392},{"$f":"'Commercial Battery Storage'!M47","v":1523.5352490939301},{"$f":"'Commercial Battery Storage'!N47","v":1465.7994116435418},{"$f":"'Commercial Battery Storage'!O47","v":1416.7076239527196},{"$f":"'Commercial Battery Storage'!P47","v":1370.2532496363519},{"$f":"'Commercial Battery Storage'!Q47","v":1328.180697933554},{"$f":"'Commercial Battery Storage'!R47","v":1311.5784392093847},{"$f":"'Commercial Battery Storage'!S47","v":1294.9761804852155},{"$f":"'Commercial Battery Storage'!T47","v":1278.3739217610457},{"$f":"'Commercial Battery Storage'!U47","v":1261.7716630368766},{"$f":"'Commercial Battery Storage'!V47","v":1245.169404312707},{"$f":"'Commercial Battery Storage'!W47","v":1228.5671455885374},{"$f":"'Commercial Battery Storage'!X47","v":1211.9648868643683},{"$f":"'Commercial Battery Storage'!Y47","v":1195.3626281401985},{"$f":"'Commercial Battery Storage'!Z47","v":1178.7603694160291},{"$f":"'Commercial Battery Storage'!AA47","v":1162.1581106918597},{"$f":"'Commercial Battery Storage'!AB47","v":1145.5558519676904},{"$f":"'Commercial Battery Storage'!AC47","v":1128.9535932435208},{"$f":"'Commercial Battery Storage'!AD47","v":1112.3513345193514},{"$f":"'Commercial Battery Storage'!AE47","v":1095.7490757951819},{"$f":"'Commercial Battery Storage'!AF47","v":1079.1468170710127},{"$f":"'Commercial Battery Storage'!AG47","v":1062.5445583468431},{"$f":"'Commercial Battery Storage'!AH47","v":1045.942299622674},{"$f":"'Commercial Battery Storage'!AI47","v":1029.3400408985042},{"$f":"'Commercial Battery Storage'!AJ47","v":1012.7377821743345},{"$f":"'Commercial Battery Storage'!AK47","v":996.13552345016546}]
["RC3Co6Hr Bae","RD","Conservative",30,"Commercial Battery Storage","6Hr Battery Storage",{"$f":"'Commercial Battery Storage'!F48","v":2488.1059962320905},{"$f":"'Commercial Battery Storage'!G48","v":2422.9096359030141},{"$f":"'Commercial Battery Storage'!H48","v":2357.7132755739381},{"$f":"'Commercial Battery Storage'!I48","v":2292.5169152448616},{"$f":"'Commercial Battery Storage'!J48","v":2227.3205549157851},{"$f":"'Commercial Battery Storage'!K48","v":2162.1241945867096},{"$f":"'Commercial Battery Storage'!L48","v":2096.9278342576331},{"$f":"'Commercial Battery Storage'!M48","v":2047.9640371125315},{"$f":"'Commercial Battery Storage'!N48","v":1999.000239967429},{"$f":"'Commercial Battery Storage'!O48","v":1950.036442822327},{"$f":"'Commercial Battery Storage'!P48","v":1901.072645677225},{"$f":"'Commercial Battery Storage'!Q48","v":1852.1088485321227},{"$f":"'Commercial Battery Storage'!R48","v":1828.957487925471},{"$f":"'Commercial Battery Storage'!S48","v":1805.8061273188198},{"$f":"'Commercial Battery Storage'!T48","v":1782.6547667121686},{"$f":"'Commercial Battery Storage'!U48","v":1759.5034061055169},{"$f":"'Commercial Battery Storage'!V48","v":1736.3520454988654},{"$f":"'Commercial Battery Storage'!W48","v":1713.200684892214},{"$f":"'Commercial Battery Storage'!X48","v":1690.0493242855625},{"$f":"'Commercial Battery Storage'!Y48","v":1666.8979636789111},{"$f":"'Commercial Battery Storage'!Z48","v":1643.7466030722596},{"$f":"'Commercial Battery Storage'!AA48","v":1620.595242465608},{"$f":"'Commercial Battery Storage'!AB48","v":1597.4438818589567},{"$f":"'Commercial Battery Storage'!AC48","v":1574.2925212523051},{"$f":"'Commercial Battery Storage'!AD48","v":1551.1411606456538},{"$f":"'Commercial Battery Storage'!AE48","v":1527.9898000390021},{"$f":"'Commercial Battery Storage'!AF48","v":1504.8384394323507},{"$f":"'Commercial Battery Storage'!AG48","v":1481.687078825699},{"$f":"'Commercial Battery Storage'!AH48","v":1458.5357182190476},{"$f":"'Commercial Battery Storage'!AI48","v":1435.3843576123959},{"$f":"'Commercial Battery Storage'!AJ48","v":1412.2329970057449},{"$f":"'Commercial Battery Storage'!AK48","v":1389.0816363990925}]
["RA3Co8Hr Bae","RD","Advanced",30,"Commercial Battery Storage","8Hr Battery Storage",{"$f":"'Commercial Battery Storage'!F49","v":3001.6924994612941},{"$f":"'Commercial Battery Storage'!G49","v":2337.906268035018},{"$f":"'Commercial Battery Storage'!H49","v":2173.3523060064431},{"$f":"'Commercial Battery Storage'!I49","v":2008.7983439778677},{"$f":"'Commercial Battery Storage'!J49","v":1844.2443819492928},{"$f":"'Commercial Battery Storage'!K49","v":1679.6904199207177},{"$f":"'Commercial Battery Storage'!L49","v":1515.136457892143},{"$f":"'Commercial Battery Storage'!M49","v":1432.7280302388497},{"$f":"'Commercial Battery Storage'!N49","v":1350.3196025855561},{"$f":"'Commercial Battery Storage'!O49","v":1267.9111749322635},{"$f":"'Commercial Battery Storage'!P49","v":1185.5027472789702},{"$f":"'Commercial Battery Storage'!Q49","v":1103.0943196256769},{"$f":"'Commercial Battery Storage'!R49","v":1081.5120394590876},{"$f":"'Commercial Battery Storage'!S49","v":1059.9297592924984},{"$f":"'Commercial Battery Storage'!T49","v":1038.3474791259084},{"$f":"'Commercial Battery Storage'!U49","v":1016.765198959319},{"$f":"'Commercial Battery Storage'!V49","v":995.18291879272999},{"$f":"'Commercial Battery Storage'!W49","v":973.60063862614061},{"$f":"'Commercial Battery Storage'!X49","v":952.01835845955122},{"$f":"'Commercial Battery Storage'!Y49","v":930.43607829296161},{"$f":"'Commercial Battery Storage'!Z49","v":908.85379812637211},{"$f":"'Commercial Battery Storage'!AA49","v":887.27151795978307},{"$f":"'Commercial Battery Storage'!AB49","v":865.68923779319334},{"$f":"'Commercial Battery Storage'!AC49","v":844.10695762660418},{"$f":"'Commercial Battery Storage'!AD49","v":822.52467746001491},{"$f":"'Commercial Battery Storage'!AE49","v":800.94239729342507},{"$f":"'Commercial Battery Storage'!AF49","v":779.3601171268358},{"$f":"'Commercial Battery Storage'!AG49","v":757.77783696024653},{"$f":"'Commercial Battery Storage'!AH49","v":736.19555679365726},{"$f":"'Commercial Battery Storage'!AI49","v":714.61327662706788},{"$f":"'Commercial Battery Storage'!AJ49","v":693.03099646047883},{"$f":"'Commercial Battery Storage'!AK49","v":671.44871629389047}]
["RM3Co8Hr Bae","RD","Moderate",30,"Commercial Battery Storage","8Hr Battery Storage",{"$f":"'Commercial Battery Storage'!F50","v":3001.6924994612941},{"$f":"'Commercial Battery Storage'!G50","v":2797.2670236563035},{"$f":"'Commercial Battery Storage'!H50","v":2602.421989421046},{"$f":"'Commercial Battery Storage'!I50","v":2407.2439474719199},{"$f":"'Commercial Battery Storage'!J50","v":2220.7772963620187},{"$f":"'Commercial Battery Storage'!K50","v":2041.2251091958819},{"$f":"'Commercial Battery Storage'!L50","v":1867.1422480285078},{"$f":"'Commercial Battery Storage'!M50","v":1785.8782296629447},{"$f":"'Commercial Battery Storage'!N50","v":1714.0359602317872},{"$f":"'Commercial Battery Storage'!O50","v":1653.2312928403051},{"$f":"'Commercial Battery Storage'!P50","v":1595.996569684881},{"$f":"'Commercial Battery Storage'!Q50","v":1544.1973703632214},{"$f":"'Commercial Battery Storage'!R50","v":1524.8949032336814},{"$f":"'Commercial Battery Storage'!S50","v":1505.5924361041414},{"$f":"'Commercial Battery Storage'!T50","v":1486.2899689746007},{"$f":"'Commercial Battery Storage'!U50","v":1466.9875018450607},{"$f":"'Commercial Battery Storage'!V50","v":1447.6850347155205},{"$f":"'Commercial Battery Storage'!W50","v":1428.3825675859798},{"$f":"'Commercial Battery Storage'!X50","v":1409.0801004564398},{"$f":"'Commercial Battery Storage'!Y50","v":1389.7776333268991},{"$f":"'Commercial Battery Storage'!Z50","v":1370.4751661973587},{"$f":"'Commercial Battery Storage'!AA50","v":1351.1726990678189},{"$f":"'Commercial Battery Storage'!AB50","v":1331.8702319382785},{"$f":"'Commercial Battery Storage'!AC50","v":1312.567764808738},{"$f":"'Commercial Battery Storage'!AD50","v":1293.2652976791976},{"$f":"'Commercial Battery Storage'!AE50","v":1273.9628305496578},{"$f":"'Commercial Battery Storage'!AF50","v":1254.6603634201174},{"$f":"'Commercial Battery Storage'!AG50","v":1235.3578962905767},{"$f":"'Commercial Battery Storage'!AH50","v":1216.0554291610372},{"$f":"'Commercial Battery Storage'!AI50","v":1196.7529620314965},{"$f":"'Commercial Battery Storage'!AJ50","v":1177.4504949019558},{"$f":"'Commercial Battery Storage'!AK50","v":1158.1480277724161}]
["RC3Co8Hr Bae","RD","Conservative",30,"Commercial Battery Storage","8Hr Battery Storage",{"$f":"'Commercial Battery Storage'!F51","v":3001.6924994612941},{"$f":"'Commercial Battery Storage'!G51","v":2923.0385248764792},{"$f":"'Commercial Battery Storage'!H51","v":2844.3845502916647},{"$f":"'Commercial Battery Storage'!I51","v":2765.7305757068493},{"$f":"'Commercial Battery Storage'!J51","v":2687.0766011220348},{"$f":"'Commercial Battery Storage'!K51","v":2608.4226265372204},{"$f":"'Commercial Battery Storage'!L51","v":2529.7686519524054},{"$f":"'Commercial Battery Storage'!M51","v":2470.6979118560557},{"$f":"'Commercial Battery Storage'!N51","v":2411.6271717597047},{"$f":"'Commercial Battery Storage'!O51","v":2352.5564316633536},{"$f":"'Commercial Battery Storage'!P51","v":2293.4856915670039},{"$f":"'Commercial Battery Storage'!Q51","v":2234.4149514706528},{"$f":"'Commercial Battery Storage'!R51","v":2206.4847645772697},{"$f":"'Commercial Battery Storage'!S51","v":2178.5545776838867},{"$f":"'Commercial Battery Storage'!T51","v":2150.6243907905036},{"$f":"'Commercial Battery Storage'!U51","v":2122.6942038971206},{"$f":"'Commercial Battery Storage'!V51","v":2094.7640170037375},{"$f":"'Commercial Battery Storage'!W51","v":2066.8338301103545},{"$f":"'Commercial Battery Storage'!X51","v":2038.9036432169714},{"$f":"'Commercial Battery Storage'!Y51","v":2010.9734563235879},{"$f":"'Commercial Battery Storage'!Z51","v":1983.0432694302049},{"$f":"'Commercial Battery Storage'!AA51","v":1955.1130825368218},{"$f":"'Commercial Battery Storage'!AB51","v":1927.182895643439},{"$f":"'Commercial Battery Storage'!AC51","v":1899.2527087500555},{"$f":"'Commercial Battery Storage'!AD51","v":1871.3225218566729},{"$f":"'Commercial Battery Storage'!AE51","v":1843.3923349632894},{"$f":"'Commercial Battery Storage'!AF51","v":1815.4621480699066},{"$f":"'Commercial Battery Storage'!AG51","v":1787.5319611765235},{"$f":"'Commercial Battery Storage'!AH51","v":1759.6017742831405},{"$f":"'Commercial Battery Storage'!AI51","v":1731.671587389757},{"$f":"'Commercial Battery Storage'!AJ51","v":1703.7414004963744},{"$f":"'Commercial Battery Storage'!AK51","v":1675.8112136029902}]
[{"$f":"_xlfn.CONCAT(LEFT(B261,1), LEFT(C261,1), LEFT(D261,1),LEFT(E261,2),LEFT(F261,6),RIGHT(F261,1))","v":"RA3Re3kW/6ke"},"RD","Advanced",30,"Residential Battery Storage","3kW/6kWh Battery Storage",{"$f":"'Residential Battery Storage'!F37","v":4558.2753798783169},{"$f":"'Residential Battery Storage'!G37","v":4329.5152891126272},{"$f":"'Residential Battery Storage'!H37","v":4024.7815603795366},{"$f":"'Residential Battery Storage'!I37","v":3720.0478316464464},{"$f":"'Residential Battery Storage'!J37","v":3415.3141029133553},{"$f":"'Residential Battery Storage'!K37","v":3110.5803741802652},{"$f":"'Residential Battery Storage'!L37","v":2805.846645447175},{"$f":"'Residential Battery Storage'!M37","v":2653.236358048212},{"$f":"'Residential Battery Storage'!N37","v":2500.6260706492467},{"$f":"'Residential Battery Storage'!O37","v":2348.0157832502828},{"$f":"'Residential Battery Storage'!P37","v":2195.4054958513184},{"$f":"'Residential Battery Storage'!Q37","v":2042.7952084523538},{"$f":"'Residential Battery Storage'!R37","v":2002.8274761130679},{"$f":"'Residential Battery Storage'!S37","v":1962.8597437737828},{"$f":"'Residential Battery Storage'!T37","v":1922.8920114344971},{"$f":"'Residential Battery Storage'!U37","v":1882.9242790952121},{"$f":"'Residential Battery Storage'!V37","v":1842.9565467559271},{"$f":"'Residential Battery Storage'!W37","v":1802.9888144166416},{"$f":"'Residential Battery Storage'!X37","v":1763.0210820773566},{"$f":"'Residential Battery Storage'!Y37","v":1723.0533497380711},{"$f":"'Residential Battery Storage'!Z37","v":1683.0856173987856},{"$f":"'Residential Battery Storage'!AA37","v":1643.1178850595006},{"$f":"'Residential Battery Storage'!AB37","v":1603.1501527202151},{"$f":"'Residential Battery Storage'!AC37","v":1563.1824203809301},{"$f":"'Residential Battery Storage'!AD37","v":1523.2146880416446},{"$f":"'Residential Battery Storage'!AE37","v":1483.2469557023594},{"$f":"'Residential Battery Storage'!AF37","v":1443.2792233630735},{"$f":"'Residential Battery Storage'!AG37","v":1403.3114910237884},{"$f":"'Residential Battery Storage'!AH37","v":1363.3437586845034},{"$f":"'Residential Battery Storage'!AI37","v":1323.3760263452184},{"$f":"'Residential Battery Storage'!AJ37","v":1283.4082940059332},{"$f":"'Residential Battery Storage'!AK37","v":1243.4405616666506}]
["RM3Re3kW/6ke","RD","Moderate",30,"Residential Battery Storage","3kW/6kWh Battery Storage",{"$f":"'Residential Battery Storage'!F38","v":4558.2753798783169},{"$f":"'Residential Battery Storage'!G38","v":4329.5152891126272},{"$f":"'Residential Battery Storage'!H38","v":4128.4927771108378},{"$f":"'Residential Battery Storage'!I38","v":3926.9101911096245},{"$f":"'Residential Battery Storage'!J38","v":3750.3378723395749},{"$f":"'Residential Battery Storage'!K38","v":3593.5389448566798},{"$f":"'Residential Battery Storage'!L38","v":3452.3312462776144},{"$f":"'Residential Battery Storage'!M38","v":3360.9909609485967},{"$f":"'Residential Battery Storage'!N38","v":3278.7271327135509},{"$f":"'Residential Battery Storage'!O38","v":3205.5271977077732},{"$f":"'Residential Battery Storage'!P38","v":3132.7532300476773},{"$f":"'Residential Battery Storage'!Q38","v":3066.4595632684177},{"$f":"'Residential Battery Storage'!R38","v":3028.1288187275636},{"$f":"'Residential Battery Storage'!S38","v":2989.7980741867082},{"$f":"'Residential Battery Storage'!T38","v":2951.4673296458509},{"$f":"'Residential Battery Storage'!U38","v":2913.1365851049973},{"$f":"'Residential Battery Storage'!V38","v":2874.80584056414},{"$f":"'Residential Battery Storage'!W38","v":2836.475096023285},{"$f":"'Residential Battery Storage'!X38","v":2798.1443514824291},{"$f":"'Residential Battery Storage'!Y38","v":2759.8136069415746},{"$f":"'Residential Battery Storage'!Z38","v":2721.48286240072},{"$f":"'Residential Battery Storage'!AA38","v":2683.1521178598646},{"$f":"'Residential Battery Storage'!AB38","v":2644.8213733190091},{"$f":"'Residential Battery Storage'!AC38","v":2606.4906287781528},{"$f":"'Residential Battery Storage'!AD38","v":2568.1598842372978},{"$f":"'Residential Battery Storage'!AE38","v":2529.8291396964441},{"$f":"'Residential Battery Storage'!AF38","v":2491.4983951555882},{"$f":"'Residential Battery Storage'!AG38","v":2453.1676506147328},{"$f":"'Residential Battery Storage'!AH38","v":2414.8369060738764},{"$f":"'Residential Battery Storage'!AI38","v":2376.5061615330219},{"$f":"'Residential Battery Storage'!AJ38","v":2338.1754169921678},{"$f":"'Residential Battery Storage'!AK38","v":2299.8446724513137}]
["RC3Re3kW/6ke","RD","Conservative",30,"Residential Battery Storage","3kW/6kWh Battery Storage",{"$f":"'Residential Battery Storage'!F39","v":4558.2753798783169},{"$f":"'Residential Battery Storage'!G39","v":4329.5152891126272},{"$f":"'Residential Battery Storage'!H39","v":4213.015426857537},{"$f":"'Residential Battery Storage'!I39","v":4096.5155646024459},{"$f":"'Residential Battery Storage'!J39","v":3980.0157023473571},{"$f":"'Residential Battery Storage'!K39","v":3863.5158400922678},{"$f":"'Residential Battery Storage'!L39","v":3747.0159778371758},{"$f":"'Residential Battery Storage'!M39","v":3659.5222037353956},{"$f":"'Residential Battery Storage'!N39","v":3572.028429633614},{"$f":"'Residential Battery Storage'!O39","v":3484.5346555318306},{"$f":"'Residential Battery Storage'!P39","v":3397.0408814300499},{"$f":"'Residential Battery Storage'!Q39","v":3309.5471073282679},{"$f":"'Residential Battery Storage'!R39","v":3268.1777684866647},{"$f":"'Residential Battery Storage'!S39","v":3226.8084296450616},{"$f":"'Residential Battery Storage'!T39","v":3185.4390908034584},{"$f":"'Residential Battery Storage'!U39","v":3144.0697519618552},{"$f":"'Residential Battery Storage'!V39","v":3102.7004131202521},{"$f":"'Residential Battery Storage'!W39","v":3061.3310742786489},{"$f":"'Residential Battery Storage'!X39","v":3019.9617354370457},{"$f":"'Residential Battery Storage'!Y39","v":2978.5923965954426},{"$f":"'Residential Battery Storage'!Z39","v":2937.2230577538389},{"$f":"'Residential Battery Storage'!AA39","v":2895.8537189122358},{"$f":"'Residential Battery Storage'!AB39","v":2854.4843800706326},{"$f":"'Residential Battery Storage'!AC39","v":2813.1150412290294},{"$f":"'Residential Battery Storage'!AD39","v":2771.7457023874263},{"$f":"'Residential Battery Storage'!AE39","v":2730.3763635458236},{"$f":"'Residential Battery Storage'!AF39","v":2689.007024704219},{"$f":"'Residential Battery Storage'!AG39","v":2647.6376858626163},{"$f":"'Residential Battery Storage'!AH39","v":2606.2683470210127},{"$f":"'Residential Battery Storage'!AI39","v":2564.8990081794095},{"$f":"'Residential Battery Storage'!AJ39","v":2523.5296693378068},{"$f":"'Residential Battery Storage'!AK39","v":2482.1603304962014}]
["RA3Re5kW/20e","RD","Advanced",30,"Residential Battery Storage","5kW/20kWh Battery Storage",{"$f":"'Residential Battery Storage'!F40","v":4467.1112883797268},{"$f":"'Residential Battery Storage'!G40","v":4213.2443793560351},{"$f":"'Residential Battery Storage'!H40","v":3916.6943999591385},{"$f":"'Residential Battery Storage'!I40","v":3620.1444205622406},{"$f":"'Residential Battery Storage'!J40","v":3323.5944411653445},{"$f":"'Residential Battery Storage'!K40","v":3027.044461768447},{"$f":"'Residential Battery Storage'!L40","v":2730.4944823715509},{"$f":"'Residential Battery Storage'!M40","v":2581.9826068661105},{"$f":"'Residential Battery Storage'!N40","v":2433.47073136067},{"$f":"'Residential Battery Storage'!O40","v":2284.95885585523},{"$f":"'Residential Battery Storage'!P40","v":2136.4469803497896},{"$f":"'Residential Battery Storage'!Q40","v":1987.9351048443482},{"$f":"'Residential Battery Storage'!R40","v":1949.0407223582629},{"$f":"'Residential Battery Storage'!S40","v":1910.1463398721776},{"$f":"'Residential Battery Storage'!T40","v":1871.2519573860925},{"$f":"'Residential Battery Storage'!U40","v":1832.3575749000076},{"$f":"'Residential Battery Storage'!V40","v":1793.4631924139226},{"$f":"'Residential Battery Storage'!W40","v":1754.568809927837},{"$f":"'Residential Battery Storage'!X40","v":1715.674427441752},{"$f":"'Residential Battery Storage'!Y40","v":1676.7800449556664},{"$f":"'Residential Battery Storage'!Z40","v":1637.8856624695813},{"$f":"'Residential Battery Storage'!AA40","v":1598.9912799834965},{"$f":"'Residential Battery Storage'!AB40","v":1560.0968974974107},{"$f":"'Residential Battery Storage'!AC40","v":1521.2025150113259},{"$f":"'Residential Battery Storage'!AD40","v":1482.3081325252408},{"$f":"'Residential Battery Storage'!AE40","v":1443.4137500391555},{"$f":"'Residential Battery Storage'!AF40","v":1404.51936755307},{"$f":"'Residential Battery Storage'!AG40","v":1365.6249850669851},{"$f":"'Residential Battery Storage'!AH40","v":1326.7306025808998},{"$f":"'Residential Battery Storage'!AI40","v":1287.836220094815},{"$f":"'Residential Battery Storage'!AJ40","v":1248.9418376087301},{"$f":"'Residential Battery Storage'!AK40","v":1210.0474551226475}]
["RM3Re5kW/20e","RD","Moderate",30,"Residential Battery Storage","5kW/20kWh Battery Storage",{"$f":"'Residential Battery Storage'!F41","v":4467.1112883797268},{"$f":"'Residential Battery Storage'!G41","v":4213.2443793560351},{"$f":"'Residential Battery Storage'!H41","v":3983.015534199219},{"$f":"'Residential Battery Storage'!I41","v":3752.3993831827329},{"$f":"'Residential Battery Storage'!J41","v":3543.0500312013637},{"$f":"'Residential Battery Storage'!K41","v":3350.4969412934415},{"$f":"'Residential Battery Storage'!L41","v":3171.1764703775962},{"$f":"'Residential Battery Storage'!M41","v":3070.3818983610995},{"$f":"'Residential Battery Storage'!N41","v":2980.2894024424604},{"$f":"'Residential Battery Storage'!O41","v":2901.6633883057339},{"$f":"'Residential Battery Storage'!P41","v":2825.0793566239859},{"$f":"'Residential Battery Storage'!Q41","v":2755.5048675774774},{"$f":"'Residential Battery Storage'!R41","v":2721.0610567327603},{"$f":"'Residential Battery Storage'!S41","v":2686.6172458880419},{"$f":"'Residential Battery Storage'!T41","v":2652.1734350433226},{"$f":"'Residential Battery Storage'!U41","v":2617.7296241986037},{"$f":"'Residential Battery Storage'!V41","v":2583.2858133538844},{"$f":"'Residential Battery Storage'!W41","v":2548.8420025091668},{"$f":"'Residential Battery Storage'!X41","v":2514.3981916644479},{"$f":"'Residential Battery Storage'!Y41","v":2479.9543808197295},{"$f":"'Residential Battery Storage'!Z41","v":2445.5105699750115},{"$f":"'Residential Battery Storage'!AA41","v":2411.0667591302931},{"$f":"'Residential Battery Storage'!AB41","v":2376.6229482855742},{"$f":"'Residential Battery Storage'!AC41","v":2342.1791374408554},{"$f":"'Residential Battery Storage'!AD41","v":2307.7353265961369},{"$f":"'Residential Battery Storage'!AE41","v":2273.291515751419},{"$f":"'Residential Battery Storage'!AF41","v":2238.847704906701},{"$f":"'Residential Battery Storage'!AG41","v":2204.4038940619816},{"$f":"'Residential Battery Storage'!AH41","v":2169.9600832172628},{"$f":"'Residential Battery Storage'!AI41","v":2135.5162723725452},{"$f":"'Residential Battery Storage'!AJ41","v":2101.0724615278268},{"$f":"'Residential Battery Storage'!AK41","v":2066.6286506831084}]
["RC3Re5kW/20e","RD","Conservative",30,"Residential Battery Storage","5kW/20kWh Battery Storage",{"$f":"'Residential Battery Storage'!F42","v":4467.1112883797268},{"$f":"'Residential Battery Storage'!G42","v":4213.2443793560351},{"$f":"'Residential Battery Storage'!H42","v":4099.873168708893},{"$f":"'Residential Battery Storage'!I42","v":3986.5019580617495},{"$f":"'Residential Battery Storage'!J42","v":3873.1307474146079},{"$f":"'Residential Battery Storage'!K42","v":3759.7595367674667},{"$f":"'Residential Battery Storage'!L42","v":3646.3883261203237},{"$f":"'Residential Battery Storage'!M42","v":3561.2442332261444},{"$f":"'Residential Battery Storage'!N42","v":3476.1001403319642},{"$f":"'Residential Battery Storage'!O42","v":3390.9560474377831},{"$f":"'Residential Battery Storage'!P42","v":3305.8119545436034},{"$f":"'Residential Battery Storage'!Q42","v":3220.6678616494232},{"$f":"'Residential Battery Storage'!R42","v":3180.4095133788055},{"$f":"'Residential Battery Storage'!S42","v":3140.1511651081878},{"$f":"'Residential Battery Storage'!T42","v":3099.8928168375705},{"$f":"'Residential Battery Storage'!U42","v":3059.6344685669528},{"$f":"'Residential Battery Storage'!V42","v":3019.3761202963351},{"$f":"'Residential Battery Storage'!W42","v":2979.1177720257174},{"$f":"'Residential Battery Storage'!X42","v":2938.8594237551001},{"$f":"'Residential Battery Storage'!Y42","v":2898.601075484482},{"$f":"'Residential Battery Storage'!Z42","v":2858.3427272138642},{"$f":"'Residential Battery Storage'!AA42","v":2818.0843789432465},{"$f":"'Residential Battery Storage'!AB42","v":2777.8260306726293},{"$f":"'Residential Battery Storage'!AC42","v":2737.5676824020111},{"$f":"'Residential Battery Storage'!AD42","v":2697.3093341313938},{"$f":"'Residential Battery Storage'!AE42","v":2657.0509858607761},{"$f":"'Residential Battery Storage'!AF42","v":2616.7926375901579},{"$f":"'Residential Battery Storage'!AG42","v":2576.5342893195402},{"$f":"'Residential Battery Storage'!AH42","v":2536.2759410489225},{"$f":"'Residential Battery Storage'!AI42","v":2496.0175927783048},{"$f":"'Residential Battery Storage'!AJ42","v":2455.759244507688},{"$f":"'Residential Battery Storage'!AK42","v":2415.500896237068}]
["RA3UtClass10","RD","Advanced",30,"Utility-Scale PV-Plus-Battery","Class10",{"$f":"'Utility-Scale PV-Plus-Battery'!L160","v":2015.8860339963876},{"$f":"'Utility-Scale PV-Plus-Battery'!M160","v":2015.8860339963876},{"$f":"'Utility-Scale PV-Plus-Battery'!N160","v":1897.0677716166554},{"$f":"'Utility-Scale PV-Plus-Battery'!O160","v":1778.2495092369231},{"$f":"'Utility-Scale PV-Plus-Battery'!P160","v":1659.4312468571909},{"$f":"'Utility-Scale PV-Plus-Battery'!Q160","v":1540.6129844774584},{"$f":"'Utility-Scale PV-Plus-Battery'!R160","v":1421.794722097726},{"$f":"'Utility-Scale PV-Plus-Battery'!S160","v":1302.9764597179937},{"$f":"'Utility-Scale PV-Plus-Battery'!T160","v":1184.1581973382613},{"$f":"'Utility-Scale PV-Plus-Battery'!U160","v":1065.3399349585291},{"$f":"'Utility-Scale PV-Plus-Battery'!V160","v":946.52167257879671},{"$f":"'Utility-Scale PV-Plus-Battery'!W160","v":827.70341019906436},{"$f":"'Utility-Scale PV-Plus-Battery'!X160","v":815.93005244579797},{"$f":"'Utility-Scale PV-Plus-Battery'!Y160","v":804.15669469253146},{"$f":"'Utility-Scale PV-Plus-Battery'!Z160","v":792.38333693926495},{"$f":"'Utility-Scale PV-Plus-Battery'!AA160","v":780.60997918599844},{"$f":"'Utility-Scale PV-Plus-Battery'!AB160","v":768.83662143273193},{"$f":"'Utility-Scale PV-Plus-Battery'!AC160","v":757.06326367946554},{"$f":"'Utility-Scale PV-Plus-Battery'!AD160","v":745.28990592619903},{"$f":"'Utility-Scale PV-Plus-Battery'!AE160","v":733.51654817293252},{"$f":"'Utility-Scale PV-Plus-Battery'!AF160","v":721.74319041966601},{"$f":"'Utility-Scale PV-Plus-Battery'!AG160","v":709.96983266639961},{"$f":"'Utility-Scale PV-Plus-Battery'!AH160","v":698.1964749131331},{"$f":"'Utility-Scale PV-Plus-Battery'!AI160","v":686.42311715986659},{"$f":"'Utility-Scale PV-Plus-Battery'!AJ160","v":674.64975940660008},{"$f":"'Utility-Scale PV-Plus-Battery'!AK160","v":662.87640165333369},{"$f":"'Utility-Scale PV-Plus-Battery'!AL160","v":651.10304390006718},{"$f":"'Utility-Scale PV-Plus-Battery'!AM160","v":639.32968614680067},{"$f":"'Utility-Scale PV-Plus-Battery'!AN160","v":627.55632839353416},{"$f":"'Utility-Scale PV-Plus-Battery'!AO160","v":615.78297064026765},{"$f":"'Utility-Scale PV-Plus-Battery'!AP160","v":604.00961288700125},{"$f":"'Utility-Scale PV-Plus-Battery'!AQ160","v":592.23625513373543}]
["RM3UtClass10","RD","Moderate",30,"Utility-Scale PV-Plus-Battery","Class10",{"$f":"'Utility-Scale PV-Plus-Battery'!L161","v":2015.8860339963876},{"$f":"'Utility-Scale PV-Plus-Battery'!M161","v":2015.8860339963876},{"$f":"'Utility-Scale PV-Plus-Battery'!N161","v":1917.7012635995734},{"$f":"'Utility-Scale PV-Plus-Battery'!O161","v":1819.5164932027592},{"$f":"'Utility-Scale PV-Plus-Battery'!P161","v":1721.331722805945},{"$f":"'Utility-Scale PV-Plus-Battery'!Q161","v":1623.1469524091308},{"$f":"'Utility-Scale PV-Plus-Battery'!R161","v":1524.9621820123168},{"$f":"'Utility-Scale PV-Plus-Battery'!S161","v":1426.7774116155028},{"$f":"'Utility-Scale PV-Plus-Battery'!T161","v":1328.5926412186886},{"$f":"'Utility-Scale PV-Plus-Battery'!U161","v":1230.4078708218744},{"$f":"'Utility-Scale PV-Plus-Battery'!V161","v":1132.2231004250605},{"$f":"'Utility-Scale PV-Plus-Battery'!W161","v":1034.0383300282472},{"$f":"'Utility-Scale PV-Plus-Battery'!X161","v":1023.721584036788},{"$f":"'Utility-Scale PV-Plus-Battery'!Y161","v":1013.4048380453288},{"$f":"'Utility-Scale PV-Plus-Battery'!Z161","v":1003.0880920538697},{"$f":"'Utility-Scale PV-Plus-Battery'!AA161","v":992.77134606241054},{"$f":"'Utility-Scale PV-Plus-Battery'!AB161","v":982.45460007095141},{"$f":"'Utility-Scale PV-Plus-Battery'!AC161","v":972.13785407949217},{"$f":"'Utility-Scale PV-Plus-Battery'!AD161","v":961.82110808803304},{"$f":"'Utility-Scale PV-Plus-Battery'!AE161","v":951.50436209657391},{"$f":"'Utility-Scale PV-Plus-Battery'!AF161","v":941.18761610511478},{"$f":"'Utility-Scale PV-Plus-Battery'!AG161","v":930.87087011365554},{"$f":"'Utility-Scale PV-Plus-Battery'!AH161","v":920.55412412219641},{"$f":"'Utility-Scale PV-Plus-Battery'!AI161","v":910.23737813073728},{"$f":"'Utility-Scale PV-Plus-Battery'!AJ161","v":899.92063213927815},{"$f":"'Utility-Scale PV-Plus-Battery'!AK161","v":889.60388614781903},{"$f":"'Utility-Scale PV-Plus-Battery'!AL161","v":879.28714015635978},{"$f":"'Utility-Scale PV-Plus-Battery'!AM161","v":868.97039416490065},{"$f":"'Utility-Scale PV-Plus-Battery'!AN161","v":858.65364817344152},{"$f":"'Utility-Scale PV-Plus-Battery'!AO161","v":848.3369021819824},{"$f":"'Utility-Scale PV-Plus-Battery'!AP161","v":838.02015619052315},{"$f":"'Utility-Scale PV-Plus-Battery'!AQ161","v":827.70341019906436}]
["RC3UtClass10","RD","Conservative",30,"Utility-Scale PV-Plus-Battery","Class10",{"$f":"'Utility-Scale PV-Plus-Battery'!L162","v":2015.8860339963876},{"$f":"'Utility-Scale PV-Plus-Battery'!M162","v":2015.8860339963876},{"$f":"'Utility-Scale PV-Plus-Battery'!N162","v":1965.2558703754169},{"$f":"'Utility-Scale PV-Plus-Battery'!O162","v":1914.6257067544459},{"$f":"'Utility-Scale PV-Plus-Battery'!P162","v":1863.9955431334752},{"$f":"'Utility-Scale PV-Plus-Battery'!Q162","v":1813.3653795125042},{"$f":"'Utility-Scale PV-Plus-Battery'!R162","v":1762.7352158915335},{"$f":"'Utility-Scale PV-Plus-Battery'!S162","v":1712.1050522705625},{"$f":"'Utility-Scale PV-Plus-Battery'!T162","v":1661.4748886495915},{"$f":"'Utility-Scale PV-Plus-Battery'!U162","v":1610.8447250286208},{"$f":"'Utility-Scale PV-Plus-Battery'!V162","v":1560.2145614076499},{"$f":"'Utility-Scale PV-Plus-Battery'!W162","v":1509.5843977866789},{"$f":"'Utility-Scale PV-Plus-Battery'!X162","v":1485.8070943987573},{"$f":"'Utility-Scale PV-Plus-Battery'!Y162","v":1462.0297910108354},{"$f":"'Utility-Scale PV-Plus-Battery'!Z162","v":1438.2524876229138},{"$f":"'Utility-Scale PV-Plus-Battery'!AA162","v":1414.4751842349922},{"$f":"'Utility-Scale PV-Plus-Battery'!AB162","v":1390.6978808470706},{"$f":"'Utility-Scale PV-Plus-Battery'!AC162","v":1366.9205774591487},{"$f":"'Utility-Scale PV-Plus-Battery'!AD162","v":1343.1432740712271},{"$f":"'Utility-Scale PV-Plus-Battery'!AE162","v":1319.3659706833055},{"$f":"'Utility-Scale PV-Plus-Battery'!AF162","v":1295.5886672953839},{"$f":"'Utility-Scale PV-Plus-Battery'!AG162","v":1271.8113639074622},{"$f":"'Utility-Scale PV-Plus-Battery'!AH162","v":1248.0340605195404},{"$f":"'Utility-Scale PV-Plus-Battery'!AI162","v":1224.2567571316188},{"$f":"'Utility-Scale PV-Plus-Battery'!AJ162","v":1200.4794537436971},{"$f":"'Utility-Scale PV-Plus-Battery'!AK162","v":1176.7021503557755},{"$f":"'Utility-Scale PV-Plus-Battery'!AL162","v":1152.9248469678537},{"$f":"'Utility-Scale PV-Plus-Battery'!AM162","v":1129.1475435799321},{"$f":"'Utility-Scale PV-Plus-Battery'!AN162","v":1105.3702401920104},{"$f":"'Utility-Scale PV-Plus-Battery'!AO162","v":1081.592936804089},{"$f":"'Utility-Scale PV-Plus-Battery'!AP162","v":1057.8156334161672},{"$f":"'Utility-Scale PV-Plus-Battery'!AQ162","v":1034.0383300282472}]
["RA3UtClass99","RD","Advanced",30,"Utility-Scale PV-Plus-Battery","Class9",{"$f":"'Utility-Scale PV-Plus-Battery'!L163","v":2015.8860339963876},{"$f":"'Utility-Scale PV-Plus-Battery'!M163","v":2015.8860339963876},{"$f":"'Utility-Scale PV-Plus-Battery'!N163","v":1897.0677716166554},{"$f":"'Utility-Scale PV-Plus-Battery'!O163","v":1778.2495092369231},{"$f":"'Utility-Scale PV-Plus-Battery'!P163","v":1659.4312468571909},{"$f":"'Utility-Scale PV-Plus-Battery'!Q163","v":1540.6129844774584},{"$f":"'Utility-Scale PV-Plus-Battery'!R163","v":1421.794722097726},{"$f":"'Utility-Scale PV-Plus-Battery'!S163","v":1302.9764597179937},{"$f":"'Utility-Scale PV-Plus-Battery'!T163","v":1184.1581973382613},{"$f":"'Utility-Scale PV-Plus-Battery'!U163","v":1065.3399349585291},{"$f":"'Utility-Scale PV-Plus-Battery'!V163","v":946.52167257879671},{"$f":"'Utility-Scale PV-Plus-Battery'!W163","v":827.70341019906436},{"$f":"'Utility-Scale PV-Plus-Battery'!X163","v":815.93005244579797},{"$f":"'Utility-Scale PV-Plus-Battery'!Y163","v":804.15669469253146},{"$f":"'Utility-Scale PV-Plus-Battery'!Z163","v":792.38333693926495},{"$f":"'Utility-Scale PV-Plus-Battery'!AA163","v":780.60997918599844},{"$f":"'Utility-Scale PV-Plus-Battery'!AB163","v":768.83662143273193},{"$f":"'Utility-Scale PV-Plus-Battery'!AC163","v":757.06326367946554},{"$f":"'Utility-Scale PV-Plus-Battery'!AD163","v":745.28990592619903},{"$f":"'Utility-Scale PV-Plus-Battery'!AE163","v":733.51654817293252},{"$f":"'Utility-Scale PV-Plus-Battery'!AF163","v":721.74319041966601},{"$f":"'Utility-Scale PV-Plus-Battery'!AG163","v":709.96983266639961},{"$f":"'Utility-Scale PV-Plus-Battery'!AH163","v":698.1964749131331},{"$f":"'Utility-Scale PV-Plus-Battery'!AI163","v":686.42311715986659},{"$f":"'Utility-Scale PV-Plus-Battery'!AJ163","v":674.64975940660008},{"$f":"'Utility-Scale PV-Plus-Battery'!AK163","v":662.87640165333369},{"$f":"'Utility-Scale PV-Plus-Battery'!AL163","v":651.10304390006718},{"$f":"'Utility-Scale PV-Plus-Battery'!AM163","v":639.32968614680067},{"$f":"'Utility-Scale PV-Plus-Battery'!AN163","v":627.55632839353416},{"$f":"'Utility-Scale PV-Plus-Battery'!AO163","v":615.78297064026765},{"$f":"'Utility-Scale PV-Plus-Battery'!AP163","v":604.00961288700125},{"$f":"'Utility-Scale PV-Plus-Battery'!AQ163","v":592.23625513373543}]
["RM3UtClass99","RD","Moderate",30,"Utility-Scale PV-Plus-Battery","Class9",{"$f":"'Utility-Scale PV-Plus-Battery'!L164","v":2015.8860339963876},{"$f":"'Utility-Scale PV-Plus-Battery'!M164","v":2015.8860339963876},{"$f":"'Utility-Scale PV-Plus-Battery'!N164","v":1917.7012635995734},{"$f":"'Utility-Scale PV-Plus-Battery'!O164","v":1819.5164932027592},{"$f":"'Utility-Scale PV-Plus-Battery'!P164","v":1721.331722805945},{"$f":"'Utility-Scale PV-Plus-Battery'!Q164","v":1623.1469524091308},{"$f":"'Utility-Scale PV-Plus-Battery'!R164","v":1524.9621820123168},{"$f":"'Utility-Scale PV-Plus-Battery'!S164","v":1426.7774116155028},{"$f":"'Utility-Scale PV-Plus-Battery'!T164","v":1328.5926412186886},{"$f":"'Utility-Scale PV-Plus-Battery'!U164","v":1230.4078708218744},{"$f":"'Utility-Scale PV-Plus-Battery'!V164","v":1132.2231004250605},{"$f":"'Utility-Scale PV-Plus-Battery'!W164","v":1034.0383300282472},{"$f":"'Utility-Scale PV-Plus-Battery'!X164","v":1023.721584036788},{"$f":"'Utility-Scale PV-Plus-Battery'!Y164","v":1013.4048380453288},{"$f":"'Utility-Scale PV-Plus-Battery'!Z164","v":1003.0880920538697},{"$f":"'Utility-Scale PV-Plus-Battery'!AA164","v":992.77134606241054},{"$f":"'Utility-Scale PV-Plus-Battery'!AB164","v":982.45460007095141},{"$f":"'Utility-Scale PV-Plus-Battery'!AC164","v":972.13785407949217},{"$f":"'Utility-Scale PV-Plus-Battery'!AD164","v":961.82110808803304},{"$f":"'Utility-Scale PV-Plus-Battery'!AE164","v":951.50436209657391},{"$f":"'Utility-Scale PV-Plus-Battery'!AF164","v":941.18761610511478},{"$f":"'Utility-Scale PV-Plus-Battery'!AG164","v":930.87087011365554},{"$f":"'Utility-Scale PV-Plus-Battery'!AH164","v":920.55412412219641},{"$f":"'Utility-Scale PV-Plus-Battery'!AI164","v":910.23737813073728},{"$f":"'Utility-Scale PV-Plus-Battery'!AJ164","v":899.92063213927815},{"$f":"'Utility-Scale PV-Plus-Battery'!AK164","v":889.60388614781903},{"$f":"'Utility-Scale PV-Plus-Battery'!AL164","v":879.28714015635978},{"$f":"'Utility-Scale PV-Plus-Battery'!AM164","v":868.97039416490065},{"$f":"'Utility-Scale PV-Plus-Battery'!AN164","v":858.65364817344152},{"$f":"'Utility-Scale PV-Plus-Battery'!AO164","v":848.3369021819824},{"$f":"'Utility-Scale PV-Plus-Battery'!AP164","v":838.02015619052315},{"$f":"'Utility-Scale PV-Plus-Battery'!AQ164","v":827.70341019906436}]
["RC3UtClass99","RD","Conservative",30,"Utility-Scale PV-Plus-Battery","Class9",{"$f":"'Utility-Scale PV-Plus-Battery'!L165","v":2015.8860339963876},{"$f":"'Utility-Scale PV-Plus-Battery'!M165","v":2015.8860339963876},{"$f":"'Utility-Scale PV-Plus-Battery'!N165","v":1965.2558703754169},{"$f":"'Utility-Scale PV-Plus-Battery'!O165","v":1914.6257067544459},{"$f":"'Utility-Scale PV-Plus-Battery'!P165","v":1863.9955431334752},{"$f":"'Utility-Scale PV-Plus-Battery'!Q165","v":1813.3653795125042},{"$f":"'Utility-Scale PV-Plus-Battery'!R165","v":1762.7352158915335},{"$f":"'Utility-Scale PV-Plus-Battery'!S165","v":1712.1050522705625},{"$f":"'Utility-Scale PV-Plus-Battery'!T165","v":1661.4748886495915},{"$f":"'Utility-Scale PV-Plus-Battery'!U165","v":1610.8447250286208},{"$f":"'Utility-Scale PV-Plus-Battery'!V165","v":1560.2145614076499},{"$f":"'Utility-Scale PV-Plus-Battery'!W165","v":1509.5843977866789},{"$f":"'Utility-Scale PV-Plus-Battery'!X165","v":1485.8070943987573},{"$f":"'Utility-Scale PV-Plus-Battery'!Y165","v":1462.0297910108354},{"$f":"'Utility-Scale PV-Plus-Battery'!Z165","v":1438.2524876229138},{"$f":"'Utility-Scale PV-Plus-Battery'!AA165","v":1414.4751842349922},{"$f":"'Utility-Scale PV-Plus-Battery'!AB165","v":1390.6978808470706},{"$f":"'Utility-Scale PV-Plus-Battery'!AC165","v":1366.9205774591487},{"$f":"'Utility-Scale PV-Plus-Battery'!AD165","v":1343.1432740712271},{"$f":"'Utility-Scale PV-Plus-Battery'!AE165","v":1319.3659706833055},{"$f":"'Utility-Scale PV-Plus-Battery'!AF165","v":1295.5886672953839},{"$f":"'Utility-Scale PV-Plus-Battery'!AG165","v":1271.8113639074622},{"$f":"'Utility-Scale PV-Plus-Battery'!AH165","v":1248.0340605195404},{"$f":"'Utility-Scale PV-Plus-Battery'!AI165","v":1224.2567571316188},{"$f":"'Utility-Scale PV-Plus-Battery'!AJ165","v":1200.4794537436971},{"$f":"'Utility-Scale PV-Plus-Battery'!AK165","v":1176.7021503557755},{"$f":"'Utility-Scale PV-Plus-Battery'!AL165","v":1152.9248469678537},{"$f":"'Utility-Scale PV-Plus-Battery'!AM165","v":1129.1475435799321},{"$f":"'Utility-Scale PV-Plus-Battery'!AN165","v":1105.3702401920104},{"$f":"'Utility-Scale PV-Plus-Battery'!AO165","v":1081.592936804089},{"$f":"'Utility-Scale PV-Plus-Battery'!AP165","v":1057.8156334161672},{"$f":"'Utility-Scale PV-Plus-Battery'!AQ165","v":1034.0383300282472}]
["RA3UtClass88","RD","Advanced",30,"Utility-Scale PV-Plus-Battery","Class8",{"$f":"'Utility-Scale PV-Plus-Battery'!L166","v":2015.8860339963876},{"$f":"'Utility-Scale PV-Plus-Battery'!M166","v":2015.8860339963876},{"$f":"'Utility-Scale PV-Plus-Battery'!N166","v":1897.0677716166554},{"$f":"'Utility-Scale PV-Plus-Battery'!O166","v":1778.2495092369231},{"$f":"'Utility-Scale PV-Plus-Battery'!P166","v":1659.4312468571909},{"$f":"'Utility-Scale PV-Plus-Battery'!Q166","v":1540.6129844774584},{"$f":"'Utility-Scale PV-Plus-Battery'!R166","v":1421.794722097726},{"$f":"'Utility-Scale PV-Plus-Battery'!S166","v":1302.9764597179937},{"$f":"'Utility-Scale PV-Plus-Battery'!T166","v":1184.1581973382613},{"$f":"'Utility-Scale PV-Plus-Battery'!U166","v":1065.3399349585291},{"$f":"'Utility-Scale PV-Plus-Battery'!V166","v":946.52167257879671},{"$f":"'Utility-Scale PV-Plus-Battery'!W166","v":827.70341019906436},{"$f":"'Utility-Scale PV-Plus-Battery'!X166","v":815.93005244579797},{"$f":"'Utility-Scale PV-Plus-Battery'!Y166","v":804.15669469253146},{"$f":"'Utility-Scale PV-Plus-Battery'!Z166","v":792.38333693926495},{"$f":"'Utility-Scale PV-Plus-Battery'!AA166","v":780.60997918599844},{"$f":"'Utility-Scale PV-Plus-Battery'!AB166","v":768.83662143273193},{"$f":"'Utility-Scale PV-Plus-Battery'!AC166","v":757.06326367946554},{"$f":"'Utility-Scale PV-Plus-Battery'!AD166","v":745.28990592619903},{"$f":"'Utility-Scale PV-Plus-Battery'!AE166","v":733.51654817293252},{"$f":"'Utility-Scale PV-Plus-Battery'!AF166","v":721.74319041966601},{"$f":"'Utility-Scale PV-Plus-Battery'!AG166","v":709.96983266639961},{"$f":"'Utility-Scale PV-Plus-Battery'!AH166","v":698.1964749131331},{"$f":"'Utility-Scale PV-Plus-Battery'!AI166","v":686.42311715986659},{"$f":"'Utility-Scale PV-Plus-Battery'!AJ166","v":674.64975940660008},{"$f":"'Utility-Scale PV-Plus-Battery'!AK166","v":662.87640165333369},{"$f":"'Utility-Scale PV-Plus-Battery'!AL166","v":651.10304390006718},{"$f":"'Utility-Scale PV-Plus-Battery'!AM166","v":639.32968614680067},{"$f":"'Utility-Scale PV-Plus-Battery'!AN166","v":627.55632839353416},{"$f":"'Utility-Scale PV-Plus-Battery'!AO166","v":615.78297064026765},{"$f":"'Utility-Scale PV-Plus-Battery'!AP166","v":604.00961288700125},{"$f":"'Utility-Scale PV-Plus-Battery'!AQ166","v":592.23625513373543}]
["RM3UtClass88","RD","Moderate",30,"Utility-Scale PV-Plus-Battery","Class8",{"$f":"'Utility-Scale PV-Plus-Battery'!L167","v":2015.8860339963876},{"$f":"'Utility-Scale PV-Plus-Battery'!M167","v":2015.8860339963876},{"$f":"'Utility-Scale PV-Plus-Battery'!N167","v":1917.7012635995734},{"$f":"'Utility-Scale PV-Plus-Battery'!O167","v":1819.5164932027592},{"$f":"'Utility-Scale PV-Plus-Battery'!P167","v":1721.331722805945},{"$f":"'Utility-Scale PV-Plus-Battery'!Q167","v":1623.1469524091308},{"$f":"'Utility-Scale PV-Plus-Battery'!R167","v":1524.9621820123168},{"$f":"'Utility-Scale PV-Plus-Battery'!S167","v":1426.7774116155028},{"$f":"'Utility-Scale PV-Plus-Battery'!T167","v":1328.5926412186886},{"$f":"'Utility-Scale PV-Plus-Battery'!U167","v":1230.4078708218744},{"$f":"'Utility-Scale PV-Plus-Battery'!V167","v":1132.2231004250605},{"$f":"'Utility-Scale PV-Plus-Battery'!W167","v":1034.0383300282472},{"$f":"'Utility-Scale PV-Plus-Battery'!X167","v":1023.721584036788},{"$f":"'Utility-Scale PV-Plus-Battery'!Y167","v":1013.4048380453288},{"$f":"'Utility-Scale PV-Plus-Battery'!Z167","v":1003.0880920538697},{"$f":"'Utility-Scale PV-Plus-Battery'!AA167","v":992.77134606241054},{"$f":"'Utility-Scale PV-Plus-Battery'!AB167","v":982.45460007095141},{"$f":"'Utility-Scale PV-Plus-Battery'!AC167","v":972.13785407949217},{"$f":"'Utility-Scale PV-Plus-Battery'!AD167","v":961.82110808803304},{"$f":"'Utility-Scale PV-Plus-Battery'!AE167","v":951.50436209657391},{"$f":"'Utility-Scale PV-Plus-Battery'!AF167","v":941.18761610511478},{"$f":"'Utility-Scale PV-Plus-Battery'!AG167","v":930.87087011365554},{"$f":"'Utility-Scale PV-Plus-Battery'!AH167","v":920.55412412219641},{"$f":"'Utility-Scale PV-Plus-Battery'!AI167","v":910.23737813073728},{"$f":"'Utility-Scale PV-Plus-Battery'!AJ167","v":899.92063213927815},{"$f":"'Utility-Scale PV-Plus-Battery'!AK167","v":889.60388614781903},{"$f":"'Utility-Scale PV-Plus-Battery'!AL167","v":879.28714015635978},{"$f":"'Utility-Scale PV-Plus-Battery'!AM167","v":868.97039416490065},{"$f":"'Utility-Scale PV-Plus-Battery'!AN167","v":858.65364817344152},{"$f":"'Utility-Scale PV-Plus-Battery'!AO167","v":848.3369021819824},{"$f":"'Utility-Scale PV-Plus-Battery'!AP167","v":838.02015619052315},{"$f":"'Utility-Scale PV-Plus-Battery'!AQ167","v":827.70341019906436}]
["RC3UtClass88","RD","Conservative",30,"Utility-Scale PV-Plus-Battery","Class8",{"$f":"'Utility-Scale PV-Plus-Battery'!L168","v":2015.8860339963876},{"$f":"'Utility-Scale PV-Plus-Battery'!M168","v":2015.8860339963876},{"$f":"'Utility-Scale PV-Plus-Battery'!N168","v":1965.2558703754169},{"$f":"'Utility-Scale PV-Plus-Battery'!O168","v":1914.6257067544459},{"$f":"'Utility-Scale PV-Plus-Battery'!P168","v":1863.9955431334752},{"$f":"'Utility-Scale PV-Plus-Battery'!Q168","v":1813.3653795125042},{"$f":"'Utility-Scale PV-Plus-Battery'!R168","v":1762.7352158915335},{"$f":"'Utility-Scale PV-Plus-Battery'!S168","v":1712.1050522705625},{"$f":"'Utility-Scale PV-Plus-Battery'!T168","v":1661.4748886495915},{"$f":"'Utility-Scale PV-Plus-Battery'!U168","v":1610.8447250286208},{"$f":"'Utility-Scale PV-Plus-Battery'!V168","v":1560.2145614076499},{"$f":"'Utility-Scale PV-Plus-Battery'!W168","v":1509.5843977866789},{"$f":"'Utility-Scale PV-Plus-Battery'!X168","v":1485.8070943987573},{"$f":"'Utility-Scale PV-Plus-Battery'!Y168","v":1462.0297910108354},{"$f":"'Utility-Scale PV-Plus-Battery'!Z168","v":1438.2524876229138},{"$f":"'Utility-Scale PV-Plus-Battery'!AA168","v":1414.4751842349922},{"$f":"'Utility-Scale PV-Plus-Battery'!AB168","v":1390.6978808470706},{"$f":"'Utility-Scale PV-Plus-Battery'!AC168","v":1366.9205774591487},{"$f":"'Utility-Scale PV-Plus-Battery'!AD168","v":1343.1432740712271},{"$f":"'Utility-Scale PV-Plus-Battery'!AE168","v":1319.3659706833055},{"$f":"'Utility-Scale PV-Plus-Battery'!AF168","v":1295.5886672953839},{"$f":"'Utility-Scale PV-Plus-Battery'!AG168","v":1271.8113639074622},{"$f":"'Utility-Scale PV-Plus-Battery'!AH168","v":1248.0340605195404},{"$f":"'Utility-Scale PV-Plus-Battery'!AI168","v":1224.2567571316188},{"$f":"'Utility-Scale PV-Plus-Battery'!AJ168","v":1200.4794537436971},{"$f":"'Utility-Scale PV-Plus-Battery'!AK168","v":1176.7021503557755},{"$f":"'Utility-Scale PV-Plus-Battery'!AL168","v":1152.9248469678537},{"$f":"'Utility-Scale PV-Plus-Battery'!AM168","v":1129.1475435799321},{"$f":"'Utility-Scale PV-Plus-Battery'!AN168","v":1105.3702401920104},{"$f":"'Utility-Scale PV-Plus-Battery'!AO168","v":1081.592936804089},{"$f":"'Utility-Scale PV-Plus-Battery'!AP168","v":1057.8156334161672},{"$f":"'Utility-Scale PV-Plus-Battery'!AQ168","v":1034.0383300282472}]
["RA3UtClass77","RD","Advanced",30,"Utility-Scale PV-Plus-Battery","Class7",{"$f":"'Utility-Scale PV-Plus-Battery'!L169","v":2015.8860339963876},{"$f":"'Utility-Scale PV-Plus-Battery'!M169","v":2015.8860339963876},{"$f":"'Utility-Scale PV-Plus-Battery'!N169","v":1897.0677716166554},{"$f":"'Utility-Scale PV-Plus-Battery'!O169","v":1778.2495092369231},{"$f":"'Utility-Scale PV-Plus-Battery'!P169","v":1659.4312468571909},{"$f":"'Utility-Scale PV-Plus-Battery'!Q169","v":1540.6129844774584},{"$f":"'Utility-Scale PV-Plus-Battery'!R169","v":1421.794722097726},{"$f":"'Utility-Scale PV-Plus-Battery'!S169","v":1302.9764597179937},{"$f":"'Utility-Scale PV-Plus-Battery'!T169","v":1184.1581973382613},{"$f":"'Utility-Scale PV-Plus-Battery'!U169","v":1065.3399349585291},{"$f":"'Utility-Scale PV-Plus-Battery'!V169","v":946.52167257879671},{"$f":"'Utility-Scale PV-Plus-Battery'!W169","v":827.70341019906436},{"$f":"'Utility-Scale PV-Plus-Battery'!X169","v":815.93005244579797},{"$f":"'Utility-Scale PV-Plus-Battery'!Y169","v":804.15669469253146},{"$f":"'Utility-Scale PV-Plus-Battery'!Z169","v":792.38333693926495},{"$f":"'Utility-Scale PV-Plus-Battery'!AA169","v":780.60997918599844},{"$f":"'Utility-Scale PV-Plus-Battery'!AB169","v":768.83662143273193},{"$f":"'Utility-Scale PV-Plus-Battery'!AC169","v":757.06326367946554},{"$f":"'Utility-Scale PV-Plus-Battery'!AD169","v":745.28990592619903},{"$f":"'Utility-Scale PV-Plus-Battery'!AE169","v":733.51654817293252},{"$f":"'Utility-Scale PV-Plus-Battery'!AF169","v":721.74319041966601},{"$f":"'Utility-Scale PV-Plus-Battery'!AG169","v":709.96983266639961},{"$f":"'Utility-Scale PV-Plus-Battery'!AH169","v":698.1964749131331},{"$f":"'Utility-Scale PV-Plus-Battery'!AI169","v":686.42311715986659},{"$f":"'Utility-Scale PV-Plus-Battery'!AJ169","v":674.64975940660008},{"$f":"'Utility-Scale PV-Plus-Battery'!AK169","v":662.87640165333369},{"$f":"'Utility-Scale PV-Plus-Battery'!AL169","v":651.10304390006718},{"$f":"'Utility-Scale PV-Plus-Battery'!AM169","v":639.32968614680067},{"$f":"'Utility-Scale PV-Plus-Battery'!AN169","v":627.55632839353416},{"$f":"'Utility-Scale PV-Plus-Battery'!AO169","v":615.78297064026765},{"$f":"'Utility-Scale PV-Plus-Battery'!AP169","v":604.00961288700125},{"$f":"'Utility-Scale PV-Plus-Battery'!AQ169","v":592.23625513373543}]
["RM3UtClass77","RD","Moderate",30,"Utility-Scale PV-Plus-Battery","Class7",{"$f":"'Utility-Scale PV-Plus-Battery'!L170","v":2015.8860339963876},{"$f":"'Utility-Scale PV-Plus-Battery'!M170","v":2015.8860339963876},{"$f":"'Utility-Scale PV-Plus-Battery'!N170","v":1917.7012635995734},{"$f":"'Utility-Scale PV-Plus-Battery'!O170","v":1819.5164932027592},{"$f":"'Utility-Scale PV-Plus-Battery'!P170","v":1721.331722805945},{"$f":"'Utility-Scale PV-Plus-Battery'!Q170","v":1623.1469524091308},{"$f":"'Utility-Scale PV-Plus-Battery'!R170","v":1524.9621820123168},{"$f":"'Utility-Scale PV-Plus-Battery'!S170","v":1426.7774116155028},{"$f":"'Utility-Scale PV-Plus-Battery'!T170","v":1328.5926412186886},{"$f":"'Utility-Scale PV-Plus-Battery'!U170","v":1230.4078708218744},{"$f":"'Utility-Scale PV-Plus-Battery'!V170","v":1132.2231004250605},{"$f":"'Utility-Scale PV-Plus-Battery'!W170","v":1034.0383300282472},{"$f":"'Utility-Scale PV-Plus-Battery'!X170","v":1023.721584036788},{"$f":"'Utility-Scale PV-Plus-Battery'!Y170","v":1013.4048380453288},{"$f":"'Utility-Scale PV-Plus-Battery'!Z170","v":1003.0880920538697},{"$f":"'Utility-Scale PV-Plus-Battery'!AA170","v":992.77134606241054},{"$f":"'Utility-Scale PV-Plus-Battery'!AB170","v":982.45460007095141},{"$f":"'Utility-Scale PV-Plus-Battery'!AC170","v":972.13785407949217},{"$f":"'Utility-Scale PV-Plus-Battery'!AD170","v":961.82110808803304},{"$f":"'Utility-Scale PV-Plus-Battery'!AE170","v":951.50436209657391},{"$f":"'Utility-Scale PV-Plus-Battery'!AF170","v":941.18761610511478},{"$f":"'Utility-Scale PV-Plus-Battery'!AG170","v":930.87087011365554},{"$f":"'Utility-Scale PV-Plus-Battery'!AH170","v":920.55412412219641},{"$f":"'Utility-Scale PV-Plus-Battery'!AI170","v":910.23737813073728},{"$f":"'Utility-Scale PV-Plus-Battery'!AJ170","v":899.92063213927815},{"$f":"'Utility-Scale PV-Plus-Battery'!AK170","v":889.60388614781903},{"$f":"'Utility-Scale PV-Plus-Battery'!AL170","v":879.28714015635978},{"$f":"'Utility-Scale PV-Plus-Battery'!AM170","v":868.97039416490065},{"$f":"'Utility-Scale PV-Plus-Battery'!AN170","v":858.65364817344152},{"$f":"'Utility-Scale PV-Plus-Battery'!AO170","v":848.3369021819824},{"$f":"'Utility-Scale PV-Plus-Battery'!AP170","v":838.02015619052315},{"$f":"'Utility-Scale PV-Plus-Battery'!AQ170","v":827.70341019906436}]
["RC3UtClass77","RD","Conservative",30,"Utility-Scale PV-Plus-Battery","Class7",{"$f":"'Utility-Scale PV-Plus-Battery'!L171","v":2015.8860339963876},{"$f":"'Utility-Scale PV-Plus-Battery'!M171","v":2015.8860339963876},{"$f":"'Utility-Scale PV-Plus-Battery'!N171","v":1965.2558703754169},{"$f":"'Utility-Scale PV-Plus-Battery'!O171","v":1914.6257067544459},{"$f":"'Utility-Scale PV-Plus-Battery'!P171","v":1863.9955431334752},{"$f":"'Utility-Scale PV-Plus-Battery'!Q171","v":1813.3653795125042},{"$f":"'Utility-Scale PV-Plus-Battery'!R171","v":1762.7352158915335},{"$f":"'Utility-Scale PV-Plus-Battery'!S171","v":1712.1050522705625},{"$f":"'Utility-Scale PV-Plus-Battery'!T171","v":1661.4748886495915},{"$f":"'Utility-Scale PV-Plus-Battery'!U171","v":1610.8447250286208},{"$f":"'Utility-Scale PV-Plus-Battery'!V171","v":1560.2145614076499},{"$f":"'Utility-Scale PV-Plus-Battery'!W171","v":1509.5843977866789},{"$f":"'Utility-Scale PV-Plus-Battery'!X171","v":1485.8070943987573},{"$f":"'Utility-Scale PV-Plus-Battery'!Y171","v":1462.0297910108354},{"$f":"'Utility-Scale PV-Plus-Battery'!Z171","v":1438.2524876229138},{"$f":"'Utility-Scale PV-Plus-Battery'!AA171","v":1414.4751842349922},{"$f":"'Utility-Scale PV-Plus-Battery'!AB171","v":1390.6978808470706},{"$f":"'Utility-Scale PV-Plus-Battery'!AC171","v":1366.9205774591487},{"$f":"'Utility-Scale PV-Plus-Battery'!AD171","v":1343.1432740712271},{"$f":"'Utility-Scale PV-Plus-Battery'!AE171","v":1319.3659706833055},{"$f":"'Utility-Scale PV-Plus-Battery'!AF171","v":1295.5886672953839},{"$f":"'Utility-Scale PV-Plus-Battery'!AG171","v":1271.8113639074622},{"$f":"'Utility-Scale PV-Plus-Battery'!AH171","v":1248.0340605195404},{"$f":"'Utility-Scale PV-Plus-Battery'!AI171","v":1224.2567571316188},{"$f":"'Utility-Scale PV-Plus-Battery'!AJ171","v":1200.4794537436971},{"$f":"'Utility-Scale PV-Plus-Battery'!AK171","v":1176.7021503557755},{"$f":"'Utility-Scale PV-Plus-Battery'!AL171","v":1152.9248469678537},{"$f":"'Utility-Scale PV-Plus-Battery'!AM171","v":1129.1475435799321},{"$f":"'Utility-Scale PV-Plus-Battery'!AN171","v":1105.3702401920104},{"$f":"'Utility-Scale PV-Plus-Battery'!AO171","v":1081.592936804089},{"$f":"'Utility-Scale PV-Plus-Battery'!AP171","v":1057.8156334161672},{"$f":"'Utility-Scale PV-Plus-Battery'!AQ171","v":1034.0383300282472}]
["RA3UtClass66","RD","Advanced",30,"Utility-Scale PV-Plus-Battery","Class6",{"$f":"'Utility-Scale PV-Plus-Battery'!L172","v":2015.8860339963876},{"$f":"'Utility-Scale PV-Plus-Battery'!M172","v":2015.8860339963876},{"$f":"'Utility-Scale PV-Plus-Battery'!N172","v":1897.0677716166554},{"$f":"'Utility-Scale PV-Plus-Battery'!O172","v":1778.2495092369231},{"$f":"'Utility-Scale PV-Plus-Battery'!P172","v":1659.4312468571909},{"$f":"'Utility-Scale PV-Plus-Battery'!Q172","v":1540.6129844774584},{"$f":"'Utility-Scale PV-Plus-Battery'!R172","v":1421.794722097726},{"$f":"'Utility-Scale PV-Plus-Battery'!S172","v":1302.9764597179937},{"$f":"'Utility-Scale PV-Plus-Battery'!T172","v":1184.1581973382613},{"$f":"'Utility-Scale PV-Plus-Battery'!U172","v":1065.3399349585291},{"$f":"'Utility-Scale PV-Plus-Battery'!V172","v":946.52167257879671},{"$f":"'Utility-Scale PV-Plus-Battery'!W172","v":827.70341019906436},{"$f":"'Utility-Scale PV-Plus-Battery'!X172","v":815.93005244579797},{"$f":"'Utility-Scale PV-Plus-Battery'!Y172","v":804.15669469253146},{"$f":"'Utility-Scale PV-Plus-Battery'!Z172","v":792.38333693926495},{"$f":"'Utility-Scale PV-Plus-Battery'!AA172","v":780.60997918599844},{"$f":"'Utility-Scale PV-Plus-Battery'!AB172","v":768.83662143273193},{"$f":"'Utility-Scale PV-Plus-Battery'!AC172","v":757.06326367946554},{"$f":"'Utility-Scale PV-Plus-Battery'!AD172","v":745.28990592619903},{"$f":"'Utility-Scale PV-Plus-Battery'!AE172","v":733.51654817293252},{"$f":"'Utility-Scale PV-Plus-Battery'!AF172","v":721.74319041966601},{"$f":"'Utility-Scale PV-Plus-Battery'!AG172","v":709.96983266639961},{"$f":"'Utility-Scale PV-Plus-Battery'!AH172","v":698.1964749131331},{"$f":"'Utility-Scale PV-Plus-Battery'!AI172","v":686.42311715986659},{"$f":"'Utility-Scale PV-Plus-Battery'!AJ172","v":674.64975940660008},{"$f":"'Utility-Scale PV-Plus-Battery'!AK172","v":662.87640165333369},{"$f":"'Utility-Scale PV-Plus-Battery'!AL172","v":651.10304390006718},{"$f":"'Utility-Scale PV-Plus-Battery'!AM172","v":639.32968614680067},{"$f":"'Utility-Scale PV-Plus-Battery'!AN172","v":627.55632839353416},{"$f":"'Utility-Scale PV-Plus-Battery'!AO172","v":615.78297064026765},{"$f":"'Utility-Scale PV-Plus-Battery'!AP172","v":604.00961288700125},{"$f":"'Utility-Scale PV-Plus-Battery'!AQ172","v":592.23625513373543}]
["RM3UtClass66","RD","Moderate",30,"Utility-Scale PV-Plus-Battery","Class6",{"$f":"'Utility-Scale PV-Plus-Battery'!L173","v":2015.8860339963876},{"$f":"'Utility-Scale PV-Plus-Battery'!M173","v":2015.8860339963876},{"$f":"'Utility-Scale PV-Plus-Battery'!N173","v":1917.7012635995734},{"$f":"'Utility-Scale PV-Plus-Battery'!O173","v":1819.5164932027592},{"$f":"'Utility-Scale PV-Plus-Battery'!P173","v":1721.331722805945},{"$f":"'Utility-Scale PV-Plus-Battery'!Q173","v":1623.1469524091308},{"$f":"'Utility-Scale PV-Plus-Battery'!R173","v":1524.9621820123168},{"$f":"'Utility-Scale PV-Plus-Battery'!S173","v":1426.7774116155028},{"$f":"'Utility-Scale PV-Plus-Battery'!T173","v":1328.5926412186886},{"$f":"'Utility-Scale PV-Plus-Battery'!U173","v":1230.4078708218744},{"$f":"'Utility-Scale PV-Plus-Battery'!V173","v":1132.2231004250605},{"$f":"'Utility-Scale PV-Plus-Battery'!W173","v":1034.0383300282472},{"$f":"'Utility-Scale PV-Plus-Battery'!X173","v":1023.721584036788},{"$f":"'Utility-Scale PV-Plus-Battery'!Y173","v":1013.4048380453288},{"$f":"'Utility-Scale PV-Plus-Battery'!Z173","v":1003.0880920538697},{"$f":"'Utility-Scale PV-Plus-Battery'!AA173","v":992.77134606241054},{"$f":"'Utility-Scale PV-Plus-Battery'!AB173","v":982.45460007095141},{"$f":"'Utility-Scale PV-Plus-Battery'!AC173","v":972.13785407949217},{"$f":"'Utility-Scale PV-Plus-Battery'!AD173","v":961.82110808803304},{"$f":"'Utility-Scale PV-Plus-Battery'!AE173","v":951.50436209657391},{"$f":"'Utility-Scale PV-Plus-Battery'!AF173","v":941.18761610511478},{"$f":"'Utility-Scale PV-Plus-Battery'!AG173","v":930.87087011365554},{"$f":"'Utility-Scale PV-Plus-Battery'!AH173","v":920.55412412219641},{"$f":"'Utility-Scale PV-Plus-Battery'!AI173","v":910.23737813073728},{"$f":"'Utility-Scale PV-Plus-Battery'!AJ173","v":899.92063213927815},{"$f":"'Utility-Scale PV-Plus-Battery'!AK173","v":889.60388614781903},{"$f":"'Utility-Scale PV-Plus-Battery'!AL173","v":879.28714015635978},{"$f":"'Utility-Scale PV-Plus-Battery'!AM173","v":868.97039416490065},{"$f":"'Utility-Scale PV-Plus-Battery'!AN173","v":858.65364817344152},{"$f":"'Utility-Scale PV-Plus-Battery'!AO173","v":848.3369021819824},{"$f":"'Utility-Scale PV-Plus-Battery'!AP173","v":838.02015619052315},{"$f":"'Utility-Scale PV-Plus-Battery'!AQ173","v":827.70341019906436}]
["RC3UtClass66","RD","Conservative",30,"Utility-Scale PV-Plus-Battery","Class6",{"$f":"'Utility-Scale PV-Plus-Battery'!L174","v":2015.8860339963876},{"$f":"'Utility-Scale PV-Plus-Battery'!M174","v":2015.8860339963876},{"$f":"'Utility-Scale PV-Plus-Battery'!N174","v":1965.2558703754169},{"$f":"'Utility-Scale PV-Plus-Battery'!O174","v":1914.6257067544459},{"$f":"'Utility-Scale PV-Plus-Battery'!P174","v":1863.9955431334752},{"$f":"'Utility-Scale PV-Plus-Battery'!Q174","v":1813.3653795125042},{"$f":"'Utility-Scale PV-Plus-Battery'!R174","v":1762.7352158915335},{"$f":"'Utility-Scale PV-Plus-Battery'!S174","v":1712.1050522705625},{"$f":"'Utility-Scale PV-Plus-Battery'!T174","v":1661.4748886495915},{"$f":"'Utility-Scale PV-Plus-Battery'!U174","v":1610.8447250286208},{"$f":"'Utility-Scale PV-Plus-Battery'!V174","v":1560.2145614076499},{"$f":"'Utility-Scale PV-Plus-Battery'!W174","v":1509.5843977866789},{"$f":"'Utility-Scale PV-Plus-Battery'!X174","v":1485.8070943987573},{"$f":"'Utility-Scale PV-Plus-Battery'!Y174","v":1462.0297910108354},{"$f":"'Utility-Scale PV-Plus-Battery'!Z174","v":1438.2524876229138},{"$f":"'Utility-Scale PV-Plus-Battery'!AA174","v":1414.4751842349922},{"$f":"'Utility-Scale PV-Plus-Battery'!AB174","v":1390.6978808470706},{"$f":"'Utility-Scale PV-Plus-Battery'!AC174","v":1366.9205774591487},{"$f":"'Utility-Scale PV-Plus-Battery'!AD174","v":1343.1432740712271},{"$f":"'Utility-Scale PV-Plus-Battery'!AE174","v":1319.3659706833055},{"$f":"'Utility-Scale PV-Plus-Battery'!AF174","v":1295.5886672953839},{"$f":"'Utility-Scale PV-Plus-Battery'!AG174","v":1271.8113639074622},{"$f":"'Utility-Scale PV-Plus-Battery'!AH174","v":1248.0340605195404},{"$f":"'Utility-Scale PV-Plus-Battery'!AI174","v":1224.2567571316188},{"$f":"'Utility-Scale PV-Plus-Battery'!AJ174","v":1200.4794537436971},{"$f":"'Utility-Scale PV-Plus-Battery'!AK174","v":1176.7021503557755},{"$f":"'Utility-Scale PV-Plus-Battery'!AL174","v":1152.9248469678537},{"$f":"'Utility-Scale PV-Plus-Battery'!AM174","v":1129.1475435799321},{"$f":"'Utility-Scale PV-Plus-Battery'!AN174","v":1105.3702401920104},{"$f":"'Utility-Scale PV-Plus-Battery'!AO174","v":1081.592936804089},{"$f":"'Utility-Scale PV-Plus-Battery'!AP174","v":1057.8156334161672},{"$f":"'Utility-Scale PV-Plus-Battery'!AQ174","v":1034.0383300282472}]
[{"$f":"_xlfn.CONCAT(LEFT(B282,1), LEFT(C282,1), LEFT(D282,1),LEFT(E282,2),LEFT(F282,6),RIGHT(F282,1))","v":"RA3UtClass55"},"RD","Advanced",30,"Utility-Scale PV-Plus-Battery","Class5",{"$f":"'Utility-Scale PV-Plus-Battery'!L175","v":2015.8860339963876},{"$f":"'Utility-Scale PV-Plus-Battery'!M175","v":2015.8860339963876},{"$f":"'Utility-Scale PV-Plus-Battery'!N175","v":1897.0677716166554},{"$f":"'Utility-Scale PV-Plus-Battery'!O175","v":1778.2495092369231},{"$f":"'Utility-Scale PV-Plus-Battery'!P175","v":1659.4312468571909},{"$f":"'Utility-Scale PV-Plus-Battery'!Q175","v":1540.6129844774584},{"$f":"'Utility-Scale PV-Plus-Battery'!R175","v":1421.794722097726},{"$f":"'Utility-Scale PV-Plus-Battery'!S175","v":1302.9764597179937},{"$f":"'Utility-Scale PV-Plus-Battery'!T175","v":1184.1581973382613},{"$f":"'Utility-Scale PV-Plus-Battery'!U175","v":1065.3399349585291},{"$f":"'Utility-Scale PV-Plus-Battery'!V175","v":946.52167257879671},{"$f":"'Utility-Scale PV-Plus-Battery'!W175","v":827.70341019906436},{"$f":"'Utility-Scale PV-Plus-Battery'!X175","v":815.93005244579797},{"$f":"'Utility-Scale PV-Plus-Battery'!Y175","v":804.15669469253146},{"$f":"'Utility-Scale PV-Plus-Battery'!Z175","v":792.38333693926495},{"$f":"'Utility-Scale PV-Plus-Battery'!AA175","v":780.60997918599844},{"$f":"'Utility-Scale PV-Plus-Battery'!AB175","v":768.83662143273193},{"$f":"'Utility-Scale PV-Plus-Battery'!AC175","v":757.06326367946554},{"$f":"'Utility-Scale PV-Plus-Battery'!AD175","v":745.28990592619903},{"$f":"'Utility-Scale PV-Plus-Battery'!AE175","v":733.51654817293252},{"$f":"'Utility-Scale PV-Plus-Battery'!AF175","v":721.74319041966601},{"$f":"'Utility-Scale PV-Plus-Battery'!AG175","v":709.96983266639961},{"$f":"'Utility-Scale PV-Plus-Battery'!AH175","v":698.1964749131331},{"$f":"'Utility-Scale PV-Plus-Battery'!AI175","v":686.42311715986659},{"$f":"'Utility-Scale PV-Plus-Battery'!AJ175","v":674.64975940660008},{"$f":"'Utility-Scale PV-Plus-Battery'!AK175","v":662.87640165333369},{"$f":"'Utility-Scale PV-Plus-Battery'!AL175","v":651.10304390006718},{"$f":"'Utility-Scale PV-Plus-Battery'!AM175","v":639.32968614680067},{"$f":"'Utility-Scale PV-Plus-Battery'!AN175","v":627.55632839353416},{"$f":"'Utility-Scale PV-Plus-Battery'!AO175","v":615.78297064026765},{"$f":"'Utility-Scale PV-Plus-Battery'!AP175","v":604.00961288700125},{"$f":"'Utility-Scale PV-Plus-Battery'!AQ175","v":592.23625513373543}]
["RM3UtClass55","RD","Moderate",30,"Utility-Scale PV-Plus-Battery","Class5",{"$f":"'Utility-Scale PV-Plus-Battery'!L176","v":2015.8860339963876},{"$f":"'Utility-Scale PV-Plus-Battery'!M176","v":2015.8860339963876},{"$f":"'Utility-Scale PV-Plus-Battery'!N176","v":1917.7012635995734},{"$f":"'Utility-Scale PV-Plus-Battery'!O176","v":1819.5164932027592},{"$f":"'Utility-Scale PV-Plus-Battery'!P176","v":1721.331722805945},{"$f":"'Utility-Scale PV-Plus-Battery'!Q176","v":1623.1469524091308},{"$f":"'Utility-Scale PV-Plus-Battery'!R176","v":1524.9621820123168},{"$f":"'Utility-Scale PV-Plus-Battery'!S176","v":1426.7774116155028},{"$f":"'Utility-Scale PV-Plus-Battery'!T176","v":1328.5926412186886},{"$f":"'Utility-Scale PV-Plus-Battery'!U176","v":1230.4078708218744},{"$f":"'Utility-Scale PV-Plus-Battery'!V176","v":1132.2231004250605},{"$f":"'Utility-Scale PV-Plus-Battery'!W176","v":1034.0383300282472},{"$f":"'Utility-Scale PV-Plus-Battery'!X176","v":1023.721584036788},{"$f":"'Utility-Scale PV-Plus-Battery'!Y176","v":1013.4048380453288},{"$f":"'Utility-Scale PV-Plus-Battery'!Z176","v":1003.0880920538697},{"$f":"'Utility-Scale PV-Plus-Battery'!AA176","v":992.77134606241054},{"$f":"'Utility-Scale PV-Plus-Battery'!AB176","v":982.45460007095141},{"$f":"'Utility-Scale PV-Plus-Battery'!AC176","v":972.13785407949217},{"$f":"'Utility-Scale PV-Plus-Battery'!AD176","v":961.82110808803304},{"$f":"'Utility-Scale PV-Plus-Battery'!AE176","v":951.50436209657391},{"$f":"'Utility-Scale PV-Plus-Battery'!AF176","v":941.18761610511478},{"$f":"'Utility-Scale PV-Plus-Battery'!AG176","v":930.87087011365554},{"$f":"'Utility-Scale PV-Plus-Battery'!AH176","v":920.55412412219641},{"$f":"'Utility-Scale PV-Plus-Battery'!AI176","v":910.23737813073728},{"$f":"'Utility-Scale PV-Plus-Battery'!AJ176","v":899.92063213927815},{"$f":"'Utility-Scale PV-Plus-Battery'!AK176","v":889.60388614781903},{"$f":"'Utility-Scale PV-Plus-Battery'!AL176","v":879.28714015635978},{"$f":"'Utility-Scale PV-Plus-Battery'!AM176","v":868.97039416490065},{"$f":"'Utility-Scale PV-Plus-Battery'!AN176","v":858.65364817344152},{"$f":"'Utility-Scale PV-Plus-Battery'!AO176","v":848.3369021819824},{"$f":"'Utility-Scale PV-Plus-Battery'!AP176","v":838.02015619052315},{"$f":"'Utility-Scale PV-Plus-Battery'!AQ176","v":827.70341019906436}]
["RC3UtClass55","RD","Conservative",30,"Utility-Scale PV-Plus-Battery","Class5",{"$f":"'Utility-Scale PV-Plus-Battery'!L177","v":2015.8860339963876},{"$f":"'Utility-Scale PV-Plus-Battery'!M177","v":2015.8860339963876},{"$f":"'Utility-Scale PV-Plus-Battery'!N177","v":1965.2558703754169},{"$f":"'Utility-Scale PV-Plus-Battery'!O177","v":1914.6257067544459},{"$f":"'Utility-Scale PV-Plus-Battery'!P177","v":1863.9955431334752},{"$f":"'Utility-Scale PV-Plus-Battery'!Q177","v":1813.3653795125042},{"$f":"'Utility-Scale PV-Plus-Battery'!R177","v":1762.7352158915335},{"$f":"'Utility-Scale PV-Plus-Battery'!S177","v":1712.1050522705625},{"$f":"'Utility-Scale PV-Plus-Battery'!T177","v":1661.4748886495915},{"$f":"'Utility-Scale PV-Plus-Battery'!U177","v":1610.8447250286208},{"$f":"'Utility-Scale PV-Plus-Battery'!V177","v":1560.2145614076499},{"$f":"'Utility-Scale PV-Plus-Battery'!W177","v":1509.5843977866789},{"$f":"'Utility-Scale PV-Plus-Battery'!X177","v":1485.8070943987573},{"$f":"'Utility-Scale PV-Plus-Battery'!Y177","v":1462.0297910108354},{"$f":"'Utility-Scale PV-Plus-Battery'!Z177","v":1438.2524876229138},{"$f":"'Utility-Scale PV-Plus-Battery'!AA177","v":1414.4751842349922},{"$f":"'Utility-Scale PV-Plus-Battery'!AB177","v":1390.6978808470706},{"$f":"'Utility-Scale PV-Plus-Battery'!AC177","v":1366.9205774591487},{"$f":"'Utility-Scale PV-Plus-Battery'!AD177","v":1343.1432740712271},{"$f":"'Utility-Scale PV-Plus-Battery'!AE177","v":1319.3659706833055},{"$f":"'Utility-Scale PV-Plus-Battery'!AF177","v":1295.5886672953839},{"$f":"'Utility-Scale PV-Plus-Battery'!AG177","v":1271.8113639074622},{"$f":"'Utility-Scale PV-Plus-Battery'!AH177","v":1248.0340605195404},{"$f":"'Utility-Scale PV-Plus-Battery'!AI177","v":1224.2567571316188},{"$f":"'Utility-Scale PV-Plus-Battery'!AJ177","v":1200.4794537436971},{"$f":"'Utility-Scale PV-Plus-Battery'!AK177","v":1176.7021503557755},{"$f":"'Utility-Scale PV-Plus-Battery'!AL177","v":1152.9248469678537},{"$f":"'Utility-Scale PV-Plus-Battery'!AM177","v":1129.1475435799321},{"$f":"'Utility-Scale PV-Plus-Battery'!AN177","v":1105.3702401920104},{"$f":"'Utility-Scale PV-Plus-Battery'!AO177","v":1081.592936804089},{"$f":"'Utility-Scale PV-Plus-Battery'!AP177","v":1057.8156334161672},{"$f":"'Utility-Scale PV-Plus-Battery'!AQ177","v":1034.0383300282472}]
["RA3UtClass44","RD","Advanced",30,"Utility-Scale PV-Plus-Battery","Class4",{"$f":"'Utility-Scale PV-Plus-Battery'!L178","v":2015.8860339963876},{"$f":"'Utility-Scale PV-Plus-Battery'!M178","v":2015.8860339963876},{"$f":"'Utility-Scale PV-Plus-Battery'!N178","v":1897.0677716166554},{"$f":"'Utility-Scale PV-Plus-Battery'!O178","v":1778.2495092369231},{"$f":"'Utility-Scale PV-Plus-Battery'!P178","v":1659.4312468571909},{"$f":"'Utility-Scale PV-Plus-Battery'!Q178","v":1540.6129844774584},{"$f":"'Utility-Scale PV-Plus-Battery'!R178","v":1421.794722097726},{"$f":"'Utility-Scale PV-Plus-Battery'!S178","v":1302.9764597179937},{"$f":"'Utility-Scale PV-Plus-Battery'!T178","v":1184.1581973382613},{"$f":"'Utility-Scale PV-Plus-Battery'!U178","v":1065.3399349585291},{"$f":"'Utility-Scale PV-Plus-Battery'!V178","v":946.52167257879671},{"$f":"'Utility-Scale PV-Plus-Battery'!W178","v":827.70341019906436},{"$f":"'Utility-Scale PV-Plus-Battery'!X178","v":815.93005244579797},{"$f":"'Utility-Scale PV-Plus-Battery'!Y178","v":804.15669469253146},{"$f":"'Utility-Scale PV-Plus-Battery'!Z178","v":792.38333693926495},{"$f":"'Utility-Scale PV-Plus-Battery'!AA178","v":780.60997918599844},{"$f":"'Utility-Scale PV-Plus-Battery'!AB178","v":768.83662143273193},{"$f":"'Utility-Scale PV-Plus-Battery'!AC178","v":757.06326367946554},{"$f":"'Utility-Scale PV-Plus-Battery'!AD178","v":745.28990592619903},{"$f":"'Utility-Scale PV-Plus-Battery'!AE178","v":733.51654817293252},{"$f":"'Utility-Scale PV-Plus-Battery'!AF178","v":721.74319041966601},{"$f":"'Utility-Scale PV-Plus-Battery'!AG178","v":709.96983266639961},{"$f":"'Utility-Scale PV-Plus-Battery'!AH178","v":698.1964749131331},{"$f":"'Utility-Scale PV-Plus-Battery'!AI178","v":686.42311715986659},{"$f":"'Utility-Scale PV-Plus-Battery'!AJ178","v":674.64975940660008},{"$f":"'Utility-Scale PV-Plus-Battery'!AK178","v":662.87640165333369},{"$f":"'Utility-Scale PV-Plus-Battery'!AL178","v":651.10304390006718},{"$f":"'Utility-Scale PV-Plus-Battery'!AM178","v":639.32968614680067},{"$f":"'Utility-Scale PV-Plus-Battery'!AN178","v":627.55632839353416},{"$f":"'Utility-Scale PV-Plus-Battery'!AO178","v":615.78297064026765},{"$f":"'Utility-Scale PV-Plus-Battery'!AP178","v":604.00961288700125},{"$f":"'Utility-Scale PV-Plus-Battery'!AQ178","v":592.23625513373543}]
["RM3UtClass44","RD","Moderate",30,"Utility-Scale PV-Plus-Battery","Class4",{"$f":"'Utility-Scale PV-Plus-Battery'!L179","v":2015.8860339963876},{"$f":"'Utility-Scale PV-Plus-Battery'!M179","v":2015.8860339963876},{"$f":"'Utility-Scale PV-Plus-Battery'!N179","v":1917.7012635995734},{"$f":"'Utility-Scale PV-Plus-Battery'!O179","v":1819.5164932027592},{"$f":"'Utility-Scale PV-Plus-Battery'!P179","v":1721.331722805945},{"$f":"'Utility-Scale PV-Plus-Battery'!Q179","v":1623.1469524091308},{"$f":"'Utility-Scale PV-Plus-Battery'!R179","v":1524.9621820123168},{"$f":"'Utility-Scale PV-Plus-Battery'!S179","v":1426.7774116155028},{"$f":"'Utility-Scale PV-Plus-Battery'!T179","v":1328.5926412186886},{"$f":"'Utility-Scale PV-Plus-Battery'!U179","v":1230.4078708218744},{"$f":"'Utility-Scale PV-Plus-Battery'!V179","v":1132.2231004250605},{"$f":"'Utility-Scale PV-Plus-Battery'!W179","v":1034.0383300282472},{"$f":"'Utility-Scale PV-Plus-Battery'!X179","v":1023.721584036788},{"$f":"'Utility-Scale PV-Plus-Battery'!Y179","v":1013.4048380453288},{"$f":"'Utility-Scale PV-Plus-Battery'!Z179","v":1003.0880920538697},{"$f":"'Utility-Scale PV-Plus-Battery'!AA179","v":992.77134606241054},{"$f":"'Utility-Scale PV-Plus-Battery'!AB179","v":982.45460007095141},{"$f":"'Utility-Scale PV-Plus-Battery'!AC179","v":972.13785407949217},{"$f":"'Utility-Scale PV-Plus-Battery'!AD179","v":961.82110808803304},{"$f":"'Utility-Scale PV-Plus-Battery'!AE179","v":951.50436209657391},{"$f":"'Utility-Scale PV-Plus-Battery'!AF179","v":941.18761610511478},{"$f":"'Utility-Scale PV-Plus-Battery'!AG179","v":930.87087011365554},{"$f":"'Utility-Scale PV-Plus-Battery'!AH179","v":920.55412412219641},{"$f":"'Utility-Scale PV-Plus-Battery'!AI179","v":910.23737813073728},{"$f":"'Utility-Scale PV-Plus-Battery'!AJ179","v":899.92063213927815},{"$f":"'Utility-Scale PV-Plus-Battery'!AK179","v":889.60388614781903},{"$f":"'Utility-Scale PV-Plus-Battery'!AL179","v":879.28714015635978},{"$f":"'Utility-Scale PV-Plus-Battery'!AM179","v":868.97039416490065},{"$f":"'Utility-Scale PV-Plus-Battery'!AN179","v":858.65364817344152},{"$f":"'Utility-Scale PV-Plus-Battery'!AO179","v":848.3369021819824},{"$f":"'Utility-Scale PV-Plus-Battery'!AP179","v":838.02015619052315},{"$f":"'Utility-Scale PV-Plus-Battery'!AQ179","v":827.70341019906436}]
["RC3UtClass44","RD","Conservative",30,"Utility-Scale PV-Plus-Battery","Class4",{"$f":"'Utility-Scale PV-Plus-Battery'!L180","v":2015.8860339963876},{"$f":"'Utility-Scale PV-Plus-Battery'!M180","v":2015.8860339963876},{"$f":"'Utility-Scale PV-Plus-Battery'!N180","v":1965.2558703754169},{"$f":"'Utility-Scale PV-Plus-Battery'!O180","v":1914.6257067544459},{"$f":"'Utility-Scale PV-Plus-Battery'!P180","v":1863.9955431334752},{"$f":"'Utility-Scale PV-Plus-Battery'!Q180","v":1813.3653795125042},{"$f":"'Utility-Scale PV-Plus-Battery'!R180","v":1762.7352158915335},{"$f":"'Utility-Scale PV-Plus-Battery'!S180","v":1712.1050522705625},{"$f":"'Utility-Scale PV-Plus-Battery'!T180","v":1661.4748886495915},{"$f":"'Utility-Scale PV-Plus-Battery'!U180","v":1610.8447250286208},{"$f":"'Utility-Scale PV-Plus-Battery'!V180","v":1560.2145614076499},{"$f":"'Utility-Scale PV-Plus-Battery'!W180","v":1509.5843977866789},{"$f":"'Utility-Scale PV-Plus-Battery'!X180","v":1485.8070943987573},{"$f":"'Utility-Scale PV-Plus-Battery'!Y180","v":1462.0297910108354},{"$f":"'Utility-Scale PV-Plus-Battery'!Z180","v":1438.2524876229138},{"$f":"'Utility-Scale PV-Plus-Battery'!AA180","v":1414.4751842349922},{"$f":"'Utility-Scale PV-Plus-Battery'!AB180","v":1390.6978808470706},{"$f":"'Utility-Scale PV-Plus-Battery'!AC180","v":1366.9205774591487},{"$f":"'Utility-Scale PV-Plus-Battery'!AD180","v":1343.1432740712271},{"$f":"'Utility-Scale PV-Plus-Battery'!AE180","v":1319.3659706833055},{"$f":"'Utility-Scale PV-Plus-Battery'!AF180","v":1295.5886672953839},{"$f":"'Utility-Scale PV-Plus-Battery'!AG180","v":1271.8113639074622},{"$f":"'Utility-Scale PV-Plus-Battery'!AH180","v":1248.0340605195404},{"$f":"'Utility-Scale PV-Plus-Battery'!AI180","v":1224.2567571316188},{"$f":"'Utility-Scale PV-Plus-Battery'!AJ180","v":1200.4794537436971},{"$f":"'Utility-Scale PV-Plus-Battery'!AK180","v":1176.7021503557755},{"$f":"'Utility-Scale PV-Plus-Battery'!AL180","v":1152.9248469678537},{"$f":"'Utility-Scale PV-Plus-Battery'!AM180","v":1129.1475435799321},{"$f":"'Utility-Scale PV-Plus-Battery'!AN180","v":1105.3702401920104},{"$f":"'Utility-Scale PV-Plus-Battery'!AO180","v":1081.592936804089},{"$f":"'Utility-Scale PV-Plus-Battery'!AP180","v":1057.8156334161672},{"$f":"'Utility-Scale PV-Plus-Battery'!AQ180","v":1034.0383300282472}]
["RA3UtClass33","RD","Advanced",30,"Utility-Scale PV-Plus-Battery","Class3",{"$f":"'Utility-Scale PV-Plus-Battery'!L181","v":2015.8860339963876},{"$f":"'Utility-Scale PV-Plus-Battery'!M181","v":2015.8860339963876},{"$f":"'Utility-Scale PV-Plus-Battery'!N181","v":1897.0677716166554},{"$f":"'Utility-Scale PV-Plus-Battery'!O181","v":1778.2495092369231},{"$f":"'Utility-Scale PV-Plus-Battery'!P181","v":1659.4312468571909},{"$f":"'Utility-Scale PV-Plus-Battery'!Q181","v":1540.6129844774584},{"$f":"'Utility-Scale PV-Plus-Battery'!R181","v":1421.794722097726},{"$f":"'Utility-Scale PV-Plus-Battery'!S181","v":1302.9764597179937},{"$f":"'Utility-Scale PV-Plus-Battery'!T181","v":1184.1581973382613},{"$f":"'Utility-Scale PV-Plus-Battery'!U181","v":1065.3399349585291},{"$f":"'Utility-Scale PV-Plus-Battery'!V181","v":946.52167257879671},{"$f":"'Utility-Scale PV-Plus-Battery'!W181","v":827.70341019906436},{"$f":"'Utility-Scale PV-Plus-Battery'!X181","v":815.93005244579797},{"$f":"'Utility-Scale PV-Plus-Battery'!Y181","v":804.15669469253146},{"$f":"'Utility-Scale PV-Plus-Battery'!Z181","v":792.38333693926495},{"$f":"'Utility-Scale PV-Plus-Battery'!AA181","v":780.60997918599844},{"$f":"'Utility-Scale PV-Plus-Battery'!AB181","v":768.83662143273193},{"$f":"'Utility-Scale PV-Plus-Battery'!AC181","v":757.06326367946554},{"$f":"'Utility-Scale PV-Plus-Battery'!AD181","v":745.28990592619903},{"$f":"'Utility-Scale PV-Plus-Battery'!AE181","v":733.51654817293252},{"$f":"'Utility-Scale PV-Plus-Battery'!AF181","v":721.74319041966601},{"$f":"'Utility-Scale PV-Plus-Battery'!AG181","v":709.96983266639961},{"$f":"'Utility-Scale PV-Plus-Battery'!AH181","v":698.1964749131331},{"$f":"'Utility-Scale PV-Plus-Battery'!AI181","v":686.42311715986659},{"$f":"'Utility-Scale PV-Plus-Battery'!AJ181","v":674.64975940660008},{"$f":"'Utility-Scale PV-Plus-Battery'!AK181","v":662.87640165333369},{"$f":"'Utility-Scale PV-Plus-Battery'!AL181","v":651.10304390006718},{"$f":"'Utility-Scale PV-Plus-Battery'!AM181","v":639.32968614680067},{"$f":"'Utility-Scale PV-Plus-Battery'!AN181","v":627.55632839353416},{"$f":"'Utility-Scale PV-Plus-Battery'!AO181","v":615.78297064026765},{"$f":"'Utility-Scale PV-Plus-Battery'!AP181","v":604.00961288700125},{"$f":"'Utility-Scale PV-Plus-Battery'!AQ181","v":592.23625513373543}]
["RM3UtClass33","RD","Moderate",30,"Utility-Scale PV-Plus-Battery","Class3",{"$f":"'Utility-Scale PV-Plus-Battery'!L182","v":2015.8860339963876},{"$f":"'Utility-Scale PV-Plus-Battery'!M182","v":2015.8860339963876},{"$f":"'Utility-Scale PV-Plus-Battery'!N182","v":1917.7012635995734},{"$f":"'Utility-Scale PV-Plus-Battery'!O182","v":1819.5164932027592},{"$f":"'Utility-Scale PV-Plus-Battery'!P182","v":1721.331722805945},{"$f":"'Utility-Scale PV-Plus-Battery'!Q182","v":1623.1469524091308},{"$f":"'Utility-Scale PV-Plus-Battery'!R182","v":1524.9621820123168},{"$f":"'Utility-Scale PV-Plus-Battery'!S182","v":1426.7774116155028},{"$f":"'Utility-Scale PV-Plus-Battery'!T182","v":1328.5926412186886},{"$f":"'Utility-Scale PV-Plus-Battery'!U182","v":1230.4078708218744},{"$f":"'Utility-Scale PV-Plus-Battery'!V182","v":1132.2231004250605},{"$f":"'Utility-Scale PV-Plus-Battery'!W182","v":1034.0383300282472},{"$f":"'Utility-Scale PV-Plus-Battery'!X182","v":1023.721584036788},{"$f":"'Utility-Scale PV-Plus-Battery'!Y182","v":1013.4048380453288},{"$f":"'Utility-Scale PV-Plus-Battery'!Z182","v":1003.0880920538697},{"$f":"'Utility-Scale PV-Plus-Battery'!AA182","v":992.77134606241054},{"$f":"'Utility-Scale PV-Plus-Battery'!AB182","v":982.45460007095141},{"$f":"'Utility-Scale PV-Plus-Battery'!AC182","v":972.13785407949217},{"$f":"'Utility-Scale PV-Plus-Battery'!AD182","v":961.82110808803304},{"$f":"'Utility-Scale PV-Plus-Battery'!AE182","v":951.50436209657391},{"$f":"'Utility-Scale PV-Plus-Battery'!AF182","v":941.18761610511478},{"$f":"'Utility-Scale PV-Plus-Battery'!AG182","v":930.87087011365554},{"$f":"'Utility-Scale PV-Plus-Battery'!AH182","v":920.55412412219641},{"$f":"'Utility-Scale PV-Plus-Battery'!AI182","v":910.23737813073728},{"$f":"'Utility-Scale PV-Plus-Battery'!AJ182","v":899.92063213927815},{"$f":"'Utility-Scale PV-Plus-Battery'!AK182","v":889.60388614781903},{"$f":"'Utility-Scale PV-Plus-Battery'!AL182","v":879.28714015635978},{"$f":"'Utility-Scale PV-Plus-Battery'!AM182","v":868.97039416490065},{"$f":"'Utility-Scale PV-Plus-Battery'!AN182","v":858.65364817344152},{"$f":"'Utility-Scale PV-Plus-Battery'!AO182","v":848.3369021819824},{"$f":"'Utility-Scale PV-Plus-Battery'!AP182","v":838.02015619052315},{"$f":"'Utility-Scale PV-Plus-Battery'!AQ182","v":827.70341019906436}]
["RC3UtClass33","RD","Conservative",30,"Utility-Scale PV-Plus-Battery","Class3",{"$f":"'Utility-Scale PV-Plus-Battery'!L183","v":2015.8860339963876},{"$f":"'Utility-Scale PV-Plus-Battery'!M183","v":2015.8860339963876},{"$f":"'Utility-Scale PV-Plus-Battery'!N183","v":1965.2558703754169},{"$f":"'Utility-Scale PV-Plus-Battery'!O183","v":1914.6257067544459},{"$f":"'Utility-Scale PV-Plus-Battery'!P183","v":1863.9955431334752},{"$f":"'Utility-Scale PV-Plus-Battery'!Q183","v":1813.3653795125042},{"$f":"'Utility-Scale PV-Plus-Battery'!R183","v":1762.7352158915335},{"$f":"'Utility-Scale PV-Plus-Battery'!S183","v":1712.1050522705625},{"$f":"'Utility-Scale PV-Plus-Battery'!T183","v":1661.4748886495915},{"$f":"'Utility-Scale PV-Plus-Battery'!U183","v":1610.8447250286208},{"$f":"'Utility-Scale PV-Plus-Battery'!V183","v":1560.2145614076499},{"$f":"'Utility-Scale PV-Plus-Battery'!W183","v":1509.5843977866789},{"$f":"'Utility-Scale PV-Plus-Battery'!X183","v":1485.8070943987573},{"$f":"'Utility-Scale PV-Plus-Battery'!Y183","v":1462.0297910108354},{"$f":"'Utility-Scale PV-Plus-Battery'!Z183","v":1438.2524876229138},{"$f":"'Utility-Scale PV-Plus-Battery'!AA183","v":1414.4751842349922},{"$f":"'Utility-Scale PV-Plus-Battery'!AB183","v":1390.6978808470706},{"$f":"'Utility-Scale PV-Plus-Battery'!AC183","v":1366.9205774591487},{"$f":"'Utility-Scale PV-Plus-Battery'!AD183","v":1343.1432740712271},{"$f":"'Utility-Scale PV-Plus-Battery'!AE183","v":1319.3659706833055},{"$f":"'Utility-Scale PV-Plus-Battery'!AF183","v":1295.5886672953839},{"$f":"'Utility-Scale PV-Plus-Battery'!AG183","v":1271.8113639074622},{"$f":"'Utility-Scale PV-Plus-Battery'!AH183","v":1248.0340605195404},{"$f":"'Utility-Scale PV-Plus-Battery'!AI183","v":1224.2567571316188},{"$f":"'Utility-Scale PV-Plus-Battery'!AJ183","v":1200.4794537436971},{"$f":"'Utility-Scale PV-Plus-Battery'!AK183","v":1176.7021503557755},{"$f":"'Utility-Scale PV-Plus-Battery'!AL183","v":1152.9248469678537},{"$f":"'Utility-Scale PV-Plus-Battery'!AM183","v":1129.1475435799321},{"$f":"'Utility-Scale PV-Plus-Battery'!AN183","v":1105.3702401920104},{"$f":"'Utility-Scale PV-Plus-Battery'!AO183","v":1081.592936804089},{"$f":"'Utility-Scale PV-Plus-Battery'!AP183","v":1057.8156334161672},{"$f":"'Utility-Scale PV-Plus-Battery'!AQ183","v":1034.0383300282472}]
["RA3UtClass22","RD","Advanced",30,"Utility-Scale PV-Plus-Battery","Class2",{"$f":"'Utility-Scale PV-Plus-Battery'!L184","v":2015.8860339963876},{"$f":"'Utility-Scale PV-Plus-Battery'!M184","v":2015.8860339963876},{"$f":"'Utility-Scale PV-Plus-Battery'!N184","v":1897.0677716166554},{"$f":"'Utility-Scale PV-Plus-Battery'!O184","v":1778.2495092369231},{"$f":"'Utility-Scale PV-Plus-Battery'!P184","v":1659.4312468571909},{"$f":"'Utility-Scale PV-Plus-Battery'!Q184","v":1540.6129844774584},{"$f":"'Utility-Scale PV-Plus-Battery'!R184","v":1421.794722097726},{"$f":"'Utility-Scale PV-Plus-Battery'!S184","v":1302.9764597179937},{"$f":"'Utility-Scale PV-Plus-Battery'!T184","v":1184.1581973382613},{"$f":"'Utility-Scale PV-Plus-Battery'!U184","v":1065.3399349585291},{"$f":"'Utility-Scale PV-Plus-Battery'!V184","v":946.52167257879671},{"$f":"'Utility-Scale PV-Plus-Battery'!W184","v":827.70341019906436},{"$f":"'Utility-Scale PV-Plus-Battery'!X184","v":815.93005244579797},{"$f":"'Utility-Scale PV-Plus-Battery'!Y184","v":804.15669469253146},{"$f":"'Utility-Scale PV-Plus-Battery'!Z184","v":792.38333693926495},{"$f":"'Utility-Scale PV-Plus-Battery'!AA184","v":780.60997918599844},{"$f":"'Utility-Scale PV-Plus-Battery'!AB184","v":768.83662143273193},{"$f":"'Utility-Scale PV-Plus-Battery'!AC184","v":757.06326367946554},{"$f":"'Utility-Scale PV-Plus-Battery'!AD184","v":745.28990592619903},{"$f":"'Utility-Scale PV-Plus-Battery'!AE184","v":733.51654817293252},{"$f":"'Utility-Scale PV-Plus-Battery'!AF184","v":721.74319041966601},{"$f":"'Utility-Scale PV-Plus-Battery'!AG184","v":709.96983266639961},{"$f":"'Utility-Scale PV-Plus-Battery'!AH184","v":698.1964749131331},{"$f":"'Utility-Scale PV-Plus-Battery'!AI184","v":686.42311715986659},{"$f":"'Utility-Scale PV-Plus-Battery'!AJ184","v":674.64975940660008},{"$f":"'Utility-Scale PV-Plus-Battery'!AK184","v":662.87640165333369},{"$f":"'Utility-Scale PV-Plus-Battery'!AL184","v":651.10304390006718},{"$f":"'Utility-Scale PV-Plus-Battery'!AM184","v":639.32968614680067},{"$f":"'Utility-Scale PV-Plus-Battery'!AN184","v":627.55632839353416},{"$f":"'Utility-Scale PV-Plus-Battery'!AO184","v":615.78297064026765},{"$f":"'Utility-Scale PV-Plus-Battery'!AP184","v":604.00961288700125},{"$f":"'Utility-Scale PV-Plus-Battery'!AQ184","v":592.23625513373543}]
["RM3UtClass22","RD","Moderate",30,"Utility-Scale PV-Plus-Battery","Class2",{"$f":"'Utility-Scale PV-Plus-Battery'!L185","v":2015.8860339963876},{"$f":"'Utility-Scale PV-Plus-Battery'!M185","v":2015.8860339963876},{"$f":"'Utility-Scale PV-Plus-Battery'!N185","v":1917.7012635995734},{"$f":"'Utility-Scale PV-Plus-Battery'!O185","v":1819.5164932027592},{"$f":"'Utility-Scale PV-Plus-Battery'!P185","v":1721.331722805945},{"$f":"'Utility-Scale PV-Plus-Battery'!Q185","v":1623.1469524091308},{"$f":"'Utility-Scale PV-Plus-Battery'!R185","v":1524.9621820123168},{"$f":"'Utility-Scale PV-Plus-Battery'!S185","v":1426.7774116155028},{"$f":"'Utility-Scale PV-Plus-Battery'!T185","v":1328.5926412186886},{"$f":"'Utility-Scale PV-Plus-Battery'!U185","v":1230.4078708218744},{"$f":"'Utility-Scale PV-Plus-Battery'!V185","v":1132.2231004250605},{"$f":"'Utility-Scale PV-Plus-Battery'!W185","v":1034.0383300282472},{"$f":"'Utility-Scale PV-Plus-Battery'!X185","v":1023.721584036788},{"$f":"'Utility-Scale PV-Plus-Battery'!Y185","v":1013.4048380453288},{"$f":"'Utility-Scale PV-Plus-Battery'!Z185","v":1003.0880920538697},{"$f":"'Utility-Scale PV-Plus-Battery'!AA185","v":992.77134606241054},{"$f":"'Utility-Scale PV-Plus-Battery'!AB185","v":982.45460007095141},{"$f":"'Utility-Scale PV-Plus-Battery'!AC185","v":972.13785407949217},{"$f":"'Utility-Scale PV-Plus-Battery'!AD185","v":961.82110808803304},{"$f":"'Utility-Scale PV-Plus-Battery'!AE185","v":951.50436209657391},{"$f":"'Utility-Scale PV-Plus-Battery'!AF185","v":941.18761610511478},{"$f":"'Utility-Scale PV-Plus-Battery'!AG185","v":930.87087011365554},{"$f":"'Utility-Scale PV-Plus-Battery'!AH185","v":920.55412412219641},{"$f":"'Utility-Scale PV-Plus-Battery'!AI185","v":910.23737813073728},{"$f":"'Utility-Scale PV-Plus-Battery'!AJ185","v":899.92063213927815},{"$f":"'Utility-Scale PV-Plus-Battery'!AK185","v":889.60388614781903},{"$f":"'Utility-Scale PV-Plus-Battery'!AL185","v":879.28714015635978},{"$f":"'Utility-Scale PV-Plus-Battery'!AM185","v":868.97039416490065},{"$f":"'Utility-Scale PV-Plus-Battery'!AN185","v":858.65364817344152},{"$f":"'Utility-Scale PV-Plus-Battery'!AO185","v":848.3369021819824},{"$f":"'Utility-Scale PV-Plus-Battery'!AP185","v":838.02015619052315},{"$f":"'Utility-Scale PV-Plus-Battery'!AQ185","v":827.70341019906436}]
["RC3UtClass22","RD","Conservative",30,"Utility-Scale PV-Plus-Battery","Class2",{"$f":"'Utility-Scale PV-Plus-Battery'!L186","v":2015.8860339963876},{"$f":"'Utility-Scale PV-Plus-Battery'!M186","v":2015.8860339963876},{"$f":"'Utility-Scale PV-Plus-Battery'!N186","v":1965.2558703754169},{"$f":"'Utility-Scale PV-Plus-Battery'!O186","v":1914.6257067544459},{"$f":"'Utility-Scale PV-Plus-Battery'!P186","v":1863.9955431334752},{"$f":"'Utility-Scale PV-Plus-Battery'!Q186","v":1813.3653795125042},{"$f":"'Utility-Scale PV-Plus-Battery'!R186","v":1762.7352158915335},{"$f":"'Utility-Scale PV-Plus-Battery'!S186","v":1712.1050522705625},{"$f":"'Utility-Scale PV-Plus-Battery'!T186","v":1661.4748886495915},{"$f":"'Utility-Scale PV-Plus-Battery'!U186","v":1610.8447250286208},{"$f":"'Utility-Scale PV-Plus-Battery'!V186","v":1560.2145614076499},{"$f":"'Utility-Scale PV-Plus-Battery'!W186","v":1509.5843977866789},{"$f":"'Utility-Scale PV-Plus-Battery'!X186","v":1485.8070943987573},{"$f":"'Utility-Scale PV-Plus-Battery'!Y186","v":1462.0297910108354},{"$f":"'Utility-Scale PV-Plus-Battery'!Z186","v":1438.2524876229138},{"$f":"'Utility-Scale PV-Plus-Battery'!AA186","v":1414.4751842349922},{"$f":"'Utility-Scale PV-Plus-Battery'!AB186","v":1390.6978808470706},{"$f":"'Utility-Scale PV-Plus-Battery'!AC186","v":1366.9205774591487},{"$f":"'Utility-Scale PV-Plus-Battery'!AD186","v":1343.1432740712271},{"$f":"'Utility-Scale PV-Plus-Battery'!AE186","v":1319.3659706833055},{"$f":"'Utility-Scale PV-Plus-Battery'!AF186","v":1295.5886672953839},{"$f":"'Utility-Scale PV-Plus-Battery'!AG186","v":1271.8113639074622},{"$f":"'Utility-Scale PV-Plus-Battery'!AH186","v":1248.0340605195404},{"$f":"'Utility-Scale PV-Plus-Battery'!AI186","v":1224.2567571316188},{"$f":"'Utility-Scale PV-Plus-Battery'!AJ186","v":1200.4794537436971},{"$f":"'Utility-Scale PV-Plus-Battery'!AK186","v":1176.7021503557755},{"$f":"'Utility-Scale PV-Plus-Battery'!AL186","v":1152.9248469678537},{"$f":"'Utility-Scale PV-Plus-Battery'!AM186","v":1129.1475435799321},{"$f":"'Utility-Scale PV-Plus-Battery'!AN186","v":1105.3702401920104},{"$f":"'Utility-Scale PV-Plus-Battery'!AO186","v":1081.592936804089},{"$f":"'Utility-Scale PV-Plus-Battery'!AP186","v":1057.8156334161672},{"$f":"'Utility-Scale PV-Plus-Battery'!AQ186","v":1034.0383300282472}]
["RA3UtClass11","RD","Advanced",30,"Utility-Scale PV-Plus-Battery","Class1",{"$f":"'Utility-Scale PV-Plus-Battery'!L187","v":2015.8860339963876},{"$f":"'Utility-Scale PV-Plus-Battery'!M187","v":2015.8860339963876},{"$f":"'Utility-Scale PV-Plus-Battery'!N187","v":1897.0677716166554},{"$f":"'Utility-Scale PV-Plus-Battery'!O187","v":1778.2495092369231},{"$f":"'Utility-Scale PV-Plus-Battery'!P187","v":1659.4312468571909},{"$f":"'Utility-Scale PV-Plus-Battery'!Q187","v":1540.6129844774584},{"$f":"'Utility-Scale PV-Plus-Battery'!R187","v":1421.794722097726},{"$f":"'Utility-Scale PV-Plus-Battery'!S187","v":1302.9764597179937},{"$f":"'Utility-Scale PV-Plus-Battery'!T187","v":1184.1581973382613},{"$f":"'Utility-Scale PV-Plus-Battery'!U187","v":1065.3399349585291},{"$f":"'Utility-Scale PV-Plus-Battery'!V187","v":946.52167257879671},{"$f":"'Utility-Scale PV-Plus-Battery'!W187","v":827.70341019906436},{"$f":"'Utility-Scale PV-Plus-Battery'!X187","v":815.93005244579797},{"$f":"'Utility-Scale PV-Plus-Battery'!Y187","v":804.15669469253146},{"$f":"'Utility-Scale PV-Plus-Battery'!Z187","v":792.38333693926495},{"$f":"'Utility-Scale PV-Plus-Battery'!AA187","v":780.60997918599844},{"$f":"'Utility-Scale PV-Plus-Battery'!AB187","v":768.83662143273193},{"$f":"'Utility-Scale PV-Plus-Battery'!AC187","v":757.06326367946554},{"$f":"'Utility-Scale PV-Plus-Battery'!AD187","v":745.28990592619903},{"$f":"'Utility-Scale PV-Plus-Battery'!AE187","v":733.51654817293252},{"$f":"'Utility-Scale PV-Plus-Battery'!AF187","v":721.74319041966601},{"$f":"'Utility-Scale PV-Plus-Battery'!AG187","v":709.96983266639961},{"$f":"'Utility-Scale PV-Plus-Battery'!AH187","v":698.1964749131331},{"$f":"'Utility-Scale PV-Plus-Battery'!AI187","v":686.42311715986659},{"$f":"'Utility-Scale PV-Plus-Battery'!AJ187","v":674.64975940660008},{"$f":"'Utility-Scale PV-Plus-Battery'!AK187","v":662.87640165333369},{"$f":"'Utility-Scale PV-Plus-Battery'!AL187","v":651.10304390006718},{"$f":"'Utility-Scale PV-Plus-Battery'!AM187","v":639.32968614680067},{"$f":"'Utility-Scale PV-Plus-Battery'!AN187","v":627.55632839353416},{"$f":"'Utility-Scale PV-Plus-Battery'!AO187","v":615.78297064026765},{"$f":"'Utility-Scale PV-Plus-Battery'!AP187","v":604.00961288700125},{"$f":"'Utility-Scale PV-Plus-Battery'!AQ187","v":592.23625513373543}]
["RM3UtClass11","RD","Moderate",30,"Utility-Scale PV-Plus-Battery","Class1",{"$f":"'Utility-Scale PV-Plus-Battery'!L188","v":2015.8860339963876},{"$f":"'Utility-Scale PV-Plus-Battery'!M188","v":2015.8860339963876},{"$f":"'Utility-Scale PV-Plus-Battery'!N188","v":1917.7012635995734},{"$f":"'Utility-Scale PV-Plus-Battery'!O188","v":1819.5164932027592},{"$f":"'Utility-Scale PV-Plus-Battery'!P188","v":1721.331722805945},{"$f":"'Utility-Scale PV-Plus-Battery'!Q188","v":1623.1469524091308},{"$f":"'Utility-Scale PV-Plus-Battery'!R188","v":1524.9621820123168},{"$f":"'Utility-Scale PV-Plus-Battery'!S188","v":1426.7774116155028},{"$f":"'Utility-Scale PV-Plus-Battery'!T188","v":1328.5926412186886},{"$f":"'Utility-Scale PV-Plus-Battery'!U188","v":1230.4078708218744},{"$f":"'Utility-Scale PV-Plus-Battery'!V188","v":1132.2231004250605},{"$f":"'Utility-Scale PV-Plus-Battery'!W188","v":1034.0383300282472},{"$f":"'Utility-Scale PV-Plus-Battery'!X188","v":1023.721584036788},{"$f":"'Utility-Scale PV-Plus-Battery'!Y188","v":1013.4048380453288},{"$f":"'Utility-Scale PV-Plus-Battery'!Z188","v":1003.0880920538697},{"$f":"'Utility-Scale PV-Plus-Battery'!AA188","v":992.77134606241054},{"$f":"'Utility-Scale PV-Plus-Battery'!AB188","v":982.45460007095141},{"$f":"'Utility-Scale PV-Plus-Battery'!AC188","v":972.13785407949217},{"$f":"'Utility-Scale PV-Plus-Battery'!AD188","v":961.82110808803304},{"$f":"'Utility-Scale PV-Plus-Battery'!AE188","v":951.50436209657391},{"$f":"'Utility-Scale PV-Plus-Battery'!AF188","v":941.18761610511478},{"$f":"'Utility-Scale PV-Plus-Battery'!AG188","v":930.87087011365554},{"$f":"'Utility-Scale PV-Plus-Battery'!AH188","v":920.55412412219641},{"$f":"'Utility-Scale PV-Plus-Battery'!AI188","v":910.23737813073728},{"$f":"'Utility-Scale PV-Plus-Battery'!AJ188","v":899.92063213927815},{"$f":"'Utility-Scale PV-Plus-Battery'!AK188","v":889.60388614781903},{"$f":"'Utility-Scale PV-Plus-Battery'!AL188","v":879.28714015635978},{"$f":"'Utility-Scale PV-Plus-Battery'!AM188","v":868.97039416490065},{"$f":"'Utility-Scale PV-Plus-Battery'!AN188","v":858.65364817344152},{"$f":"'Utility-Scale PV-Plus-Battery'!AO188","v":848.3369021819824},{"$f":"'Utility-Scale PV-Plus-Battery'!AP188","v":838.02015619052315},{"$f":"'Utility-Scale PV-Plus-Battery'!AQ188","v":827.70341019906436}]
["RC3UtClass11","RD","Conservative",30,"Utility-Scale PV-Plus-Battery","Class1",{"$f":"'Utility-Scale PV-Plus-Battery'!L189","v":2015.8860339963876},{"$f":"'Utility-Scale PV-Plus-Battery'!M189","v":2015.8860339963876},{"$f":"'Utility-Scale PV-Plus-Battery'!N189","v":1965.2558703754169},{"$f":"'Utility-Scale PV-Plus-Battery'!O189","v":1914.6257067544459},{"$f":"'Utility-Scale PV-Plus-Battery'!P189","v":1863.9955431334752},{"$f":"'Utility-Scale PV-Plus-Battery'!Q189","v":1813.3653795125042},{"$f":"'Utility-Scale PV-Plus-Battery'!R189","v":1762.7352158915335},{"$f":"'Utility-Scale PV-Plus-Battery'!S189","v":1712.1050522705625},{"$f":"'Utility-Scale PV-Plus-Battery'!T189","v":1661.4748886495915},{"$f":"'Utility-Scale PV-Plus-Battery'!U189","v":1610.8447250286208},{"$f":"'Utility-Scale PV-Plus-Battery'!V189","v":1560.2145614076499},{"$f":"'Utility-Scale PV-Plus-Battery'!W189","v":1509.5843977866789},{"$f":"'Utility-Scale PV-Plus-Battery'!X189","v":1485.8070943987573},{"$f":"'Utility-Scale PV-Plus-Battery'!Y189","v":1462.0297910108354},{"$f":"'Utility-Scale PV-Plus-Battery'!Z189","v":1438.2524876229138},{"$f":"'Utility-Scale PV-Plus-Battery'!AA189","v":1414.4751842349922},{"$f":"'Utility-Scale PV-Plus-Battery'!AB189","v":1390.6978808470706},{"$f":"'Utility-Scale PV-Plus-Battery'!AC189","v":1366.9205774591487},{"$f":"'Utility-Scale PV-Plus-Battery'!AD189","v":1343.1432740712271},{"$f":"'Utility-Scale PV-Plus-Battery'!AE189","v":1319.3659706833055},{"$f":"'Utility-Scale PV-Plus-Battery'!AF189","v":1295.5886672953839},{"$f":"'Utility-Scale PV-Plus-Battery'!AG189","v":1271.8113639074622},{"$f":"'Utility-Scale PV-Plus-Battery'!AH189","v":1248.0340605195404},{"$f":"'Utility-Scale PV-Plus-Battery'!AI189","v":1224.2567571316188},{"$f":"'Utility-Scale PV-Plus-Battery'!AJ189","v":1200.4794537436971},{"$f":"'Utility-Scale PV-Plus-Battery'!AK189","v":1176.7021503557755},{"$f":"'Utility-Scale PV-Plus-Battery'!AL189","v":1152.9248469678537},{"$f":"'Utility-Scale PV-Plus-Battery'!AM189","v":1129.1475435799321},{"$f":"'Utility-Scale PV-Plus-Battery'!AN189","v":1105.3702401920104},{"$f":"'Utility-Scale PV-Plus-Battery'!AO189","v":1081.592936804089},{"$f":"'Utility-Scale PV-Plus-Battery'!AP189","v":1057.8156334161672},{"$f":"'Utility-Scale PV-Plus-Battery'!AQ189","v":1034.0383300282472}]
[{"$f":"_xlfn.CONCAT(LEFT(B297,1), LEFT(C297,1), LEFT(D297,1),LEFT(E297,2),LEFT(F297,6),RIGHT(F297,1))","v":"RA3PuClass 1"},"RD","Advanced",30,"Pumped Storage Hydropower","Class 1",{"$f":"'Pumped Storage Hydropower'!L101","v":0},{"$f":"'Pumped Storage Hydropower'!M101","v":0},{"$f":"'Pumped Storage Hydropower'!N101","v":0},{"$f":"'Pumped Storage Hydropower'!O101","v":0},{"$f":"'Pumped Storage Hydropower'!P101","v":0},{"$f":"'Pumped Storage Hydropower'!Q101","v":0},{"$f":"'Pumped Storage Hydropower'!R101","v":0},{"$f":"'Pumped Storage Hydropower'!S101","v":0},{"$f":"'Pumped Storage Hydropower'!T101","v":0},{"$f":"'Pumped Storage Hydropower'!U101","v":0},{"$f":"'Pumped Storage Hydropower'!V101","v":0},{"$f":"'Pumped Storage Hydropower'!W101","v":0},{"$f":"'Pumped Storage Hydropower'!X101","v":0},{"$f":"'Pumped Storage Hydropower'!Y101","v":0},{"$f":"'Pumped Storage Hydropower'!Z101","v":0},{"$f":"'Pumped Storage Hydropower'!AA101","v":0},{"$f":"'Pumped Storage Hydropower'!AB101","v":0},{"$f":"'Pumped Storage Hydropower'!AC101","v":0},{"$f":"'Pumped Storage Hydropower'!AD101","v":0},{"$f":"'Pumped Storage Hydropower'!AE101","v":0},{"$f":"'Pumped Storage Hydropower'!AF101","v":0},{"$f":"'Pumped Storage Hydropower'!AG101","v":0},{"$f":"'Pumped Storage Hydropower'!AH101","v":0},{"$f":"'Pumped Storage Hydropower'!AI101","v":0},{"$f":"'Pumped Storage Hydropower'!AJ101","v":0},{"$f":"'Pumped Storage Hydropower'!AK101","v":0},{"$f":"'Pumped Storage Hydropower'!AL101","v":0},{"$f":"'Pumped Storage Hydropower'!AM101","v":0},{"$f":"'Pumped Storage Hydropower'!AN101","v":0},{"$f":"'Pumped Storage Hydropower'!AO101","v":0},{"$f":"'Pumped Storage Hydropower'!AP101","v":0},{"$f":"'Pumped Storage Hydropower'!AQ101","v":0}]
["RM3PuClass 1","RD","Moderate",30,"Pumped Storage Hydropower","Class 1",{"$f":"'Pumped Storage Hydropower'!L102","v":0},{"$f":"'Pumped Storage Hydropower'!M102","v":0},{"$f":"'Pumped Storage Hydropower'!N102","v":0},{"$f":"'Pumped Storage Hydropower'!O102","v":0},{"$f":"'Pumped Storage Hydropower'!P102","v":0},{"$f":"'Pumped Storage Hydropower'!Q102","v":0},{"$f":"'Pumped Storage Hydropower'!R102","v":0},{"$f":"'Pumped Storage Hydropower'!S102","v":0},{"$f":"'Pumped Storage Hydropower'!T102","v":0},{"$f":"'Pumped Storage Hydropower'!U102","v":0},{"$f":"'Pumped Storage Hydropower'!V102","v":0},{"$f":"'Pumped Storage Hydropower'!W102","v":0},{"$f":"'Pumped Storage Hydropower'!X102","v":0},{"$f":"'Pumped Storage Hydropower'!Y102","v":0},{"$f":"'Pumped Storage Hydropower'!Z102","v":0},{"$f":"'Pumped Storage Hydropower'!AA102","v":0},{"$f":"'Pumped Storage Hydropower'!AB102","v":0},{"$f":"'Pumped Storage Hydropower'!AC102","v":0},{"$f":"'Pumped Storage Hydropower'!AD102","v":0},{"$f":"'Pumped Storage Hydropower'!AE102","v":0},{"$f":"'Pumped Storage Hydropower'!AF102","v":0},{"$f":"'Pumped Storage Hydropower'!AG102","v":0},{"$f":"'Pumped Storage Hydropower'!AH102","v":0},{"$f":"'Pumped Storage Hydropower'!AI102","v":0},{"$f":"'Pumped Storage Hydropower'!AJ102","v":0},{"$f":"'Pumped Storage Hydropower'!AK102","v":0},{"$f":"'Pumped Storage Hydropower'!AL102","v":0},{"$f":"'Pumped Storage Hydropower'!AM102","v":0},{"$f":"'Pumped Storage Hydropower'!AN102","v":0},{"$f":"'Pumped Storage Hydropower'!AO102","v":0},{"$f":"'Pumped Storage Hydropower'!AP102","v":0},{"$f":"'Pumped Storage Hydropower'!AQ102","v":0}]
["RC3PuClass 1","RD","Conservative",30,"Pumped Storage Hydropower","Class 1",{"$f":"'Pumped Storage Hydropower'!L103","v":0},{"$f":"'Pumped Storage Hydropower'!M103","v":0},{"$f":"'Pumped Storage Hydropower'!N103","v":0},{"$f":"'Pumped Storage Hydropower'!O103","v":0},{"$f":"'Pumped Storage Hydropower'!P103","v":0},{"$f":"'Pumped Storage Hydropower'!Q103","v":0},{"$f":"'Pumped Storage Hydropower'!R103","v":0},{"$f":"'Pumped Storage Hydropower'!S103","v":0},{"$f":"'Pumped Storage Hydropower'!T103","v":0},{"$f":"'Pumped Storage Hydropower'!U103","v":0},{"$f":"'Pumped Storage Hydropower'!V103","v":0},{"$f":"'Pumped Storage Hydropower'!W103","v":0},{"$f":"'Pumped Storage Hydropower'!X103","v":0},{"$f":"'Pumped Storage Hydropower'!Y103","v":0},{"$f":"'Pumped Storage Hydropower'!Z103","v":0},{"$f":"'Pumped Storage Hydropower'!AA103","v":0},{"$f":"'Pumped Storage Hydropower'!AB103","v":0},{"$f":"'Pumped Storage Hydropower'!AC103","v":0},{"$f":"'Pumped Storage Hydropower'!AD103","v":0},{"$f":"'Pumped Storage Hydropower'!AE103","v":0},{"$f":"'Pumped Storage Hydropower'!AF103","v":0},{"$f":"'Pumped Storage Hydropower'!AG103","v":0},{"$f":"'Pumped Storage Hydropower'!AH103","v":0},{"$f":"'Pumped Storage Hydropower'!AI103","v":0},{"$f":"'Pumped Storage Hydropower'!AJ103","v":0},{"$f":"'Pumped Storage Hydropower'!AK103","v":0},{"$f":"'Pumped Storage Hydropower'!AL103","v":0},{"$f":"'Pumped Storage Hydropower'!AM103","v":0},{"$f":"'Pumped Storage Hydropower'!AN103","v":0},{"$f":"'Pumped Storage Hydropower'!AO103","v":0},{"$f":"'Pumped Storage Hydropower'!AP103","v":0},{"$f":"'Pumped Storage Hydropower'!AQ103","v":0}]
["RA3PuClass 2","RD","Advanced",30,"Pumped Storage Hydropower","Class 2",{"$f":"'Pumped Storage Hydropower'!L104","v":0},{"$f":"'Pumped Storage Hydropower'!M104","v":0},{"$f":"'Pumped Storage Hydropower'!N104","v":0},{"$f":"'Pumped Storage Hydropower'!O104","v":0},{"$f":"'Pumped Storage Hydropower'!P104","v":0},{"$f":"'Pumped Storage Hydropower'!Q104","v":0},{"$f":"'Pumped Storage Hydropower'!R104","v":0},{"$f":"'Pumped Storage Hydropower'!S104","v":0},{"$f":"'Pumped Storage Hydropower'!T104","v":0},{"$f":"'Pumped Storage Hydropower'!U104","v":0},{"$f":"'Pumped Storage Hydropower'!V104","v":0},{"$f":"'Pumped Storage Hydropower'!W104","v":0},{"$f":"'Pumped Storage Hydropower'!X104","v":0},{"$f":"'Pumped Storage Hydropower'!Y104","v":0},{"$f":"'Pumped Storage Hydropower'!Z104","v":0},{"$f":"'Pumped Storage Hydropower'!AA104","v":0},{"$f":"'Pumped Storage Hydropower'!AB104","v":0},{"$f":"'Pumped Storage Hydropower'!AC104","v":0},{"$f":"'Pumped Storage Hydropower'!AD104","v":0},{"$f":"'Pumped Storage Hydropower'!AE104","v":0},{"$f":"'Pumped Storage Hydropower'!AF104","v":0},{"$f":"'Pumped Storage Hydropower'!AG104","v":0},{"$f":"'Pumped Storage Hydropower'!AH104","v":0},{"$f":"'Pumped Storage Hydropower'!AI104","v":0},{"$f":"'Pumped Storage Hydropower'!AJ104","v":0},{"$f":"'Pumped Storage Hydropower'!AK104","v":0},{"$f":"'Pumped Storage Hydropower'!AL104","v":0},{"$f":"'Pumped Storage Hydropower'!AM104","v":0},{"$f":"'Pumped Storage Hydropower'!AN104","v":0},{"$f":"'Pumped Storage Hydropower'!AO104","v":0},{"$f":"'Pumped Storage Hydropower'!AP104","v":0},{"$f":"'Pumped Storage Hydropower'!AQ104","v":0}]
["RM3PuClass 2","RD","Moderate",30,"Pumped Storage Hydropower","Class 2",{"$f":"'Pumped Storage Hydropower'!L105","v":0},{"$f":"'Pumped Storage Hydropower'!M105","v":0},{"$f":"'Pumped Storage Hydropower'!N105","v":0},{"$f":"'Pumped Storage Hydropower'!O105","v":0},{"$f":"'Pumped Storage Hydropower'!P105","v":0},{"$f":"'Pumped Storage Hydropower'!Q105","v":0},{"$f":"'Pumped Storage Hydropower'!R105","v":0},{"$f":"'Pumped Storage Hydropower'!S105","v":0},{"$f":"'Pumped Storage Hydropower'!T105","v":0},{"$f":"'Pumped Storage Hydropower'!U105","v":0},{"$f":"'Pumped Storage Hydropower'!V105","v":0},{"$f":"'Pumped Storage Hydropower'!W105","v":0},{"$f":"'Pumped Storage Hydropower'!X105","v":0},{"$f":"'Pumped Storage Hydropower'!Y105","v":0},{"$f":"'Pumped Storage Hydropower'!Z105","v":0},{"$f":"'Pumped Storage Hydropower'!AA105","v":0},{"$f":"'Pumped Storage Hydropower'!AB105","v":0},{"$f":"'Pumped Storage Hydropower'!AC105","v":0},{"$f":"'Pumped Storage Hydropower'!AD105","v":0},{"$f":"'Pumped Storage Hydropower'!AE105","v":0},{"$f":"'Pumped Storage Hydropower'!AF105","v":0},{"$f":"'Pumped Storage Hydropower'!AG105","v":0},{"$f":"'Pumped Storage Hydropower'!AH105","v":0},{"$f":"'Pumped Storage Hydropower'!AI105","v":0},{"$f":"'Pumped Storage Hydropower'!AJ105","v":0},{"$f":"'Pumped Storage Hydropower'!AK105","v":0},{"$f":"'Pumped Storage Hydropower'!AL105","v":0},{"$f":"'Pumped Storage Hydropower'!AM105","v":0},{"$f":"'Pumped Storage Hydropower'!AN105","v":0},{"$f":"'Pumped Storage Hydropower'!AO105","v":0},{"$f":"'Pumped Storage Hydropower'!AP105","v":0},{"$f":"'Pumped Storage Hydropower'!AQ105","v":0}]
["RC3PuClass 2","RD","Conservative",30,"Pumped Storage Hydropower","Class 2",{"$f":"'Pumped Storage Hydropower'!L106","v":0},{"$f":"'Pumped Storage Hydropower'!M106","v":0},{"$f":"'Pumped Storage Hydropower'!N106","v":0},{"$f":"'Pumped Storage Hydropower'!O106","v":0},{"$f":"'Pumped Storage Hydropower'!P106","v":0},{"$f":"'Pumped Storage Hydropower'!Q106","v":0},{"$f":"'Pumped Storage Hydropower'!R106","v":0},{"$f":"'Pumped Storage Hydropower'!S106","v":0},{"$f":"'Pumped Storage Hydropower'!T106","v":0},{"$f":"'Pumped Storage Hydropower'!U106","v":0},{"$f":"'Pumped Storage Hydropower'!V106","v":0},{"$f":"'Pumped Storage Hydropower'!W106","v":0},{"$f":"'Pumped Storage Hydropower'!X106","v":0},{"$f":"'Pumped Storage Hydropower'!Y106","v":0},{"$f":"'Pumped Storage Hydropower'!Z106","v":0},{"$f":"'Pumped Storage Hydropower'!AA106","v":0},{"$f":"'Pumped Storage Hydropower'!AB106","v":0},{"$f":"'Pumped Storage Hydropower'!AC106","v":0},{"$f":"'Pumped Storage Hydropower'!AD106","v":0},{"$f":"'Pumped Storage Hydropower'!AE106","v":0},{"$f":"'Pumped Storage Hydropower'!AF106","v":0},{"$f":"'Pumped Storage Hydropower'!AG106","v":0},{"$f":"'Pumped Storage Hydropower'!AH106","v":0},{"$f":"'Pumped Storage Hydropower'!AI106","v":0},{"$f":"'Pumped Storage Hydropower'!AJ106","v":0},{"$f":"'Pumped Storage Hydropower'!AK106","v":0},{"$f":"'Pumped Storage Hydropower'!AL106","v":0},{"$f":"'Pumped Storage Hydropower'!AM106","v":0},{"$f":"'Pumped Storage Hydropower'!AN106","v":0},{"$f":"'Pumped Storage Hydropower'!AO106","v":0},{"$f":"'Pumped Storage Hydropower'!AP106","v":0},{"$f":"'Pumped Storage Hydropower'!AQ106","v":0}]
["RA3PuClass 3","RD","Advanced",30,"Pumped Storage Hydropower","Class 3",{"$f":"'Pumped Storage Hydropower'!L107","v":0},{"$f":"'Pumped Storage Hydropower'!M107","v":0},{"$f":"'Pumped Storage Hydropower'!N107","v":0},{"$f":"'Pumped Storage Hydropower'!O107","v":0},{"$f":"'Pumped Storage Hydropower'!P107","v":0},{"$f":"'Pumped Storage Hydropower'!Q107","v":0},{"$f":"'Pumped Storage Hydropower'!R107","v":0},{"$f":"'Pumped Storage Hydropower'!S107","v":0},{"$f":"'Pumped Storage Hydropower'!T107","v":0},{"$f":"'Pumped Storage Hydropower'!U107","v":0},{"$f":"'Pumped Storage Hydropower'!V107","v":0},{"$f":"'Pumped Storage Hydropower'!W107","v":0},{"$f":"'Pumped Storage Hydropower'!X107","v":0},{"$f":"'Pumped Storage Hydropower'!Y107","v":0},{"$f":"'Pumped Storage Hydropower'!Z107","v":0},{"$f":"'Pumped Storage Hydropower'!AA107","v":0},{"$f":"'Pumped Storage Hydropower'!AB107","v":0},{"$f":"'Pumped Storage Hydropower'!AC107","v":0},{"$f":"'Pumped Storage Hydropower'!AD107","v":0},{"$f":"'Pumped Storage Hydropower'!AE107","v":0},{"$f":"'Pumped Storage Hydropower'!AF107","v":0},{"$f":"'Pumped Storage Hydropower'!AG107","v":0},{"$f":"'Pumped Storage Hydropower'!AH107","v":0},{"$f":"'Pumped Storage Hydropower'!AI107","v":0},{"$f":"'Pumped Storage Hydropower'!AJ107","v":0},{"$f":"'Pumped Storage Hydropower'!AK107","v":0},{"$f":"'Pumped Storage Hydropower'!AL107","v":0},{"$f":"'Pumped Storage Hydropower'!AM107","v":0},{"$f":"'Pumped Storage Hydropower'!AN107","v":0},{"$f":"'Pumped Storage Hydropower'!AO107","v":0},{"$f":"'Pumped Storage Hydropower'!AP107","v":0},{"$f":"'Pumped Storage Hydropower'!AQ107","v":0}]
["RM3PuClass 3","RD","Moderate",30,"Pumped Storage Hydropower","Class 3",{"$f":"'Pumped Storage Hydropower'!L108","v":0},{"$f":"'Pumped Storage Hydropower'!M108","v":0},{"$f":"'Pumped Storage Hydropower'!N108","v":0},{"$f":"'Pumped Storage Hydropower'!O108","v":0},{"$f":"'Pumped Storage Hydropower'!P108","v":0},{"$f":"'Pumped Storage Hydropower'!Q108","v":0},{"$f":"'Pumped Storage Hydropower'!R108","v":0},{"$f":"'Pumped Storage Hydropower'!S108","v":0},{"$f":"'Pumped Storage Hydropower'!T108","v":0},{"$f":"'Pumped Storage Hydropower'!U108","v":0},{"$f":"'Pumped Storage Hydropower'!V108","v":0},{"$f":"'Pumped Storage Hydropower'!W108","v":0},{"$f":"'Pumped Storage Hydropower'!X108","v":0},{"$f":"'Pumped Storage Hydropower'!Y108","v":0},{"$f":"'Pumped Storage Hydropower'!Z108","v":0},{"$f":"'Pumped Storage Hydropower'!AA108","v":0},{"$f":"'Pumped Storage Hydropower'!AB108","v":0},{"$f":"'Pumped Storage Hydropower'!AC108","v":0},{"$f":"'Pumped Storage Hydropower'!AD108","v":0},{"$f":"'Pumped Storage Hydropower'!AE108","v":0},{"$f":"'Pumped Storage Hydropower'!AF108","v":0},{"$f":"'Pumped Storage Hydropower'!AG108","v":0},{"$f":"'Pumped Storage Hydropower'!AH108","v":0},{"$f":"'Pumped Storage Hydropower'!AI108","v":0},{"$f":"'Pumped Storage Hydropower'!AJ108","v":0},{"$f":"'Pumped Storage Hydropower'!AK108","v":0},{"$f":"'Pumped Storage Hydropower'!AL108","v":0},{"$f":"'Pumped Storage Hydropower'!AM108","v":0},{"$f":"'Pumped Storage Hydropower'!AN108","v":0},{"$f":"'Pumped Storage Hydropower'!AO108","v":0},{"$f":"'Pumped Storage Hydropower'!AP108","v":0},{"$f":"'Pumped Storage Hydropower'!AQ108","v":0}]
["RC3PuClass 3","RD","Conservative",30,"Pumped Storage Hydropower","Class 3",{"$f":"'Pumped Storage Hydropower'!L109","v":0},{"$f":"'Pumped Storage Hydropower'!M109","v":0},{"$f":"'Pumped Storage Hydropower'!N109","v":0},{"$f":"'Pumped Storage Hydropower'!O109","v":0},{"$f":"'Pumped Storage Hydropower'!P109","v":0},{"$f":"'Pumped Storage Hydropower'!Q109","v":0},{"$f":"'Pumped Storage Hydropower'!R109","v":0},{"$f":"'Pumped Storage Hydropower'!S109","v":0},{"$f":"'Pumped Storage Hydropower'!T109","v":0},{"$f":"'Pumped Storage Hydropower'!U109","v":0},{"$f":"'Pumped Storage Hydropower'!V109","v":0},{"$f":"'Pumped Storage Hydropower'!W109","v":0},{"$f":"'Pumped Storage Hydropower'!X109","v":0},{"$f":"'Pumped Storage Hydropower'!Y109","v":0},{"$f":"'Pumped Storage Hydropower'!Z109","v":0},{"$f":"'Pumped Storage Hydropower'!AA109","v":0},{"$f":"'Pumped Storage Hydropower'!AB109","v":0},{"$f":"'Pumped Storage Hydropower'!AC109","v":0},{"$f":"'Pumped Storage Hydropower'!AD109","v":0},{"$f":"'Pumped Storage Hydropower'!AE109","v":0},{"$f":"'Pumped Storage Hydropower'!AF109","v":0},{"$f":"'Pumped Storage Hydropower'!AG109","v":0},{"$f":"'Pumped Storage Hydropower'!AH109","v":0},{"$f":"'Pumped Storage Hydropower'!AI109","v":0},{"$f":"'Pumped Storage Hydropower'!AJ109","v":0},{"$f":"'Pumped Storage Hydropower'!AK109","v":0},{"$f":"'Pumped Storage Hydropower'!AL109","v":0},{"$f":"'Pumped Storage Hydropower'!AM109","v":0},{"$f":"'Pumped Storage Hydropower'!AN109","v":0},{"$f":"'Pumped Storage Hydropower'!AO109","v":0},{"$f":"'Pumped Storage Hydropower'!AP109","v":0},{"$f":"'Pumped Storage Hydropower'!AQ109","v":0}]
["RA3PuClass 4","RD","Advanced",30,"Pumped Storage Hydropower","Class 4",{"$f":"'Pumped Storage Hydropower'!L110","v":0},{"$f":"'Pumped Storage Hydropower'!M110","v":0},{"$f":"'Pumped Storage Hydropower'!N110","v":0},{"$f":"'Pumped Storage Hydropower'!O110","v":0},{"$f":"'Pumped Storage Hydropower'!P110","v":0},{"$f":"'Pumped Storage Hydropower'!Q110","v":0},{"$f":"'Pumped Storage Hydropower'!R110","v":0},{"$f":"'Pumped Storage Hydropower'!S110","v":0},{"$f":"'Pumped Storage Hydropower'!T110","v":0},{"$f":"'Pumped Storage Hydropower'!U110","v":0},{"$f":"'Pumped Storage Hydropower'!V110","v":0},{"$f":"'Pumped Storage Hydropower'!W110","v":0},{"$f":"'Pumped Storage Hydropower'!X110","v":0},{"$f":"'Pumped Storage Hydropower'!Y110","v":0},{"$f":"'Pumped Storage Hydropower'!Z110","v":0},{"$f":"'Pumped Storage Hydropower'!AA110","v":0},{"$f":"'Pumped Storage Hydropower'!AB110","v":0},{"$f":"'Pumped Storage Hydropower'!AC110","v":0},{"$f":"'Pumped Storage Hydropower'!AD110","v":0},{"$f":"'Pumped Storage Hydropower'!AE110","v":0},{"$f":"'Pumped Storage Hydropower'!AF110","v":0},{"$f":"'Pumped Storage Hydropower'!AG110","v":0},{"$f":"'Pumped Storage Hydropower'!AH110","v":0},{"$f":"'Pumped Storage Hydropower'!AI110","v":0},{"$f":"'Pumped Storage Hydropower'!AJ110","v":0},{"$f":"'Pumped Storage Hydropower'!AK110","v":0},{"$f":"'Pumped Storage Hydropower'!AL110","v":0},{"$f":"'Pumped Storage Hydropower'!AM110","v":0},{"$f":"'Pumped Storage Hydropower'!AN110","v":0},{"$f":"'Pumped Storage Hydropower'!AO110","v":0},{"$f":"'Pumped Storage Hydropower'!AP110","v":0},{"$f":"'Pumped Storage Hydropower'!AQ110","v":0}]
["RM3PuClass 4","RD","Moderate",30,"Pumped Storage Hydropower","Class 4",{"$f":"'Pumped Storage Hydropower'!L111","v":0},{"$f":"'Pumped Storage Hydropower'!M111","v":0},{"$f":"'Pumped Storage Hydropower'!N111","v":0},{"$f":"'Pumped Storage Hydropower'!O111","v":0},{"$f":"'Pumped Storage Hydropower'!P111","v":0},{"$f":"'Pumped Storage Hydropower'!Q111","v":0},{"$f":"'Pumped Storage Hydropower'!R111","v":0},{"$f":"'Pumped Storage Hydropower'!S111","v":0},{"$f":"'Pumped Storage Hydropower'!T111","v":0},{"$f":"'Pumped Storage Hydropower'!U111","v":0},{"$f":"'Pumped Storage Hydropower'!V111","v":0},{"$f":"'Pumped Storage Hydropower'!W111","v":0},{"$f":"'Pumped Storage Hydropower'!X111","v":0},{"$f":"'Pumped Storage Hydropower'!Y111","v":0},{"$f":"'Pumped Storage Hydropower'!Z111","v":0},{"$f":"'Pumped Storage Hydropower'!AA111","v":0},{"$f":"'Pumped Storage Hydropower'!AB111","v":0},{"$f":"'Pumped Storage Hydropower'!AC111","v":0},{"$f":"'Pumped Storage Hydropower'!AD111","v":0},{"$f":"'Pumped Storage Hydropower'!AE111","v":0},{"$f":"'Pumped Storage Hydropower'!AF111","v":0},{"$f":"'Pumped Storage Hydropower'!AG111","v":0},{"$f":"'Pumped Storage Hydropower'!AH111","v":0},{"$f":"'Pumped Storage Hydropower'!AI111","v":0},{"$f":"'Pumped Storage Hydropower'!AJ111","v":0},{"$f":"'Pumped Storage Hydropower'!AK111","v":0},{"$f":"'Pumped Storage Hydropower'!AL111","v":0},{"$f":"'Pumped Storage Hydropower'!AM111","v":0},{"$f":"'Pumped Storage Hydropower'!AN111","v":0},{"$f":"'Pumped Storage Hydropower'!AO111","v":0},{"$f":"'Pumped Storage Hydropower'!AP111","v":0},{"$f":"'Pumped Storage Hydropower'!AQ111","v":0}]
["RC3PuClass 4","RD","Conservative",30,"Pumped Storage Hydropower","Class 4",{"$f":"'Pumped Storage Hydropower'!L112","v":0},{"$f":"'Pumped Storage Hydropower'!M112","v":0},{"$f":"'Pumped Storage Hydropower'!N112","v":0},{"$f":"'Pumped Storage Hydropower'!O112","v":0},{"$f":"'Pumped Storage Hydropower'!P112","v":0},{"$f":"'Pumped Storage Hydropower'!Q112","v":0},{"$f":"'Pumped Storage Hydropower'!R112","v":0},{"$f":"'Pumped Storage Hydropower'!S112","v":0},{"$f":"'Pumped Storage Hydropower'!T112","v":0},{"$f":"'Pumped Storage Hydropower'!U112","v":0},{"$f":"'Pumped Storage Hydropower'!V112","v":0},{"$f":"'Pumped Storage Hydropower'!W112","v":0},{"$f":"'Pumped Storage Hydropower'!X112","v":0},{"$f":"'Pumped Storage Hydropower'!Y112","v":0},{"$f":"'Pumped Storage Hydropower'!Z112","v":0},{"$f":"'Pumped Storage Hydropower'!AA112","v":0},{"$f":"'Pumped Storage Hydropower'!AB112","v":0},{"$f":"'Pumped Storage Hydropower'!AC112","v":0},{"$f":"'Pumped Storage Hydropower'!AD112","v":0},{"$f":"'Pumped Storage Hydropower'!AE112","v":0},{"$f":"'Pumped Storage Hydropower'!AF112","v":0},{"$f":"'Pumped Storage Hydropower'!AG112","v":0},{"$f":"'Pumped Storage Hydropower'!AH112","v":0},{"$f":"'Pumped Storage Hydropower'!AI112","v":0},{"$f":"'Pumped Storage Hydropower'!AJ112","v":0},{"$f":"'Pumped Storage Hydropower'!AK112","v":0},{"$f":"'Pumped Storage Hydropower'!AL112","v":0},{"$f":"'Pumped Storage Hydropower'!AM112","v":0},{"$f":"'Pumped Storage Hydropower'!AN112","v":0},{"$f":"'Pumped Storage Hydropower'!AO112","v":0},{"$f":"'Pumped Storage Hydropower'!AP112","v":0},{"$f":"'Pumped Storage Hydropower'!AQ112","v":0}]
[{"$f":"_xlfn.CONCAT(LEFT(B309,1), LEFT(C309,1), LEFT(D309,1),LEFT(E309,2),LEFT(F309,6),RIGHT(F309,1))","v":"RA3NaCTAvgCF"},"RD","Advanced",30,"NaturalGas_FE","CTAvgCF",{"$f":"'Natural Gas_FE'!L110","v":936.37645021586059},{"$f":"'Natural Gas_FE'!M110","v":927.60477386723426},{"$f":"'Natural Gas_FE'!N110","v":918.83309751860793},{"$f":"'Natural Gas_FE'!O110","v":914.44725934429482},{"$f":"'Natural Gas_FE'!P110","v":895.8074471034638},{"$f":"'Natural Gas_FE'!Q110","v":885.93931121125922},{"$f":"'Natural Gas_FE'!R110","v":882.64993258052436},{"$f":"'Natural Gas_FE'!S110","v":876.07117531905465},{"$f":"'Natural Gas_FE'!T110","v":862.9136607961151},{"$f":"'Natural Gas_FE'!U110","v":856.33490353464538},{"$f":"'Natural Gas_FE'!V110","v":850.85260581675391},{"$f":"'Natural Gas_FE'!W110","v":846.4667676424408},{"$f":"'Natural Gas_FE'!X110","v":843.17738901170583},{"$f":"'Natural Gas_FE'!Y110","v":837.69509129381436},{"$f":"'Natural Gas_FE'!Z110","v":832.212793575923},{"$f":"'Natural Gas_FE'!AA110","v":827.82695540160978},{"$f":"'Natural Gas_FE'!AB110","v":823.44111722729667},{"$f":"'Natural Gas_FE'!AC110","v":817.9588195094052},{"$f":"'Natural Gas_FE'!AD110","v":813.57298133509198},{"$f":"'Natural Gas_FE'!AE110","v":809.18714316077887},{"$f":"'Natural Gas_FE'!AF110","v":805.89776453004401},{"$f":"'Natural Gas_FE'!AG110","v":800.41546681215254},{"$f":"'Natural Gas_FE'!AH110","v":796.02962863783932},{"$f":"'Natural Gas_FE'!AI110","v":791.64379046352622},{"$f":"'Natural Gas_FE'!AJ110","v":787.25795228921299},{"$f":"'Natural Gas_FE'!AK110","v":782.87211411489989},{"$f":"'Natural Gas_FE'!AL110","v":779.58273548416503},{"$f":"'Natural Gas_FE'!AM110","v":775.19689730985181},{"$f":"'Natural Gas_FE'!AN110","v":770.8110591355387},{"$f":"'Natural Gas_FE'!AO110","v":766.42522096122548},{"$f":"'Natural Gas_FE'!AP110","v":760.94292324333401},{"$f":"'Natural Gas_FE'!AQ110","v":752.17124689470768}]
["RM3NaCTAvgCF","RD","Moderate",30,"NaturalGas_FE","CTAvgCF",{"$f":"'Natural Gas_FE'!L111","v":936.37645021586059},{"$f":"'Natural Gas_FE'!M111","v":927.60477386723426},{"$f":"'Natural Gas_FE'!N111","v":918.83309751860793},{"$f":"'Natural Gas_FE'!O111","v":914.44725934429482},{"$f":"'Natural Gas_FE'!P111","v":895.8074471034638},{"$f":"'Natural Gas_FE'!Q111","v":885.93931121125922},{"$f":"'Natural Gas_FE'!R111","v":882.64993258052436},{"$f":"'Natural Gas_FE'!S111","v":876.07117531905465},{"$f":"'Natural Gas_FE'!T111","v":862.9136607961151},{"$f":"'Natural Gas_FE'!U111","v":856.33490353464538},{"$f":"'Natural Gas_FE'!V111","v":850.85260581675391},{"$f":"'Natural Gas_FE'!W111","v":846.4667676424408},{"$f":"'Natural Gas_FE'!X111","v":843.17738901170583},{"$f":"'Natural Gas_FE'!Y111","v":837.69509129381436},{"$f":"'Natural Gas_FE'!Z111","v":832.212793575923},{"$f":"'Natural Gas_FE'!AA111","v":827.82695540160978},{"$f":"'Natural Gas_FE'!AB111","v":823.44111722729667},{"$f":"'Natural Gas_FE'!AC111","v":817.9588195094052},{"$f":"'Natural Gas_FE'!AD111","v":813.57298133509198},{"$f":"'Natural Gas_FE'!AE111","v":809.18714316077887},{"$f":"'Natural Gas_FE'!AF111","v":805.89776453004401},{"$f":"'Natural Gas_FE'!AG111","v":800.41546681215254},{"$f":"'Natural Gas_FE'!AH111","v":796.02962863783932},{"$f":"'Natural Gas_FE'!AI111","v":791.64379046352622},{"$f":"'Natural Gas_FE'!AJ111","v":787.25795228921299},{"$f":"'Natural Gas_FE'!AK111","v":782.87211411489989},{"$f":"'Natural Gas_FE'!AL111","v":779.58273548416503},{"$f":"'Natural Gas_FE'!AM111","v":775.19689730985181},{"$f":"'Natural Gas_FE'!AN111","v":770.8110591355387},{"$f":"'Natural Gas_FE'!AO111","v":766.42522096122548},{"$f":"'Natural Gas_FE'!AP111","v":760.94292324333401},{"$f":"'Natural Gas_FE'!AQ111","v":752.17124689470768}]
["RC3NaCTAvgCF","RD","Conservative",30,"NaturalGas_FE","CTAvgCF",{"$f":"'Natural Gas_FE'!L112","v":936.37645021586059},{"$f":"'Natural Gas_FE'!M112","v":927.60477386723426},{"$f":"'Natural Gas_FE'!N112","v":918.83309751860793},{"$f":"'Natural Gas_FE'!O112","v":914.44725934429482},{"$f":"'Natural Gas_FE'!P112","v":895.8074471034638},{"$f":"'Natural Gas_FE'!Q112","v":885.93931121125922},{"$f":"'Natural Gas_FE'!R112","v":882.64993258052436},{"$f":"'Natural Gas_FE'!S112","v":876.07117531905465},{"$f":"'Natural Gas_FE'!T112","v":862.9136607961151},{"$f":"'Natural Gas_FE'!U112","v":856.33490353464538},{"$f":"'Natural Gas_FE'!V112","v":850.85260581675391},{"$f":"'Natural Gas_FE'!W112","v":846.4667676424408},{"$f":"'Natural Gas_FE'!X112","v":843.17738901170583},{"$f":"'Natural Gas_FE'!Y112","v":837.69509129381436},{"$f":"'Natural Gas_FE'!Z112","v":832.212793575923},{"$f":"'Natural Gas_FE'!AA112","v":827.82695540160978},{"$f":"'Natural Gas_FE'!AB112","v":823.44111722729667},{"$f":"'Natural Gas_FE'!AC112","v":817.9588195094052},{"$f":"'Natural Gas_FE'!AD112","v":813.57298133509198},{"$f":"'Natural Gas_FE'!AE112","v":809.18714316077887},{"$f":"'Natural Gas_FE'!AF112","v":805.89776453004401},{"$f":"'Natural Gas_FE'!AG112","v":800.41546681215254},{"$f":"'Natural Gas_FE'!AH112","v":796.02962863783932},{"$f":"'Natural Gas_FE'!AI112","v":791.64379046352622},{"$f":"'Natural Gas_FE'!AJ112","v":787.25795228921299},{"$f":"'Natural Gas_FE'!AK112","v":782.87211411489989},{"$f":"'Natural Gas_FE'!AL112","v":779.58273548416503},{"$f":"'Natural Gas_FE'!AM112","v":775.19689730985181},{"$f":"'Natural Gas_FE'!AN112","v":770.8110591355387},{"$f":"'Natural Gas_FE'!AO112","v":766.42522096122548},{"$f":"'Natural Gas_FE'!AP112","v":760.94292324333401},{"$f":"'Natural Gas_FE'!AQ112","v":752.17124689470768}]
["RA3NaCTHighF","RD","Advanced",30,"NaturalGas_FE","CTHighCF",{"$f":"'Natural Gas_FE'!L113","v":936.37645021586059},{"$f":"'Natural Gas_FE'!M113","v":927.60477386723426},{"$f":"'Natural Gas_FE'!N113","v":918.83309751860793},{"$f":"'Natural Gas_FE'!O113","v":914.44725934429482},{"$f":"'Natural Gas_FE'!P113","v":895.8074471034638},{"$f":"'Natural Gas_FE'!Q113","v":885.93931121125922},{"$f":"'Natural Gas_FE'!R113","v":882.64993258052436},{"$f":"'Natural Gas_FE'!S113","v":876.07117531905465},{"$f":"'Natural Gas_FE'!T113","v":862.9136607961151},{"$f":"'Natural Gas_FE'!U113","v":856.33490353464538},{"$f":"'Natural Gas_FE'!V113","v":850.85260581675391},{"$f":"'Natural Gas_FE'!W113","v":846.4667676424408},{"$f":"'Natural Gas_FE'!X113","v":843.17738901170583},{"$f":"'Natural Gas_FE'!Y113","v":837.69509129381436},{"$f":"'Natural Gas_FE'!Z113","v":832.212793575923},{"$f":"'Natural Gas_FE'!AA113","v":827.82695540160978},{"$f":"'Natural Gas_FE'!AB113","v":823.44111722729667},{"$f":"'Natural Gas_FE'!AC113","v":817.9588195094052},{"$f":"'Natural Gas_FE'!AD113","v":813.57298133509198},{"$f":"'Natural Gas_FE'!AE113","v":809.18714316077887},{"$f":"'Natural Gas_FE'!AF113","v":805.89776453004401},{"$f":"'Natural Gas_FE'!AG113","v":800.41546681215254},{"$f":"'Natural Gas_FE'!AH113","v":796.02962863783932},{"$f":"'Natural Gas_FE'!AI113","v":791.64379046352622},{"$f":"'Natural Gas_FE'!AJ113","v":787.25795228921299},{"$f":"'Natural Gas_FE'!AK113","v":782.87211411489989},{"$f":"'Natural Gas_FE'!AL113","v":779.58273548416503},{"$f":"'Natural Gas_FE'!AM113","v":775.19689730985181},{"$f":"'Natural Gas_FE'!AN113","v":770.8110591355387},{"$f":"'Natural Gas_FE'!AO113","v":766.42522096122548},{"$f":"'Natural Gas_FE'!AP113","v":760.94292324333401},{"$f":"'Natural Gas_FE'!AQ113","v":752.17124689470768}]
["RM3NaCTHighF","RD","Moderate",30,"NaturalGas_FE","CTHighCF",{"$f":"'Natural Gas_FE'!L114","v":936.37645021586059},{"$f":"'Natural Gas_FE'!M114","v":927.60477386723426},{"$f":"'Natural Gas_FE'!N114","v":918.83309751860793},{"$f":"'Natural Gas_FE'!O114","v":914.44725934429482},{"$f":"'Natural Gas_FE'!P114","v":895.8074471034638},{"$f":"'Natural Gas_FE'!Q114","v":885.93931121125922},{"$f":"'Natural Gas_FE'!R114","v":882.64993258052436},{"$f":"'Natural Gas_FE'!S114","v":876.07117531905465},{"$f":"'Natural Gas_FE'!T114","v":862.9136607961151},{"$f":"'Natural Gas_FE'!U114","v":856.33490353464538},{"$f":"'Natural Gas_FE'!V114","v":850.85260581675391},{"$f":"'Natural Gas_FE'!W114","v":846.4667676424408},{"$f":"'Natural Gas_FE'!X114","v":843.17738901170583},{"$f":"'Natural Gas_FE'!Y114","v":837.69509129381436},{"$f":"'Natural Gas_FE'!Z114","v":832.212793575923},{"$f":"'Natural Gas_FE'!AA114","v":827.82695540160978},{"$f":"'Natural Gas_FE'!AB114","v":823.44111722729667},{"$f":"'Natural Gas_FE'!AC114","v":817.9588195094052},{"$f":"'Natural Gas_FE'!AD114","v":813.57298133509198},{"$f":"'Natural Gas_FE'!AE114","v":809.18714316077887},{"$f":"'Natural Gas_FE'!AF114","v":805.89776453004401},{"$f":"'Natural Gas_FE'!AG114","v":800.41546681215254},{"$f":"'Natural Gas_FE'!AH114","v":796.02962863783932},{"$f":"'Natural Gas_FE'!AI114","v":791.64379046352622},{"$f":"'Natural Gas_FE'!AJ114","v":787.25795228921299},{"$f":"'Natural Gas_FE'!AK114","v":782.87211411489989},{"$f":"'Natural Gas_FE'!AL114","v":779.58273548416503},{"$f":"'Natural Gas_FE'!AM114","v":775.19689730985181},{"$f":"'Natural Gas_FE'!AN114","v":770.8110591355387},{"$f":"'Natural Gas_FE'!AO114","v":766.42522096122548},{"$f":"'Natural Gas_FE'!AP114","v":760.94292324333401},{"$f":"'Natural Gas_FE'!AQ114","v":752.17124689470768}]
["RC3NaCTHighF","RD","Conservative",30,"NaturalGas_FE","CTHighCF",{"$f":"'Natural Gas_FE'!L115","v":936.37645021586059},{"$f":"'Natural Gas_FE'!M115","v":927.60477386723426},{"$f":"'Natural Gas_FE'!N115","v":918.83309751860793},{"$f":"'Natural Gas_FE'!O115","v":914.44725934429482},{"$f":"'Natural Gas_FE'!P115","v":895.8074471034638},{"$f":"'Natural Gas_FE'!Q115","v":885.93931121125922},{"$f":"'Natural Gas_FE'!R115","v":882.64993258052436},{"$f":"'Natural Gas_FE'!S115","v":876.07117531905465},{"$f":"'Natural Gas_FE'!T115","v":862.9136607961151},{"$f":"'Natural Gas_FE'!U115","v":856.33490353464538},{"$f":"'Natural Gas_FE'!V115","v":850.85260581675391},{"$f":"'Natural Gas_FE'!W115","v":846.4667676424408},{"$f":"'Natural Gas_FE'!X115","v":843.17738901170583},{"$f":"'Natural Gas_FE'!Y115","v":837.69509129381436},{"$f":"'Natural Gas_FE'!Z115","v":832.212793575923},{"$f":"'Natural Gas_FE'!AA115","v":827.82695540160978},{"$f":"'Natural Gas_FE'!AB115","v":823.44111722729667},{"$f":"'Natural Gas_FE'!AC115","v":817.9588195094052},{"$f":"'Natural Gas_FE'!AD115","v":813.57298133509198},{"$f":"'Natural Gas_FE'!AE115","v":809.18714316077887},{"$f":"'Natural Gas_FE'!AF115","v":805.89776453004401},{"$f":"'Natural Gas_FE'!AG115","v":800.41546681215254},{"$f":"'Natural Gas_FE'!AH115","v":796.02962863783932},{"$f":"'Natural Gas_FE'!AI115","v":791.64379046352622},{"$f":"'Natural Gas_FE'!AJ115","v":787.25795228921299},{"$f":"'Natural Gas_FE'!AK115","v":782.87211411489989},{"$f":"'Natural Gas_FE'!AL115","v":779.58273548416503},{"$f":"'Natural Gas_FE'!AM115","v":775.19689730985181},{"$f":"'Natural Gas_FE'!AN115","v":770.8110591355387},{"$f":"'Natural Gas_FE'!AO115","v":766.42522096122548},{"$f":"'Natural Gas_FE'!AP115","v":760.94292324333401},{"$f":"'Natural Gas_FE'!AQ115","v":752.17124689470768}]
["RA3NaCCAvgCF","RD","Advanced",30,"NaturalGas_FE","CCAvgCF",{"$f":"'Natural Gas_FE'!L116","v":1053.6976213787377},{"$f":"'Natural Gas_FE'!M116","v":1049.3117832044245},{"$f":"'Natural Gas_FE'!N116","v":1043.829485486533},{"$f":"'Natural Gas_FE'!O116","v":1041.6365663993765},{"$f":"'Natural Gas_FE'!P116","v":1029.5755114200153},{"$f":"'Natural Gas_FE'!Q116","v":1025.1896732457021},{"$f":"'Natural Gas_FE'!R116","v":1025.1896732457021},{"$f":"'Natural Gas_FE'!S116","v":1020.803835071389},{"$f":"'Natural Gas_FE'!T116","v":1012.0321587227627},{"$f":"'Natural Gas_FE'!U116","v":1007.6463205484496},{"$f":"'Natural Gas_FE'!V116","v":1003.2604823741364},{"$f":"'Natural Gas_FE'!W116","v":998.87464419982325},{"$f":"'Natural Gas_FE'!X116","v":995.58526556908828},{"$f":"'Natural Gas_FE'!Y116","v":991.19942739477517},{"$f":"'Natural Gas_FE'!Z116","v":984.62067013330545},{"$f":"'Natural Gas_FE'!AA116","v":981.33129150257059},{"$f":"'Natural Gas_FE'!AB116","v":976.94545332825737},{"$f":"'Natural Gas_FE'!AC116","v":971.4631556103659},{"$f":"'Natural Gas_FE'!AD116","v":967.07731743605279},{"$f":"'Natural Gas_FE'!AE116","v":963.78793880531794},{"$f":"'Natural Gas_FE'!AF116","v":959.40210063100471},{"$f":"'Natural Gas_FE'!AG116","v":955.01626245669161},{"$f":"'Natural Gas_FE'!AH116","v":950.63042428237839},{"$f":"'Natural Gas_FE'!AI116","v":946.24458610806528},{"$f":"'Natural Gas_FE'!AJ116","v":942.9552074773303},{"$f":"'Natural Gas_FE'!AK116","v":938.5693693030172},{"$f":"'Natural Gas_FE'!AL116","v":935.27999067228234},{"$f":"'Natural Gas_FE'!AM116","v":931.99061204154748},{"$f":"'Natural Gas_FE'!AN116","v":927.60477386723426},{"$f":"'Natural Gas_FE'!AO116","v":922.12247614934279},{"$f":"'Natural Gas_FE'!AP116","v":917.73663797502968},{"$f":"'Natural Gas_FE'!AQ116","v":906.77204253924674}]
["RM3NaCCAvgCF","RD","Moderate",30,"NaturalGas_FE","CCAvgCF",{"$f":"'Natural Gas_FE'!L117","v":1053.6976213787377},{"$f":"'Natural Gas_FE'!M117","v":1049.3117832044245},{"$f":"'Natural Gas_FE'!N117","v":1043.829485486533},{"$f":"'Natural Gas_FE'!O117","v":1041.6365663993765},{"$f":"'Natural Gas_FE'!P117","v":1029.5755114200153},{"$f":"'Natural Gas_FE'!Q117","v":1025.1896732457021},{"$f":"'Natural Gas_FE'!R117","v":1025.1896732457021},{"$f":"'Natural Gas_FE'!S117","v":1020.803835071389},{"$f":"'Natural Gas_FE'!T117","v":1012.0321587227627},{"$f":"'Natural Gas_FE'!U117","v":1007.6463205484496},{"$f":"'Natural Gas_FE'!V117","v":1003.2604823741364},{"$f":"'Natural Gas_FE'!W117","v":998.87464419982325},{"$f":"'Natural Gas_FE'!X117","v":995.58526556908828},{"$f":"'Natural Gas_FE'!Y117","v":991.19942739477517},{"$f":"'Natural Gas_FE'!Z117","v":984.62067013330545},{"$f":"'Natural Gas_FE'!AA117","v":981.33129150257059},{"$f":"'Natural Gas_FE'!AB117","v":976.94545332825737},{"$f":"'Natural Gas_FE'!AC117","v":971.4631556103659},{"$f":"'Natural Gas_FE'!AD117","v":967.07731743605279},{"$f":"'Natural Gas_FE'!AE117","v":963.78793880531794},{"$f":"'Natural Gas_FE'!AF117","v":959.40210063100471},{"$f":"'Natural Gas_FE'!AG117","v":955.01626245669161},{"$f":"'Natural Gas_FE'!AH117","v":950.63042428237839},{"$f":"'Natural Gas_FE'!AI117","v":946.24458610806528},{"$f":"'Natural Gas_FE'!AJ117","v":942.9552074773303},{"$f":"'Natural Gas_FE'!AK117","v":938.5693693030172},{"$f":"'Natural Gas_FE'!AL117","v":935.27999067228234},{"$f":"'Natural Gas_FE'!AM117","v":931.99061204154748},{"$f":"'Natural Gas_FE'!AN117","v":927.60477386723426},{"$f":"'Natural Gas_FE'!AO117","v":922.12247614934279},{"$f":"'Natural Gas_FE'!AP117","v":917.73663797502968},{"$f":"'Natural Gas_FE'!AQ117","v":906.77204253924674}]
["RC3NaCCAvgCF","RD","Conservative",30,"NaturalGas_FE","CCAvgCF",{"$f":"'Natural Gas_FE'!L118","v":1053.6976213787377},{"$f":"'Natural Gas_FE'!M118","v":1049.3117832044245},{"$f":"'Natural Gas_FE'!N118","v":1043.829485486533},{"$f":"'Natural Gas_FE'!O118","v":1041.6365663993765},{"$f":"'Natural Gas_FE'!P118","v":1029.5755114200153},{"$f":"'Natural Gas_FE'!Q118","v":1025.1896732457021},{"$f":"'Natural Gas_FE'!R118","v":1025.1896732457021},{"$f":"'Natural Gas_FE'!S118","v":1020.803835071389},{"$f":"'Natural Gas_FE'!T118","v":1012.0321587227627},{"$f":"'Natural Gas_FE'!U118","v":1007.6463205484496},{"$f":"'Natural Gas_FE'!V118","v":1003.2604823741364},{"$f":"'Natural Gas_FE'!W118","v":998.87464419982325},{"$f":"'Natural Gas_FE'!X118","v":995.58526556908828},{"$f":"'Natural Gas_FE'!Y118","v":991.19942739477517},{"$f":"'Natural Gas_FE'!Z118","v":984.62067013330545},{"$f":"'Natural Gas_FE'!AA118","v":981.33129150257059},{"$f":"'Natural Gas_FE'!AB118","v":976.94545332825737},{"$f":"'Natural Gas_FE'!AC118","v":971.4631556103659},{"$f":"'Natural Gas_FE'!AD118","v":967.07731743605279},{"$f":"'Natural Gas_FE'!AE118","v":963.78793880531794},{"$f":"'Natural Gas_FE'!AF118","v":959.40210063100471},{"$f":"'Natural Gas_FE'!AG118","v":955.01626245669161},{"$f":"'Natural Gas_FE'!AH118","v":950.63042428237839},{"$f":"'Natural Gas_FE'!AI118","v":946.24458610806528},{"$f":"'Natural Gas_FE'!AJ118","v":942.9552074773303},{"$f":"'Natural Gas_FE'!AK118","v":938.5693693030172},{"$f":"'Natural Gas_FE'!AL118","v":935.27999067228234},{"$f":"'Natural Gas_FE'!AM118","v":931.99061204154748},{"$f":"'Natural Gas_FE'!AN118","v":927.60477386723426},{"$f":"'Natural Gas_FE'!AO118","v":922.12247614934279},{"$f":"'Natural Gas_FE'!AP118","v":917.73663797502968},{"$f":"'Natural Gas_FE'!AQ118","v":906.77204253924674}]
["RA3NaCCHighF","RD","Advanced",30,"NaturalGas_FE","CCHighCF",{"$f":"'Natural Gas_FE'!L119","v":1053.6976213787377},{"$f":"'Natural Gas_FE'!M119","v":1049.3117832044245},{"$f":"'Natural Gas_FE'!N119","v":1043.829485486533},{"$f":"'Natural Gas_FE'!O119","v":1041.6365663993765},{"$f":"'Natural Gas_FE'!P119","v":1029.5755114200153},{"$f":"'Natural Gas_FE'!Q119","v":1025.1896732457021},{"$f":"'Natural Gas_FE'!R119","v":1025.1896732457021},{"$f":"'Natural Gas_FE'!S119","v":1020.803835071389},{"$f":"'Natural Gas_FE'!T119","v":1012.0321587227627},{"$f":"'Natural Gas_FE'!U119","v":1007.6463205484496},{"$f":"'Natural Gas_FE'!V119","v":1003.2604823741364},{"$f":"'Natural Gas_FE'!W119","v":998.87464419982325},{"$f":"'Natural Gas_FE'!X119","v":995.58526556908828},{"$f":"'Natural Gas_FE'!Y119","v":991.19942739477517},{"$f":"'Natural Gas_FE'!Z119","v":984.62067013330545},{"$f":"'Natural Gas_FE'!AA119","v":981.33129150257059},{"$f":"'Natural Gas_FE'!AB119","v":976.94545332825737},{"$f":"'Natural Gas_FE'!AC119","v":971.4631556103659},{"$f":"'Natural Gas_FE'!AD119","v":967.07731743605279},{"$f":"'Natural Gas_FE'!AE119","v":963.78793880531794},{"$f":"'Natural Gas_FE'!AF119","v":959.40210063100471},{"$f":"'Natural Gas_FE'!AG119","v":955.01626245669161},{"$f":"'Natural Gas_FE'!AH119","v":950.63042428237839},{"$f":"'Natural Gas_FE'!AI119","v":946.24458610806528},{"$f":"'Natural Gas_FE'!AJ119","v":942.9552074773303},{"$f":"'Natural Gas_FE'!AK119","v":938.5693693030172},{"$f":"'Natural Gas_FE'!AL119","v":935.27999067228234},{"$f":"'Natural Gas_FE'!AM119","v":931.99061204154748},{"$f":"'Natural Gas_FE'!AN119","v":927.60477386723426},{"$f":"'Natural Gas_FE'!AO119","v":922.12247614934279},{"$f":"'Natural Gas_FE'!AP119","v":917.73663797502968},{"$f":"'Natural Gas_FE'!AQ119","v":906.77204253924674}]
["RM3NaCCHighF","RD","Moderate",30,"NaturalGas_FE","CCHighCF",{"$f":"'Natural Gas_FE'!L120","v":1053.6976213787377},{"$f":"'Natural Gas_FE'!M120","v":1049.3117832044245},{"$f":"'Natural Gas_FE'!N120","v":1043.829485486533},{"$f":"'Natural Gas_FE'!O120","v":1041.6365663993765},{"$f":"'Natural Gas_FE'!P120","v":1029.5755114200153},{"$f":"'Natural Gas_FE'!Q120","v":1025.1896732457021},{"$f":"'Natural Gas_FE'!R120","v":1025.1896732457021},{"$f":"'Natural Gas_FE'!S120","v":1020.803835071389},{"$f":"'Natural Gas_FE'!T120","v":1012.0321587227627},{"$f":"'Natural Gas_FE'!U120","v":1007.6463205484496},{"$f":"'Natural Gas_FE'!V120","v":1003.2604823741364},{"$f":"'Natural Gas_FE'!W120","v":998.87464419982325},{"$f":"'Natural Gas_FE'!X120","v":995.58526556908828},{"$f":"'Natural Gas_FE'!Y120","v":991.19942739477517},{"$f":"'Natural Gas_FE'!Z120","v":984.62067013330545},{"$f":"'Natural Gas_FE'!AA120","v":981.33129150257059},{"$f":"'Natural Gas_FE'!AB120","v":976.94545332825737},{"$f":"'Natural Gas_FE'!AC120","v":971.4631556103659},{"$f":"'Natural Gas_FE'!AD120","v":967.07731743605279},{"$f":"'Natural Gas_FE'!AE120","v":963.78793880531794},{"$f":"'Natural Gas_FE'!AF120","v":959.40210063100471},{"$f":"'Natural Gas_FE'!AG120","v":955.01626245669161},{"$f":"'Natural Gas_FE'!AH120","v":950.63042428237839},{"$f":"'Natural Gas_FE'!AI120","v":946.24458610806528},{"$f":"'Natural Gas_FE'!AJ120","v":942.9552074773303},{"$f":"'Natural Gas_FE'!AK120","v":938.5693693030172},{"$f":"'Natural Gas_FE'!AL120","v":935.27999067228234},{"$f":"'Natural Gas_FE'!AM120","v":931.99061204154748},{"$f":"'Natural Gas_FE'!AN120","v":927.60477386723426},{"$f":"'Natural Gas_FE'!AO120","v":922.12247614934279},{"$f":"'Natural Gas_FE'!AP120","v":917.73663797502968},{"$f":"'Natural Gas_FE'!AQ120","v":906.77204253924674}]
["RC3NaCCHighF","RD","Conservative",30,"NaturalGas_FE","CCHighCF",{"$f":"'Natural Gas_FE'!L121","v":1053.6976213787377},{"$f":"'Natural Gas_FE'!M121","v":1049.3117832044245},{"$f":"'Natural Gas_FE'!N121","v":1043.829485486533},{"$f":"'Natural Gas_FE'!O121","v":1041.6365663993765},{"$f":"'Natural Gas_FE'!P121","v":1029.5755114200153},{"$f":"'Natural Gas_FE'!Q121","v":1025.1896732457021},{"$f":"'Natural Gas_FE'!R121","v":1025.1896732457021},{"$f":"'Natural Gas_FE'!S121","v":1020.803835071389},{"$f":"'Natural Gas_FE'!T121","v":1012.0321587227627},{"$f":"'Natural Gas_FE'!U121","v":1007.6463205484496},{"$f":"'Natural Gas_FE'!V121","v":1003.2604823741364},{"$f":"'Natural Gas_FE'!W121","v":998.87464419982325},{"$f":"'Natural Gas_FE'!X121","v":995.58526556908828},{"$f":"'Natural Gas_FE'!Y121","v":991.19942739477517},{"$f":"'Natural Gas_FE'!Z121","v":984.62067013330545},{"$f":"'Natural Gas_FE'!AA121","v":981.33129150257059},{"$f":"'Natural Gas_FE'!AB121","v":976.94545332825737},{"$f":"'Natural Gas_FE'!AC121","v":971.4631556103659},{"$f":"'Natural Gas_FE'!AD121","v":967.07731743605279},{"$f":"'Natural Gas_FE'!AE121","v":963.78793880531794},{"$f":"'Natural Gas_FE'!AF121","v":959.40210063100471},{"$f":"'Natural Gas_FE'!AG121","v":955.01626245669161},{"$f":"'Natural Gas_FE'!AH121","v":950.63042428237839},{"$f":"'Natural Gas_FE'!AI121","v":946.24458610806528},{"$f":"'Natural Gas_FE'!AJ121","v":942.9552074773303},{"$f":"'Natural Gas_FE'!AK121","v":938.5693693030172},{"$f":"'Natural Gas_FE'!AL121","v":935.27999067228234},{"$f":"'Natural Gas_FE'!AM121","v":931.99061204154748},{"$f":"'Natural Gas_FE'!AN121","v":927.60477386723426},{"$f":"'Natural Gas_FE'!AO121","v":922.12247614934279},{"$f":"'Natural Gas_FE'!AP121","v":917.73663797502968},{"$f":"'Natural Gas_FE'!AQ121","v":906.77204253924674}]
["RA3NaCCCCSAF","RD","Advanced",30,"NaturalGas_FE","CCCCSAvgCF",{"$f":"'Natural Gas_FE'!L122","v":2669.878988613139},{"$f":"'Natural Gas_FE'!M122","v":2490.0596234662989},{"$f":"'Natural Gas_FE'!N122","v":2312.4331774066159},{"$f":"'Natural Gas_FE'!O122","v":2139.1925695212458},{"$f":"'Natural Gas_FE'!P122","v":2094.237728234536},{"$f":"'Natural Gas_FE'!Q122","v":2063.5368610143437},{"$f":"'Natural Gas_FE'!R122","v":2039.4147510556215},{"$f":"'Natural Gas_FE'!S122","v":2005.4245052046945},{"$f":"'Natural Gas_FE'!T122","v":1967.0484211794542},{"$f":"'Natural Gas_FE'!U122","v":1933.0581753285273},{"$f":"'Natural Gas_FE'!V122","v":1900.1643890211785},{"$f":"'Natural Gas_FE'!W122","v":1866.1741431702515},{"$f":"'Natural Gas_FE'!X122","v":1834.3768164064811},{"$f":"'Natural Gas_FE'!Y122","v":1800.386570555554},{"$f":"'Natural Gas_FE'!Z122","v":1765.2998651610487},{"$f":"'Natural Gas_FE'!AA122","v":1715.9591857000255},{"$f":"'Natural Gas_FE'!AB122","v":1666.6185062390025},{"$f":"'Natural Gas_FE'!AC122","v":1616.181367234401},{"$f":"'Natural Gas_FE'!AD122","v":1569.0336068605345},{"$f":"'Natural Gas_FE'!AE122","v":1521.885846486668},{"$f":"'Natural Gas_FE'!AF122","v":1508.7283319637286},{"$f":"'Natural Gas_FE'!AG122","v":1495.5708174407891},{"$f":"'Natural Gas_FE'!AH122","v":1481.3168433742712},{"$f":"'Natural Gas_FE'!AI122","v":1468.1593288513318},{"$f":"'Natural Gas_FE'!AJ122","v":1456.0982738719706},{"$f":"'Natural Gas_FE'!AK122","v":1444.0372188926094},{"$f":"'Natural Gas_FE'!AL122","v":1431.9761639132482},{"$f":"'Natural Gas_FE'!AM122","v":1418.8186493903088},{"$f":"'Natural Gas_FE'!AN122","v":1405.6611348673691},{"$f":"'Natural Gas_FE'!AO122","v":1391.4071608008514},{"$f":"'Natural Gas_FE'!AP122","v":1378.249646277912},{"$f":"'Natural Gas_FE'!AQ122","v":1353.0310767756112}]
["RM3NaCCCCSAF","RD","Moderate",30,"NaturalGas_FE","CCCCSAvgCF",{"$f":"'Natural Gas_FE'!L123","v":2669.878988613139},{"$f":"'Natural Gas_FE'!M123","v":2571.1976296910925},{"$f":"'Natural Gas_FE'!N123","v":2473.612730312625},{"$f":"'Natural Gas_FE'!O123","v":2380.41366910847},{"$f":"'Natural Gas_FE'!P123","v":2342.0375850832297},{"$f":"'Natural Gas_FE'!Q123","v":2320.1083942116638},{"$f":"'Natural Gas_FE'!R123","v":2303.6615010579894},{"$f":"'Natural Gas_FE'!S123","v":2277.3464720121106},{"$f":"'Natural Gas_FE'!T123","v":2246.6456047919187},{"$f":"'Natural Gas_FE'!U123","v":2219.2341162024613},{"$f":"'Natural Gas_FE'!V123","v":2192.9190871565825},{"$f":"'Natural Gas_FE'!W123","v":2166.6040581107031},{"$f":"'Natural Gas_FE'!X123","v":2141.3854886084027},{"$f":"'Natural Gas_FE'!Y123","v":2113.9740000189454},{"$f":"'Natural Gas_FE'!Z123","v":2084.3695923423315},{"$f":"'Natural Gas_FE'!AA123","v":2049.2828869478262},{"$f":"'Natural Gas_FE'!AB123","v":2015.2926410968992},{"$f":"'Natural Gas_FE'!AC123","v":1979.1094761588154},{"$f":"'Natural Gas_FE'!AD123","v":1945.1192303078885},{"$f":"'Natural Gas_FE'!AE123","v":1911.1289844569615},{"$f":"'Natural Gas_FE'!AF123","v":1895.7785508468653},{"$f":"'Natural Gas_FE'!AG123","v":1879.3316576931909},{"$f":"'Natural Gas_FE'!AH123","v":1860.69184545236},{"$f":"'Natural Gas_FE'!AI123","v":1845.3414118422641},{"$f":"'Natural Gas_FE'!AJ123","v":1829.9909782321679},{"$f":"'Natural Gas_FE'!AK123","v":1813.5440850784935},{"$f":"'Natural Gas_FE'!AL123","v":1799.2901110119758},{"$f":"'Natural Gas_FE'!AM123","v":1782.8432178583014},{"$f":"'Natural Gas_FE'!AN123","v":1766.396324704627},{"$f":"'Natural Gas_FE'!AO123","v":1748.8529720073743},{"$f":"'Natural Gas_FE'!AP123","v":1731.3096193101217},{"$f":"'Natural Gas_FE'!AQ123","v":1699.5122925463513}]
["RC3NaCCCCSAF","RD","Conservative",30,"NaturalGas_FE","CCCCSAvgCF",{"$f":"'Natural Gas_FE'!L124","v":2669.878988613139},{"$f":"'Natural Gas_FE'!M124","v":2652.3356359158861},{"$f":"'Natural Gas_FE'!N124","v":2635.8887427622117},{"$f":"'Natural Gas_FE'!O124","v":2621.6347686956942},{"$f":"'Natural Gas_FE'!P124","v":2589.8374419319234},{"$f":"'Natural Gas_FE'!Q124","v":2575.583467865406},{"$f":"'Natural Gas_FE'!R124","v":2569.004710603936},{"$f":"'Natural Gas_FE'!S124","v":2550.3648983631051},{"$f":"'Natural Gas_FE'!T124","v":2525.1463288608043},{"$f":"'Natural Gas_FE'!U124","v":2505.4100570763953},{"$f":"'Natural Gas_FE'!V124","v":2486.7702448355644},{"$f":"'Natural Gas_FE'!W124","v":2465.9375135075766},{"$f":"'Natural Gas_FE'!X124","v":2448.3941608103241},{"$f":"'Natural Gas_FE'!Y124","v":2426.4649699387583},{"$f":"'Natural Gas_FE'!Z124","v":2403.4393195236144},{"$f":"'Natural Gas_FE'!AA124","v":2383.703047739205},{"$f":"'Natural Gas_FE'!AB124","v":2362.8703164112176},{"$f":"'Natural Gas_FE'!AC124","v":2342.0375850832297},{"$f":"'Natural Gas_FE'!AD124","v":2321.2048537552423},{"$f":"'Natural Gas_FE'!AE124","v":2301.4685819708329},{"$f":"'Natural Gas_FE'!AF124","v":2282.828769730002},{"$f":"'Natural Gas_FE'!AG124","v":2263.0924979455931},{"$f":"'Natural Gas_FE'!AH124","v":2241.1633070740272},{"$f":"'Natural Gas_FE'!AI124","v":2221.4270352896178},{"$f":"'Natural Gas_FE'!AJ124","v":2202.7872230487869},{"$f":"'Natural Gas_FE'!AK124","v":2184.147410807956},{"$f":"'Natural Gas_FE'!AL124","v":2166.6040581107031},{"$f":"'Natural Gas_FE'!AM124","v":2146.8677863262942},{"$f":"'Natural Gas_FE'!AN124","v":2126.0350549983064},{"$f":"'Natural Gas_FE'!AO124","v":2105.2023236703189},{"$f":"'Natural Gas_FE'!AP124","v":2085.4660518859096},{"$f":"'Natural Gas_FE'!AQ124","v":2047.0899678606695}]
["RA3NaCCCCSHF","RD","Advanced",30,"NaturalGas_FE","CCCCSHighCF",{"$f":"'Natural Gas_FE'!L125","v":2669.878988613139},{"$f":"'Natural Gas_FE'!M125","v":2490.0596234662989},{"$f":"'Natural Gas_FE'!N125","v":2312.4331774066159},{"$f":"'Natural Gas_FE'!O125","v":2139.1925695212458},{"$f":"'Natural Gas_FE'!P125","v":2094.237728234536},{"$f":"'Natural Gas_FE'!Q125","v":2063.5368610143437},{"$f":"'Natural Gas_FE'!R125","v":2039.4147510556215},{"$f":"'Natural Gas_FE'!S125","v":2005.4245052046945},{"$f":"'Natural Gas_FE'!T125","v":1967.0484211794542},{"$f":"'Natural Gas_FE'!U125","v":1933.0581753285273},{"$f":"'Natural Gas_FE'!V125","v":1900.1643890211785},{"$f":"'Natural Gas_FE'!W125","v":1866.1741431702515},{"$f":"'Natural Gas_FE'!X125","v":1834.3768164064811},{"$f":"'Natural Gas_FE'!Y125","v":1800.386570555554},{"$f":"'Natural Gas_FE'!Z125","v":1765.2998651610487},{"$f":"'Natural Gas_FE'!AA125","v":1715.9591857000255},{"$f":"'Natural Gas_FE'!AB125","v":1666.6185062390025},{"$f":"'Natural Gas_FE'!AC125","v":1616.181367234401},{"$f":"'Natural Gas_FE'!AD125","v":1569.0336068605345},{"$f":"'Natural Gas_FE'!AE125","v":1521.885846486668},{"$f":"'Natural Gas_FE'!AF125","v":1508.7283319637286},{"$f":"'Natural Gas_FE'!AG125","v":1495.5708174407891},{"$f":"'Natural Gas_FE'!AH125","v":1481.3168433742712},{"$f":"'Natural Gas_FE'!AI125","v":1468.1593288513318},{"$f":"'Natural Gas_FE'!AJ125","v":1456.0982738719706},{"$f":"'Natural Gas_FE'!AK125","v":1444.0372188926094},{"$f":"'Natural Gas_FE'!AL125","v":1431.9761639132482},{"$f":"'Natural Gas_FE'!AM125","v":1418.8186493903088},{"$f":"'Natural Gas_FE'!AN125","v":1405.6611348673691},{"$f":"'Natural Gas_FE'!AO125","v":1391.4071608008514},{"$f":"'Natural Gas_FE'!AP125","v":1378.249646277912},{"$f":"'Natural Gas_FE'!AQ125","v":1353.0310767756112}]
["RM3NaCCCCSHF","RD","Moderate",30,"NaturalGas_FE","CCCCSHighCF",{"$f":"'Natural Gas_FE'!L126","v":2669.878988613139},{"$f":"'Natural Gas_FE'!M126","v":2571.1976296910925},{"$f":"'Natural Gas_FE'!N126","v":2473.612730312625},{"$f":"'Natural Gas_FE'!O126","v":2380.41366910847},{"$f":"'Natural Gas_FE'!P126","v":2342.0375850832297},{"$f":"'Natural Gas_FE'!Q126","v":2320.1083942116638},{"$f":"'Natural Gas_FE'!R126","v":2303.6615010579894},{"$f":"'Natural Gas_FE'!S126","v":2277.3464720121106},{"$f":"'Natural Gas_FE'!T126","v":2246.6456047919187},{"$f":"'Natural Gas_FE'!U126","v":2219.2341162024613},{"$f":"'Natural Gas_FE'!V126","v":2192.9190871565825},{"$f":"'Natural Gas_FE'!W126","v":2166.6040581107031},{"$f":"'Natural Gas_FE'!X126","v":2141.3854886084027},{"$f":"'Natural Gas_FE'!Y126","v":2113.9740000189454},{"$f":"'Natural Gas_FE'!Z126","v":2084.3695923423315},{"$f":"'Natural Gas_FE'!AA126","v":2049.2828869478262},{"$f":"'Natural Gas_FE'!AB126","v":2015.2926410968992},{"$f":"'Natural Gas_FE'!AC126","v":1979.1094761588154},{"$f":"'Natural Gas_FE'!AD126","v":1945.1192303078885},{"$f":"'Natural Gas_FE'!AE126","v":1911.1289844569615},{"$f":"'Natural Gas_FE'!AF126","v":1895.7785508468653},{"$f":"'Natural Gas_FE'!AG126","v":1879.3316576931909},{"$f":"'Natural Gas_FE'!AH126","v":1860.69184545236},{"$f":"'Natural Gas_FE'!AI126","v":1845.3414118422641},{"$f":"'Natural Gas_FE'!AJ126","v":1829.9909782321679},{"$f":"'Natural Gas_FE'!AK126","v":1813.5440850784935},{"$f":"'Natural Gas_FE'!AL126","v":1799.2901110119758},{"$f":"'Natural Gas_FE'!AM126","v":1782.8432178583014},{"$f":"'Natural Gas_FE'!AN126","v":1766.396324704627},{"$f":"'Natural Gas_FE'!AO126","v":1748.8529720073743},{"$f":"'Natural Gas_FE'!AP126","v":1731.3096193101217},{"$f":"'Natural Gas_FE'!AQ126","v":1699.5122925463513}]
["RC3NaCCCCSHF","RD","Conservative",30,"NaturalGas_FE","CCCCSHighCF",{"$f":"'Natural Gas_FE'!L127","v":2669.878988613139},{"$f":"'Natural Gas_FE'!M127","v":2652.3356359158861},{"$f":"'Natural Gas_FE'!N127","v":2635.8887427622117},{"$f":"'Natural Gas_FE'!O127","v":2621.6347686956942},{"$f":"'Natural Gas_FE'!P127","v":2589.8374419319234},{"$f":"'Natural Gas_FE'!Q127","v":2575.583467865406},{"$f":"'Natural Gas_FE'!R127","v":2569.004710603936},{"$f":"'Natural Gas_FE'!S127","v":2550.3648983631051},{"$f":"'Natural Gas_FE'!T127","v":2525.1463288608043},{"$f":"'Natural Gas_FE'!U127","v":2505.4100570763953},{"$f":"'Natural Gas_FE'!V127","v":2486.7702448355644},{"$f":"'Natural Gas_FE'!W127","v":2465.9375135075766},{"$f":"'Natural Gas_FE'!X127","v":2448.3941608103241},{"$f":"'Natural Gas_FE'!Y127","v":2426.4649699387583},{"$f":"'Natural Gas_FE'!Z127","v":2403.4393195236144},{"$f":"'Natural Gas_FE'!AA127","v":2383.703047739205},{"$f":"'Natural Gas_FE'!AB127","v":2362.8703164112176},{"$f":"'Natural Gas_FE'!AC127","v":2342.0375850832297},{"$f":"'Natural Gas_FE'!AD127","v":2321.2048537552423},{"$f":"'Natural Gas_FE'!AE127","v":2301.4685819708329},{"$f":"'Natural Gas_FE'!AF127","v":2282.828769730002},{"$f":"'Natural Gas_FE'!AG127","v":2263.0924979455931},{"$f":"'Natural Gas_FE'!AH127","v":2241.1633070740272},{"$f":"'Natural Gas_FE'!AI127","v":2221.4270352896178},{"$f":"'Natural Gas_FE'!AJ127","v":2202.7872230487869},{"$f":"'Natural Gas_FE'!AK127","v":2184.147410807956},{"$f":"'Natural Gas_FE'!AL127","v":2166.6040581107031},{"$f":"'Natural Gas_FE'!AM127","v":2146.8677863262942},{"$f":"'Natural Gas_FE'!AN127","v":2126.0350549983064},{"$f":"'Natural Gas_FE'!AO127","v":2105.2023236703189},{"$f":"'Natural Gas_FE'!AP127","v":2085.4660518859096},{"$f":"'Natural Gas_FE'!AQ127","v":2047.0899678606695}]
[{"$f":"_xlfn.CONCAT(LEFT(B327,1), LEFT(C327,1), LEFT(D327,1),LEFT(E327,2),LEFT(F327,6),RIGHT(F327,1))","v":"RA3ConewAvgF"},"RD","Advanced",30,"Coal_FE","newAvgCF",{"$f":"Coal_FE!L128","v":3121.6403140701682},{"$f":"Coal_FE!M128","v":3112.061057256758},{"$f":"Coal_FE!N128","v":3102.4818004433473},{"$f":"Coal_FE!O128","v":3092.9025436299366},{"$f":"Coal_FE!P128","v":3072.5466229014392},{"$f":"Coal_FE!Q128","v":3072.5466229014392},{"$f":"Coal_FE!R128","v":3037.8218169528259},{"$f":"Coal_FE!S128","v":2987.5307186824202},{"$f":"Coal_FE!T128","v":2938.4370275136912},{"$f":"Coal_FE!U128","v":2889.3433363449622},{"$f":"Coal_FE!V128","v":2837.8548309728803},{"$f":"Coal_FE!W128","v":2785.1689184991224},{"$f":"Coal_FE!X128","v":2736.0752273303929},{"$f":"Coal_FE!Y128","v":2682.1919077549587},{"$f":"Coal_FE!Z128","v":2627.111181077848},{"$f":"Coal_FE!AA128","v":2609.1500745527032},{"$f":"Coal_FE!AB128","v":2591.1889680275581},{"$f":"Coal_FE!AC128","v":2572.0304544007372},{"$f":"Coal_FE!AD128","v":2552.8719407739159},{"$f":"Coal_FE!AE128","v":2536.1082413504473},{"$f":"Coal_FE!AF128","v":2519.3445419269788},{"$f":"Coal_FE!AG128","v":2501.383435401834},{"$f":"Coal_FE!AH128","v":2481.0275146733366},{"$f":"Coal_FE!AI128","v":2464.263815249868},{"$f":"Coal_FE!AJ128","v":2447.5001158263999},{"$f":"Coal_FE!AK128","v":2430.7364164029314},{"$f":"Coal_FE!AL128","v":2415.170124081139},{"$f":"Coal_FE!AM128","v":2398.4064246576704},{"$f":"Coal_FE!AN128","v":2379.2479110308495},{"$f":"Coal_FE!AO128","v":2360.0893974040282},{"$f":"Coal_FE!AP128","v":2342.1282908788835},{"$f":"Coal_FE!AQ128","v":2300.2190423202123}]
["RM3ConewAvgF","RD","Moderate",30,"Coal_FE","newAvgCF",{"$f":"Coal_FE!L129","v":3121.6403140701682},{"$f":"Coal_FE!M129","v":3112.061057256758},{"$f":"Coal_FE!N129","v":3102.4818004433473},{"$f":"Coal_FE!O129","v":3092.9025436299366},{"$f":"Coal_FE!P129","v":3072.5466229014392},{"$f":"Coal_FE!Q129","v":3072.5466229014392},{"$f":"Coal_FE!R129","v":3054.5855163762944},{"$f":"Coal_FE!S129","v":3022.2555246310335},{"$f":"Coal_FE!T129","v":2989.925532885773},{"$f":"Coal_FE!U129","v":2956.3981340388359},{"$f":"Coal_FE!V129","v":2922.8707351918993},{"$f":"Coal_FE!W129","v":2885.7511150399332},{"$f":"Coal_FE!X129","v":2853.4211232946723},{"$f":"Coal_FE!Y129","v":2815.1040960410301},{"$f":"Coal_FE!Z129","v":2775.5896616857117},{"$f":"Coal_FE!AA129","v":2756.4311480588904},{"$f":"Coal_FE!AB129","v":2737.2726344320695},{"$f":"Coal_FE!AC129","v":2716.916713703572},{"$f":"Coal_FE!AD129","v":2697.7582000767507},{"$f":"Coal_FE!AE129","v":2678.5996864499298},{"$f":"Coal_FE!AF129","v":2661.8359870264612},{"$f":"Coal_FE!AG129","v":2642.6774733996399},{"$f":"Coal_FE!AH129","v":2621.1241455694662},{"$f":"Coal_FE!AI129","v":2603.1630390443215},{"$f":"Coal_FE!AJ129","v":2585.2019325191768},{"$f":"Coal_FE!AK129","v":2567.2408259940316},{"$f":"Coal_FE!AL129","v":2551.6745336722397},{"$f":"Coal_FE!AM129","v":2533.713427147095},{"$f":"Coal_FE!AN129","v":2513.3575064185975},{"$f":"Coal_FE!AO129","v":2493.0015856901},{"$f":"Coal_FE!AP129","v":2473.8430720632787},{"$f":"Coal_FE!AQ129","v":2430.7364164029314}]
["RC3ConewAvgF","RD","Conservative",30,"Coal_FE","newAvgCF",{"$f":"Coal_FE!L130","v":3121.6403140701682},{"$f":"Coal_FE!M130","v":3112.061057256758},{"$f":"Coal_FE!N130","v":3102.4818004433473},{"$f":"Coal_FE!O130","v":3092.9025436299366},{"$f":"Coal_FE!P130","v":3072.5466229014392},{"$f":"Coal_FE!Q130","v":3072.5466229014392},{"$f":"Coal_FE!R130","v":3072.5466229014392},{"$f":"Coal_FE!S130","v":3055.7829234779706},{"$f":"Coal_FE!T130","v":3041.4140382578548},{"$f":"Coal_FE!U130","v":3024.6503388343863},{"$f":"Coal_FE!V130","v":3007.8866394109177},{"$f":"Coal_FE!W130","v":2987.5307186824202},{"$f":"Coal_FE!X130","v":2969.5696121572755},{"$f":"Coal_FE!Y130","v":2948.0162843271019},{"$f":"Coal_FE!Z130","v":2924.0681422935754},{"$f":"Coal_FE!AA130","v":2903.7122215650779},{"$f":"Coal_FE!AB130","v":2883.3563008365804},{"$f":"Coal_FE!AC130","v":2861.8029730064068},{"$f":"Coal_FE!AD130","v":2841.4470522779093},{"$f":"Coal_FE!AE130","v":2822.2885386510879},{"$f":"Coal_FE!AF130","v":2803.1300250242671},{"$f":"Coal_FE!AG130","v":2782.7741042957696},{"$f":"Coal_FE!AH130","v":2761.2207764655959},{"$f":"Coal_FE!AI130","v":2742.0622628387746},{"$f":"Coal_FE!AJ130","v":2722.9037492119537},{"$f":"Coal_FE!AK130","v":2703.7452355851324},{"$f":"Coal_FE!AL130","v":2688.17894326334},{"$f":"Coal_FE!AM130","v":2667.8230225348429},{"$f":"Coal_FE!AN130","v":2647.4671018063455},{"$f":"Coal_FE!AO130","v":2625.9137739761713},{"$f":"Coal_FE!AP130","v":2605.5578532476738},{"$f":"Coal_FE!AQ130","v":2560.0563833839738}]
["RA3ConewHigF","RD","Advanced",30,"Coal_FE","newHighCF",{"$f":"Coal_FE!L131","v":3121.6403140701682},{"$f":"Coal_FE!M131","v":3112.061057256758},{"$f":"Coal_FE!N131","v":3102.4818004433473},{"$f":"Coal_FE!O131","v":3092.9025436299366},{"$f":"Coal_FE!P131","v":3072.5466229014392},{"$f":"Coal_FE!Q131","v":3072.5466229014392},{"$f":"Coal_FE!R131","v":3037.8218169528259},{"$f":"Coal_FE!S131","v":2987.5307186824202},{"$f":"Coal_FE!T131","v":2938.4370275136912},{"$f":"Coal_FE!U131","v":2889.3433363449622},{"$f":"Coal_FE!V131","v":2837.8548309728803},{"$f":"Coal_FE!W131","v":2785.1689184991224},{"$f":"Coal_FE!X131","v":2736.0752273303929},{"$f":"Coal_FE!Y131","v":2682.1919077549587},{"$f":"Coal_FE!Z131","v":2627.111181077848},{"$f":"Coal_FE!AA131","v":2609.1500745527032},{"$f":"Coal_FE!AB131","v":2591.1889680275581},{"$f":"Coal_FE!AC131","v":2572.0304544007372},{"$f":"Coal_FE!AD131","v":2552.8719407739159},{"$f":"Coal_FE!AE131","v":2536.1082413504473},{"$f":"Coal_FE!AF131","v":2519.3445419269788},{"$f":"Coal_FE!AG131","v":2501.383435401834},{"$f":"Coal_FE!AH131","v":2481.0275146733366},{"$f":"Coal_FE!AI131","v":2464.263815249868},{"$f":"Coal_FE!AJ131","v":2447.5001158263999},{"$f":"Coal_FE!AK131","v":2430.7364164029314},{"$f":"Coal_FE!AL131","v":2415.170124081139},{"$f":"Coal_FE!AM131","v":2398.4064246576704},{"$f":"Coal_FE!AN131","v":2379.2479110308495},{"$f":"Coal_FE!AO131","v":2360.0893974040282},{"$f":"Coal_FE!AP131","v":2342.1282908788835},{"$f":"Coal_FE!AQ131","v":2300.2190423202123}]
["RM3ConewHigF","RD","Moderate",30,"Coal_FE","newHighCF",{"$f":"Coal_FE!L132","v":3121.6403140701682},{"$f":"Coal_FE!M132","v":3112.061057256758},{"$f":"Coal_FE!N132","v":3102.4818004433473},{"$f":"Coal_FE!O132","v":3092.9025436299366},{"$f":"Coal_FE!P132","v":3072.5466229014392},{"$f":"Coal_FE!Q132","v":3072.5466229014392},{"$f":"Coal_FE!R132","v":3054.5855163762944},{"$f":"Coal_FE!S132","v":3022.2555246310335},{"$f":"Coal_FE!T132","v":2989.925532885773},{"$f":"Coal_FE!U132","v":2956.3981340388359},{"$f":"Coal_FE!V132","v":2922.8707351918993},{"$f":"Coal_FE!W132","v":2885.7511150399332},{"$f":"Coal_FE!X132","v":2853.4211232946723},{"$f":"Coal_FE!Y132","v":2815.1040960410301},{"$f":"Coal_FE!Z132","v":2775.5896616857117},{"$f":"Coal_FE!AA132","v":2756.4311480588904},{"$f":"Coal_FE!AB132","v":2737.2726344320695},{"$f":"Coal_FE!AC132","v":2716.916713703572},{"$f":"Coal_FE!AD132","v":2697.7582000767507},{"$f":"Coal_FE!AE132","v":2678.5996864499298},{"$f":"Coal_FE!AF132","v":2661.8359870264612},{"$f":"Coal_FE!AG132","v":2642.6774733996399},{"$f":"Coal_FE!AH132","v":2621.1241455694662},{"$f":"Coal_FE!AI132","v":2603.1630390443215},{"$f":"Coal_FE!AJ132","v":2585.2019325191768},{"$f":"Coal_FE!AK132","v":2567.2408259940316},{"$f":"Coal_FE!AL132","v":2551.6745336722397},{"$f":"Coal_FE!AM132","v":2533.713427147095},{"$f":"Coal_FE!AN132","v":2513.3575064185975},{"$f":"Coal_FE!AO132","v":2493.0015856901},{"$f":"Coal_FE!AP132","v":2473.8430720632787},{"$f":"Coal_FE!AQ132","v":2430.7364164029314}]
["RC3ConewHigF","RD","Conservative",30,"Coal_FE","newHighCF",{"$f":"Coal_FE!L133","v":3121.6403140701682},{"$f":"Coal_FE!M133","v":3112.061057256758},{"$f":"Coal_FE!N133","v":3102.4818004433473},{"$f":"Coal_FE!O133","v":3092.9025436299366},{"$f":"Coal_FE!P133","v":3072.5466229014392},{"$f":"Coal_FE!Q133","v":3072.5466229014392},{"$f":"Coal_FE!R133","v":3072.5466229014392},{"$f":"Coal_FE!S133","v":3055.7829234779706},{"$f":"Coal_FE!T133","v":3041.4140382578548},{"$f":"Coal_FE!U133","v":3024.6503388343863},{"$f":"Coal_FE!V133","v":3007.8866394109177},{"$f":"Coal_FE!W133","v":2987.5307186824202},{"$f":"Coal_FE!X133","v":2969.5696121572755},{"$f":"Coal_FE!Y133","v":2948.0162843271019},{"$f":"Coal_FE!Z133","v":2924.0681422935754},{"$f":"Coal_FE!AA133","v":2903.7122215650779},{"$f":"Coal_FE!AB133","v":2883.3563008365804},{"$f":"Coal_FE!AC133","v":2861.8029730064068},{"$f":"Coal_FE!AD133","v":2841.4470522779093},{"$f":"Coal_FE!AE133","v":2822.2885386510879},{"$f":"Coal_FE!AF133","v":2803.1300250242671},{"$f":"Coal_FE!AG133","v":2782.7741042957696},{"$f":"Coal_FE!AH133","v":2761.2207764655959},{"$f":"Coal_FE!AI133","v":2742.0622628387746},{"$f":"Coal_FE!AJ133","v":2722.9037492119537},{"$f":"Coal_FE!AK133","v":2703.7452355851324},{"$f":"Coal_FE!AL133","v":2688.17894326334},{"$f":"Coal_FE!AM133","v":2667.8230225348429},{"$f":"Coal_FE!AN133","v":2647.4671018063455},{"$f":"Coal_FE!AO133","v":2625.9137739761713},{"$f":"Coal_FE!AP133","v":2605.5578532476738},{"$f":"Coal_FE!AQ133","v":2560.0563833839738}]
["RA3CoIGCCAvF","RD","Advanced",30,"Coal_FE","IGCCAvgCF",{"$f":"Coal_FE!L134","v":5668.5252193357028},{"$f":"Coal_FE!M134","v":5618.2341210652976},{"$f":"Coal_FE!N134","v":5567.9430227948915},{"$f":"Coal_FE!O134","v":5517.6519245244863},{"$f":"Coal_FE!P134","v":5419.4645421870282},{"$f":"Coal_FE!Q134","v":5369.1734439166221},{"$f":"Coal_FE!R134","v":5339.2382663747148},{"$f":"Coal_FE!S134","v":5309.3030888328067},{"$f":"Coal_FE!T134","v":5279.3679112908985},{"$f":"Coal_FE!U134","v":5253.0249550540193},{"$f":"Coal_FE!V134","v":5215.9053349020533},{"$f":"Coal_FE!W134","v":5191.9571928685273},{"$f":"Coal_FE!X134","v":5170.4038650383536},{"$f":"Coal_FE!Y134","v":5141.6660945981212},{"$f":"Coal_FE!Z134","v":5118.9153596662718},{"$f":"Coal_FE!AA134","v":5097.3620318360972},{"$f":"Coal_FE!AB134","v":5072.2164827008946},{"$f":"Coal_FE!AC134","v":5048.2683406673686},{"$f":"Coal_FE!AD134","v":5025.5176057355184},{"$f":"Coal_FE!AE134","v":5008.7539063120503},{"$f":"Coal_FE!AF134","v":4989.5953926852289},{"$f":"Coal_FE!AG134","v":4971.6342861600842},{"$f":"Coal_FE!AH134","v":4957.2654009399685},{"$f":"Coal_FE!AI134","v":4933.3172589064416},{"$f":"Coal_FE!AJ134","v":4922.5405949913547},{"$f":"Coal_FE!AK134","v":4898.5924529578288},{"$f":"Coal_FE!AL134","v":4886.6183819410653},{"$f":"Coal_FE!AM134","v":4865.0650541108917},{"$f":"Coal_FE!AN134","v":4847.1039475857469},{"$f":"Coal_FE!AO134","v":4830.3402481622779},{"$f":"Coal_FE!AP134","v":4812.3791416371332},{"$f":"Coal_FE!AQ134","v":4757.2984149600225}]
["RM3CoIGCCAvF","RD","Moderate",30,"Coal_FE","IGCCAvgCF",{"$f":"Coal_FE!L135","v":5668.5252193357028},{"$f":"Coal_FE!M135","v":5618.2341210652976},{"$f":"Coal_FE!N135","v":5567.9430227948915},{"$f":"Coal_FE!O135","v":5517.6519245244863},{"$f":"Coal_FE!P135","v":5419.4645421870282},{"$f":"Coal_FE!Q135","v":5369.1734439166221},{"$f":"Coal_FE!R135","v":5339.2382663747148},{"$f":"Coal_FE!S135","v":5309.3030888328067},{"$f":"Coal_FE!T135","v":5279.3679112908985},{"$f":"Coal_FE!U135","v":5253.0249550540193},{"$f":"Coal_FE!V135","v":5215.9053349020533},{"$f":"Coal_FE!W135","v":5191.9571928685273},{"$f":"Coal_FE!X135","v":5170.4038650383536},{"$f":"Coal_FE!Y135","v":5141.6660945981212},{"$f":"Coal_FE!Z135","v":5118.9153596662718},{"$f":"Coal_FE!AA135","v":5097.3620318360972},{"$f":"Coal_FE!AB135","v":5072.2164827008946},{"$f":"Coal_FE!AC135","v":5048.2683406673686},{"$f":"Coal_FE!AD135","v":5025.5176057355184},{"$f":"Coal_FE!AE135","v":5008.7539063120503},{"$f":"Coal_FE!AF135","v":4989.5953926852289},{"$f":"Coal_FE!AG135","v":4971.6342861600842},{"$f":"Coal_FE!AH135","v":4957.2654009399685},{"$f":"Coal_FE!AI135","v":4933.3172589064416},{"$f":"Coal_FE!AJ135","v":4922.5405949913547},{"$f":"Coal_FE!AK135","v":4898.5924529578288},{"$f":"Coal_FE!AL135","v":4886.6183819410653},{"$f":"Coal_FE!AM135","v":4865.0650541108917},{"$f":"Coal_FE!AN135","v":4847.1039475857469},{"$f":"Coal_FE!AO135","v":4830.3402481622779},{"$f":"Coal_FE!AP135","v":4812.3791416371332},{"$f":"Coal_FE!AQ135","v":4757.2984149600225}]
["RC3CoIGCCAvF","RD","Conservative",30,"Coal_FE","IGCCAvgCF",{"$f":"Coal_FE!L136","v":5668.5252193357028},{"$f":"Coal_FE!M136","v":5618.2341210652976},{"$f":"Coal_FE!N136","v":5567.9430227948915},{"$f":"Coal_FE!O136","v":5517.6519245244863},{"$f":"Coal_FE!P136","v":5419.4645421870282},{"$f":"Coal_FE!Q136","v":5369.1734439166221},{"$f":"Coal_FE!R136","v":5339.2382663747148},{"$f":"Coal_FE!S136","v":5309.3030888328067},{"$f":"Coal_FE!T136","v":5279.3679112908985},{"$f":"Coal_FE!U136","v":5253.0249550540193},{"$f":"Coal_FE!V136","v":5215.9053349020533},{"$f":"Coal_FE!W136","v":5191.9571928685273},{"$f":"Coal_FE!X136","v":5170.4038650383536},{"$f":"Coal_FE!Y136","v":5141.6660945981212},{"$f":"Coal_FE!Z136","v":5118.9153596662718},{"$f":"Coal_FE!AA136","v":5097.3620318360972},{"$f":"Coal_FE!AB136","v":5072.2164827008946},{"$f":"Coal_FE!AC136","v":5048.2683406673686},{"$f":"Coal_FE!AD136","v":5025.5176057355184},{"$f":"Coal_FE!AE136","v":5008.7539063120503},{"$f":"Coal_FE!AF136","v":4989.5953926852289},{"$f":"Coal_FE!AG136","v":4971.6342861600842},{"$f":"Coal_FE!AH136","v":4957.2654009399685},{"$f":"Coal_FE!AI136","v":4933.3172589064416},{"$f":"Coal_FE!AJ136","v":4922.5405949913547},{"$f":"Coal_FE!AK136","v":4898.5924529578288},{"$f":"Coal_FE!AL136","v":4886.6183819410653},{"$f":"Coal_FE!AM136","v":4865.0650541108917},{"$f":"Coal_FE!AN136","v":4847.1039475857469},{"$f":"Coal_FE!AO136","v":4830.3402481622779},{"$f":"Coal_FE!AP136","v":4812.3791416371332},{"$f":"Coal_FE!AQ136","v":4757.2984149600225}]
["RA3CoIGCCHiF","RD","Advanced",30,"Coal_FE","IGCCHighCF",{"$f":"Coal_FE!L137","v":5668.5252193357028},{"$f":"Coal_FE!M137","v":5618.2341210652976},{"$f":"Coal_FE!N137","v":5567.9430227948915},{"$f":"Coal_FE!O137","v":5517.6519245244863},{"$f":"Coal_FE!P137","v":5419.4645421870282},{"$f":"Coal_FE!Q137","v":5369.1734439166221},{"$f":"Coal_FE!R137","v":5339.2382663747148},{"$f":"Coal_FE!S137","v":5309.3030888328067},{"$f":"Coal_FE!T137","v":5279.3679112908985},{"$f":"Coal_FE!U137","v":5253.0249550540193},{"$f":"Coal_FE!V137","v":5215.9053349020533},{"$f":"Coal_FE!W137","v":5191.9571928685273},{"$f":"Coal_FE!X137","v":5170.4038650383536},{"$f":"Coal_FE!Y137","v":5141.6660945981212},{"$f":"Coal_FE!Z137","v":5118.9153596662718},{"$f":"Coal_FE!AA137","v":5097.3620318360972},{"$f":"Coal_FE!AB137","v":5072.2164827008946},{"$f":"Coal_FE!AC137","v":5048.2683406673686},{"$f":"Coal_FE!AD137","v":5025.5176057355184},{"$f":"Coal_FE!AE137","v":5008.7539063120503},{"$f":"Coal_FE!AF137","v":4989.5953926852289},{"$f":"Coal_FE!AG137","v":4971.6342861600842},{"$f":"Coal_FE!AH137","v":4957.2654009399685},{"$f":"Coal_FE!AI137","v":4933.3172589064416},{"$f":"Coal_FE!AJ137","v":4922.5405949913547},{"$f":"Coal_FE!AK137","v":4898.5924529578288},{"$f":"Coal_FE!AL137","v":4886.6183819410653},{"$f":"Coal_FE!AM137","v":4865.0650541108917},{"$f":"Coal_FE!AN137","v":4847.1039475857469},{"$f":"Coal_FE!AO137","v":4830.3402481622779},{"$f":"Coal_FE!AP137","v":4812.3791416371332},{"$f":"Coal_FE!AQ137","v":4757.2984149600225}]
["RM3CoIGCCHiF","RD","Moderate",30,"Coal_FE","IGCCHighCF",{"$f":"Coal_FE!L138","v":5668.5252193357028},{"$f":"Coal_FE!M138","v":5618.2341210652976},{"$f":"Coal_FE!N138","v":5567.9430227948915},{"$f":"Coal_FE!O138","v":5517.6519245244863},{"$f":"Coal_FE!P138","v":5419.4645421870282},{"$f":"Coal_FE!Q138","v":5369.1734439166221},{"$f":"Coal_FE!R138","v":5339.2382663747148},{"$f":"Coal_FE!S138","v":5309.3030888328067},{"$f":"Coal_FE!T138","v":5279.3679112908985},{"$f":"Coal_FE!U138","v":5253.0249550540193},{"$f":"Coal_FE!V138","v":5215.9053349020533},{"$f":"Coal_FE!W138","v":5191.9571928685273},{"$f":"Coal_FE!X138","v":5170.4038650383536},{"$f":"Coal_FE!Y138","v":5141.6660945981212},{"$f":"Coal_FE!Z138","v":5118.9153596662718},{"$f":"Coal_FE!AA138","v":5097.3620318360972},{"$f":"Coal_FE!AB138","v":5072.2164827008946},{"$f":"Coal_FE!AC138","v":5048.2683406673686},{"$f":"Coal_FE!AD138","v":5025.5176057355184},{"$f":"Coal_FE!AE138","v":5008.7539063120503},{"$f":"Coal_FE!AF138","v":4989.5953926852289},{"$f":"Coal_FE!AG138","v":4971.6342861600842},{"$f":"Coal_FE!AH138","v":4957.2654009399685},{"$f":"Coal_FE!AI138","v":4933.3172589064416},{"$f":"Coal_FE!AJ138","v":4922.5405949913547},{"$f":"Coal_FE!AK138","v":4898.5924529578288},{"$f":"Coal_FE!AL138","v":4886.6183819410653},{"$f":"Coal_FE!AM138","v":4865.0650541108917},{"$f":"Coal_FE!AN138","v":4847.1039475857469},{"$f":"Coal_FE!AO138","v":4830.3402481622779},{"$f":"Coal_FE!AP138","v":4812.3791416371332},{"$f":"Coal_FE!AQ138","v":4757.2984149600225}]
["RC3CoIGCCHiF","RD","Conservative",30,"Coal_FE","IGCCHighCF",{"$f":"Coal_FE!L139","v":5668.5252193357028},{"$f":"Coal_FE!M139","v":5618.2341210652976},{"$f":"Coal_FE!N139","v":5567.9430227948915},{"$f":"Coal_FE!O139","v":5517.6519245244863},{"$f":"Coal_FE!P139","v":5419.4645421870282},{"$f":"Coal_FE!Q139","v":5369.1734439166221},{"$f":"Coal_FE!R139","v":5339.2382663747148},{"$f":"Coal_FE!S139","v":5309.3030888328067},{"$f":"Coal_FE!T139","v":5279.3679112908985},{"$f":"Coal_FE!U139","v":5253.0249550540193},{"$f":"Coal_FE!V139","v":5215.9053349020533},{"$f":"Coal_FE!W139","v":5191.9571928685273},{"$f":"Coal_FE!X139","v":5170.4038650383536},{"$f":"Coal_FE!Y139","v":5141.6660945981212},{"$f":"Coal_FE!Z139","v":5118.9153596662718},{"$f":"Coal_FE!AA139","v":5097.3620318360972},{"$f":"Coal_FE!AB139","v":5072.2164827008946},{"$f":"Coal_FE!AC139","v":5048.2683406673686},{"$f":"Coal_FE!AD139","v":5025.5176057355184},{"$f":"Coal_FE!AE139","v":5008.7539063120503},{"$f":"Coal_FE!AF139","v":4989.5953926852289},{"$f":"Coal_FE!AG139","v":4971.6342861600842},{"$f":"Coal_FE!AH139","v":4957.2654009399685},{"$f":"Coal_FE!AI139","v":4933.3172589064416},{"$f":"Coal_FE!AJ139","v":4922.5405949913547},{"$f":"Coal_FE!AK139","v":4898.5924529578288},{"$f":"Coal_FE!AL139","v":4886.6183819410653},{"$f":"Coal_FE!AM139","v":4865.0650541108917},{"$f":"Coal_FE!AN139","v":4847.1039475857469},{"$f":"Coal_FE!AO139","v":4830.3402481622779},{"$f":"Coal_FE!AP139","v":4812.3791416371332},{"$f":"Coal_FE!AQ139","v":4757.2984149600225}]
["RA3CoCCS36AF","RD","Advanced",30,"Coal_FE","CCS36AvgCF",{"$f":"Coal_FE!L140","v":4272.3485387811124},{"$f":"Coal_FE!M140","v":4256.78224645932},{"$f":"Coal_FE!N140","v":4241.2159541375286},{"$f":"Coal_FE!O140","v":4210.0833694939438},{"$f":"Coal_FE!P140","v":4206.4911481889148},{"$f":"Coal_FE!Q140","v":4204.0963339855625},{"$f":"Coal_FE!R140","v":4086.7504380212831},{"$f":"Coal_FE!S140","v":3971.799356260356},{"$f":"Coal_FE!T140","v":3856.8482744994294},{"$f":"Coal_FE!U140","v":3740.6997856368262},{"$f":"Coal_FE!V140","v":3622.1564825708706},{"$f":"Coal_FE!W140","v":3509.6002150132963},{"$f":"Coal_FE!X140","v":3392.2543190490169},{"$f":"Coal_FE!Y140","v":3273.7110159830609},{"$f":"Coal_FE!Z140","v":3161.154748425487},{"$f":"Coal_FE!AA140","v":3042.611445359531},{"$f":"Coal_FE!AB140","v":2922.8707351918993},{"$f":"Coal_FE!AC140","v":2806.722246329296},{"$f":"Coal_FE!AD140","v":2691.7711645683694},{"$f":"Coal_FE!AE140","v":2580.4123041124712},{"$f":"Coal_FE!AF140","v":2560.0563833839738},{"$f":"Coal_FE!AG140","v":2537.3056484521239},{"$f":"Coal_FE!AH140","v":2516.9497277236264},{"$f":"Coal_FE!AI140","v":2497.7912140968051},{"$f":"Coal_FE!AJ140","v":2478.6327004699842},{"$f":"Coal_FE!AK140","v":2461.8690010465157},{"$f":"Coal_FE!AL140","v":2441.5130803180182},{"$f":"Coal_FE!AM140","v":2419.9597524878445},{"$f":"Coal_FE!AN140","v":2398.4064246576704},{"$f":"Coal_FE!AO140","v":2378.0505039291729},{"$f":"Coal_FE!AP140","v":2357.6945832006759},{"$f":"Coal_FE!AQ140","v":2337.3386624721784}]
["RM3CoCCS36AF","RD","Moderate",30,"Coal_FE","CCS36AvgCF",{"$f":"Coal_FE!L141","v":4272.3485387811124},{"$f":"Coal_FE!M141","v":4256.78224645932},{"$f":"Coal_FE!N141","v":4241.2159541375286},{"$f":"Coal_FE!O141","v":4210.0833694939438},{"$f":"Coal_FE!P141","v":4206.4911481889148},{"$f":"Coal_FE!Q141","v":4204.0963339855625},{"$f":"Coal_FE!R141","v":4133.4493149866594},{"$f":"Coal_FE!S141","v":4063.9997030894328},{"$f":"Coal_FE!T141","v":3993.3526840905297},{"$f":"Coal_FE!U141","v":3922.705665091627},{"$f":"Coal_FE!V141","v":3848.4664247876949},{"$f":"Coal_FE!W141","v":3779.0168128904684},{"$f":"Coal_FE!X141","v":3702.382758383184},{"$f":"Coal_FE!Y141","v":3625.7487038758995},{"$f":"Coal_FE!Z141","v":3555.1016848769964},{"$f":"Coal_FE!AA141","v":3479.6650374713881},{"$f":"Coal_FE!AB141","v":3404.2283900657799},{"$f":"Coal_FE!AC141","v":3329.9891497618482},{"$f":"Coal_FE!AD141","v":3258.1447236612689},{"$f":"Coal_FE!AE141","v":3188.6951117640424},{"$f":"Coal_FE!AF141","v":3162.3521555271632},{"$f":"Coal_FE!AG141","v":3134.8117921886078},{"$f":"Coal_FE!AH141","v":3110.8636501550814},{"$f":"Coal_FE!AI141","v":3086.9155081215549},{"$f":"Coal_FE!AJ141","v":3062.9673660880285},{"$f":"Coal_FE!AK141","v":3041.4140382578548},{"$f":"Coal_FE!AL141","v":3016.2684891226522},{"$f":"Coal_FE!AM141","v":2989.925532885773},{"$f":"Coal_FE!AN141","v":2963.5825766488938},{"$f":"Coal_FE!AO141","v":2938.4370275136912},{"$f":"Coal_FE!AP141","v":2913.2914783784886},{"$f":"Coal_FE!AQ141","v":2888.145929243286}]
["RC3CoCCS36AF","RD","Conservative",30,"Coal_FE","CCS36AvgCF",{"$f":"Coal_FE!L142","v":4272.3485387811124},{"$f":"Coal_FE!M142","v":4256.78224645932},{"$f":"Coal_FE!N142","v":4241.2159541375286},{"$f":"Coal_FE!O142","v":4210.0833694939438},{"$f":"Coal_FE!P142","v":4206.4911481889148},{"$f":"Coal_FE!Q142","v":4204.0963339855625},{"$f":"Coal_FE!R142","v":4178.9507848503599},{"$f":"Coal_FE!S142","v":4156.2000499185096},{"$f":"Coal_FE!T142","v":4131.054500783307},{"$f":"Coal_FE!U142","v":4104.7115445464278},{"$f":"Coal_FE!V142","v":4073.5789599028435},{"$f":"Coal_FE!W142","v":4047.2360036659643},{"$f":"Coal_FE!X142","v":4013.7086048190272},{"$f":"Coal_FE!Y142","v":3978.9837988704139},{"$f":"Coal_FE!Z142","v":3947.8512142268296},{"$f":"Coal_FE!AA142","v":3917.9160366849219},{"$f":"Coal_FE!AB142","v":3885.586044939661},{"$f":"Coal_FE!AC142","v":3854.4534602960766},{"$f":"Coal_FE!AD142","v":3824.5182827541685},{"$f":"Coal_FE!AE142","v":3796.9779194156131},{"$f":"Coal_FE!AF142","v":3765.8453347720288},{"$f":"Coal_FE!AG142","v":3732.3179359250921},{"$f":"Coal_FE!AH142","v":3703.5801654848601},{"$f":"Coal_FE!AI142","v":3676.0398021463047},{"$f":"Coal_FE!AJ142","v":3647.3020317060732},{"$f":"Coal_FE!AK142","v":3620.959075469194},{"$f":"Coal_FE!AL142","v":3592.2213050289624},{"$f":"Coal_FE!AM142","v":3561.0887203853781},{"$f":"Coal_FE!AN142","v":3528.7587286401176},{"$f":"Coal_FE!AO142","v":3497.6261439965333},{"$f":"Coal_FE!AP142","v":3468.8883735563013},{"$f":"Coal_FE!AQ142","v":3438.9531960143931}]
[{"$f":"_xlfn.CONCAT(LEFT(B342,1), LEFT(C342,1), LEFT(D342,1),LEFT(E342,2),LEFT(F342,6),RIGHT(F342,1))","v":"RA3CoCCS90AF"},"RD","Advanced",30,"Coal_FE","CCS90AvgCF",{"$f":"Coal_FE!L143","v":5625.4185636753555},{"$f":"Coal_FE!M143","v":5601.4704216418286},{"$f":"Coal_FE!N143","v":5577.5222796083026},{"$f":"Coal_FE!O143","v":5552.3767304731},{"$f":"Coal_FE!P143","v":5509.2700748127518},{"$f":"Coal_FE!Q143","v":5500.8882251010182},{"$f":"Coal_FE!R143","v":5371.5682581199753},{"$f":"Coal_FE!S143","v":5215.9053349020533},{"$f":"Coal_FE!T143","v":5062.6372258874844},{"$f":"Coal_FE!U143","v":4909.3691168729156},{"$f":"Coal_FE!V143","v":4756.1010078583458},{"$f":"Coal_FE!W143","v":4599.2406775387481},{"$f":"Coal_FE!X143","v":4450.7621969308848},{"$f":"Coal_FE!Y143","v":4295.0992737129627},{"$f":"Coal_FE!Z143","v":4139.4363504950406},{"$f":"Coal_FE!AA143","v":3980.1812059720905},{"$f":"Coal_FE!AB143","v":3823.3208756524923},{"$f":"Coal_FE!AC143","v":3666.4605453328945},{"$f":"Coal_FE!AD143","v":3513.1924363183252},{"$f":"Coal_FE!AE143","v":3364.7139557104615},{"$f":"Coal_FE!AF143","v":3337.1735923719061},{"$f":"Coal_FE!AG143","v":3307.238414829998},{"$f":"Coal_FE!AH143","v":3274.9084230847375},{"$f":"Coal_FE!AI143","v":3247.3680597461821},{"$f":"Coal_FE!AJ143","v":3218.6302893059501},{"$f":"Coal_FE!AK143","v":3191.0899259673952},{"$f":"Coal_FE!AL143","v":3165.9443768321921},{"$f":"Coal_FE!AM143","v":3137.2066063919606},{"$f":"Coal_FE!AN143","v":3107.2714288500524},{"$f":"Coal_FE!AO143","v":3078.5336584098209},{"$f":"Coal_FE!AP143","v":3049.7958879695889},{"$f":"Coal_FE!AQ143","v":3021.0581175293573}]
["RM3CoCCS90AF","RD","Moderate",30,"Coal_FE","CCS90AvgCF",{"$f":"Coal_FE!L144","v":5625.4185636753555},{"$f":"Coal_FE!M144","v":5601.4704216418286},{"$f":"Coal_FE!N144","v":5577.5222796083026},{"$f":"Coal_FE!O144","v":5552.3767304731},{"$f":"Coal_FE!P144","v":5509.2700748127518},{"$f":"Coal_FE!Q144","v":5500.8882251010182},{"$f":"Coal_FE!R144","v":5432.6360203054674},{"$f":"Coal_FE!S144","v":5336.8434521713616},{"$f":"Coal_FE!T144","v":5243.4456982406091},{"$f":"Coal_FE!U144","v":5148.850537208179},{"$f":"Coal_FE!V144","v":5051.8605619723976},{"$f":"Coal_FE!W144","v":4952.4757725332629},{"$f":"Coal_FE!X144","v":4857.8806115008338},{"$f":"Coal_FE!Y144","v":4757.2984149600225},{"$f":"Coal_FE!Z144","v":4654.3214042158588},{"$f":"Coal_FE!AA144","v":4553.7392076750484},{"$f":"Coal_FE!AB144","v":4453.1570111342371},{"$f":"Coal_FE!AC144","v":4351.3774074917501},{"$f":"Coal_FE!AD144","v":4253.1900251542911},{"$f":"Coal_FE!AE144","v":4157.3974570201863},{"$f":"Coal_FE!AF144","v":4122.6726510715725},{"$f":"Coal_FE!AG144","v":4086.7504380212831},{"$f":"Coal_FE!AH144","v":4047.2360036659643},{"$f":"Coal_FE!AI144","v":4012.511197717351},{"$f":"Coal_FE!AJ144","v":3977.7863917687378},{"$f":"Coal_FE!AK144","v":3943.0615858201245},{"$f":"Coal_FE!AL144","v":3911.9290011765402},{"$f":"Coal_FE!AM144","v":3877.2041952279269},{"$f":"Coal_FE!AN144","v":3838.8871679742847},{"$f":"Coal_FE!AO144","v":3804.1623620256714},{"$f":"Coal_FE!AP144","v":3768.2401489753815},{"$f":"Coal_FE!AQ144","v":3733.5153430267683}]
["RC3CoCCS90AF","RD","Conservative",30,"Coal_FE","CCS90AvgCF",{"$f":"Coal_FE!L145","v":5625.4185636753555},{"$f":"Coal_FE!M145","v":5601.4704216418286},{"$f":"Coal_FE!N145","v":5577.5222796083026},{"$f":"Coal_FE!O145","v":5552.3767304731},{"$f":"Coal_FE!P145","v":5509.2700748127518},{"$f":"Coal_FE!Q145","v":5500.8882251010182},{"$f":"Coal_FE!R145","v":5493.7037824909603},{"$f":"Coal_FE!S145","v":5457.78156944067},{"$f":"Coal_FE!T145","v":5423.0567634920571},{"$f":"Coal_FE!U145","v":5387.1345504417677},{"$f":"Coal_FE!V145","v":5348.8175231881251},{"$f":"Coal_FE!W145","v":5304.5134604261011},{"$f":"Coal_FE!X145","v":5266.1964331724585},{"$f":"Coal_FE!Y145","v":5219.4975562070822},{"$f":"Coal_FE!Z145","v":5169.206457936677},{"$f":"Coal_FE!AA145","v":5126.0998022763297},{"$f":"Coal_FE!AB145","v":5082.9931466159815},{"$f":"Coal_FE!AC145","v":5036.2942696506052},{"$f":"Coal_FE!AD145","v":4991.9902068885813},{"$f":"Coal_FE!AE145","v":4950.0809583299106},{"$f":"Coal_FE!AF145","v":4909.3691168729156},{"$f":"Coal_FE!AG145","v":4865.0650541108917},{"$f":"Coal_FE!AH145","v":4818.3661771455145},{"$f":"Coal_FE!AI145","v":4776.4569285868438},{"$f":"Coal_FE!AJ145","v":4735.7450871298488},{"$f":"Coal_FE!AK145","v":4695.0332456728538},{"$f":"Coal_FE!AL145","v":4657.9136255208878},{"$f":"Coal_FE!AM145","v":4616.0043769622171},{"$f":"Coal_FE!AN145","v":4571.7003142001931},{"$f":"Coal_FE!AO145","v":4529.7910656415215},{"$f":"Coal_FE!AP145","v":4487.8818170828508},{"$f":"Coal_FE!AQ145","v":4445.9725685241792}]
["RA3CoCCS36HF","RD","Advanced",30,"Coal_FE","CCS36HighCF",{"$f":"Coal_FE!L146","v":4272.3485387811124},{"$f":"Coal_FE!M146","v":4256.78224645932},{"$f":"Coal_FE!N146","v":4241.2159541375286},{"$f":"Coal_FE!O146","v":4210.0833694939438},{"$f":"Coal_FE!P146","v":4206.4911481889148},{"$f":"Coal_FE!Q146","v":4204.0963339855625},{"$f":"Coal_FE!R146","v":4086.7504380212831},{"$f":"Coal_FE!S146","v":3971.799356260356},{"$f":"Coal_FE!T146","v":3856.8482744994294},{"$f":"Coal_FE!U146","v":3740.6997856368262},{"$f":"Coal_FE!V146","v":3622.1564825708706},{"$f":"Coal_FE!W146","v":3509.6002150132963},{"$f":"Coal_FE!X146","v":3392.2543190490169},{"$f":"Coal_FE!Y146","v":3273.7110159830609},{"$f":"Coal_FE!Z146","v":3161.154748425487},{"$f":"Coal_FE!AA146","v":3042.611445359531},{"$f":"Coal_FE!AB146","v":2922.8707351918993},{"$f":"Coal_FE!AC146","v":2806.722246329296},{"$f":"Coal_FE!AD146","v":2691.7711645683694},{"$f":"Coal_FE!AE146","v":2580.4123041124712},{"$f":"Coal_FE!AF146","v":2560.0563833839738},{"$f":"Coal_FE!AG146","v":2537.3056484521239},{"$f":"Coal_FE!AH146","v":2516.9497277236264},{"$f":"Coal_FE!AI146","v":2497.7912140968051},{"$f":"Coal_FE!AJ146","v":2478.6327004699842},{"$f":"Coal_FE!AK146","v":2461.8690010465157},{"$f":"Coal_FE!AL146","v":2441.5130803180182},{"$f":"Coal_FE!AM146","v":2419.9597524878445},{"$f":"Coal_FE!AN146","v":2398.4064246576704},{"$f":"Coal_FE!AO146","v":2378.0505039291729},{"$f":"Coal_FE!AP146","v":2357.6945832006759},{"$f":"Coal_FE!AQ146","v":2337.3386624721784}]
["RM3CoCCS36HF","RD","Moderate",30,"Coal_FE","CCS36HighCF",{"$f":"Coal_FE!L147","v":4272.3485387811124},{"$f":"Coal_FE!M147","v":4256.78224645932},{"$f":"Coal_FE!N147","v":4241.2159541375286},{"$f":"Coal_FE!O147","v":4210.0833694939438},{"$f":"Coal_FE!P147","v":4206.4911481889148},{"$f":"Coal_FE!Q147","v":4204.0963339855625},{"$f":"Coal_FE!R147","v":4133.4493149866594},{"$f":"Coal_FE!S147","v":4063.9997030894328},{"$f":"Coal_FE!T147","v":3993.3526840905297},{"$f":"Coal_FE!U147","v":3922.705665091627},{"$f":"Coal_FE!V147","v":3848.4664247876949},{"$f":"Coal_FE!W147","v":3779.0168128904684},{"$f":"Coal_FE!X147","v":3702.382758383184},{"$f":"Coal_FE!Y147","v":3625.7487038758995},{"$f":"Coal_FE!Z147","v":3555.1016848769964},{"$f":"Coal_FE!AA147","v":3479.6650374713881},{"$f":"Coal_FE!AB147","v":3404.2283900657799},{"$f":"Coal_FE!AC147","v":3329.9891497618482},{"$f":"Coal_FE!AD147","v":3258.1447236612689},{"$f":"Coal_FE!AE147","v":3188.6951117640424},{"$f":"Coal_FE!AF147","v":3162.3521555271632},{"$f":"Coal_FE!AG147","v":3134.8117921886078},{"$f":"Coal_FE!AH147","v":3110.8636501550814},{"$f":"Coal_FE!AI147","v":3086.9155081215549},{"$f":"Coal_FE!AJ147","v":3062.9673660880285},{"$f":"Coal_FE!AK147","v":3041.4140382578548},{"$f":"Coal_FE!AL147","v":3016.2684891226522},{"$f":"Coal_FE!AM147","v":2989.925532885773},{"$f":"Coal_FE!AN147","v":2963.5825766488938},{"$f":"Coal_FE!AO147","v":2938.4370275136912},{"$f":"Coal_FE!AP147","v":2913.2914783784886},{"$f":"Coal_FE!AQ147","v":2888.145929243286}]
["RC3CoCCS36HF","RD","Conservative",30,"Coal_FE","CCS36HighCF",{"$f":"Coal_FE!L148","v":4272.3485387811124},{"$f":"Coal_FE!M148","v":4256.78224645932},{"$f":"Coal_FE!N148","v":4241.2159541375286},{"$f":"Coal_FE!O148","v":4210.0833694939438},{"$f":"Coal_FE!P148","v":4206.4911481889148},{"$f":"Coal_FE!Q148","v":4204.0963339855625},{"$f":"Coal_FE!R148","v":4178.9507848503599},{"$f":"Coal_FE!S148","v":4156.2000499185096},{"$f":"Coal_FE!T148","v":4131.054500783307},{"$f":"Coal_FE!U148","v":4104.7115445464278},{"$f":"Coal_FE!V148","v":4073.5789599028435},{"$f":"Coal_FE!W148","v":4047.2360036659643},{"$f":"Coal_FE!X148","v":4013.7086048190272},{"$f":"Coal_FE!Y148","v":3978.9837988704139},{"$f":"Coal_FE!Z148","v":3947.8512142268296},{"$f":"Coal_FE!AA148","v":3917.9160366849219},{"$f":"Coal_FE!AB148","v":3885.586044939661},{"$f":"Coal_FE!AC148","v":3854.4534602960766},{"$f":"Coal_FE!AD148","v":3824.5182827541685},{"$f":"Coal_FE!AE148","v":3796.9779194156131},{"$f":"Coal_FE!AF148","v":3765.8453347720288},{"$f":"Coal_FE!AG148","v":3732.3179359250921},{"$f":"Coal_FE!AH148","v":3703.5801654848601},{"$f":"Coal_FE!AI148","v":3676.0398021463047},{"$f":"Coal_FE!AJ148","v":3647.3020317060732},{"$f":"Coal_FE!AK148","v":3620.959075469194},{"$f":"Coal_FE!AL148","v":3592.2213050289624},{"$f":"Coal_FE!AM148","v":3561.0887203853781},{"$f":"Coal_FE!AN148","v":3528.7587286401176},{"$f":"Coal_FE!AO148","v":3497.6261439965333},{"$f":"Coal_FE!AP148","v":3468.8883735563013},{"$f":"Coal_FE!AQ148","v":3438.9531960143931}]
[{"$f":"_xlfn.CONCAT(LEFT(B348,1), LEFT(C348,1), LEFT(D348,1),LEFT(E348,2),LEFT(F348,6),RIGHT(F348,1))","v":"RA3CoCCS90HF"},"RD","Advanced",30,"Coal_FE","CCS90HighCF",{"$f":"Coal_FE!L149","v":5625.4185636753555},{"$f":"Coal_FE!M149","v":5601.4704216418286},{"$f":"Coal_FE!N149","v":5577.5222796083026},{"$f":"Coal_FE!O149","v":5552.3767304731},{"$f":"Coal_FE!P149","v":5509.2700748127518},{"$f":"Coal_FE!Q149","v":5500.8882251010182},{"$f":"Coal_FE!R149","v":5371.5682581199753},{"$f":"Coal_FE!S149","v":5215.9053349020533},{"$f":"Coal_FE!T149","v":5062.6372258874844},{"$f":"Coal_FE!U149","v":4909.3691168729156},{"$f":"Coal_FE!V149","v":4756.1010078583458},{"$f":"Coal_FE!W149","v":4599.2406775387481},{"$f":"Coal_FE!X149","v":4450.7621969308848},{"$f":"Coal_FE!Y149","v":4295.0992737129627},{"$f":"Coal_FE!Z149","v":4139.4363504950406},{"$f":"Coal_FE!AA149","v":3980.1812059720905},{"$f":"Coal_FE!AB149","v":3823.3208756524923},{"$f":"Coal_FE!AC149","v":3666.4605453328945},{"$f":"Coal_FE!AD149","v":3513.1924363183252},{"$f":"Coal_FE!AE149","v":3364.7139557104615},{"$f":"Coal_FE!AF149","v":3337.1735923719061},{"$f":"Coal_FE!AG149","v":3307.238414829998},{"$f":"Coal_FE!AH149","v":3274.9084230847375},{"$f":"Coal_FE!AI149","v":3247.3680597461821},{"$f":"Coal_FE!AJ149","v":3218.6302893059501},{"$f":"Coal_FE!AK149","v":3191.0899259673952},{"$f":"Coal_FE!AL149","v":3165.9443768321921},{"$f":"Coal_FE!AM149","v":3137.2066063919606},{"$f":"Coal_FE!AN149","v":3107.2714288500524},{"$f":"Coal_FE!AO149","v":3078.5336584098209},{"$f":"Coal_FE!AP149","v":3049.7958879695889},{"$f":"Coal_FE!AQ149","v":3021.0581175293573}]
["RM3CoCCS90HF","RD","Moderate",30,"Coal_FE","CCS90HighCF",{"$f":"Coal_FE!L150","v":5625.4185636753555},{"$f":"Coal_FE!M150","v":5601.4704216418286},{"$f":"Coal_FE!N150","v":5577.5222796083026},{"$f":"Coal_FE!O150","v":5552.3767304731},{"$f":"Coal_FE!P150","v":5509.2700748127518},{"$f":"Coal_FE!Q150","v":5500.8882251010182},{"$f":"Coal_FE!R150","v":5432.6360203054674},{"$f":"Coal_FE!S150","v":5336.8434521713616},{"$f":"Coal_FE!T150","v":5243.4456982406091},{"$f":"Coal_FE!U150","v":5148.850537208179},{"$f":"Coal_FE!V150","v":5051.8605619723976},{"$f":"Coal_FE!W150","v":4952.4757725332629},{"$f":"Coal_FE!X150","v":4857.8806115008338},{"$f":"Coal_FE!Y150","v":4757.2984149600225},{"$f":"Coal_FE!Z150","v":4654.3214042158588},{"$f":"Coal_FE!AA150","v":4553.7392076750484},{"$f":"Coal_FE!AB150","v":4453.1570111342371},{"$f":"Coal_FE!AC150","v":4351.3774074917501},{"$f":"Coal_FE!AD150","v":4253.1900251542911},{"$f":"Coal_FE!AE150","v":4157.3974570201863},{"$f":"Coal_FE!AF150","v":4122.6726510715725},{"$f":"Coal_FE!AG150","v":4086.7504380212831},{"$f":"Coal_FE!AH150","v":4047.2360036659643},{"$f":"Coal_FE!AI150","v":4012.511197717351},{"$f":"Coal_FE!AJ150","v":3977.7863917687378},{"$f":"Coal_FE!AK150","v":3943.0615858201245},{"$f":"Coal_FE!AL150","v":3911.9290011765402},{"$f":"Coal_FE!AM150","v":3877.2041952279269},{"$f":"Coal_FE!AN150","v":3838.8871679742847},{"$f":"Coal_FE!AO150","v":3804.1623620256714},{"$f":"Coal_FE!AP150","v":3768.2401489753815},{"$f":"Coal_FE!AQ150","v":3733.5153430267683}]
["RC3CoCCS90HF","RD","Conservative",30,"Coal_FE","CCS90HighCF",{"$f":"Coal_FE!L151","v":5625.4185636753555},{"$f":"Coal_FE!M151","v":5601.4704216418286},{"$f":"Coal_FE!N151","v":5577.5222796083026},{"$f":"Coal_FE!O151","v":5552.3767304731},{"$f":"Coal_FE!P151","v":5509.2700748127518},{"$f":"Coal_FE!Q151","v":5500.8882251010182},{"$f":"Coal_FE!R151","v":5493.7037824909603},{"$f":"Coal_FE!S151","v":5457.78156944067},{"$f":"Coal_FE!T151","v":5423.0567634920571},{"$f":"Coal_FE!U151","v":5387.1345504417677},{"$f":"Coal_FE!V151","v":5348.8175231881251},{"$f":"Coal_FE!W151","v":5304.5134604261011},{"$f":"Coal_FE!X151","v":5266.1964331724585},{"$f":"Coal_FE!Y151","v":5219.4975562070822},{"$f":"Coal_FE!Z151","v":5169.206457936677},{"$f":"Coal_FE!AA151","v":5126.0998022763297},{"$f":"Coal_FE!AB151","v":5082.9931466159815},{"$f":"Coal_FE!AC151","v":5036.2942696506052},{"$f":"Coal_FE!AD151","v":4991.9902068885813},{"$f":"Coal_FE!AE151","v":4950.0809583299106},{"$f":"Coal_FE!AF151","v":4909.3691168729156},{"$f":"Coal_FE!AG151","v":4865.0650541108917},{"$f":"Coal_FE!AH151","v":4818.3661771455145},{"$f":"Coal_FE!AI151","v":4776.4569285868438},{"$f":"Coal_FE!AJ151","v":4735.7450871298488},{"$f":"Coal_FE!AK151","v":4695.0332456728538},{"$f":"Coal_FE!AL151","v":4657.9136255208878},{"$f":"Coal_FE!AM151","v":4616.0043769622171},{"$f":"Coal_FE!AN151","v":4571.7003142001931},{"$f":"Coal_FE!AO151","v":4529.7910656415215},{"$f":"Coal_FE!AP151","v":4487.8818170828508},{"$f":"Coal_FE!AQ151","v":4445.9725685241792}]

{"sheet":"Summary_CF","index":22,"n_rows":350,"n_cols":38,"rows_kept":350,"cut":false,"hidden":false,"merged":[]}
["Key","FinancialCase","CostCase","CRPYears","Technology","TechDetail",{"$f":"'Solar - CSP'!L88","v":2019},{"$f":"'Solar - CSP'!M88","v":2020},{"$f":"'Solar - CSP'!N88","v":2021},{"$f":"'Solar - CSP'!O88","v":2022},{"$f":"'Solar - CSP'!P88","v":2023},{"$f":"'Solar - CSP'!Q88","v":2024},{"$f":"'Solar - CSP'!R88","v":2025},{"$f":"'Solar - CSP'!S88","v":2026},{"$f":"'Solar - CSP'!T88","v":2027},{"$f":"'Solar - CSP'!U88","v":2028},{"$f":"'Solar - CSP'!V88","v":2029},{"$f":"'Solar - CSP'!W88","v":2030},{"$f":"'Solar - CSP'!X88","v":2031},{"$f":"'Solar - CSP'!Y88","v":2032},{"$f":"'Solar - CSP'!Z88","v":2033},{"$f":"'Solar - CSP'!AA88","v":2034},{"$f":"'Solar - CSP'!AB88","v":2035},{"$f":"'Solar - CSP'!AC88","v":2036},{"$f":"'Solar - CSP'!AD88","v":2037},{"$f":"'Solar - CSP'!AE88","v":2038},{"$f":"'Solar - CSP'!AF88","v":2039},{"$f":"'Solar - CSP'!AG88","v":2040},{"$f":"'Solar - CSP'!AH88","v":2041},{"$f":"'Solar - CSP'!AI88","v":2042},{"$f":"'Solar - CSP'!AJ88","v":2043},{"$f":"'Solar - CSP'!AK88","v":2044},{"$f":"'Solar - CSP'!AL88","v":2045},{"$f":"'Solar - CSP'!AM88","v":2046},{"$f":"'Solar - CSP'!AN88","v":2047},{"$f":"'Solar - CSP'!AO88","v":2048},{"$f":"'Solar - CSP'!AP88","v":2049},{"$f":"'Solar - CSP'!AQ88","v":2050}]
[{"$f":"_xlfn.CONCAT(LEFT(B2,1), LEFT(C2,1), LEFT(D2,1),LEFT(E2,2),LEFT(F2,6),RIGHT(F2,1))","v":"RA3CSClass77"},"RD","Advanced",30,"CSP","Class7",{"$f":"'Solar - CSP'!L89","v":0.51},{"$f":"'Solar - CSP'!M89","v":0.51},{"$f":"'Solar - CSP'!N89","v":0.51},{"$f":"'Solar - CSP'!O89","v":0.51},{"$f":"'Solar - CSP'!P89","v":0.51},{"$f":"'Solar - CSP'!Q89","v":0.51},{"$f":"'Solar - CSP'!R89","v":0.51},{"$f":"'Solar - CSP'!S89","v":0.51},{"$f":"'Solar - CSP'!T89","v":0.51},{"$f":"'Solar - CSP'!U89","v":0.51},{"$f":"'Solar - CSP'!V89","v":0.51},{"$f":"'Solar - CSP'!W89","v":0.51},{"$f":"'Solar - CSP'!X89","v":0.51},{"$f":"'Solar - CSP'!Y89","v":0.51},{"$f":"'Solar - CSP'!Z89","v":0.51},{"$f":"'Solar - CSP'!AA89","v":0.51},{"$f":"'Solar - CSP'!AB89","v":0.51},{"$f":"'Solar - CSP'!AC89","v":0.51},{"$f":"'Solar - CSP'!AD89","v":0.51},{"$f":"'Solar - CSP'!AE89","v":0.51},{"$f":"'Solar - CSP'!AF89","v":0.51},{"$f":"'Solar - CSP'!AG89","v":0.51},{"$f":"'Solar - CSP'!AH89","v":0.51},{"$f":"'Solar - CSP'!AI89","v":0.51},{"$f":"'Solar - CSP'!AJ89","v":0.51},{"$f":"'Solar - CSP'!AK89","v":0.51},{"$f":"'Solar - CSP'!AL89","v":0.51},{"$f":"'Solar - CSP'!AM89","v":0.51},{"$f":"'Solar - CSP'!AN89","v":0.51},{"$f":"'Solar - CSP'!AO89","v":0.51},{"$f":"'Solar - CSP'!AP89","v":0.51},{"$f":"'Solar - CSP'!AQ89","v":0.51}]
[{"$f":"_xlfn.CONCAT(LEFT(B3,1), LEFT(C3,1), LEFT(D3,1),LEFT(E3,2),LEFT(F3,6),RIGHT(F3,1))","v":"RM3CSClass77"},"RD","Moderate",30,"CSP","Class7",{"$f":"'Solar - CSP'!L90","v":0.51},{"$f":"'Solar - CSP'!M90","v":0.51},{"$f":"'Solar - CSP'!N90","v":0.51},{"$f":"'Solar - CSP'!O90","v":0.51},{"$f":"'Solar - CSP'!P90","v":0.51},{"$f":"'Solar - CSP'!Q90","v":0.51},{"$f":"'Solar - CSP'!R90","v":0.51},{"$f":"'Solar - CSP'!S90","v":0.51},{"$f":"'Solar - CSP'!T90","v":0.51},{"$f":"'Solar - CSP'!U90","v":0.51},{"$f":"'Solar - CSP'!V90","v":0.51},{"$f":"'Solar - CSP'!W90","v":0.51},{"$f":"'Solar - CSP'!X90","v":0.51},{"$f":"'Solar - CSP'!Y90","v":0.51},{"$f":"'Solar - CSP'!Z90","v":0.51},{"$f":"'Solar - CSP'!AA90","v":0.51},{"$f":"'Solar - CSP'!AB90","v":0.51},{"$f":"'Solar - CSP'!AC90","v":0.51},{"$f":"'Solar - CSP'!AD90","v":0.51},{"$f":"'Solar - CSP'!AE90","v":0.51},{"$f":"'Solar - CSP'!AF90","v":0.51},{"$f":"'Solar - CSP'!AG90","v":0.51},{"$f":"'Solar - CSP'!AH90","v":0.51},{"$f":"'Solar - CSP'!AI90","v":0.51},{"$f":"'Solar - CSP'!AJ90","v":0.51},{"$f":"'Solar - CSP'!AK90","v":0.51},{"$f":"'Solar - CSP'!AL90","v":0.51},{"$f":"'Solar - CSP'!AM90","v":0.51},{"$f":"'Solar - CSP'!AN90","v":0.51},{"$f":"'Solar - CSP'!AO90","v":0.51},{"$f":"'Solar - CSP'!AP90","v":0.51},{"$f":"'Solar - CSP'!AQ90","v":0.51}]
["RC3CSClass77","RD","Conservative",30,"CSP","Class7",{"$f":"'Solar - CSP'!L91","v":0.51},{"$f":"'Solar - CSP'!M91","v":0.51},{"$f":"'Solar - CSP'!N91","v":0.51},{"$f":"'Solar - CSP'!O91","v":0.51},{"$f":"'Solar - CSP'!P91","v":0.51},{"$f":"'Solar - CSP'!Q91","v":0.51},{"$f":"'Solar - CSP'!R91","v":0.51},{"$f":"'Solar - CSP'!S91","v":0.51},{"$f":"'Solar - CSP'!T91","v":0.51},{"$f":"'Solar - CSP'!U91","v":0.51},{"$f":"'Solar - CSP'!V91","v":0.51},{"$f":"'Solar - CSP'!W91","v":0.51},{"$f":"'Solar - CSP'!X91","v":0.51},{"$f":"'Solar - CSP'!Y91","v":0.51},{"$f":"'Solar - CSP'!Z91","v":0.51},{"$f":"'Solar - CSP'!AA91","v":0.51},{"$f":"'Solar - CSP'!AB91","v":0.51},{"$f":"'Solar - CSP'!AC91","v":0.51},{"$f":"'Solar - CSP'!AD91","v":0.51},{"$f":"'Solar - CSP'!AE91","v":0.51},{"$f":"'Solar - CSP'!AF91","v":0.51},{"$f":"'Solar - CSP'!AG91","v":0.51},{"$f":"'Solar - CSP'!AH91","v":0.51},{"$f":"'Solar - CSP'!AI91","v":0.51},{"$f":"'Solar - CSP'!AJ91","v":0.51},{"$f":"'Solar - CSP'!AK91","v":0.51},{"$f":"'Solar - CSP'!AL91","v":0.51},{"$f":"'Solar - CSP'!AM91","v":0.51},{"$f":"'Solar - CSP'!AN91","v":0.51},{"$f":"'Solar - CSP'!AO91","v":0.51},{"$f":"'Solar - CSP'!AP91","v":0.51},{"$f":"'Solar - CSP'!AQ91","v":0.51}]
["RA3CSClass33","RD","Advanced",30,"CSP","Class3",{"$f":"'Solar - CSP'!L92","v":0.62},{"$f":"'Solar - CSP'!M92","v":0.62},{"$f":"'Solar - CSP'!N92","v":0.62},{"$f":"'Solar - CSP'!O92","v":0.62},{"$f":"'Solar - CSP'!P92","v":0.62},{"$f":"'Solar - CSP'!Q92","v":0.62},{"$f":"'Solar - CSP'!R92","v":0.62},{"$f":"'Solar - CSP'!S92","v":0.62},{"$f":"'Solar - CSP'!T92","v":0.62},{"$f":"'Solar - CSP'!U92","v":0.62},{"$f":"'Solar - CSP'!V92","v":0.62},{"$f":"'Solar - CSP'!W92","v":0.62},{"$f":"'Solar - CSP'!X92","v":0.62},{"$f":"'Solar - CSP'!Y92","v":0.62},{"$f":"'Solar - CSP'!Z92","v":0.62},{"$f":"'Solar - CSP'!AA92","v":0.62},{"$f":"'Solar - CSP'!AB92","v":0.62},{"$f":"'Solar - CSP'!AC92","v":0.62},{"$f":"'Solar - CSP'!AD92","v":0.62},{"$f":"'Solar - CSP'!AE92","v":0.62},{"$f":"'Solar - CSP'!AF92","v":0.62},{"$f":"'Solar - CSP'!AG92","v":0.62},{"$f":"'Solar - CSP'!AH92","v":0.62},{"$f":"'Solar - CSP'!AI92","v":0.62},{"$f":"'Solar - CSP'!AJ92","v":0.62},{"$f":"'Solar - CSP'!AK92","v":0.62},{"$f":"'Solar - CSP'!AL92","v":0.62},{"$f":"'Solar - CSP'!AM92","v":0.62},{"$f":"'Solar - CSP'!AN92","v":0.62},{"$f":"'Solar - CSP'!AO92","v":0.62},{"$f":"'Solar - CSP'!AP92","v":0.62},{"$f":"'Solar - CSP'!AQ92","v":0.62}]
["RM3CSClass33","RD","Moderate",30,"CSP","Class3",{"$f":"'Solar - CSP'!L93","v":0.62},{"$f":"'Solar - CSP'!M93","v":0.62},{"$f":"'Solar - CSP'!N93","v":0.62},{"$f":"'Solar - CSP'!O93","v":0.62},{"$f":"'Solar - CSP'!P93","v":0.62},{"$f":"'Solar - CSP'!Q93","v":0.62},{"$f":"'Solar - CSP'!R93","v":0.62},{"$f":"'Solar - CSP'!S93","v":0.62},{"$f":"'Solar - CSP'!T93","v":0.62},{"$f":"'Solar - CSP'!U93","v":0.62},{"$f":"'Solar - CSP'!V93","v":0.62},{"$f":"'Solar - CSP'!W93","v":0.62},{"$f":"'Solar - CSP'!X93","v":0.62},{"$f":"'Solar - CSP'!Y93","v":0.62},{"$f":"'Solar - CSP'!Z93","v":0.62},{"$f":"'Solar - CSP'!AA93","v":0.62},{"$f":"'Solar - CSP'!AB93","v":0.62},{"$f":"'Solar - CSP'!AC93","v":0.62},{"$f":"'Solar - CSP'!AD93","v":0.62},{"$f":"'Solar - CSP'!AE93","v":0.62},{"$f":"'Solar - CSP'!AF93","v":0.62},{"$f":"'Solar - CSP'!AG93","v":0.62},{"$f":"'Solar - CSP'!AH93","v":0.62},{"$f":"'Solar - CSP'!AI93","v":0.62},{"$f":"'Solar - CSP'!AJ93","v":0.62},{"$f":"'Solar - CSP'!AK93","v":0.62},{"$f":"'Solar - CSP'!AL93","v":0.62},{"$f":"'Solar - CSP'!AM93","v":0.62},{"$f":"'Solar - CSP'!AN93","v":0.62},{"$f":"'Solar - CSP'!AO93","v":0.62},{"$f":"'Solar - CSP'!AP93","v":0.62},{"$f":"'Solar - CSP'!AQ93","v":0.62}]
["RC3CSClass33","RD","Conservative",30,"CSP","Class3",{"$f":"'Solar - CSP'!L94","v":0.62},{"$f":"'Solar - CSP'!M94","v":0.62},{"$f":"'Solar - CSP'!N94","v":0.62},{"$f":"'Solar - CSP'!O94","v":0.62},{"$f":"'Solar - CSP'!P94","v":0.62},{"$f":"'Solar - CSP'!Q94","v":0.62},{"$f":"'Solar - CSP'!R94","v":0.62},{"$f":"'Solar - CSP'!S94","v":0.62},{"$f":"'Solar - CSP'!T94","v":0.62},{"$f":"'Solar - CSP'!U94","v":0.62},{"$f":"'Solar - CSP'!V94","v":0.62},{"$f":"'Solar - CSP'!W94","v":0.62},{"$f":"'Solar - CSP'!X94","v":0.62},{"$f":"'Solar - CSP'!Y94","v":0.62},{"$f":"'Solar - CSP'!Z94","v":0.62},{"$f":"'Solar - CSP'!AA94","v":0.62},{"$f":"'Solar - CSP'!AB94","v":0.62},{"$f":"'Solar - CSP'!AC94","v":0.62},{"$f":"'Solar - CSP'!AD94","v":0.62},{"$f":"'Solar - CSP'!AE94","v":0.62},{"$f":"'Solar - CSP'!AF94","v":0.62},{"$f":"'Solar - CSP'!AG94","v":0.62},{"$f":"'Solar - CSP'!AH94","v":0.62},{"$f":"'Solar - CSP'!AI94","v":0.62},{"$f":"'Solar - CSP'!AJ94","v":0.62},{"$f":"'Solar - CSP'!AK94","v":0.62},{"$f":"'Solar - CSP'!AL94","v":0.62},{"$f":"'Solar - CSP'!AM94","v":0.62},{"$f":"'Solar - CSP'!AN94","v":0.62},{"$f":"'Solar - CSP'!AO94","v":0.62},{"$f":"'Solar - CSP'!AP94","v":0.62},{"$f":"'Solar - CSP'!AQ94","v":0.62}]
["RA3CSClass22","RD","Advanced",30,"CSP","Class2",{"$f":"'Solar - CSP'!L95","v":0.63800000000000001},{"$f":"'Solar - CSP'!M95","v":0.63800000000000001},{"$f":"'Solar - CSP'!N95","v":0.63800000000000001},{"$f":"'Solar - CSP'!O95","v":0.63800000000000001},{"$f":"'Solar - CSP'!P95","v":0.63800000000000001},{"$f":"'Solar - CSP'!Q95","v":0.63800000000000001},{"$f":"'Solar - CSP'!R95","v":0.63800000000000001},{"$f":"'Solar - CSP'!S95","v":0.63800000000000001},{"$f":"'Solar - CSP'!T95","v":0.63800000000000001},{"$f":"'Solar - CSP'!U95","v":0.63800000000000001},{"$f":"'Solar - CSP'!V95","v":0.63800000000000001},{"$f":"'Solar - CSP'!W95","v":0.63800000000000001},{"$f":"'Solar - CSP'!X95","v":0.63800000000000001},{"$f":"'Solar - CSP'!Y95","v":0.63800000000000001},{"$f":"'Solar - CSP'!Z95","v":0.63800000000000001},{"$f":"'Solar - CSP'!AA95","v":0.63800000000000001},{"$f":"'Solar - CSP'!AB95","v":0.63800000000000001},{"$f":"'Solar - CSP'!AC95","v":0.63800000000000001},{"$f":"'Solar - CSP'!AD95","v":0.63800000000000001},{"$f":"'Solar - CSP'!AE95","v":0.63800000000000001},{"$f":"'Solar - CSP'!AF95","v":0.63800000000000001},{"$f":"'Solar - CSP'!AG95","v":0.63800000000000001},{"$f":"'Solar - CSP'!AH95","v":0.63800000000000001},{"$f":"'Solar - CSP'!AI95","v":0.63800000000000001},{"$f":"'Solar - CSP'!AJ95","v":0.63800000000000001},{"$f":"'Solar - CSP'!AK95","v":0.63800000000000001},{"$f":"'Solar - CSP'!AL95","v":0.63800000000000001},{"$f":"'Solar - CSP'!AM95","v":0.63800000000000001},{"$f":"'Solar - CSP'!AN95","v":0.63800000000000001},{"$f":"'Solar - CSP'!AO95","v":0.63800000000000001},{"$f":"'Solar - CSP'!AP95","v":0.63800000000000001},{"$f":"'Solar - CSP'!AQ95","v":0.63800000000000001}]
["RM3CSClass22","RD","Moderate",30,"CSP","Class2",{"$f":"'Solar - CSP'!L96","v":0.63800000000000001},{"$f":"'Solar - CSP'!M96","v":0.63800000000000001},{"$f":"'Solar - CSP'!N96","v":0.63800000000000001},{"$f":"'Solar - CSP'!O96","v":0.63800000000000001},{"$f":"'Solar - CSP'!P96","v":0.63800000000000001},{"$f":"'Solar - CSP'!Q96","v":0.63800000000000001},{"$f":"'Solar - CSP'!R96","v":0.63800000000000001},{"$f":"'Solar - CSP'!S96","v":0.63800000000000001},{"$f":"'Solar - CSP'!T96","v":0.63800000000000001},{"$f":"'Solar - CSP'!U96","v":0.63800000000000001},{"$f":"'Solar - CSP'!V96","v":0.63800000000000001},{"$f":"'Solar - CSP'!W96","v":0.63800000000000001},{"$f":"'Solar - CSP'!X96","v":0.63800000000000001},{"$f":"'Solar - CSP'!Y96","v":0.63800000000000001},{"$f":"'Solar - CSP'!Z96","v":0.63800000000000001},{"$f":"'Solar - CSP'!AA96","v":0.63800000000000001},{"$f":"'Solar - CSP'!AB96","v":0.63800000000000001},{"$f":"'Solar - CSP'!AC96","v":0.63800000000000001},{"$f":"'Solar - CSP'!AD96","v":0.63800000000000001},{"$f":"'Solar - CSP'!AE96","v":0.63800000000000001},{"$f":"'Solar - CSP'!AF96","v":0.63800000000000001},{"$f":"'Solar - CSP'!AG96","v":0.63800000000000001},{"$f":"'Solar - CSP'!AH96","v":0.63800000000000001},{"$f":"'Solar - CSP'!AI96","v":0.63800000000000001},{"$f":"'Solar - CSP'!AJ96","v":0.63800000000000001},{"$f":"'Solar - CSP'!AK96","v":0.63800000000000001},{"$f":"'Solar - CSP'!AL96","v":0.63800000000000001},{"$f":"'Solar - CSP'!AM96","v":0.63800000000000001},{"$f":"'Solar - CSP'!AN96","v":0.63800000000000001},{"$f":"'Solar - CSP'!AO96","v":0.63800000000000001},{"$f":"'Solar - CSP'!AP96","v":0.63800000000000001},{"$f":"'Solar - CSP'!AQ96","v":0.63800000000000001}]
["RC3CSClass22","RD","Conservative",30,"CSP","Class2",{"$f":"'Solar - CSP'!L97","v":0.63800000000000001},{"$f":"'Solar - CSP'!M97","v":0.63800000000000001},{"$f":"'Solar - CSP'!N97","v":0.63800000000000001},{"$f":"'Solar - CSP'!O97","v":0.63800000000000001},{"$f":"'Solar - CSP'!P97","v":0.63800000000000001},{"$f":"'Solar - CSP'!Q97","v":0.63800000000000001},{"$f":"'Solar - CSP'!R97","v":0.63800000000000001},{"$f":"'Solar - CSP'!S97","v":0.63800000000000001},{"$f":"'Solar - CSP'!T97","v":0.63800000000000001},{"$f":"'Solar - CSP'!U97","v":0.63800000000000001},{"$f":"'Solar - CSP'!V97","v":0.63800000000000001},{"$f":"'Solar - CSP'!W97","v":0.63800000000000001},{"$f":"'Solar - CSP'!X97","v":0.63800000000000001},{"$f":"'Solar - CSP'!Y97","v":0.63800000000000001},{"$f":"'Solar - CSP'!Z97","v":0.63800000000000001},{"$f":"'Solar - CSP'!AA97","v":0.63800000000000001},{"$f":"'Solar - CSP'!AB97","v":0.63800000000000001},{"$f":"'Solar - CSP'!AC97","v":0.63800000000000001},{"$f":"'Solar - CSP'!AD97","v":0.63800000000000001},{"$f":"'Solar - CSP'!AE97","v":0.63800000000000001},{"$f":"'Solar - CSP'!AF97","v":0.63800000000000001},{"$f":"'Solar - CSP'!AG97","v":0.63800000000000001},{"$f":"'Solar - CSP'!AH97","v":0.63800000000000001},{"$f":"'Solar - CSP'!AI97","v":0.63800000000000001},{"$f":"'Solar - CSP'!AJ97","v":0.63800000000000001},{"$f":"'Solar - CSP'!AK97","v":0.63800000000000001},{"$f":"'Solar - CSP'!AL97","v":0.63800000000000001},{"$f":"'Solar - CSP'!AM97","v":0.63800000000000001},{"$f":"'Solar - CSP'!AN97","v":0.63800000000000001},{"$f":"'Solar - CSP'!AO97","v":0.63800000000000001},{"$f":"'Solar - CSP'!AP97","v":0.63800000000000001},{"$f":"'Solar - CSP'!AQ97","v":0.63800000000000001}]
["RA3OfClass11","RD","Advanced",30,"OffShoreWind","Class1",{"$f":"'Offshore Wind'!L93","v":0.45186209770770747},{"$f":"'Offshore Wind'!M93","v":0.45949530225690388},{"$f":"'Offshore Wind'!N93","v":0.46492618350875636},{"$f":"'Offshore Wind'!O93","v":0.46914691946458048},{"$f":"'Offshore Wind'!P93","v":0.47260069055293891},{"$f":"'Offshore Wind'!Q93","v":0.47552437345147086},{"$f":"'Offshore Wind'!R93","v":0.47805958065912968},{"$f":"'Offshore Wind'!S93","v":0.48029777012918601},{"$f":"'Offshore Wind'!T93","v":0.4823014550312244},{"$f":"'Offshore Wind'!U93","v":0.48411526439044628},{"$f":"'Offshore Wind'!V93","v":0.48577217724538629},{"$f":"'Offshore Wind'!W93","v":0.48729725629641746},{"$f":"'Offshore Wind'!X93","v":0.48870999585380476},{"$f":"'Offshore Wind'!Y93","v":0.49002585888849554},{"$f":"'Offshore Wind'!Z93","v":0.49125731769051295},{"$f":"'Offshore Wind'!AA93","v":0.49241457891714446},{"$f":"'Offshore Wind'!AB93","v":0.49350610136939949},{"$f":"'Offshore Wind'!AC93","v":0.49453897378187711},{"$f":"'Offshore Wind'!AD93","v":0.49551919572867614},{"$f":"'Offshore Wind'!AE93","v":0.49645189001583612},{"$f":"'Offshore Wind'!AF93","v":0.49734146568681781},{"$f":"'Offshore Wind'!AG93","v":0.49819174481350548},{"$f":"'Offshore Wind'!AH93","v":0.49900606231971184},{"$f":"'Offshore Wind'!AI93","v":0.49978734544130526},{"$f":"'Offshore Wind'!AJ93","v":0.50053817761378694},{"$f":"'Offshore Wind'!AK93","v":0.5012608503124828},{"$f":"'Offshore Wind'!AL93","v":0.50195740547316914},{"$f":"'Offshore Wind'!AM93","v":0.50262967047554719},{"$f":"'Offshore Wind'!AN93","v":0.50327928720161708},{"$f":"'Offshore Wind'!AO93","v":0.50390773633404118},{"$f":"'Offshore Wind'!AP93","v":0.50451635780072701},{"$f":"'Offshore Wind'!AQ93","v":0.50510636807672415}]
["RM3OfClass11","RD","Moderate",30,"OffShoreWind","Class1",{"$f":"'Offshore Wind'!L94","v":0.44969767365991592},{"$f":"'Offshore Wind'!M94","v":0.4560282081780016},{"$f":"'Offshore Wind'!N94","v":0.4605197938988736},{"$f":"'Offshore Wind'!O94","v":0.46400373845004322},{"$f":"'Offshore Wind'!P94","v":0.46685032841695934},{"$f":"'Offshore Wind'!Q94","v":0.46925708594089527},{"$f":"'Offshore Wind'!R94","v":0.47134191413783127},{"$f":"'Offshore Wind'!S94","v":0.47318086293504497},{"$f":"'Offshore Wind'!T94","v":0.4748258586890009},{"$f":"'Offshore Wind'!U94","v":0.47631393835630303},{"$f":"'Offshore Wind'!V94","v":0.47767244865591696},{"$f":"'Offshore Wind'!W94","v":0.47892215698769575},{"$f":"'Offshore Wind'!X94","v":0.48007920617985284},{"$f":"'Offshore Wind'!Y94","v":0.48115639320708647},{"$f":"'Offshore Wind'!Z94","v":0.4821640343767889},{"$f":"'Offshore Wind'!AA94","v":0.48311056776124089},{"$f":"'Offshore Wind'!AB94","v":0.48400298317400264},{"$f":"'Offshore Wind'!AC94","v":0.48484713573782118},{"$f":"'Offshore Wind'!AD94","v":0.48564797892795847},{"$f":"'Offshore Wind'!AE94","v":0.48640974069793869},{"$f":"'Offshore Wind'!AF94","v":0.48713605859526066},{"$f":"'Offshore Wind'!AG94","v":0.48783008481778167},{"$f":"'Offshore Wind'!AH94","v":0.48849456889487458},{"$f":"'Offshore Wind'!AI94","v":0.48913192347912804},{"$f":"'Offshore Wind'!AJ94","v":0.48974427722665331},{"$f":"'Offshore Wind'!AK94","v":0.49033351769208833},{"$f":"'Offshore Wind'!AL94","v":0.49090132641881051},{"$f":"'Offshore Wind'!AM94","v":0.49144920786879998},{"$f":"'Offshore Wind'!AN94","v":0.49197851344604421},{"$f":"'Offshore Wind'!AO94","v":0.49249046157936538},{"$f":"'Offshore Wind'!AP94","v":0.49298615461574652},{"$f":"'Offshore Wind'!AQ94","v":0.4934665931133464}]
["RC3OfClass11","RD","Conservative",30,"OffShoreWind","Class1",{"$f":"'Offshore Wind'!L95","v":0.44428661354043714},{"$f":"'Offshore Wind'!M95","v":0.44741379420834088},{"$f":"'Offshore Wind'!N95","v":0.4496171638391544},{"$f":"'Offshore Wind'!O95","v":0.45131789558708629},{"$f":"'Offshore Wind'!P95","v":0.45270227774503968},{"$f":"'Offshore Wind'!Q95","v":0.45386918772319079},{"$f":"'Offshore Wind'!R95","v":0.45487741893443456},{"$f":"'Offshore Wind'!S95","v":0.45576477507372382},{"$f":"'Offshore Wind'!T95","v":0.45655699975832809},{"$f":"'Offshore Wind'!U95","v":0.4572724127627722},{"$f":"'Offshore Wind'!V95","v":0.4579245134388632},{"$f":"'Offshore Wind'!W95","v":0.45852353488272135},{"$f":"'Offshore Wind'!X95","v":0.45907741851274381},{"$f":"'Offshore Wind'!Y95","v":0.45959245044221736},{"$f":"'Offshore Wind'!Z95","v":0.46007369134526688},{"$f":"'Offshore Wind'!AA95","v":0.46052527532615123},{"$f":"'Offshore Wind'!AB95","v":0.46095062293919542},{"$f":"'Offshore Wind'!AC95","v":0.4613525963398511},{"$f":"'Offshore Wind'!AD95","v":0.46173361445648764},{"$f":"'Offshore Wind'!AE95","v":0.46209573993694797},{"$f":"'Offshore Wind'!AF95","v":0.4624407457809005},{"$f":"'Offshore Wind'!AG95","v":0.46277016709787261},{"$f":"'Offshore Wind'!AH95","v":0.46308534180414868},{"$f":"'Offshore Wind'!AI95","v":0.46338744297813628},{"$f":"'Offshore Wind'!AJ95","v":0.46367750484451936},{"$f":"'Offshore Wind'!AK95","v":0.46395644383520401},{"$f":"'Offshore Wind'!AL95","v":0.46422507580520328},{"$f":"'Offshore Wind'!AM95","v":0.4644841302159024},{"$f":"'Offshore Wind'!AN95","v":0.46473426190472011},{"$f":"'Offshore Wind'!AO95","v":0.46497606091765464},{"$f":"'Offshore Wind'!AP95","v":0.46521006077497323},{"$f":"'Offshore Wind'!AQ95","v":0.46543674546030817}]
["RA3OfClass22","RD","Advanced",30,"OffShoreWind","Class2",{"$f":"'Offshore Wind'!L96","v":0.44034238251764596},{"$f":"'Offshore Wind'!M96","v":0.44778098711513076},{"$f":"'Offshore Wind'!N96","v":0.45307341416697455},{"$f":"'Offshore Wind'!O96","v":0.45718654721396829},{"$f":"'Offshore Wind'!P96","v":0.46055226829886009},{"$f":"'Offshore Wind'!Q96","v":0.46340141519521794},{"$f":"'Offshore Wind'!R96","v":0.46587199015085079},{"$f":"'Offshore Wind'!S96","v":0.46805311950153167},{"$f":"'Offshore Wind'!T96","v":0.47000572271400326},{"$f":"'Offshore Wind'!U96","v":0.47177329104674087},{"$f":"'Offshore Wind'!V96","v":0.47338796277484047},{"$f":"'Offshore Wind'!W96","v":0.47487416165336033},{"$f":"'Offshore Wind'!X96","v":0.47625088500708418},{"$f":"'Offshore Wind'!Y96","v":0.47753320159593304},{"$f":"'Offshore Wind'!Z96","v":0.478733265742945},{"$f":"'Offshore Wind'!AA96","v":0.47986102389817731},{"$f":"'Offshore Wind'!AB96","v":0.48092471921503577},{"$f":"'Offshore Wind'!AC96","v":0.48193125970881562},{"$f":"'Offshore Wind'!AD96","v":0.48288649200123235},{"$f":"'Offshore Wind'!AE96","v":0.48379540829815593},{"$f":"'Offshore Wind'!AF96","v":0.48466230523945059},{"$f":"'Offshore Wind'!AG96","v":0.48549090745758322},{"$f":"'Offshore Wind'!AH96","v":0.48628446485624049},{"$f":"'Offshore Wind'!AI96","v":0.48704583004470958},{"$f":"'Offshore Wind'!AJ96","v":0.4877775205967137},{"$f":"'Offshore Wind'!AK96","v":0.48848176956899642},{"$f":"'Offshore Wind'!AL96","v":0.48916056684048165},{"$f":"'Offshore Wind'!AM96","v":0.48981569320388346},{"$f":"'Offshore Wind'!AN96","v":0.49044874868326988},{"$f":"'Offshore Wind'!AO96","v":0.4910611762129668},{"$f":"'Offshore Wind'!AP96","v":0.49165428156092894},{"$f":"'Offshore Wind'!AQ96","v":0.49222925018954478}]
["RM3OfClass22","RD","Moderate",30,"OffShoreWind","Class2",{"$f":"'Offshore Wind'!L97","v":0.43823313802288077},{"$f":"'Offshore Wind'!M97","v":0.44440228269433152},{"$f":"'Offshore Wind'!N97","v":0.44877936049670653},{"$f":"'Offshore Wind'!O97","v":0.45217448580596353},{"$f":"'Offshore Wind'!P97","v":0.45494850516815727},{"$f":"'Offshore Wind'!Q97","v":0.45729390512006418},{"$f":"'Offshore Wind'!R97","v":0.45932558297053216},{"$f":"'Offshore Wind'!S97","v":0.4611176498396079},{"$f":"'Offshore Wind'!T97","v":0.46272070827978917},{"$f":"'Offshore Wind'!U97","v":0.46417085103219091},{"$f":"'Offshore Wind'!V97","v":0.46549472764198285},{"$f":"'Offshore Wind'!W97","v":0.46671257606755184},{"$f":"'Offshore Wind'!X97","v":0.46784012759388977},{"$f":"'Offshore Wind'!Y97","v":0.46888985295123981},{"$f":"'Offshore Wind'!Z97","v":0.4698718054443578},{"$f":"'Offshore Wind'!AA97","v":0.47079420802637678},{"$f":"'Offshore Wind'!AB97","v":0.47166387231343365},{"$f":"'Offshore Wind'!AC97","v":0.47248650415851634},{"$f":"'Offshore Wind'!AD97","v":0.47326693075361481},{"$f":"'Offshore Wind'!AE97","v":0.47400927226534062},{"$f":"'Offshore Wind'!AF97","v":0.47471707350601661},{"$f":"'Offshore Wind'!AG97","v":0.47539340631176635},{"$f":"'Offshore Wind'!AH97","v":0.47604095011580855},{"$f":"'Offshore Wind'!AI97","v":0.47666205606287171},{"$f":"'Offshore Wind'!AJ97","v":0.47725879854137743},{"$f":"'Offshore Wind'!AK97","v":0.47783301698488428},{"$f":"'Offshore Wind'!AL97","v":0.4783863500677154},{"$f":"'Offshore Wind'!AM97","v":0.47892026389728742},{"$f":"'Offshore Wind'!AN97","v":0.47943607542506544},{"$f":"'Offshore Wind'!AO97","v":0.47993497201740132},{"$f":"'Offshore Wind'!AP97","v":0.48041802791818344},{"$f":"'Offshore Wind'!AQ97","v":0.4808862181774673}]
["RC3OfClass22","RD","Conservative",30,"OffShoreWind","Class2",{"$f":"'Offshore Wind'!L98","v":0.43296002678596796},{"$f":"'Offshore Wind'!M98","v":0.4360074835052935},{"$f":"'Offshore Wind'!N98","v":0.43815468070931091},{"$f":"'Offshore Wind'!O98","v":0.43981205421708447},{"$f":"'Offshore Wind'!P98","v":0.44116114311133031},{"$f":"'Offshore Wind'!Q98","v":0.44229830403403081},{"$f":"'Offshore Wind'!R98","v":0.4432808315262457},{"$f":"'Offshore Wind'!S98","v":0.44414556552030832},{"$f":"'Offshore Wind'!T98","v":0.44491759332896413},{"$f":"'Offshore Wind'!U98","v":0.44561476768472258},{"$f":"'Offshore Wind'!V98","v":0.44625024378862238},{"$f":"'Offshore Wind'!W98","v":0.44683399385552508},{"$f":"'Offshore Wind'!X98","v":0.4473737568463112},{"$f":"'Offshore Wind'!Y98","v":0.44787565861689027},{"$f":"'Offshore Wind'!Z98","v":0.4483446308252006},{"$f":"'Offshore Wind'!AA98","v":0.44878470218117011},{"$f":"'Offshore Wind'!AB98","v":0.44919920603594404},{"$f":"'Offshore Wind'!AC98","v":0.44959093157754487},{"$f":"'Offshore Wind'!AD98","v":0.44996223606648794},{"$f":"'Offshore Wind'!AE98","v":0.45031512956573289},{"$f":"'Offshore Wind'!AF98","v":0.45065133987431882},{"$f":"'Offshore Wind'!AG98","v":0.45097236296588472},{"$f":"'Offshore Wind'!AH98","v":0.4512795026480465},{"$f":"'Offshore Wind'!AI98","v":0.45157390209289905},{"$f":"'Offshore Wind'!AJ98","v":0.45185656915873307},{"$f":"'Offshore Wind'!AK98","v":0.45212839691405549},{"$f":"'Offshore Wind'!AL98","v":0.45239018041457468},{"$f":"'Offshore Wind'!AM98","v":0.45264263052487963},{"$f":"'Offshore Wind'!AN98","v":0.45288638538804676},{"$f":"'Offshore Wind'!AO98","v":0.45312202000751617},{"$f":"'Offshore Wind'!AP98","v":0.45335005430205694},{"$f":"'Offshore Wind'!AQ98","v":0.45357095991668361}]
["RA3OfClass33","RD","Advanced",30,"OffShoreWind","Class3",{"$f":"'Offshore Wind'!L99","v":0.44363387232576323},{"$f":"'Offshore Wind'!M99","v":0.45112807931854609},{"$f":"'Offshore Wind'!N99","v":0.4564600664272751},{"$f":"'Offshore Wind'!O99","v":0.46060394449460096},{"$f":"'Offshore Wind'!P99","v":0.46399482381337559},{"$f":"'Offshore Wind'!Q99","v":0.46686526763309022},{"$f":"'Offshore Wind'!R99","v":0.46935430974657455},{"$f":"'Offshore Wind'!S99","v":0.47155174269489436},{"$f":"'Offshore Wind'!T99","v":0.47351894130819105},{"$f":"'Offshore Wind'!U99","v":0.47529972193523273},{"$f":"'Offshore Wind'!V99","v":0.47692646307964909},{"$f":"'Offshore Wind'!W99","v":0.47842377106021244},{"$f":"'Offshore Wind'!X99","v":0.47981078520371101},{"$f":"'Offshore Wind'!Y99","v":0.48110268690666774},{"$f":"'Offshore Wind'!Z99","v":0.48231172134376715},{"$f":"'Offshore Wind'!AA99","v":0.48344790931321069},{"$f":"'Offshore Wind'!AB99","v":0.48451955558467485},{"$f":"'Offshore Wind'!AC99","v":0.48553361980977899},{"$f":"'Offshore Wind'!AD99","v":0.48649599231281293},{"$f":"'Offshore Wind'!AE99","v":0.48741170261559774},{"$f":"'Offshore Wind'!AF99","v":0.4882850794747024},{"$f":"'Offshore Wind'!AG99","v":0.48911987536363355},{"$f":"'Offshore Wind'!AH99","v":0.48991936447859508},{"$f":"'Offshore Wind'!AI99","v":0.49068642075167834},{"$f":"'Offshore Wind'!AJ99","v":0.49142358057507274},{"$f":"'Offshore Wind'!AK99","v":0.49213309369726849},{"$f":"'Offshore Wind'!AL99","v":0.49281696487122051},{"$f":"'Offshore Wind'!AM99","v":0.49347698820078723},{"$f":"'Offshore Wind'!AN99","v":0.49411477566996415},{"$f":"'Offshore Wind'!AO99","v":0.49473178099878334},{"$f":"'Offshore Wind'!AP99","v":0.49532931971560912},{"$f":"'Offshore Wind'!AQ99","v":0.49590858614397398}]
["RM3OfClass33","RD","Moderate",30,"OffShoreWind","Class3",{"$f":"'Offshore Wind'!L100","v":0.44150886156131119},{"$f":"'Offshore Wind'!M100","v":0.44772411961547742},{"$f":"'Offshore Wind'!N100","v":0.45213391538357145},{"$f":"'Offshore Wind'!O100","v":0.45555441871864738},{"$f":"'Offshore Wind'!P100","v":0.45834917343773768},{"$f":"'Offshore Wind'!Q100","v":0.46071210488410019},{"$f":"'Offshore Wind'!R100","v":0.46275896920583165},{"$f":"'Offshore Wind'!S100","v":0.4645644314919038},{"$f":"'Offshore Wind'!T100","v":0.46617947254090758},{"$f":"'Offshore Wind'!U100","v":0.46764045488150102},{"$f":"'Offshore Wind'!V100","v":0.46897422725999782},{"$f":"'Offshore Wind'!W100","v":0.47020117891032948},{"$f":"'Offshore Wind'!X100","v":0.47133715870636028},{"$f":"'Offshore Wind'!Y100","v":0.47239473059507364},{"$f":"'Offshore Wind'!Z100","v":0.47338402302809179},{"$f":"'Offshore Wind'!AA100","v":0.47431332042382446},{"$f":"'Offshore Wind'!AB100","v":0.47518948531416405},{"$f":"'Offshore Wind'!AC100","v":0.47601826620244908},{"$f":"'Offshore Wind'!AD100","v":0.47680452636316772},{"$f":"'Offshore Wind'!AE100","v":0.47755241676052662},{"$f":"'Offshore Wind'!AF100","v":0.47826550870376122},{"$f":"'Offshore Wind'!AG100","v":0.47894689699048532},{"$f":"'Offshore Wind'!AH100","v":0.47959928108225802},{"$f":"'Offshore Wind'!AI100","v":0.4802250296982436},{"$f":"'Offshore Wind'!AJ100","v":0.48082623273258962},{"$f":"'Offshore Wind'!AK100","v":0.48140474336833022},{"$f":"'Offshore Wind'!AL100","v":0.48196221252862048},{"$f":"'Offshore Wind'!AM100","v":0.48250011727979858},{"$f":"'Offshore Wind'!AN100","v":0.48301978441733395},{"$f":"'Offshore Wind'!AO100","v":0.48352241018295444},{"$f":"'Offshore Wind'!AP100","v":0.48400907685035205},{"$f":"'Offshore Wind'!AQ100","v":0.48448076675792751}]
["RC3OfClass33","RD","Conservative",30,"OffShoreWind","Class3",{"$f":"'Offshore Wind'!L101","v":0.43619633465018115},{"$f":"'Offshore Wind'!M101","v":0.43926657062748992},{"$f":"'Offshore Wind'!N101","v":0.44142981779170565},{"$f":"'Offshore Wind'!O101","v":0.44309957990485915},{"$f":"'Offshore Wind'!P101","v":0.44445875302565679},{"$f":"'Offshore Wind'!Q101","v":0.44560441404677131},{"$f":"'Offshore Wind'!R101","v":0.44659428577691379},{"$f":"'Offshore Wind'!S101","v":0.44746548352109722},{"$f":"'Offshore Wind'!T101","v":0.44824328211577019},{"$f":"'Offshore Wind'!U101","v":0.44894566773979971},{"$f":"'Offshore Wind'!V101","v":0.44958589392727621},{"$f":"'Offshore Wind'!W101","v":0.4501740074337931},{"$f":"'Offshore Wind'!X101","v":0.45071780506774217},{"$f":"'Offshore Wind'!Y101","v":0.45122345847483886},{"$f":"'Offshore Wind'!Z101","v":0.45169593617638637},{"$f":"'Offshore Wind'!AA101","v":0.4521392969962833},{"$f":"'Offshore Wind'!AB101","v":0.45255689920194869},{"$f":"'Offshore Wind'!AC101","v":0.45295155283014515},{"$f":"'Offshore Wind'!AD101","v":0.45332563276153848},{"$f":"'Offshore Wind'!AE101","v":0.45368116408399156},{"$f":"'Offshore Wind'!AF101","v":0.45401988751156852},{"$f":"'Offshore Wind'!AG101","v":0.4543433102000754},{"$f":"'Offshore Wind'!AH101","v":0.45465274570288416},{"$f":"'Offshore Wind'!AI101","v":0.45494934573712065},{"$f":"'Offshore Wind'!AJ101","v":0.45523412569465715},{"$f":"'Offshore Wind'!AK101","v":0.45550798531954678},{"$f":"'Offshore Wind'!AL101","v":0.4557717256104139},{"$f":"'Offshore Wind'!AM101","v":0.4560260627454481},{"$f":"'Offshore Wind'!AN101","v":0.45627163963774453},{"$f":"'Offshore Wind'!AO101","v":0.45650903558880318},{"$f":"'Offshore Wind'!AP101","v":0.45673877440370397},{"$f":"'Offshore Wind'!AQ101","v":0.45696133125293353}]
["RA3OfClass44","RD","Advanced",30,"OffShoreWind","Class4",{"$f":"'Offshore Wind'!L102","v":0.44161576716833228},{"$f":"'Offshore Wind'!M102","v":0.44907588276565047},{"$f":"'Offshore Wind'!N102","v":0.45438361448867798},{"$f":"'Offshore Wind'!O102","v":0.45850864191762586},{"$f":"'Offshore Wind'!P102","v":0.46188409601423347},{"$f":"'Offshore Wind'!Q102","v":0.46474148209007854},{"$f":"'Offshore Wind'!R102","v":0.46721920146866897},{"$f":"'Offshore Wind'!S102","v":0.46940663822183165},{"$f":"'Offshore Wind'!T102","v":0.47136488798357573},{"$f":"'Offshore Wind'!U102","v":0.47313756778064958},{"$f":"'Offshore Wind'!V102","v":0.47475690882579902},{"$f":"'Offshore Wind'!W102","v":0.47624740550283856},{"$f":"'Offshore Wind'!X102","v":0.47762811007312589},{"$f":"'Offshore Wind'!Y102","v":0.47891413487250911},{"$f":"'Offshore Wind'!Z102","v":0.48011766937196798},{"$f":"'Offshore Wind'!AA102","v":0.48124868878476162},{"$f":"'Offshore Wind'!AB102","v":0.48231546010189452},{"$f":"'Offshore Wind'!AC102","v":0.4833249113153007},{"$f":"'Offshore Wind'!AD102","v":0.48428290595398998},{"$f":"'Offshore Wind'!AE102","v":0.4851944506603223},{"$f":"'Offshore Wind'!AF102","v":0.48606385449920986},{"$f":"'Offshore Wind'!AG102","v":0.48689485287403322},{"$f":"'Offshore Wind'!AH102","v":0.48769070508656942},{"$f":"'Offshore Wind'!AI102","v":0.48845427199529767},{"$f":"'Offshore Wind'!AJ102","v":0.48918807845427553},{"$f":"'Offshore Wind'!AK102","v":0.48989436397781289},{"$f":"'Offshore Wind'!AL102","v":0.49057512419917698},{"$f":"'Offshore Wind'!AM102","v":0.49123214506078866},{"$f":"'Offshore Wind'!AN102","v":0.49186703121367487},{"$f":"'Offshore Wind'!AO102","v":0.49248122976484721},{"$f":"'Offshore Wind'!AP102","v":0.49307605025828771},{"$f":"'Offshore Wind'!AQ102","v":0.49365268158451198}]
["RM3OfClass44","RD","Moderate",30,"OffShoreWind","Class4",{"$f":"'Offshore Wind'!L103","v":0.43950042314812782},{"$f":"'Offshore Wind'!M103","v":0.44568740778784954},{"$f":"'Offshore Wind'!N103","v":0.45007714324915016},{"$f":"'Offshore Wind'!O103","v":0.45348208660142914},{"$f":"'Offshore Wind'!P103","v":0.45626412788887188},{"$f":"'Offshore Wind'!Q103","v":0.45861631028193611},{"$f":"'Offshore Wind'!R103","v":0.46065386335017244},{"$f":"'Offshore Wind'!S103","v":0.46245111252859356},{"$f":"'Offshore Wind'!T103","v":0.46405880670245148},{"$f":"'Offshore Wind'!U103","v":0.46551314298605878},{"$f":"'Offshore Wind'!V103","v":0.46684084798989417},{"$f":"'Offshore Wind'!W103","v":0.46806221819658972},{"$f":"'Offshore Wind'!X103","v":0.46919303038295834},{"$f":"'Offshore Wind'!Y103","v":0.47024579134217309},{"$f":"'Offshore Wind'!Z103","v":0.47123058345119473},{"$f":"'Offshore Wind'!AA103","v":0.47215565344233973},{"$f":"'Offshore Wind'!AB103","v":0.47302783262961595},{"$f":"'Offshore Wind'!AC103","v":0.47385284336623007},{"$f":"'Offshore Wind'!AD103","v":0.47463552680347376},{"$f":"'Offshore Wind'!AE103","v":0.47538001502268024},{"$f":"'Offshore Wind'!AF103","v":0.47608986308708112},{"$f":"'Offshore Wind'!AG103","v":0.47676815171595349},{"$f":"'Offshore Wind'!AH103","v":0.47741756809091651},{"$f":"'Offshore Wind'!AI103","v":0.47804047015575268},{"$f":"'Offshore Wind'!AJ103","v":0.478638938297612},{"$f":"'Offshore Wind'!AK103","v":0.47921481726933768},{"$f":"'Offshore Wind'!AL103","v":0.47976975048398068},{"$f":"'Offshore Wind'!AM103","v":0.48030520828865564},{"$f":"'Offshore Wind'!AN103","v":0.48082251144319549},{"$f":"'Offshore Wind'!AO103","v":0.48132285074758491},{"$f":"'Offshore Wind'!AP103","v":0.48180730355221707},{"$f":"'Offshore Wind'!AQ103","v":0.48227684772680285}]
["RC3OfClass44","RD","Conservative",30,"OffShoreWind","Class4",{"$f":"'Offshore Wind'!L104","v":0.43421206309761673},{"$f":"'Offshore Wind'!M104","v":0.43726833246992336},{"$f":"'Offshore Wind'!N104","v":0.43942173895124442},{"$f":"'Offshore Wind'!O104","v":0.44108390526132141},{"$f":"'Offshore Wind'!P104","v":0.44243689545864084},{"$f":"'Offshore Wind'!Q104","v":0.44357734482988009},{"$f":"'Offshore Wind'!R104","v":0.44456271360078431},{"$f":"'Offshore Wind'!S104","v":0.4454299482376165},{"$f":"'Offshore Wind'!T104","v":0.44620420860075832},{"$f":"'Offshore Wind'!U104","v":0.44690339904935433},{"$f":"'Offshore Wind'!V104","v":0.44754071282672986},{"$f":"'Offshore Wind'!W104","v":0.44812615098545505},{"$f":"'Offshore Wind'!X104","v":0.44866747486598235},{"$f":"'Offshore Wind'!Y104","v":0.44917082803900682},{"$f":"'Offshore Wind'!Z104","v":0.44964115642386382},{"$f":"'Offshore Wind'!AA104","v":0.45008250038072783},{"$f":"'Offshore Wind'!AB104","v":0.45049820290014836},{"$f":"'Offshore Wind'!AC104","v":0.45089106123593792},{"$f":"'Offshore Wind'!AD104","v":0.45126343946535141},{"$f":"'Offshore Wind'!AE104","v":0.45161735346406023},{"$f":"'Offshore Wind'!AF104","v":0.45195453602756269},{"$f":"'Offshore Wind'!AG104","v":0.45227648745556304},{"$f":"'Offshore Wind'!AH104","v":0.45258451532603555},{"$f":"'Offshore Wind'!AI104","v":0.45287976611690689},{"$f":"'Offshore Wind'!AJ104","v":0.4531632506009981},{"$f":"'Offshore Wind'!AK104","v":0.45343586442939682},{"$f":"'Offshore Wind'!AL104","v":0.45369840495695818},{"$f":"'Offshore Wind'!AM104","v":0.45395158510395345},{"$f":"'Offshore Wind'!AN104","v":0.45419604485884485},{"$f":"'Offshore Wind'!AO104","v":0.45443236088787081},{"$f":"'Offshore Wind'!AP104","v":0.45466105461330447},{"$f":"'Offshore Wind'!AQ104","v":0.4548825990440663}]
["RA3OfClass55","RD","Advanced",30,"OffShoreWind","Class5",{"$f":"'Offshore Wind'!L105","v":0.43449929185309216},{"$f":"'Offshore Wind'!M105","v":0.44183919043724174},{"$f":"'Offshore Wind'!N105","v":0.44706139001989964},{"$f":"'Offshore Wind'!O105","v":0.45111994415225071},{"$f":"'Offshore Wind'!P105","v":0.45444100405023119},{"$f":"'Offshore Wind'!Q105","v":0.45725234440265189},{"$f":"'Offshore Wind'!R105","v":0.45969013624670507},{"$f":"'Offshore Wind'!S105","v":0.46184232326284552},{"$f":"'Offshore Wind'!T105","v":0.46376901655145936},{"$f":"'Offshore Wind'!U105","v":0.46551313026698543},{"$f":"'Offshore Wind'!V105","v":0.46710637622805612},{"$f":"'Offshore Wind'!W105","v":0.46857285410051902},{"$f":"'Offshore Wind'!X105","v":0.4699313091255623},{"$f":"'Offshore Wind'!Y105","v":0.47119661010931208},{"$f":"'Offshore Wind'!Z105","v":0.47238075009391617},{"$f":"'Offshore Wind'!AA105","v":0.47349354354574874},{"$f":"'Offshore Wind'!AB105","v":0.47454312423630129},{"$f":"'Offshore Wind'!AC105","v":0.47553630851547141},{"$f":"'Offshore Wind'!AD105","v":0.47647886542366003},{"$f":"'Offshore Wind'!AE105","v":0.47737572092303093},{"$f":"'Offshore Wind'!AF105","v":0.47823111463950352},{"$f":"'Offshore Wind'!AG105","v":0.47904872178180968},{"$f":"'Offshore Wind'!AH105","v":0.47983174912927951},{"$f":"'Offshore Wind'!AI105","v":0.48058301143871252},{"$f":"'Offshore Wind'!AJ105","v":0.48130499287707351},{"$f":"'Offshore Wind'!AK105","v":0.48199989686972483},{"$f":"'Offshore Wind'!AL105","v":0.48266968689103928},{"$f":"'Offshore Wind'!AM105","v":0.48331612010363373},{"$f":"'Offshore Wind'!AN105","v":0.48394077530017526},{"$f":"'Offshore Wind'!AO105","v":0.48454507626807947},{"$f":"'Offshore Wind'!AP105","v":0.48513031144850977},{"$f":"'Offshore Wind'!AQ105","v":0.48569765057344921}]
["RM3OfClass55","RD","Moderate",30,"OffShoreWind","Class5",{"$f":"'Offshore Wind'!L106","v":0.43241803582209049},{"$f":"'Offshore Wind'!M106","v":0.43850531948476906},{"$f":"'Offshore Wind'!N106","v":0.44282431597709876},{"$f":"'Offshore Wind'!O106","v":0.44617438992226471},{"$f":"'Offshore Wind'!P106","v":0.44891159963977728},{"$f":"'Offshore Wind'!Q106","v":0.45122587748055498},{"$f":"'Offshore Wind'!R106","v":0.45323059613210698},{"$f":"'Offshore Wind'!S106","v":0.4549988833024558},{"$f":"'Offshore Wind'!T106","v":0.45658067007727293},{"$f":"'Offshore Wind'!U106","v":0.45801157026771555},{"$f":"'Offshore Wind'!V106","v":0.45931787979478544},{"$f":"'Offshore Wind'!W106","v":0.4605195680707781},{"$f":"'Offshore Wind'!X106","v":0.46163215763556309},{"$f":"'Offshore Wind'!Y106","v":0.46266795373995134},{"$f":"'Offshore Wind'!Z106","v":0.46363687628711509},{"$f":"'Offshore Wind'!AA106","v":0.46454703911631912},{"$f":"'Offshore Wind'!AB106","v":0.46540516345746402},{"$f":"'Offshore Wind'!AC106","v":0.46621687945014367},{"$f":"'Offshore Wind'!AD106","v":0.46698695023228104},{"$f":"'Offshore Wind'!AE106","v":0.46771944129824172},{"$f":"'Offshore Wind'!AF106","v":0.46841785042272371},{"$f":"'Offshore Wind'!AG106","v":0.46908520868034842},{"$f":"'Offshore Wind'!AH106","v":0.46972415994979366},{"$f":"'Offshore Wind'!AI106","v":0.47033702417744699},{"$f":"'Offshore Wind'!AJ106","v":0.47092584822578626},{"$f":"'Offshore Wind'!AK106","v":0.47149244712014254},{"$f":"'Offshore Wind'!AL106","v":0.47203843779057131},{"$f":"'Offshore Wind'!AM106","v":0.47256526689008532},{"$f":"'Offshore Wind'!AN106","v":0.47307423389495962},{"$f":"'Offshore Wind'!AO106","v":0.47356651041587605},{"$f":"'Offshore Wind'!AP106","v":0.4740431564421233},{"$f":"'Offshore Wind'!AQ106","v":0.47450513408540229}]
["RC3OfClass55","RD","Conservative",30,"OffShoreWind","Class5",{"$f":"'Offshore Wind'!L107","v":0.42721489574458643},{"$f":"'Offshore Wind'!M107","v":0.4302219144624515},{"$f":"'Offshore Wind'!N107","v":0.43234061959203807},{"$f":"'Offshore Wind'!O107","v":0.43397600070467673},{"$f":"'Offshore Wind'!P107","v":0.43530718796365742},{"$f":"'Offshore Wind'!Q107","v":0.43642925941363098},{"$f":"'Offshore Wind'!R107","v":0.43739874932998368},{"$f":"'Offshore Wind'!S107","v":0.43825200880029241},{"$f":"'Offshore Wind'!T107","v":0.43901379224306247},{"$f":"'Offshore Wind'!U107","v":0.43970171549529002},{"$f":"'Offshore Wind'!V107","v":0.44032875919604703},{"$f":"'Offshore Wind'!W107","v":0.44090476323462768},{"$f":"'Offshore Wind'!X107","v":0.44143736388034382},{"$f":"'Offshore Wind'!Y107","v":0.44193260570251314},{"$f":"'Offshore Wind'!Z107","v":0.44239535491880383},{"$f":"'Offshore Wind'!AA107","v":0.44282958678047546},{"$f":"'Offshore Wind'!AB107","v":0.44323859040701702},{"$f":"'Offshore Wind'!AC107","v":0.44362511797552673},{"$f":"'Offshore Wind'!AD107","v":0.44399149546702604},{"$f":"'Offshore Wind'!AE107","v":0.44433970627209285},{"$f":"'Offshore Wind'!AF107","v":0.44467145526286467},{"$f":"'Offshore Wind'!AG107","v":0.44498821856226906},{"$f":"'Offshore Wind'!AH107","v":0.44529128267714324},{"$f":"'Offshore Wind'!AI107","v":0.44558177561034451},{"$f":"'Offshore Wind'!AJ107","v":0.44586069184646254},{"$f":"'Offshore Wind'!AK107","v":0.4461289126034978},{"$f":"'Offshore Wind'!AL107","v":0.44638722238722583},{"$f":"'Offshore Wind'!AM107","v":0.44663632262947051},{"$f":"'Offshore Wind'!AN107","v":0.44687684300551589},{"$f":"'Offshore Wind'!AO107","v":0.44710935088883647},{"$f":"'Offshore Wind'!AP107","v":0.4473343592991777},{"$f":"'Offshore Wind'!AQ107","v":0.44755233362309566}]
["RA3OfClass66","RD","Advanced",30,"OffShoreWind","Class6",{"$f":"'Offshore Wind'!L108","v":0.37303839357042784},{"$f":"'Offshore Wind'!M108","v":0.37934004705557728},{"$f":"'Offshore Wind'!N108","v":0.38382355480747837},{"$f":"'Offshore Wind'!O108","v":0.387308017365044},{"$f":"'Offshore Wind'!P108","v":0.39015930589996917},{"$f":"'Offshore Wind'!Q108","v":0.39257297586102702},{"$f":"'Offshore Wind'!R108","v":0.39466593658712223},{"$f":"'Offshore Wind'!S108","v":0.3965136919280805},{"$f":"'Offshore Wind'!T108","v":0.39816785013446587},{"$f":"'Offshore Wind'!U108","v":0.39966525505742717},{"$f":"'Offshore Wind'!V108","v":0.40103313280780412},{"$f":"'Offshore Wind'!W108","v":0.4022921740997174},{"$f":"'Offshore Wind'!X108","v":0.4034584726179925},{"$f":"'Offshore Wind'!Y108","v":0.40454479394281689},{"$f":"'Offshore Wind'!Z108","v":0.40556143467365741},{"$f":"'Offshore Wind'!AA108","v":0.40651682099863135},{"$f":"'Offshore Wind'!AB108","v":0.40741793614902994},{"$f":"'Offshore Wind'!AC108","v":0.40827063228678634},{"$f":"'Offshore Wind'!AD108","v":0.40907986240861194},{"$f":"'Offshore Wind'!AE108","v":0.40984985568828619},{"$f":"'Offshore Wind'!AF108","v":0.41058425204714394},{"$f":"'Offshore Wind'!AG108","v":0.41128620682740791},{"$f":"'Offshore Wind'!AH108","v":0.41195847320228762},{"$f":"'Offshore Wind'!AI108","v":0.41260346777492696},{"$f":"'Offshore Wind'!AJ108","v":0.41322332332130818},{"$f":"'Offshore Wind'!AK108","v":0.41381993158733954},{"$f":"'Offshore Wind'!AL108","v":0.4143949783095448},{"$f":"'Offshore Wind'!AM108","v":0.41494997209595197},{"$f":"'Offshore Wind'!AN108","v":0.41548626841546832},{"$f":"'Offshore Wind'!AO108","v":0.41600508965758959},{"$f":"'Offshore Wind'!AP108","v":0.41650754201059004},{"$f":"'Offshore Wind'!AQ108","v":0.41699462974524309}]
["RM3OfClass66","RD","Moderate",30,"OffShoreWind","Class6",{"$f":"'Offshore Wind'!L109","v":0.37125153586784698},{"$f":"'Offshore Wind'!M109","v":0.3764777596185197},{"$f":"'Offshore Wind'!N109","v":0.38018582438075121},{"$f":"'Offshore Wind'!O109","v":0.38306202286088453},{"$f":"'Offshore Wind'!P109","v":0.38541204813142399},{"$f":"'Offshore Wind'!Q109","v":0.38739896618672715},{"$f":"'Offshore Wind'!R109","v":0.38912011289365545},{"$f":"'Offshore Wind'!S109","v":0.39063827188209665},{"$f":"'Offshore Wind'!T109","v":0.39199631137378871},{"$f":"'Offshore Wind'!U109","v":0.39322480752651157},{"$f":"'Offshore Wind'!V109","v":0.39434633664432811},{"$f":"'Offshore Wind'!W109","v":0.39537804342142518},{"$f":"'Offshore Wind'!X109","v":0.39633325469963127},{"$f":"'Offshore Wind'!Y109","v":0.39722253512446137},{"$f":"'Offshore Wind'!Z109","v":0.39805440140655957},{"$f":"'Offshore Wind'!AA109","v":0.39883581966444842},{"$f":"'Offshore Wind'!AB109","v":0.39957256039500089},{"$f":"'Offshore Wind'!AC109","v":0.40026945734195157},{"$f":"'Offshore Wind'!AD109","v":0.40093059988669288},{"$f":"'Offshore Wind'!AE109","v":0.4015594784503041},{"$f":"'Offshore Wind'!AF109","v":0.4021590960394158},{"$f":"'Offshore Wind'!AG109","v":0.40273205497635339},{"$f":"'Offshore Wind'!AH109","v":0.40328062515723234},{"$f":"'Offshore Wind'!AI109","v":0.40380679836682615},{"$f":"'Offshore Wind'!AJ109","v":0.40431233193432936},{"$f":"'Offshore Wind'!AK109","v":0.40479878414567361},{"$f":"'Offshore Wind'!AL109","v":0.40526754321253544},{"$f":"'Offshore Wind'!AM109","v":0.40571985115561787},{"$f":"'Offshore Wind'!AN109","v":0.40615682363736555},{"$f":"'Offshore Wind'!AO109","v":0.40657946654150451},{"$f":"'Offshore Wind'!AP109","v":0.40698868991946369},{"$f":"'Offshore Wind'!AQ109","v":0.40738531979008846}]
["RC3OfClass66","RD","Conservative",30,"OffShoreWind","Class6",{"$f":"'Offshore Wind'!L110","v":0.36678439161139492},{"$f":"'Offshore Wind'!M110","v":0.36936606079470824},{"$f":"'Offshore Wind'!N110","v":0.3711850703369784},{"$f":"'Offshore Wind'!O110","v":0.37258912312733472},{"$f":"'Offshore Wind'!P110","v":0.37373201096614728},{"$f":"'Offshore Wind'!Q110","v":0.37469536289563876},{"$f":"'Offshore Wind'!R110","v":0.37552771629128301},{"$f":"'Offshore Wind'!S110","v":0.37626028029787834},{"$f":"'Offshore Wind'!T110","v":0.37691430776597268},{"$f":"'Offshore Wind'!U110","v":0.37750492273295283},{"$f":"'Offshore Wind'!V110","v":0.3780432696974122},{"$f":"'Offshore Wind'!W110","v":0.37853779667425907},{"$f":"'Offshore Wind'!X110","v":0.37899505976540288},{"$f":"'Offshore Wind'!Y110","v":0.37942024852228901},{"$f":"'Offshore Wind'!Z110","v":0.37981754082519437},{"$f":"'Offshore Wind'!AA110","v":0.38019034961718168},{"$f":"'Offshore Wind'!AB110","v":0.38054149876441923},{"$f":"'Offshore Wind'!AC110","v":0.38087335114238885},{"$f":"'Offshore Wind'!AD110","v":0.38118790371688527},{"$f":"'Offshore Wind'!AE110","v":0.38148685932344562},{"$f":"'Offshore Wind'!AF110","v":0.38177168167622394},{"$f":"'Offshore Wind'!AG110","v":0.38204363809725272},{"$f":"'Offshore Wind'!AH110","v":0.38230383311409455},{"$f":"'Offshore Wind'!AI110","v":0.38255323517107559},{"$f":"'Offshore Wind'!AJ110","v":0.3827926980807122},{"$f":"'Offshore Wind'!AK110","v":0.38302297841074434},{"$f":"'Offshore Wind'!AL110","v":0.38324474969684813},{"$f":"'Offshore Wind'!AM110","v":0.38345861415174431},{"$f":"'Offshore Wind'!AN110","v":0.38366511238173739},{"$f":"'Offshore Wind'!AO110","v":0.38386473150405281},{"$f":"'Offshore Wind'!AP110","v":0.38405791197064354},{"$f":"'Offshore Wind'!AQ110","v":0.38424505333809467}]
["RA3OfClass77","RD","Advanced",30,"OffShoreWind","Class7",{"$f":"'Offshore Wind'!L111","v":0.28818324714342741},{"$f":"'Offshore Wind'!M111","v":0.29305146176965247},{"$f":"'Offshore Wind'!N111","v":0.29651510477478366},{"$f":"'Offshore Wind'!O111","v":0.29920695567189348},{"$f":"'Offshore Wind'!P111","v":0.30140966081618958},{"$f":"'Offshore Wind'!Q111","v":0.30327429260449612},{"$f":"'Offshore Wind'!R111","v":0.30489116697610391},{"$f":"'Offshore Wind'!S111","v":0.30631861289926315},{"$f":"'Offshore Wind'!T111","v":0.3075964992815266},{"$f":"'Offshore Wind'!U111","v":0.30875328909304517},{"$f":"'Offshore Wind'!V111","v":0.3098100153137055},{"$f":"'Offshore Wind'!W111","v":0.31078266213517197},{"$f":"'Offshore Wind'!X111","v":0.3116836624073373},{"$f":"'Offshore Wind'!Y111","v":0.31252287792033773},{"$f":"'Offshore Wind'!Z111","v":0.31330826310331511},{"$f":"'Offshore Wind'!AA111","v":0.31404632743704819},{"$f":"'Offshore Wind'!AB111","v":0.31474246567527747},{"$f":"'Offshore Wind'!AC111","v":0.3154011987870447},{"$f":"'Offshore Wind'!AD111","v":0.31602635310953114},{"$f":"'Offshore Wind'!AE111","v":0.3166211958051886},{"$f":"'Offshore Wind'!AF111","v":0.31718853882144027},{"$f":"'Offshore Wind'!AG111","v":0.31773081975394202},{"$f":"'Offshore Wind'!AH111","v":0.31825016551083279},{"$f":"'Offshore Wind'!AI111","v":0.31874844298987198},{"$f":"'Offshore Wind'!AJ111","v":0.31922729982389997},{"$f":"'Offshore Wind'!AK111","v":0.31968819744286064},{"$f":"'Offshore Wind'!AL111","v":0.32013243812832515},{"$f":"'Offshore Wind'!AM111","v":0.32056118732483663},{"$f":"'Offshore Wind'!AN111","v":0.32097549217241561},{"$f":"'Offshore Wind'!AO111","v":0.32137629700328152},{"$f":"'Offshore Wind'!AP111","v":0.3217644563807564},{"$f":"'Offshore Wind'!AQ111","v":0.3221407461338634}]
["RM3OfClass77","RD","Moderate",30,"OffShoreWind","Class7",{"$f":"'Offshore Wind'!L112","v":0.28680284645602261},{"$f":"'Offshore Wind'!M112","v":0.2908402596465301},{"$f":"'Offshore Wind'!N112","v":0.29370484989304652},{"$f":"'Offshore Wind'!O112","v":0.29592679871043365},{"$f":"'Offshore Wind'!P112","v":0.297742263083554},{"$f":"'Offshore Wind'!Q112","v":0.29927721633998622},{"$f":"'Offshore Wind'!R112","v":0.30060685333007037},{"$f":"'Offshore Wind'!S112","v":0.30177967627406144},{"$f":"'Offshore Wind'!T112","v":0.3028288021474575},{"$f":"'Offshore Wind'!U112","v":0.30377785194098239},{"$f":"'Offshore Wind'!V112","v":0.3046442665205778},{"$f":"'Offshore Wind'!W112","v":0.30544129067210818},{"$f":"'Offshore Wind'!X112","v":0.30617921977701001},{"$f":"'Offshore Wind'!Y112","v":0.30686621533796493},{"$f":"'Offshore Wind'!Z112","v":0.30750885676709422},{"$f":"'Offshore Wind'!AA112","v":0.30811252559801594},{"$f":"'Offshore Wind'!AB112","v":0.3086816797110854},{"$f":"'Offshore Wind'!AC112","v":0.30922005331701469},{"$f":"'Offshore Wind'!AD112","v":0.30973080558448135},{"$f":"'Offshore Wind'!AE112","v":0.31021663296751761},{"$f":"'Offshore Wind'!AF112","v":0.3106798553780063},{"$f":"'Offshore Wind'!AG112","v":0.31112248318729463},{"$f":"'Offshore Wind'!AH112","v":0.31154626995760171},{"$f":"'Offshore Wind'!AI112","v":0.31195275440186843},{"$f":"'Offshore Wind'!AJ112","v":0.31234329410913203},{"$f":"'Offshore Wind'!AK112","v":0.31271909290159283},{"$f":"'Offshore Wind'!AL112","v":0.31308122321403392},{"$f":"'Offshore Wind'!AM112","v":0.31343064454436587},{"$f":"'Offshore Wind'!AN112","v":0.31376821877498884},{"$f":"'Offshore Wind'!AO112","v":0.3140947229809799},{"$f":"'Offshore Wind'!AP112","v":0.31441086020411807},{"$f":"'Offshore Wind'!AQ112","v":0.31471726856851379}]
["RC3OfClass77","RD","Conservative",30,"OffShoreWind","Class7",{"$f":"'Offshore Wind'!L113","v":0.28335184473751068},{"$f":"'Offshore Wind'!M113","v":0.28534626091858106},{"$f":"'Offshore Wind'!N113","v":0.28675149985782},{"$f":"'Offshore Wind'!O113","v":0.28783617237212317},{"$f":"'Offshore Wind'!P113","v":0.28871908719854988},{"$f":"'Offshore Wind'!Q113","v":0.28946330519854069},{"$f":"'Offshore Wind'!R113","v":0.2901063229373631},{"$f":"'Offshore Wind'!S113","v":0.2906722504070276},{"$f":"'Offshore Wind'!T113","v":0.29117750606629761},{"$f":"'Offshore Wind'!U113","v":0.29163377368359772},{"$f":"'Offshore Wind'!V113","v":0.29204966271534805},{"$f":"'Offshore Wind'!W113","v":0.29243169950417219},{"$f":"'Offshore Wind'!X113","v":0.29278494883366724},{"$f":"'Offshore Wind'!Y113","v":0.29311341978657784},{"$f":"'Offshore Wind'!Z113","v":0.29342033989960037},{"$f":"'Offshore Wind'!AA113","v":0.29370834577269617},{"$f":"'Offshore Wind'!AB113","v":0.29397961892641639},{"$f":"'Offshore Wind'!AC113","v":0.29423598475230417},{"$f":"'Offshore Wind'!AD113","v":0.29447898596579347},{"$f":"'Offshore Wind'!AE113","v":0.29470993805795132},{"$f":"'Offshore Wind'!AF113","v":0.29492997179146885},{"$f":"'Offshore Wind'!AG113","v":0.29514006621028577},{"$f":"'Offshore Wind'!AH113","v":0.29534107459477493},{"$f":"'Offshore Wind'!AI113","v":0.29553374509696406},{"$f":"'Offshore Wind'!AJ113","v":0.29571873731240061},{"$f":"'Offshore Wind'!AK113","v":0.2958966357121518},{"$f":"'Offshore Wind'!AL113","v":0.29606796062254737},{"$f":"'Offshore Wind'!AM113","v":0.29623317727081422},{"$f":"'Offshore Wind'!AN113","v":0.29639270329139139},{"$f":"'Offshore Wind'!AO113","v":0.29654691499681446},{"$f":"'Offshore Wind'!AP113","v":0.29669615264930904},{"$f":"'Offshore Wind'!AQ113","v":0.29684072491821339}]
["RA3OfClass88","RD","Advanced",30,"OffShoreWind","Class8",{"$f":"'Offshore Wind'!L114","v":0.51654851215547515},{"$f":"'Offshore Wind'!M114","v":0.52025002503728057},{"$f":"'Offshore Wind'!N114","v":0.52287940817654299},{"$f":"'Offshore Wind'!O114","v":0.52492062695391473},{"$f":"'Offshore Wind'!P114","v":0.52658950573918406},{"$f":"'Offshore Wind'!Q114","v":0.52800126834508432},{"$f":"'Offshore Wind'!R114","v":0.52922473795585512},{"$f":"'Offshore Wind'!S114","v":0.53030433060423943},{"$f":"'Offshore Wind'!T114","v":0.53127038691900075},{"$f":"'Offshore Wind'!U114","v":0.53214455608610112},{"$f":"'Offshore Wind'!V114","v":0.5329428285672223},{"$f":"'Offshore Wind'!W114","v":0.53367735143310946},{"$f":"'Offshore Wind'!X114","v":0.53435756942145174},{"$f":"'Offshore Wind'!Y114","v":0.53499097160131104},{"$f":"'Offshore Wind'!Z114","v":0.53558359671020284},{"$f":"'Offshore Wind'!AA114","v":0.53614038511155937},{"$f":"'Offshore Wind'!AB114","v":0.53666543005753942},{"$f":"'Offshore Wind'!AC114","v":0.53716216096657521},{"$f":"'Offshore Wind'!AD114","v":0.53763347966250863},{"$f":"'Offshore Wind'!AE114","v":0.5380818633586345},{"$f":"'Offshore Wind'!AF114","v":0.53850944367639342},{"$f":"'Offshore Wind'!AG114","v":0.53891806809495202},{"$f":"'Offshore Wind'!AH114","v":0.53930934832069821},{"$f":"'Offshore Wind'!AI114","v":0.53968469878195724},{"$f":"'Offshore Wind'!AJ114","v":0.54004536757365673},{"$f":"'Offshore Wind'!AK114","v":0.54039246156216747},{"$f":"'Offshore Wind'!AL114","v":0.54072696692495104},{"$f":"'Offshore Wind'!AM114","v":0.54104976608642097},{"$f":"'Offshore Wind'!AN114","v":0.54136165178318085},{"$f":"'Offshore Wind'!AO114","v":0.54166333882347162},{"$f":"'Offshore Wind'!AP114","v":0.54195547398010557},{"$f":"'Offshore Wind'!AQ114","v":0.54223864436150893}]
["RM3OfClass88","RD","Moderate",30,"OffShoreWind","Class8",{"$f":"'Offshore Wind'!L115","v":0.51549603131273936},{"$f":"'Offshore Wind'!M115","v":0.51857434044137829},{"$f":"'Offshore Wind'!N115","v":0.52075843552641787},{"$f":"'Offshore Wind'!O115","v":0.52245255128945478},{"$f":"'Offshore Wind'!P115","v":0.52383674465505703},{"$f":"'Offshore Wind'!Q115","v":0.52500706347018811},{"$f":"'Offshore Wind'!R115","v":0.52602083974009661},{"$f":"'Offshore Wind'!S115","v":0.52691505378369596},{"$f":"'Offshore Wind'!T115","v":0.52771495550313341},{"$f":"'Offshore Wind'!U115","v":0.52843855462591072},{"$f":"'Offshore Wind'!V115","v":0.52909914886873566},{"$f":"'Offshore Wind'!W115","v":0.52970683666427021},{"$f":"'Offshore Wind'!X115","v":0.53026946768386674},{"$f":"'Offshore Wind'!Y115","v":0.53079326463177234},{"$f":"'Offshore Wind'!Z115","v":0.53128324395377513},{"$f":"'Offshore Wind'!AA115","v":0.53174350877811127},{"$f":"'Offshore Wind'!AB115","v":0.53217745799737448},{"$f":"'Offshore Wind'!AC115","v":0.53258793874520749},{"$f":"'Offshore Wind'!AD115","v":0.53297735971681193},{"$f":"'Offshore Wind'!AE115","v":0.53334777681250567},{"$f":"'Offshore Wind'!AF115","v":0.53370095883958923},{"$f":"'Offshore Wind'!AG115","v":0.53403843859745126},{"$f":"'Offshore Wind'!AH115","v":0.53436155308241406},{"$f":"'Offshore Wind'!AI115","v":0.53467147547984872},{"$f":"'Offshore Wind'!AJ115","v":0.53496924087794873},{"$f":"'Offshore Wind'!AK115","v":0.53525576712601353},{"$f":"'Offshore Wind'!AL115","v":0.53553187189754525},{"$f":"'Offshore Wind'!AM115","v":0.53579828675779062},{"$f":"'Offshore Wind'!AN115","v":0.53605566884545097},{"$f":"'Offshore Wind'!AO115","v":0.53630461063823165},{"$f":"'Offshore Wind'!AP115","v":0.53654564816745376},{"$f":"'Offshore Wind'!AQ115","v":0.53677926796822828}]
["RC3OfClass88","RD","Conservative",30,"OffShoreWind","Class8",{"$f":"'Offshore Wind'!L116","v":0.51286482920590004},{"$f":"'Offshore Wind'!M116","v":0.51439612759580422},{"$f":"'Offshore Wind'!N116","v":0.51547937638621788},{"$f":"'Offshore Wind'!O116","v":0.51631784742910514},{"$f":"'Offshore Wind'!P116","v":0.51700181742522211},{"$f":"'Offshore Wind'!Q116","v":0.51757934177852805},{"$f":"'Offshore Wind'!R116","v":0.51807905853569103},{"$f":"'Offshore Wind'!S116","v":0.51851941520489286},{"$f":"'Offshore Wind'!T116","v":0.51891299341907149},{"$f":"'Offshore Wind'!U116","v":0.51926875838548014},{"$f":"'Offshore Wind'!V116","v":0.51959332398470226},{"$f":"'Offshore Wind'!W116","v":0.51989170900601811},{"$f":"'Offshore Wind'!X116","v":0.52016781191999961},{"$f":"'Offshore Wind'!Y116","v":0.52042472121695815},{"$f":"'Offshore Wind'!Z116","v":0.52066492523709795},{"$f":"'Offshore Wind'!AA116","v":0.52089045818311053},{"$f":"'Offshore Wind'!AB116","v":0.52110300427339529},{"$f":"'Offshore Wind'!AC116","v":0.52130397365651915},{"$f":"'Offshore Wind'!AD116","v":0.5214945588023272},{"$f":"'Offshore Wind'!AE116","v":0.52167577710022472},{"$f":"'Offshore Wind'!AF116","v":0.52184850352418943},{"$f":"'Offshore Wind'!AG116","v":0.52201349602016778},{"$f":"'Offshore Wind'!AH116","v":0.52217141547850598},{"$f":"'Offshore Wind'!AI116","v":0.52232284162062215},{"$f":"'Offshore Wind'!AJ116","v":0.52246828576343196},{"$f":"'Offshore Wind'!AK116","v":0.52260820116997664},{"$f":"'Offshore Wind'!AL116","v":0.52274299151400161},{"$f":"'Offshore Wind'!AM116","v":0.52287301785635087},{"$f":"'Offshore Wind'!AN116","v":0.52299860443645318},{"$f":"'Offshore Wind'!AO116","v":0.52312004351244568},{"$f":"'Offshore Wind'!AP116","v":0.52323759943148274},{"$f":"'Offshore Wind'!AQ116","v":0.52335151207261066}]
["RA3OfClass99","RD","Advanced",30,"OffShoreWind","Class9",{"$f":"'Offshore Wind'!L117","v":0.50392219727267107},{"$f":"'Offshore Wind'!M117","v":0.50753323178489729},{"$f":"'Offshore Wind'!N117","v":0.5100983432852283},{"$f":"'Offshore Wind'!O117","v":0.51208966728907657},{"$f":"'Offshore Wind'!P117","v":0.51371775263762465},{"$f":"'Offshore Wind'!Q117","v":0.51509500665665964},{"$f":"'Offshore Wind'!R117","v":0.5162885702427461},{"$f":"'Offshore Wind'!S117","v":0.51734177374005774},{"$f":"'Offshore Wind'!T117","v":0.51828421614259657},{"$f":"'Offshore Wind'!U117","v":0.51913701745187746},{"$f":"'Offshore Wind'!V117","v":0.51991577726483351},{"$f":"'Offshore Wind'!W117","v":0.52063234573384398},{"$f":"'Offshore Wind'!X117","v":0.52129593673303098},{"$f":"'Offshore Wind'!Y117","v":0.52191385627150788},{"$f":"'Offshore Wind'!Z117","v":0.52249199547819258},{"$f":"'Offshore Wind'!AA117","v":0.52303517395615728},{"$f":"'Offshore Wind'!AB117","v":0.52354738490366548},{"$f":"'Offshore Wind'!AC117","v":0.52403197391175305},{"$f":"'Offshore Wind'!AD117","v":0.5244917718731863},{"$f":"'Offshore Wind'!AE117","v":0.52492919544920269},{"$f":"'Offshore Wind'!AF117","v":0.52534632415670102},{"$f":"'Offshore Wind'!AG117","v":0.52574496031577178},{"$f":"'Offshore Wind'!AH117","v":0.52612667623686615},{"$f":"'Offshore Wind'!AI117","v":0.52649285177456284},{"$f":"'Offshore Wind'!AJ117","v":0.52684470451583287},{"$f":"'Offshore Wind'!AK117","v":0.52718331427122755},{"$f":"'Offshore Wind'!AL117","v":0.52750964311246262},{"$f":"'Offshore Wind'!AM117","v":0.52782455189430577},{"$f":"'Offshore Wind'!AN117","v":0.52812881397600897},{"$f":"'Offshore Wind'!AO117","v":0.52842312669331337},{"$f":"'Offshore Wind'!AP117","v":0.5287081210095631},{"$f":"'Offshore Wind'!AQ117","v":0.52898436968212981}]
["RM3OfClass99","RD","Moderate",30,"OffShoreWind","Class9",{"$f":"'Offshore Wind'!L118","v":0.50289544287036791},{"$f":"'Offshore Wind'!M118","v":0.50589850698435646},{"$f":"'Offshore Wind'!N118","v":0.50802921488188368},{"$f":"'Offshore Wind'!O118","v":0.50968192032513704},{"$f":"'Offshore Wind'!P118","v":0.51103227899587222},{"$f":"'Offshore Wind'!Q118","v":0.51217399098410243},{"$f":"'Offshore Wind'!R118","v":0.51316298689339934},{"$f":"'Offshore Wind'!S118","v":0.51403534310986065},{"$f":"'Offshore Wind'!T118","v":0.5148156923366527},{"$f":"'Offshore Wind'!U118","v":0.515521604078365},{"$f":"'Offshore Wind'!V118","v":0.5161660510073881},{"$f":"'Offshore Wind'!W118","v":0.51675888471414622},{"$f":"'Offshore Wind'!X118","v":0.51730776299561831},{"$f":"'Offshore Wind'!Y118","v":0.51781875645064135},{"$f":"'Offshore Wind'!Z118","v":0.51829675890491522},{"$f":"'Offshore Wind'!AA118","v":0.51874577319137394},{"$f":"'Offshore Wind'!AB118","v":0.51916911512137653},{"$f":"'Offshore Wind'!AC118","v":0.5195695622343165},{"$f":"'Offshore Wind'!AD118","v":0.51994946434816847},{"$f":"'Offshore Wind'!AE118","v":0.52031082710960674},{"$f":"'Offshore Wind'!AF118","v":0.52065537608988066},{"$f":"'Offshore Wind'!AG118","v":0.52098460662121504},{"$f":"'Offshore Wind'!AH118","v":0.52129982301890365},{"$f":"'Offshore Wind'!AI118","v":0.52160216979142182},{"$f":"'Offshore Wind'!AJ118","v":0.52189265672566187},{"$f":"'Offshore Wind'!AK118","v":0.52217217923536496},{"$f":"'Offshore Wind'!AL118","v":0.52244153500713397},{"$f":"'Offshore Wind'!AM118","v":0.52270143772411348},{"$f":"'Offshore Wind'!AN118","v":0.52295252846215701},{"$f":"'Offshore Wind'!AO118","v":0.52319538521667086},{"$f":"'Offshore Wind'!AP118","v":0.52343053091643088},{"$f":"'Offshore Wind'!AQ118","v":0.5236584402038692}]
["RC3OfClass99","RD","Conservative",30,"OffShoreWind","Class9",{"$f":"'Offshore Wind'!L119","v":0.50032855686461009},{"$f":"'Offshore Wind'!M119","v":0.50182242478052108},{"$f":"'Offshore Wind'!N119","v":0.50287919505052037},{"$f":"'Offshore Wind'!O119","v":0.50369717082692533},{"$f":"'Offshore Wind'!P119","v":0.50436442212123944},{"$f":"'Offshore Wind'!Q119","v":0.50492782968945016},{"$f":"'Offshore Wind'!R119","v":0.50541533156073182},{"$f":"'Offshore Wind'!S119","v":0.50584492431940975},{"$f":"'Offshore Wind'!T119","v":0.50622888205778349},{"$f":"'Offshore Wind'!U119","v":0.5065759508409986},{"$f":"'Offshore Wind'!V119","v":0.50689258288246286},{"$f":"'Offshore Wind'!W119","v":0.50718367429408517},{"$f":"'Offshore Wind'!X119","v":0.50745302825370919},{"$f":"'Offshore Wind'!Y119","v":0.5077036577577666},{"$f":"'Offshore Wind'!Z119","v":0.50793799032242248},{"$f":"'Offshore Wind'!AA119","v":0.50815801042709341},{"$f":"'Offshore Wind'!AB119","v":0.50836536112178632},{"$f":"'Offshore Wind'!AC119","v":0.50856141808593402},{"$f":"'Offshore Wind'!AD119","v":0.50874734464110383},{"$f":"'Offshore Wind'!AE119","v":0.508924133308022},{"$f":"'Offshore Wind'!AF119","v":0.50909263767313595},{"$f":"'Offshore Wind'!AG119","v":0.50925359715545071},{"$f":"'Offshore Wind'!AH119","v":0.50940765649076036},{"$f":"'Offshore Wind'!AI119","v":0.509555381229994},{"$f":"'Offshore Wind'!AJ119","v":0.50969727019163147},{"$f":"'Offshore Wind'!AK119","v":0.50983376555932514},{"$f":"'Offshore Wind'!AL119","v":0.50996526113957341},{"$f":"'Offshore Wind'!AM119","v":0.51009210916758629},{"$f":"'Offshore Wind'!AN119","v":0.5102146259572079},{"$f":"'Offshore Wind'!AO119","v":0.51033309662272885},{"$f":"'Offshore Wind'!AP119","v":0.5104477790497024},{"$f":"'Offshore Wind'!AQ119","v":0.51055890725366293}]
["RA3OfClass10","RD","Advanced",30,"OffShoreWind","Class10",{"$f":"'Offshore Wind'!L120","v":0.49499203731601199},{"$f":"'Offshore Wind'!M120","v":0.49853907957709759},{"$f":"'Offshore Wind'!N120","v":0.50105873394906908},{"$f":"'Offshore Wind'!O120","v":0.50301476908892973},{"$f":"'Offshore Wind'!P120","v":0.50461400263721123},{"$f":"'Offshore Wind'!Q120","v":0.50596684991497243},{"$f":"'Offshore Wind'!R120","v":0.50713926199433845},{"$f":"'Offshore Wind'!S120","v":0.50817380134915191},{"$f":"'Offshore Wind'!T120","v":0.50909954244055544},{"$f":"'Offshore Wind'!U120","v":0.5099372309960335},{"$f":"'Offshore Wind'!V120","v":0.51070219016727303},{"$f":"'Offshore Wind'!W120","v":0.51140606010646528},{"$f":"'Offshore Wind'!X120","v":0.51205789140584035},{"$f":"'Offshore Wind'!Y120","v":0.51266486060248107},{"$f":"'Offshore Wind'!Z120","v":0.51323275442680139},{"$f":"'Offshore Wind'!AA120","v":0.51376630707220805},{"$f":"'Offshore Wind'!AB120","v":0.51426944097227223},{"$f":"'Offshore Wind'!AC120","v":0.51474544242978371},{"$f":"'Offshore Wind'!AD120","v":0.51519709217038923},{"$f":"'Offshore Wind'!AE120","v":0.5156267640289306},{"$f":"'Offshore Wind'!AF120","v":0.51603650067054929},{"$f":"'Offshore Wind'!AG120","v":0.51642807247586808},{"$f":"'Offshore Wind'!AH120","v":0.51680302389194199},{"$f":"'Offshore Wind'!AI120","v":0.51716271032052319},{"$f":"'Offshore Wind'!AJ120","v":0.51750832777135003},{"$f":"'Offshore Wind'!AK120","v":0.51784093691931976},{"$f":"'Offshore Wind'!AL120","v":0.51816148278697982},{"$f":"'Offshore Wind'!AM120","v":0.51847081097362624},{"$f":"'Offshore Wind'!AN120","v":0.51876968113357436},{"$f":"'Offshore Wind'!AO120","v":0.51905877824486446},{"$f":"'Offshore Wind'!AP120","v":0.51933872208934584},{"$f":"'Offshore Wind'!AQ120","v":0.51961007527438063}]
["RM3OfClass10","RD","Moderate",30,"OffShoreWind","Class10",{"$f":"'Offshore Wind'!L121","v":0.49398347834367479},{"$f":"'Offshore Wind'!M121","v":0.49693332423659037},{"$f":"'Offshore Wind'!N121","v":0.49902627320536069},{"$f":"'Offshore Wind'!O121","v":0.50064969054809105},{"$f":"'Offshore Wind'!P121","v":0.50197611909827633},{"$f":"'Offshore Wind'!Q121","v":0.50309759845786961},{"$f":"'Offshore Wind'!R121","v":0.50406906806704654},{"$f":"'Offshore Wind'!S121","v":0.5049259649911918},{"$f":"'Offshore Wind'!T121","v":0.50569248540977685},{"$f":"'Offshore Wind'!U121","v":0.50638588747280677},{"$f":"'Offshore Wind'!V121","v":0.50701891395996224},{"$f":"'Offshore Wind'!W121","v":0.50760124187860922},{"$f":"'Offshore Wind'!X121","v":0.50814039331955552},{"$f":"'Offshore Wind'!Y121","v":0.50864233130269243},{"$f":"'Offshore Wind'!Z121","v":0.50911186292873245},{"$f":"'Offshore Wind'!AA121","v":0.50955292009517816},{"$f":"'Offshore Wind'!AB121","v":0.50996875985287771},{"$f":"'Offshore Wind'!AC121","v":0.51036211051959623},{"$f":"'Offshore Wind'!AD121","v":0.51073528027146264},{"$f":"'Offshore Wind'!AE121","v":0.51109023921247099},{"$f":"'Offshore Wind'!AF121","v":0.51142868233449257},{"$f":"'Offshore Wind'!AG121","v":0.51175207847051085},{"$f":"'Offshore Wind'!AH121","v":0.51206170882164792},{"$f":"'Offshore Wind'!AI121","v":0.51235869761419306},{"$f":"'Offshore Wind'!AJ121","v":0.51264403674029502},{"$f":"'Offshore Wind'!AK121","v":0.51291860574579329},{"$f":"'Offshore Wind'!AL121","v":0.51318318818124131},{"$f":"'Offshore Wind'!AM121","v":0.51343848508238588},{"$f":"'Offshore Wind'!AN121","v":0.51368512616437834},{"$f":"'Offshore Wind'!AO121","v":0.51392367917979098},{"$f":"'Offshore Wind'!AP121","v":0.51415465779041836},{"$f":"'Offshore Wind'!AQ121","v":0.51437852822740826}]
["RC3OfClass10","RD","Conservative",30,"OffShoreWind","Class10",{"$f":"'Offshore Wind'!L122","v":0.49146208091283183},{"$f":"'Offshore Wind'!M122","v":0.49292947553680327},{"$f":"'Offshore Wind'!N122","v":0.49396751845643061},{"$f":"'Offshore Wind'!O122","v":0.49477099863299195},{"$f":"'Offshore Wind'!P122","v":0.49542642536228054},{"$f":"'Offshore Wind'!Q122","v":0.49597984861201483},{"$f":"'Offshore Wind'!R122","v":0.49645871131297747},{"$f":"'Offshore Wind'!S122","v":0.49688069112649852},{"$f":"'Offshore Wind'!T122","v":0.49725784463191958},{"$f":"'Offshore Wind'!U122","v":0.49759876290268074},{"$f":"'Offshore Wind'!V122","v":0.49790978381053552},{"$f":"'Offshore Wind'!W122","v":0.4981957167018905},{"$f":"'Offshore Wind'!X122","v":0.49846029735730718},{"$f":"'Offshore Wind'!Y122","v":0.49870648537898249},{"$f":"'Offshore Wind'!Z122","v":0.49893666526432257},{"$f":"'Offshore Wind'!AA122","v":0.49915278632517479},{"$f":"'Offshore Wind'!AB122","v":0.49935646249455251},{"$f":"'Offshore Wind'!AC122","v":0.49954904507305126},{"$f":"'Offshore Wind'!AD122","v":0.49973167676665925},{"$f":"'Offshore Wind'!AE122","v":0.49990533250733882},{"$f":"'Offshore Wind'!AF122","v":0.50007085075486957},{"$f":"'Offshore Wind'!AG122","v":0.50022895782478527},{"$f":"'Offshore Wind'!AH122","v":0.50038028702731929},{"$f":"'Offshore Wind'!AI122","v":0.50052539389109907},{"$f":"'Offshore Wind'!AJ122","v":0.50066476839488894},{"$f":"'Offshore Wind'!AK122","v":0.50079884488626913},{"$f":"'Offshore Wind'!AL122","v":0.50092801019297206},{"$f":"'Offshore Wind'!AM122","v":0.50105261030813952},{"$f":"'Offshore Wind'!AN122","v":0.5011729559401209},{"$f":"'Offshore Wind'!AO122","v":0.50128932715060892},{"$f":"'Offshore Wind'!AP122","v":0.50140197725508784},{"$f":"'Offshore Wind'!AQ122","v":0.5015111361220308}]
["RA3OfClass11","RD","Advanced",30,"OffShoreWind","Class11",{"$f":"'Offshore Wind'!L123","v":0.48829374353802124},{"$f":"'Offshore Wind'!M123","v":0.49179278678232158},{"$f":"'Offshore Wind'!N123","v":0.49427834487813083},{"$f":"'Offshore Wind'!O123","v":0.49620791070733772},{"$f":"'Offshore Wind'!P123","v":0.49778550322845427},{"$f":"'Offshore Wind'!Q123","v":0.49912004360868978},{"$f":"'Offshore Wind'!R123","v":0.50027659046206341},{"$f":"'Offshore Wind'!S123","v":0.50129713030173106},{"$f":"'Offshore Wind'!T123","v":0.5022103441496133},{"$f":"'Offshore Wind'!U123","v":0.50303669699943143},{"$f":"'Offshore Wind'!V123","v":0.50379130464807897},{"$f":"'Offshore Wind'!W123","v":0.5044856497317608},{"$f":"'Offshore Wind'!X123","v":0.50512866036896797},{"$f":"'Offshore Wind'!Y123","v":0.50572741598299165},{"$f":"'Offshore Wind'!Z123","v":0.50628762499749036},{"$f":"'Offshore Wind'!AA123","v":0.50681395754217706},{"$f":"'Offshore Wind'!AB123","v":0.5073102829717645},{"$f":"'Offshore Wind'!AC123","v":0.50777984311838464},{"$f":"'Offshore Wind'!AD123","v":0.50822538107855886},{"$f":"'Offshore Wind'!AE123","v":0.50864923856410094},{"$f":"'Offshore Wind'!AF123","v":0.50905343059855368},{"$f":"'Offshore Wind'!AG123","v":0.50943970360552926},{"$f":"'Offshore Wind'!AH123","v":0.50980958113243313},{"$f":"'Offshore Wind'!AI123","v":0.51016440023955267},{"$f":"'Offshore Wind'!AJ123","v":0.51050534075207366},{"$f":"'Offshore Wind'!AK123","v":0.51083344899170868},{"$f":"'Offshore Wind'!AL123","v":0.51114965719284267},{"$f":"'Offshore Wind'!AM123","v":0.511454799512017},{"$f":"'Offshore Wind'!AN123","v":0.51174962532381019},{"$f":"'Offshore Wind'!AO123","v":0.51203481033705478},{"$f":"'Offshore Wind'!AP123","v":0.51231096594663472},{"$f":"'Offshore Wind'!AQ123","v":0.51257864714663959}]
["RM3OfClass11","RD","Moderate",30,"OffShoreWind","Class11",{"$f":"'Offshore Wind'!L124","v":0.48729883251106471},{"$f":"'Offshore Wind'!M124","v":0.49020876072268244},{"$f":"'Offshore Wind'!N124","v":0.49227338764584738},{"$f":"'Offshore Wind'!O124","v":0.49387483670330018},{"$f":"'Offshore Wind'!P124","v":0.49518331585746522},{"$f":"'Offshore Wind'!Q124","v":0.4962896192189612},{"$f":"'Offshore Wind'!R124","v":0.49724794278063017},{"$f":"'Offshore Wind'!S124","v":0.49809324406908295},{"$f":"'Offshore Wind'!T124","v":0.49884939183808286},{"$f":"'Offshore Wind'!U124","v":0.49953341069820384},{"$f":"'Offshore Wind'!V124","v":0.50015787099224795},{"$f":"'Offshore Wind'!W124","v":0.50073231877711466},{"$f":"'Offshore Wind'!X124","v":0.50126417435374382},{"$f":"'Offshore Wind'!Y124","v":0.50175932004970059},{"$f":"'Offshore Wind'!Z124","v":0.50222249791541274},{"$f":"'Offshore Wind'!AA124","v":0.50265758664145732},{"$f":"'Offshore Wind'!AB124","v":0.50306779920386557},{"$f":"'Offshore Wind'!AC124","v":0.50345582700046743},{"$f":"'Offshore Wind'!AD124","v":0.50382394697286548},{"$f":"'Offshore Wind'!AE124","v":0.50417410256536155},{"$f":"'Offshore Wind'!AF124","v":0.5045079658329864},{"$f":"'Offshore Wind'!AG124","v":0.5048269857322929},{"$f":"'Offshore Wind'!AH124","v":0.50513242612703035},{"$f":"'Offshore Wind'!AI124","v":0.50542539603031811},{"$f":"'Offshore Wind'!AJ124","v":0.50570687391189717},{"$f":"'Offshore Wind'!AK124","v":0.50597772741548319},{"$f":"'Offshore Wind'!AL124","v":0.50623872948852633},{"$f":"'Offshore Wind'!AM124","v":0.50649057168027045},{"$f":"'Offshore Wind'!AN124","v":0.50673387518448321},{"$f":"'Offshore Wind'!AO124","v":0.50696920007083845},{"$f":"'Offshore Wind'!AP124","v":0.50719705305019547},{"$f":"'Offshore Wind'!AQ124","v":0.50741789404460425}]
["RC3OfClass11","RD","Conservative",30,"OffShoreWind","Class11",{"$f":"'Offshore Wind'!L125","v":0.48481155494367334},{"$f":"'Offshore Wind'!M125","v":0.48625909260119154},{"$f":"'Offshore Wind'!N125","v":0.48728308859499858},{"$f":"'Offshore Wind'!O125","v":0.48807569597793565},{"$f":"'Offshore Wind'!P125","v":0.48872225339125197},{"$f":"'Offshore Wind'!Q125","v":0.48926818764877866},{"$f":"'Offshore Wind'!R125","v":0.48974057032014789},{"$f":"'Offshore Wind'!S125","v":0.49015683985037894},{"$f":"'Offshore Wind'!T125","v":0.49052888966768327},{"$f":"'Offshore Wind'!U125","v":0.49086519459002731},{"$f":"'Offshore Wind'!V125","v":0.49117200672429612},{"$f":"'Offshore Wind'!W125","v":0.49145407033622296},{"$f":"'Offshore Wind'!X125","v":0.49171507065332226},{"$f":"'Offshore Wind'!Y125","v":0.49195792722808646},{"$f":"'Offshore Wind'!Z125","v":0.49218499229060592},{"$f":"'Offshore Wind'!AA125","v":0.49239818877439823},{"$f":"'Offshore Wind'!AB125","v":0.49259910877253443},{"$f":"'Offshore Wind'!AC125","v":0.49278908529964233},{"$f":"'Offshore Wind'!AD125","v":0.49296924559847077},{"$f":"'Offshore Wind'!AE125","v":0.49314055140808144},{"$f":"'Offshore Wind'!AF125","v":0.49330382984211218},{"$f":"'Offshore Wind'!AG125","v":0.49345979738750456},{"$f":"'Offshore Wind'!AH125","v":0.49360907878445925},{"$f":"'Offshore Wind'!AI125","v":0.49375222204412106},{"$f":"'Offshore Wind'!AJ125","v":0.49388971051480102},{"$f":"'Offshore Wind'!AK125","v":0.49402197266643366},{"$f":"'Offshore Wind'!AL125","v":0.49414939009215059},{"$f":"'Offshore Wind'!AM125","v":0.49427230410307149},{"$f":"'Offshore Wind'!AN125","v":0.49439102120300166},{"$f":"'Offshore Wind'!AO125","v":0.49450581766380403},{"$f":"'Offshore Wind'!AP125","v":0.49461694337306639},{"$f":"'Offshore Wind'!AQ125","v":0.49472462508865306}]
["RA3OfClass12","RD","Advanced",30,"OffShoreWind","Class12",{"$f":"'Offshore Wind'!L126","v":0.46006829036433722},{"$f":"'Offshore Wind'!M126","v":0.46336507404141658},{"$f":"'Offshore Wind'!N126","v":0.46570695631796305},{"$f":"'Offshore Wind'!O126","v":0.46752498504337009},{"$f":"'Offshore Wind'!P126","v":0.46901138601345571},{"$f":"'Offshore Wind'!Q126","v":0.4702687842891502},{"$f":"'Offshore Wind'!R126","v":0.47135847782014345},{"$f":"'Offshore Wind'!S126","v":0.47232002612072704},{"$f":"'Offshore Wind'!T126","v":0.47318045232788669},{"$f":"'Offshore Wind'!U126","v":0.47395903847174936},{"$f":"'Offshore Wind'!V126","v":0.47467002659191992},{"$f":"'Offshore Wind'!W126","v":0.47532423557943998},{"$f":"'Offshore Wind'!X126","v":0.47593007746961558},{"$f":"'Offshore Wind'!Y126","v":0.47649422246499068},{"$f":"'Offshore Wind'!Z126","v":0.47702204901808076},{"$f":"'Offshore Wind'!AA126","v":0.4775179573052577},{"$f":"'Offshore Wind'!AB126","v":0.4779855930160905},{"$f":"'Offshore Wind'!AC126","v":0.47842801059103929},{"$f":"'Offshore Wind'!AD126","v":0.47884779456399085},{"$f":"'Offshore Wind'!AE126","v":0.47924715128586592},{"$f":"'Offshore Wind'!AF126","v":0.47962797930328471},{"$f":"'Offshore Wind'!AG126","v":0.47999192408915381},{"$f":"'Offshore Wind'!AH126","v":0.480340421123365},{"$f":"'Offshore Wind'!AI126","v":0.48067473017843965},{"$f":"'Offshore Wind'!AJ126","v":0.48099596288065483},{"$f":"'Offshore Wind'!AK126","v":0.48130510506988206},{"$f":"'Offshore Wind'!AL126","v":0.48160303509339791},{"$f":"'Offshore Wind'!AM126","v":0.48189053888995104},{"$f":"'Offshore Wind'!AN126","v":0.48216832251708536},{"$f":"'Offshore Wind'!AO126","v":0.4824370226247916},{"$f":"'Offshore Wind'!AP126","v":0.48269721526673165},{"$f":"'Offshore Wind'!AQ126","v":0.48294942335597846}]
["RM3OfClass12","RD","Moderate",30,"OffShoreWind","Class12",{"$f":"'Offshore Wind'!L127","v":0.45913088942219121},{"$f":"'Offshore Wind'!M127","v":0.46187261141867159},{"$f":"'Offshore Wind'!N127","v":0.46381789413292107},{"$f":"'Offshore Wind'!O127","v":0.46532677263017447},{"$f":"'Offshore Wind'!P127","v":0.4665596161294015},{"$f":"'Offshore Wind'!Q127","v":0.46760197045583601},{"$f":"'Offshore Wind'!R127","v":0.46850489884365093},{"$f":"'Offshore Wind'!S127","v":0.46930133812588182},{"$f":"'Offshore Wind'!T127","v":0.47001377734090427},{"$f":"'Offshore Wind'!U127","v":0.47065825700446223},{"$f":"'Offshore Wind'!V127","v":0.47124662084013141},{"$f":"'Offshore Wind'!W127","v":0.47178786310216059},{"$f":"'Offshore Wind'!X127","v":0.47228897516656587},{"$f":"'Offshore Wind'!Y127","v":0.47275549933738464},{"$f":"'Offshore Wind'!Z127","v":0.47319190355438079},{"$f":"'Offshore Wind'!AA127","v":0.47360184230333502},{"$f":"'Offshore Wind'!AB127","v":0.47398834283661173},{"$f":"'Offshore Wind'!AC127","v":0.47435394097781042},{"$f":"'Offshore Wind'!AD127","v":0.47470078205163418},{"$f":"'Offshore Wind'!AE127","v":0.4750306971630463},{"$f":"'Offshore Wind'!AF127","v":0.47534526171519209},{"$f":"'Offshore Wind'!AG127","v":0.47564584090877893},{"$f":"'Offshore Wind'!AH127","v":0.47593362555086116},{"$f":"'Offshore Wind'!AI127","v":0.47620966054888753},{"$f":"'Offshore Wind'!AJ127","v":0.47647486781289039},{"$f":"'Offshore Wind'!AK127","v":0.47673006483309205},{"$f":"'Offshore Wind'!AL127","v":0.47697597987729573},{"$f":"'Offshore Wind'!AM127","v":0.47721326452026042},{"$f":"'Offshore Wind'!AN127","v":0.47744250404811456},{"$f":"'Offshore Wind'!AO127","v":0.47766422615612514},{"$f":"'Offshore Wind'!AP127","v":0.4778789082651107},{"$f":"'Offshore Wind'!AQ127","v":0.47808698371167252}]
["RC3OfClass12","RD","Conservative",30,"OffShoreWind","Class12",{"$f":"'Offshore Wind'!L128","v":0.45678738706682631},{"$f":"'Offshore Wind'!M128","v":0.45815125089704256},{"$f":"'Offshore Wind'!N128","v":0.45911605557137081},{"$f":"'Offshore Wind'!O128","v":0.45986284687972523},{"$f":"'Offshore Wind'!P128","v":0.46047203052728031},{"$f":"'Offshore Wind'!Q128","v":0.46098640746500585},{"$f":"'Offshore Wind'!R128","v":0.46143148441078008},{"$f":"'Offshore Wind'!S128","v":0.46182369179340294},{"$f":"'Offshore Wind'!T128","v":0.46217423555039922},{"$f":"'Offshore Wind'!U128","v":0.46249110061924664},{"$f":"'Offshore Wind'!V128","v":0.46278017770848667},{"$f":"'Offshore Wind'!W128","v":0.4630459368451344},{"$f":"'Offshore Wind'!X128","v":0.46329185023489527},{"$f":"'Offshore Wind'!Y128","v":0.46352066866772201},{"$f":"'Offshore Wind'!Z128","v":0.46373460840481123},{"$f":"'Offshore Wind'!AA128","v":0.4639354812259523},{"$f":"'Offshore Wind'!AB128","v":0.46412478719447192},{"$f":"'Offshore Wind'!AC128","v":0.46430378227108826},{"$f":"'Offshore Wind'!AD128","v":0.46447352853912971},{"$f":"'Offshore Wind'!AE128","v":0.46463493214505353},{"$f":"'Offshore Wind'!AF128","v":0.46478877239181482},{"$f":"'Offshore Wind'!AG128","v":0.46493572435036562},{"$f":"'Offshore Wind'!AH128","v":0.46507637664826834},{"$f":"'Offshore Wind'!AI128","v":0.46521124561929511},{"$f":"'Offshore Wind'!AJ128","v":0.46534078667217077},{"$f":"'Offshore Wind'!AK128","v":0.46546540350944715},{"$f":"'Offshore Wind'!AL128","v":0.46558545566655135},{"$f":"'Offshore Wind'!AM128","v":0.4657012647253701},{"$f":"'Offshore Wind'!AN128","v":0.46581311947248621},{"$f":"'Offshore Wind'!AO128","v":0.46592128021007534},{"$f":"'Offshore Wind'!AP128","v":0.46602598238116072},{"$f":"'Offshore Wind'!AQ128","v":0.46612743963603875}]
["RA3OfClass13","RD","Advanced",30,"OffShoreWind","Class13",{"$f":"'Offshore Wind'!L129","v":0.36688134264373129},{"$f":"'Offshore Wind'!M129","v":0.36951036195930936},{"$f":"'Offshore Wind'!N129","v":0.37137789539277533},{"$f":"'Offshore Wind'!O129","v":0.37282768194340671},{"$f":"'Offshore Wind'!P129","v":0.37401301202381737},{"$f":"'Offshore Wind'!Q129","v":0.37501572396308053},{"$f":"'Offshore Wind'!R129","v":0.37588469979578659},{"$f":"'Offshore Wind'!S129","v":0.37665148624667533},{"$f":"'Offshore Wind'!T129","v":0.37733763290955136},{"$f":"'Offshore Wind'!U129","v":0.37795851623449844},{"$f":"'Offshore Wind'!V129","v":0.37852549353242382},{"$f":"'Offshore Wind'!W129","v":0.37904719232527234},{"$f":"'Offshore Wind'!X129","v":0.37953032078848681},{"$f":"'Offshore Wind'!Y129","v":0.37998019807341132},{"$f":"'Offshore Wind'!Z129","v":0.3804011132256539},{"$f":"'Offshore Wind'!AA129","v":0.38079657516475768},{"$f":"'Offshore Wind'!AB129","v":0.38116949114495402},{"$f":"'Offshore Wind'!AC129","v":0.38152229692902107},{"$f":"'Offshore Wind'!AD129","v":0.38185705355285798},{"$f":"'Offshore Wind'!AE129","v":0.3821755204704525},{"$f":"'Offshore Wind'!AF129","v":0.38247921167733029},{"$f":"'Offshore Wind'!AG129","v":0.38276943935544755},{"$f":"'Offshore Wind'!AH129","v":0.38304734822788367},{"$f":"'Offshore Wind'!AI129","v":0.38331394289991944},{"$f":"'Offshore Wind'!AJ129","v":0.3835701098376505},{"$f":"'Offshore Wind'!AK129","v":0.38381663519883474},{"$f":"'Offshore Wind'!AL129","v":0.38405421942128748},{"$f":"'Offshore Wind'!AM129","v":0.3842834892516665},{"$f":"'Offshore Wind'!AN129","v":0.38450500773538282},{"$f":"'Offshore Wind'!AO129","v":0.38471928256881183},{"$f":"'Offshore Wind'!AP129","v":0.38492677312580142},{"$f":"'Offshore Wind'!AQ129","v":0.38512789640325057}]
["RM3OfClass13","RD","Moderate",30,"OffShoreWind","Class13",{"$f":"'Offshore Wind'!L130","v":0.36613381249776611},{"$f":"'Offshore Wind'!M130","v":0.36832019801550736},{"$f":"'Offshore Wind'!N130","v":0.36987146322759207},{"$f":"'Offshore Wind'!O130","v":0.37107471800639935},{"$f":"'Offshore Wind'!P130","v":0.37205784874533337},{"$f":"'Offshore Wind'!Q130","v":0.37288907394124932},{"$f":"'Offshore Wind'!R130","v":0.37360911395741808},{"$f":"'Offshore Wind'!S130","v":0.37424423426307463},{"$f":"'Offshore Wind'!T130","v":0.37481236873622531},{"$f":"'Offshore Wind'!U130","v":0.37532630888212293},{"$f":"'Offshore Wind'!V130","v":0.37579549947515939},{"$f":"'Offshore Wind'!W130","v":0.37622711298112727},{"$f":"'Offshore Wind'!X130","v":0.37662672467107527},{"$f":"'Offshore Wind'!Y130","v":0.37699875425396656},{"$f":"'Offshore Wind'!Z130","v":0.37734676468724404},{"$f":"'Offshore Wind'!AA130","v":0.37767367023967607},{"$f":"'Offshore Wind'!AB130","v":0.37798188499290059},{"$f":"'Offshore Wind'!AC130","v":0.37827343113881035},{"$f":"'Offshore Wind'!AD130","v":0.37855001946605121},{"$f":"'Offshore Wind'!AE130","v":0.37881311018881647},{"$f":"'Offshore Wind'!AF130","v":0.37906395961194878},{"$f":"'Offshore Wind'!AG130","v":0.3793036564144095},{"$f":"'Offshore Wind'!AH130","v":0.37953315020498513},{"$f":"'Offshore Wind'!AI130","v":0.37975327424485839},{"$f":"'Offshore Wind'!AJ130","v":0.37996476371095306},{"$f":"'Offshore Wind'!AK130","v":0.38016827051064167},{"$f":"'Offshore Wind'!AL130","v":0.38036437540090107},{"$f":"'Offshore Wind'!AM130","v":0.38055359797985927},{"$f":"'Offshore Wind'!AN130","v":0.38073640498379241},{"$f":"'Offshore Wind'!AO130","v":0.38091321722315863},{"$f":"'Offshore Wind'!AP130","v":0.38108441541706983},{"$f":"'Offshore Wind'!AQ130","v":0.38125034512968997}]
["RC3OfClass13","RD","Conservative",30,"OffShoreWind","Class13",{"$f":"'Offshore Wind'!L131","v":0.3642649871328531},{"$f":"'Offshore Wind'!M131","v":0.36535260000183983},{"$f":"'Offshore Wind'!N131","v":0.36612198324715362},{"$f":"'Offshore Wind'!O131","v":0.36671751178850726},{"$f":"'Offshore Wind'!P131","v":0.36720330513530497},{"$f":"'Offshore Wind'!Q131","v":0.36761349489515194},{"$f":"'Offshore Wind'!R131","v":0.36796842139381608},{"$f":"'Offshore Wind'!S131","v":0.36828118707261892},{"$f":"'Offshore Wind'!T131","v":0.36856072810362611},{"$f":"'Offshore Wind'!U131","v":0.36881341207322454},{"$f":"'Offshore Wind'!V131","v":0.36904393652546169},{"$f":"'Offshore Wind'!W131","v":0.36925586608225847},{"$f":"'Offshore Wind'!X131","v":0.36945196965318289},{"$f":"'Offshore Wind'!Y131","v":0.36963444085499214},{"$f":"'Offshore Wind'!Z131","v":0.36980504704462103},{"$f":"'Offshore Wind'!AA131","v":0.36996523302540774},{"$f":"'Offshore Wind'!AB131","v":0.37011619502247545},{"$f":"'Offshore Wind'!AC131","v":0.37025893460138365},{"$f":"'Offshore Wind'!AD131","v":0.37039429872021579},{"$f":"'Offshore Wind'!AE131","v":0.37052300998523685},{"$f":"'Offshore Wind'!AF131","v":0.37064568985139262},{"$f":"'Offshore Wind'!AG131","v":0.37076287665384433},{"$f":"'Offshore Wind'!AH131","v":0.3708750397934939},{"$f":"'Offshore Wind'!AI131","v":0.37098259102057829},{"$f":"'Offshore Wind'!AJ131","v":0.37108589350067067},{"$f":"'Offshore Wind'!AK131","v":0.3711852691662697},{"$f":"'Offshore Wind'!AL131","v":0.37128100472881148},{"$f":"'Offshore Wind'!AM131","v":0.37137335663369081},{"$f":"'Offshore Wind'!AN131","v":0.3714625551736957},{"$f":"'Offshore Wind'!AO131","v":0.37154880792673067},{"$f":"'Offshore Wind'!AP131","v":0.3716323026467756},{"$f":"'Offshore Wind'!AQ131","v":0.37171320970920563}]
["RA3OfClass14","RD","Advanced",30,"OffShoreWind","Class14",{"$f":"'Offshore Wind'!L132","v":0.30155124371545733},{"$f":"'Offshore Wind'!M132","v":0.30371211687039013},{"$f":"'Offshore Wind'!N132","v":0.30524710097583346},{"$f":"'Offshore Wind'!O132","v":0.30643872586009313},{"$f":"'Offshore Wind'!P132","v":0.30741298570493969},{"$f":"'Offshore Wind'!Q132","v":0.30823714599118995},{"$f":"'Offshore Wind'!R132","v":0.30895138439105768},{"$f":"'Offshore Wind'!S132","v":0.30958163014371287},{"$f":"'Offshore Wind'!T132","v":0.31014559553391369},{"$f":"'Offshore Wind'!U132","v":0.31065591894663025},{"$f":"'Offshore Wind'!V132","v":0.31112193531071081},{"$f":"'Offshore Wind'!W132","v":0.31155073585612608},{"$f":"'Offshore Wind'!X132","v":0.31194783424196071},{"$f":"'Offshore Wind'!Y132","v":0.31231760244497353},{"$f":"'Offshore Wind'!Z132","v":0.31266356576581944},{"$f":"'Offshore Wind'!AA132","v":0.31298860829515474},{"$f":"'Offshore Wind'!AB132","v":0.31329511959610906},{"$f":"'Offshore Wind'!AC132","v":0.31358510169824816},{"$f":"'Offshore Wind'!AD132","v":0.31386024863140261},{"$f":"'Offshore Wind'!AE132","v":0.31412200654580302},{"$f":"'Offshore Wind'!AF132","v":0.31437161984169737},{"$f":"'Offshore Wind'!AG132","v":0.31461016704245243},{"$f":"'Offshore Wind'!AH132","v":0.31483858903174955},{"$f":"'Offshore Wind'!AI132","v":0.31505771152607154},{"$f":"'Offshore Wind'!AJ132","v":0.31526826313961215},{"$f":"'Offshore Wind'!AK132","v":0.31547089004000683},{"$f":"'Offshore Wind'!AL132","v":0.31566616793899055},{"$f":"'Offshore Wind'!AM132","v":0.31585461197923259},{"$f":"'Offshore Wind'!AN132","v":0.31603668494535642},{"$f":"'Offshore Wind'!AO132","v":0.31621280412888264},{"$f":"'Offshore Wind'!AP132","v":0.31638334710353649},{"$f":"'Offshore Wind'!AQ132","v":0.31654865661210374}]
["RM3OfClass14","RD","Moderate",30,"OffShoreWind","Class14",{"$f":"'Offshore Wind'!L133","v":0.30093682532174387},{"$f":"'Offshore Wind'!M133","v":0.30273388392212242},{"$f":"'Offshore Wind'!N133","v":0.30400891729031121},{"$f":"'Offshore Wind'!O133","v":0.30499791000507093},{"$f":"'Offshore Wind'!P133","v":0.30580597589068981},{"$f":"'Offshore Wind'!Q133","v":0.30648918586214774},{"$f":"'Offshore Wind'!R133","v":0.3070810092588786},{"$f":"'Offshore Wind'!S133","v":0.30760303449106829},{"$f":"'Offshore Wind'!T133","v":0.30807000197363821},{"$f":"'Offshore Wind'!U133","v":0.30849242544460009},{"$f":"'Offshore Wind'!V133","v":0.30887806785925714},{"$f":"'Offshore Wind'!W133","v":0.3092328244914454},{"$f":"'Offshore Wind'!X133","v":0.30956127783071502},{"$f":"'Offshore Wind'!Y133","v":0.3098670605740167},{"$f":"'Offshore Wind'!Z133","v":0.31015310122744583},{"$f":"'Offshore Wind'!AA133","v":0.31042179511959911},{"$f":"'Offshore Wind'!AB133","v":0.31067512645963558},{"$f":"'Offshore Wind'!AC133","v":0.31091475735028273},{"$f":"'Offshore Wind'!AD133","v":0.31114209394220549},{"$f":"'Offshore Wind'!AE133","v":0.31135833643109351},{"$f":"'Offshore Wind'!AF133","v":0.31156451741316737},{"$f":"'Offshore Wind'!AG133","v":0.31176153170769594},{"$f":"'Offshore Wind'!AH133","v":0.31195015982782431},{"$f":"'Offshore Wind'!AI133","v":0.3121310866569651},{"$f":"'Offshore Wind'!AJ133","v":0.31230491646001263},{"$f":"'Offshore Wind'!AK133","v":0.31247218506001406},{"$f":"'Offshore Wind'!AL133","v":0.3126333697992823},{"$f":"'Offshore Wind'!AM133","v":0.31278889775176066},{"$f":"'Offshore Wind'!AN133","v":0.31293915254258403},{"$f":"'Offshore Wind'!AO133","v":0.31308448004902195},{"$f":"'Offshore Wind'!AP133","v":0.31322519319601322},{"$f":"'Offshore Wind'!AQ133","v":0.31336157601354597}]
["RC3OfClass14","RD","Conservative",30,"OffShoreWind","Class14",{"$f":"'Offshore Wind'!L134","v":0.29940077933746018},{"$f":"'Offshore Wind'!M134","v":0.30029472235173438},{"$f":"'Offshore Wind'!N134","v":0.30092710249089971},{"$f":"'Offshore Wind'!O134","v":0.30141658601442584},{"$f":"'Offshore Wind'!P134","v":0.30181587475137805},{"$f":"'Offshore Wind'!Q134","v":0.3021530225369532},{"$f":"'Offshore Wind'!R134","v":0.30244474772071017},{"$f":"'Offshore Wind'!S134","v":0.30270181960873499},{"$f":"'Offshore Wind'!T134","v":0.30293158312018065},{"$f":"'Offshore Wind'!U134","v":0.30313927197334034},{"$f":"'Offshore Wind'!V134","v":0.30332874722650532},{"$f":"'Offshore Wind'!W134","v":0.30350293875385753},{"$f":"'Offshore Wind'!X134","v":0.30366412240872309},{"$f":"'Offshore Wind'!Y134","v":0.30381410119328411},{"$f":"'Offshore Wind'!Z134","v":0.30395432775345044},{"$f":"'Offshore Wind'!AA134","v":0.30408598961824829},{"$f":"'Offshore Wind'!AB134","v":0.30421007000249872},{"$f":"'Offshore Wind'!AC134","v":0.30432739212424254},{"$f":"'Offshore Wind'!AD134","v":0.30443865212480337},{"$f":"'Offshore Wind'!AE134","v":0.30454444393685792},{"$f":"'Offshore Wind'!AF134","v":0.30464527835365207},{"$f":"'Offshore Wind'!AG134","v":0.3047415978496823},{"$f":"'Offshore Wind'!AH134","v":0.30483378824022284},{"$f":"'Offshore Wind'!AI134","v":0.30492218795566411},{"$f":"'Offshore Wind'!AJ134","v":0.30500709549314281},{"$f":"'Offshore Wind'!AK134","v":0.30508877545904267},{"$f":"'Offshore Wind'!AL134","v":0.30516746351045532},{"$f":"'Offshore Wind'!AM134","v":0.30524337042786676},{"$f":"'Offshore Wind'!AN134","v":0.30531668549611812},{"$f":"'Offshore Wind'!AO134","v":0.30538757932997773},{"$f":"'Offshore Wind'!AP134","v":0.30545620625031061},{"$f":"'Offshore Wind'!AQ134","v":0.30552270629396328}]
["RA3UtClass10","RD","Advanced",30,"UtilityPV","Class10",{"$f":"'Solar - Utility PV'!L92","v":0.19265270841007084},{"$f":"'Solar - Utility PV'!M92","v":0.1961515400282112},{"$f":"'Solar - Utility PV'!N92","v":0.19965037164635155},{"$f":"'Solar - Utility PV'!O92","v":0.2031492032644919},{"$f":"'Solar - Utility PV'!P92","v":0.20664803488263225},{"$f":"'Solar - Utility PV'!Q92","v":0.21014686650077261},{"$f":"'Solar - Utility PV'!R92","v":0.21364569811891296},{"$f":"'Solar - Utility PV'!S92","v":0.21714452973705331},{"$f":"'Solar - Utility PV'!T92","v":0.22064336135519366},{"$f":"'Solar - Utility PV'!U92","v":0.22414219297333401},{"$f":"'Solar - Utility PV'!V92","v":0.22764102459147437},{"$f":"'Solar - Utility PV'!W92","v":0.2311398562096148},{"$f":"'Solar - Utility PV'!X92","v":0.23164233415789656},{"$f":"'Solar - Utility PV'!Y92","v":0.23214481210617832},{"$f":"'Solar - Utility PV'!Z92","v":0.23264729005446008},{"$f":"'Solar - Utility PV'!AA92","v":0.23314976800274184},{"$f":"'Solar - Utility PV'!AB92","v":0.2336522459510236},{"$f":"'Solar - Utility PV'!AC92","v":0.23415472389930536},{"$f":"'Solar - Utility PV'!AD92","v":0.23465720184758712},{"$f":"'Solar - Utility PV'!AE92","v":0.23515967979586888},{"$f":"'Solar - Utility PV'!AF92","v":0.23566215774415064},{"$f":"'Solar - Utility PV'!AG92","v":0.2361646356924324},{"$f":"'Solar - Utility PV'!AH92","v":0.23666711364071416},{"$f":"'Solar - Utility PV'!AI92","v":0.23716959158899592},{"$f":"'Solar - Utility PV'!AJ92","v":0.23767206953727768},{"$f":"'Solar - Utility PV'!AK92","v":0.23817454748555944},{"$f":"'Solar - Utility PV'!AL92","v":0.2386770254338412},{"$f":"'Solar - Utility PV'!AM92","v":0.23917950338212296},{"$f":"'Solar - Utility PV'!AN92","v":0.23968198133040472},{"$f":"'Solar - Utility PV'!AO92","v":0.24018445927868648},{"$f":"'Solar - Utility PV'!AP92","v":0.24068693722696824},{"$f":"'Solar - Utility PV'!AQ92","v":0.24118941517525025}]
["RM3UtClass10","RD","Moderate",30,"UtilityPV","Class10",{"$f":"'Solar - Utility PV'!L93","v":0.19265270841007084},{"$f":"'Solar - Utility PV'!M93","v":0.19473197004983886},{"$f":"'Solar - Utility PV'!N93","v":0.19681123168960687},{"$f":"'Solar - Utility PV'!O93","v":0.19889049332937489},{"$f":"'Solar - Utility PV'!P93","v":0.20096975496914291},{"$f":"'Solar - Utility PV'!Q93","v":0.20304901660891092},{"$f":"'Solar - Utility PV'!R93","v":0.20512827824867894},{"$f":"'Solar - Utility PV'!S93","v":0.20720753988844695},{"$f":"'Solar - Utility PV'!T93","v":0.20928680152821497},{"$f":"'Solar - Utility PV'!U93","v":0.21136606316798298},{"$f":"'Solar - Utility PV'!V93","v":0.213445324807751},{"$f":"'Solar - Utility PV'!W93","v":0.21552458644751893},{"$f":"'Solar - Utility PV'!X93","v":0.21630534993562373},{"$f":"'Solar - Utility PV'!Y93","v":0.21708611342372852},{"$f":"'Solar - Utility PV'!Z93","v":0.21786687691183332},{"$f":"'Solar - Utility PV'!AA93","v":0.21864764039993811},{"$f":"'Solar - Utility PV'!AB93","v":0.21942840388804291},{"$f":"'Solar - Utility PV'!AC93","v":0.22020916737614771},{"$f":"'Solar - Utility PV'!AD93","v":0.2209899308642525},{"$f":"'Solar - Utility PV'!AE93","v":0.2217706943523573},{"$f":"'Solar - Utility PV'!AF93","v":0.2225514578404621},{"$f":"'Solar - Utility PV'!AG93","v":0.22333222132856689},{"$f":"'Solar - Utility PV'!AH93","v":0.22411298481667169},{"$f":"'Solar - Utility PV'!AI93","v":0.22489374830477649},{"$f":"'Solar - Utility PV'!AJ93","v":0.22567451179288128},{"$f":"'Solar - Utility PV'!AK93","v":0.22645527528098608},{"$f":"'Solar - Utility PV'!AL93","v":0.22723603876909088},{"$f":"'Solar - Utility PV'!AM93","v":0.22801680225719567},{"$f":"'Solar - Utility PV'!AN93","v":0.22879756574530047},{"$f":"'Solar - Utility PV'!AO93","v":0.22957832923340526},{"$f":"'Solar - Utility PV'!AP93","v":0.23035909272151006},{"$f":"'Solar - Utility PV'!AQ93","v":0.2311398562096148}]
["RC3UtClass10","RD","Conservative",30,"UtilityPV","Class10",{"$f":"'Solar - Utility PV'!L94","v":0.19265270841007084},{"$f":"'Solar - Utility PV'!M94","v":0.19265270841007084},{"$f":"'Solar - Utility PV'!N94","v":0.19265270841007084},{"$f":"'Solar - Utility PV'!O94","v":0.19265270841007084},{"$f":"'Solar - Utility PV'!P94","v":0.19265270841007084},{"$f":"'Solar - Utility PV'!Q94","v":0.19265270841007084},{"$f":"'Solar - Utility PV'!R94","v":0.19265270841007084},{"$f":"'Solar - Utility PV'!S94","v":0.19265270841007084},{"$f":"'Solar - Utility PV'!T94","v":0.19265270841007084},{"$f":"'Solar - Utility PV'!U94","v":0.19265270841007084},{"$f":"'Solar - Utility PV'!V94","v":0.19265270841007084},{"$f":"'Solar - Utility PV'!W94","v":0.19265270841007084},{"$f":"'Solar - Utility PV'!X94","v":0.19379630231194325},{"$f":"'Solar - Utility PV'!Y94","v":0.19493989621381566},{"$f":"'Solar - Utility PV'!Z94","v":0.19608349011568807},{"$f":"'Solar - Utility PV'!AA94","v":0.19722708401756048},{"$f":"'Solar - Utility PV'!AB94","v":0.19837067791943289},{"$f":"'Solar - Utility PV'!AC94","v":0.19951427182130529},{"$f":"'Solar - Utility PV'!AD94","v":0.2006578657231777},{"$f":"'Solar - Utility PV'!AE94","v":0.20180145962505011},{"$f":"'Solar - Utility PV'!AF94","v":0.20294505352692252},{"$f":"'Solar - Utility PV'!AG94","v":0.20408864742879493},{"$f":"'Solar - Utility PV'!AH94","v":0.20523224133066734},{"$f":"'Solar - Utility PV'!AI94","v":0.20637583523253974},{"$f":"'Solar - Utility PV'!AJ94","v":0.20751942913441215},{"$f":"'Solar - Utility PV'!AK94","v":0.20866302303628456},{"$f":"'Solar - Utility PV'!AL94","v":0.20980661693815697},{"$f":"'Solar - Utility PV'!AM94","v":0.21095021084002938},{"$f":"'Solar - Utility PV'!AN94","v":0.21209380474190179},{"$f":"'Solar - Utility PV'!AO94","v":0.2132373986437742},{"$f":"'Solar - Utility PV'!AP94","v":0.2143809925456466},{"$f":"'Solar - Utility PV'!AQ94","v":0.21552458644751893}]
["RA3UtClass99","RD","Advanced",30,"UtilityPV","Class9",{"$f":"'Solar - Utility PV'!L95","v":0.20973134956672476},{"$f":"'Solar - Utility PV'!M95","v":0.21354035221836329},{"$f":"'Solar - Utility PV'!N95","v":0.21734935487000182},{"$f":"'Solar - Utility PV'!O95","v":0.22115835752164034},{"$f":"'Solar - Utility PV'!P95","v":0.22496736017327887},{"$f":"'Solar - Utility PV'!Q95","v":0.2287763628249174},{"$f":"'Solar - Utility PV'!R95","v":0.23258536547655592},{"$f":"'Solar - Utility PV'!S95","v":0.23639436812819445},{"$f":"'Solar - Utility PV'!T95","v":0.24020337077983298},{"$f":"'Solar - Utility PV'!U95","v":0.2440123734314715},{"$f":"'Solar - Utility PV'!V95","v":0.24782137608311003},{"$f":"'Solar - Utility PV'!W95","v":0.25163037873474864},{"$f":"'Solar - Utility PV'!X95","v":0.2521774012972155},{"$f":"'Solar - Utility PV'!Y95","v":0.25272442385968236},{"$f":"'Solar - Utility PV'!Z95","v":0.25327144642214922},{"$f":"'Solar - Utility PV'!AA95","v":0.25381846898461607},{"$f":"'Solar - Utility PV'!AB95","v":0.25436549154708293},{"$f":"'Solar - Utility PV'!AC95","v":0.25491251410954979},{"$f":"'Solar - Utility PV'!AD95","v":0.25545953667201665},{"$f":"'Solar - Utility PV'!AE95","v":0.25600655923448351},{"$f":"'Solar - Utility PV'!AF95","v":0.25655358179695037},{"$f":"'Solar - Utility PV'!AG95","v":0.25710060435941723},{"$f":"'Solar - Utility PV'!AH95","v":0.25764762692188409},{"$f":"'Solar - Utility PV'!AI95","v":0.25819464948435095},{"$f":"'Solar - Utility PV'!AJ95","v":0.25874167204681781},{"$f":"'Solar - Utility PV'!AK95","v":0.25928869460928466},{"$f":"'Solar - Utility PV'!AL95","v":0.25983571717175152},{"$f":"'Solar - Utility PV'!AM95","v":0.26038273973421838},{"$f":"'Solar - Utility PV'!AN95","v":0.26092976229668524},{"$f":"'Solar - Utility PV'!AO95","v":0.2614767848591521},{"$f":"'Solar - Utility PV'!AP95","v":0.26202380742161896},{"$f":"'Solar - Utility PV'!AQ95","v":0.26257082998408554}]
["RM3UtClass99","RD","Moderate",30,"UtilityPV","Class9",{"$f":"'Solar - Utility PV'!L96","v":0.20973134956672476},{"$f":"'Solar - Utility PV'!M96","v":0.21199493751941856},{"$f":"'Solar - Utility PV'!N96","v":0.21425852547211235},{"$f":"'Solar - Utility PV'!O96","v":0.21652211342480615},{"$f":"'Solar - Utility PV'!P96","v":0.21878570137749995},{"$f":"'Solar - Utility PV'!Q96","v":0.22104928933019374},{"$f":"'Solar - Utility PV'!R96","v":0.22331287728288754},{"$f":"'Solar - Utility PV'!S96","v":0.22557646523558134},{"$f":"'Solar - Utility PV'!T96","v":0.22784005318827513},{"$f":"'Solar - Utility PV'!U96","v":0.23010364114096893},{"$f":"'Solar - Utility PV'!V96","v":0.23236722909366272},{"$f":"'Solar - Utility PV'!W96","v":0.23463081704635638},{"$f":"'Solar - Utility PV'!X96","v":0.23548079513077599},{"$f":"'Solar - Utility PV'!Y96","v":0.23633077321519561},{"$f":"'Solar - Utility PV'!Z96","v":0.23718075129961522},{"$f":"'Solar - Utility PV'!AA96","v":0.23803072938403483},{"$f":"'Solar - Utility PV'!AB96","v":0.23888070746845444},{"$f":"'Solar - Utility PV'!AC96","v":0.23973068555287405},{"$f":"'Solar - Utility PV'!AD96","v":0.24058066363729366},{"$f":"'Solar - Utility PV'!AE96","v":0.24143064172171327},{"$f":"'Solar - Utility PV'!AF96","v":0.24228061980613289},{"$f":"'Solar - Utility PV'!AG96","v":0.2431305978905525},{"$f":"'Solar - Utility PV'!AH96","v":0.24398057597497211},{"$f":"'Solar - Utility PV'!AI96","v":0.24483055405939172},{"$f":"'Solar - Utility PV'!AJ96","v":0.24568053214381133},{"$f":"'Solar - Utility PV'!AK96","v":0.24653051022823094},{"$f":"'Solar - Utility PV'!AL96","v":0.24738048831265055},{"$f":"'Solar - Utility PV'!AM96","v":0.24823046639707017},{"$f":"'Solar - Utility PV'!AN96","v":0.24908044448148978},{"$f":"'Solar - Utility PV'!AO96","v":0.24993042256590939},{"$f":"'Solar - Utility PV'!AP96","v":0.25078040065032903},{"$f":"'Solar - Utility PV'!AQ96","v":0.25163037873474864}]
["RC3UtClass99","RD","Conservative",30,"UtilityPV","Class9",{"$f":"'Solar - Utility PV'!L97","v":0.20973134956672476},{"$f":"'Solar - Utility PV'!M97","v":0.20973134956672476},{"$f":"'Solar - Utility PV'!N97","v":0.20973134956672476},{"$f":"'Solar - Utility PV'!O97","v":0.20973134956672476},{"$f":"'Solar - Utility PV'!P97","v":0.20973134956672476},{"$f":"'Solar - Utility PV'!Q97","v":0.20973134956672476},{"$f":"'Solar - Utility PV'!R97","v":0.20973134956672476},{"$f":"'Solar - Utility PV'!S97","v":0.20973134956672476},{"$f":"'Solar - Utility PV'!T97","v":0.20973134956672476},{"$f":"'Solar - Utility PV'!U97","v":0.20973134956672476},{"$f":"'Solar - Utility PV'!V97","v":0.20973134956672476},{"$f":"'Solar - Utility PV'!W97","v":0.20973134956672476},{"$f":"'Solar - Utility PV'!X97","v":0.21097632294070634},{"$f":"'Solar - Utility PV'!Y97","v":0.21222129631468792},{"$f":"'Solar - Utility PV'!Z97","v":0.2134662696886695},{"$f":"'Solar - Utility PV'!AA97","v":0.21471124306265107},{"$f":"'Solar - Utility PV'!AB97","v":0.21595621643663265},{"$f":"'Solar - Utility PV'!AC97","v":0.21720118981061423},{"$f":"'Solar - Utility PV'!AD97","v":0.21844616318459581},{"$f":"'Solar - Utility PV'!AE97","v":0.21969113655857739},{"$f":"'Solar - Utility PV'!AF97","v":0.22093610993255897},{"$f":"'Solar - Utility PV'!AG97","v":0.22218108330654054},{"$f":"'Solar - Utility PV'!AH97","v":0.22342605668052212},{"$f":"'Solar - Utility PV'!AI97","v":0.2246710300545037},{"$f":"'Solar - Utility PV'!AJ97","v":0.22591600342848528},{"$f":"'Solar - Utility PV'!AK97","v":0.22716097680246686},{"$f":"'Solar - Utility PV'!AL97","v":0.22840595017644844},{"$f":"'Solar - Utility PV'!AM97","v":0.22965092355043001},{"$f":"'Solar - Utility PV'!AN97","v":0.23089589692441159},{"$f":"'Solar - Utility PV'!AO97","v":0.23214087029839317},{"$f":"'Solar - Utility PV'!AP97","v":0.23338584367237475},{"$f":"'Solar - Utility PV'!AQ97","v":0.23463081704635638}]
["RA3UtClass88","RD","Advanced",30,"UtilityPV","Class8",{"$f":"'Solar - Utility PV'!L98","v":0.2204938653577603},{"$f":"'Solar - Utility PV'!M98","v":0.22449832973350944},{"$f":"'Solar - Utility PV'!N98","v":0.22850279410925858},{"$f":"'Solar - Utility PV'!O98","v":0.23250725848500772},{"$f":"'Solar - Utility PV'!P98","v":0.23651172286075686},{"$f":"'Solar - Utility PV'!Q98","v":0.240516187236506},{"$f":"'Solar - Utility PV'!R98","v":0.24452065161225514},{"$f":"'Solar - Utility PV'!S98","v":0.24852511598800428},{"$f":"'Solar - Utility PV'!T98","v":0.25252958036375339},{"$f":"'Solar - Utility PV'!U98","v":0.25653404473950253},{"$f":"'Solar - Utility PV'!V98","v":0.26053850911525167},{"$f":"'Solar - Utility PV'!W98","v":0.26454297349100081},{"$f":"'Solar - Utility PV'!X98","v":0.26511806691163342},{"$f":"'Solar - Utility PV'!Y98","v":0.26569316033226603},{"$f":"'Solar - Utility PV'!Z98","v":0.26626825375289864},{"$f":"'Solar - Utility PV'!AA98","v":0.26684334717353125},{"$f":"'Solar - Utility PV'!AB98","v":0.26741844059416386},{"$f":"'Solar - Utility PV'!AC98","v":0.26799353401479648},{"$f":"'Solar - Utility PV'!AD98","v":0.26856862743542909},{"$f":"'Solar - Utility PV'!AE98","v":0.2691437208560617},{"$f":"'Solar - Utility PV'!AF98","v":0.26971881427669431},{"$f":"'Solar - Utility PV'!AG98","v":0.27029390769732692},{"$f":"'Solar - Utility PV'!AH98","v":0.27086900111795953},{"$f":"'Solar - Utility PV'!AI98","v":0.27144409453859214},{"$f":"'Solar - Utility PV'!AJ98","v":0.27201918795922475},{"$f":"'Solar - Utility PV'!AK98","v":0.27259428137985736},{"$f":"'Solar - Utility PV'!AL98","v":0.27316937480048997},{"$f":"'Solar - Utility PV'!AM98","v":0.27374446822112258},{"$f":"'Solar - Utility PV'!AN98","v":0.27431956164175519},{"$f":"'Solar - Utility PV'!AO98","v":0.2748946550623878},{"$f":"'Solar - Utility PV'!AP98","v":0.27546974848302042},{"$f":"'Solar - Utility PV'!AQ98","v":0.27604484190365303}]
["RM3UtClass88","RD","Moderate",30,"UtilityPV","Class8",{"$f":"'Solar - Utility PV'!L99","v":0.2204938653577603},{"$f":"'Solar - Utility PV'!M99","v":0.22287361096230535},{"$f":"'Solar - Utility PV'!N99","v":0.22525335656685039},{"$f":"'Solar - Utility PV'!O99","v":0.22763310217139543},{"$f":"'Solar - Utility PV'!P99","v":0.23001284777594047},{"$f":"'Solar - Utility PV'!Q99","v":0.23239259338048551},{"$f":"'Solar - Utility PV'!R99","v":0.23477233898503055},{"$f":"'Solar - Utility PV'!S99","v":0.2371520845895756},{"$f":"'Solar - Utility PV'!T99","v":0.23953183019412064},{"$f":"'Solar - Utility PV'!U99","v":0.24191157579866568},{"$f":"'Solar - Utility PV'!V99","v":0.24429132140321072},{"$f":"'Solar - Utility PV'!W99","v":0.24667106700775568},{"$f":"'Solar - Utility PV'!X99","v":0.24756466233191793},{"$f":"'Solar - Utility PV'!Y99","v":0.24845825765608018},{"$f":"'Solar - Utility PV'!Z99","v":0.24935185298024243},{"$f":"'Solar - Utility PV'!AA99","v":0.25024544830440471},{"$f":"'Solar - Utility PV'!AB99","v":0.25113904362856698},{"$f":"'Solar - Utility PV'!AC99","v":0.25203263895272926},{"$f":"'Solar - Utility PV'!AD99","v":0.25292623427689154},{"$f":"'Solar - Utility PV'!AE99","v":0.25381982960105381},{"$f":"'Solar - Utility PV'!AF99","v":0.25471342492521609},{"$f":"'Solar - Utility PV'!AG99","v":0.25560702024937837},{"$f":"'Solar - Utility PV'!AH99","v":0.25650061557354065},{"$f":"'Solar - Utility PV'!AI99","v":0.25739421089770292},{"$f":"'Solar - Utility PV'!AJ99","v":0.2582878062218652},{"$f":"'Solar - Utility PV'!AK99","v":0.25918140154602748},{"$f":"'Solar - Utility PV'!AL99","v":0.26007499687018976},{"$f":"'Solar - Utility PV'!AM99","v":0.26096859219435203},{"$f":"'Solar - Utility PV'!AN99","v":0.26186218751851431},{"$f":"'Solar - Utility PV'!AO99","v":0.26275578284267659},{"$f":"'Solar - Utility PV'!AP99","v":0.26364937816683887},{"$f":"'Solar - Utility PV'!AQ99","v":0.26454297349100081}]
["RC3UtClass88","RD","Conservative",30,"UtilityPV","Class8",{"$f":"'Solar - Utility PV'!L100","v":0.2204938653577603},{"$f":"'Solar - Utility PV'!M100","v":0.2204938653577603},{"$f":"'Solar - Utility PV'!N100","v":0.2204938653577603},{"$f":"'Solar - Utility PV'!O100","v":0.2204938653577603},{"$f":"'Solar - Utility PV'!P100","v":0.2204938653577603},{"$f":"'Solar - Utility PV'!Q100","v":0.2204938653577603},{"$f":"'Solar - Utility PV'!R100","v":0.2204938653577603},{"$f":"'Solar - Utility PV'!S100","v":0.2204938653577603},{"$f":"'Solar - Utility PV'!T100","v":0.2204938653577603},{"$f":"'Solar - Utility PV'!U100","v":0.2204938653577603},{"$f":"'Solar - Utility PV'!V100","v":0.2204938653577603},{"$f":"'Solar - Utility PV'!W100","v":0.2204938653577603},{"$f":"'Solar - Utility PV'!X100","v":0.22180272544026008},{"$f":"'Solar - Utility PV'!Y100","v":0.22311158552275986},{"$f":"'Solar - Utility PV'!Z100","v":0.22442044560525964},{"$f":"'Solar - Utility PV'!AA100","v":0.22572930568775942},{"$f":"'Solar - Utility PV'!AB100","v":0.2270381657702592},{"$f":"'Solar - Utility PV'!AC100","v":0.22834702585275898},{"$f":"'Solar - Utility PV'!AD100","v":0.22965588593525876},{"$f":"'Solar - Utility PV'!AE100","v":0.23096474601775854},{"$f":"'Solar - Utility PV'!AF100","v":0.23227360610025832},{"$f":"'Solar - Utility PV'!AG100","v":0.2335824661827581},{"$f":"'Solar - Utility PV'!AH100","v":0.23489132626525788},{"$f":"'Solar - Utility PV'!AI100","v":0.23620018634775766},{"$f":"'Solar - Utility PV'!AJ100","v":0.23750904643025744},{"$f":"'Solar - Utility PV'!AK100","v":0.23881790651275722},{"$f":"'Solar - Utility PV'!AL100","v":0.240126766595257},{"$f":"'Solar - Utility PV'!AM100","v":0.24143562667775678},{"$f":"'Solar - Utility PV'!AN100","v":0.24274448676025656},{"$f":"'Solar - Utility PV'!AO100","v":0.24405334684275634},{"$f":"'Solar - Utility PV'!AP100","v":0.24536220692525612},{"$f":"'Solar - Utility PV'!AQ100","v":0.24667106700775568}]
["RA3UtClass77","RD","Advanced",30,"UtilityPV","Class7",{"$f":"'Solar - Utility PV'!L101","v":0.23146148168747635},{"$f":"'Solar - Utility PV'!M101","v":0.23566513268825004},{"$f":"'Solar - Utility PV'!N101","v":0.23986878368902373},{"$f":"'Solar - Utility PV'!O101","v":0.24407243468979742},{"$f":"'Solar - Utility PV'!P101","v":0.24827608569057111},{"$f":"'Solar - Utility PV'!Q101","v":0.25247973669134482},{"$f":"'Solar - Utility PV'!R101","v":0.25668338769211851},{"$f":"'Solar - Utility PV'!S101","v":0.2608870386928922},{"$f":"'Solar - Utility PV'!T101","v":0.26509068969366589},{"$f":"'Solar - Utility PV'!U101","v":0.26929434069443958},{"$f":"'Solar - Utility PV'!V101","v":0.27349799169521327},{"$f":"'Solar - Utility PV'!W101","v":0.27770164269598707},{"$f":"'Solar - Utility PV'!X101","v":0.27830534191923922},{"$f":"'Solar - Utility PV'!Y101","v":0.27890904114249138},{"$f":"'Solar - Utility PV'!Z101","v":0.27951274036574353},{"$f":"'Solar - Utility PV'!AA101","v":0.28011643958899568},{"$f":"'Solar - Utility PV'!AB101","v":0.28072013881224783},{"$f":"'Solar - Utility PV'!AC101","v":0.28132383803549998},{"$f":"'Solar - Utility PV'!AD101","v":0.28192753725875214},{"$f":"'Solar - Utility PV'!AE101","v":0.28253123648200429},{"$f":"'Solar - Utility PV'!AF101","v":0.28313493570525644},{"$f":"'Solar - Utility PV'!AG101","v":0.28373863492850859},{"$f":"'Solar - Utility PV'!AH101","v":0.28434233415176074},{"$f":"'Solar - Utility PV'!AI101","v":0.2849460333750129},{"$f":"'Solar - Utility PV'!AJ101","v":0.28554973259826505},{"$f":"'Solar - Utility PV'!AK101","v":0.2861534318215172},{"$f":"'Solar - Utility PV'!AL101","v":0.28675713104476935},{"$f":"'Solar - Utility PV'!AM101","v":0.28736083026802151},{"$f":"'Solar - Utility PV'!AN101","v":0.28796452949127366},{"$f":"'Solar - Utility PV'!AO101","v":0.28856822871452581},{"$f":"'Solar - Utility PV'!AP101","v":0.28917192793777796},{"$f":"'Solar - Utility PV'!AQ101","v":0.28977562716103}]
["RM3UtClass77","RD","Moderate",30,"UtilityPV","Class7",{"$f":"'Solar - Utility PV'!L102","v":0.23146148168747635},{"$f":"'Solar - Utility PV'!M102","v":0.2339595985524219},{"$f":"'Solar - Utility PV'!N102","v":0.23645771541736746},{"$f":"'Solar - Utility PV'!O102","v":0.23895583228231301},{"$f":"'Solar - Utility PV'!P102","v":0.24145394914725857},{"$f":"'Solar - Utility PV'!Q102","v":0.24395206601220412},{"$f":"'Solar - Utility PV'!R102","v":0.24645018287714968},{"$f":"'Solar - Utility PV'!S102","v":0.24894829974209523},{"$f":"'Solar - Utility PV'!T102","v":0.25144641660704076},{"$f":"'Solar - Utility PV'!U102","v":0.25394453347198631},{"$f":"'Solar - Utility PV'!V102","v":0.25644265033693187},{"$f":"'Solar - Utility PV'!W102","v":0.25894076720187736},{"$f":"'Solar - Utility PV'!X102","v":0.25987881097658283},{"$f":"'Solar - Utility PV'!Y102","v":0.2608168547512883},{"$f":"'Solar - Utility PV'!Z102","v":0.26175489852599376},{"$f":"'Solar - Utility PV'!AA102","v":0.26269294230069923},{"$f":"'Solar - Utility PV'!AB102","v":0.26363098607540469},{"$f":"'Solar - Utility PV'!AC102","v":0.26456902985011016},{"$f":"'Solar - Utility PV'!AD102","v":0.26550707362481563},{"$f":"'Solar - Utility PV'!AE102","v":0.26644511739952109},{"$f":"'Solar - Utility PV'!AF102","v":0.26738316117422656},{"$f":"'Solar - Utility PV'!AG102","v":0.26832120494893202},{"$f":"'Solar - Utility PV'!AH102","v":0.26925924872363749},{"$f":"'Solar - Utility PV'!AI102","v":0.27019729249834296},{"$f":"'Solar - Utility PV'!AJ102","v":0.27113533627304842},{"$f":"'Solar - Utility PV'!AK102","v":0.27207338004775389},{"$f":"'Solar - Utility PV'!AL102","v":0.27301142382245935},{"$f":"'Solar - Utility PV'!AM102","v":0.27394946759716482},{"$f":"'Solar - Utility PV'!AN102","v":0.27488751137187029},{"$f":"'Solar - Utility PV'!AO102","v":0.27582555514657575},{"$f":"'Solar - Utility PV'!AP102","v":0.27676359892128122},{"$f":"'Solar - Utility PV'!AQ102","v":0.27770164269598707}]
[{"$f":"_xlfn.CONCAT(LEFT(B64,1), LEFT(C64,1), LEFT(D64,1),LEFT(E64,2),LEFT(F64,6),RIGHT(F64,1))","v":"RC3UtClass77"},"RD","Conservative",30,"UtilityPV","Class7",{"$f":"'Solar - Utility PV'!L103","v":0.23146148168747635},{"$f":"'Solar - Utility PV'!M103","v":0.23146148168747635},{"$f":"'Solar - Utility PV'!N103","v":0.23146148168747635},{"$f":"'Solar - Utility PV'!O103","v":0.23146148168747635},{"$f":"'Solar - Utility PV'!P103","v":0.23146148168747635},{"$f":"'Solar - Utility PV'!Q103","v":0.23146148168747635},{"$f":"'Solar - Utility PV'!R103","v":0.23146148168747635},{"$f":"'Solar - Utility PV'!S103","v":0.23146148168747635},{"$f":"'Solar - Utility PV'!T103","v":0.23146148168747635},{"$f":"'Solar - Utility PV'!U103","v":0.23146148168747635},{"$f":"'Solar - Utility PV'!V103","v":0.23146148168747635},{"$f":"'Solar - Utility PV'!W103","v":0.23146148168747635},{"$f":"'Solar - Utility PV'!X103","v":0.23283544596319641},{"$f":"'Solar - Utility PV'!Y103","v":0.23420941023891648},{"$f":"'Solar - Utility PV'!Z103","v":0.23558337451463654},{"$f":"'Solar - Utility PV'!AA103","v":0.2369573387903566},{"$f":"'Solar - Utility PV'!AB103","v":0.23833130306607667},{"$f":"'Solar - Utility PV'!AC103","v":0.23970526734179673},{"$f":"'Solar - Utility PV'!AD103","v":0.24107923161751679},{"$f":"'Solar - Utility PV'!AE103","v":0.24245319589323686},{"$f":"'Solar - Utility PV'!AF103","v":0.24382716016895692},{"$f":"'Solar - Utility PV'!AG103","v":0.24520112444467698},{"$f":"'Solar - Utility PV'!AH103","v":0.24657508872039705},{"$f":"'Solar - Utility PV'!AI103","v":0.24794905299611711},{"$f":"'Solar - Utility PV'!AJ103","v":0.24932301727183717},{"$f":"'Solar - Utility PV'!AK103","v":0.25069698154755721},{"$f":"'Solar - Utility PV'!AL103","v":0.25207094582327727},{"$f":"'Solar - Utility PV'!AM103","v":0.25344491009899733},{"$f":"'Solar - Utility PV'!AN103","v":0.2548188743747174},{"$f":"'Solar - Utility PV'!AO103","v":0.25619283865043746},{"$f":"'Solar - Utility PV'!AP103","v":0.25756680292615752},{"$f":"'Solar - Utility PV'!AQ103","v":0.25894076720187736}]
["RA3UtClass66","RD","Advanced",30,"UtilityPV","Class6",{"$f":"'Solar - Utility PV'!L104","v":0.24320342623035651},{"$f":"'Solar - Utility PV'!M104","v":0.24762032669522616},{"$f":"'Solar - Utility PV'!N104","v":0.2520372271600958},{"$f":"'Solar - Utility PV'!O104","v":0.25645412762496544},{"$f":"'Solar - Utility PV'!P104","v":0.26087102808983509},{"$f":"'Solar - Utility PV'!Q104","v":0.26528792855470473},{"$f":"'Solar - Utility PV'!R104","v":0.26970482901957438},{"$f":"'Solar - Utility PV'!S104","v":0.27412172948444402},{"$f":"'Solar - Utility PV'!T104","v":0.27853862994931367},{"$f":"'Solar - Utility PV'!U104","v":0.28295553041418331},{"$f":"'Solar - Utility PV'!V104","v":0.28737243087905295},{"$f":"'Solar - Utility PV'!W104","v":0.29178933134392265},{"$f":"'Solar - Utility PV'!X104","v":0.29242365597727898},{"$f":"'Solar - Utility PV'!Y104","v":0.29305798061063532},{"$f":"'Solar - Utility PV'!Z104","v":0.29369230524399165},{"$f":"'Solar - Utility PV'!AA104","v":0.29432662987734798},{"$f":"'Solar - Utility PV'!AB104","v":0.29496095451070431},{"$f":"'Solar - Utility PV'!AC104","v":0.29559527914406064},{"$f":"'Solar - Utility PV'!AD104","v":0.29622960377741697},{"$f":"'Solar - Utility PV'!AE104","v":0.2968639284107733},{"$f":"'Solar - Utility PV'!AF104","v":0.29749825304412963},{"$f":"'Solar - Utility PV'!AG104","v":0.29813257767748597},{"$f":"'Solar - Utility PV'!AH104","v":0.2987669023108423},{"$f":"'Solar - Utility PV'!AI104","v":0.29940122694419863},{"$f":"'Solar - Utility PV'!AJ104","v":0.30003555157755496},{"$f":"'Solar - Utility PV'!AK104","v":0.30066987621091129},{"$f":"'Solar - Utility PV'!AL104","v":0.30130420084426762},{"$f":"'Solar - Utility PV'!AM104","v":0.30193852547762395},{"$f":"'Solar - Utility PV'!AN104","v":0.30257285011098028},{"$f":"'Solar - Utility PV'!AO104","v":0.30320717474433662},{"$f":"'Solar - Utility PV'!AP104","v":0.30384149937769295},{"$f":"'Solar - Utility PV'!AQ104","v":0.30447582401104972}]
["RM3UtClass66","RD","Moderate",30,"UtilityPV","Class6",{"$f":"'Solar - Utility PV'!L105","v":0.24320342623035651},{"$f":"'Solar - Utility PV'!M105","v":0.24582827152318548},{"$f":"'Solar - Utility PV'!N105","v":0.24845311681601445},{"$f":"'Solar - Utility PV'!O105","v":0.25107796210884342},{"$f":"'Solar - Utility PV'!P105","v":0.25370280740167239},{"$f":"'Solar - Utility PV'!Q105","v":0.25632765269450136},{"$f":"'Solar - Utility PV'!R105","v":0.25895249798733033},{"$f":"'Solar - Utility PV'!S105","v":0.2615773432801593},{"$f":"'Solar - Utility PV'!T105","v":0.26420218857298827},{"$f":"'Solar - Utility PV'!U105","v":0.26682703386581724},{"$f":"'Solar - Utility PV'!V105","v":0.26945187915864621},{"$f":"'Solar - Utility PV'!W105","v":0.27207672445147529},{"$f":"'Solar - Utility PV'!X105","v":0.27306235479609764},{"$f":"'Solar - Utility PV'!Y105","v":0.27404798514071999},{"$f":"'Solar - Utility PV'!Z105","v":0.27503361548534233},{"$f":"'Solar - Utility PV'!AA105","v":0.27601924582996468},{"$f":"'Solar - Utility PV'!AB105","v":0.27700487617458702},{"$f":"'Solar - Utility PV'!AC105","v":0.27799050651920937},{"$f":"'Solar - Utility PV'!AD105","v":0.27897613686383171},{"$f":"'Solar - Utility PV'!AE105","v":0.27996176720845406},{"$f":"'Solar - Utility PV'!AF105","v":0.28094739755307641},{"$f":"'Solar - Utility PV'!AG105","v":0.28193302789769875},{"$f":"'Solar - Utility PV'!AH105","v":0.2829186582423211},{"$f":"'Solar - Utility PV'!AI105","v":0.28390428858694344},{"$f":"'Solar - Utility PV'!AJ105","v":0.28488991893156579},{"$f":"'Solar - Utility PV'!AK105","v":0.28587554927618813},{"$f":"'Solar - Utility PV'!AL105","v":0.28686117962081048},{"$f":"'Solar - Utility PV'!AM105","v":0.28784680996543283},{"$f":"'Solar - Utility PV'!AN105","v":0.28883244031005517},{"$f":"'Solar - Utility PV'!AO105","v":0.28981807065467752},{"$f":"'Solar - Utility PV'!AP105","v":0.29080370099929986},{"$f":"'Solar - Utility PV'!AQ105","v":0.29178933134392265}]
["RC3UtClass66","RD","Conservative",30,"UtilityPV","Class6",{"$f":"'Solar - Utility PV'!L106","v":0.24320342623035651},{"$f":"'Solar - Utility PV'!M106","v":0.24320342623035651},{"$f":"'Solar - Utility PV'!N106","v":0.24320342623035651},{"$f":"'Solar - Utility PV'!O106","v":0.24320342623035651},{"$f":"'Solar - Utility PV'!P106","v":0.24320342623035651},{"$f":"'Solar - Utility PV'!Q106","v":0.24320342623035651},{"$f":"'Solar - Utility PV'!R106","v":0.24320342623035651},{"$f":"'Solar - Utility PV'!S106","v":0.24320342623035651},{"$f":"'Solar - Utility PV'!T106","v":0.24320342623035651},{"$f":"'Solar - Utility PV'!U106","v":0.24320342623035651},{"$f":"'Solar - Utility PV'!V106","v":0.24320342623035651},{"$f":"'Solar - Utility PV'!W106","v":0.24320342623035651},{"$f":"'Solar - Utility PV'!X106","v":0.24464709114141245},{"$f":"'Solar - Utility PV'!Y106","v":0.24609075605246838},{"$f":"'Solar - Utility PV'!Z106","v":0.24753442096352432},{"$f":"'Solar - Utility PV'!AA106","v":0.24897808587458026},{"$f":"'Solar - Utility PV'!AB106","v":0.25042175078563622},{"$f":"'Solar - Utility PV'!AC106","v":0.25186541569669219},{"$f":"'Solar - Utility PV'!AD106","v":0.25330908060774815},{"$f":"'Solar - Utility PV'!AE106","v":0.25475274551880411},{"$f":"'Solar - Utility PV'!AF106","v":0.25619641042986008},{"$f":"'Solar - Utility PV'!AG106","v":0.25764007534091604},{"$f":"'Solar - Utility PV'!AH106","v":0.25908374025197201},{"$f":"'Solar - Utility PV'!AI106","v":0.26052740516302797},{"$f":"'Solar - Utility PV'!AJ106","v":0.26197107007408393},{"$f":"'Solar - Utility PV'!AK106","v":0.2634147349851399},{"$f":"'Solar - Utility PV'!AL106","v":0.26485839989619586},{"$f":"'Solar - Utility PV'!AM106","v":0.26630206480725183},{"$f":"'Solar - Utility PV'!AN106","v":0.26774572971830779},{"$f":"'Solar - Utility PV'!AO106","v":0.26918939462936375},{"$f":"'Solar - Utility PV'!AP106","v":0.27063305954041972},{"$f":"'Solar - Utility PV'!AQ106","v":0.27207672445147529}]
["RA3UtClass55","RD","Advanced",30,"UtilityPV","Class5",{"$f":"'Solar - Utility PV'!L107","v":0.25238422643046826},{"$f":"'Solar - Utility PV'!M107","v":0.25696786254252957},{"$f":"'Solar - Utility PV'!N107","v":0.26155149865459087},{"$f":"'Solar - Utility PV'!O107","v":0.26613513476665218},{"$f":"'Solar - Utility PV'!P107","v":0.27071877087871349},{"$f":"'Solar - Utility PV'!Q107","v":0.2753024069907748},{"$f":"'Solar - Utility PV'!R107","v":0.2798860431028361},{"$f":"'Solar - Utility PV'!S107","v":0.28446967921489741},{"$f":"'Solar - Utility PV'!T107","v":0.28905331532695872},{"$f":"'Solar - Utility PV'!U107","v":0.29363695143902002},{"$f":"'Solar - Utility PV'!V107","v":0.29822058755108133},{"$f":"'Solar - Utility PV'!W107","v":0.30280422366314269},{"$f":"'Solar - Utility PV'!X107","v":0.30346249371458428},{"$f":"'Solar - Utility PV'!Y107","v":0.30412076376602587},{"$f":"'Solar - Utility PV'!Z107","v":0.30477903381746746},{"$f":"'Solar - Utility PV'!AA107","v":0.30543730386890905},{"$f":"'Solar - Utility PV'!AB107","v":0.30609557392035064},{"$f":"'Solar - Utility PV'!AC107","v":0.30675384397179223},{"$f":"'Solar - Utility PV'!AD107","v":0.30741211402323382},{"$f":"'Solar - Utility PV'!AE107","v":0.30807038407467541},{"$f":"'Solar - Utility PV'!AF107","v":0.308728654126117},{"$f":"'Solar - Utility PV'!AG107","v":0.30938692417755859},{"$f":"'Solar - Utility PV'!AH107","v":0.31004519422900018},{"$f":"'Solar - Utility PV'!AI107","v":0.31070346428044177},{"$f":"'Solar - Utility PV'!AJ107","v":0.31136173433188336},{"$f":"'Solar - Utility PV'!AK107","v":0.31202000438332494},{"$f":"'Solar - Utility PV'!AL107","v":0.31267827443476653},{"$f":"'Solar - Utility PV'!AM107","v":0.31333654448620812},{"$f":"'Solar - Utility PV'!AN107","v":0.31399481453764971},{"$f":"'Solar - Utility PV'!AO107","v":0.3146530845890913},{"$f":"'Solar - Utility PV'!AP107","v":0.31531135464053289},{"$f":"'Solar - Utility PV'!AQ107","v":0.31596962469197498}]
["RM3UtClass55","RD","Moderate",30,"UtilityPV","Class5",{"$f":"'Solar - Utility PV'!L108","v":0.25238422643046826},{"$f":"'Solar - Utility PV'!M108","v":0.25510815823931876},{"$f":"'Solar - Utility PV'!N108","v":0.25783209004816926},{"$f":"'Solar - Utility PV'!O108","v":0.26055602185701976},{"$f":"'Solar - Utility PV'!P108","v":0.26327995366587026},{"$f":"'Solar - Utility PV'!Q108","v":0.26600388547472076},{"$f":"'Solar - Utility PV'!R108","v":0.26872781728357126},{"$f":"'Solar - Utility PV'!S108","v":0.27145174909242176},{"$f":"'Solar - Utility PV'!T108","v":0.27417568090127226},{"$f":"'Solar - Utility PV'!U108","v":0.27689961271012276},{"$f":"'Solar - Utility PV'!V108","v":0.27962354451897325},{"$f":"'Solar - Utility PV'!W108","v":0.28234747632782392},{"$f":"'Solar - Utility PV'!X108","v":0.28337031369458987},{"$f":"'Solar - Utility PV'!Y108","v":0.28439315106135582},{"$f":"'Solar - Utility PV'!Z108","v":0.28541598842812177},{"$f":"'Solar - Utility PV'!AA108","v":0.28643882579488772},{"$f":"'Solar - Utility PV'!AB108","v":0.28746166316165367},{"$f":"'Solar - Utility PV'!AC108","v":0.28848450052841962},{"$f":"'Solar - Utility PV'!AD108","v":0.28950733789518557},{"$f":"'Solar - Utility PV'!AE108","v":0.29053017526195152},{"$f":"'Solar - Utility PV'!AF108","v":0.29155301262871747},{"$f":"'Solar - Utility PV'!AG108","v":0.29257584999548342},{"$f":"'Solar - Utility PV'!AH108","v":0.29359868736224937},{"$f":"'Solar - Utility PV'!AI108","v":0.29462152472901532},{"$f":"'Solar - Utility PV'!AJ108","v":0.29564436209578127},{"$f":"'Solar - Utility PV'!AK108","v":0.29666719946254722},{"$f":"'Solar - Utility PV'!AL108","v":0.29769003682931316},{"$f":"'Solar - Utility PV'!AM108","v":0.29871287419607911},{"$f":"'Solar - Utility PV'!AN108","v":0.29973571156284506},{"$f":"'Solar - Utility PV'!AO108","v":0.30075854892961101},{"$f":"'Solar - Utility PV'!AP108","v":0.30178138629637696},{"$f":"'Solar - Utility PV'!AQ108","v":0.30280422366314269}]
["RC3UtClass55","RD","Conservative",30,"UtilityPV","Class5",{"$f":"'Solar - Utility PV'!L109","v":0.25238422643046826},{"$f":"'Solar - Utility PV'!M109","v":0.25238422643046826},{"$f":"'Solar - Utility PV'!N109","v":0.25238422643046826},{"$f":"'Solar - Utility PV'!O109","v":0.25238422643046826},{"$f":"'Solar - Utility PV'!P109","v":0.25238422643046826},{"$f":"'Solar - Utility PV'!Q109","v":0.25238422643046826},{"$f":"'Solar - Utility PV'!R109","v":0.25238422643046826},{"$f":"'Solar - Utility PV'!S109","v":0.25238422643046826},{"$f":"'Solar - Utility PV'!T109","v":0.25238422643046826},{"$f":"'Solar - Utility PV'!U109","v":0.25238422643046826},{"$f":"'Solar - Utility PV'!V109","v":0.25238422643046826},{"$f":"'Solar - Utility PV'!W109","v":0.25238422643046826},{"$f":"'Solar - Utility PV'!X109","v":0.25388238892533604},{"$f":"'Solar - Utility PV'!Y109","v":0.25538055142020383},{"$f":"'Solar - Utility PV'!Z109","v":0.25687871391507161},{"$f":"'Solar - Utility PV'!AA109","v":0.25837687640993939},{"$f":"'Solar - Utility PV'!AB109","v":0.25987503890480718},{"$f":"'Solar - Utility PV'!AC109","v":0.26137320139967496},{"$f":"'Solar - Utility PV'!AD109","v":0.26287136389454274},{"$f":"'Solar - Utility PV'!AE109","v":0.26436952638941053},{"$f":"'Solar - Utility PV'!AF109","v":0.26586768888427831},{"$f":"'Solar - Utility PV'!AG109","v":0.26736585137914609},{"$f":"'Solar - Utility PV'!AH109","v":0.26886401387401387},{"$f":"'Solar - Utility PV'!AI109","v":0.27036217636888166},{"$f":"'Solar - Utility PV'!AJ109","v":0.27186033886374944},{"$f":"'Solar - Utility PV'!AK109","v":0.27335850135861722},{"$f":"'Solar - Utility PV'!AL109","v":0.27485666385348501},{"$f":"'Solar - Utility PV'!AM109","v":0.27635482634835279},{"$f":"'Solar - Utility PV'!AN109","v":0.27785298884322057},{"$f":"'Solar - Utility PV'!AO109","v":0.27935115133808835},{"$f":"'Solar - Utility PV'!AP109","v":0.28084931383295614},{"$f":"'Solar - Utility PV'!AQ109","v":0.28234747632782392}]
["RA3UtClass44","RD","Advanced",30,"UtilityPV","Class4",{"$f":"'Solar - Utility PV'!L110","v":0.27015160192343068},{"$f":"'Solar - Utility PV'!M110","v":0.27505791740843821},{"$f":"'Solar - Utility PV'!N110","v":0.27996423289344574},{"$f":"'Solar - Utility PV'!O110","v":0.28487054837845327},{"$f":"'Solar - Utility PV'!P110","v":0.2897768638634608},{"$f":"'Solar - Utility PV'!Q110","v":0.29468317934846833},{"$f":"'Solar - Utility PV'!R110","v":0.29958949483347586},{"$f":"'Solar - Utility PV'!S110","v":0.30449581031848338},{"$f":"'Solar - Utility PV'!T110","v":0.30940212580349091},{"$f":"'Solar - Utility PV'!U110","v":0.31430844128849844},{"$f":"'Solar - Utility PV'!V110","v":0.31921475677350597},{"$f":"'Solar - Utility PV'!W110","v":0.32412107225851328},{"$f":"'Solar - Utility PV'!X110","v":0.3248256832851622},{"$f":"'Solar - Utility PV'!Y110","v":0.32553029431181113},{"$f":"'Solar - Utility PV'!Z110","v":0.32623490533846006},{"$f":"'Solar - Utility PV'!AA110","v":0.32693951636510898},{"$f":"'Solar - Utility PV'!AB110","v":0.32764412739175791},{"$f":"'Solar - Utility PV'!AC110","v":0.32834873841840684},{"$f":"'Solar - Utility PV'!AD110","v":0.32905334944505576},{"$f":"'Solar - Utility PV'!AE110","v":0.32975796047170469},{"$f":"'Solar - Utility PV'!AF110","v":0.33046257149835362},{"$f":"'Solar - Utility PV'!AG110","v":0.33116718252500255},{"$f":"'Solar - Utility PV'!AH110","v":0.33187179355165147},{"$f":"'Solar - Utility PV'!AI110","v":0.3325764045783004},{"$f":"'Solar - Utility PV'!AJ110","v":0.33328101560494933},{"$f":"'Solar - Utility PV'!AK110","v":0.33398562663159825},{"$f":"'Solar - Utility PV'!AL110","v":0.33469023765824718},{"$f":"'Solar - Utility PV'!AM110","v":0.33539484868489611},{"$f":"'Solar - Utility PV'!AN110","v":0.33609945971154503},{"$f":"'Solar - Utility PV'!AO110","v":0.33680407073819396},{"$f":"'Solar - Utility PV'!AP110","v":0.33750868176484289},{"$f":"'Solar - Utility PV'!AQ110","v":0.33821329279149209}]
["RM3UtClass44","RD","Moderate",30,"UtilityPV","Class4",{"$f":"'Solar - Utility PV'!L111","v":0.27015160192343068},{"$f":"'Solar - Utility PV'!M111","v":0.27306729341532304},{"$f":"'Solar - Utility PV'!N111","v":0.2759829849072154},{"$f":"'Solar - Utility PV'!O111","v":0.27889867639910776},{"$f":"'Solar - Utility PV'!P111","v":0.28181436789100012},{"$f":"'Solar - Utility PV'!Q111","v":0.28473005938289248},{"$f":"'Solar - Utility PV'!R111","v":0.28764575087478483},{"$f":"'Solar - Utility PV'!S111","v":0.29056144236667719},{"$f":"'Solar - Utility PV'!T111","v":0.29347713385856955},{"$f":"'Solar - Utility PV'!U111","v":0.29639282535046191},{"$f":"'Solar - Utility PV'!V111","v":0.29930851684235427},{"$f":"'Solar - Utility PV'!W111","v":0.30222420833424679},{"$f":"'Solar - Utility PV'!X111","v":0.30331905153046013},{"$f":"'Solar - Utility PV'!Y111","v":0.30441389472667346},{"$f":"'Solar - Utility PV'!Z111","v":0.3055087379228868},{"$f":"'Solar - Utility PV'!AA111","v":0.30660358111910013},{"$f":"'Solar - Utility PV'!AB111","v":0.30769842431531347},{"$f":"'Solar - Utility PV'!AC111","v":0.3087932675115268},{"$f":"'Solar - Utility PV'!AD111","v":0.30988811070774014},{"$f":"'Solar - Utility PV'!AE111","v":0.31098295390395347},{"$f":"'Solar - Utility PV'!AF111","v":0.31207779710016681},{"$f":"'Solar - Utility PV'!AG111","v":0.31317264029638014},{"$f":"'Solar - Utility PV'!AH111","v":0.31426748349259348},{"$f":"'Solar - Utility PV'!AI111","v":0.31536232668880682},{"$f":"'Solar - Utility PV'!AJ111","v":0.31645716988502015},{"$f":"'Solar - Utility PV'!AK111","v":0.31755201308123349},{"$f":"'Solar - Utility PV'!AL111","v":0.31864685627744682},{"$f":"'Solar - Utility PV'!AM111","v":0.31974169947366016},{"$f":"'Solar - Utility PV'!AN111","v":0.32083654266987349},{"$f":"'Solar - Utility PV'!AO111","v":0.32193138586608683},{"$f":"'Solar - Utility PV'!AP111","v":0.32302622906230016},{"$f":"'Solar - Utility PV'!AQ111","v":0.32412107225851328}]
["RC3UtClass44","RD","Conservative",30,"UtilityPV","Class4",{"$f":"'Solar - Utility PV'!L112","v":0.27015160192343068},{"$f":"'Solar - Utility PV'!M112","v":0.27015160192343068},{"$f":"'Solar - Utility PV'!N112","v":0.27015160192343068},{"$f":"'Solar - Utility PV'!O112","v":0.27015160192343068},{"$f":"'Solar - Utility PV'!P112","v":0.27015160192343068},{"$f":"'Solar - Utility PV'!Q112","v":0.27015160192343068},{"$f":"'Solar - Utility PV'!R112","v":0.27015160192343068},{"$f":"'Solar - Utility PV'!S112","v":0.27015160192343068},{"$f":"'Solar - Utility PV'!T112","v":0.27015160192343068},{"$f":"'Solar - Utility PV'!U112","v":0.27015160192343068},{"$f":"'Solar - Utility PV'!V112","v":0.27015160192343068},{"$f":"'Solar - Utility PV'!W112","v":0.27015160192343068},{"$f":"'Solar - Utility PV'!X112","v":0.27175523224397147},{"$f":"'Solar - Utility PV'!Y112","v":0.27335886256451225},{"$f":"'Solar - Utility PV'!Z112","v":0.27496249288505303},{"$f":"'Solar - Utility PV'!AA112","v":0.27656612320559382},{"$f":"'Solar - Utility PV'!AB112","v":0.2781697535261346},{"$f":"'Solar - Utility PV'!AC112","v":0.27977338384667538},{"$f":"'Solar - Utility PV'!AD112","v":0.28137701416721617},{"$f":"'Solar - Utility PV'!AE112","v":0.28298064448775695},{"$f":"'Solar - Utility PV'!AF112","v":0.28458427480829773},{"$f":"'Solar - Utility PV'!AG112","v":0.28618790512883852},{"$f":"'Solar - Utility PV'!AH112","v":0.2877915354493793},{"$f":"'Solar - Utility PV'!AI112","v":0.28939516576992008},{"$f":"'Solar - Utility PV'!AJ112","v":0.29099879609046087},{"$f":"'Solar - Utility PV'!AK112","v":0.29260242641100165},{"$f":"'Solar - Utility PV'!AL112","v":0.29420605673154243},{"$f":"'Solar - Utility PV'!AM112","v":0.29580968705208321},{"$f":"'Solar - Utility PV'!AN112","v":0.297413317372624},{"$f":"'Solar - Utility PV'!AO112","v":0.29901694769316478},{"$f":"'Solar - Utility PV'!AP112","v":0.30062057801370556},{"$f":"'Solar - Utility PV'!AQ112","v":0.30222420833424679}]
["RA3UtClass33","RD","Advanced",30,"UtilityPV","Class3",{"$f":"'Solar - Utility PV'!L113","v":0.28585676509877955},{"$f":"'Solar - Utility PV'!M113","v":0.29104830741469673},{"$f":"'Solar - Utility PV'!N113","v":0.2962398497306139},{"$f":"'Solar - Utility PV'!O113","v":0.30143139204653108},{"$f":"'Solar - Utility PV'!P113","v":0.30662293436244825},{"$f":"'Solar - Utility PV'!Q113","v":0.31181447667836543},{"$f":"'Solar - Utility PV'!R113","v":0.3170060189942826},{"$f":"'Solar - Utility PV'!S113","v":0.32219756131019978},{"$f":"'Solar - Utility PV'!T113","v":0.32738910362611695},{"$f":"'Solar - Utility PV'!U113","v":0.33258064594203413},{"$f":"'Solar - Utility PV'!V113","v":0.3377721882579513},{"$f":"'Solar - Utility PV'!W113","v":0.34296373057386825},{"$f":"'Solar - Utility PV'!X113","v":0.34370930390120275},{"$f":"'Solar - Utility PV'!Y113","v":0.34445487722853724},{"$f":"'Solar - Utility PV'!Z113","v":0.34520045055587173},{"$f":"'Solar - Utility PV'!AA113","v":0.34594602388320622},{"$f":"'Solar - Utility PV'!AB113","v":0.34669159721054071},{"$f":"'Solar - Utility PV'!AC113","v":0.34743717053787521},{"$f":"'Solar - Utility PV'!AD113","v":0.3481827438652097},{"$f":"'Solar - Utility PV'!AE113","v":0.34892831719254419},{"$f":"'Solar - Utility PV'!AF113","v":0.34967389051987868},{"$f":"'Solar - Utility PV'!AG113","v":0.35041946384721318},{"$f":"'Solar - Utility PV'!AH113","v":0.35116503717454767},{"$f":"'Solar - Utility PV'!AI113","v":0.35191061050188216},{"$f":"'Solar - Utility PV'!AJ113","v":0.35265618382921665},{"$f":"'Solar - Utility PV'!AK113","v":0.35340175715655114},{"$f":"'Solar - Utility PV'!AL113","v":0.35414733048388564},{"$f":"'Solar - Utility PV'!AM113","v":0.35489290381122013},{"$f":"'Solar - Utility PV'!AN113","v":0.35563847713855462},{"$f":"'Solar - Utility PV'!AO113","v":0.35638405046588911},{"$f":"'Solar - Utility PV'!AP113","v":0.35712962379322361},{"$f":"'Solar - Utility PV'!AQ113","v":0.35787519712055821}]
["RM3UtClass33","RD","Moderate",30,"UtilityPV","Class3",{"$f":"'Solar - Utility PV'!L114","v":0.28585676509877955},{"$f":"'Solar - Utility PV'!M114","v":0.28894195923408816},{"$f":"'Solar - Utility PV'!N114","v":0.29202715336939677},{"$f":"'Solar - Utility PV'!O114","v":0.29511234750470539},{"$f":"'Solar - Utility PV'!P114","v":0.298197541640014},{"$f":"'Solar - Utility PV'!Q114","v":0.30128273577532261},{"$f":"'Solar - Utility PV'!R114","v":0.30436792991063122},{"$f":"'Solar - Utility PV'!S114","v":0.30745312404593983},{"$f":"'Solar - Utility PV'!T114","v":0.31053831818124844},{"$f":"'Solar - Utility PV'!U114","v":0.31362351231655705},{"$f":"'Solar - Utility PV'!V114","v":0.31670870645186566},{"$f":"'Solar - Utility PV'!W114","v":0.319793900587174},{"$f":"'Solar - Utility PV'!X114","v":0.32095239208650872},{"$f":"'Solar - Utility PV'!Y114","v":0.32211088358584344},{"$f":"'Solar - Utility PV'!Z114","v":0.32326937508517817},{"$f":"'Solar - Utility PV'!AA114","v":0.32442786658451289},{"$f":"'Solar - Utility PV'!AB114","v":0.32558635808384762},{"$f":"'Solar - Utility PV'!AC114","v":0.32674484958318234},{"$f":"'Solar - Utility PV'!AD114","v":0.32790334108251706},{"$f":"'Solar - Utility PV'!AE114","v":0.32906183258185179},{"$f":"'Solar - Utility PV'!AF114","v":0.33022032408118651},{"$f":"'Solar - Utility PV'!AG114","v":0.33137881558052124},{"$f":"'Solar - Utility PV'!AH114","v":0.33253730707985596},{"$f":"'Solar - Utility PV'!AI114","v":0.33369579857919068},{"$f":"'Solar - Utility PV'!AJ114","v":0.33485429007852541},{"$f":"'Solar - Utility PV'!AK114","v":0.33601278157786013},{"$f":"'Solar - Utility PV'!AL114","v":0.33717127307719486},{"$f":"'Solar - Utility PV'!AM114","v":0.33832976457652958},{"$f":"'Solar - Utility PV'!AN114","v":0.3394882560758643},{"$f":"'Solar - Utility PV'!AO114","v":0.34064674757519903},{"$f":"'Solar - Utility PV'!AP114","v":0.34180523907453375},{"$f":"'Solar - Utility PV'!AQ114","v":0.34296373057386825}]
["RC3UtClass33","RD","Conservative",30,"UtilityPV","Class3",{"$f":"'Solar - Utility PV'!L115","v":0.28585676509877955},{"$f":"'Solar - Utility PV'!M115","v":0.28585676509877955},{"$f":"'Solar - Utility PV'!N115","v":0.28585676509877955},{"$f":"'Solar - Utility PV'!O115","v":0.28585676509877955},{"$f":"'Solar - Utility PV'!P115","v":0.28585676509877955},{"$f":"'Solar - Utility PV'!Q115","v":0.28585676509877955},{"$f":"'Solar - Utility PV'!R115","v":0.28585676509877955},{"$f":"'Solar - Utility PV'!S115","v":0.28585676509877955},{"$f":"'Solar - Utility PV'!T115","v":0.28585676509877955},{"$f":"'Solar - Utility PV'!U115","v":0.28585676509877955},{"$f":"'Solar - Utility PV'!V115","v":0.28585676509877955},{"$f":"'Solar - Utility PV'!W115","v":0.28585676509877955},{"$f":"'Solar - Utility PV'!X115","v":0.28755362187319927},{"$f":"'Solar - Utility PV'!Y115","v":0.28925047864761899},{"$f":"'Solar - Utility PV'!Z115","v":0.29094733542203871},{"$f":"'Solar - Utility PV'!AA115","v":0.29264419219645843},{"$f":"'Solar - Utility PV'!AB115","v":0.29434104897087815},{"$f":"'Solar - Utility PV'!AC115","v":0.29603790574529787},{"$f":"'Solar - Utility PV'!AD115","v":0.29773476251971759},{"$f":"'Solar - Utility PV'!AE115","v":0.29943161929413731},{"$f":"'Solar - Utility PV'!AF115","v":0.30112847606855703},{"$f":"'Solar - Utility PV'!AG115","v":0.30282533284297675},{"$f":"'Solar - Utility PV'!AH115","v":0.30452218961739647},{"$f":"'Solar - Utility PV'!AI115","v":0.30621904639181619},{"$f":"'Solar - Utility PV'!AJ115","v":0.3079159031662359},{"$f":"'Solar - Utility PV'!AK115","v":0.30961275994065562},{"$f":"'Solar - Utility PV'!AL115","v":0.31130961671507534},{"$f":"'Solar - Utility PV'!AM115","v":0.31300647348949506},{"$f":"'Solar - Utility PV'!AN115","v":0.31470333026391478},{"$f":"'Solar - Utility PV'!AO115","v":0.3164001870383345},{"$f":"'Solar - Utility PV'!AP115","v":0.31809704381275422},{"$f":"'Solar - Utility PV'!AQ115","v":0.319793900587174}]
["RA3UtClass22","RD","Advanced",30,"UtilityPV","Class2",{"$f":"'Solar - Utility PV'!L116","v":0.299727738110796},{"$f":"'Solar - Utility PV'!M116","v":0.30517119590378766},{"$f":"'Solar - Utility PV'!N116","v":0.31061465369677932},{"$f":"'Solar - Utility PV'!O116","v":0.31605811148977098},{"$f":"'Solar - Utility PV'!P116","v":0.32150156928276263},{"$f":"'Solar - Utility PV'!Q116","v":0.32694502707575429},{"$f":"'Solar - Utility PV'!R116","v":0.33238848486874595},{"$f":"'Solar - Utility PV'!S116","v":0.33783194266173761},{"$f":"'Solar - Utility PV'!T116","v":0.34327540045472926},{"$f":"'Solar - Utility PV'!U116","v":0.34871885824772092},{"$f":"'Solar - Utility PV'!V116","v":0.35416231604071258},{"$f":"'Solar - Utility PV'!W116","v":0.35960577383370412},{"$f":"'Solar - Utility PV'!X116","v":0.36038752551595132},{"$f":"'Solar - Utility PV'!Y116","v":0.36116927719819852},{"$f":"'Solar - Utility PV'!Z116","v":0.36195102888044572},{"$f":"'Solar - Utility PV'!AA116","v":0.36273278056269292},{"$f":"'Solar - Utility PV'!AB116","v":0.36351453224494013},{"$f":"'Solar - Utility PV'!AC116","v":0.36429628392718733},{"$f":"'Solar - Utility PV'!AD116","v":0.36507803560943453},{"$f":"'Solar - Utility PV'!AE116","v":0.36585978729168173},{"$f":"'Solar - Utility PV'!AF116","v":0.36664153897392893},{"$f":"'Solar - Utility PV'!AG116","v":0.36742329065617613},{"$f":"'Solar - Utility PV'!AH116","v":0.36820504233842333},{"$f":"'Solar - Utility PV'!AI116","v":0.36898679402067053},{"$f":"'Solar - Utility PV'!AJ116","v":0.36976854570291773},{"$f":"'Solar - Utility PV'!AK116","v":0.37055029738516493},{"$f":"'Solar - Utility PV'!AL116","v":0.37133204906741213},{"$f":"'Solar - Utility PV'!AM116","v":0.37211380074965933},{"$f":"'Solar - Utility PV'!AN116","v":0.37289555243190653},{"$f":"'Solar - Utility PV'!AO116","v":0.37367730411415373},{"$f":"'Solar - Utility PV'!AP116","v":0.37445905579640093},{"$f":"'Solar - Utility PV'!AQ116","v":0.3752408074786478}]
["RM3UtClass22","RD","Moderate",30,"UtilityPV","Class2",{"$f":"'Solar - Utility PV'!L117","v":0.299727738110796},{"$f":"'Solar - Utility PV'!M117","v":0.30296263884679642},{"$f":"'Solar - Utility PV'!N117","v":0.30619753958279683},{"$f":"'Solar - Utility PV'!O117","v":0.30943244031879724},{"$f":"'Solar - Utility PV'!P117","v":0.31266734105479765},{"$f":"'Solar - Utility PV'!Q117","v":0.31590224179079807},{"$f":"'Solar - Utility PV'!R117","v":0.31913714252679848},{"$f":"'Solar - Utility PV'!S117","v":0.32237204326279889},{"$f":"'Solar - Utility PV'!T117","v":0.3256069439987993},{"$f":"'Solar - Utility PV'!U117","v":0.32884184473479972},{"$f":"'Solar - Utility PV'!V117","v":0.33207674547080013},{"$f":"'Solar - Utility PV'!W117","v":0.33531164620680043},{"$f":"'Solar - Utility PV'!X117","v":0.33652635258814562},{"$f":"'Solar - Utility PV'!Y117","v":0.3377410589694908},{"$f":"'Solar - Utility PV'!Z117","v":0.33895576535083599},{"$f":"'Solar - Utility PV'!AA117","v":0.34017047173218118},{"$f":"'Solar - Utility PV'!AB117","v":0.34138517811352637},{"$f":"'Solar - Utility PV'!AC117","v":0.34259988449487155},{"$f":"'Solar - Utility PV'!AD117","v":0.34381459087621674},{"$f":"'Solar - Utility PV'!AE117","v":0.34502929725756193},{"$f":"'Solar - Utility PV'!AF117","v":0.34624400363890712},{"$f":"'Solar - Utility PV'!AG117","v":0.3474587100202523},{"$f":"'Solar - Utility PV'!AH117","v":0.34867341640159749},{"$f":"'Solar - Utility PV'!AI117","v":0.34988812278294268},{"$f":"'Solar - Utility PV'!AJ117","v":0.35110282916428787},{"$f":"'Solar - Utility PV'!AK117","v":0.35231753554563305},{"$f":"'Solar - Utility PV'!AL117","v":0.35353224192697824},{"$f":"'Solar - Utility PV'!AM117","v":0.35474694830832343},{"$f":"'Solar - Utility PV'!AN117","v":0.35596165468966862},{"$f":"'Solar - Utility PV'!AO117","v":0.3571763610710138},{"$f":"'Solar - Utility PV'!AP117","v":0.35839106745235899},{"$f":"'Solar - Utility PV'!AQ117","v":0.35960577383370412}]
[{"$f":"_xlfn.CONCAT(LEFT(B79,1), LEFT(C79,1), LEFT(D79,1),LEFT(E79,2),LEFT(F79,6),RIGHT(F79,1))","v":"RC3UtClass22"},"RD","Conservative",30,"UtilityPV","Class2",{"$f":"'Solar - Utility PV'!L118","v":0.299727738110796},{"$f":"'Solar - Utility PV'!M118","v":0.299727738110796},{"$f":"'Solar - Utility PV'!N118","v":0.299727738110796},{"$f":"'Solar - Utility PV'!O118","v":0.299727738110796},{"$f":"'Solar - Utility PV'!P118","v":0.299727738110796},{"$f":"'Solar - Utility PV'!Q118","v":0.299727738110796},{"$f":"'Solar - Utility PV'!R118","v":0.299727738110796},{"$f":"'Solar - Utility PV'!S118","v":0.299727738110796},{"$f":"'Solar - Utility PV'!T118","v":0.299727738110796},{"$f":"'Solar - Utility PV'!U118","v":0.299727738110796},{"$f":"'Solar - Utility PV'!V118","v":0.299727738110796},{"$f":"'Solar - Utility PV'!W118","v":0.299727738110796},{"$f":"'Solar - Utility PV'!X118","v":0.30150693351559621},{"$f":"'Solar - Utility PV'!Y118","v":0.30328612892039641},{"$f":"'Solar - Utility PV'!Z118","v":0.30506532432519662},{"$f":"'Solar - Utility PV'!AA118","v":0.30684451972999682},{"$f":"'Solar - Utility PV'!AB118","v":0.30862371513479703},{"$f":"'Solar - Utility PV'!AC118","v":0.31040291053959723},{"$f":"'Solar - Utility PV'!AD118","v":0.31218210594439744},{"$f":"'Solar - Utility PV'!AE118","v":0.31396130134919764},{"$f":"'Solar - Utility PV'!AF118","v":0.31574049675399785},{"$f":"'Solar - Utility PV'!AG118","v":0.31751969215879805},{"$f":"'Solar - Utility PV'!AH118","v":0.31929888756359825},{"$f":"'Solar - Utility PV'!AI118","v":0.32107808296839846},{"$f":"'Solar - Utility PV'!AJ118","v":0.32285727837319866},{"$f":"'Solar - Utility PV'!AK118","v":0.32463647377799887},{"$f":"'Solar - Utility PV'!AL118","v":0.32641566918279907},{"$f":"'Solar - Utility PV'!AM118","v":0.32819486458759928},{"$f":"'Solar - Utility PV'!AN118","v":0.32997405999239948},{"$f":"'Solar - Utility PV'!AO118","v":0.33175325539719969},{"$f":"'Solar - Utility PV'!AP118","v":0.33353245080199989},{"$f":"'Solar - Utility PV'!AQ118","v":0.33531164620680043}]
["RA3UtClass11","RD","Advanced",30,"UtilityPV","Class1",{"$f":"'Solar - Utility PV'!L119","v":0.30900312471459246},{"$f":"'Solar - Utility PV'!M119","v":0.31461503597074936},{"$f":"'Solar - Utility PV'!N119","v":0.32022694722690626},{"$f":"'Solar - Utility PV'!O119","v":0.32583885848306315},{"$f":"'Solar - Utility PV'!P119","v":0.33145076973922005},{"$f":"'Solar - Utility PV'!Q119","v":0.33706268099537695},{"$f":"'Solar - Utility PV'!R119","v":0.34267459225153385},{"$f":"'Solar - Utility PV'!S119","v":0.34828650350769075},{"$f":"'Solar - Utility PV'!T119","v":0.35389841476384765},{"$f":"'Solar - Utility PV'!U119","v":0.35951032602000454},{"$f":"'Solar - Utility PV'!V119","v":0.36512223727616144},{"$f":"'Solar - Utility PV'!W119","v":0.37073414853231812},{"$f":"'Solar - Utility PV'!X119","v":0.37154009233347535},{"$f":"'Solar - Utility PV'!Y119","v":0.37234603613463257},{"$f":"'Solar - Utility PV'!Z119","v":0.3731519799357898},{"$f":"'Solar - Utility PV'!AA119","v":0.37395792373694703},{"$f":"'Solar - Utility PV'!AB119","v":0.37476386753810426},{"$f":"'Solar - Utility PV'!AC119","v":0.37556981133926148},{"$f":"'Solar - Utility PV'!AD119","v":0.37637575514041871},{"$f":"'Solar - Utility PV'!AE119","v":0.37718169894157594},{"$f":"'Solar - Utility PV'!AF119","v":0.37798764274273317},{"$f":"'Solar - Utility PV'!AG119","v":0.37879358654389039},{"$f":"'Solar - Utility PV'!AH119","v":0.37959953034504762},{"$f":"'Solar - Utility PV'!AI119","v":0.38040547414620485},{"$f":"'Solar - Utility PV'!AJ119","v":0.38121141794736207},{"$f":"'Solar - Utility PV'!AK119","v":0.3820173617485193},{"$f":"'Solar - Utility PV'!AL119","v":0.38282330554967653},{"$f":"'Solar - Utility PV'!AM119","v":0.38362924935083376},{"$f":"'Solar - Utility PV'!AN119","v":0.38443519315199098},{"$f":"'Solar - Utility PV'!AO119","v":0.38524113695314821},{"$f":"'Solar - Utility PV'!AP119","v":0.38604708075430544},{"$f":"'Solar - Utility PV'!AQ119","v":0.38685302455546244}]
["RM3UtClass11","RD","Moderate",30,"UtilityPV","Class1",{"$f":"'Solar - Utility PV'!L120","v":0.30900312471459246},{"$f":"'Solar - Utility PV'!M120","v":0.31233813281850092},{"$f":"'Solar - Utility PV'!N120","v":0.31567314092240939},{"$f":"'Solar - Utility PV'!O120","v":0.31900814902631786},{"$f":"'Solar - Utility PV'!P120","v":0.32234315713022632},{"$f":"'Solar - Utility PV'!Q120","v":0.32567816523413479},{"$f":"'Solar - Utility PV'!R120","v":0.32901317333804325},{"$f":"'Solar - Utility PV'!S120","v":0.33234818144195172},{"$f":"'Solar - Utility PV'!T120","v":0.33568318954586018},{"$f":"'Solar - Utility PV'!U120","v":0.33901819764976865},{"$f":"'Solar - Utility PV'!V120","v":0.34235320575367711},{"$f":"'Solar - Utility PV'!W120","v":0.34568821385758558},{"$f":"'Solar - Utility PV'!X120","v":0.34694051059132219},{"$f":"'Solar - Utility PV'!Y120","v":0.34819280732505881},{"$f":"'Solar - Utility PV'!Z120","v":0.34944510405879542},{"$f":"'Solar - Utility PV'!AA120","v":0.35069740079253203},{"$f":"'Solar - Utility PV'!AB120","v":0.35194969752626865},{"$f":"'Solar - Utility PV'!AC120","v":0.35320199426000526},{"$f":"'Solar - Utility PV'!AD120","v":0.35445429099374187},{"$f":"'Solar - Utility PV'!AE120","v":0.35570658772747848},{"$f":"'Solar - Utility PV'!AF120","v":0.3569588844612151},{"$f":"'Solar - Utility PV'!AG120","v":0.35821118119495171},{"$f":"'Solar - Utility PV'!AH120","v":0.35946347792868832},{"$f":"'Solar - Utility PV'!AI120","v":0.36071577466242494},{"$f":"'Solar - Utility PV'!AJ120","v":0.36196807139616155},{"$f":"'Solar - Utility PV'!AK120","v":0.36322036812989816},{"$f":"'Solar - Utility PV'!AL120","v":0.36447266486363478},{"$f":"'Solar - Utility PV'!AM120","v":0.36572496159737139},{"$f":"'Solar - Utility PV'!AN120","v":0.366977258331108},{"$f":"'Solar - Utility PV'!AO120","v":0.36822955506484462},{"$f":"'Solar - Utility PV'!AP120","v":0.36948185179858123},{"$f":"'Solar - Utility PV'!AQ120","v":0.37073414853231812}]
["RC3UtClass11","RD","Conservative",30,"UtilityPV","Class1",{"$f":"'Solar - Utility PV'!L121","v":0.30900312471459246},{"$f":"'Solar - Utility PV'!M121","v":0.30900312471459246},{"$f":"'Solar - Utility PV'!N121","v":0.30900312471459246},{"$f":"'Solar - Utility PV'!O121","v":0.30900312471459246},{"$f":"'Solar - Utility PV'!P121","v":0.30900312471459246},{"$f":"'Solar - Utility PV'!Q121","v":0.30900312471459246},{"$f":"'Solar - Utility PV'!R121","v":0.30900312471459246},{"$f":"'Solar - Utility PV'!S121","v":0.30900312471459246},{"$f":"'Solar - Utility PV'!T121","v":0.30900312471459246},{"$f":"'Solar - Utility PV'!U121","v":0.30900312471459246},{"$f":"'Solar - Utility PV'!V121","v":0.30900312471459246},{"$f":"'Solar - Utility PV'!W121","v":0.30900312471459246},{"$f":"'Solar - Utility PV'!X121","v":0.31083737917174209},{"$f":"'Solar - Utility PV'!Y121","v":0.31267163362889172},{"$f":"'Solar - Utility PV'!Z121","v":0.31450588808604135},{"$f":"'Solar - Utility PV'!AA121","v":0.31634014254319098},{"$f":"'Solar - Utility PV'!AB121","v":0.31817439700034061},{"$f":"'Solar - Utility PV'!AC121","v":0.32000865145749025},{"$f":"'Solar - Utility PV'!AD121","v":0.32184290591463988},{"$f":"'Solar - Utility PV'!AE121","v":0.32367716037178951},{"$f":"'Solar - Utility PV'!AF121","v":0.32551141482893914},{"$f":"'Solar - Utility PV'!AG121","v":0.32734566928608877},{"$f":"'Solar - Utility PV'!AH121","v":0.3291799237432384},{"$f":"'Solar - Utility PV'!AI121","v":0.33101417820038803},{"$f":"'Solar - Utility PV'!AJ121","v":0.33284843265753766},{"$f":"'Solar - Utility PV'!AK121","v":0.33468268711468729},{"$f":"'Solar - Utility PV'!AL121","v":0.33651694157183693},{"$f":"'Solar - Utility PV'!AM121","v":0.33835119602898656},{"$f":"'Solar - Utility PV'!AN121","v":0.34018545048613619},{"$f":"'Solar - Utility PV'!AO121","v":0.34201970494328582},{"$f":"'Solar - Utility PV'!AP121","v":0.34385395940043545},{"$f":"'Solar - Utility PV'!AQ121","v":0.34568821385758558}]
["RA3LaClass11","RD","Advanced",30,"LandbasedWind","Class1",{"$f":"'Land-Based Wind'!L92","v":0.50136800000000004},{"$f":"'Land-Based Wind'!M92","v":0.50747636363636373},{"$f":"'Land-Based Wind'!N92","v":0.5135847272727273},{"$f":"'Land-Based Wind'!O92","v":0.51969309090909099},{"$f":"'Land-Based Wind'!P92","v":0.52580145454545457},{"$f":"'Land-Based Wind'!Q92","v":0.53190981818181815},{"$f":"'Land-Based Wind'!R92","v":0.53801818181818184},{"$f":"'Land-Based Wind'!S92","v":0.54412654545454542},{"$f":"'Land-Based Wind'!T92","v":0.550234909090909},{"$f":"'Land-Based Wind'!U92","v":0.55634327272727269},{"$f":"'Land-Based Wind'!V92","v":0.56245163636363626},{"$f":"'Land-Based Wind'!W92","v":0.56855999999999995},{"$f":"'Land-Based Wind'!X92","v":0.56912856000000001},{"$f":"'Land-Based Wind'!Y92","v":0.56969711999999995},{"$f":"'Land-Based Wind'!Z92","v":0.57026568},{"$f":"'Land-Based Wind'!AA92","v":0.57083423999999994},{"$f":"'Land-Based Wind'!AB92","v":0.57140279999999999},{"$f":"'Land-Based Wind'!AC92","v":0.57197136000000004},{"$f":"'Land-Based Wind'!AD92","v":0.57253991999999998},{"$f":"'Land-Based Wind'!AE92","v":0.57310847999999992},{"$f":"'Land-Based Wind'!AF92","v":0.57367703999999997},{"$f":"'Land-Based Wind'!AG92","v":0.57424559999999991},{"$f":"'Land-Based Wind'!AH92","v":0.57481415999999996},{"$f":"'Land-Based Wind'!AI92","v":0.57538272000000001},{"$f":"'Land-Based Wind'!AJ92","v":0.57595127999999995},{"$f":"'Land-Based Wind'!AK92","v":0.57651984000000001},{"$f":"'Land-Based Wind'!AL92","v":0.57708839999999983},{"$f":"'Land-Based Wind'!AM92","v":0.57765696},{"$f":"'Land-Based Wind'!AN92","v":0.57822551999999994},{"$f":"'Land-Based Wind'!AO92","v":0.57879407999999999},{"$f":"'Land-Based Wind'!AP92","v":0.57936264000000004},{"$f":"'Land-Based Wind'!AQ92","v":0.57993119999999998}]
["RM3LaClass11","RD","Moderate",30,"LandbasedWind","Class1",{"$f":"'Land-Based Wind'!L93","v":0.50136800000000004},{"$f":"'Land-Based Wind'!M93","v":0.50509190909090917},{"$f":"'Land-Based Wind'!N93","v":0.5088158181818182},{"$f":"'Land-Based Wind'!O93","v":0.51253972727272734},{"$f":"'Land-Based Wind'!P93","v":0.51626363636363637},{"$f":"'Land-Based Wind'!Q93","v":0.51998754545454551},{"$f":"'Land-Based Wind'!R93","v":0.52371145454545465},{"$f":"'Land-Based Wind'!S93","v":0.52743536363636367},{"$f":"'Land-Based Wind'!T93","v":0.5311592727272727},{"$f":"'Land-Based Wind'!U93","v":0.53488318181818184},{"$f":"'Land-Based Wind'!V93","v":0.53860709090909087},{"$f":"'Land-Based Wind'!W93","v":0.54233100000000001},{"$f":"'Land-Based Wind'!X93","v":0.54260216550000007},{"$f":"'Land-Based Wind'!Y93","v":0.54287333100000001},{"$f":"'Land-Based Wind'!Z93","v":0.54314449650000007},{"$f":"'Land-Based Wind'!AA93","v":0.54341566199999991},{"$f":"'Land-Based Wind'!AB93","v":0.54368682749999997},{"$f":"'Land-Based Wind'!AC93","v":0.54395799300000003},{"$f":"'Land-Based Wind'!AD93","v":0.54422915849999998},{"$f":"'Land-Based Wind'!AE93","v":0.54450032400000004},{"$f":"'Land-Based Wind'!AF93","v":0.54477148949999998},{"$f":"'Land-Based Wind'!AG93","v":0.54504265499999993},{"$f":"'Land-Based Wind'!AH93","v":0.54531382049999999},{"$f":"'Land-Based Wind'!AI93","v":0.54558498599999994},{"$f":"'Land-Based Wind'!AJ93","v":0.5458561515},{"$f":"'Land-Based Wind'!AK93","v":0.54612731700000006},{"$f":"'Land-Based Wind'!AL93","v":0.5463984825},{"$f":"'Land-Based Wind'!AM93","v":0.54666964799999995},{"$f":"'Land-Based Wind'!AN93","v":0.54694081350000001},{"$f":"'Land-Based Wind'!AO93","v":0.54721197899999996},{"$f":"'Land-Based Wind'!AP93","v":0.54748314450000002},{"$f":"'Land-Based Wind'!AQ93","v":0.54775430999999997}]
["RC3LaClass11","RD","Conservative",30,"LandbasedWind","Class1",{"$f":"'Land-Based Wind'!L94","v":0.50136800000000004},{"$f":"'Land-Based Wind'!M94","v":0.50206136363636367},{"$f":"'Land-Based Wind'!N94","v":0.5027547272727273},{"$f":"'Land-Based Wind'!O94","v":0.50344809090909093},{"$f":"'Land-Based Wind'!P94","v":0.50414145454545445},{"$f":"'Land-Based Wind'!Q94","v":0.50483481818181819},{"$f":"'Land-Based Wind'!R94","v":0.50552818181818182},{"$f":"'Land-Based Wind'!S94","v":0.50622154545454545},{"$f":"'Land-Based Wind'!T94","v":0.50691490909090908},{"$f":"'Land-Based Wind'!U94","v":0.50760827272727271},{"$f":"'Land-Based Wind'!V94","v":0.50830163636363634},{"$f":"'Land-Based Wind'!W94","v":0.50899499999999998},{"$f":"'Land-Based Wind'!X94","v":0.50912224875000001},{"$f":"'Land-Based Wind'!Y94","v":0.50924949749999993},{"$f":"'Land-Based Wind'!Z94","v":0.50937674624999996},{"$f":"'Land-Based Wind'!AA94","v":0.50950399499999999},{"$f":"'Land-Based Wind'!AB94","v":0.50963124375000002},{"$f":"'Land-Based Wind'!AC94","v":0.50975849249999994},{"$f":"'Land-Based Wind'!AD94","v":0.50988574124999997},{"$f":"'Land-Based Wind'!AE94","v":0.51001298999999989},{"$f":"'Land-Based Wind'!AF94","v":0.51014023874999992},{"$f":"'Land-Based Wind'!AG94","v":0.51026748749999995},{"$f":"'Land-Based Wind'!AH94","v":0.51039473624999998},{"$f":"'Land-Based Wind'!AI94","v":0.5105219849999999},{"$f":"'Land-Based Wind'!AJ94","v":0.51064923374999993},{"$f":"'Land-Based Wind'!AK94","v":0.51077648249999996},{"$f":"'Land-Based Wind'!AL94","v":0.51090373124999999},{"$f":"'Land-Based Wind'!AM94","v":0.51103097999999991},{"$f":"'Land-Based Wind'!AN94","v":0.51115822874999994},{"$f":"'Land-Based Wind'!AO94","v":0.51128547749999986},{"$f":"'Land-Based Wind'!AP94","v":0.51141272624999989},{"$f":"'Land-Based Wind'!AQ94","v":0.51153997499999992}]
["RA3LaClass22","RD","Advanced",30,"LandbasedWind","Class2",{"$f":"'Land-Based Wind'!L95","v":0.45713399999999998},{"$f":"'Land-Based Wind'!M95","v":0.46333909090909092},{"$f":"'Land-Based Wind'!N95","v":0.46954418181818186},{"$f":"'Land-Based Wind'!O95","v":0.47574927272727269},{"$f":"'Land-Based Wind'!P95","v":0.48195436363636368},{"$f":"'Land-Based Wind'!Q95","v":0.48815945454545456},{"$f":"'Land-Based Wind'!R95","v":0.4943645454545455},{"$f":"'Land-Based Wind'!S95","v":0.50056963636363638},{"$f":"'Land-Based Wind'!T95","v":0.50677472727272732},{"$f":"'Land-Based Wind'!U95","v":0.51297981818181815},{"$f":"'Land-Based Wind'!V95","v":0.51918490909090909},{"$f":"'Land-Based Wind'!W95","v":0.52539000000000002},{"$f":"'Land-Based Wind'!X95","v":0.52617808499999996},{"$f":"'Land-Based Wind'!Y95","v":0.52696617000000001},{"$f":"'Land-Based Wind'!Z95","v":0.52775425499999995},{"$f":"'Land-Based Wind'!AA95","v":0.52854234},{"$f":"'Land-Based Wind'!AB95","v":0.52933042500000005},{"$f":"'Land-Based Wind'!AC95","v":0.5301185100000001},{"$f":"'Land-Based Wind'!AD95","v":0.53090659500000004},{"$f":"'Land-Based Wind'!AE95","v":0.53169467999999998},{"$f":"'Land-Based Wind'!AF95","v":0.53248276500000002},{"$f":"'Land-Based Wind'!AG95","v":0.53327084999999996},{"$f":"'Land-Based Wind'!AH95","v":0.53405893500000001},{"$f":"'Land-Based Wind'!AI95","v":0.53484702000000006},{"$f":"'Land-Based Wind'!AJ95","v":0.53563510500000011},{"$f":"'Land-Based Wind'!AK95","v":0.53642319000000005},{"$f":"'Land-Based Wind'!AL95","v":0.53721127499999999},{"$f":"'Land-Based Wind'!AM95","v":0.53799936000000004},{"$f":"'Land-Based Wind'!AN95","v":0.53878744499999998},{"$f":"'Land-Based Wind'!AO95","v":0.53957553000000003},{"$f":"'Land-Based Wind'!AP95","v":0.54036361499999996},{"$f":"'Land-Based Wind'!AQ95","v":0.54115170000000001}]
["RM3LaClass22","RD","Moderate",30,"LandbasedWind","Class2",{"$f":"'Land-Based Wind'!L96","v":0.45713399999999998},{"$f":"'Land-Based Wind'!M96","v":0.46089218181818181},{"$f":"'Land-Based Wind'!N96","v":0.46465036363636364},{"$f":"'Land-Based Wind'!O96","v":0.46840854545454547},{"$f":"'Land-Based Wind'!P96","v":0.47216672727272724},{"$f":"'Land-Based Wind'!Q96","v":0.47592490909090907},{"$f":"'Land-Based Wind'!R96","v":0.47968309090909095},{"$f":"'Land-Based Wind'!S96","v":0.48344127272727272},{"$f":"'Land-Based Wind'!T96","v":0.48719945454545449},{"$f":"'Land-Based Wind'!U96","v":0.49095763636363632},{"$f":"'Land-Based Wind'!V96","v":0.49471581818181815},{"$f":"'Land-Based Wind'!W96","v":0.49847399999999997},{"$f":"'Land-Based Wind'!X96","v":0.49884785549999994},{"$f":"'Land-Based Wind'!Y96","v":0.49922171099999996},{"$f":"'Land-Based Wind'!Z96","v":0.49959556649999992},{"$f":"'Land-Based Wind'!AA96","v":0.49996942199999994},{"$f":"'Land-Based Wind'!AB96","v":0.50034327749999996},{"$f":"'Land-Based Wind'!AC96","v":0.50071713299999998},{"$f":"'Land-Based Wind'!AD96","v":0.5010909885},{"$f":"'Land-Based Wind'!AE96","v":0.50146484400000002},{"$f":"'Land-Based Wind'!AF96","v":0.50183869949999993},{"$f":"'Land-Based Wind'!AG96","v":0.50221255499999995},{"$f":"'Land-Based Wind'!AH96","v":0.50258641049999997},{"$f":"'Land-Based Wind'!AI96","v":0.50296026599999999},{"$f":"'Land-Based Wind'!AJ96","v":0.50333412150000001},{"$f":"'Land-Based Wind'!AK96","v":0.50370797700000003},{"$f":"'Land-Based Wind'!AL96","v":0.50408183249999994},{"$f":"'Land-Based Wind'!AM96","v":0.50445568799999996},{"$f":"'Land-Based Wind'!AN96","v":0.50482954349999987},{"$f":"'Land-Based Wind'!AO96","v":0.50520339899999989},{"$f":"'Land-Based Wind'!AP96","v":0.50557725449999991},{"$f":"'Land-Based Wind'!AQ96","v":0.50595110999999993}]
["RC3LaClass22","RD","Conservative",30,"LandbasedWind","Class2",{"$f":"'Land-Based Wind'!L97","v":0.45713399999999998},{"$f":"'Land-Based Wind'!M97","v":0.45800054545454549},{"$f":"'Land-Based Wind'!N97","v":0.45886709090909095},{"$f":"'Land-Based Wind'!O97","v":0.45973363636363634},{"$f":"'Land-Based Wind'!P97","v":0.4606001818181818},{"$f":"'Land-Based Wind'!Q97","v":0.46146672727272725},{"$f":"'Land-Based Wind'!R97","v":0.4623332727272727},{"$f":"'Land-Based Wind'!S97","v":0.46319981818181816},{"$f":"'Land-Based Wind'!T97","v":0.46406636363636361},{"$f":"'Land-Based Wind'!U97","v":0.46493290909090912},{"$f":"'Land-Based Wind'!V97","v":0.46579945454545457},{"$f":"'Land-Based Wind'!W97","v":0.46666600000000003},{"$f":"'Land-Based Wind'!X97","v":0.46684099975000004},{"$f":"'Land-Based Wind'!Y97","v":0.46701599950000006},{"$f":"'Land-Based Wind'!Z97","v":0.46719099924999996},{"$f":"'Land-Based Wind'!AA97","v":0.46736599899999998},{"$f":"'Land-Based Wind'!AB97","v":0.46754099874999999},{"$f":"'Land-Based Wind'!AC97","v":0.46771599850000001},{"$f":"'Land-Based Wind'!AD97","v":0.46789099825000002},{"$f":"'Land-Based Wind'!AE97","v":0.46806599800000004},{"$f":"'Land-Based Wind'!AF97","v":0.46824099775000005},{"$f":"'Land-Based Wind'!AG97","v":0.46841599750000001},{"$f":"'Land-Based Wind'!AH97","v":0.46859099725000009},{"$f":"'Land-Based Wind'!AI97","v":0.46876599700000005},{"$f":"'Land-Based Wind'!AJ97","v":0.46894099675000006},{"$f":"'Land-Based Wind'!AK97","v":0.46911599650000008},{"$f":"'Land-Based Wind'!AL97","v":0.46929099624999998},{"$f":"'Land-Based Wind'!AM97","v":0.46946599600000011},{"$f":"'Land-Based Wind'!AN97","v":0.46964099575000001},{"$f":"'Land-Based Wind'!AO97","v":0.46981599550000003},{"$f":"'Land-Based Wind'!AP97","v":0.46999099525000004},{"$f":"'Land-Based Wind'!AQ97","v":0.47016599500000006}]
["RA3LaClass33","RD","Advanced",30,"LandbasedWind","Class3",{"$f":"'Land-Based Wind'!L98","v":0.44326700000000002},{"$f":"'Land-Based Wind'!M98","v":0.44946854545454545},{"$f":"'Land-Based Wind'!N98","v":0.45567009090909089},{"$f":"'Land-Based Wind'!O98","v":0.46187163636363643},{"$f":"'Land-Based Wind'!P98","v":0.46807318181818186},{"$f":"'Land-Based Wind'!Q98","v":0.47427472727272729},{"$f":"'Land-Based Wind'!R98","v":0.48047627272727278},{"$f":"'Land-Based Wind'!S98","v":0.48667781818181821},{"$f":"'Land-Based Wind'!T98","v":0.49287936363636364},{"$f":"'Land-Based Wind'!U98","v":0.49908090909090919},{"$f":"'Land-Based Wind'!V98","v":0.50528245454545462},{"$f":"'Land-Based Wind'!W98","v":0.51148400000000005},{"$f":"'Land-Based Wind'!X98","v":0.51250696800000006},{"$f":"'Land-Based Wind'!Y98","v":0.51352993600000008},{"$f":"'Land-Based Wind'!Z98","v":0.51455290400000009},{"$f":"'Land-Based Wind'!AA98","v":0.5155758720000001},{"$f":"'Land-Based Wind'!AB98","v":0.51659884000000011},{"$f":"'Land-Based Wind'!AC98","v":0.51762180800000002},{"$f":"'Land-Based Wind'!AD98","v":0.51864477600000014},{"$f":"'Land-Based Wind'!AE98","v":0.51966774400000004},{"$f":"'Land-Based Wind'!AF98","v":0.52069071200000006},{"$f":"'Land-Based Wind'!AG98","v":0.52171368000000007},{"$f":"'Land-Based Wind'!AH98","v":0.52273664800000008},{"$f":"'Land-Based Wind'!AI98","v":0.52375961600000009},{"$f":"'Land-Based Wind'!AJ98","v":0.52478258400000011},{"$f":"'Land-Based Wind'!AK98","v":0.52580555200000012},{"$f":"'Land-Based Wind'!AL98","v":0.52682852000000013},{"$f":"'Land-Based Wind'!AM98","v":0.52785148800000015},{"$f":"'Land-Based Wind'!AN98","v":0.52887445600000005},{"$f":"'Land-Based Wind'!AO98","v":0.52989742400000006},{"$f":"'Land-Based Wind'!AP98","v":0.53092039200000007},{"$f":"'Land-Based Wind'!AQ98","v":0.53194336000000009}]
["RM3LaClass33","RD","Moderate",30,"LandbasedWind","Class3",{"$f":"'Land-Based Wind'!L99","v":0.44326700000000002},{"$f":"'Land-Based Wind'!M99","v":0.4470305454545454},{"$f":"'Land-Based Wind'!N99","v":0.45079409090909089},{"$f":"'Land-Based Wind'!O99","v":0.45455763636363639},{"$f":"'Land-Based Wind'!P99","v":0.45832118181818182},{"$f":"'Land-Based Wind'!Q99","v":0.46208472727272726},{"$f":"'Land-Based Wind'!R99","v":0.46584827272727269},{"$f":"'Land-Based Wind'!S99","v":0.46961181818181819},{"$f":"'Land-Based Wind'!T99","v":0.47337536363636362},{"$f":"'Land-Based Wind'!U99","v":0.47713890909090911},{"$f":"'Land-Based Wind'!V99","v":0.48090245454545449},{"$f":"'Land-Based Wind'!W99","v":0.48466599999999999},{"$f":"'Land-Based Wind'!X99","v":0.4851506659999999},{"$f":"'Land-Based Wind'!Y99","v":0.48563533200000003},{"$f":"'Land-Based Wind'!Z99","v":0.48611999799999994},{"$f":"'Land-Based Wind'!AA99","v":0.48660466399999996},{"$f":"'Land-Based Wind'!AB99","v":0.48708932999999999},{"$f":"'Land-Based Wind'!AC99","v":0.48757399599999995},{"$f":"'Land-Based Wind'!AD99","v":0.48805866199999998},{"$f":"'Land-Based Wind'!AE99","v":0.488543328},{"$f":"'Land-Based Wind'!AF99","v":0.48902799399999991},{"$f":"'Land-Based Wind'!AG99","v":0.48951265999999993},{"$f":"'Land-Based Wind'!AH99","v":0.48999732599999996},{"$f":"'Land-Based Wind'!AI99","v":0.49048199199999998},{"$f":"'Land-Based Wind'!AJ99","v":0.49096665799999994},{"$f":"'Land-Based Wind'!AK99","v":0.49145132399999997},{"$f":"'Land-Based Wind'!AL99","v":0.49193598999999999},{"$f":"'Land-Based Wind'!AM99","v":0.49242065600000001},{"$f":"'Land-Based Wind'!AN99","v":0.49290532200000003},{"$f":"'Land-Based Wind'!AO99","v":0.49338998799999995},{"$f":"'Land-Based Wind'!AP99","v":0.49387465400000002},{"$f":"'Land-Based Wind'!AQ99","v":0.49435931999999999}]
["RC3LaClass33","RD","Conservative",30,"LandbasedWind","Class3",{"$f":"'Land-Based Wind'!L100","v":0.44326700000000002},{"$f":"'Land-Based Wind'!M100","v":0.44418454545454544},{"$f":"'Land-Based Wind'!N100","v":0.44510209090909092},{"$f":"'Land-Based Wind'!O100","v":0.4460196363636364},{"$f":"'Land-Based Wind'!P100","v":0.44693718181818182},{"$f":"'Land-Based Wind'!Q100","v":0.44785472727272724},{"$f":"'Land-Based Wind'!R100","v":0.44877227272727271},{"$f":"'Land-Based Wind'!S100","v":0.44968981818181819},{"$f":"'Land-Based Wind'!T100","v":0.45060736363636361},{"$f":"'Land-Based Wind'!U100","v":0.45152490909090909},{"$f":"'Land-Based Wind'!V100","v":0.45244245454545451},{"$f":"'Land-Based Wind'!W100","v":0.45335999999999999},{"$f":"'Land-Based Wind'!X100","v":0.45358668000000002},{"$f":"'Land-Based Wind'!Y100","v":0.45381336},{"$f":"'Land-Based Wind'!Z100","v":0.45404004000000003},{"$f":"'Land-Based Wind'!AA100","v":0.45426672000000001},{"$f":"'Land-Based Wind'!AB100","v":0.45449339999999994},{"$f":"'Land-Based Wind'!AC100","v":0.45472007999999997},{"$f":"'Land-Based Wind'!AD100","v":0.45494676000000001},{"$f":"'Land-Based Wind'!AE100","v":0.45517343999999998},{"$f":"'Land-Based Wind'!AF100","v":0.45540012000000002},{"$f":"'Land-Based Wind'!AG100","v":0.4556268},{"$f":"'Land-Based Wind'!AH100","v":0.45585348000000003},{"$f":"'Land-Based Wind'!AI100","v":0.45608015999999996},{"$f":"'Land-Based Wind'!AJ100","v":0.45630684000000005},{"$f":"'Land-Based Wind'!AK100","v":0.45653351999999997},{"$f":"'Land-Based Wind'!AL100","v":0.45676020000000001},{"$f":"'Land-Based Wind'!AM100","v":0.45698687999999998},{"$f":"'Land-Based Wind'!AN100","v":0.45721356000000002},{"$f":"'Land-Based Wind'!AO100","v":0.45744024000000005},{"$f":"'Land-Based Wind'!AP100","v":0.45766692000000003},{"$f":"'Land-Based Wind'!AQ100","v":0.45789360000000001}]
["RA3LaClass44","RD","Advanced",30,"LandbasedWind","Class4",{"$f":"'Land-Based Wind'!L101","v":0.42975000000000002},{"$f":"'Land-Based Wind'!M101","v":0.43590863636363636},{"$f":"'Land-Based Wind'!N101","v":0.44206727272727275},{"$f":"'Land-Based Wind'!O101","v":0.44822590909090909},{"$f":"'Land-Based Wind'!P101","v":0.45438454545454549},{"$f":"'Land-Based Wind'!Q101","v":0.46054318181818182},{"$f":"'Land-Based Wind'!R101","v":0.46670181818181822},{"$f":"'Land-Based Wind'!S101","v":0.47286045454545461},{"$f":"'Land-Based Wind'!T101","v":0.47901909090909095},{"$f":"'Land-Based Wind'!U101","v":0.48517772727272723},{"$f":"'Land-Based Wind'!V101","v":0.49133636363636363},{"$f":"'Land-Based Wind'!W101","v":0.49749500000000002},{"$f":"'Land-Based Wind'!X101","v":0.49873873749999997},{"$f":"'Land-Based Wind'!Y101","v":0.49998247500000004},{"$f":"'Land-Based Wind'!Z101","v":0.50122621249999999},{"$f":"'Land-Based Wind'!AA101","v":0.50246995000000005},{"$f":"'Land-Based Wind'!AB101","v":0.50371368750000012},{"$f":"'Land-Based Wind'!AC101","v":0.50495742500000007},{"$f":"'Land-Based Wind'!AD101","v":0.50620116250000002},{"$f":"'Land-Based Wind'!AE101","v":0.50744490000000009},{"$f":"'Land-Based Wind'!AF101","v":0.50868863750000004},{"$f":"'Land-Based Wind'!AG101","v":0.50993237499999999},{"$f":"'Land-Based Wind'!AH101","v":0.51117611250000006},{"$f":"'Land-Based Wind'!AI101","v":0.51241985000000001},{"$f":"'Land-Based Wind'!AJ101","v":0.51366358750000007},{"$f":"'Land-Based Wind'!AK101","v":0.51490732500000003},{"$f":"'Land-Based Wind'!AL101","v":0.51615106249999998},{"$f":"'Land-Based Wind'!AM101","v":0.51739480000000015},{"$f":"'Land-Based Wind'!AN101","v":0.5186385375},{"$f":"'Land-Based Wind'!AO101","v":0.51988227500000006},{"$f":"'Land-Based Wind'!AP101","v":0.52112601250000012},{"$f":"'Land-Based Wind'!AQ101","v":0.52236975000000008}]
["RM3LaClass44","RD","Moderate",30,"LandbasedWind","Class4",{"$f":"'Land-Based Wind'!L102","v":0.42975000000000002},{"$f":"'Land-Based Wind'!M102","v":0.4334643636363637},{"$f":"'Land-Based Wind'!N102","v":0.43717872727272727},{"$f":"'Land-Based Wind'!O102","v":0.4408930909090909},{"$f":"'Land-Based Wind'!P102","v":0.44460745454545453},{"$f":"'Land-Based Wind'!Q102","v":0.44832181818181821},{"$f":"'Land-Based Wind'!R102","v":0.45203618181818184},{"$f":"'Land-Based Wind'!S102","v":0.45575054545454546},{"$f":"'Land-Based Wind'!T102","v":0.45946490909090909},{"$f":"'Land-Based Wind'!U102","v":0.46317927272727277},{"$f":"'Land-Based Wind'!V102","v":0.4668936363636364},{"$f":"'Land-Based Wind'!W102","v":0.47060800000000003},{"$f":"'Land-Based Wind'!X102","v":0.47119625999999998},{"$f":"'Land-Based Wind'!Y102","v":0.47178452000000004},{"$f":"'Land-Based Wind'!Z102","v":0.47237278000000005},{"$f":"'Land-Based Wind'!AA102","v":0.47296104000000005},{"$f":"'Land-Based Wind'!AB102","v":0.47354930000000001},{"$f":"'Land-Based Wind'!AC102","v":0.47413756000000007},{"$f":"'Land-Based Wind'!AD102","v":0.47472582000000002},{"$f":"'Land-Based Wind'!AE102","v":0.47531408000000008},{"$f":"'Land-Based Wind'!AF102","v":0.47590234000000003},{"$f":"'Land-Based Wind'!AG102","v":0.47649059999999999},{"$f":"'Land-Based Wind'!AH102","v":0.47707886000000005},{"$f":"'Land-Based Wind'!AI102","v":0.47766712},{"$f":"'Land-Based Wind'!AJ102","v":0.47825538000000006},{"$f":"'Land-Based Wind'!AK102","v":0.47884364000000001},{"$f":"'Land-Based Wind'!AL102","v":0.47943189999999997},{"$f":"'Land-Based Wind'!AM102","v":0.48002016000000003},{"$f":"'Land-Based Wind'!AN102","v":0.48060842000000009},{"$f":"'Land-Based Wind'!AO102","v":0.48119668000000004},{"$f":"'Land-Based Wind'!AP102","v":0.48178493999999999},{"$f":"'Land-Based Wind'!AQ102","v":0.4823732}]
["RC3LaClass44","RD","Conservative",30,"LandbasedWind","Class4",{"$f":"'Land-Based Wind'!L103","v":0.42975000000000002},{"$f":"'Land-Based Wind'!M103","v":0.4306817272727273},{"$f":"'Land-Based Wind'!N103","v":0.43161345454545452},{"$f":"'Land-Based Wind'!O103","v":0.4325451818181818},{"$f":"'Land-Based Wind'!P103","v":0.43347690909090913},{"$f":"'Land-Based Wind'!Q103","v":0.4344086363636363},{"$f":"'Land-Based Wind'!R103","v":0.43534036363636358},{"$f":"'Land-Based Wind'!S103","v":0.43627209090909091},{"$f":"'Land-Based Wind'!T103","v":0.43720381818181814},{"$f":"'Land-Based Wind'!U103","v":0.43813554545454542},{"$f":"'Land-Based Wind'!V103","v":0.43906727272727275},{"$f":"'Land-Based Wind'!W103","v":0.43999899999999997},{"$f":"'Land-Based Wind'!X103","v":0.440273999375},{"$f":"'Land-Based Wind'!Y103","v":0.44054899874999992},{"$f":"'Land-Based Wind'!Z103","v":0.44082399812499995},{"$f":"'Land-Based Wind'!AA103","v":0.44109899749999998},{"$f":"'Land-Based Wind'!AB103","v":0.4413739968749999},{"$f":"'Land-Based Wind'!AC103","v":0.44164899624999998},{"$f":"'Land-Based Wind'!AD103","v":0.44192399562499995},{"$f":"'Land-Based Wind'!AE103","v":0.44219899499999993},{"$f":"'Land-Based Wind'!AF103","v":0.44247399437499996},{"$f":"'Land-Based Wind'!AG103","v":0.44274899374999988},{"$f":"'Land-Based Wind'!AH103","v":0.44302399312500002},{"$f":"'Land-Based Wind'!AI103","v":0.44329899249999993},{"$f":"'Land-Based Wind'!AJ103","v":0.44357399187499996},{"$f":"'Land-Based Wind'!AK103","v":0.44384899124999999},{"$f":"'Land-Based Wind'!AL103","v":0.44412399062499996},{"$f":"'Land-Based Wind'!AM103","v":0.44439898999999994},{"$f":"'Land-Based Wind'!AN103","v":0.44467398937499991},{"$f":"'Land-Based Wind'!AO103","v":0.44494898874999994},{"$f":"'Land-Based Wind'!AP103","v":0.44522398812499997},{"$f":"'Land-Based Wind'!AQ103","v":0.44549898749999994}]
["RA3LaClass55","RD","Advanced",30,"LandbasedWind","Class5",{"$f":"'Land-Based Wind'!L104","v":0.41290900000000003},{"$f":"'Land-Based Wind'!M104","v":0.4189967272727273},{"$f":"'Land-Based Wind'!N104","v":0.42508445454545457},{"$f":"'Land-Based Wind'!O104","v":0.43117218181818179},{"$f":"'Land-Based Wind'!P104","v":0.43725990909090912},{"$f":"'Land-Based Wind'!Q104","v":0.44334763636363644},{"$f":"'Land-Based Wind'!R104","v":0.44943536363636372},{"$f":"'Land-Based Wind'!S104","v":0.45552309090909093},{"$f":"'Land-Based Wind'!T104","v":0.46161081818181821},{"$f":"'Land-Based Wind'!U104","v":0.46769854545454542},{"$f":"'Land-Based Wind'!V104","v":0.47378627272727275},{"$f":"'Land-Based Wind'!W104","v":0.47987400000000002},{"$f":"'Land-Based Wind'!X104","v":0.48131362200000005},{"$f":"'Land-Based Wind'!Y104","v":0.48275324399999997},{"$f":"'Land-Based Wind'!Z104","v":0.48419286600000006},{"$f":"'Land-Based Wind'!AA104","v":0.48563248800000008},{"$f":"'Land-Based Wind'!AB104","v":0.48707211000000006},{"$f":"'Land-Based Wind'!AC104","v":0.48851173199999998},{"$f":"'Land-Based Wind'!AD104","v":0.48995135400000012},{"$f":"'Land-Based Wind'!AE104","v":0.49139097600000003},{"$f":"'Land-Based Wind'!AF104","v":0.49283059800000001},{"$f":"'Land-Based Wind'!AG104","v":0.49427022000000004},{"$f":"'Land-Based Wind'!AH104","v":0.49570984200000001},{"$f":"'Land-Based Wind'!AI104","v":0.49714946400000004},{"$f":"'Land-Based Wind'!AJ104","v":0.49858908600000007},{"$f":"'Land-Based Wind'!AK104","v":0.5000287080000001},{"$f":"'Land-Based Wind'!AL104","v":0.50146833000000002},{"$f":"'Land-Based Wind'!AM104","v":0.50290795200000005},{"$f":"'Land-Based Wind'!AN104","v":0.50434757400000008},{"$f":"'Land-Based Wind'!AO104","v":0.50578719599999999},{"$f":"'Land-Based Wind'!AP104","v":0.50722681800000013},{"$f":"'Land-Based Wind'!AQ104","v":0.50866644000000005}]
["RM3LaClass55","RD","Moderate",30,"LandbasedWind","Class5",{"$f":"'Land-Based Wind'!L105","v":0.41290900000000003},{"$f":"'Land-Based Wind'!M105","v":0.41655954545454549},{"$f":"'Land-Based Wind'!N105","v":0.42021009090909089},{"$f":"'Land-Based Wind'!O105","v":0.42386063636363641},{"$f":"'Land-Based Wind'!P105","v":0.42751118181818182},{"$f":"'Land-Based Wind'!Q105","v":0.43116172727272734},{"$f":"'Land-Based Wind'!R105","v":0.43481227272727274},{"$f":"'Land-Based Wind'!S105","v":0.43846281818181815},{"$f":"'Land-Based Wind'!T105","v":0.44211336363636367},{"$f":"'Land-Based Wind'!U105","v":0.44576390909090907},{"$f":"'Land-Based Wind'!V105","v":0.44941445454545453},{"$f":"'Land-Based Wind'!W105","v":0.453065},{"$f":"'Land-Based Wind'!X105","v":0.45374459750000007},{"$f":"'Land-Based Wind'!Y105","v":0.45442419499999998},{"$f":"'Land-Based Wind'!Z105","v":0.45510379249999999},{"$f":"'Land-Based Wind'!AA105","v":0.45578339000000001},{"$f":"'Land-Based Wind'!AB105","v":0.45646298750000003},{"$f":"'Land-Based Wind'!AC105","v":0.45714258499999999},{"$f":"'Land-Based Wind'!AD105","v":0.45782218250000001},{"$f":"'Land-Based Wind'!AE105","v":0.45850178000000003},{"$f":"'Land-Based Wind'!AF105","v":0.45918137750000004},{"$f":"'Land-Based Wind'!AG105","v":0.45986097499999995},{"$f":"'Land-Based Wind'!AH105","v":0.46054057250000008},{"$f":"'Land-Based Wind'!AI105","v":0.46122016999999998},{"$f":"'Land-Based Wind'!AJ105","v":0.4618997675},{"$f":"'Land-Based Wind'!AK105","v":0.46257936500000002},{"$f":"'Land-Based Wind'!AL105","v":0.46325896249999998},{"$f":"'Land-Based Wind'!AM105","v":0.46393856},{"$f":"'Land-Based Wind'!AN105","v":0.46461815750000002},{"$f":"'Land-Based Wind'!AO105","v":0.46529775500000004},{"$f":"'Land-Based Wind'!AP105","v":0.46597735250000005},{"$f":"'Land-Based Wind'!AQ105","v":0.46665695000000001}]
["RC3LaClass55","RD","Conservative",30,"LandbasedWind","Class5",{"$f":"'Land-Based Wind'!L106","v":0.41290900000000003},{"$f":"'Land-Based Wind'!M106","v":0.41385700000000009},{"$f":"'Land-Based Wind'!N106","v":0.41480499999999998},{"$f":"'Land-Based Wind'!O106","v":0.41575299999999998},{"$f":"'Land-Based Wind'!P106","v":0.41670099999999999},{"$f":"'Land-Based Wind'!Q106","v":0.41764899999999999},{"$f":"'Land-Based Wind'!R106","v":0.41859700000000005},{"$f":"'Land-Based Wind'!S106","v":0.41954500000000006},{"$f":"'Land-Based Wind'!T106","v":0.42049300000000006},{"$f":"'Land-Based Wind'!U106","v":0.42144100000000007},{"$f":"'Land-Based Wind'!V106","v":0.42238899999999996},{"$f":"'Land-Based Wind'!W106","v":0.42333700000000002},{"$f":"'Land-Based Wind'!X106","v":0.42365450274999999},{"$f":"'Land-Based Wind'!Y106","v":0.42397200550000003},{"$f":"'Land-Based Wind'!Z106","v":0.42428950825000006},{"$f":"'Land-Based Wind'!AA106","v":0.42460701099999998},{"$f":"'Land-Based Wind'!AB106","v":0.42492451375000001},{"$f":"'Land-Based Wind'!AC106","v":0.42524201650000004},{"$f":"'Land-Based Wind'!AD106","v":0.42555951924999996},{"$f":"'Land-Based Wind'!AE106","v":0.42587702199999999},{"$f":"'Land-Based Wind'!AF106","v":0.42619452474999997},{"$f":"'Land-Based Wind'!AG106","v":0.42651202749999995},{"$f":"'Land-Based Wind'!AH106","v":0.42682953025000003},{"$f":"'Land-Based Wind'!AI106","v":0.42714703299999995},{"$f":"'Land-Based Wind'!AJ106","v":0.42746453574999999},{"$f":"'Land-Based Wind'!AK106","v":0.42778203850000002},{"$f":"'Land-Based Wind'!AL106","v":0.42809954125000005},{"$f":"'Land-Based Wind'!AM106","v":0.42841704399999997},{"$f":"'Land-Based Wind'!AN106","v":0.42873454675},{"$f":"'Land-Based Wind'!AO106","v":0.42905204949999998},{"$f":"'Land-Based Wind'!AP106","v":0.42936955225000001},{"$f":"'Land-Based Wind'!AQ106","v":0.42968705499999998}]
["RA3LaClass66","RD","Advanced",30,"LandbasedWind","Class6",{"$f":"'Land-Based Wind'!L107","v":0.38662000000000002},{"$f":"'Land-Based Wind'!M107","v":0.39258609090909091},{"$f":"'Land-Based Wind'!N107","v":0.39855218181818181},{"$f":"'Land-Based Wind'!O107","v":0.40451827272727275},{"$f":"'Land-Based Wind'!P107","v":0.41048436363636365},{"$f":"'Land-Based Wind'!Q107","v":0.4164504545454546},{"$f":"'Land-Based Wind'!R107","v":0.42241654545454549},{"$f":"'Land-Based Wind'!S107","v":0.42838263636363644},{"$f":"'Land-Based Wind'!T107","v":0.43434872727272733},{"$f":"'Land-Based Wind'!U107","v":0.44031481818181822},{"$f":"'Land-Based Wind'!V107","v":0.44628090909090906},{"$f":"'Land-Based Wind'!W107","v":0.45224700000000001},{"$f":"'Land-Based Wind'!X107","v":0.45382986450000001},{"$f":"'Land-Based Wind'!Y107","v":0.45541272900000002},{"$f":"'Land-Based Wind'!Z107","v":0.45699559350000002},{"$f":"'Land-Based Wind'!AA107","v":0.45857845800000002},{"$f":"'Land-Based Wind'!AB107","v":0.46016132250000003},{"$f":"'Land-Based Wind'!AC107","v":0.46174418700000003},{"$f":"'Land-Based Wind'!AD107","v":0.46332705149999998},{"$f":"'Land-Based Wind'!AE107","v":0.46490991600000003},{"$f":"'Land-Based Wind'!AF107","v":0.46649278049999998},{"$f":"'Land-Based Wind'!AG107","v":0.46807564500000004},{"$f":"'Land-Based Wind'!AH107","v":0.46965850949999999},{"$f":"'Land-Based Wind'!AI107","v":0.47124137400000005},{"$f":"'Land-Based Wind'!AJ107","v":0.47282423850000005},{"$f":"'Land-Based Wind'!AK107","v":0.47440710300000005},{"$f":"'Land-Based Wind'!AL107","v":0.4759899675},{"$f":"'Land-Based Wind'!AM107","v":0.477572832},{"$f":"'Land-Based Wind'!AN107","v":0.47915569650000001},{"$f":"'Land-Based Wind'!AO107","v":0.48073856100000001},{"$f":"'Land-Based Wind'!AP107","v":0.48232142550000001},{"$f":"'Land-Based Wind'!AQ107","v":0.48390429000000001}]
["RM3LaClass66","RD","Moderate",30,"LandbasedWind","Class6",{"$f":"'Land-Based Wind'!L108","v":0.38662000000000002},{"$f":"'Land-Based Wind'!M108","v":0.39054527272727274},{"$f":"'Land-Based Wind'!N108","v":0.39447054545454546},{"$f":"'Land-Based Wind'!O108","v":0.39839581818181818},{"$f":"'Land-Based Wind'!P108","v":0.40232109090909096},{"$f":"'Land-Based Wind'!Q108","v":0.40624636363636363},{"$f":"'Land-Based Wind'!R108","v":0.41017163636363646},{"$f":"'Land-Based Wind'!S108","v":0.41409690909090907},{"$f":"'Land-Based Wind'!T108","v":0.41802218181818185},{"$f":"'Land-Based Wind'!U108","v":0.42194745454545457},{"$f":"'Land-Based Wind'!V108","v":0.42587272727272724},{"$f":"'Land-Based Wind'!W108","v":0.42979800000000001},{"$f":"'Land-Based Wind'!X108","v":0.43055014650000001},{"$f":"'Land-Based Wind'!Y108","v":0.431302293},{"$f":"'Land-Based Wind'!Z108","v":0.4320544395},{"$f":"'Land-Based Wind'!AA108","v":0.43280658599999999},{"$f":"'Land-Based Wind'!AB108","v":0.43355873250000004},{"$f":"'Land-Based Wind'!AC108","v":0.43431087900000004},{"$f":"'Land-Based Wind'!AD108","v":0.43506302550000003},{"$f":"'Land-Based Wind'!AE108","v":0.43581517200000003},{"$f":"'Land-Based Wind'!AF108","v":0.43656731850000002},{"$f":"'Land-Based Wind'!AG108","v":0.43731946500000002},{"$f":"'Land-Based Wind'!AH108","v":0.43807161150000001},{"$f":"'Land-Based Wind'!AI108","v":0.43882375800000001},{"$f":"'Land-Based Wind'!AJ108","v":0.4395759045},{"$f":"'Land-Based Wind'!AK108","v":0.440328051},{"$f":"'Land-Based Wind'!AL108","v":0.44108019749999999},{"$f":"'Land-Based Wind'!AM108","v":0.44183234399999999},{"$f":"'Land-Based Wind'!AN108","v":0.44258449049999998},{"$f":"'Land-Based Wind'!AO108","v":0.44333663699999998},{"$f":"'Land-Based Wind'!AP108","v":0.44408878349999997},{"$f":"'Land-Based Wind'!AQ108","v":0.44484092999999997}]
["RC3LaClass66","RD","Conservative",30,"LandbasedWind","Class6",{"$f":"'Land-Based Wind'!L109","v":0.38662000000000002},{"$f":"'Land-Based Wind'!M109","v":0.3876024545454545},{"$f":"'Land-Based Wind'!N109","v":0.38858490909090909},{"$f":"'Land-Based Wind'!O109","v":0.38956736363636363},{"$f":"'Land-Based Wind'!P109","v":0.39054981818181816},{"$f":"'Land-Based Wind'!Q109","v":0.39153227272727276},{"$f":"'Land-Based Wind'!R109","v":0.39251472727272729},{"$f":"'Land-Based Wind'!S109","v":0.39349718181818183},{"$f":"'Land-Based Wind'!T109","v":0.39447963636363637},{"$f":"'Land-Based Wind'!U109","v":0.3954620909090909},{"$f":"'Land-Based Wind'!V109","v":0.39644454545454538},{"$f":"'Land-Based Wind'!W109","v":0.39742699999999997},{"$f":"'Land-Based Wind'!X109","v":0.39777474862499995},{"$f":"'Land-Based Wind'!Y109","v":0.39812249724999998},{"$f":"'Land-Based Wind'!Z109","v":0.39847024587500002},{"$f":"'Land-Based Wind'!AA109","v":0.39881799449999999},{"$f":"'Land-Based Wind'!AB109","v":0.39916574312499997},{"$f":"'Land-Based Wind'!AC109","v":0.39951349174999995},{"$f":"'Land-Based Wind'!AD109","v":0.39986124037500004},{"$f":"'Land-Based Wind'!AE109","v":0.40020898899999996},{"$f":"'Land-Based Wind'!AF109","v":0.40055673762499994},{"$f":"'Land-Based Wind'!AG109","v":0.40090448624999997},{"$f":"'Land-Based Wind'!AH109","v":0.401252234875},{"$f":"'Land-Based Wind'!AI109","v":0.40159998350000004},{"$f":"'Land-Based Wind'!AJ109","v":0.40194773212500001},{"$f":"'Land-Based Wind'!AK109","v":0.40229548074999999},{"$f":"'Land-Based Wind'!AL109","v":0.40264322937500002},{"$f":"'Land-Based Wind'!AM109","v":0.40299097800000006},{"$f":"'Land-Based Wind'!AN109","v":0.40333872662500003},{"$f":"'Land-Based Wind'!AO109","v":0.40368647524999995},{"$f":"'Land-Based Wind'!AP109","v":0.40403422387499999},{"$f":"'Land-Based Wind'!AQ109","v":0.40438197250000002}]
["RA3LaClass77","RD","Advanced",30,"LandbasedWind","Class7",{"$f":"'Land-Based Wind'!L110","v":0.35230400000000001},{"$f":"'Land-Based Wind'!M110","v":0.35804654545454545},{"$f":"'Land-Based Wind'!N110","v":0.36378909090909095},{"$f":"'Land-Based Wind'!O110","v":0.36953163636363634},{"$f":"'Land-Based Wind'!P110","v":0.37527418181818178},{"$f":"'Land-Based Wind'!Q110","v":0.38101672727272723},{"$f":"'Land-Based Wind'!R110","v":0.38675927272727273},{"$f":"'Land-Based Wind'!S110","v":0.39250181818181817},{"$f":"'Land-Based Wind'!T110","v":0.39824436363636367},{"$f":"'Land-Based Wind'!U110","v":0.40398690909090912},{"$f":"'Land-Based Wind'!V110","v":0.40972945454545456},{"$f":"'Land-Based Wind'!W110","v":0.41547200000000001},{"$f":"'Land-Based Wind'!X110","v":0.41713388800000006},{"$f":"'Land-Based Wind'!Y110","v":0.41879577599999995},{"$f":"'Land-Based Wind'!Z110","v":0.42045766400000001},{"$f":"'Land-Based Wind'!AA110","v":0.42211955200000001},{"$f":"'Land-Based Wind'!AB110","v":0.42378143999999995},{"$f":"'Land-Based Wind'!AC110","v":0.42544332800000007},{"$f":"'Land-Based Wind'!AD110","v":0.42710521600000001},{"$f":"'Land-Based Wind'!AE110","v":0.42876710400000001},{"$f":"'Land-Based Wind'!AF110","v":0.43042899200000007},{"$f":"'Land-Based Wind'!AG110","v":0.43209087999999995},{"$f":"'Land-Based Wind'!AH110","v":0.43375276800000001},{"$f":"'Land-Based Wind'!AI110","v":0.43541465600000001},{"$f":"'Land-Based Wind'!AJ110","v":0.43707654399999996},{"$f":"'Land-Based Wind'!AK110","v":0.43873843200000007},{"$f":"'Land-Based Wind'!AL110","v":0.44040032000000001},{"$f":"'Land-Based Wind'!AM110","v":0.44206220800000001},{"$f":"'Land-Based Wind'!AN110","v":0.44372409600000007},{"$f":"'Land-Based Wind'!AO110","v":0.44538598400000007},{"$f":"'Land-Based Wind'!AP110","v":0.44704787200000001},{"$f":"'Land-Based Wind'!AQ110","v":0.44870976000000001}]
["RM3LaClass77","RD","Moderate",30,"LandbasedWind","Class7",{"$f":"'Land-Based Wind'!L111","v":0.35230400000000001},{"$f":"'Land-Based Wind'!M111","v":0.35570545454545455},{"$f":"'Land-Based Wind'!N111","v":0.35910690909090914},{"$f":"'Land-Based Wind'!O111","v":0.36250836363636368},{"$f":"'Land-Based Wind'!P111","v":0.36590981818181817},{"$f":"'Land-Based Wind'!Q111","v":0.36931127272727271},{"$f":"'Land-Based Wind'!R111","v":0.37271272727272731},{"$f":"'Land-Based Wind'!S111","v":0.37611418181818179},{"$f":"'Land-Based Wind'!T111","v":0.37951563636363639},{"$f":"'Land-Based Wind'!U111","v":0.38291709090909093},{"$f":"'Land-Based Wind'!V111","v":0.38631854545454547},{"$f":"'Land-Based Wind'!W111","v":0.38972000000000001},{"$f":"'Land-Based Wind'!X111","v":0.39049944000000003},{"$f":"'Land-Based Wind'!Y111","v":0.39127888000000005},{"$f":"'Land-Based Wind'!Z111","v":0.39205831999999996},{"$f":"'Land-Based Wind'!AA111","v":0.39283776000000004},{"$f":"'Land-Based Wind'!AB111","v":0.39361720000000006},{"$f":"'Land-Based Wind'!AC111","v":0.39439663999999997},{"$f":"'Land-Based Wind'!AD111","v":0.39517608000000004},{"$f":"'Land-Based Wind'!AE111","v":0.39595552000000001},{"$f":"'Land-Based Wind'!AF111","v":0.39673496000000003},{"$f":"'Land-Based Wind'!AG111","v":0.39751440000000005},{"$f":"'Land-Based Wind'!AH111","v":0.39829384000000001},{"$f":"'Land-Based Wind'!AI111","v":0.39907327999999997},{"$f":"'Land-Based Wind'!AJ111","v":0.39985272000000005},{"$f":"'Land-Based Wind'!AK111","v":0.40063215999999996},{"$f":"'Land-Based Wind'!AL111","v":0.40141160000000004},{"$f":"'Land-Based Wind'!AM111","v":0.40219104000000006},{"$f":"'Land-Based Wind'!AN111","v":0.40297048000000002},{"$f":"'Land-Based Wind'!AO111","v":0.40374991999999998},{"$f":"'Land-Based Wind'!AP111","v":0.40452936},{"$f":"'Land-Based Wind'!AQ111","v":0.40530880000000002}]
["RC3LaClass77","RD","Conservative",30,"LandbasedWind","Class7",{"$f":"'Land-Based Wind'!L112","v":0.35230400000000001},{"$f":"'Land-Based Wind'!M112","v":0.35330572727272724},{"$f":"'Land-Based Wind'!N112","v":0.35430745454545459},{"$f":"'Land-Based Wind'!O112","v":0.35530918181818183},{"$f":"'Land-Based Wind'!P112","v":0.35631090909090907},{"$f":"'Land-Based Wind'!Q112","v":0.35731263636363636},{"$f":"'Land-Based Wind'!R112","v":0.35831436363636365},{"$f":"'Land-Based Wind'!S112","v":0.35931609090909089},{"$f":"'Land-Based Wind'!T112","v":0.36031781818181818},{"$f":"'Land-Based Wind'!U112","v":0.36131954545454542},{"$f":"'Land-Based Wind'!V112","v":0.36232127272727277},{"$f":"'Land-Based Wind'!W112","v":0.36332300000000001},{"$f":"'Land-Based Wind'!X112","v":0.36368632299999998},{"$f":"'Land-Based Wind'!Y112","v":0.364049646},{"$f":"'Land-Based Wind'!Z112","v":0.36441296900000003},{"$f":"'Land-Based Wind'!AA112","v":0.364776292},{"$f":"'Land-Based Wind'!AB112","v":0.36513961500000003},{"$f":"'Land-Based Wind'!AC112","v":0.365502938},{"$f":"'Land-Based Wind'!AD112","v":0.36586626100000003},{"$f":"'Land-Based Wind'!AE112","v":0.366229584},{"$f":"'Land-Based Wind'!AF112","v":0.36659290700000002},{"$f":"'Land-Based Wind'!AG112","v":0.36695623000000005},{"$f":"'Land-Based Wind'!AH112","v":0.36731955300000002},{"$f":"'Land-Based Wind'!AI112","v":0.36768287600000005},{"$f":"'Land-Based Wind'!AJ112","v":0.36804619900000002},{"$f":"'Land-Based Wind'!AK112","v":0.36840952199999999},{"$f":"'Land-Based Wind'!AL112","v":0.36877284500000007},{"$f":"'Land-Based Wind'!AM112","v":0.36913616800000004},{"$f":"'Land-Based Wind'!AN112","v":0.36949949100000001},{"$f":"'Land-Based Wind'!AO112","v":0.36986281400000004},{"$f":"'Land-Based Wind'!AP112","v":0.37022613700000007},{"$f":"'Land-Based Wind'!AQ112","v":0.37058946000000004}]
["RA3LaClass88","RD","Advanced",30,"LandbasedWind","Class8",{"$f":"'Land-Based Wind'!L113","v":0.31103599999999998},{"$f":"'Land-Based Wind'!M113","v":0.31645118181818183},{"$f":"'Land-Based Wind'!N113","v":0.32186636363636362},{"$f":"'Land-Based Wind'!O113","v":0.32728154545454546},{"$f":"'Land-Based Wind'!P113","v":0.33269672727272726},{"$f":"'Land-Based Wind'!Q113","v":0.33811190909090905},{"$f":"'Land-Based Wind'!R113","v":0.34352709090909089},{"$f":"'Land-Based Wind'!S113","v":0.34894227272727274},{"$f":"'Land-Based Wind'!T113","v":0.35435745454545453},{"$f":"'Land-Based Wind'!U113","v":0.35977263636363638},{"$f":"'Land-Based Wind'!V113","v":0.36518781818181817},{"$f":"'Land-Based Wind'!W113","v":0.37060300000000002},{"$f":"'Land-Based Wind'!X113","v":0.37227071350000002},{"$f":"'Land-Based Wind'!Y113","v":0.37393842700000002},{"$f":"'Land-Based Wind'!Z113","v":0.37560614050000002},{"$f":"'Land-Based Wind'!AA113","v":0.37727385400000002},{"$f":"'Land-Based Wind'!AB113","v":0.37894156750000002},{"$f":"'Land-Based Wind'!AC113","v":0.38060928100000002},{"$f":"'Land-Based Wind'!AD113","v":0.38227699450000002},{"$f":"'Land-Based Wind'!AE113","v":0.38394470800000002},{"$f":"'Land-Based Wind'!AF113","v":0.38561242150000002},{"$f":"'Land-Based Wind'!AG113","v":0.38728013500000003},{"$f":"'Land-Based Wind'!AH113","v":0.38894784850000003},{"$f":"'Land-Based Wind'!AI113","v":0.39061556200000003},{"$f":"'Land-Based Wind'!AJ113","v":0.39228327550000003},{"$f":"'Land-Based Wind'!AK113","v":0.39395098900000003},{"$f":"'Land-Based Wind'!AL113","v":0.39561870250000003},{"$f":"'Land-Based Wind'!AM113","v":0.39728641600000003},{"$f":"'Land-Based Wind'!AN113","v":0.39895412950000003},{"$f":"'Land-Based Wind'!AO113","v":0.40062184300000003},{"$f":"'Land-Based Wind'!AP113","v":0.40228955650000009},{"$f":"'Land-Based Wind'!AQ113","v":0.40395727000000003}]
["RM3LaClass88","RD","Moderate",30,"LandbasedWind","Class8",{"$f":"'Land-Based Wind'!L114","v":0.31103599999999998},{"$f":"'Land-Based Wind'!M114","v":0.31421363636363636},{"$f":"'Land-Based Wind'!N114","v":0.31739127272727274},{"$f":"'Land-Based Wind'!O114","v":0.32056890909090907},{"$f":"'Land-Based Wind'!P114","v":0.32374654545454545},{"$f":"'Land-Based Wind'!Q114","v":0.32692418181818184},{"$f":"'Land-Based Wind'!R114","v":0.33010181818181822},{"$f":"'Land-Based Wind'!S114","v":0.33327945454545455},{"$f":"'Land-Based Wind'!T114","v":0.33645709090909093},{"$f":"'Land-Based Wind'!U114","v":0.33963472727272725},{"$f":"'Land-Based Wind'!V114","v":0.34281236363636364},{"$f":"'Land-Based Wind'!W114","v":0.34599000000000002},{"$f":"'Land-Based Wind'!X114","v":0.34676847750000001},{"$f":"'Land-Based Wind'!Y114","v":0.34754695499999999},{"$f":"'Land-Based Wind'!Z114","v":0.34832543250000003},{"$f":"'Land-Based Wind'!AA114","v":0.34910391000000002},{"$f":"'Land-Based Wind'!AB114","v":0.3498823875},{"$f":"'Land-Based Wind'!AC114","v":0.35066086500000004},{"$f":"'Land-Based Wind'!AD114","v":0.35143934250000008},{"$f":"'Land-Based Wind'!AE114","v":0.35221782000000001},{"$f":"'Land-Based Wind'!AF114","v":0.3529962975},{"$f":"'Land-Based Wind'!AG114","v":0.35377477500000004},{"$f":"'Land-Based Wind'!AH114","v":0.35455325250000003},{"$f":"'Land-Based Wind'!AI114","v":0.35533173000000001},{"$f":"'Land-Based Wind'!AJ114","v":0.3561102075},{"$f":"'Land-Based Wind'!AK114","v":0.35688868500000004},{"$f":"'Land-Based Wind'!AL114","v":0.35766716250000002},{"$f":"'Land-Based Wind'!AM114","v":0.35844564000000001},{"$f":"'Land-Based Wind'!AN114","v":0.3592241175},{"$f":"'Land-Based Wind'!AO114","v":0.36000259499999998},{"$f":"'Land-Based Wind'!AP114","v":0.36078107250000002},{"$f":"'Land-Based Wind'!AQ114","v":0.36155955000000001}]
["RC3LaClass88","RD","Conservative",30,"LandbasedWind","Class8",{"$f":"'Land-Based Wind'!L115","v":0.31103599999999998},{"$f":"'Land-Based Wind'!M115","v":0.31203327272727271},{"$f":"'Land-Based Wind'!N115","v":0.31303054545454545},{"$f":"'Land-Based Wind'!O115","v":0.31402781818181819},{"$f":"'Land-Based Wind'!P115","v":0.31502509090909087},{"$f":"'Land-Based Wind'!Q115","v":0.3160223636363636},{"$f":"'Land-Based Wind'!R115","v":0.31701963636363639},{"$f":"'Land-Based Wind'!S115","v":0.31801690909090907},{"$f":"'Land-Based Wind'!T115","v":0.31901418181818181},{"$f":"'Land-Based Wind'!U115","v":0.3200114545454546},{"$f":"'Land-Based Wind'!V115","v":0.32100872727272728},{"$f":"'Land-Based Wind'!W115","v":0.32200600000000001},{"$f":"'Land-Based Wind'!X115","v":0.32236825675000003},{"$f":"'Land-Based Wind'!Y115","v":0.32273051349999998},{"$f":"'Land-Based Wind'!Z115","v":0.32309277025000005},{"$f":"'Land-Based Wind'!AA115","v":0.32345502700000001},{"$f":"'Land-Based Wind'!AB115","v":0.32381728375000002},{"$f":"'Land-Based Wind'!AC115","v":0.32417954050000003},{"$f":"'Land-Based Wind'!AD115","v":0.32454179725000004},{"$f":"'Land-Based Wind'!AE115","v":0.324904054},{"$f":"'Land-Based Wind'!AF115","v":0.32526631075000001},{"$f":"'Land-Based Wind'!AG115","v":0.32562856750000002},{"$f":"'Land-Based Wind'!AH115","v":0.32599082425000003},{"$f":"'Land-Based Wind'!AI115","v":0.32635308100000004},{"$f":"'Land-Based Wind'!AJ115","v":0.32671533775},{"$f":"'Land-Based Wind'!AK115","v":0.32707759450000007},{"$f":"'Land-Based Wind'!AL115","v":0.32743985125000002},{"$f":"'Land-Based Wind'!AM115","v":0.32780210800000004},{"$f":"'Land-Based Wind'!AN115","v":0.32816436474999999},{"$f":"'Land-Based Wind'!AO115","v":0.3285266215},{"$f":"'Land-Based Wind'!AP115","v":0.32888887825000002},{"$f":"'Land-Based Wind'!AQ115","v":0.32925113500000003}]
["RA3LaClass99","RD","Advanced",30,"LandbasedWind","Class9",{"$f":"'Land-Based Wind'!L116","v":0.26575900000000002},{"$f":"'Land-Based Wind'!M116","v":0.27073790909090911},{"$f":"'Land-Based Wind'!N116","v":0.2757168181818182},{"$f":"'Land-Based Wind'!O116","v":0.28069572727272729},{"$f":"'Land-Based Wind'!P116","v":0.28567463636363638},{"$f":"'Land-Based Wind'!Q116","v":0.29065354545454541},{"$f":"'Land-Based Wind'!R116","v":0.29563245454545456},{"$f":"'Land-Based Wind'!S116","v":0.30061136363636365},{"$f":"'Land-Based Wind'!T116","v":0.30559027272727274},{"$f":"'Land-Based Wind'!U116","v":0.31056918181818188},{"$f":"'Land-Based Wind'!V116","v":0.31554809090909092},{"$f":"'Land-Based Wind'!W116","v":0.32052700000000001},{"$f":"'Land-Based Wind'!X116","v":0.32212963499999997},{"$f":"'Land-Based Wind'!Y116","v":0.32373227000000004},{"$f":"'Land-Based Wind'!Z116","v":0.32533490500000001},{"$f":"'Land-Based Wind'!AA116","v":0.32693754000000003},{"$f":"'Land-Based Wind'!AB116","v":0.32854017499999999},{"$f":"'Land-Based Wind'!AC116","v":0.33014281000000001},{"$f":"'Land-Based Wind'!AD116","v":0.33174544500000003},{"$f":"'Land-Based Wind'!AE116","v":0.33334808000000005},{"$f":"'Land-Based Wind'!AF116","v":0.33495071500000001},{"$f":"'Land-Based Wind'!AG116","v":0.33655335000000008},{"$f":"'Land-Based Wind'!AH116","v":0.33815598500000005},{"$f":"'Land-Based Wind'!AI116","v":0.33975862000000001},{"$f":"'Land-Based Wind'!AJ116","v":0.34136125500000003},{"$f":"'Land-Based Wind'!AK116","v":0.34296389000000005},{"$f":"'Land-Based Wind'!AL116","v":0.34456652500000007},{"$f":"'Land-Based Wind'!AM116","v":0.34616916000000003},{"$f":"'Land-Based Wind'!AN116","v":0.34777179499999999},{"$f":"'Land-Based Wind'!AO116","v":0.34937443000000001},{"$f":"'Land-Based Wind'!AP116","v":0.35097706500000003},{"$f":"'Land-Based Wind'!AQ116","v":0.35257970000000005}]
["RM3LaClass99","RD","Moderate",30,"LandbasedWind","Class9",{"$f":"'Land-Based Wind'!L117","v":0.26575900000000002},{"$f":"'Land-Based Wind'!M117","v":0.26865036363636369},{"$f":"'Land-Based Wind'!N117","v":0.2715417272727273},{"$f":"'Land-Based Wind'!O117","v":0.2744330909090909},{"$f":"'Land-Based Wind'!P117","v":0.27732445454545457},{"$f":"'Land-Based Wind'!Q117","v":0.28021581818181818},{"$f":"'Land-Based Wind'!R117","v":0.28310718181818184},{"$f":"'Land-Based Wind'!S117","v":0.28599854545454551},{"$f":"'Land-Based Wind'!T117","v":0.28888990909090906},{"$f":"'Land-Based Wind'!U117","v":0.29178127272727272},{"$f":"'Land-Based Wind'!V117","v":0.29467263636363633},{"$f":"'Land-Based Wind'!W117","v":0.297564},{"$f":"'Land-Based Wind'!X117","v":0.29830791000000001},{"$f":"'Land-Based Wind'!Y117","v":0.29905181999999997},{"$f":"'Land-Based Wind'!Z117","v":0.29979573000000004},{"$f":"'Land-Based Wind'!AA117","v":0.30053964},{"$f":"'Land-Based Wind'!AB117","v":0.30128354999999996},{"$f":"'Land-Based Wind'!AC117","v":0.30202746000000003},{"$f":"'Land-Based Wind'!AD117","v":0.30277136999999998},{"$f":"'Land-Based Wind'!AE117","v":0.30351528},{"$f":"'Land-Based Wind'!AF117","v":0.30425918999999996},{"$f":"'Land-Based Wind'!AG117","v":0.30500309999999997},{"$f":"'Land-Based Wind'!AH117","v":0.30574700999999999},{"$f":"'Land-Based Wind'!AI117","v":0.30649092},{"$f":"'Land-Based Wind'!AJ117","v":0.30723482999999996},{"$f":"'Land-Based Wind'!AK117","v":0.30797873999999997},{"$f":"'Land-Based Wind'!AL117","v":0.30872265000000004},{"$f":"'Land-Based Wind'!AM117","v":0.30946656},{"$f":"'Land-Based Wind'!AN117","v":0.31021047000000002},{"$f":"'Land-Based Wind'!AO117","v":0.31095437999999997},{"$f":"'Land-Based Wind'!AP117","v":0.31169829000000004},{"$f":"'Land-Based Wind'!AQ117","v":0.3124422}]
["RC3LaClass99","RD","Conservative",30,"LandbasedWind","Class9",{"$f":"'Land-Based Wind'!L118","v":0.26575900000000002},{"$f":"'Land-Based Wind'!M118","v":0.26672400000000002},{"$f":"'Land-Based Wind'!N118","v":0.26768900000000001},{"$f":"'Land-Based Wind'!O118","v":0.268654},{"$f":"'Land-Based Wind'!P118","v":0.269619},{"$f":"'Land-Based Wind'!Q118","v":0.27058399999999999},{"$f":"'Land-Based Wind'!R118","v":0.27154900000000004},{"$f":"'Land-Based Wind'!S118","v":0.27251399999999998},{"$f":"'Land-Based Wind'!T118","v":0.27347900000000003},{"$f":"'Land-Based Wind'!U118","v":0.27444400000000002},{"$f":"'Land-Based Wind'!V118","v":0.27540900000000001},{"$f":"'Land-Based Wind'!W118","v":0.27637400000000001},{"$f":"'Land-Based Wind'!X118","v":0.27671946749999998},{"$f":"'Land-Based Wind'!Y118","v":0.27706493500000001},{"$f":"'Land-Based Wind'!Z118","v":0.27741040249999999},{"$f":"'Land-Based Wind'!AA118","v":0.27775587000000002},{"$f":"'Land-Based Wind'!AB118","v":0.27810133749999999},{"$f":"'Land-Based Wind'!AC118","v":0.27844680500000002},{"$f":"'Land-Based Wind'!AD118","v":0.27879227249999999},{"$f":"'Land-Based Wind'!AE118","v":0.27913774000000002},{"$f":"'Land-Based Wind'!AF118","v":0.2794832075},{"$f":"'Land-Based Wind'!AG118","v":0.27982867499999997},{"$f":"'Land-Based Wind'!AH118","v":0.28017414250000006},{"$f":"'Land-Based Wind'!AI118","v":0.28051960999999997},{"$f":"'Land-Based Wind'!AJ118","v":0.2808650775},{"$f":"'Land-Based Wind'!AK118","v":0.28121054499999998},{"$f":"'Land-Based Wind'!AL118","v":0.28155601250000001},{"$f":"'Land-Based Wind'!AM118","v":0.28190147999999998},{"$f":"'Land-Based Wind'!AN118","v":0.28224694749999996},{"$f":"'Land-Based Wind'!AO118","v":0.28259241499999999},{"$f":"'Land-Based Wind'!AP118","v":0.28293788249999996},{"$f":"'Land-Based Wind'!AQ118","v":0.28328334999999999}]
["RA3LaClass10","RD","Advanced",30,"LandbasedWind","Class10",{"$f":"'Land-Based Wind'!L119","v":0.16484099999999999},{"$f":"'Land-Based Wind'!M119","v":0.16851627272727271},{"$f":"'Land-Based Wind'!N119","v":0.17219154545454546},{"$f":"'Land-Based Wind'!O119","v":0.17586681818181818},{"$f":"'Land-Based Wind'!P119","v":0.1795420909090909},{"$f":"'Land-Based Wind'!Q119","v":0.18321736363636365},{"$f":"'Land-Based Wind'!R119","v":0.18689263636363637},{"$f":"'Land-Based Wind'!S119","v":0.19056790909090909},{"$f":"'Land-Based Wind'!T119","v":0.19424318181818181},{"$f":"'Land-Based Wind'!U119","v":0.19791845454545454},{"$f":"'Land-Based Wind'!V119","v":0.20159372727272729},{"$f":"'Land-Based Wind'!W119","v":0.20526900000000001},{"$f":"'Land-Based Wind'!X119","v":0.20639797950000002},{"$f":"'Land-Based Wind'!Y119","v":0.20752695900000001},{"$f":"'Land-Based Wind'!Z119","v":0.20865593850000003},{"$f":"'Land-Based Wind'!AA119","v":0.20978491799999999},{"$f":"'Land-Based Wind'!AB119","v":0.2109138975},{"$f":"'Land-Based Wind'!AC119","v":0.21204287700000002},{"$f":"'Land-Based Wind'!AD119","v":0.21317185649999998},{"$f":"'Land-Based Wind'!AE119","v":0.21430083599999999},{"$f":"'Land-Based Wind'!AF119","v":0.21542981550000001},{"$f":"'Land-Based Wind'!AG119","v":0.216558795},{"$f":"'Land-Based Wind'!AH119","v":0.21768777450000001},{"$f":"'Land-Based Wind'!AI119","v":0.21881675400000003},{"$f":"'Land-Based Wind'!AJ119","v":0.21994573349999999},{"$f":"'Land-Based Wind'!AK119","v":0.22107471300000001},{"$f":"'Land-Based Wind'!AL119","v":0.22220369250000002},{"$f":"'Land-Based Wind'!AM119","v":0.22333267200000001},{"$f":"'Land-Based Wind'!AN119","v":0.22446165150000003},{"$f":"'Land-Based Wind'!AO119","v":0.22559063099999999},{"$f":"'Land-Based Wind'!AP119","v":0.22671961050000006},{"$f":"'Land-Based Wind'!AQ119","v":0.22784859000000002}]
["RM3LaClass10","RD","Moderate",30,"LandbasedWind","Class10",{"$f":"'Land-Based Wind'!L120","v":0.16484099999999999},{"$f":"'Land-Based Wind'!M120","v":0.16693290909090908},{"$f":"'Land-Based Wind'!N120","v":0.16902481818181816},{"$f":"'Land-Based Wind'!O120","v":0.17111672727272725},{"$f":"'Land-Based Wind'!P120","v":0.17320863636363634},{"$f":"'Land-Based Wind'!Q120","v":0.17530054545454543},{"$f":"'Land-Based Wind'!R120","v":0.17739245454545455},{"$f":"'Land-Based Wind'!S120","v":0.17948436363636364},{"$f":"'Land-Based Wind'!T120","v":0.1815762727272727},{"$f":"'Land-Based Wind'!U120","v":0.18366818181818179},{"$f":"'Land-Based Wind'!V120","v":0.1857600909090909},{"$f":"'Land-Based Wind'!W120","v":0.18785199999999999},{"$f":"'Land-Based Wind'!X120","v":0.188368593},{"$f":"'Land-Based Wind'!Y120","v":0.18888518599999998},{"$f":"'Land-Based Wind'!Z120","v":0.18940177899999999},{"$f":"'Land-Based Wind'!AA120","v":0.189918372},{"$f":"'Land-Based Wind'!AB120","v":0.19043496499999998},{"$f":"'Land-Based Wind'!AC120","v":0.19095155799999999},{"$f":"'Land-Based Wind'!AD120","v":0.19146815099999998},{"$f":"'Land-Based Wind'!AE120","v":0.19198474399999998},{"$f":"'Land-Based Wind'!AF120","v":0.19250133699999999},{"$f":"'Land-Based Wind'!AG120","v":0.19301792999999998},{"$f":"'Land-Based Wind'!AH120","v":0.19353452299999999},{"$f":"'Land-Based Wind'!AI120","v":0.19405111599999997},{"$f":"'Land-Based Wind'!AJ120","v":0.19456770899999998},{"$f":"'Land-Based Wind'!AK120","v":0.19508430199999999},{"$f":"'Land-Based Wind'!AL120","v":0.195600895},{"$f":"'Land-Based Wind'!AM120","v":0.19611748800000001},{"$f":"'Land-Based Wind'!AN120","v":0.19663408099999996},{"$f":"'Land-Based Wind'!AO120","v":0.19715067399999997},{"$f":"'Land-Based Wind'!AP120","v":0.19766726699999998},{"$f":"'Land-Based Wind'!AQ120","v":0.19818385999999999}]
["RC3LaClass10","RD","Conservative",30,"LandbasedWind","Class10",{"$f":"'Land-Based Wind'!L121","v":0.16484099999999999},{"$f":"'Land-Based Wind'!M121","v":0.16563036363636363},{"$f":"'Land-Based Wind'!N121","v":0.16641972727272727},{"$f":"'Land-Based Wind'!O121","v":0.16720909090909089},{"$f":"'Land-Based Wind'!P121","v":0.16799845454545453},{"$f":"'Land-Based Wind'!Q121","v":0.16878781818181818},{"$f":"'Land-Based Wind'!R121","v":0.16957718181818182},{"$f":"'Land-Based Wind'!S121","v":0.17036654545454546},{"$f":"'Land-Based Wind'!T121","v":0.17115590909090911},{"$f":"'Land-Based Wind'!U121","v":0.17194527272727275},{"$f":"'Land-Based Wind'!V121","v":0.17273463636363637},{"$f":"'Land-Based Wind'!W121","v":0.17352400000000001},{"$f":"'Land-Based Wind'!X121","v":0.17376259550000001},{"$f":"'Land-Based Wind'!Y121","v":0.17400119100000003},{"$f":"'Land-Based Wind'!Z121","v":0.17423978649999999},{"$f":"'Land-Based Wind'!AA121","v":0.17447838200000002},{"$f":"'Land-Based Wind'!AB121","v":0.17471697750000001},{"$f":"'Land-Based Wind'!AC121","v":0.17495557300000003},{"$f":"'Land-Based Wind'!AD121","v":0.17519416850000002},{"$f":"'Land-Based Wind'!AE121","v":0.17543276400000002},{"$f":"'Land-Based Wind'!AF121","v":0.17567135950000004},{"$f":"'Land-Based Wind'!AG121","v":0.17590995500000001},{"$f":"'Land-Based Wind'!AH121","v":0.17614855050000003},{"$f":"'Land-Based Wind'!AI121","v":0.17638714600000002},{"$f":"'Land-Based Wind'!AJ121","v":0.17662574150000004},{"$f":"'Land-Based Wind'!AK121","v":0.17686433700000001},{"$f":"'Land-Based Wind'!AL121","v":0.17710293250000003},{"$f":"'Land-Based Wind'!AM121","v":0.17734152800000003},{"$f":"'Land-Based Wind'!AN121","v":0.17758012350000002},{"$f":"'Land-Based Wind'!AO121","v":0.17781871900000004},{"$f":"'Land-Based Wind'!AP121","v":0.17805731450000001},{"$f":"'Land-Based Wind'!AQ121","v":0.17829591000000003}]
["RA3CoClass10","RD","Advanced",30,"CommPV","Class10",{"$f":"'Solar - PV Dist. Comm'!L100","v":0.11974504956396949},{"$f":"'Solar - PV Dist. Comm'!M100","v":0.12191978029569846},{"$f":"'Solar - PV Dist. Comm'!N100","v":0.12409451102742743},{"$f":"'Solar - PV Dist. Comm'!O100","v":0.12626924175915641},{"$f":"'Solar - PV Dist. Comm'!P100","v":0.12844397249088538},{"$f":"'Solar - PV Dist. Comm'!Q100","v":0.13061870322261435},{"$f":"'Solar - PV Dist. Comm'!R100","v":0.13279343395434332},{"$f":"'Solar - PV Dist. Comm'!S100","v":0.13496816468607228},{"$f":"'Solar - PV Dist. Comm'!T100","v":0.13714289541780125},{"$f":"'Solar - PV Dist. Comm'!U100","v":0.13931762614953022},{"$f":"'Solar - PV Dist. Comm'!V100","v":0.14149235688125919},{"$f":"'Solar - PV Dist. Comm'!W100","v":0.14366708761298816},{"$f":"'Solar - PV Dist. Comm'!X100","v":0.14397940736866857},{"$f":"'Solar - PV Dist. Comm'!Y100","v":0.14429172712434898},{"$f":"'Solar - PV Dist. Comm'!Z100","v":0.1446040468800294},{"$f":"'Solar - PV Dist. Comm'!AA100","v":0.14491636663570981},{"$f":"'Solar - PV Dist. Comm'!AB100","v":0.14522868639139022},{"$f":"'Solar - PV Dist. Comm'!AC100","v":0.14554100614707063},{"$f":"'Solar - PV Dist. Comm'!AD100","v":0.14585332590275105},{"$f":"'Solar - PV Dist. Comm'!AE100","v":0.14616564565843146},{"$f":"'Solar - PV Dist. Comm'!AF100","v":0.14647796541411187},{"$f":"'Solar - PV Dist. Comm'!AG100","v":0.14679028516979228},{"$f":"'Solar - PV Dist. Comm'!AH100","v":0.1471026049254727},{"$f":"'Solar - PV Dist. Comm'!AI100","v":0.14741492468115311},{"$f":"'Solar - PV Dist. Comm'!AJ100","v":0.14772724443683352},{"$f":"'Solar - PV Dist. Comm'!AK100","v":0.14803956419251393},{"$f":"'Solar - PV Dist. Comm'!AL100","v":0.14835188394819435},{"$f":"'Solar - PV Dist. Comm'!AM100","v":0.14866420370387476},{"$f":"'Solar - PV Dist. Comm'!AN100","v":0.14897652345955517},{"$f":"'Solar - PV Dist. Comm'!AO100","v":0.14928884321523558},{"$f":"'Solar - PV Dist. Comm'!AP100","v":0.149601162970916},{"$f":"'Solar - PV Dist. Comm'!AQ100","v":0.14991348272659633}]
["RM3CoClass10","RD","Moderate",30,"CommPV","Class10",{"$f":"'Solar - PV Dist. Comm'!L101","v":0.11974504956396949},{"$f":"'Solar - PV Dist. Comm'!M101","v":0.12103743361693858},{"$f":"'Solar - PV Dist. Comm'!N101","v":0.12232981766990768},{"$f":"'Solar - PV Dist. Comm'!O101","v":0.12362220172287677},{"$f":"'Solar - PV Dist. Comm'!P101","v":0.12491458577584587},{"$f":"'Solar - PV Dist. Comm'!Q101","v":0.12620696982881496},{"$f":"'Solar - PV Dist. Comm'!R101","v":0.12749935388178404},{"$f":"'Solar - PV Dist. Comm'!S101","v":0.12879173793475313},{"$f":"'Solar - PV Dist. Comm'!T101","v":0.13008412198772221},{"$f":"'Solar - PV Dist. Comm'!U101","v":0.13137650604069129},{"$f":"'Solar - PV Dist. Comm'!V101","v":0.13266889009366037},{"$f":"'Solar - PV Dist. Comm'!W101","v":0.13396127414662951},{"$f":"'Solar - PV Dist. Comm'!X101","v":0.13444656481994743},{"$f":"'Solar - PV Dist. Comm'!Y101","v":0.13493185549326536},{"$f":"'Solar - PV Dist. Comm'!Z101","v":0.13541714616658329},{"$f":"'Solar - PV Dist. Comm'!AA101","v":0.13590243683990122},{"$f":"'Solar - PV Dist. Comm'!AB101","v":0.13638772751321915},{"$f":"'Solar - PV Dist. Comm'!AC101","v":0.13687301818653708},{"$f":"'Solar - PV Dist. Comm'!AD101","v":0.13735830885985501},{"$f":"'Solar - PV Dist. Comm'!AE101","v":0.13784359953317293},{"$f":"'Solar - PV Dist. Comm'!AF101","v":0.13832889020649086},{"$f":"'Solar - PV Dist. Comm'!AG101","v":0.13881418087980879},{"$f":"'Solar - PV Dist. Comm'!AH101","v":0.13929947155312672},{"$f":"'Solar - PV Dist. Comm'!AI101","v":0.13978476222644465},{"$f":"'Solar - PV Dist. Comm'!AJ101","v":0.14027005289976258},{"$f":"'Solar - PV Dist. Comm'!AK101","v":0.1407553435730805},{"$f":"'Solar - PV Dist. Comm'!AL101","v":0.14124063424639843},{"$f":"'Solar - PV Dist. Comm'!AM101","v":0.14172592491971636},{"$f":"'Solar - PV Dist. Comm'!AN101","v":0.14221121559303429},{"$f":"'Solar - PV Dist. Comm'!AO101","v":0.14269650626635222},{"$f":"'Solar - PV Dist. Comm'!AP101","v":0.14318179693967015},{"$f":"'Solar - PV Dist. Comm'!AQ101","v":0.14366708761298816}]
["RC3CoClass10","RD","Conservative",30,"CommPV","Class10",{"$f":"'Solar - PV Dist. Comm'!L102","v":0.11974504956396949},{"$f":"'Solar - PV Dist. Comm'!M102","v":0.11974504956396949},{"$f":"'Solar - PV Dist. Comm'!N102","v":0.11974504956396949},{"$f":"'Solar - PV Dist. Comm'!O102","v":0.11974504956396949},{"$f":"'Solar - PV Dist. Comm'!P102","v":0.11974504956396949},{"$f":"'Solar - PV Dist. Comm'!Q102","v":0.11974504956396949},{"$f":"'Solar - PV Dist. Comm'!R102","v":0.11974504956396949},{"$f":"'Solar - PV Dist. Comm'!S102","v":0.11974504956396949},{"$f":"'Solar - PV Dist. Comm'!T102","v":0.11974504956396949},{"$f":"'Solar - PV Dist. Comm'!U102","v":0.11974504956396949},{"$f":"'Solar - PV Dist. Comm'!V102","v":0.11974504956396949},{"$f":"'Solar - PV Dist. Comm'!W102","v":0.11974504956396949},{"$f":"'Solar - PV Dist. Comm'!X102","v":0.12045586079310248},{"$f":"'Solar - PV Dist. Comm'!Y102","v":0.12116667202223548},{"$f":"'Solar - PV Dist. Comm'!Z102","v":0.12187748325136848},{"$f":"'Solar - PV Dist. Comm'!AA102","v":0.12258829448050147},{"$f":"'Solar - PV Dist. Comm'!AB102","v":0.12329910570963447},{"$f":"'Solar - PV Dist. Comm'!AC102","v":0.12400991693876746},{"$f":"'Solar - PV Dist. Comm'!AD102","v":0.12472072816790046},{"$f":"'Solar - PV Dist. Comm'!AE102","v":0.12543153939703347},{"$f":"'Solar - PV Dist. Comm'!AF102","v":0.12614235062616647},{"$f":"'Solar - PV Dist. Comm'!AG102","v":0.12685316185529946},{"$f":"'Solar - PV Dist. Comm'!AH102","v":0.12756397308443246},{"$f":"'Solar - PV Dist. Comm'!AI102","v":0.12827478431356545},{"$f":"'Solar - PV Dist. Comm'!AJ102","v":0.12898559554269845},{"$f":"'Solar - PV Dist. Comm'!AK102","v":0.12969640677183145},{"$f":"'Solar - PV Dist. Comm'!AL102","v":0.13040721800096444},{"$f":"'Solar - PV Dist. Comm'!AM102","v":0.13111802923009744},{"$f":"'Solar - PV Dist. Comm'!AN102","v":0.13182884045923043},{"$f":"'Solar - PV Dist. Comm'!AO102","v":0.13253965168836343},{"$f":"'Solar - PV Dist. Comm'!AP102","v":0.13325046291749643},{"$f":"'Solar - PV Dist. Comm'!AQ102","v":0.13396127414662951}]
["RA3CoClass99","RD","Advanced",30,"CommPV","Class9",{"$f":"'Solar - PV Dist. Comm'!L103","v":0.13163862104961069},{"$f":"'Solar - PV Dist. Comm'!M103","v":0.13402935499411567},{"$f":"'Solar - PV Dist. Comm'!N103","v":0.13642008893862065},{"$f":"'Solar - PV Dist. Comm'!O103","v":0.13881082288312563},{"$f":"'Solar - PV Dist. Comm'!P103","v":0.14120155682763061},{"$f":"'Solar - PV Dist. Comm'!Q103","v":0.14359229077213559},{"$f":"'Solar - PV Dist. Comm'!R103","v":0.14598302471664057},{"$f":"'Solar - PV Dist. Comm'!S103","v":0.14837375866114555},{"$f":"'Solar - PV Dist. Comm'!T103","v":0.15076449260565053},{"$f":"'Solar - PV Dist. Comm'!U103","v":0.15315522655015551},{"$f":"'Solar - PV Dist. Comm'!V103","v":0.15554596049466049},{"$f":"'Solar - PV Dist. Comm'!W103","v":0.15793669443916541},{"$f":"'Solar - PV Dist. Comm'!X103","v":0.15828003507925056},{"$f":"'Solar - PV Dist. Comm'!Y103","v":0.15862337571933571},{"$f":"'Solar - PV Dist. Comm'!Z103","v":0.15896671635942086},{"$f":"'Solar - PV Dist. Comm'!AA103","v":0.15931005699950601},{"$f":"'Solar - PV Dist. Comm'!AB103","v":0.15965339763959116},{"$f":"'Solar - PV Dist. Comm'!AC103","v":0.15999673827967631},{"$f":"'Solar - PV Dist. Comm'!AD103","v":0.16034007891976146},{"$f":"'Solar - PV Dist. Comm'!AE103","v":0.16068341955984661},{"$f":"'Solar - PV Dist. Comm'!AF103","v":0.16102676019993176},{"$f":"'Solar - PV Dist. Comm'!AG103","v":0.16137010084001691},{"$f":"'Solar - PV Dist. Comm'!AH103","v":0.16171344148010205},{"$f":"'Solar - PV Dist. Comm'!AI103","v":0.1620567821201872},{"$f":"'Solar - PV Dist. Comm'!AJ103","v":0.16240012276027235},{"$f":"'Solar - PV Dist. Comm'!AK103","v":0.1627434634003575},{"$f":"'Solar - PV Dist. Comm'!AL103","v":0.16308680404044265},{"$f":"'Solar - PV Dist. Comm'!AM103","v":0.1634301446805278},{"$f":"'Solar - PV Dist. Comm'!AN103","v":0.16377348532061295},{"$f":"'Solar - PV Dist. Comm'!AO103","v":0.1641168259606981},{"$f":"'Solar - PV Dist. Comm'!AP103","v":0.16446016660078325},{"$f":"'Solar - PV Dist. Comm'!AQ103","v":0.16480350724086826}]
["RM3CoClass99","RD","Moderate",30,"CommPV","Class9",{"$f":"'Solar - PV Dist. Comm'!L104","v":0.13163862104961069},{"$f":"'Solar - PV Dist. Comm'!M104","v":0.13305937000932844},{"$f":"'Solar - PV Dist. Comm'!N104","v":0.13448011896904619},{"$f":"'Solar - PV Dist. Comm'!O104","v":0.13590086792876394},{"$f":"'Solar - PV Dist. Comm'!P104","v":0.13732161688848168},{"$f":"'Solar - PV Dist. Comm'!Q104","v":0.13874236584819943},{"$f":"'Solar - PV Dist. Comm'!R104","v":0.14016311480791718},{"$f":"'Solar - PV Dist. Comm'!S104","v":0.14158386376763493},{"$f":"'Solar - PV Dist. Comm'!T104","v":0.14300461272735268},{"$f":"'Solar - PV Dist. Comm'!U104","v":0.14442536168707043},{"$f":"'Solar - PV Dist. Comm'!V104","v":0.14584611064678818},{"$f":"'Solar - PV Dist. Comm'!W104","v":0.14726685960650579},{"$f":"'Solar - PV Dist. Comm'!X104","v":0.14780035134813876},{"$f":"'Solar - PV Dist. Comm'!Y104","v":0.14833384308977174},{"$f":"'Solar - PV Dist. Comm'!Z104","v":0.14886733483140471},{"$f":"'Solar - PV Dist. Comm'!AA104","v":0.14940082657303769},{"$f":"'Solar - PV Dist. Comm'!AB104","v":0.14993431831467066},{"$f":"'Solar - PV Dist. Comm'!AC104","v":0.15046781005630364},{"$f":"'Solar - PV Dist. Comm'!AD104","v":0.15100130179793661},{"$f":"'Solar - PV Dist. Comm'!AE104","v":0.15153479353956958},{"$f":"'Solar - PV Dist. Comm'!AF104","v":0.15206828528120256},{"$f":"'Solar - PV Dist. Comm'!AG104","v":0.15260177702283553},{"$f":"'Solar - PV Dist. Comm'!AH104","v":0.15313526876446851},{"$f":"'Solar - PV Dist. Comm'!AI104","v":0.15366876050610148},{"$f":"'Solar - PV Dist. Comm'!AJ104","v":0.15420225224773446},{"$f":"'Solar - PV Dist. Comm'!AK104","v":0.15473574398936743},{"$f":"'Solar - PV Dist. Comm'!AL104","v":0.1552692357310004},{"$f":"'Solar - PV Dist. Comm'!AM104","v":0.15580272747263338},{"$f":"'Solar - PV Dist. Comm'!AN104","v":0.15633621921426635},{"$f":"'Solar - PV Dist. Comm'!AO104","v":0.15686971095589933},{"$f":"'Solar - PV Dist. Comm'!AP104","v":0.1574032026975323},{"$f":"'Solar - PV Dist. Comm'!AQ104","v":0.15793669443916541}]
["RC3CoClass99","RD","Conservative",30,"CommPV","Class9",{"$f":"'Solar - PV Dist. Comm'!L105","v":0.13163862104961069},{"$f":"'Solar - PV Dist. Comm'!M105","v":0.13163862104961069},{"$f":"'Solar - PV Dist. Comm'!N105","v":0.13163862104961069},{"$f":"'Solar - PV Dist. Comm'!O105","v":0.13163862104961069},{"$f":"'Solar - PV Dist. Comm'!P105","v":0.13163862104961069},{"$f":"'Solar - PV Dist. Comm'!Q105","v":0.13163862104961069},{"$f":"'Solar - PV Dist. Comm'!R105","v":0.13163862104961069},{"$f":"'Solar - PV Dist. Comm'!S105","v":0.13163862104961069},{"$f":"'Solar - PV Dist. Comm'!T105","v":0.13163862104961069},{"$f":"'Solar - PV Dist. Comm'!U105","v":0.13163862104961069},{"$f":"'Solar - PV Dist. Comm'!V105","v":0.13163862104961069},{"$f":"'Solar - PV Dist. Comm'!W105","v":0.13163862104961069},{"$f":"'Solar - PV Dist. Comm'!X105","v":0.13242003297745544},{"$f":"'Solar - PV Dist. Comm'!Y105","v":0.1332014449053002},{"$f":"'Solar - PV Dist. Comm'!Z105","v":0.13398285683314495},{"$f":"'Solar - PV Dist. Comm'!AA105","v":0.13476426876098971},{"$f":"'Solar - PV Dist. Comm'!AB105","v":0.13554568068883446},{"$f":"'Solar - PV Dist. Comm'!AC105","v":0.13632709261667922},{"$f":"'Solar - PV Dist. Comm'!AD105","v":0.13710850454452397},{"$f":"'Solar - PV Dist. Comm'!AE105","v":0.13788991647236873},{"$f":"'Solar - PV Dist. Comm'!AF105","v":0.13867132840021348},{"$f":"'Solar - PV Dist. Comm'!AG105","v":0.13945274032805824},{"$f":"'Solar - PV Dist. Comm'!AH105","v":0.14023415225590299},{"$f":"'Solar - PV Dist. Comm'!AI105","v":0.14101556418374775},{"$f":"'Solar - PV Dist. Comm'!AJ105","v":0.1417969761115925},{"$f":"'Solar - PV Dist. Comm'!AK105","v":0.14257838803943726},{"$f":"'Solar - PV Dist. Comm'!AL105","v":0.14335979996728201},{"$f":"'Solar - PV Dist. Comm'!AM105","v":0.14414121189512677},{"$f":"'Solar - PV Dist. Comm'!AN105","v":0.14492262382297152},{"$f":"'Solar - PV Dist. Comm'!AO105","v":0.14570403575081628},{"$f":"'Solar - PV Dist. Comm'!AP105","v":0.14648544767866103},{"$f":"'Solar - PV Dist. Comm'!AQ105","v":0.14726685960650579}]
["RA3CoClass88","RD","Advanced",30,"CommPV","Class8",{"$f":"'Solar - PV Dist. Comm'!L106","v":0.13713922269135043},{"$f":"'Solar - PV Dist. Comm'!M106","v":0.13962985494043542},{"$f":"'Solar - PV Dist. Comm'!N106","v":0.14212048718952042},{"$f":"'Solar - PV Dist. Comm'!O106","v":0.14461111943860541},{"$f":"'Solar - PV Dist. Comm'!P106","v":0.14710175168769041},{"$f":"'Solar - PV Dist. Comm'!Q106","v":0.1495923839367754},{"$f":"'Solar - PV Dist. Comm'!R106","v":0.1520830161858604},{"$f":"'Solar - PV Dist. Comm'!S106","v":0.15457364843494539},{"$f":"'Solar - PV Dist. Comm'!T106","v":0.15706428068403039},{"$f":"'Solar - PV Dist. Comm'!U106","v":0.15955491293311538},{"$f":"'Solar - PV Dist. Comm'!V106","v":0.16204554518220038},{"$f":"'Solar - PV Dist. Comm'!W106","v":0.16453617743128526},{"$f":"'Solar - PV Dist. Comm'!X106","v":0.16489386477352719},{"$f":"'Solar - PV Dist. Comm'!Y106","v":0.16525155211576911},{"$f":"'Solar - PV Dist. Comm'!Z106","v":0.16560923945801104},{"$f":"'Solar - PV Dist. Comm'!AA106","v":0.16596692680025296},{"$f":"'Solar - PV Dist. Comm'!AB106","v":0.16632461414249489},{"$f":"'Solar - PV Dist. Comm'!AC106","v":0.16668230148473681},{"$f":"'Solar - PV Dist. Comm'!AD106","v":0.16703998882697874},{"$f":"'Solar - PV Dist. Comm'!AE106","v":0.16739767616922066},{"$f":"'Solar - PV Dist. Comm'!AF106","v":0.16775536351146259},{"$f":"'Solar - PV Dist. Comm'!AG106","v":0.16811305085370451},{"$f":"'Solar - PV Dist. Comm'!AH106","v":0.16847073819594643},{"$f":"'Solar - PV Dist. Comm'!AI106","v":0.16882842553818836},{"$f":"'Solar - PV Dist. Comm'!AJ106","v":0.16918611288043028},{"$f":"'Solar - PV Dist. Comm'!AK106","v":0.16954380022267221},{"$f":"'Solar - PV Dist. Comm'!AL106","v":0.16990148756491413},{"$f":"'Solar - PV Dist. Comm'!AM106","v":0.17025917490715606},{"$f":"'Solar - PV Dist. Comm'!AN106","v":0.17061686224939798},{"$f":"'Solar - PV Dist. Comm'!AO106","v":0.17097454959163991},{"$f":"'Solar - PV Dist. Comm'!AP106","v":0.17133223693388183},{"$f":"'Solar - PV Dist. Comm'!AQ106","v":0.17168992427612376}]
["RM3CoClass88","RD","Moderate",30,"CommPV","Class8",{"$f":"'Solar - PV Dist. Comm'!L107","v":0.13713922269135043},{"$f":"'Solar - PV Dist. Comm'!M107","v":0.13861933852986111},{"$f":"'Solar - PV Dist. Comm'!N107","v":0.14009945436837179},{"$f":"'Solar - PV Dist. Comm'!O107","v":0.14157957020688247},{"$f":"'Solar - PV Dist. Comm'!P107","v":0.14305968604539315},{"$f":"'Solar - PV Dist. Comm'!Q107","v":0.14453980188390383},{"$f":"'Solar - PV Dist. Comm'!R107","v":0.14601991772241452},{"$f":"'Solar - PV Dist. Comm'!S107","v":0.1475000335609252},{"$f":"'Solar - PV Dist. Comm'!T107","v":0.14898014939943588},{"$f":"'Solar - PV Dist. Comm'!U107","v":0.15046026523794656},{"$f":"'Solar - PV Dist. Comm'!V107","v":0.15194038107645724},{"$f":"'Solar - PV Dist. Comm'!W107","v":0.15342049691496795},{"$f":"'Solar - PV Dist. Comm'!X107","v":0.15397628094078381},{"$f":"'Solar - PV Dist. Comm'!Y107","v":0.15453206496659966},{"$f":"'Solar - PV Dist. Comm'!Z107","v":0.15508784899241551},{"$f":"'Solar - PV Dist. Comm'!AA107","v":0.15564363301823136},{"$f":"'Solar - PV Dist. Comm'!AB107","v":0.15619941704404722},{"$f":"'Solar - PV Dist. Comm'!AC107","v":0.15675520106986307},{"$f":"'Solar - PV Dist. Comm'!AD107","v":0.15731098509567892},{"$f":"'Solar - PV Dist. Comm'!AE107","v":0.15786676912149478},{"$f":"'Solar - PV Dist. Comm'!AF107","v":0.15842255314731063},{"$f":"'Solar - PV Dist. Comm'!AG107","v":0.15897833717312648},{"$f":"'Solar - PV Dist. Comm'!AH107","v":0.15953412119894234},{"$f":"'Solar - PV Dist. Comm'!AI107","v":0.16008990522475819},{"$f":"'Solar - PV Dist. Comm'!AJ107","v":0.16064568925057404},{"$f":"'Solar - PV Dist. Comm'!AK107","v":0.16120147327638989},{"$f":"'Solar - PV Dist. Comm'!AL107","v":0.16175725730220575},{"$f":"'Solar - PV Dist. Comm'!AM107","v":0.1623130413280216},{"$f":"'Solar - PV Dist. Comm'!AN107","v":0.16286882535383745},{"$f":"'Solar - PV Dist. Comm'!AO107","v":0.16342460937965331},{"$f":"'Solar - PV Dist. Comm'!AP107","v":0.16398039340546916},{"$f":"'Solar - PV Dist. Comm'!AQ107","v":0.16453617743128526}]
["RC3CoClass88","RD","Conservative",30,"CommPV","Class8",{"$f":"'Solar - PV Dist. Comm'!L108","v":0.13713922269135043},{"$f":"'Solar - PV Dist. Comm'!M108","v":0.13713922269135043},{"$f":"'Solar - PV Dist. Comm'!N108","v":0.13713922269135043},{"$f":"'Solar - PV Dist. Comm'!O108","v":0.13713922269135043},{"$f":"'Solar - PV Dist. Comm'!P108","v":0.13713922269135043},{"$f":"'Solar - PV Dist. Comm'!Q108","v":0.13713922269135043},{"$f":"'Solar - PV Dist. Comm'!R108","v":0.13713922269135043},{"$f":"'Solar - PV Dist. Comm'!S108","v":0.13713922269135043},{"$f":"'Solar - PV Dist. Comm'!T108","v":0.13713922269135043},{"$f":"'Solar - PV Dist. Comm'!U108","v":0.13713922269135043},{"$f":"'Solar - PV Dist. Comm'!V108","v":0.13713922269135043},{"$f":"'Solar - PV Dist. Comm'!W108","v":0.13713922269135043},{"$f":"'Solar - PV Dist. Comm'!X108","v":0.13795328640253129},{"$f":"'Solar - PV Dist. Comm'!Y108","v":0.13876735011371216},{"$f":"'Solar - PV Dist. Comm'!Z108","v":0.13958141382489303},{"$f":"'Solar - PV Dist. Comm'!AA108","v":0.1403954775360739},{"$f":"'Solar - PV Dist. Comm'!AB108","v":0.14120954124725477},{"$f":"'Solar - PV Dist. Comm'!AC108","v":0.14202360495843563},{"$f":"'Solar - PV Dist. Comm'!AD108","v":0.1428376686696165},{"$f":"'Solar - PV Dist. Comm'!AE108","v":0.14365173238079737},{"$f":"'Solar - PV Dist. Comm'!AF108","v":0.14446579609197824},{"$f":"'Solar - PV Dist. Comm'!AG108","v":0.14527985980315911},{"$f":"'Solar - PV Dist. Comm'!AH108","v":0.14609392351433997},{"$f":"'Solar - PV Dist. Comm'!AI108","v":0.14690798722552084},{"$f":"'Solar - PV Dist. Comm'!AJ108","v":0.14772205093670171},{"$f":"'Solar - PV Dist. Comm'!AK108","v":0.14853611464788258},{"$f":"'Solar - PV Dist. Comm'!AL108","v":0.14935017835906345},{"$f":"'Solar - PV Dist. Comm'!AM108","v":0.15016424207024431},{"$f":"'Solar - PV Dist. Comm'!AN108","v":0.15097830578142518},{"$f":"'Solar - PV Dist. Comm'!AO108","v":0.15179236949260605},{"$f":"'Solar - PV Dist. Comm'!AP108","v":0.15260643320378692},{"$f":"'Solar - PV Dist. Comm'!AQ108","v":0.15342049691496795}]
["RA3CoClass77","RD","Advanced",30,"CommPV","Class7",{"$f":"'Solar - PV Dist. Comm'!L109","v":0.14439782807134519},{"$f":"'Solar - PV Dist. Comm'!M109","v":0.14702028633116587},{"$f":"'Solar - PV Dist. Comm'!N109","v":0.14964274459098656},{"$f":"'Solar - PV Dist. Comm'!O109","v":0.15226520285080725},{"$f":"'Solar - PV Dist. Comm'!P109","v":0.15488766111062793},{"$f":"'Solar - PV Dist. Comm'!Q109","v":0.15751011937044862},{"$f":"'Solar - PV Dist. Comm'!R109","v":0.16013257763026931},{"$f":"'Solar - PV Dist. Comm'!S109","v":0.16275503589008999},{"$f":"'Solar - PV Dist. Comm'!T109","v":0.16537749414991068},{"$f":"'Solar - PV Dist. Comm'!U109","v":0.16799995240973137},{"$f":"'Solar - PV Dist. Comm'!V109","v":0.17062241066955205},{"$f":"'Solar - PV Dist. Comm'!W109","v":0.17324486892937285},{"$f":"'Solar - PV Dist. Comm'!X109","v":0.17362148820965409},{"$f":"'Solar - PV Dist. Comm'!Y109","v":0.17399810748993533},{"$f":"'Solar - PV Dist. Comm'!Z109","v":0.17437472677021656},{"$f":"'Solar - PV Dist. Comm'!AA109","v":0.1747513460504978},{"$f":"'Solar - PV Dist. Comm'!AB109","v":0.17512796533077904},{"$f":"'Solar - PV Dist. Comm'!AC109","v":0.17550458461106028},{"$f":"'Solar - PV Dist. Comm'!AD109","v":0.17588120389134151},{"$f":"'Solar - PV Dist. Comm'!AE109","v":0.17625782317162275},{"$f":"'Solar - PV Dist. Comm'!AF109","v":0.17663444245190399},{"$f":"'Solar - PV Dist. Comm'!AG109","v":0.17701106173218523},{"$f":"'Solar - PV Dist. Comm'!AH109","v":0.17738768101246646},{"$f":"'Solar - PV Dist. Comm'!AI109","v":0.1777643002927477},{"$f":"'Solar - PV Dist. Comm'!AJ109","v":0.17814091957302894},{"$f":"'Solar - PV Dist. Comm'!AK109","v":0.17851753885331018},{"$f":"'Solar - PV Dist. Comm'!AL109","v":0.17889415813359141},{"$f":"'Solar - PV Dist. Comm'!AM109","v":0.17927077741387265},{"$f":"'Solar - PV Dist. Comm'!AN109","v":0.17964739669415389},{"$f":"'Solar - PV Dist. Comm'!AO109","v":0.18002401597443513},{"$f":"'Solar - PV Dist. Comm'!AP109","v":0.18040063525471636},{"$f":"'Solar - PV Dist. Comm'!AQ109","v":0.18077725453499777}]
["RM3CoClass77","RD","Moderate",30,"CommPV","Class7",{"$f":"'Solar - PV Dist. Comm'!L110","v":0.14439782807134519},{"$f":"'Solar - PV Dist. Comm'!M110","v":0.14595628456672696},{"$f":"'Solar - PV Dist. Comm'!N110","v":0.14751474106210874},{"$f":"'Solar - PV Dist. Comm'!O110","v":0.14907319755749052},{"$f":"'Solar - PV Dist. Comm'!P110","v":0.15063165405287229},{"$f":"'Solar - PV Dist. Comm'!Q110","v":0.15219011054825407},{"$f":"'Solar - PV Dist. Comm'!R110","v":0.15374856704363585},{"$f":"'Solar - PV Dist. Comm'!S110","v":0.15530702353901762},{"$f":"'Solar - PV Dist. Comm'!T110","v":0.1568654800343994},{"$f":"'Solar - PV Dist. Comm'!U110","v":0.15842393652978118},{"$f":"'Solar - PV Dist. Comm'!V110","v":0.15998239302516296},{"$f":"'Solar - PV Dist. Comm'!W110","v":0.16154084952054459},{"$f":"'Solar - PV Dist. Comm'!X110","v":0.162126050490986},{"$f":"'Solar - PV Dist. Comm'!Y110","v":0.1627112514614274},{"$f":"'Solar - PV Dist. Comm'!Z110","v":0.1632964524318688},{"$f":"'Solar - PV Dist. Comm'!AA110","v":0.1638816534023102},{"$f":"'Solar - PV Dist. Comm'!AB110","v":0.1644668543727516},{"$f":"'Solar - PV Dist. Comm'!AC110","v":0.165052055343193},{"$f":"'Solar - PV Dist. Comm'!AD110","v":0.16563725631363441},{"$f":"'Solar - PV Dist. Comm'!AE110","v":0.16622245728407581},{"$f":"'Solar - PV Dist. Comm'!AF110","v":0.16680765825451721},{"$f":"'Solar - PV Dist. Comm'!AG110","v":0.16739285922495861},{"$f":"'Solar - PV Dist. Comm'!AH110","v":0.16797806019540001},{"$f":"'Solar - PV Dist. Comm'!AI110","v":0.16856326116584142},{"$f":"'Solar - PV Dist. Comm'!AJ110","v":0.16914846213628282},{"$f":"'Solar - PV Dist. Comm'!AK110","v":0.16973366310672422},{"$f":"'Solar - PV Dist. Comm'!AL110","v":0.17031886407716562},{"$f":"'Solar - PV Dist. Comm'!AM110","v":0.17090406504760702},{"$f":"'Solar - PV Dist. Comm'!AN110","v":0.17148926601804843},{"$f":"'Solar - PV Dist. Comm'!AO110","v":0.17207446698848983},{"$f":"'Solar - PV Dist. Comm'!AP110","v":0.17265966795893123},{"$f":"'Solar - PV Dist. Comm'!AQ110","v":0.17324486892937285}]
["RC3CoClass77","RD","Conservative",30,"CommPV","Class7",{"$f":"'Solar - PV Dist. Comm'!L111","v":0.14439782807134519},{"$f":"'Solar - PV Dist. Comm'!M111","v":0.14439782807134519},{"$f":"'Solar - PV Dist. Comm'!N111","v":0.14439782807134519},{"$f":"'Solar - PV Dist. Comm'!O111","v":0.14439782807134519},{"$f":"'Solar - PV Dist. Comm'!P111","v":0.14439782807134519},{"$f":"'Solar - PV Dist. Comm'!Q111","v":0.14439782807134519},{"$f":"'Solar - PV Dist. Comm'!R111","v":0.14439782807134519},{"$f":"'Solar - PV Dist. Comm'!S111","v":0.14439782807134519},{"$f":"'Solar - PV Dist. Comm'!T111","v":0.14439782807134519},{"$f":"'Solar - PV Dist. Comm'!U111","v":0.14439782807134519},{"$f":"'Solar - PV Dist. Comm'!V111","v":0.14439782807134519},{"$f":"'Solar - PV Dist. Comm'!W111","v":0.14439782807134519},{"$f":"'Solar - PV Dist. Comm'!X111","v":0.14525497914380517},{"$f":"'Solar - PV Dist. Comm'!Y111","v":0.14611213021626515},{"$f":"'Solar - PV Dist. Comm'!Z111","v":0.14696928128872513},{"$f":"'Solar - PV Dist. Comm'!AA111","v":0.14782643236118512},{"$f":"'Solar - PV Dist. Comm'!AB111","v":0.1486835834336451},{"$f":"'Solar - PV Dist. Comm'!AC111","v":0.14954073450610508},{"$f":"'Solar - PV Dist. Comm'!AD111","v":0.15039788557856507},{"$f":"'Solar - PV Dist. Comm'!AE111","v":0.15125503665102505},{"$f":"'Solar - PV Dist. Comm'!AF111","v":0.15211218772348503},{"$f":"'Solar - PV Dist. Comm'!AG111","v":0.15296933879594501},{"$f":"'Solar - PV Dist. Comm'!AH111","v":0.153826489868405},{"$f":"'Solar - PV Dist. Comm'!AI111","v":0.15468364094086498},{"$f":"'Solar - PV Dist. Comm'!AJ111","v":0.15554079201332496},{"$f":"'Solar - PV Dist. Comm'!AK111","v":0.15639794308578495},{"$f":"'Solar - PV Dist. Comm'!AL111","v":0.15725509415824493},{"$f":"'Solar - PV Dist. Comm'!AM111","v":0.15811224523070491},{"$f":"'Solar - PV Dist. Comm'!AN111","v":0.15896939630316489},{"$f":"'Solar - PV Dist. Comm'!AO111","v":0.15982654737562488},{"$f":"'Solar - PV Dist. Comm'!AP111","v":0.16068369844808486},{"$f":"'Solar - PV Dist. Comm'!AQ111","v":0.16154084952054459}]
["RA3CoClass66","RD","Advanced",30,"CommPV","Class6",{"$f":"'Solar - PV Dist. Comm'!L112","v":0.15155102652611524},{"$f":"'Solar - PV Dist. Comm'!M112","v":0.15430339646551175},{"$f":"'Solar - PV Dist. Comm'!N112","v":0.15705576640490826},{"$f":"'Solar - PV Dist. Comm'!O112","v":0.15980813634430477},{"$f":"'Solar - PV Dist. Comm'!P112","v":0.16256050628370128},{"$f":"'Solar - PV Dist. Comm'!Q112","v":0.16531287622309779},{"$f":"'Solar - PV Dist. Comm'!R112","v":0.1680652461624943},{"$f":"'Solar - PV Dist. Comm'!S112","v":0.17081761610189081},{"$f":"'Solar - PV Dist. Comm'!T112","v":0.17356998604128732},{"$f":"'Solar - PV Dist. Comm'!U112","v":0.17632235598068383},{"$f":"'Solar - PV Dist. Comm'!V112","v":0.17907472592008034},{"$f":"'Solar - PV Dist. Comm'!W112","v":0.18182709585947687},{"$f":"'Solar - PV Dist. Comm'!X112","v":0.18222237215482356},{"$f":"'Solar - PV Dist. Comm'!Y112","v":0.18261764845017026},{"$f":"'Solar - PV Dist. Comm'!Z112","v":0.18301292474551695},{"$f":"'Solar - PV Dist. Comm'!AA112","v":0.18340820104086364},{"$f":"'Solar - PV Dist. Comm'!AB112","v":0.18380347733621033},{"$f":"'Solar - PV Dist. Comm'!AC112","v":0.18419875363155702},{"$f":"'Solar - PV Dist. Comm'!AD112","v":0.18459402992690371},{"$f":"'Solar - PV Dist. Comm'!AE112","v":0.1849893062222504},{"$f":"'Solar - PV Dist. Comm'!AF112","v":0.1853845825175971},{"$f":"'Solar - PV Dist. Comm'!AG112","v":0.18577985881294379},{"$f":"'Solar - PV Dist. Comm'!AH112","v":0.18617513510829048},{"$f":"'Solar - PV Dist. Comm'!AI112","v":0.18657041140363717},{"$f":"'Solar - PV Dist. Comm'!AJ112","v":0.18696568769898386},{"$f":"'Solar - PV Dist. Comm'!AK112","v":0.18736096399433055},{"$f":"'Solar - PV Dist. Comm'!AL112","v":0.18775624028967725},{"$f":"'Solar - PV Dist. Comm'!AM112","v":0.18815151658502394},{"$f":"'Solar - PV Dist. Comm'!AN112","v":0.18854679288037063},{"$f":"'Solar - PV Dist. Comm'!AO112","v":0.18894206917571732},{"$f":"'Solar - PV Dist. Comm'!AP112","v":0.18933734547106401},{"$f":"'Solar - PV Dist. Comm'!AQ112","v":0.18973262176641065}]
["RM3CoClass66","RD","Moderate",30,"CommPV","Class6",{"$f":"'Solar - PV Dist. Comm'!L113","v":0.15155102652611524},{"$f":"'Solar - PV Dist. Comm'!M113","v":0.1531866860427854},{"$f":"'Solar - PV Dist. Comm'!N113","v":0.15482234555945557},{"$f":"'Solar - PV Dist. Comm'!O113","v":0.15645800507612573},{"$f":"'Solar - PV Dist. Comm'!P113","v":0.15809366459279589},{"$f":"'Solar - PV Dist. Comm'!Q113","v":0.15972932410946605},{"$f":"'Solar - PV Dist. Comm'!R113","v":0.16136498362613622},{"$f":"'Solar - PV Dist. Comm'!S113","v":0.16300064314280638},{"$f":"'Solar - PV Dist. Comm'!T113","v":0.16463630265947654},{"$f":"'Solar - PV Dist. Comm'!U113","v":0.1662719621761467},{"$f":"'Solar - PV Dist. Comm'!V113","v":0.16790762169281687},{"$f":"'Solar - PV Dist. Comm'!W113","v":0.16954328120948706},{"$f":"'Solar - PV Dist. Comm'!X113","v":0.17015747194198655},{"$f":"'Solar - PV Dist. Comm'!Y113","v":0.17077166267448604},{"$f":"'Solar - PV Dist. Comm'!Z113","v":0.17138585340698553},{"$f":"'Solar - PV Dist. Comm'!AA113","v":0.17200004413948503},{"$f":"'Solar - PV Dist. Comm'!AB113","v":0.17261423487198452},{"$f":"'Solar - PV Dist. Comm'!AC113","v":0.17322842560448401},{"$f":"'Solar - PV Dist. Comm'!AD113","v":0.1738426163369835},{"$f":"'Solar - PV Dist. Comm'!AE113","v":0.17445680706948299},{"$f":"'Solar - PV Dist. Comm'!AF113","v":0.17507099780198249},{"$f":"'Solar - PV Dist. Comm'!AG113","v":0.17568518853448198},{"$f":"'Solar - PV Dist. Comm'!AH113","v":0.17629937926698147},{"$f":"'Solar - PV Dist. Comm'!AI113","v":0.17691356999948096},{"$f":"'Solar - PV Dist. Comm'!AJ113","v":0.17752776073198046},{"$f":"'Solar - PV Dist. Comm'!AK113","v":0.17814195146447995},{"$f":"'Solar - PV Dist. Comm'!AL113","v":0.17875614219697944},{"$f":"'Solar - PV Dist. Comm'!AM113","v":0.17937033292947893},{"$f":"'Solar - PV Dist. Comm'!AN113","v":0.17998452366197842},{"$f":"'Solar - PV Dist. Comm'!AO113","v":0.18059871439447792},{"$f":"'Solar - PV Dist. Comm'!AP113","v":0.18121290512697741},{"$f":"'Solar - PV Dist. Comm'!AQ113","v":0.18182709585947687}]
["RC3CoClass66","RD","Conservative",30,"CommPV","Class6",{"$f":"'Solar - PV Dist. Comm'!L114","v":0.15155102652611524},{"$f":"'Solar - PV Dist. Comm'!M114","v":0.15155102652611524},{"$f":"'Solar - PV Dist. Comm'!N114","v":0.15155102652611524},{"$f":"'Solar - PV Dist. Comm'!O114","v":0.15155102652611524},{"$f":"'Solar - PV Dist. Comm'!P114","v":0.15155102652611524},{"$f":"'Solar - PV Dist. Comm'!Q114","v":0.15155102652611524},{"$f":"'Solar - PV Dist. Comm'!R114","v":0.15155102652611524},{"$f":"'Solar - PV Dist. Comm'!S114","v":0.15155102652611524},{"$f":"'Solar - PV Dist. Comm'!T114","v":0.15155102652611524},{"$f":"'Solar - PV Dist. Comm'!U114","v":0.15155102652611524},{"$f":"'Solar - PV Dist. Comm'!V114","v":0.15155102652611524},{"$f":"'Solar - PV Dist. Comm'!W114","v":0.15155102652611524},{"$f":"'Solar - PV Dist. Comm'!X114","v":0.15245063926028382},{"$f":"'Solar - PV Dist. Comm'!Y114","v":0.1533502519944524},{"$f":"'Solar - PV Dist. Comm'!Z114","v":0.15424986472862098},{"$f":"'Solar - PV Dist. Comm'!AA114","v":0.15514947746278956},{"$f":"'Solar - PV Dist. Comm'!AB114","v":0.15604909019695815},{"$f":"'Solar - PV Dist. Comm'!AC114","v":0.15694870293112673},{"$f":"'Solar - PV Dist. Comm'!AD114","v":0.15784831566529531},{"$f":"'Solar - PV Dist. Comm'!AE114","v":0.15874792839946389},{"$f":"'Solar - PV Dist. Comm'!AF114","v":0.15964754113363247},{"$f":"'Solar - PV Dist. Comm'!AG114","v":0.16054715386780105},{"$f":"'Solar - PV Dist. Comm'!AH114","v":0.16144676660196963},{"$f":"'Solar - PV Dist. Comm'!AI114","v":0.16234637933613821},{"$f":"'Solar - PV Dist. Comm'!AJ114","v":0.16324599207030679},{"$f":"'Solar - PV Dist. Comm'!AK114","v":0.16414560480447538},{"$f":"'Solar - PV Dist. Comm'!AL114","v":0.16504521753864396},{"$f":"'Solar - PV Dist. Comm'!AM114","v":0.16594483027281254},{"$f":"'Solar - PV Dist. Comm'!AN114","v":0.16684444300698112},{"$f":"'Solar - PV Dist. Comm'!AO114","v":0.1677440557411497},{"$f":"'Solar - PV Dist. Comm'!AP114","v":0.16864366847531828},{"$f":"'Solar - PV Dist. Comm'!AQ114","v":0.16954328120948706}]
[{"$f":"_xlfn.CONCAT(LEFT(B128,1), LEFT(C128,1), LEFT(D128,1),LEFT(E128,2),LEFT(F128,6),RIGHT(F128,1))","v":"RA3CoClass55"},"RD","Advanced",30,"CommPV","Class5",{"$f":"'Solar - PV Dist. Comm'!L115","v":0.15358769721554841},{"$f":"'Solar - PV Dist. Comm'!M115","v":0.15637705582675099},{"$f":"'Solar - PV Dist. Comm'!N115","v":0.15916641443795357},{"$f":"'Solar - PV Dist. Comm'!O115","v":0.16195577304915615},{"$f":"'Solar - PV Dist. Comm'!P115","v":0.16474513166035873},{"$f":"'Solar - PV Dist. Comm'!Q115","v":0.16753449027156131},{"$f":"'Solar - PV Dist. Comm'!R115","v":0.17032384888276389},{"$f":"'Solar - PV Dist. Comm'!S115","v":0.17311320749396647},{"$f":"'Solar - PV Dist. Comm'!T115","v":0.17590256610516905},{"$f":"'Solar - PV Dist. Comm'!U115","v":0.17869192471637163},{"$f":"'Solar - PV Dist. Comm'!V115","v":0.18148128332757421},{"$f":"'Solar - PV Dist. Comm'!W115","v":0.18427064193877668},{"$f":"'Solar - PV Dist. Comm'!X115","v":0.1846712302908175},{"$f":"'Solar - PV Dist. Comm'!Y115","v":0.18507181864285832},{"$f":"'Solar - PV Dist. Comm'!Z115","v":0.18547240699489914},{"$f":"'Solar - PV Dist. Comm'!AA115","v":0.18587299534693996},{"$f":"'Solar - PV Dist. Comm'!AB115","v":0.18627358369898078},{"$f":"'Solar - PV Dist. Comm'!AC115","v":0.1866741720510216},{"$f":"'Solar - PV Dist. Comm'!AD115","v":0.18707476040306242},{"$f":"'Solar - PV Dist. Comm'!AE115","v":0.18747534875510324},{"$f":"'Solar - PV Dist. Comm'!AF115","v":0.18787593710714406},{"$f":"'Solar - PV Dist. Comm'!AG115","v":0.18827652545918488},{"$f":"'Solar - PV Dist. Comm'!AH115","v":0.18867711381122571},{"$f":"'Solar - PV Dist. Comm'!AI115","v":0.18907770216326653},{"$f":"'Solar - PV Dist. Comm'!AJ115","v":0.18947829051530735},{"$f":"'Solar - PV Dist. Comm'!AK115","v":0.18987887886734817},{"$f":"'Solar - PV Dist. Comm'!AL115","v":0.19027946721938899},{"$f":"'Solar - PV Dist. Comm'!AM115","v":0.19068005557142981},{"$f":"'Solar - PV Dist. Comm'!AN115","v":0.19108064392347063},{"$f":"'Solar - PV Dist. Comm'!AO115","v":0.19148123227551145},{"$f":"'Solar - PV Dist. Comm'!AP115","v":0.19188182062755227},{"$f":"'Solar - PV Dist. Comm'!AQ115","v":0.19228240897959306}]
["RM3CoClass55","RD","Moderate",30,"CommPV","Class5",{"$f":"'Solar - PV Dist. Comm'!L116","v":0.15358769721554841},{"$f":"'Solar - PV Dist. Comm'!M116","v":0.15524533810622743},{"$f":"'Solar - PV Dist. Comm'!N116","v":0.15690297899690644},{"$f":"'Solar - PV Dist. Comm'!O116","v":0.15856061988758546},{"$f":"'Solar - PV Dist. Comm'!P116","v":0.16021826077826448},{"$f":"'Solar - PV Dist. Comm'!Q116","v":0.1618759016689435},{"$f":"'Solar - PV Dist. Comm'!R116","v":0.16353354255962252},{"$f":"'Solar - PV Dist. Comm'!S116","v":0.16519118345030154},{"$f":"'Solar - PV Dist. Comm'!T116","v":0.16684882434098056},{"$f":"'Solar - PV Dist. Comm'!U116","v":0.16850646523165957},{"$f":"'Solar - PV Dist. Comm'!V116","v":0.17016410612233859},{"$f":"'Solar - PV Dist. Comm'!W116","v":0.1718217470130175},{"$f":"'Solar - PV Dist. Comm'!X116","v":0.17244419175930545},{"$f":"'Solar - PV Dist. Comm'!Y116","v":0.1730666365055934},{"$f":"'Solar - PV Dist. Comm'!Z116","v":0.17368908125188134},{"$f":"'Solar - PV Dist. Comm'!AA116","v":0.17431152599816929},{"$f":"'Solar - PV Dist. Comm'!AB116","v":0.17493397074445724},{"$f":"'Solar - PV Dist. Comm'!AC116","v":0.17555641549074519},{"$f":"'Solar - PV Dist. Comm'!AD116","v":0.17617886023703314},{"$f":"'Solar - PV Dist. Comm'!AE116","v":0.17680130498332108},{"$f":"'Solar - PV Dist. Comm'!AF116","v":0.17742374972960903},{"$f":"'Solar - PV Dist. Comm'!AG116","v":0.17804619447589698},{"$f":"'Solar - PV Dist. Comm'!AH116","v":0.17866863922218493},{"$f":"'Solar - PV Dist. Comm'!AI116","v":0.17929108396847288},{"$f":"'Solar - PV Dist. Comm'!AJ116","v":0.17991352871476082},{"$f":"'Solar - PV Dist. Comm'!AK116","v":0.18053597346104877},{"$f":"'Solar - PV Dist. Comm'!AL116","v":0.18115841820733672},{"$f":"'Solar - PV Dist. Comm'!AM116","v":0.18178086295362467},{"$f":"'Solar - PV Dist. Comm'!AN116","v":0.18240330769991261},{"$f":"'Solar - PV Dist. Comm'!AO116","v":0.18302575244620056},{"$f":"'Solar - PV Dist. Comm'!AP116","v":0.18364819719248851},{"$f":"'Solar - PV Dist. Comm'!AQ116","v":0.18427064193877668}]
["RC3CoClass55","RD","Conservative",30,"CommPV","Class5",{"$f":"'Solar - PV Dist. Comm'!L117","v":0.15358769721554841},{"$f":"'Solar - PV Dist. Comm'!M117","v":0.15358769721554841},{"$f":"'Solar - PV Dist. Comm'!N117","v":0.15358769721554841},{"$f":"'Solar - PV Dist. Comm'!O117","v":0.15358769721554841},{"$f":"'Solar - PV Dist. Comm'!P117","v":0.15358769721554841},{"$f":"'Solar - PV Dist. Comm'!Q117","v":0.15358769721554841},{"$f":"'Solar - PV Dist. Comm'!R117","v":0.15358769721554841},{"$f":"'Solar - PV Dist. Comm'!S117","v":0.15358769721554841},{"$f":"'Solar - PV Dist. Comm'!T117","v":0.15358769721554841},{"$f":"'Solar - PV Dist. Comm'!U117","v":0.15358769721554841},{"$f":"'Solar - PV Dist. Comm'!V117","v":0.15358769721554841},{"$f":"'Solar - PV Dist. Comm'!W117","v":0.15358769721554841},{"$f":"'Solar - PV Dist. Comm'!X117","v":0.15449939970542187},{"$f":"'Solar - PV Dist. Comm'!Y117","v":0.15541110219529533},{"$f":"'Solar - PV Dist. Comm'!Z117","v":0.15632280468516879},{"$f":"'Solar - PV Dist. Comm'!AA117","v":0.15723450717504225},{"$f":"'Solar - PV Dist. Comm'!AB117","v":0.15814620966491572},{"$f":"'Solar - PV Dist. Comm'!AC117","v":0.15905791215478918},{"$f":"'Solar - PV Dist. Comm'!AD117","v":0.15996961464466264},{"$f":"'Solar - PV Dist. Comm'!AE117","v":0.1608813171345361},{"$f":"'Solar - PV Dist. Comm'!AF117","v":0.16179301962440956},{"$f":"'Solar - PV Dist. Comm'!AG117","v":0.16270472211428302},{"$f":"'Solar - PV Dist. Comm'!AH117","v":0.16361642460415649},{"$f":"'Solar - PV Dist. Comm'!AI117","v":0.16452812709402995},{"$f":"'Solar - PV Dist. Comm'!AJ117","v":0.16543982958390341},{"$f":"'Solar - PV Dist. Comm'!AK117","v":0.16635153207377687},{"$f":"'Solar - PV Dist. Comm'!AL117","v":0.16726323456365033},{"$f":"'Solar - PV Dist. Comm'!AM117","v":0.16817493705352379},{"$f":"'Solar - PV Dist. Comm'!AN117","v":0.16908663954339725},{"$f":"'Solar - PV Dist. Comm'!AO117","v":0.16999834203327072},{"$f":"'Solar - PV Dist. Comm'!AP117","v":0.17091004452314418},{"$f":"'Solar - PV Dist. Comm'!AQ117","v":0.1718217470130175}]
["RA3CoClass44","RD","Advanced",30,"CommPV","Class4",{"$f":"'Solar - PV Dist. Comm'!L118","v":0.160946048317963},{"$f":"'Solar - PV Dist. Comm'!M118","v":0.16386904445602404},{"$f":"'Solar - PV Dist. Comm'!N118","v":0.16679204059408509},{"$f":"'Solar - PV Dist. Comm'!O118","v":0.16971503673214614},{"$f":"'Solar - PV Dist. Comm'!P118","v":0.17263803287020718},{"$f":"'Solar - PV Dist. Comm'!Q118","v":0.17556102900826823},{"$f":"'Solar - PV Dist. Comm'!R118","v":0.17848402514632927},{"$f":"'Solar - PV Dist. Comm'!S118","v":0.18140702128439032},{"$f":"'Solar - PV Dist. Comm'!T118","v":0.18433001742245136},{"$f":"'Solar - PV Dist. Comm'!U118","v":0.18725301356051241},{"$f":"'Solar - PV Dist. Comm'!V118","v":0.19017600969857346},{"$f":"'Solar - PV Dist. Comm'!W118","v":0.19309900583663436},{"$f":"'Solar - PV Dist. Comm'!X118","v":0.19351878628410529},{"$f":"'Solar - PV Dist. Comm'!Y118","v":0.19393856673157622},{"$f":"'Solar - PV Dist. Comm'!Z118","v":0.19435834717904715},{"$f":"'Solar - PV Dist. Comm'!AA118","v":0.19477812762651808},{"$f":"'Solar - PV Dist. Comm'!AB118","v":0.19519790807398901},{"$f":"'Solar - PV Dist. Comm'!AC118","v":0.19561768852145994},{"$f":"'Solar - PV Dist. Comm'!AD118","v":0.19603746896893087},{"$f":"'Solar - PV Dist. Comm'!AE118","v":0.1964572494164018},{"$f":"'Solar - PV Dist. Comm'!AF118","v":0.19687702986387273},{"$f":"'Solar - PV Dist. Comm'!AG118","v":0.19729681031134366},{"$f":"'Solar - PV Dist. Comm'!AH118","v":0.19771659075881459},{"$f":"'Solar - PV Dist. Comm'!AI118","v":0.19813637120628552},{"$f":"'Solar - PV Dist. Comm'!AJ118","v":0.19855615165375645},{"$f":"'Solar - PV Dist. Comm'!AK118","v":0.19897593210122738},{"$f":"'Solar - PV Dist. Comm'!AL118","v":0.19939571254869831},{"$f":"'Solar - PV Dist. Comm'!AM118","v":0.19981549299616924},{"$f":"'Solar - PV Dist. Comm'!AN118","v":0.20023527344364017},{"$f":"'Solar - PV Dist. Comm'!AO118","v":0.2006550538911111},{"$f":"'Solar - PV Dist. Comm'!AP118","v":0.20107483433858203},{"$f":"'Solar - PV Dist. Comm'!AQ118","v":0.20149461478605324}]
["RM3CoClass44","RD","Moderate",30,"CommPV","Class4",{"$f":"'Solar - PV Dist. Comm'!L119","v":0.160946048317963},{"$f":"'Solar - PV Dist. Comm'!M119","v":0.16268310640088116},{"$f":"'Solar - PV Dist. Comm'!N119","v":0.16442016448379931},{"$f":"'Solar - PV Dist. Comm'!O119","v":0.16615722256671747},{"$f":"'Solar - PV Dist. Comm'!P119","v":0.16789428064963563},{"$f":"'Solar - PV Dist. Comm'!Q119","v":0.16963133873255379},{"$f":"'Solar - PV Dist. Comm'!R119","v":0.17136839681547195},{"$f":"'Solar - PV Dist. Comm'!S119","v":0.1731054548983901},{"$f":"'Solar - PV Dist. Comm'!T119","v":0.17484251298130826},{"$f":"'Solar - PV Dist. Comm'!U119","v":0.17657957106422642},{"$f":"'Solar - PV Dist. Comm'!V119","v":0.17831662914714458},{"$f":"'Solar - PV Dist. Comm'!W119","v":0.18005368723006271},{"$f":"'Solar - PV Dist. Comm'!X119","v":0.18070595316039129},{"$f":"'Solar - PV Dist. Comm'!Y119","v":0.18135821909071986},{"$f":"'Solar - PV Dist. Comm'!Z119","v":0.18201048502104844},{"$f":"'Solar - PV Dist. Comm'!AA119","v":0.18266275095137702},{"$f":"'Solar - PV Dist. Comm'!AB119","v":0.18331501688170559},{"$f":"'Solar - PV Dist. Comm'!AC119","v":0.18396728281203417},{"$f":"'Solar - PV Dist. Comm'!AD119","v":0.18461954874236275},{"$f":"'Solar - PV Dist. Comm'!AE119","v":0.18527181467269133},{"$f":"'Solar - PV Dist. Comm'!AF119","v":0.1859240806030199},{"$f":"'Solar - PV Dist. Comm'!AG119","v":0.18657634653334848},{"$f":"'Solar - PV Dist. Comm'!AH119","v":0.18722861246367706},{"$f":"'Solar - PV Dist. Comm'!AI119","v":0.18788087839400563},{"$f":"'Solar - PV Dist. Comm'!AJ119","v":0.18853314432433421},{"$f":"'Solar - PV Dist. Comm'!AK119","v":0.18918541025466279},{"$f":"'Solar - PV Dist. Comm'!AL119","v":0.18983767618499137},{"$f":"'Solar - PV Dist. Comm'!AM119","v":0.19048994211531994},{"$f":"'Solar - PV Dist. Comm'!AN119","v":0.19114220804564852},{"$f":"'Solar - PV Dist. Comm'!AO119","v":0.1917944739759771},{"$f":"'Solar - PV Dist. Comm'!AP119","v":0.19244673990630567},{"$f":"'Solar - PV Dist. Comm'!AQ119","v":0.19309900583663436}]
["RC3CoClass44","RD","Conservative",30,"CommPV","Class4",{"$f":"'Solar - PV Dist. Comm'!L120","v":0.160946048317963},{"$f":"'Solar - PV Dist. Comm'!M120","v":0.160946048317963},{"$f":"'Solar - PV Dist. Comm'!N120","v":0.160946048317963},{"$f":"'Solar - PV Dist. Comm'!O120","v":0.160946048317963},{"$f":"'Solar - PV Dist. Comm'!P120","v":0.160946048317963},{"$f":"'Solar - PV Dist. Comm'!Q120","v":0.160946048317963},{"$f":"'Solar - PV Dist. Comm'!R120","v":0.160946048317963},{"$f":"'Solar - PV Dist. Comm'!S120","v":0.160946048317963},{"$f":"'Solar - PV Dist. Comm'!T120","v":0.160946048317963},{"$f":"'Solar - PV Dist. Comm'!U120","v":0.160946048317963},{"$f":"'Solar - PV Dist. Comm'!V120","v":0.160946048317963},{"$f":"'Solar - PV Dist. Comm'!W120","v":0.160946048317963},{"$f":"'Solar - PV Dist. Comm'!X120","v":0.16190143026356799},{"$f":"'Solar - PV Dist. Comm'!Y120","v":0.16285681220917297},{"$f":"'Solar - PV Dist. Comm'!Z120","v":0.16381219415477796},{"$f":"'Solar - PV Dist. Comm'!AA120","v":0.16476757610038295},{"$f":"'Solar - PV Dist. Comm'!AB120","v":0.16572295804598794},{"$f":"'Solar - PV Dist. Comm'!AC120","v":0.16667833999159293},{"$f":"'Solar - PV Dist. Comm'!AD120","v":0.16763372193719792},{"$f":"'Solar - PV Dist. Comm'!AE120","v":0.1685891038828029},{"$f":"'Solar - PV Dist. Comm'!AF120","v":0.16954448582840789},{"$f":"'Solar - PV Dist. Comm'!AG120","v":0.17049986777401288},{"$f":"'Solar - PV Dist. Comm'!AH120","v":0.17145524971961787},{"$f":"'Solar - PV Dist. Comm'!AI120","v":0.17241063166522286},{"$f":"'Solar - PV Dist. Comm'!AJ120","v":0.17336601361082785},{"$f":"'Solar - PV Dist. Comm'!AK120","v":0.17432139555643283},{"$f":"'Solar - PV Dist. Comm'!AL120","v":0.17527677750203782},{"$f":"'Solar - PV Dist. Comm'!AM120","v":0.17623215944764281},{"$f":"'Solar - PV Dist. Comm'!AN120","v":0.1771875413932478},{"$f":"'Solar - PV Dist. Comm'!AO120","v":0.17814292333885279},{"$f":"'Solar - PV Dist. Comm'!AP120","v":0.17909830528445778},{"$f":"'Solar - PV Dist. Comm'!AQ120","v":0.18005368723006271}]
["RA3CoClass33","RD","Advanced",30,"CommPV","Class3",{"$f":"'Solar - PV Dist. Comm'!L121","v":0.16992492231411765},{"$f":"'Solar - PV Dist. Comm'!M121","v":0.17301098684863317},{"$f":"'Solar - PV Dist. Comm'!N121","v":0.17609705138314868},{"$f":"'Solar - PV Dist. Comm'!O121","v":0.1791831159176642},{"$f":"'Solar - PV Dist. Comm'!P121","v":0.18226918045217971},{"$f":"'Solar - PV Dist. Comm'!Q121","v":0.18535524498669523},{"$f":"'Solar - PV Dist. Comm'!R121","v":0.18844130952121074},{"$f":"'Solar - PV Dist. Comm'!S121","v":0.19152737405572626},{"$f":"'Solar - PV Dist. Comm'!T121","v":0.19461343859024177},{"$f":"'Solar - PV Dist. Comm'!U121","v":0.19769950312475729},{"$f":"'Solar - PV Dist. Comm'!V121","v":0.2007855676592728},{"$f":"'Solar - PV Dist. Comm'!W121","v":0.20387163219378834},{"$f":"'Solar - PV Dist. Comm'!X121","v":0.20431483139420961},{"$f":"'Solar - PV Dist. Comm'!Y121","v":0.20475803059463088},{"$f":"'Solar - PV Dist. Comm'!Z121","v":0.20520122979505215},{"$f":"'Solar - PV Dist. Comm'!AA121","v":0.20564442899547342},{"$f":"'Solar - PV Dist. Comm'!AB121","v":0.20608762819589468},{"$f":"'Solar - PV Dist. Comm'!AC121","v":0.20653082739631595},{"$f":"'Solar - PV Dist. Comm'!AD121","v":0.20697402659673722},{"$f":"'Solar - PV Dist. Comm'!AE121","v":0.20741722579715849},{"$f":"'Solar - PV Dist. Comm'!AF121","v":0.20786042499757976},{"$f":"'Solar - PV Dist. Comm'!AG121","v":0.20830362419800103},{"$f":"'Solar - PV Dist. Comm'!AH121","v":0.20874682339842229},{"$f":"'Solar - PV Dist. Comm'!AI121","v":0.20919002259884356},{"$f":"'Solar - PV Dist. Comm'!AJ121","v":0.20963322179926483},{"$f":"'Solar - PV Dist. Comm'!AK121","v":0.2100764209996861},{"$f":"'Solar - PV Dist. Comm'!AL121","v":0.21051962020010737},{"$f":"'Solar - PV Dist. Comm'!AM121","v":0.21096281940052863},{"$f":"'Solar - PV Dist. Comm'!AN121","v":0.2114060186009499},{"$f":"'Solar - PV Dist. Comm'!AO121","v":0.21184921780137117},{"$f":"'Solar - PV Dist. Comm'!AP121","v":0.21229241700179244},{"$f":"'Solar - PV Dist. Comm'!AQ121","v":0.21273561620221393}]
["RM3CoClass33","RD","Moderate",30,"CommPV","Class3",{"$f":"'Solar - PV Dist. Comm'!L122","v":0.16992492231411765},{"$f":"'Solar - PV Dist. Comm'!M122","v":0.17175888756445945},{"$f":"'Solar - PV Dist. Comm'!N122","v":0.17359285281480125},{"$f":"'Solar - PV Dist. Comm'!O122","v":0.17542681806514304},{"$f":"'Solar - PV Dist. Comm'!P122","v":0.17726078331548484},{"$f":"'Solar - PV Dist. Comm'!Q122","v":0.17909474856582663},{"$f":"'Solar - PV Dist. Comm'!R122","v":0.18092871381616843},{"$f":"'Solar - PV Dist. Comm'!S122","v":0.18276267906651023},{"$f":"'Solar - PV Dist. Comm'!T122","v":0.18459664431685202},{"$f":"'Solar - PV Dist. Comm'!U122","v":0.18643060956719382},{"$f":"'Solar - PV Dist. Comm'!V122","v":0.18826457481753561},{"$f":"'Solar - PV Dist. Comm'!W122","v":0.19009854006787755},{"$f":"'Solar - PV Dist. Comm'!X122","v":0.1907871946741731},{"$f":"'Solar - PV Dist. Comm'!Y122","v":0.19147584928046865},{"$f":"'Solar - PV Dist. Comm'!Z122","v":0.1921645038867642},{"$f":"'Solar - PV Dist. Comm'!AA122","v":0.19285315849305976},{"$f":"'Solar - PV Dist. Comm'!AB122","v":0.19354181309935531},{"$f":"'Solar - PV Dist. Comm'!AC122","v":0.19423046770565086},{"$f":"'Solar - PV Dist. Comm'!AD122","v":0.19491912231194641},{"$f":"'Solar - PV Dist. Comm'!AE122","v":0.19560777691824197},{"$f":"'Solar - PV Dist. Comm'!AF122","v":0.19629643152453752},{"$f":"'Solar - PV Dist. Comm'!AG122","v":0.19698508613083307},{"$f":"'Solar - PV Dist. Comm'!AH122","v":0.19767374073712862},{"$f":"'Solar - PV Dist. Comm'!AI122","v":0.19836239534342417},{"$f":"'Solar - PV Dist. Comm'!AJ122","v":0.19905104994971973},{"$f":"'Solar - PV Dist. Comm'!AK122","v":0.19973970455601528},{"$f":"'Solar - PV Dist. Comm'!AL122","v":0.20042835916231083},{"$f":"'Solar - PV Dist. Comm'!AM122","v":0.20111701376860638},{"$f":"'Solar - PV Dist. Comm'!AN122","v":0.20180566837490194},{"$f":"'Solar - PV Dist. Comm'!AO122","v":0.20249432298119749},{"$f":"'Solar - PV Dist. Comm'!AP122","v":0.20318297758749304},{"$f":"'Solar - PV Dist. Comm'!AQ122","v":0.20387163219378834}]
["RC3CoClass33","RD","Conservative",30,"CommPV","Class3",{"$f":"'Solar - PV Dist. Comm'!L123","v":0.16992492231411765},{"$f":"'Solar - PV Dist. Comm'!M123","v":0.16992492231411765},{"$f":"'Solar - PV Dist. Comm'!N123","v":0.16992492231411765},{"$f":"'Solar - PV Dist. Comm'!O123","v":0.16992492231411765},{"$f":"'Solar - PV Dist. Comm'!P123","v":0.16992492231411765},{"$f":"'Solar - PV Dist. Comm'!Q123","v":0.16992492231411765},{"$f":"'Solar - PV Dist. Comm'!R123","v":0.16992492231411765},{"$f":"'Solar - PV Dist. Comm'!S123","v":0.16992492231411765},{"$f":"'Solar - PV Dist. Comm'!T123","v":0.16992492231411765},{"$f":"'Solar - PV Dist. Comm'!U123","v":0.16992492231411765},{"$f":"'Solar - PV Dist. Comm'!V123","v":0.16992492231411765},{"$f":"'Solar - PV Dist. Comm'!W123","v":0.16992492231411765},{"$f":"'Solar - PV Dist. Comm'!X123","v":0.17093360320180565},{"$f":"'Solar - PV Dist. Comm'!Y123","v":0.17194228408949364},{"$f":"'Solar - PV Dist. Comm'!Z123","v":0.17295096497718163},{"$f":"'Solar - PV Dist. Comm'!AA123","v":0.17395964586486962},{"$f":"'Solar - PV Dist. Comm'!AB123","v":0.17496832675255761},{"$f":"'Solar - PV Dist. Comm'!AC123","v":0.1759770076402456},{"$f":"'Solar - PV Dist. Comm'!AD123","v":0.17698568852793359},{"$f":"'Solar - PV Dist. Comm'!AE123","v":0.17799436941562158},{"$f":"'Solar - PV Dist. Comm'!AF123","v":0.17900305030330957},{"$f":"'Solar - PV Dist. Comm'!AG123","v":0.18001173119099756},{"$f":"'Solar - PV Dist. Comm'!AH123","v":0.18102041207868555},{"$f":"'Solar - PV Dist. Comm'!AI123","v":0.18202909296637354},{"$f":"'Solar - PV Dist. Comm'!AJ123","v":0.18303777385406153},{"$f":"'Solar - PV Dist. Comm'!AK123","v":0.18404645474174952},{"$f":"'Solar - PV Dist. Comm'!AL123","v":0.18505513562943751},{"$f":"'Solar - PV Dist. Comm'!AM123","v":0.1860638165171255},{"$f":"'Solar - PV Dist. Comm'!AN123","v":0.18707249740481349},{"$f":"'Solar - PV Dist. Comm'!AO123","v":0.18808117829250148},{"$f":"'Solar - PV Dist. Comm'!AP123","v":0.18908985918018947},{"$f":"'Solar - PV Dist. Comm'!AQ123","v":0.19009854006787755}]
["RA3CoClass22","RD","Advanced",30,"CommPV","Class2",{"$f":"'Solar - PV Dist. Comm'!L124","v":0.17950748203127412},{"$f":"'Solar - PV Dist. Comm'!M124","v":0.18276757870474997},{"$f":"'Solar - PV Dist. Comm'!N124","v":0.18602767537822582},{"$f":"'Solar - PV Dist. Comm'!O124","v":0.18928777205170166},{"$f":"'Solar - PV Dist. Comm'!P124","v":0.19254786872517751},{"$f":"'Solar - PV Dist. Comm'!Q124","v":0.19580796539865336},{"$f":"'Solar - PV Dist. Comm'!R124","v":0.19906806207212921},{"$f":"'Solar - PV Dist. Comm'!S124","v":0.20232815874560506},{"$f":"'Solar - PV Dist. Comm'!T124","v":0.20558825541908091},{"$f":"'Solar - PV Dist. Comm'!U124","v":0.20884835209255675},{"$f":"'Solar - PV Dist. Comm'!V124","v":0.2121084487660326},{"$f":"'Solar - PV Dist. Comm'!W124","v":0.21536854543950842},{"$f":"'Solar - PV Dist. Comm'!X124","v":0.21583673792959432},{"$f":"'Solar - PV Dist. Comm'!Y124","v":0.21630493041968021},{"$f":"'Solar - PV Dist. Comm'!Z124","v":0.21677312290976611},{"$f":"'Solar - PV Dist. Comm'!AA124","v":0.217241315399852},{"$f":"'Solar - PV Dist. Comm'!AB124","v":0.2177095078899379},{"$f":"'Solar - PV Dist. Comm'!AC124","v":0.21817770038002379},{"$f":"'Solar - PV Dist. Comm'!AD124","v":0.21864589287010969},{"$f":"'Solar - PV Dist. Comm'!AE124","v":0.21911408536019558},{"$f":"'Solar - PV Dist. Comm'!AF124","v":0.21958227785028148},{"$f":"'Solar - PV Dist. Comm'!AG124","v":0.22005047034036737},{"$f":"'Solar - PV Dist. Comm'!AH124","v":0.22051866283045327},{"$f":"'Solar - PV Dist. Comm'!AI124","v":0.22098685532053916},{"$f":"'Solar - PV Dist. Comm'!AJ124","v":0.22145504781062506},{"$f":"'Solar - PV Dist. Comm'!AK124","v":0.22192324030071095},{"$f":"'Solar - PV Dist. Comm'!AL124","v":0.22239143279079684},{"$f":"'Solar - PV Dist. Comm'!AM124","v":0.22285962528088274},{"$f":"'Solar - PV Dist. Comm'!AN124","v":0.22332781777096863},{"$f":"'Solar - PV Dist. Comm'!AO124","v":0.22379601026105453},{"$f":"'Solar - PV Dist. Comm'!AP124","v":0.22426420275114042},{"$f":"'Solar - PV Dist. Comm'!AQ124","v":0.22473239524122618}]
["RM3CoClass22","RD","Moderate",30,"CommPV","Class2",{"$f":"'Solar - PV Dist. Comm'!L125","v":0.17950748203127412},{"$f":"'Solar - PV Dist. Comm'!M125","v":0.18144486990668621},{"$f":"'Solar - PV Dist. Comm'!N125","v":0.1833822577820983},{"$f":"'Solar - PV Dist. Comm'!O125","v":0.18531964565751038},{"$f":"'Solar - PV Dist. Comm'!P125","v":0.18725703353292247},{"$f":"'Solar - PV Dist. Comm'!Q125","v":0.18919442140833456},{"$f":"'Solar - PV Dist. Comm'!R125","v":0.19113180928374665},{"$f":"'Solar - PV Dist. Comm'!S125","v":0.19306919715915874},{"$f":"'Solar - PV Dist. Comm'!T125","v":0.19500658503457083},{"$f":"'Solar - PV Dist. Comm'!U125","v":0.19694397290998292},{"$f":"'Solar - PV Dist. Comm'!V125","v":0.19888136078539501},{"$f":"'Solar - PV Dist. Comm'!W125","v":0.20081874866080715},{"$f":"'Solar - PV Dist. Comm'!X125","v":0.20154623849974221},{"$f":"'Solar - PV Dist. Comm'!Y125","v":0.20227372833867727},{"$f":"'Solar - PV Dist. Comm'!Z125","v":0.20300121817761232},{"$f":"'Solar - PV Dist. Comm'!AA125","v":0.20372870801654738},{"$f":"'Solar - PV Dist. Comm'!AB125","v":0.20445619785548244},{"$f":"'Solar - PV Dist. Comm'!AC125","v":0.2051836876944175},{"$f":"'Solar - PV Dist. Comm'!AD125","v":0.20591117753335256},{"$f":"'Solar - PV Dist. Comm'!AE125","v":0.20663866737228762},{"$f":"'Solar - PV Dist. Comm'!AF125","v":0.20736615721122267},{"$f":"'Solar - PV Dist. Comm'!AG125","v":0.20809364705015773},{"$f":"'Solar - PV Dist. Comm'!AH125","v":0.20882113688909279},{"$f":"'Solar - PV Dist. Comm'!AI125","v":0.20954862672802785},{"$f":"'Solar - PV Dist. Comm'!AJ125","v":0.21027611656696291},{"$f":"'Solar - PV Dist. Comm'!AK125","v":0.21100360640589796},{"$f":"'Solar - PV Dist. Comm'!AL125","v":0.21173109624483302},{"$f":"'Solar - PV Dist. Comm'!AM125","v":0.21245858608376808},{"$f":"'Solar - PV Dist. Comm'!AN125","v":0.21318607592270314},{"$f":"'Solar - PV Dist. Comm'!AO125","v":0.2139135657616382},{"$f":"'Solar - PV Dist. Comm'!AP125","v":0.21464105560057326},{"$f":"'Solar - PV Dist. Comm'!AQ125","v":0.21536854543950842}]
["RC3CoClass22","RD","Conservative",30,"CommPV","Class2",{"$f":"'Solar - PV Dist. Comm'!L126","v":0.17950748203127412},{"$f":"'Solar - PV Dist. Comm'!M126","v":0.17950748203127412},{"$f":"'Solar - PV Dist. Comm'!N126","v":0.17950748203127412},{"$f":"'Solar - PV Dist. Comm'!O126","v":0.17950748203127412},{"$f":"'Solar - PV Dist. Comm'!P126","v":0.17950748203127412},{"$f":"'Solar - PV Dist. Comm'!Q126","v":0.17950748203127412},{"$f":"'Solar - PV Dist. Comm'!R126","v":0.17950748203127412},{"$f":"'Solar - PV Dist. Comm'!S126","v":0.17950748203127412},{"$f":"'Solar - PV Dist. Comm'!T126","v":0.17950748203127412},{"$f":"'Solar - PV Dist. Comm'!U126","v":0.17950748203127412},{"$f":"'Solar - PV Dist. Comm'!V126","v":0.17950748203127412},{"$f":"'Solar - PV Dist. Comm'!W126","v":0.17950748203127412},{"$f":"'Solar - PV Dist. Comm'!X126","v":0.18057304536275076},{"$f":"'Solar - PV Dist. Comm'!Y126","v":0.1816386086942274},{"$f":"'Solar - PV Dist. Comm'!Z126","v":0.18270417202570405},{"$f":"'Solar - PV Dist. Comm'!AA126","v":0.18376973535718069},{"$f":"'Solar - PV Dist. Comm'!AB126","v":0.18483529868865733},{"$f":"'Solar - PV Dist. Comm'!AC126","v":0.18590086202013398},{"$f":"'Solar - PV Dist. Comm'!AD126","v":0.18696642535161062},{"$f":"'Solar - PV Dist. Comm'!AE126","v":0.18803198868308726},{"$f":"'Solar - PV Dist. Comm'!AF126","v":0.18909755201456391},{"$f":"'Solar - PV Dist. Comm'!AG126","v":0.19016311534604055},{"$f":"'Solar - PV Dist. Comm'!AH126","v":0.19122867867751719},{"$f":"'Solar - PV Dist. Comm'!AI126","v":0.19229424200899384},{"$f":"'Solar - PV Dist. Comm'!AJ126","v":0.19335980534047048},{"$f":"'Solar - PV Dist. Comm'!AK126","v":0.19442536867194712},{"$f":"'Solar - PV Dist. Comm'!AL126","v":0.19549093200342377},{"$f":"'Solar - PV Dist. Comm'!AM126","v":0.19655649533490041},{"$f":"'Solar - PV Dist. Comm'!AN126","v":0.19762205866637705},{"$f":"'Solar - PV Dist. Comm'!AO126","v":0.1986876219978537},{"$f":"'Solar - PV Dist. Comm'!AP126","v":0.19975318532933034},{"$f":"'Solar - PV Dist. Comm'!AQ126","v":0.20081874866080715}]
["RA3CoClass11","RD","Advanced",30,"CommPV","Class1",{"$f":"'Solar - PV Dist. Comm'!L127","v":0.18626187442464867},{"$f":"'Solar - PV Dist. Comm'!M127","v":0.18964463992464817},{"$f":"'Solar - PV Dist. Comm'!N127","v":0.19302740542464766},{"$f":"'Solar - PV Dist. Comm'!O127","v":0.19641017092464716},{"$f":"'Solar - PV Dist. Comm'!P127","v":0.19979293642464666},{"$f":"'Solar - PV Dist. Comm'!Q127","v":0.20317570192464615},{"$f":"'Solar - PV Dist. Comm'!R127","v":0.20655846742464565},{"$f":"'Solar - PV Dist. Comm'!S127","v":0.20994123292464514},{"$f":"'Solar - PV Dist. Comm'!T127","v":0.21332399842464464},{"$f":"'Solar - PV Dist. Comm'!U127","v":0.21670676392464414},{"$f":"'Solar - PV Dist. Comm'!V127","v":0.22008952942464363},{"$f":"'Solar - PV Dist. Comm'!W127","v":0.2234722949246431},{"$f":"'Solar - PV Dist. Comm'!X127","v":0.22395810426143581},{"$f":"'Solar - PV Dist. Comm'!Y127","v":0.22444391359822852},{"$f":"'Solar - PV Dist. Comm'!Z127","v":0.22492972293502123},{"$f":"'Solar - PV Dist. Comm'!AA127","v":0.22541553227181393},{"$f":"'Solar - PV Dist. Comm'!AB127","v":0.22590134160860664},{"$f":"'Solar - PV Dist. Comm'!AC127","v":0.22638715094539935},{"$f":"'Solar - PV Dist. Comm'!AD127","v":0.22687296028219206},{"$f":"'Solar - PV Dist. Comm'!AE127","v":0.22735876961898477},{"$f":"'Solar - PV Dist. Comm'!AF127","v":0.22784457895577748},{"$f":"'Solar - PV Dist. Comm'!AG127","v":0.22833038829257019},{"$f":"'Solar - PV Dist. Comm'!AH127","v":0.22881619762936289},{"$f":"'Solar - PV Dist. Comm'!AI127","v":0.2293020069661556},{"$f":"'Solar - PV Dist. Comm'!AJ127","v":0.22978781630294831},{"$f":"'Solar - PV Dist. Comm'!AK127","v":0.23027362563974102},{"$f":"'Solar - PV Dist. Comm'!AL127","v":0.23075943497653373},{"$f":"'Solar - PV Dist. Comm'!AM127","v":0.23124524431332644},{"$f":"'Solar - PV Dist. Comm'!AN127","v":0.23173105365011915},{"$f":"'Solar - PV Dist. Comm'!AO127","v":0.23221686298691185},{"$f":"'Solar - PV Dist. Comm'!AP127","v":0.23270267232370456},{"$f":"'Solar - PV Dist. Comm'!AQ127","v":0.23318848166049716}]
["RM3CoClass11","RD","Moderate",30,"CommPV","Class1",{"$f":"'Solar - PV Dist. Comm'!L128","v":0.18626187442464867},{"$f":"'Solar - PV Dist. Comm'!M128","v":0.18827216108834871},{"$f":"'Solar - PV Dist. Comm'!N128","v":0.19028244775204875},{"$f":"'Solar - PV Dist. Comm'!O128","v":0.19229273441574879},{"$f":"'Solar - PV Dist. Comm'!P128","v":0.19430302107944883},{"$f":"'Solar - PV Dist. Comm'!Q128","v":0.19631330774314887},{"$f":"'Solar - PV Dist. Comm'!R128","v":0.19832359440684891},{"$f":"'Solar - PV Dist. Comm'!S128","v":0.20033388107054895},{"$f":"'Solar - PV Dist. Comm'!T128","v":0.20234416773424899},{"$f":"'Solar - PV Dist. Comm'!U128","v":0.20435445439794903},{"$f":"'Solar - PV Dist. Comm'!V128","v":0.20636474106164907},{"$f":"'Solar - PV Dist. Comm'!W128","v":0.20837502772534908},{"$f":"'Solar - PV Dist. Comm'!X128","v":0.20912989108531377},{"$f":"'Solar - PV Dist. Comm'!Y128","v":0.20988475444527846},{"$f":"'Solar - PV Dist. Comm'!Z128","v":0.21063961780524315},{"$f":"'Solar - PV Dist. Comm'!AA128","v":0.21139448116520784},{"$f":"'Solar - PV Dist. Comm'!AB128","v":0.21214934452517253},{"$f":"'Solar - PV Dist. Comm'!AC128","v":0.21290420788513723},{"$f":"'Solar - PV Dist. Comm'!AD128","v":0.21365907124510192},{"$f":"'Solar - PV Dist. Comm'!AE128","v":0.21441393460506661},{"$f":"'Solar - PV Dist. Comm'!AF128","v":0.2151687979650313},{"$f":"'Solar - PV Dist. Comm'!AG128","v":0.21592366132499599},{"$f":"'Solar - PV Dist. Comm'!AH128","v":0.21667852468496068},{"$f":"'Solar - PV Dist. Comm'!AI128","v":0.21743338804492537},{"$f":"'Solar - PV Dist. Comm'!AJ128","v":0.21818825140489007},{"$f":"'Solar - PV Dist. Comm'!AK128","v":0.21894311476485476},{"$f":"'Solar - PV Dist. Comm'!AL128","v":0.21969797812481945},{"$f":"'Solar - PV Dist. Comm'!AM128","v":0.22045284148478414},{"$f":"'Solar - PV Dist. Comm'!AN128","v":0.22120770484474883},{"$f":"'Solar - PV Dist. Comm'!AO128","v":0.22196256820471352},{"$f":"'Solar - PV Dist. Comm'!AP128","v":0.22271743156467821},{"$f":"'Solar - PV Dist. Comm'!AQ128","v":0.2234722949246431}]
["RC3CoClass11","RD","Conservative",30,"CommPV","Class1",{"$f":"'Solar - PV Dist. Comm'!L129","v":0.18626187442464867},{"$f":"'Solar - PV Dist. Comm'!M129","v":0.18626187442464867},{"$f":"'Solar - PV Dist. Comm'!N129","v":0.18626187442464867},{"$f":"'Solar - PV Dist. Comm'!O129","v":0.18626187442464867},{"$f":"'Solar - PV Dist. Comm'!P129","v":0.18626187442464867},{"$f":"'Solar - PV Dist. Comm'!Q129","v":0.18626187442464867},{"$f":"'Solar - PV Dist. Comm'!R129","v":0.18626187442464867},{"$f":"'Solar - PV Dist. Comm'!S129","v":0.18626187442464867},{"$f":"'Solar - PV Dist. Comm'!T129","v":0.18626187442464867},{"$f":"'Solar - PV Dist. Comm'!U129","v":0.18626187442464867},{"$f":"'Solar - PV Dist. Comm'!V129","v":0.18626187442464867},{"$f":"'Solar - PV Dist. Comm'!W129","v":0.18626187442464867},{"$f":"'Solar - PV Dist. Comm'!X129","v":0.18736753208968368},{"$f":"'Solar - PV Dist. Comm'!Y129","v":0.18847318975471869},{"$f":"'Solar - PV Dist. Comm'!Z129","v":0.1895788474197537},{"$f":"'Solar - PV Dist. Comm'!AA129","v":0.19068450508478871},{"$f":"'Solar - PV Dist. Comm'!AB129","v":0.19179016274982372},{"$f":"'Solar - PV Dist. Comm'!AC129","v":0.19289582041485873},{"$f":"'Solar - PV Dist. Comm'!AD129","v":0.19400147807989374},{"$f":"'Solar - PV Dist. Comm'!AE129","v":0.19510713574492874},{"$f":"'Solar - PV Dist. Comm'!AF129","v":0.19621279340996375},{"$f":"'Solar - PV Dist. Comm'!AG129","v":0.19731845107499876},{"$f":"'Solar - PV Dist. Comm'!AH129","v":0.19842410874003377},{"$f":"'Solar - PV Dist. Comm'!AI129","v":0.19952976640506878},{"$f":"'Solar - PV Dist. Comm'!AJ129","v":0.20063542407010379},{"$f":"'Solar - PV Dist. Comm'!AK129","v":0.2017410817351388},{"$f":"'Solar - PV Dist. Comm'!AL129","v":0.20284673940017381},{"$f":"'Solar - PV Dist. Comm'!AM129","v":0.20395239706520882},{"$f":"'Solar - PV Dist. Comm'!AN129","v":0.20505805473024383},{"$f":"'Solar - PV Dist. Comm'!AO129","v":0.20616371239527884},{"$f":"'Solar - PV Dist. Comm'!AP129","v":0.20726937006031385},{"$f":"'Solar - PV Dist. Comm'!AQ129","v":0.20837502772534908}]
["RA3ReClass10","RD","Advanced",30,"ResPV","Class10",{"$f":"'Solar - PV Dist. Res'!L101","v":0.11966055760633977},{"$f":"'Solar - PV Dist. Res'!M101","v":0.12013139357850224},{"$f":"'Solar - PV Dist. Res'!N101","v":0.1206022295506647},{"$f":"'Solar - PV Dist. Res'!O101","v":0.12107306552282716},{"$f":"'Solar - PV Dist. Res'!P101","v":0.12154390149498963},{"$f":"'Solar - PV Dist. Res'!Q101","v":0.12201473746715209},{"$f":"'Solar - PV Dist. Res'!R101","v":0.12248557343931456},{"$f":"'Solar - PV Dist. Res'!S101","v":0.12295640941147702},{"$f":"'Solar - PV Dist. Res'!T101","v":0.12342724538363949},{"$f":"'Solar - PV Dist. Res'!U101","v":0.12389808135580195},{"$f":"'Solar - PV Dist. Res'!V101","v":0.12436891732796442},{"$f":"'Solar - PV Dist. Res'!W101","v":0.12483975330012691},{"$f":"'Solar - PV Dist. Res'!X101","v":0.12483975330012691},{"$f":"'Solar - PV Dist. Res'!Y101","v":0.12483975330012691},{"$f":"'Solar - PV Dist. Res'!Z101","v":0.12483975330012691},{"$f":"'Solar - PV Dist. Res'!AA101","v":0.12483975330012691},{"$f":"'Solar - PV Dist. Res'!AB101","v":0.12483975330012691},{"$f":"'Solar - PV Dist. Res'!AC101","v":0.12483975330012691},{"$f":"'Solar - PV Dist. Res'!AD101","v":0.12483975330012691},{"$f":"'Solar - PV Dist. Res'!AE101","v":0.12483975330012691},{"$f":"'Solar - PV Dist. Res'!AF101","v":0.12483975330012691},{"$f":"'Solar - PV Dist. Res'!AG101","v":0.12483975330012691},{"$f":"'Solar - PV Dist. Res'!AH101","v":0.12483975330012691},{"$f":"'Solar - PV Dist. Res'!AI101","v":0.12483975330012691},{"$f":"'Solar - PV Dist. Res'!AJ101","v":0.12483975330012691},{"$f":"'Solar - PV Dist. Res'!AK101","v":0.12483975330012691},{"$f":"'Solar - PV Dist. Res'!AL101","v":0.12483975330012691},{"$f":"'Solar - PV Dist. Res'!AM101","v":0.12483975330012691},{"$f":"'Solar - PV Dist. Res'!AN101","v":0.12483975330012691},{"$f":"'Solar - PV Dist. Res'!AO101","v":0.12483975330012691},{"$f":"'Solar - PV Dist. Res'!AP101","v":0.12483975330012691},{"$f":"'Solar - PV Dist. Res'!AQ101","v":0.12483975330012691}]
["RM3ReClass10","RD","Moderate",30,"ResPV","Class10",{"$f":"'Solar - PV Dist. Res'!L102","v":0.11966055760633977},{"$f":"'Solar - PV Dist. Res'!M102","v":0.11984569296763652},{"$f":"'Solar - PV Dist. Res'!N102","v":0.12003082832893326},{"$f":"'Solar - PV Dist. Res'!O102","v":0.12021596369023001},{"$f":"'Solar - PV Dist. Res'!P102","v":0.12040109905152675},{"$f":"'Solar - PV Dist. Res'!Q102","v":0.1205862344128235},{"$f":"'Solar - PV Dist. Res'!R102","v":0.12077136977412024},{"$f":"'Solar - PV Dist. Res'!S102","v":0.12095650513541699},{"$f":"'Solar - PV Dist. Res'!T102","v":0.12114164049671373},{"$f":"'Solar - PV Dist. Res'!U102","v":0.12132677585801048},{"$f":"'Solar - PV Dist. Res'!V102","v":0.12151191121930723},{"$f":"'Solar - PV Dist. Res'!W102","v":0.12169704658060394},{"$f":"'Solar - PV Dist. Res'!X102","v":0.1218541819165801},{"$f":"'Solar - PV Dist. Res'!Y102","v":0.12201131725255625},{"$f":"'Solar - PV Dist. Res'!Z102","v":0.1221684525885324},{"$f":"'Solar - PV Dist. Res'!AA102","v":0.12232558792450855},{"$f":"'Solar - PV Dist. Res'!AB102","v":0.1224827232604847},{"$f":"'Solar - PV Dist. Res'!AC102","v":0.12263985859646086},{"$f":"'Solar - PV Dist. Res'!AD102","v":0.12279699393243701},{"$f":"'Solar - PV Dist. Res'!AE102","v":0.12295412926841316},{"$f":"'Solar - PV Dist. Res'!AF102","v":0.12311126460438931},{"$f":"'Solar - PV Dist. Res'!AG102","v":0.12326839994036547},{"$f":"'Solar - PV Dist. Res'!AH102","v":0.12342553527634162},{"$f":"'Solar - PV Dist. Res'!AI102","v":0.12358267061231777},{"$f":"'Solar - PV Dist. Res'!AJ102","v":0.12373980594829392},{"$f":"'Solar - PV Dist. Res'!AK102","v":0.12389694128427008},{"$f":"'Solar - PV Dist. Res'!AL102","v":0.12405407662024623},{"$f":"'Solar - PV Dist. Res'!AM102","v":0.12421121195622238},{"$f":"'Solar - PV Dist. Res'!AN102","v":0.12436834729219853},{"$f":"'Solar - PV Dist. Res'!AO102","v":0.12452548262817469},{"$f":"'Solar - PV Dist. Res'!AP102","v":0.12468261796415084},{"$f":"'Solar - PV Dist. Res'!AQ102","v":0.12483975330012691}]
["RC3ReClass10","RD","Conservative",30,"ResPV","Class10",{"$f":"'Solar - PV Dist. Res'!L103","v":0.11966055760633977},{"$f":"'Solar - PV Dist. Res'!M103","v":0.11966055760633977},{"$f":"'Solar - PV Dist. Res'!N103","v":0.11966055760633977},{"$f":"'Solar - PV Dist. Res'!O103","v":0.11966055760633977},{"$f":"'Solar - PV Dist. Res'!P103","v":0.11966055760633977},{"$f":"'Solar - PV Dist. Res'!Q103","v":0.11966055760633977},{"$f":"'Solar - PV Dist. Res'!R103","v":0.11966055760633977},{"$f":"'Solar - PV Dist. Res'!S103","v":0.11966055760633977},{"$f":"'Solar - PV Dist. Res'!T103","v":0.11966055760633977},{"$f":"'Solar - PV Dist. Res'!U103","v":0.11966055760633977},{"$f":"'Solar - PV Dist. Res'!V103","v":0.11966055760633977},{"$f":"'Solar - PV Dist. Res'!W103","v":0.11966055760633977},{"$f":"'Solar - PV Dist. Res'!X103","v":0.11976238205505298},{"$f":"'Solar - PV Dist. Res'!Y103","v":0.11986420650376618},{"$f":"'Solar - PV Dist. Res'!Z103","v":0.11996603095247939},{"$f":"'Solar - PV Dist. Res'!AA103","v":0.12006785540119259},{"$f":"'Solar - PV Dist. Res'!AB103","v":0.1201696798499058},{"$f":"'Solar - PV Dist. Res'!AC103","v":0.12027150429861901},{"$f":"'Solar - PV Dist. Res'!AD103","v":0.12037332874733221},{"$f":"'Solar - PV Dist. Res'!AE103","v":0.12047515319604542},{"$f":"'Solar - PV Dist. Res'!AF103","v":0.12057697764475862},{"$f":"'Solar - PV Dist. Res'!AG103","v":0.12067880209347183},{"$f":"'Solar - PV Dist. Res'!AH103","v":0.12078062654218504},{"$f":"'Solar - PV Dist. Res'!AI103","v":0.12088245099089824},{"$f":"'Solar - PV Dist. Res'!AJ103","v":0.12098427543961145},{"$f":"'Solar - PV Dist. Res'!AK103","v":0.12108609988832465},{"$f":"'Solar - PV Dist. Res'!AL103","v":0.12118792433703786},{"$f":"'Solar - PV Dist. Res'!AM103","v":0.12128974878575106},{"$f":"'Solar - PV Dist. Res'!AN103","v":0.12139157323446427},{"$f":"'Solar - PV Dist. Res'!AO103","v":0.12149339768317748},{"$f":"'Solar - PV Dist. Res'!AP103","v":0.12159522213189068},{"$f":"'Solar - PV Dist. Res'!AQ103","v":0.12169704658060394}]
["RA3ReClass99","RD","Advanced",30,"ResPV","Class9",{"$f":"'Solar - PV Dist. Res'!L104","v":0.13106905410575789},{"$f":"'Solar - PV Dist. Res'!M104","v":0.13158477981141037},{"$f":"'Solar - PV Dist. Res'!N104","v":0.13210050551706284},{"$f":"'Solar - PV Dist. Res'!O104","v":0.13261623122271532},{"$f":"'Solar - PV Dist. Res'!P104","v":0.1331319569283678},{"$f":"'Solar - PV Dist. Res'!Q104","v":0.13364768263402027},{"$f":"'Solar - PV Dist. Res'!R104","v":0.13416340833967275},{"$f":"'Solar - PV Dist. Res'!S104","v":0.13467913404532522},{"$f":"'Solar - PV Dist. Res'!T104","v":0.1351948597509777},{"$f":"'Solar - PV Dist. Res'!U104","v":0.13571058545663017},{"$f":"'Solar - PV Dist. Res'!V104","v":0.13622631116228265},{"$f":"'Solar - PV Dist. Res'!W104","v":0.13674203686793523},{"$f":"'Solar - PV Dist. Res'!X104","v":0.13674203686793523},{"$f":"'Solar - PV Dist. Res'!Y104","v":0.13674203686793523},{"$f":"'Solar - PV Dist. Res'!Z104","v":0.13674203686793523},{"$f":"'Solar - PV Dist. Res'!AA104","v":0.13674203686793523},{"$f":"'Solar - PV Dist. Res'!AB104","v":0.13674203686793523},{"$f":"'Solar - PV Dist. Res'!AC104","v":0.13674203686793523},{"$f":"'Solar - PV Dist. Res'!AD104","v":0.13674203686793523},{"$f":"'Solar - PV Dist. Res'!AE104","v":0.13674203686793523},{"$f":"'Solar - PV Dist. Res'!AF104","v":0.13674203686793523},{"$f":"'Solar - PV Dist. Res'!AG104","v":0.13674203686793523},{"$f":"'Solar - PV Dist. Res'!AH104","v":0.13674203686793523},{"$f":"'Solar - PV Dist. Res'!AI104","v":0.13674203686793523},{"$f":"'Solar - PV Dist. Res'!AJ104","v":0.13674203686793523},{"$f":"'Solar - PV Dist. Res'!AK104","v":0.13674203686793523},{"$f":"'Solar - PV Dist. Res'!AL104","v":0.13674203686793523},{"$f":"'Solar - PV Dist. Res'!AM104","v":0.13674203686793523},{"$f":"'Solar - PV Dist. Res'!AN104","v":0.13674203686793523},{"$f":"'Solar - PV Dist. Res'!AO104","v":0.13674203686793523},{"$f":"'Solar - PV Dist. Res'!AP104","v":0.13674203686793523},{"$f":"'Solar - PV Dist. Res'!AQ104","v":0.13674203686793523}]
["RM3ReClass99","RD","Moderate",30,"ResPV","Class9",{"$f":"'Solar - PV Dist. Res'!L105","v":0.13106905410575789},{"$f":"'Solar - PV Dist. Res'!M105","v":0.13127184036358666},{"$f":"'Solar - PV Dist. Res'!N105","v":0.13147462662141543},{"$f":"'Solar - PV Dist. Res'!O105","v":0.1316774128792442},{"$f":"'Solar - PV Dist. Res'!P105","v":0.13188019913707297},{"$f":"'Solar - PV Dist. Res'!Q105","v":0.13208298539490174},{"$f":"'Solar - PV Dist. Res'!R105","v":0.1322857716527305},{"$f":"'Solar - PV Dist. Res'!S105","v":0.13248855791055927},{"$f":"'Solar - PV Dist. Res'!T105","v":0.13269134416838804},{"$f":"'Solar - PV Dist. Res'!U105","v":0.13289413042621681},{"$f":"'Solar - PV Dist. Res'!V105","v":0.13309691668404558},{"$f":"'Solar - PV Dist. Res'!W105","v":0.13329970294187421},{"$f":"'Solar - PV Dist. Res'!X105","v":0.13347181963817725},{"$f":"'Solar - PV Dist. Res'!Y105","v":0.1336439363344803},{"$f":"'Solar - PV Dist. Res'!Z105","v":0.13381605303078334},{"$f":"'Solar - PV Dist. Res'!AA105","v":0.13398816972708638},{"$f":"'Solar - PV Dist. Res'!AB105","v":0.13416028642338942},{"$f":"'Solar - PV Dist. Res'!AC105","v":0.13433240311969247},{"$f":"'Solar - PV Dist. Res'!AD105","v":0.13450451981599551},{"$f":"'Solar - PV Dist. Res'!AE105","v":0.13467663651229855},{"$f":"'Solar - PV Dist. Res'!AF105","v":0.1348487532086016},{"$f":"'Solar - PV Dist. Res'!AG105","v":0.13502086990490464},{"$f":"'Solar - PV Dist. Res'!AH105","v":0.13519298660120768},{"$f":"'Solar - PV Dist. Res'!AI105","v":0.13536510329751072},{"$f":"'Solar - PV Dist. Res'!AJ105","v":0.13553721999381377},{"$f":"'Solar - PV Dist. Res'!AK105","v":0.13570933669011681},{"$f":"'Solar - PV Dist. Res'!AL105","v":0.13588145338641985},{"$f":"'Solar - PV Dist. Res'!AM105","v":0.1360535700827229},{"$f":"'Solar - PV Dist. Res'!AN105","v":0.13622568677902594},{"$f":"'Solar - PV Dist. Res'!AO105","v":0.13639780347532898},{"$f":"'Solar - PV Dist. Res'!AP105","v":0.13656992017163203},{"$f":"'Solar - PV Dist. Res'!AQ105","v":0.13674203686793523}]
["RC3ReClass99","RD","Conservative",30,"ResPV","Class9",{"$f":"'Solar - PV Dist. Res'!L106","v":0.13106905410575789},{"$f":"'Solar - PV Dist. Res'!M106","v":0.13106905410575789},{"$f":"'Solar - PV Dist. Res'!N106","v":0.13106905410575789},{"$f":"'Solar - PV Dist. Res'!O106","v":0.13106905410575789},{"$f":"'Solar - PV Dist. Res'!P106","v":0.13106905410575789},{"$f":"'Solar - PV Dist. Res'!Q106","v":0.13106905410575789},{"$f":"'Solar - PV Dist. Res'!R106","v":0.13106905410575789},{"$f":"'Solar - PV Dist. Res'!S106","v":0.13106905410575789},{"$f":"'Solar - PV Dist. Res'!T106","v":0.13106905410575789},{"$f":"'Solar - PV Dist. Res'!U106","v":0.13106905410575789},{"$f":"'Solar - PV Dist. Res'!V106","v":0.13106905410575789},{"$f":"'Solar - PV Dist. Res'!W106","v":0.13106905410575789},{"$f":"'Solar - PV Dist. Res'!X106","v":0.1311805865475637},{"$f":"'Solar - PV Dist. Res'!Y106","v":0.13129211898936952},{"$f":"'Solar - PV Dist. Res'!Z106","v":0.13140365143117533},{"$f":"'Solar - PV Dist. Res'!AA106","v":0.13151518387298114},{"$f":"'Solar - PV Dist. Res'!AB106","v":0.13162671631478695},{"$f":"'Solar - PV Dist. Res'!AC106","v":0.13173824875659276},{"$f":"'Solar - PV Dist. Res'!AD106","v":0.13184978119839857},{"$f":"'Solar - PV Dist. Res'!AE106","v":0.13196131364020439},{"$f":"'Solar - PV Dist. Res'!AF106","v":0.1320728460820102},{"$f":"'Solar - PV Dist. Res'!AG106","v":0.13218437852381601},{"$f":"'Solar - PV Dist. Res'!AH106","v":0.13229591096562182},{"$f":"'Solar - PV Dist. Res'!AI106","v":0.13240744340742763},{"$f":"'Solar - PV Dist. Res'!AJ106","v":0.13251897584923344},{"$f":"'Solar - PV Dist. Res'!AK106","v":0.13263050829103926},{"$f":"'Solar - PV Dist. Res'!AL106","v":0.13274204073284507},{"$f":"'Solar - PV Dist. Res'!AM106","v":0.13285357317465088},{"$f":"'Solar - PV Dist. Res'!AN106","v":0.13296510561645669},{"$f":"'Solar - PV Dist. Res'!AO106","v":0.1330766380582625},{"$f":"'Solar - PV Dist. Res'!AP106","v":0.13318817050006831},{"$f":"'Solar - PV Dist. Res'!AQ106","v":0.13329970294187421}]
["RA3ReClass88","RD","Advanced",30,"ResPV","Class8",{"$f":"'Solar - PV Dist. Res'!L107","v":0.13650260348288767},{"$f":"'Solar - PV Dist. Res'!M107","v":0.13703970891929229},{"$f":"'Solar - PV Dist. Res'!N107","v":0.13757681435569691},{"$f":"'Solar - PV Dist. Res'!O107","v":0.13811391979210152},{"$f":"'Solar - PV Dist. Res'!P107","v":0.13865102522850614},{"$f":"'Solar - PV Dist. Res'!Q107","v":0.13918813066491076},{"$f":"'Solar - PV Dist. Res'!R107","v":0.13972523610131538},{"$f":"'Solar - PV Dist. Res'!S107","v":0.14026234153771999},{"$f":"'Solar - PV Dist. Res'!T107","v":0.14079944697412461},{"$f":"'Solar - PV Dist. Res'!U107","v":0.14133655241052923},{"$f":"'Solar - PV Dist. Res'!V107","v":0.14187365784693384},{"$f":"'Solar - PV Dist. Res'!W107","v":0.14241076328333849},{"$f":"'Solar - PV Dist. Res'!X107","v":0.14241076328333849},{"$f":"'Solar - PV Dist. Res'!Y107","v":0.14241076328333849},{"$f":"'Solar - PV Dist. Res'!Z107","v":0.14241076328333849},{"$f":"'Solar - PV Dist. Res'!AA107","v":0.14241076328333849},{"$f":"'Solar - PV Dist. Res'!AB107","v":0.14241076328333849},{"$f":"'Solar - PV Dist. Res'!AC107","v":0.14241076328333849},{"$f":"'Solar - PV Dist. Res'!AD107","v":0.14241076328333849},{"$f":"'Solar - PV Dist. Res'!AE107","v":0.14241076328333849},{"$f":"'Solar - PV Dist. Res'!AF107","v":0.14241076328333849},{"$f":"'Solar - PV Dist. Res'!AG107","v":0.14241076328333849},{"$f":"'Solar - PV Dist. Res'!AH107","v":0.14241076328333849},{"$f":"'Solar - PV Dist. Res'!AI107","v":0.14241076328333849},{"$f":"'Solar - PV Dist. Res'!AJ107","v":0.14241076328333849},{"$f":"'Solar - PV Dist. Res'!AK107","v":0.14241076328333849},{"$f":"'Solar - PV Dist. Res'!AL107","v":0.14241076328333849},{"$f":"'Solar - PV Dist. Res'!AM107","v":0.14241076328333849},{"$f":"'Solar - PV Dist. Res'!AN107","v":0.14241076328333849},{"$f":"'Solar - PV Dist. Res'!AO107","v":0.14241076328333849},{"$f":"'Solar - PV Dist. Res'!AP107","v":0.14241076328333849},{"$f":"'Solar - PV Dist. Res'!AQ107","v":0.14241076328333849}]
["RM3ReClass88","RD","Moderate",30,"ResPV","Class8",{"$f":"'Solar - PV Dist. Res'!L108","v":0.13650260348288767},{"$f":"'Solar - PV Dist. Res'!M108","v":0.13671379637149922},{"$f":"'Solar - PV Dist. Res'!N108","v":0.13692498926011076},{"$f":"'Solar - PV Dist. Res'!O108","v":0.13713618214872231},{"$f":"'Solar - PV Dist. Res'!P108","v":0.13734737503733385},{"$f":"'Solar - PV Dist. Res'!Q108","v":0.1375585679259454},{"$f":"'Solar - PV Dist. Res'!R108","v":0.13776976081455694},{"$f":"'Solar - PV Dist. Res'!S108","v":0.13798095370316849},{"$f":"'Solar - PV Dist. Res'!T108","v":0.13819214659178003},{"$f":"'Solar - PV Dist. Res'!U108","v":0.13840333948039157},{"$f":"'Solar - PV Dist. Res'!V108","v":0.13861453236900312},{"$f":"'Solar - PV Dist. Res'!W108","v":0.13882572525761461},{"$f":"'Solar - PV Dist. Res'!X108","v":0.13900497715890081},{"$f":"'Solar - PV Dist. Res'!Y108","v":0.13918422906018701},{"$f":"'Solar - PV Dist. Res'!Z108","v":0.13936348096147322},{"$f":"'Solar - PV Dist. Res'!AA108","v":0.13954273286275942},{"$f":"'Solar - PV Dist. Res'!AB108","v":0.13972198476404563},{"$f":"'Solar - PV Dist. Res'!AC108","v":0.13990123666533183},{"$f":"'Solar - PV Dist. Res'!AD108","v":0.14008048856661803},{"$f":"'Solar - PV Dist. Res'!AE108","v":0.14025974046790424},{"$f":"'Solar - PV Dist. Res'!AF108","v":0.14043899236919044},{"$f":"'Solar - PV Dist. Res'!AG108","v":0.14061824427047664},{"$f":"'Solar - PV Dist. Res'!AH108","v":0.14079749617176285},{"$f":"'Solar - PV Dist. Res'!AI108","v":0.14097674807304905},{"$f":"'Solar - PV Dist. Res'!AJ108","v":0.14115599997433526},{"$f":"'Solar - PV Dist. Res'!AK108","v":0.14133525187562146},{"$f":"'Solar - PV Dist. Res'!AL108","v":0.14151450377690766},{"$f":"'Solar - PV Dist. Res'!AM108","v":0.14169375567819387},{"$f":"'Solar - PV Dist. Res'!AN108","v":0.14187300757948007},{"$f":"'Solar - PV Dist. Res'!AO108","v":0.14205225948076627},{"$f":"'Solar - PV Dist. Res'!AP108","v":0.14223151138205248},{"$f":"'Solar - PV Dist. Res'!AQ108","v":0.14241076328333849}]
["RC3ReClass88","RD","Conservative",30,"ResPV","Class8",{"$f":"'Solar - PV Dist. Res'!L109","v":0.13650260348288767},{"$f":"'Solar - PV Dist. Res'!M109","v":0.13650260348288767},{"$f":"'Solar - PV Dist. Res'!N109","v":0.13650260348288767},{"$f":"'Solar - PV Dist. Res'!O109","v":0.13650260348288767},{"$f":"'Solar - PV Dist. Res'!P109","v":0.13650260348288767},{"$f":"'Solar - PV Dist. Res'!Q109","v":0.13650260348288767},{"$f":"'Solar - PV Dist. Res'!R109","v":0.13650260348288767},{"$f":"'Solar - PV Dist. Res'!S109","v":0.13650260348288767},{"$f":"'Solar - PV Dist. Res'!T109","v":0.13650260348288767},{"$f":"'Solar - PV Dist. Res'!U109","v":0.13650260348288767},{"$f":"'Solar - PV Dist. Res'!V109","v":0.13650260348288767},{"$f":"'Solar - PV Dist. Res'!W109","v":0.13650260348288767},{"$f":"'Solar - PV Dist. Res'!X109","v":0.13661875957162403},{"$f":"'Solar - PV Dist. Res'!Y109","v":0.13673491566036039},{"$f":"'Solar - PV Dist. Res'!Z109","v":0.13685107174909675},{"$f":"'Solar - PV Dist. Res'!AA109","v":0.13696722783783311},{"$f":"'Solar - PV Dist. Res'!AB109","v":0.13708338392656946},{"$f":"'Solar - PV Dist. Res'!AC109","v":0.13719954001530582},{"$f":"'Solar - PV Dist. Res'!AD109","v":0.13731569610404218},{"$f":"'Solar - PV Dist. Res'!AE109","v":0.13743185219277854},{"$f":"'Solar - PV Dist. Res'!AF109","v":0.13754800828151489},{"$f":"'Solar - PV Dist. Res'!AG109","v":0.13766416437025125},{"$f":"'Solar - PV Dist. Res'!AH109","v":0.13778032045898761},{"$f":"'Solar - PV Dist. Res'!AI109","v":0.13789647654772397},{"$f":"'Solar - PV Dist. Res'!AJ109","v":0.13801263263646033},{"$f":"'Solar - PV Dist. Res'!AK109","v":0.13812878872519668},{"$f":"'Solar - PV Dist. Res'!AL109","v":0.13824494481393304},{"$f":"'Solar - PV Dist. Res'!AM109","v":0.1383611009026694},{"$f":"'Solar - PV Dist. Res'!AN109","v":0.13847725699140576},{"$f":"'Solar - PV Dist. Res'!AO109","v":0.13859341308014211},{"$f":"'Solar - PV Dist. Res'!AP109","v":0.13870956916887847},{"$f":"'Solar - PV Dist. Res'!AQ109","v":0.13882572525761461}]
["RA3ReClass77","RD","Advanced",30,"ResPV","Class7",{"$f":"'Solar - PV Dist. Res'!L110","v":0.14329454662854071},{"$f":"'Solar - PV Dist. Res'!M110","v":0.14385837675366336},{"$f":"'Solar - PV Dist. Res'!N110","v":0.14442220687878601},{"$f":"'Solar - PV Dist. Res'!O110","v":0.14498603700390866},{"$f":"'Solar - PV Dist. Res'!P110","v":0.14554986712903131},{"$f":"'Solar - PV Dist. Res'!Q110","v":0.14611369725415396},{"$f":"'Solar - PV Dist. Res'!R110","v":0.14667752737927661},{"$f":"'Solar - PV Dist. Res'!S110","v":0.14724135750439926},{"$f":"'Solar - PV Dist. Res'!T110","v":0.14780518762952191},{"$f":"'Solar - PV Dist. Res'!U110","v":0.14836901775464456},{"$f":"'Solar - PV Dist. Res'!V110","v":0.14893284787976721},{"$f":"'Solar - PV Dist. Res'!W110","v":0.14949667800488989},{"$f":"'Solar - PV Dist. Res'!X110","v":0.14949667800488989},{"$f":"'Solar - PV Dist. Res'!Y110","v":0.14949667800488989},{"$f":"'Solar - PV Dist. Res'!Z110","v":0.14949667800488989},{"$f":"'Solar - PV Dist. Res'!AA110","v":0.14949667800488989},{"$f":"'Solar - PV Dist. Res'!AB110","v":0.14949667800488989},{"$f":"'Solar - PV Dist. Res'!AC110","v":0.14949667800488989},{"$f":"'Solar - PV Dist. Res'!AD110","v":0.14949667800488989},{"$f":"'Solar - PV Dist. Res'!AE110","v":0.14949667800488989},{"$f":"'Solar - PV Dist. Res'!AF110","v":0.14949667800488989},{"$f":"'Solar - PV Dist. Res'!AG110","v":0.14949667800488989},{"$f":"'Solar - PV Dist. Res'!AH110","v":0.14949667800488989},{"$f":"'Solar - PV Dist. Res'!AI110","v":0.14949667800488989},{"$f":"'Solar - PV Dist. Res'!AJ110","v":0.14949667800488989},{"$f":"'Solar - PV Dist. Res'!AK110","v":0.14949667800488989},{"$f":"'Solar - PV Dist. Res'!AL110","v":0.14949667800488989},{"$f":"'Solar - PV Dist. Res'!AM110","v":0.14949667800488989},{"$f":"'Solar - PV Dist. Res'!AN110","v":0.14949667800488989},{"$f":"'Solar - PV Dist. Res'!AO110","v":0.14949667800488989},{"$f":"'Solar - PV Dist. Res'!AP110","v":0.14949667800488989},{"$f":"'Solar - PV Dist. Res'!AQ110","v":0.14949667800488989}]
["RM3ReClass77","RD","Moderate",30,"ResPV","Class7",{"$f":"'Solar - PV Dist. Res'!L111","v":0.14329454662854071},{"$f":"'Solar - PV Dist. Res'!M111","v":0.14351624781557012},{"$f":"'Solar - PV Dist. Res'!N111","v":0.14373794900259954},{"$f":"'Solar - PV Dist. Res'!O111","v":0.14395965018962895},{"$f":"'Solar - PV Dist. Res'!P111","v":0.14418135137665836},{"$f":"'Solar - PV Dist. Res'!Q111","v":0.14440305256368777},{"$f":"'Solar - PV Dist. Res'!R111","v":0.14462475375071718},{"$f":"'Solar - PV Dist. Res'!S111","v":0.14484645493774659},{"$f":"'Solar - PV Dist. Res'!T111","v":0.145068156124776},{"$f":"'Solar - PV Dist. Res'!U111","v":0.14528985731180541},{"$f":"'Solar - PV Dist. Res'!V111","v":0.14551155849883482},{"$f":"'Solar - PV Dist. Res'!W111","v":0.14573325968586431},{"$f":"'Solar - PV Dist. Res'!X111","v":0.14592143060181559},{"$f":"'Solar - PV Dist. Res'!Y111","v":0.14610960151776686},{"$f":"'Solar - PV Dist. Res'!Z111","v":0.14629777243371814},{"$f":"'Solar - PV Dist. Res'!AA111","v":0.14648594334966941},{"$f":"'Solar - PV Dist. Res'!AB111","v":0.14667411426562069},{"$f":"'Solar - PV Dist. Res'!AC111","v":0.14686228518157196},{"$f":"'Solar - PV Dist. Res'!AD111","v":0.14705045609752324},{"$f":"'Solar - PV Dist. Res'!AE111","v":0.14723862701347451},{"$f":"'Solar - PV Dist. Res'!AF111","v":0.14742679792942578},{"$f":"'Solar - PV Dist. Res'!AG111","v":0.14761496884537706},{"$f":"'Solar - PV Dist. Res'!AH111","v":0.14780313976132833},{"$f":"'Solar - PV Dist. Res'!AI111","v":0.14799131067727961},{"$f":"'Solar - PV Dist. Res'!AJ111","v":0.14817948159323088},{"$f":"'Solar - PV Dist. Res'!AK111","v":0.14836765250918216},{"$f":"'Solar - PV Dist. Res'!AL111","v":0.14855582342513343},{"$f":"'Solar - PV Dist. Res'!AM111","v":0.14874399434108471},{"$f":"'Solar - PV Dist. Res'!AN111","v":0.14893216525703598},{"$f":"'Solar - PV Dist. Res'!AO111","v":0.14912033617298726},{"$f":"'Solar - PV Dist. Res'!AP111","v":0.14930850708893853},{"$f":"'Solar - PV Dist. Res'!AQ111","v":0.14949667800488989}]
["RC3ReClass77","RD","Conservative",30,"ResPV","Class7",{"$f":"'Solar - PV Dist. Res'!L112","v":0.14329454662854071},{"$f":"'Solar - PV Dist. Res'!M112","v":0.14329454662854071},{"$f":"'Solar - PV Dist. Res'!N112","v":0.14329454662854071},{"$f":"'Solar - PV Dist. Res'!O112","v":0.14329454662854071},{"$f":"'Solar - PV Dist. Res'!P112","v":0.14329454662854071},{"$f":"'Solar - PV Dist. Res'!Q112","v":0.14329454662854071},{"$f":"'Solar - PV Dist. Res'!R112","v":0.14329454662854071},{"$f":"'Solar - PV Dist. Res'!S112","v":0.14329454662854071},{"$f":"'Solar - PV Dist. Res'!T112","v":0.14329454662854071},{"$f":"'Solar - PV Dist. Res'!U112","v":0.14329454662854071},{"$f":"'Solar - PV Dist. Res'!V112","v":0.14329454662854071},{"$f":"'Solar - PV Dist. Res'!W112","v":0.14329454662854071},{"$f":"'Solar - PV Dist. Res'!X112","v":0.14341648228140688},{"$f":"'Solar - PV Dist. Res'!Y112","v":0.14353841793427305},{"$f":"'Solar - PV Dist. Res'!Z112","v":0.14366035358713922},{"$f":"'Solar - PV Dist. Res'!AA112","v":0.14378228924000538},{"$f":"'Solar - PV Dist. Res'!AB112","v":0.14390422489287155},{"$f":"'Solar - PV Dist. Res'!AC112","v":0.14402616054573772},{"$f":"'Solar - PV Dist. Res'!AD112","v":0.14414809619860389},{"$f":"'Solar - PV Dist. Res'!AE112","v":0.14427003185147005},{"$f":"'Solar - PV Dist. Res'!AF112","v":0.14439196750433622},{"$f":"'Solar - PV Dist. Res'!AG112","v":0.14451390315720239},{"$f":"'Solar - PV Dist. Res'!AH112","v":0.14463583881006856},{"$f":"'Solar - PV Dist. Res'!AI112","v":0.14475777446293472},{"$f":"'Solar - PV Dist. Res'!AJ112","v":0.14487971011580089},{"$f":"'Solar - PV Dist. Res'!AK112","v":0.14500164576866706},{"$f":"'Solar - PV Dist. Res'!AL112","v":0.14512358142153323},{"$f":"'Solar - PV Dist. Res'!AM112","v":0.14524551707439939},{"$f":"'Solar - PV Dist. Res'!AN112","v":0.14536745272726556},{"$f":"'Solar - PV Dist. Res'!AO112","v":0.14548938838013173},{"$f":"'Solar - PV Dist. Res'!AP112","v":0.1456113240329979},{"$f":"'Solar - PV Dist. Res'!AQ112","v":0.14573325968586431}]
["RA3ReClass66","RD","Advanced",30,"ResPV","Class6",{"$f":"'Solar - PV Dist. Res'!L113","v":0.14990328410944515},{"$f":"'Solar - PV Dist. Res'!M113","v":0.15049311805235732},{"$f":"'Solar - PV Dist. Res'!N113","v":0.1510829519952695},{"$f":"'Solar - PV Dist. Res'!O113","v":0.15167278593818168},{"$f":"'Solar - PV Dist. Res'!P113","v":0.15226261988109385},{"$f":"'Solar - PV Dist. Res'!Q113","v":0.15285245382400603},{"$f":"'Solar - PV Dist. Res'!R113","v":0.15344228776691821},{"$f":"'Solar - PV Dist. Res'!S113","v":0.15403212170983038},{"$f":"'Solar - PV Dist. Res'!T113","v":0.15462195565274256},{"$f":"'Solar - PV Dist. Res'!U113","v":0.15521178959565474},{"$f":"'Solar - PV Dist. Res'!V113","v":0.15580162353856691},{"$f":"'Solar - PV Dist. Res'!W113","v":0.15639145748147906},{"$f":"'Solar - PV Dist. Res'!X113","v":0.15639145748147906},{"$f":"'Solar - PV Dist. Res'!Y113","v":0.15639145748147906},{"$f":"'Solar - PV Dist. Res'!Z113","v":0.15639145748147906},{"$f":"'Solar - PV Dist. Res'!AA113","v":0.15639145748147906},{"$f":"'Solar - PV Dist. Res'!AB113","v":0.15639145748147906},{"$f":"'Solar - PV Dist. Res'!AC113","v":0.15639145748147906},{"$f":"'Solar - PV Dist. Res'!AD113","v":0.15639145748147906},{"$f":"'Solar - PV Dist. Res'!AE113","v":0.15639145748147906},{"$f":"'Solar - PV Dist. Res'!AF113","v":0.15639145748147906},{"$f":"'Solar - PV Dist. Res'!AG113","v":0.15639145748147906},{"$f":"'Solar - PV Dist. Res'!AH113","v":0.15639145748147906},{"$f":"'Solar - PV Dist. Res'!AI113","v":0.15639145748147906},{"$f":"'Solar - PV Dist. Res'!AJ113","v":0.15639145748147906},{"$f":"'Solar - PV Dist. Res'!AK113","v":0.15639145748147906},{"$f":"'Solar - PV Dist. Res'!AL113","v":0.15639145748147906},{"$f":"'Solar - PV Dist. Res'!AM113","v":0.15639145748147906},{"$f":"'Solar - PV Dist. Res'!AN113","v":0.15639145748147906},{"$f":"'Solar - PV Dist. Res'!AO113","v":0.15639145748147906},{"$f":"'Solar - PV Dist. Res'!AP113","v":0.15639145748147906},{"$f":"'Solar - PV Dist. Res'!AQ113","v":0.15639145748147906}]
["RM3ReClass66","RD","Moderate",30,"ResPV","Class6",{"$f":"'Solar - PV Dist. Res'!L114","v":0.14990328410944515},{"$f":"'Solar - PV Dist. Res'!M114","v":0.15013521014437531},{"$f":"'Solar - PV Dist. Res'!N114","v":0.15036713617930547},{"$f":"'Solar - PV Dist. Res'!O114","v":0.15059906221423563},{"$f":"'Solar - PV Dist. Res'!P114","v":0.1508309882491658},{"$f":"'Solar - PV Dist. Res'!Q114","v":0.15106291428409596},{"$f":"'Solar - PV Dist. Res'!R114","v":0.15129484031902612},{"$f":"'Solar - PV Dist. Res'!S114","v":0.15152676635395629},{"$f":"'Solar - PV Dist. Res'!T114","v":0.15175869238888645},{"$f":"'Solar - PV Dist. Res'!U114","v":0.15199061842381661},{"$f":"'Solar - PV Dist. Res'!V114","v":0.15222254445874678},{"$f":"'Solar - PV Dist. Res'!W114","v":0.15245447049367689},{"$f":"'Solar - PV Dist. Res'!X114","v":0.15265131984306698},{"$f":"'Solar - PV Dist. Res'!Y114","v":0.15284816919245708},{"$f":"'Solar - PV Dist. Res'!Z114","v":0.15304501854184718},{"$f":"'Solar - PV Dist. Res'!AA114","v":0.15324186789123728},{"$f":"'Solar - PV Dist. Res'!AB114","v":0.15343871724062738},{"$f":"'Solar - PV Dist. Res'!AC114","v":0.15363556659001748},{"$f":"'Solar - PV Dist. Res'!AD114","v":0.15383241593940758},{"$f":"'Solar - PV Dist. Res'!AE114","v":0.15402926528879768},{"$f":"'Solar - PV Dist. Res'!AF114","v":0.15422611463818778},{"$f":"'Solar - PV Dist. Res'!AG114","v":0.15442296398757788},{"$f":"'Solar - PV Dist. Res'!AH114","v":0.15461981333696798},{"$f":"'Solar - PV Dist. Res'!AI114","v":0.15481666268635808},{"$f":"'Solar - PV Dist. Res'!AJ114","v":0.15501351203574817},{"$f":"'Solar - PV Dist. Res'!AK114","v":0.15521036138513827},{"$f":"'Solar - PV Dist. Res'!AL114","v":0.15540721073452837},{"$f":"'Solar - PV Dist. Res'!AM114","v":0.15560406008391847},{"$f":"'Solar - PV Dist. Res'!AN114","v":0.15580090943330857},{"$f":"'Solar - PV Dist. Res'!AO114","v":0.15599775878269867},{"$f":"'Solar - PV Dist. Res'!AP114","v":0.15619460813208877},{"$f":"'Solar - PV Dist. Res'!AQ114","v":0.15639145748147906}]
["RC3ReClass66","RD","Conservative",30,"ResPV","Class6",{"$f":"'Solar - PV Dist. Res'!L115","v":0.14990328410944515},{"$f":"'Solar - PV Dist. Res'!M115","v":0.14990328410944515},{"$f":"'Solar - PV Dist. Res'!N115","v":0.14990328410944515},{"$f":"'Solar - PV Dist. Res'!O115","v":0.14990328410944515},{"$f":"'Solar - PV Dist. Res'!P115","v":0.14990328410944515},{"$f":"'Solar - PV Dist. Res'!Q115","v":0.14990328410944515},{"$f":"'Solar - PV Dist. Res'!R115","v":0.14990328410944515},{"$f":"'Solar - PV Dist. Res'!S115","v":0.14990328410944515},{"$f":"'Solar - PV Dist. Res'!T115","v":0.14990328410944515},{"$f":"'Solar - PV Dist. Res'!U115","v":0.14990328410944515},{"$f":"'Solar - PV Dist. Res'!V115","v":0.14990328410944515},{"$f":"'Solar - PV Dist. Res'!W115","v":0.14990328410944515},{"$f":"'Solar - PV Dist. Res'!X115","v":0.15003084342865675},{"$f":"'Solar - PV Dist. Res'!Y115","v":0.15015840274786835},{"$f":"'Solar - PV Dist. Res'!Z115","v":0.15028596206707995},{"$f":"'Solar - PV Dist. Res'!AA115","v":0.15041352138629155},{"$f":"'Solar - PV Dist. Res'!AB115","v":0.15054108070550315},{"$f":"'Solar - PV Dist. Res'!AC115","v":0.15066864002471475},{"$f":"'Solar - PV Dist. Res'!AD115","v":0.15079619934392635},{"$f":"'Solar - PV Dist. Res'!AE115","v":0.15092375866313795},{"$f":"'Solar - PV Dist. Res'!AF115","v":0.15105131798234955},{"$f":"'Solar - PV Dist. Res'!AG115","v":0.15117887730156115},{"$f":"'Solar - PV Dist. Res'!AH115","v":0.15130643662077276},{"$f":"'Solar - PV Dist. Res'!AI115","v":0.15143399593998436},{"$f":"'Solar - PV Dist. Res'!AJ115","v":0.15156155525919596},{"$f":"'Solar - PV Dist. Res'!AK115","v":0.15168911457840756},{"$f":"'Solar - PV Dist. Res'!AL115","v":0.15181667389761916},{"$f":"'Solar - PV Dist. Res'!AM115","v":0.15194423321683076},{"$f":"'Solar - PV Dist. Res'!AN115","v":0.15207179253604236},{"$f":"'Solar - PV Dist. Res'!AO115","v":0.15219935185525396},{"$f":"'Solar - PV Dist. Res'!AP115","v":0.15232691117446556},{"$f":"'Solar - PV Dist. Res'!AQ115","v":0.15245447049367689}]
[{"$f":"_xlfn.CONCAT(LEFT(B158,1), LEFT(C158,1), LEFT(D158,1),LEFT(E158,2),LEFT(F158,6),RIGHT(F158,1))","v":"RA3ReClass55"},"RD","Advanced",30,"ResPV","Class5",{"$f":"'Solar - PV Dist. Res'!L116","v":0.15178682877019675},{"$f":"'Solar - PV Dist. Res'!M116","v":0.15238407401553972},{"$f":"'Solar - PV Dist. Res'!N116","v":0.15298131926088268},{"$f":"'Solar - PV Dist. Res'!O116","v":0.15357856450622565},{"$f":"'Solar - PV Dist. Res'!P116","v":0.15417580975156861},{"$f":"'Solar - PV Dist. Res'!Q116","v":0.15477305499691157},{"$f":"'Solar - PV Dist. Res'!R116","v":0.15537030024225454},{"$f":"'Solar - PV Dist. Res'!S116","v":0.1559675454875975},{"$f":"'Solar - PV Dist. Res'!T116","v":0.15656479073294047},{"$f":"'Solar - PV Dist. Res'!U116","v":0.15716203597828343},{"$f":"'Solar - PV Dist. Res'!V116","v":0.1577592812236264},{"$f":"'Solar - PV Dist. Res'!W116","v":0.15835652646896928},{"$f":"'Solar - PV Dist. Res'!X116","v":0.15835652646896928},{"$f":"'Solar - PV Dist. Res'!Y116","v":0.15835652646896928},{"$f":"'Solar - PV Dist. Res'!Z116","v":0.15835652646896928},{"$f":"'Solar - PV Dist. Res'!AA116","v":0.15835652646896928},{"$f":"'Solar - PV Dist. Res'!AB116","v":0.15835652646896928},{"$f":"'Solar - PV Dist. Res'!AC116","v":0.15835652646896928},{"$f":"'Solar - PV Dist. Res'!AD116","v":0.15835652646896928},{"$f":"'Solar - PV Dist. Res'!AE116","v":0.15835652646896928},{"$f":"'Solar - PV Dist. Res'!AF116","v":0.15835652646896928},{"$f":"'Solar - PV Dist. Res'!AG116","v":0.15835652646896928},{"$f":"'Solar - PV Dist. Res'!AH116","v":0.15835652646896928},{"$f":"'Solar - PV Dist. Res'!AI116","v":0.15835652646896928},{"$f":"'Solar - PV Dist. Res'!AJ116","v":0.15835652646896928},{"$f":"'Solar - PV Dist. Res'!AK116","v":0.15835652646896928},{"$f":"'Solar - PV Dist. Res'!AL116","v":0.15835652646896928},{"$f":"'Solar - PV Dist. Res'!AM116","v":0.15835652646896928},{"$f":"'Solar - PV Dist. Res'!AN116","v":0.15835652646896928},{"$f":"'Solar - PV Dist. Res'!AO116","v":0.15835652646896928},{"$f":"'Solar - PV Dist. Res'!AP116","v":0.15835652646896928},{"$f":"'Solar - PV Dist. Res'!AQ116","v":0.15835652646896928}]
["RM3ReClass55","RD","Moderate",30,"ResPV","Class5",{"$f":"'Solar - PV Dist. Res'!L117","v":0.15178682877019675},{"$f":"'Solar - PV Dist. Res'!M117","v":0.15202166897106648},{"$f":"'Solar - PV Dist. Res'!N117","v":0.1522565091719362},{"$f":"'Solar - PV Dist. Res'!O117","v":0.15249134937280592},{"$f":"'Solar - PV Dist. Res'!P117","v":0.15272618957367565},{"$f":"'Solar - PV Dist. Res'!Q117","v":0.15296102977454537},{"$f":"'Solar - PV Dist. Res'!R117","v":0.15319586997541509},{"$f":"'Solar - PV Dist. Res'!S117","v":0.15343071017628482},{"$f":"'Solar - PV Dist. Res'!T117","v":0.15366555037715454},{"$f":"'Solar - PV Dist. Res'!U117","v":0.15390039057802427},{"$f":"'Solar - PV Dist. Res'!V117","v":0.15413523077889399},{"$f":"'Solar - PV Dist. Res'!W117","v":0.15437007097976382},{"$f":"'Solar - PV Dist. Res'!X117","v":0.1545693937542241},{"$f":"'Solar - PV Dist. Res'!Y117","v":0.15476871652868437},{"$f":"'Solar - PV Dist. Res'!Z117","v":0.15496803930314465},{"$f":"'Solar - PV Dist. Res'!AA117","v":0.15516736207760493},{"$f":"'Solar - PV Dist. Res'!AB117","v":0.1553666848520652},{"$f":"'Solar - PV Dist. Res'!AC117","v":0.15556600762652548},{"$f":"'Solar - PV Dist. Res'!AD117","v":0.15576533040098575},{"$f":"'Solar - PV Dist. Res'!AE117","v":0.15596465317544603},{"$f":"'Solar - PV Dist. Res'!AF117","v":0.1561639759499063},{"$f":"'Solar - PV Dist. Res'!AG117","v":0.15636329872436658},{"$f":"'Solar - PV Dist. Res'!AH117","v":0.15656262149882685},{"$f":"'Solar - PV Dist. Res'!AI117","v":0.15676194427328713},{"$f":"'Solar - PV Dist. Res'!AJ117","v":0.1569612670477474},{"$f":"'Solar - PV Dist. Res'!AK117","v":0.15716058982220768},{"$f":"'Solar - PV Dist. Res'!AL117","v":0.15735991259666796},{"$f":"'Solar - PV Dist. Res'!AM117","v":0.15755923537112823},{"$f":"'Solar - PV Dist. Res'!AN117","v":0.15775855814558851},{"$f":"'Solar - PV Dist. Res'!AO117","v":0.15795788092004878},{"$f":"'Solar - PV Dist. Res'!AP117","v":0.15815720369450906},{"$f":"'Solar - PV Dist. Res'!AQ117","v":0.15835652646896928}]
["RC3ReClass55","RD","Conservative",30,"ResPV","Class5",{"$f":"'Solar - PV Dist. Res'!L118","v":0.15178682877019675},{"$f":"'Solar - PV Dist. Res'!M118","v":0.15178682877019675},{"$f":"'Solar - PV Dist. Res'!N118","v":0.15178682877019675},{"$f":"'Solar - PV Dist. Res'!O118","v":0.15178682877019675},{"$f":"'Solar - PV Dist. Res'!P118","v":0.15178682877019675},{"$f":"'Solar - PV Dist. Res'!Q118","v":0.15178682877019675},{"$f":"'Solar - PV Dist. Res'!R118","v":0.15178682877019675},{"$f":"'Solar - PV Dist. Res'!S118","v":0.15178682877019675},{"$f":"'Solar - PV Dist. Res'!T118","v":0.15178682877019675},{"$f":"'Solar - PV Dist. Res'!U118","v":0.15178682877019675},{"$f":"'Solar - PV Dist. Res'!V118","v":0.15178682877019675},{"$f":"'Solar - PV Dist. Res'!W118","v":0.15178682877019675},{"$f":"'Solar - PV Dist. Res'!X118","v":0.15191599088067512},{"$f":"'Solar - PV Dist. Res'!Y118","v":0.15204515299115348},{"$f":"'Solar - PV Dist. Res'!Z118","v":0.15217431510163185},{"$f":"'Solar - PV Dist. Res'!AA118","v":0.15230347721211021},{"$f":"'Solar - PV Dist. Res'!AB118","v":0.15243263932258858},{"$f":"'Solar - PV Dist. Res'!AC118","v":0.15256180143306694},{"$f":"'Solar - PV Dist. Res'!AD118","v":0.1526909635435453},{"$f":"'Solar - PV Dist. Res'!AE118","v":0.15282012565402367},{"$f":"'Solar - PV Dist. Res'!AF118","v":0.15294928776450203},{"$f":"'Solar - PV Dist. Res'!AG118","v":0.1530784498749804},{"$f":"'Solar - PV Dist. Res'!AH118","v":0.15320761198545876},{"$f":"'Solar - PV Dist. Res'!AI118","v":0.15333677409593713},{"$f":"'Solar - PV Dist. Res'!AJ118","v":0.15346593620641549},{"$f":"'Solar - PV Dist. Res'!AK118","v":0.15359509831689386},{"$f":"'Solar - PV Dist. Res'!AL118","v":0.15372426042737222},{"$f":"'Solar - PV Dist. Res'!AM118","v":0.15385342253785059},{"$f":"'Solar - PV Dist. Res'!AN118","v":0.15398258464832895},{"$f":"'Solar - PV Dist. Res'!AO118","v":0.15411174675880732},{"$f":"'Solar - PV Dist. Res'!AP118","v":0.15424090886928568},{"$f":"'Solar - PV Dist. Res'!AQ118","v":0.15437007097976382}]
["RA3ReClass44","RD","Advanced",30,"ResPV","Class4",{"$f":"'Solar - PV Dist. Res'!L119","v":0.16025448206067328},{"$f":"'Solar - PV Dist. Res'!M119","v":0.16088504551753646},{"$f":"'Solar - PV Dist. Res'!N119","v":0.16151560897439965},{"$f":"'Solar - PV Dist. Res'!O119","v":0.16214617243126284},{"$f":"'Solar - PV Dist. Res'!P119","v":0.16277673588812602},{"$f":"'Solar - PV Dist. Res'!Q119","v":0.16340729934498921},{"$f":"'Solar - PV Dist. Res'!R119","v":0.1640378628018524},{"$f":"'Solar - PV Dist. Res'!S119","v":0.16466842625871558},{"$f":"'Solar - PV Dist. Res'!T119","v":0.16529898971557877},{"$f":"'Solar - PV Dist. Res'!U119","v":0.16592955317244196},{"$f":"'Solar - PV Dist. Res'!V119","v":0.16656011662930514},{"$f":"'Solar - PV Dist. Res'!W119","v":0.16719068008616828},{"$f":"'Solar - PV Dist. Res'!X119","v":0.16719068008616828},{"$f":"'Solar - PV Dist. Res'!Y119","v":0.16719068008616828},{"$f":"'Solar - PV Dist. Res'!Z119","v":0.16719068008616828},{"$f":"'Solar - PV Dist. Res'!AA119","v":0.16719068008616828},{"$f":"'Solar - PV Dist. Res'!AB119","v":0.16719068008616828},{"$f":"'Solar - PV Dist. Res'!AC119","v":0.16719068008616828},{"$f":"'Solar - PV Dist. Res'!AD119","v":0.16719068008616828},{"$f":"'Solar - PV Dist. Res'!AE119","v":0.16719068008616828},{"$f":"'Solar - PV Dist. Res'!AF119","v":0.16719068008616828},{"$f":"'Solar - PV Dist. Res'!AG119","v":0.16719068008616828},{"$f":"'Solar - PV Dist. Res'!AH119","v":0.16719068008616828},{"$f":"'Solar - PV Dist. Res'!AI119","v":0.16719068008616828},{"$f":"'Solar - PV Dist. Res'!AJ119","v":0.16719068008616828},{"$f":"'Solar - PV Dist. Res'!AK119","v":0.16719068008616828},{"$f":"'Solar - PV Dist. Res'!AL119","v":0.16719068008616828},{"$f":"'Solar - PV Dist. Res'!AM119","v":0.16719068008616828},{"$f":"'Solar - PV Dist. Res'!AN119","v":0.16719068008616828},{"$f":"'Solar - PV Dist. Res'!AO119","v":0.16719068008616828},{"$f":"'Solar - PV Dist. Res'!AP119","v":0.16719068008616828},{"$f":"'Solar - PV Dist. Res'!AQ119","v":0.16719068008616828}]
["RM3ReClass44","RD","Moderate",30,"ResPV","Class4",{"$f":"'Solar - PV Dist. Res'!L120","v":0.16025448206067328},{"$f":"'Solar - PV Dist. Res'!M120","v":0.16050242317033558},{"$f":"'Solar - PV Dist. Res'!N120","v":0.16075036427999789},{"$f":"'Solar - PV Dist. Res'!O120","v":0.1609983053896602},{"$f":"'Solar - PV Dist. Res'!P120","v":0.16124624649932251},{"$f":"'Solar - PV Dist. Res'!Q120","v":0.16149418760898482},{"$f":"'Solar - PV Dist. Res'!R120","v":0.16174212871864713},{"$f":"'Solar - PV Dist. Res'!S120","v":0.16199006982830944},{"$f":"'Solar - PV Dist. Res'!T120","v":0.16223801093797174},{"$f":"'Solar - PV Dist. Res'!U120","v":0.16248595204763405},{"$f":"'Solar - PV Dist. Res'!V120","v":0.16273389315729636},{"$f":"'Solar - PV Dist. Res'!W120","v":0.16298183426695853},{"$f":"'Solar - PV Dist. Res'!X120","v":0.16319227655791901},{"$f":"'Solar - PV Dist. Res'!Y120","v":0.1634027188488795},{"$f":"'Solar - PV Dist. Res'!Z120","v":0.16361316113983998},{"$f":"'Solar - PV Dist. Res'!AA120","v":0.16382360343080046},{"$f":"'Solar - PV Dist. Res'!AB120","v":0.16403404572176095},{"$f":"'Solar - PV Dist. Res'!AC120","v":0.16424448801272143},{"$f":"'Solar - PV Dist. Res'!AD120","v":0.16445493030368191},{"$f":"'Solar - PV Dist. Res'!AE120","v":0.1646653725946424},{"$f":"'Solar - PV Dist. Res'!AF120","v":0.16487581488560288},{"$f":"'Solar - PV Dist. Res'!AG120","v":0.16508625717656336},{"$f":"'Solar - PV Dist. Res'!AH120","v":0.16529669946752384},{"$f":"'Solar - PV Dist. Res'!AI120","v":0.16550714175848433},{"$f":"'Solar - PV Dist. Res'!AJ120","v":0.16571758404944481},{"$f":"'Solar - PV Dist. Res'!AK120","v":0.16592802634040529},{"$f":"'Solar - PV Dist. Res'!AL120","v":0.16613846863136578},{"$f":"'Solar - PV Dist. Res'!AM120","v":0.16634891092232626},{"$f":"'Solar - PV Dist. Res'!AN120","v":0.16655935321328674},{"$f":"'Solar - PV Dist. Res'!AO120","v":0.16676979550424723},{"$f":"'Solar - PV Dist. Res'!AP120","v":0.16698023779520771},{"$f":"'Solar - PV Dist. Res'!AQ120","v":0.16719068008616828}]
["RC3ReClass44","RD","Conservative",30,"ResPV","Class4",{"$f":"'Solar - PV Dist. Res'!L121","v":0.16025448206067328},{"$f":"'Solar - PV Dist. Res'!M121","v":0.16025448206067328},{"$f":"'Solar - PV Dist. Res'!N121","v":0.16025448206067328},{"$f":"'Solar - PV Dist. Res'!O121","v":0.16025448206067328},{"$f":"'Solar - PV Dist. Res'!P121","v":0.16025448206067328},{"$f":"'Solar - PV Dist. Res'!Q121","v":0.16025448206067328},{"$f":"'Solar - PV Dist. Res'!R121","v":0.16025448206067328},{"$f":"'Solar - PV Dist. Res'!S121","v":0.16025448206067328},{"$f":"'Solar - PV Dist. Res'!T121","v":0.16025448206067328},{"$f":"'Solar - PV Dist. Res'!U121","v":0.16025448206067328},{"$f":"'Solar - PV Dist. Res'!V121","v":0.16025448206067328},{"$f":"'Solar - PV Dist. Res'!W121","v":0.16025448206067328},{"$f":"'Solar - PV Dist. Res'!X121","v":0.16039084967098755},{"$f":"'Solar - PV Dist. Res'!Y121","v":0.16052721728130181},{"$f":"'Solar - PV Dist. Res'!Z121","v":0.16066358489161608},{"$f":"'Solar - PV Dist. Res'!AA121","v":0.16079995250193035},{"$f":"'Solar - PV Dist. Res'!AB121","v":0.16093632011224462},{"$f":"'Solar - PV Dist. Res'!AC121","v":0.16107268772255889},{"$f":"'Solar - PV Dist. Res'!AD121","v":0.16120905533287316},{"$f":"'Solar - PV Dist. Res'!AE121","v":0.16134542294318743},{"$f":"'Solar - PV Dist. Res'!AF121","v":0.1614817905535017},{"$f":"'Solar - PV Dist. Res'!AG121","v":0.16161815816381597},{"$f":"'Solar - PV Dist. Res'!AH121","v":0.16175452577413024},{"$f":"'Solar - PV Dist. Res'!AI121","v":0.16189089338444451},{"$f":"'Solar - PV Dist. Res'!AJ121","v":0.16202726099475878},{"$f":"'Solar - PV Dist. Res'!AK121","v":0.16216362860507305},{"$f":"'Solar - PV Dist. Res'!AL121","v":0.16229999621538732},{"$f":"'Solar - PV Dist. Res'!AM121","v":0.16243636382570159},{"$f":"'Solar - PV Dist. Res'!AN121","v":0.16257273143601586},{"$f":"'Solar - PV Dist. Res'!AO121","v":0.16270909904633013},{"$f":"'Solar - PV Dist. Res'!AP121","v":0.1628454666566444},{"$f":"'Solar - PV Dist. Res'!AQ121","v":0.16298183426695853}]
["RA3ReClass33","RD","Advanced",30,"ResPV","Class3",{"$f":"'Solar - PV Dist. Res'!L122","v":0.1695860383924738},{"$f":"'Solar - PV Dist. Res'!M122","v":0.17025331931485077},{"$f":"'Solar - PV Dist. Res'!N122","v":0.17092060023722774},{"$f":"'Solar - PV Dist. Res'!O122","v":0.17158788115960472},{"$f":"'Solar - PV Dist. Res'!P122","v":0.17225516208198169},{"$f":"'Solar - PV Dist. Res'!Q122","v":0.17292244300435866},{"$f":"'Solar - PV Dist. Res'!R122","v":0.17358972392673563},{"$f":"'Solar - PV Dist. Res'!S122","v":0.17425700484911261},{"$f":"'Solar - PV Dist. Res'!T122","v":0.17492428577148958},{"$f":"'Solar - PV Dist. Res'!U122","v":0.17559156669386655},{"$f":"'Solar - PV Dist. Res'!V122","v":0.17625884761624352},{"$f":"'Solar - PV Dist. Res'!W122","v":0.17692612853862053},{"$f":"'Solar - PV Dist. Res'!X122","v":0.17692612853862053},{"$f":"'Solar - PV Dist. Res'!Y122","v":0.17692612853862053},{"$f":"'Solar - PV Dist. Res'!Z122","v":0.17692612853862053},{"$f":"'Solar - PV Dist. Res'!AA122","v":0.17692612853862053},{"$f":"'Solar - PV Dist. Res'!AB122","v":0.17692612853862053},{"$f":"'Solar - PV Dist. Res'!AC122","v":0.17692612853862053},{"$f":"'Solar - PV Dist. Res'!AD122","v":0.17692612853862053},{"$f":"'Solar - PV Dist. Res'!AE122","v":0.17692612853862053},{"$f":"'Solar - PV Dist. Res'!AF122","v":0.17692612853862053},{"$f":"'Solar - PV Dist. Res'!AG122","v":0.17692612853862053},{"$f":"'Solar - PV Dist. Res'!AH122","v":0.17692612853862053},{"$f":"'Solar - PV Dist. Res'!AI122","v":0.17692612853862053},{"$f":"'Solar - PV Dist. Res'!AJ122","v":0.17692612853862053},{"$f":"'Solar - PV Dist. Res'!AK122","v":0.17692612853862053},{"$f":"'Solar - PV Dist. Res'!AL122","v":0.17692612853862053},{"$f":"'Solar - PV Dist. Res'!AM122","v":0.17692612853862053},{"$f":"'Solar - PV Dist. Res'!AN122","v":0.17692612853862053},{"$f":"'Solar - PV Dist. Res'!AO122","v":0.17692612853862053},{"$f":"'Solar - PV Dist. Res'!AP122","v":0.17692612853862053},{"$f":"'Solar - PV Dist. Res'!AQ122","v":0.17692612853862053}]
["RM3ReClass33","RD","Moderate",30,"ResPV","Class3",{"$f":"'Solar - PV Dist. Res'!L123","v":0.1695860383924738},{"$f":"'Solar - PV Dist. Res'!M123","v":0.16984841701678174},{"$f":"'Solar - PV Dist. Res'!N123","v":0.17011079564108969},{"$f":"'Solar - PV Dist. Res'!O123","v":0.17037317426539764},{"$f":"'Solar - PV Dist. Res'!P123","v":0.17063555288970558},{"$f":"'Solar - PV Dist. Res'!Q123","v":0.17089793151401353},{"$f":"'Solar - PV Dist. Res'!R123","v":0.17116031013832148},{"$f":"'Solar - PV Dist. Res'!S123","v":0.17142268876262942},{"$f":"'Solar - PV Dist. Res'!T123","v":0.17168506738693737},{"$f":"'Solar - PV Dist. Res'!U123","v":0.17194744601124531},{"$f":"'Solar - PV Dist. Res'!V123","v":0.17220982463555326},{"$f":"'Solar - PV Dist. Res'!W123","v":0.17247220325986126},{"$f":"'Solar - PV Dist. Res'!X123","v":0.17269489952379924},{"$f":"'Solar - PV Dist. Res'!Y123","v":0.17291759578773719},{"$f":"'Solar - PV Dist. Res'!Z123","v":0.17314029205167514},{"$f":"'Solar - PV Dist. Res'!AA123","v":0.17336298831561309},{"$f":"'Solar - PV Dist. Res'!AB123","v":0.17358568457955104},{"$f":"'Solar - PV Dist. Res'!AC123","v":0.17380838084348899},{"$f":"'Solar - PV Dist. Res'!AD123","v":0.17403107710742693},{"$f":"'Solar - PV Dist. Res'!AE123","v":0.17425377337136488},{"$f":"'Solar - PV Dist. Res'!AF123","v":0.17447646963530283},{"$f":"'Solar - PV Dist. Res'!AG123","v":0.17469916589924078},{"$f":"'Solar - PV Dist. Res'!AH123","v":0.17492186216317873},{"$f":"'Solar - PV Dist. Res'!AI123","v":0.17514455842711668},{"$f":"'Solar - PV Dist. Res'!AJ123","v":0.17536725469105463},{"$f":"'Solar - PV Dist. Res'!AK123","v":0.17558995095499258},{"$f":"'Solar - PV Dist. Res'!AL123","v":0.17581264721893053},{"$f":"'Solar - PV Dist. Res'!AM123","v":0.17603534348286848},{"$f":"'Solar - PV Dist. Res'!AN123","v":0.17625803974680643},{"$f":"'Solar - PV Dist. Res'!AO123","v":0.17648073601074438},{"$f":"'Solar - PV Dist. Res'!AP123","v":0.17670343227468233},{"$f":"'Solar - PV Dist. Res'!AQ123","v":0.17692612853862053}]
["RC3ReClass33","RD","Conservative",30,"ResPV","Class3",{"$f":"'Solar - PV Dist. Res'!L124","v":0.1695860383924738},{"$f":"'Solar - PV Dist. Res'!M124","v":0.1695860383924738},{"$f":"'Solar - PV Dist. Res'!N124","v":0.1695860383924738},{"$f":"'Solar - PV Dist. Res'!O124","v":0.1695860383924738},{"$f":"'Solar - PV Dist. Res'!P124","v":0.1695860383924738},{"$f":"'Solar - PV Dist. Res'!Q124","v":0.1695860383924738},{"$f":"'Solar - PV Dist. Res'!R124","v":0.1695860383924738},{"$f":"'Solar - PV Dist. Res'!S124","v":0.1695860383924738},{"$f":"'Solar - PV Dist. Res'!T124","v":0.1695860383924738},{"$f":"'Solar - PV Dist. Res'!U124","v":0.1695860383924738},{"$f":"'Solar - PV Dist. Res'!V124","v":0.1695860383924738},{"$f":"'Solar - PV Dist. Res'!W124","v":0.1695860383924738},{"$f":"'Solar - PV Dist. Res'!X124","v":0.16973034663584316},{"$f":"'Solar - PV Dist. Res'!Y124","v":0.16987465487921252},{"$f":"'Solar - PV Dist. Res'!Z124","v":0.17001896312258188},{"$f":"'Solar - PV Dist. Res'!AA124","v":0.17016327136595125},{"$f":"'Solar - PV Dist. Res'!AB124","v":0.17030757960932061},{"$f":"'Solar - PV Dist. Res'!AC124","v":0.17045188785268997},{"$f":"'Solar - PV Dist. Res'!AD124","v":0.17059619609605933},{"$f":"'Solar - PV Dist. Res'!AE124","v":0.17074050433942869},{"$f":"'Solar - PV Dist. Res'!AF124","v":0.17088481258279806},{"$f":"'Solar - PV Dist. Res'!AG124","v":0.17102912082616742},{"$f":"'Solar - PV Dist. Res'!AH124","v":0.17117342906953678},{"$f":"'Solar - PV Dist. Res'!AI124","v":0.17131773731290614},{"$f":"'Solar - PV Dist. Res'!AJ124","v":0.17146204555627551},{"$f":"'Solar - PV Dist. Res'!AK124","v":0.17160635379964487},{"$f":"'Solar - PV Dist. Res'!AL124","v":0.17175066204301423},{"$f":"'Solar - PV Dist. Res'!AM124","v":0.17189497028638359},{"$f":"'Solar - PV Dist. Res'!AN124","v":0.17203927852975295},{"$f":"'Solar - PV Dist. Res'!AO124","v":0.17218358677312232},{"$f":"'Solar - PV Dist. Res'!AP124","v":0.17232789501649168},{"$f":"'Solar - PV Dist. Res'!AQ124","v":0.17247220325986126}]
["RA3ReClass22","RD","Advanced",30,"ResPV","Class2",{"$f":"'Solar - PV Dist. Res'!L125","v":0.18178140304622881},{"$f":"'Solar - PV Dist. Res'!M125","v":0.18249666984204219},{"$f":"'Solar - PV Dist. Res'!N125","v":0.18321193663785557},{"$f":"'Solar - PV Dist. Res'!O125","v":0.18392720343366895},{"$f":"'Solar - PV Dist. Res'!P125","v":0.18464247022948233},{"$f":"'Solar - PV Dist. Res'!Q125","v":0.1853577370252957},{"$f":"'Solar - PV Dist. Res'!R125","v":0.18607300382110908},{"$f":"'Solar - PV Dist. Res'!S125","v":0.18678827061692246},{"$f":"'Solar - PV Dist. Res'!T125","v":0.18750353741273584},{"$f":"'Solar - PV Dist. Res'!U125","v":0.18821880420854922},{"$f":"'Solar - PV Dist. Res'!V125","v":0.1889340710043626},{"$f":"'Solar - PV Dist. Res'!W125","v":0.1896493378001759},{"$f":"'Solar - PV Dist. Res'!X125","v":0.1896493378001759},{"$f":"'Solar - PV Dist. Res'!Y125","v":0.1896493378001759},{"$f":"'Solar - PV Dist. Res'!Z125","v":0.1896493378001759},{"$f":"'Solar - PV Dist. Res'!AA125","v":0.1896493378001759},{"$f":"'Solar - PV Dist. Res'!AB125","v":0.1896493378001759},{"$f":"'Solar - PV Dist. Res'!AC125","v":0.1896493378001759},{"$f":"'Solar - PV Dist. Res'!AD125","v":0.1896493378001759},{"$f":"'Solar - PV Dist. Res'!AE125","v":0.1896493378001759},{"$f":"'Solar - PV Dist. Res'!AF125","v":0.1896493378001759},{"$f":"'Solar - PV Dist. Res'!AG125","v":0.1896493378001759},{"$f":"'Solar - PV Dist. Res'!AH125","v":0.1896493378001759},{"$f":"'Solar - PV Dist. Res'!AI125","v":0.1896493378001759},{"$f":"'Solar - PV Dist. Res'!AJ125","v":0.1896493378001759},{"$f":"'Solar - PV Dist. Res'!AK125","v":0.1896493378001759},{"$f":"'Solar - PV Dist. Res'!AL125","v":0.1896493378001759},{"$f":"'Solar - PV Dist. Res'!AM125","v":0.1896493378001759},{"$f":"'Solar - PV Dist. Res'!AN125","v":0.1896493378001759},{"$f":"'Solar - PV Dist. Res'!AO125","v":0.1896493378001759},{"$f":"'Solar - PV Dist. Res'!AP125","v":0.1896493378001759},{"$f":"'Solar - PV Dist. Res'!AQ125","v":0.1896493378001759}]
["RM3ReClass22","RD","Moderate",30,"ResPV","Class2",{"$f":"'Solar - PV Dist. Res'!L126","v":0.18178140304622881},{"$f":"'Solar - PV Dist. Res'!M126","v":0.18206264998676797},{"$f":"'Solar - PV Dist. Res'!N126","v":0.18234389692730713},{"$f":"'Solar - PV Dist. Res'!O126","v":0.18262514386784628},{"$f":"'Solar - PV Dist. Res'!P126","v":0.18290639080838544},{"$f":"'Solar - PV Dist. Res'!Q126","v":0.1831876377489246},{"$f":"'Solar - PV Dist. Res'!R126","v":0.18346888468946376},{"$f":"'Solar - PV Dist. Res'!S126","v":0.18375013163000292},{"$f":"'Solar - PV Dist. Res'!T126","v":0.18403137857054208},{"$f":"'Solar - PV Dist. Res'!U126","v":0.18431262551108124},{"$f":"'Solar - PV Dist. Res'!V126","v":0.1845938724516204},{"$f":"'Solar - PV Dist. Res'!W126","v":0.1848751193921595},{"$f":"'Solar - PV Dist. Res'!X126","v":0.18511383031256032},{"$f":"'Solar - PV Dist. Res'!Y126","v":0.18535254123296113},{"$f":"'Solar - PV Dist. Res'!Z126","v":0.18559125215336195},{"$f":"'Solar - PV Dist. Res'!AA126","v":0.18582996307376276},{"$f":"'Solar - PV Dist. Res'!AB126","v":0.18606867399416357},{"$f":"'Solar - PV Dist. Res'!AC126","v":0.18630738491456439},{"$f":"'Solar - PV Dist. Res'!AD126","v":0.1865460958349652},{"$f":"'Solar - PV Dist. Res'!AE126","v":0.18678480675536602},{"$f":"'Solar - PV Dist. Res'!AF126","v":0.18702351767576683},{"$f":"'Solar - PV Dist. Res'!AG126","v":0.18726222859616765},{"$f":"'Solar - PV Dist. Res'!AH126","v":0.18750093951656846},{"$f":"'Solar - PV Dist. Res'!AI126","v":0.18773965043696927},{"$f":"'Solar - PV Dist. Res'!AJ126","v":0.18797836135737009},{"$f":"'Solar - PV Dist. Res'!AK126","v":0.1882170722777709},{"$f":"'Solar - PV Dist. Res'!AL126","v":0.18845578319817172},{"$f":"'Solar - PV Dist. Res'!AM126","v":0.18869449411857253},{"$f":"'Solar - PV Dist. Res'!AN126","v":0.18893320503897335},{"$f":"'Solar - PV Dist. Res'!AO126","v":0.18917191595937416},{"$f":"'Solar - PV Dist. Res'!AP126","v":0.18941062687977497},{"$f":"'Solar - PV Dist. Res'!AQ126","v":0.1896493378001759}]
["RC3ReClass22","RD","Conservative",30,"ResPV","Class2",{"$f":"'Solar - PV Dist. Res'!L127","v":0.18178140304622881},{"$f":"'Solar - PV Dist. Res'!M127","v":0.18178140304622881},{"$f":"'Solar - PV Dist. Res'!N127","v":0.18178140304622881},{"$f":"'Solar - PV Dist. Res'!O127","v":0.18178140304622881},{"$f":"'Solar - PV Dist. Res'!P127","v":0.18178140304622881},{"$f":"'Solar - PV Dist. Res'!Q127","v":0.18178140304622881},{"$f":"'Solar - PV Dist. Res'!R127","v":0.18178140304622881},{"$f":"'Solar - PV Dist. Res'!S127","v":0.18178140304622881},{"$f":"'Solar - PV Dist. Res'!T127","v":0.18178140304622881},{"$f":"'Solar - PV Dist. Res'!U127","v":0.18178140304622881},{"$f":"'Solar - PV Dist. Res'!V127","v":0.18178140304622881},{"$f":"'Solar - PV Dist. Res'!W127","v":0.18178140304622881},{"$f":"'Solar - PV Dist. Res'!X127","v":0.18193608886352533},{"$f":"'Solar - PV Dist. Res'!Y127","v":0.18209077468082185},{"$f":"'Solar - PV Dist. Res'!Z127","v":0.18224546049811838},{"$f":"'Solar - PV Dist. Res'!AA127","v":0.1824001463154149},{"$f":"'Solar - PV Dist. Res'!AB127","v":0.18255483213271143},{"$f":"'Solar - PV Dist. Res'!AC127","v":0.18270951795000795},{"$f":"'Solar - PV Dist. Res'!AD127","v":0.18286420376730447},{"$f":"'Solar - PV Dist. Res'!AE127","v":0.183018889584601},{"$f":"'Solar - PV Dist. Res'!AF127","v":0.18317357540189752},{"$f":"'Solar - PV Dist. Res'!AG127","v":0.18332826121919404},{"$f":"'Solar - PV Dist. Res'!AH127","v":0.18348294703649057},{"$f":"'Solar - PV Dist. Res'!AI127","v":0.18363763285378709},{"$f":"'Solar - PV Dist. Res'!AJ127","v":0.18379231867108362},{"$f":"'Solar - PV Dist. Res'!AK127","v":0.18394700448838014},{"$f":"'Solar - PV Dist. Res'!AL127","v":0.18410169030567666},{"$f":"'Solar - PV Dist. Res'!AM127","v":0.18425637612297319},{"$f":"'Solar - PV Dist. Res'!AN127","v":0.18441106194026971},{"$f":"'Solar - PV Dist. Res'!AO127","v":0.18456574775756623},{"$f":"'Solar - PV Dist. Res'!AP127","v":0.18472043357486276},{"$f":"'Solar - PV Dist. Res'!AQ127","v":0.1848751193921595}]
["RA3ReClass11","RD","Advanced",30,"ResPV","Class1",{"$f":"'Solar - PV Dist. Res'!L128","v":0.18463784427634133},{"$f":"'Solar - PV Dist. Res'!M128","v":0.18536435049231459},{"$f":"'Solar - PV Dist. Res'!N128","v":0.18609085670828784},{"$f":"'Solar - PV Dist. Res'!O128","v":0.1868173629242611},{"$f":"'Solar - PV Dist. Res'!P128","v":0.18754386914023435},{"$f":"'Solar - PV Dist. Res'!Q128","v":0.18827037535620761},{"$f":"'Solar - PV Dist. Res'!R128","v":0.18899688157218086},{"$f":"'Solar - PV Dist. Res'!S128","v":0.18972338778815412},{"$f":"'Solar - PV Dist. Res'!T128","v":0.19044989400412737},{"$f":"'Solar - PV Dist. Res'!U128","v":0.19117640022010063},{"$f":"'Solar - PV Dist. Res'!V128","v":0.19190290643607388},{"$f":"'Solar - PV Dist. Res'!W128","v":0.19262941265204728},{"$f":"'Solar - PV Dist. Res'!X128","v":0.19262941265204728},{"$f":"'Solar - PV Dist. Res'!Y128","v":0.19262941265204728},{"$f":"'Solar - PV Dist. Res'!Z128","v":0.19262941265204728},{"$f":"'Solar - PV Dist. Res'!AA128","v":0.19262941265204728},{"$f":"'Solar - PV Dist. Res'!AB128","v":0.19262941265204728},{"$f":"'Solar - PV Dist. Res'!AC128","v":0.19262941265204728},{"$f":"'Solar - PV Dist. Res'!AD128","v":0.19262941265204728},{"$f":"'Solar - PV Dist. Res'!AE128","v":0.19262941265204728},{"$f":"'Solar - PV Dist. Res'!AF128","v":0.19262941265204728},{"$f":"'Solar - PV Dist. Res'!AG128","v":0.19262941265204728},{"$f":"'Solar - PV Dist. Res'!AH128","v":0.19262941265204728},{"$f":"'Solar - PV Dist. Res'!AI128","v":0.19262941265204728},{"$f":"'Solar - PV Dist. Res'!AJ128","v":0.19262941265204728},{"$f":"'Solar - PV Dist. Res'!AK128","v":0.19262941265204728},{"$f":"'Solar - PV Dist. Res'!AL128","v":0.19262941265204728},{"$f":"'Solar - PV Dist. Res'!AM128","v":0.19262941265204728},{"$f":"'Solar - PV Dist. Res'!AN128","v":0.19262941265204728},{"$f":"'Solar - PV Dist. Res'!AO128","v":0.19262941265204728},{"$f":"'Solar - PV Dist. Res'!AP128","v":0.19262941265204728},{"$f":"'Solar - PV Dist. Res'!AQ128","v":0.19262941265204728}]
["RM3ReClass11","RD","Moderate",30,"ResPV","Class1",{"$f":"'Solar - PV Dist. Res'!L129","v":0.18463784427634133},{"$f":"'Solar - PV Dist. Res'!M129","v":0.18492351062031415},{"$f":"'Solar - PV Dist. Res'!N129","v":0.18520917696428696},{"$f":"'Solar - PV Dist. Res'!O129","v":0.18549484330825977},{"$f":"'Solar - PV Dist. Res'!P129","v":0.18578050965223258},{"$f":"'Solar - PV Dist. Res'!Q129","v":0.1860661759962054},{"$f":"'Solar - PV Dist. Res'!R129","v":0.18635184234017821},{"$f":"'Solar - PV Dist. Res'!S129","v":0.18663750868415102},{"$f":"'Solar - PV Dist. Res'!T129","v":0.18692317502812383},{"$f":"'Solar - PV Dist. Res'!U129","v":0.18720884137209665},{"$f":"'Solar - PV Dist. Res'!V129","v":0.18749450771606946},{"$f":"'Solar - PV Dist. Res'!W129","v":0.18778017406004235},{"$f":"'Solar - PV Dist. Res'!X129","v":0.18802263598964261},{"$f":"'Solar - PV Dist. Res'!Y129","v":0.18826509791924287},{"$f":"'Solar - PV Dist. Res'!Z129","v":0.18850755984884313},{"$f":"'Solar - PV Dist. Res'!AA129","v":0.18875002177844338},{"$f":"'Solar - PV Dist. Res'!AB129","v":0.18899248370804364},{"$f":"'Solar - PV Dist. Res'!AC129","v":0.1892349456376439},{"$f":"'Solar - PV Dist. Res'!AD129","v":0.18947740756724415},{"$f":"'Solar - PV Dist. Res'!AE129","v":0.18971986949684441},{"$f":"'Solar - PV Dist. Res'!AF129","v":0.18996233142644467},{"$f":"'Solar - PV Dist. Res'!AG129","v":0.19020479335604493},{"$f":"'Solar - PV Dist. Res'!AH129","v":0.19044725528564518},{"$f":"'Solar - PV Dist. Res'!AI129","v":0.19068971721524544},{"$f":"'Solar - PV Dist. Res'!AJ129","v":0.1909321791448457},{"$f":"'Solar - PV Dist. Res'!AK129","v":0.19117464107444596},{"$f":"'Solar - PV Dist. Res'!AL129","v":0.19141710300404621},{"$f":"'Solar - PV Dist. Res'!AM129","v":0.19165956493364647},{"$f":"'Solar - PV Dist. Res'!AN129","v":0.19190202686324673},{"$f":"'Solar - PV Dist. Res'!AO129","v":0.19214448879284698},{"$f":"'Solar - PV Dist. Res'!AP129","v":0.19238695072244724},{"$f":"'Solar - PV Dist. Res'!AQ129","v":0.19262941265204728}]
["RC3ReClass11","RD","Conservative",30,"ResPV","Class1",{"$f":"'Solar - PV Dist. Res'!L130","v":0.18463784427634133},{"$f":"'Solar - PV Dist. Res'!M130","v":0.18463784427634133},{"$f":"'Solar - PV Dist. Res'!N130","v":0.18463784427634133},{"$f":"'Solar - PV Dist. Res'!O130","v":0.18463784427634133},{"$f":"'Solar - PV Dist. Res'!P130","v":0.18463784427634133},{"$f":"'Solar - PV Dist. Res'!Q130","v":0.18463784427634133},{"$f":"'Solar - PV Dist. Res'!R130","v":0.18463784427634133},{"$f":"'Solar - PV Dist. Res'!S130","v":0.18463784427634133},{"$f":"'Solar - PV Dist. Res'!T130","v":0.18463784427634133},{"$f":"'Solar - PV Dist. Res'!U130","v":0.18463784427634133},{"$f":"'Solar - PV Dist. Res'!V130","v":0.18463784427634133},{"$f":"'Solar - PV Dist. Res'!W130","v":0.18463784427634133},{"$f":"'Solar - PV Dist. Res'!X130","v":0.18479496076552637},{"$f":"'Solar - PV Dist. Res'!Y130","v":0.18495207725471141},{"$f":"'Solar - PV Dist. Res'!Z130","v":0.18510919374389645},{"$f":"'Solar - PV Dist. Res'!AA130","v":0.18526631023308149},{"$f":"'Solar - PV Dist. Res'!AB130","v":0.18542342672226653},{"$f":"'Solar - PV Dist. Res'!AC130","v":0.18558054321145157},{"$f":"'Solar - PV Dist. Res'!AD130","v":0.1857376597006366},{"$f":"'Solar - PV Dist. Res'!AE130","v":0.18589477618982164},{"$f":"'Solar - PV Dist. Res'!AF130","v":0.18605189267900668},{"$f":"'Solar - PV Dist. Res'!AG130","v":0.18620900916819172},{"$f":"'Solar - PV Dist. Res'!AH130","v":0.18636612565737676},{"$f":"'Solar - PV Dist. Res'!AI130","v":0.1865232421465618},{"$f":"'Solar - PV Dist. Res'!AJ130","v":0.18668035863574683},{"$f":"'Solar - PV Dist. Res'!AK130","v":0.18683747512493187},{"$f":"'Solar - PV Dist. Res'!AL130","v":0.18699459161411691},{"$f":"'Solar - PV Dist. Res'!AM130","v":0.18715170810330195},{"$f":"'Solar - PV Dist. Res'!AN130","v":0.18730882459248699},{"$f":"'Solar - PV Dist. Res'!AO130","v":0.18746594108167203},{"$f":"'Solar - PV Dist. Res'!AP130","v":0.18762305757085707},{"$f":"'Solar - PV Dist. Res'!AQ130","v":0.18778017406004235}]
[{"$f":"_xlfn.CONCAT(LEFT(B173,1), LEFT(C173,1), LEFT(D173,1),LEFT(E173,2),LEFT(F173,6),RIGHT(F173,1))","v":"RA3GeHydroFh"},"RD","Advanced",30,"Geothermal","HydroFlash",{"$f":"Geothermal!L108","v":0.9},{"$f":"Geothermal!M108","v":0.9},{"$f":"Geothermal!N108","v":0.9},{"$f":"Geothermal!O108","v":0.9},{"$f":"Geothermal!P108","v":0.9},{"$f":"Geothermal!Q108","v":0.9},{"$f":"Geothermal!R108","v":0.9},{"$f":"Geothermal!S108","v":0.9},{"$f":"Geothermal!T108","v":0.9},{"$f":"Geothermal!U108","v":0.9},{"$f":"Geothermal!V108","v":0.9},{"$f":"Geothermal!W108","v":0.9},{"$f":"Geothermal!X108","v":0.9},{"$f":"Geothermal!Y108","v":0.9},{"$f":"Geothermal!Z108","v":0.9},{"$f":"Geothermal!AA108","v":0.9},{"$f":"Geothermal!AB108","v":0.9},{"$f":"Geothermal!AC108","v":0.9},{"$f":"Geothermal!AD108","v":0.9},{"$f":"Geothermal!AE108","v":0.9},{"$f":"Geothermal!AF108","v":0.9},{"$f":"Geothermal!AG108","v":0.9},{"$f":"Geothermal!AH108","v":0.9},{"$f":"Geothermal!AI108","v":0.9},{"$f":"Geothermal!AJ108","v":0.9},{"$f":"Geothermal!AK108","v":0.9},{"$f":"Geothermal!AL108","v":0.9},{"$f":"Geothermal!AM108","v":0.9},{"$f":"Geothermal!AN108","v":0.9},{"$f":"Geothermal!AO108","v":0.9},{"$f":"Geothermal!AP108","v":0.9},{"$f":"Geothermal!AQ108","v":0.9}]
["RM3GeHydroFh","RD","Moderate",30,"Geothermal","HydroFlash",{"$f":"Geothermal!L109","v":0.9},{"$f":"Geothermal!M109","v":0.9},{"$f":"Geothermal!N109","v":0.9},{"$f":"Geothermal!O109","v":0.9},{"$f":"Geothermal!P109","v":0.9},{"$f":"Geothermal!Q109","v":0.9},{"$f":"Geothermal!R109","v":0.9},{"$f":"Geothermal!S109","v":0.9},{"$f":"Geothermal!T109","v":0.9},{"$f":"Geothermal!U109","v":0.9},{"$f":"Geothermal!V109","v":0.9},{"$f":"Geothermal!W109","v":0.9},{"$f":"Geothermal!X109","v":0.9},{"$f":"Geothermal!Y109","v":0.9},{"$f":"Geothermal!Z109","v":0.9},{"$f":"Geothermal!AA109","v":0.9},{"$f":"Geothermal!AB109","v":0.9},{"$f":"Geothermal!AC109","v":0.9},{"$f":"Geothermal!AD109","v":0.9},{"$f":"Geothermal!AE109","v":0.9},{"$f":"Geothermal!AF109","v":0.9},{"$f":"Geothermal!AG109","v":0.9},{"$f":"Geothermal!AH109","v":0.9},{"$f":"Geothermal!AI109","v":0.9},{"$f":"Geothermal!AJ109","v":0.9},{"$f":"Geothermal!AK109","v":0.9},{"$f":"Geothermal!AL109","v":0.9},{"$f":"Geothermal!AM109","v":0.9},{"$f":"Geothermal!AN109","v":0.9},{"$f":"Geothermal!AO109","v":0.9},{"$f":"Geothermal!AP109","v":0.9},{"$f":"Geothermal!AQ109","v":0.9}]
["RC3GeHydroFh","RD","Conservative",30,"Geothermal","HydroFlash",{"$f":"Geothermal!L110","v":0.9},{"$f":"Geothermal!M110","v":0.9},{"$f":"Geothermal!N110","v":0.9},{"$f":"Geothermal!O110","v":0.9},{"$f":"Geothermal!P110","v":0.9},{"$f":"Geothermal!Q110","v":0.9},{"$f":"Geothermal!R110","v":0.9},{"$f":"Geothermal!S110","v":0.9},{"$f":"Geothermal!T110","v":0.9},{"$f":"Geothermal!U110","v":0.9},{"$f":"Geothermal!V110","v":0.9},{"$f":"Geothermal!W110","v":0.9},{"$f":"Geothermal!X110","v":0.9},{"$f":"Geothermal!Y110","v":0.9},{"$f":"Geothermal!Z110","v":0.9},{"$f":"Geothermal!AA110","v":0.9},{"$f":"Geothermal!AB110","v":0.9},{"$f":"Geothermal!AC110","v":0.9},{"$f":"Geothermal!AD110","v":0.9},{"$f":"Geothermal!AE110","v":0.9},{"$f":"Geothermal!AF110","v":0.9},{"$f":"Geothermal!AG110","v":0.9},{"$f":"Geothermal!AH110","v":0.9},{"$f":"Geothermal!AI110","v":0.9},{"$f":"Geothermal!AJ110","v":0.9},{"$f":"Geothermal!AK110","v":0.9},{"$f":"Geothermal!AL110","v":0.9},{"$f":"Geothermal!AM110","v":0.9},{"$f":"Geothermal!AN110","v":0.9},{"$f":"Geothermal!AO110","v":0.9},{"$f":"Geothermal!AP110","v":0.9},{"$f":"Geothermal!AQ110","v":0.9}]
["RA3GeHydroBy","RD","Advanced",30,"Geothermal","HydroBinary",{"$f":"Geothermal!L111","v":0.8},{"$f":"Geothermal!M111","v":0.8},{"$f":"Geothermal!N111","v":0.8},{"$f":"Geothermal!O111","v":0.8},{"$f":"Geothermal!P111","v":0.8},{"$f":"Geothermal!Q111","v":0.8},{"$f":"Geothermal!R111","v":0.8},{"$f":"Geothermal!S111","v":0.8},{"$f":"Geothermal!T111","v":0.8},{"$f":"Geothermal!U111","v":0.8},{"$f":"Geothermal!V111","v":0.8},{"$f":"Geothermal!W111","v":0.8},{"$f":"Geothermal!X111","v":0.8},{"$f":"Geothermal!Y111","v":0.8},{"$f":"Geothermal!Z111","v":0.8},{"$f":"Geothermal!AA111","v":0.8},{"$f":"Geothermal!AB111","v":0.8},{"$f":"Geothermal!AC111","v":0.8},{"$f":"Geothermal!AD111","v":0.8},{"$f":"Geothermal!AE111","v":0.8},{"$f":"Geothermal!AF111","v":0.8},{"$f":"Geothermal!AG111","v":0.8},{"$f":"Geothermal!AH111","v":0.8},{"$f":"Geothermal!AI111","v":0.8},{"$f":"Geothermal!AJ111","v":0.8},{"$f":"Geothermal!AK111","v":0.8},{"$f":"Geothermal!AL111","v":0.8},{"$f":"Geothermal!AM111","v":0.8},{"$f":"Geothermal!AN111","v":0.8},{"$f":"Geothermal!AO111","v":0.8},{"$f":"Geothermal!AP111","v":0.8},{"$f":"Geothermal!AQ111","v":0.8}]
["RM3GeHydroBy","RD","Moderate",30,"Geothermal","HydroBinary",{"$f":"Geothermal!L112","v":0.8},{"$f":"Geothermal!M112","v":0.8},{"$f":"Geothermal!N112","v":0.8},{"$f":"Geothermal!O112","v":0.8},{"$f":"Geothermal!P112","v":0.8},{"$f":"Geothermal!Q112","v":0.8},{"$f":"Geothermal!R112","v":0.8},{"$f":"Geothermal!S112","v":0.8},{"$f":"Geothermal!T112","v":0.8},{"$f":"Geothermal!U112","v":0.8},{"$f":"Geothermal!V112","v":0.8},{"$f":"Geothermal!W112","v":0.8},{"$f":"Geothermal!X112","v":0.8},{"$f":"Geothermal!Y112","v":0.8},{"$f":"Geothermal!Z112","v":0.8},{"$f":"Geothermal!AA112","v":0.8},{"$f":"Geothermal!AB112","v":0.8},{"$f":"Geothermal!AC112","v":0.8},{"$f":"Geothermal!AD112","v":0.8},{"$f":"Geothermal!AE112","v":0.8},{"$f":"Geothermal!AF112","v":0.8},{"$f":"Geothermal!AG112","v":0.8},{"$f":"Geothermal!AH112","v":0.8},{"$f":"Geothermal!AI112","v":0.8},{"$f":"Geothermal!AJ112","v":0.8},{"$f":"Geothermal!AK112","v":0.8},{"$f":"Geothermal!AL112","v":0.8},{"$f":"Geothermal!AM112","v":0.8},{"$f":"Geothermal!AN112","v":0.8},{"$f":"Geothermal!AO112","v":0.8},{"$f":"Geothermal!AP112","v":0.8},{"$f":"Geothermal!AQ112","v":0.8}]
["RC3GeHydroBy","RD","Conservative",30,"Geothermal","HydroBinary",{"$f":"Geothermal!L113","v":0.8},{"$f":"Geothermal!M113","v":0.8},{"$f":"Geothermal!N113","v":0.8},{"$f":"Geothermal!O113","v":0.8},{"$f":"Geothermal!P113","v":0.8},{"$f":"Geothermal!Q113","v":0.8},{"$f":"Geothermal!R113","v":0.8},{"$f":"Geothermal!S113","v":0.8},{"$f":"Geothermal!T113","v":0.8},{"$f":"Geothermal!U113","v":0.8},{"$f":"Geothermal!V113","v":0.8},{"$f":"Geothermal!W113","v":0.8},{"$f":"Geothermal!X113","v":0.8},{"$f":"Geothermal!Y113","v":0.8},{"$f":"Geothermal!Z113","v":0.8},{"$f":"Geothermal!AA113","v":0.8},{"$f":"Geothermal!AB113","v":0.8},{"$f":"Geothermal!AC113","v":0.8},{"$f":"Geothermal!AD113","v":0.8},{"$f":"Geothermal!AE113","v":0.8},{"$f":"Geothermal!AF113","v":0.8},{"$f":"Geothermal!AG113","v":0.8},{"$f":"Geothermal!AH113","v":0.8},{"$f":"Geothermal!AI113","v":0.8},{"$f":"Geothermal!AJ113","v":0.8},{"$f":"Geothermal!AK113","v":0.8},{"$f":"Geothermal!AL113","v":0.8},{"$f":"Geothermal!AM113","v":0.8},{"$f":"Geothermal!AN113","v":0.8},{"$f":"Geothermal!AO113","v":0.8},{"$f":"Geothermal!AP113","v":0.8},{"$f":"Geothermal!AQ113","v":0.8}]
["RA3GeNFEGSFh","RD","Advanced",30,"Geothermal","NFEGSFlash",{"$f":"Geothermal!L114","v":0.9},{"$f":"Geothermal!M114","v":0.9},{"$f":"Geothermal!N114","v":0.9},{"$f":"Geothermal!O114","v":0.9},{"$f":"Geothermal!P114","v":0.9},{"$f":"Geothermal!Q114","v":0.9},{"$f":"Geothermal!R114","v":0.9},{"$f":"Geothermal!S114","v":0.9},{"$f":"Geothermal!T114","v":0.9},{"$f":"Geothermal!U114","v":0.9},{"$f":"Geothermal!V114","v":0.9},{"$f":"Geothermal!W114","v":0.9},{"$f":"Geothermal!X114","v":0.9},{"$f":"Geothermal!Y114","v":0.9},{"$f":"Geothermal!Z114","v":0.9},{"$f":"Geothermal!AA114","v":0.9},{"$f":"Geothermal!AB114","v":0.9},{"$f":"Geothermal!AC114","v":0.9},{"$f":"Geothermal!AD114","v":0.9},{"$f":"Geothermal!AE114","v":0.9},{"$f":"Geothermal!AF114","v":0.9},{"$f":"Geothermal!AG114","v":0.9},{"$f":"Geothermal!AH114","v":0.9},{"$f":"Geothermal!AI114","v":0.9},{"$f":"Geothermal!AJ114","v":0.9},{"$f":"Geothermal!AK114","v":0.9},{"$f":"Geothermal!AL114","v":0.9},{"$f":"Geothermal!AM114","v":0.9},{"$f":"Geothermal!AN114","v":0.9},{"$f":"Geothermal!AO114","v":0.9},{"$f":"Geothermal!AP114","v":0.9},{"$f":"Geothermal!AQ114","v":0.9}]
["RM3GeNFEGSFh","RD","Moderate",30,"Geothermal","NFEGSFlash",{"$f":"Geothermal!L115","v":0.9},{"$f":"Geothermal!M115","v":0.9},{"$f":"Geothermal!N115","v":0.9},{"$f":"Geothermal!O115","v":0.9},{"$f":"Geothermal!P115","v":0.9},{"$f":"Geothermal!Q115","v":0.9},{"$f":"Geothermal!R115","v":0.9},{"$f":"Geothermal!S115","v":0.9},{"$f":"Geothermal!T115","v":0.9},{"$f":"Geothermal!U115","v":0.9},{"$f":"Geothermal!V115","v":0.9},{"$f":"Geothermal!W115","v":0.9},{"$f":"Geothermal!X115","v":0.9},{"$f":"Geothermal!Y115","v":0.9},{"$f":"Geothermal!Z115","v":0.9},{"$f":"Geothermal!AA115","v":0.9},{"$f":"Geothermal!AB115","v":0.9},{"$f":"Geothermal!AC115","v":0.9},{"$f":"Geothermal!AD115","v":0.9},{"$f":"Geothermal!AE115","v":0.9},{"$f":"Geothermal!AF115","v":0.9},{"$f":"Geothermal!AG115","v":0.9},{"$f":"Geothermal!AH115","v":0.9},{"$f":"Geothermal!AI115","v":0.9},{"$f":"Geothermal!AJ115","v":0.9},{"$f":"Geothermal!AK115","v":0.9},{"$f":"Geothermal!AL115","v":0.9},{"$f":"Geothermal!AM115","v":0.9},{"$f":"Geothermal!AN115","v":0.9},{"$f":"Geothermal!AO115","v":0.9},{"$f":"Geothermal!AP115","v":0.9},{"$f":"Geothermal!AQ115","v":0.9}]
["RC3GeNFEGSFh","RD","Conservative",30,"Geothermal","NFEGSFlash",{"$f":"Geothermal!L116","v":0.9},{"$f":"Geothermal!M116","v":0.9},{"$f":"Geothermal!N116","v":0.9},{"$f":"Geothermal!O116","v":0.9},{"$f":"Geothermal!P116","v":0.9},{"$f":"Geothermal!Q116","v":0.9},{"$f":"Geothermal!R116","v":0.9},{"$f":"Geothermal!S116","v":0.9},{"$f":"Geothermal!T116","v":0.9},{"$f":"Geothermal!U116","v":0.9},{"$f":"Geothermal!V116","v":0.9},{"$f":"Geothermal!W116","v":0.9},{"$f":"Geothermal!X116","v":0.9},{"$f":"Geothermal!Y116","v":0.9},{"$f":"Geothermal!Z116","v":0.9},{"$f":"Geothermal!AA116","v":0.9},{"$f":"Geothermal!AB116","v":0.9},{"$f":"Geothermal!AC116","v":0.9},{"$f":"Geothermal!AD116","v":0.9},{"$f":"Geothermal!AE116","v":0.9},{"$f":"Geothermal!AF116","v":0.9},{"$f":"Geothermal!AG116","v":0.9},{"$f":"Geothermal!AH116","v":0.9},{"$f":"Geothermal!AI116","v":0.9},{"$f":"Geothermal!AJ116","v":0.9},{"$f":"Geothermal!AK116","v":0.9},{"$f":"Geothermal!AL116","v":0.9},{"$f":"Geothermal!AM116","v":0.9},{"$f":"Geothermal!AN116","v":0.9},{"$f":"Geothermal!AO116","v":0.9},{"$f":"Geothermal!AP116","v":0.9},{"$f":"Geothermal!AQ116","v":0.9}]
["RA3GeNFEGSBy","RD","Advanced",30,"Geothermal","NFEGSBinary",{"$f":"Geothermal!L117","v":0.8},{"$f":"Geothermal!M117","v":0.8},{"$f":"Geothermal!N117","v":0.8},{"$f":"Geothermal!O117","v":0.8},{"$f":"Geothermal!P117","v":0.8},{"$f":"Geothermal!Q117","v":0.8},{"$f":"Geothermal!R117","v":0.8},{"$f":"Geothermal!S117","v":0.8},{"$f":"Geothermal!T117","v":0.8},{"$f":"Geothermal!U117","v":0.8},{"$f":"Geothermal!V117","v":0.8},{"$f":"Geothermal!W117","v":0.8},{"$f":"Geothermal!X117","v":0.8},{"$f":"Geothermal!Y117","v":0.8},{"$f":"Geothermal!Z117","v":0.8},{"$f":"Geothermal!AA117","v":0.8},{"$f":"Geothermal!AB117","v":0.8},{"$f":"Geothermal!AC117","v":0.8},{"$f":"Geothermal!AD117","v":0.8},{"$f":"Geothermal!AE117","v":0.8},{"$f":"Geothermal!AF117","v":0.8},{"$f":"Geothermal!AG117","v":0.8},{"$f":"Geothermal!AH117","v":0.8},{"$f":"Geothermal!AI117","v":0.8},{"$f":"Geothermal!AJ117","v":0.8},{"$f":"Geothermal!AK117","v":0.8},{"$f":"Geothermal!AL117","v":0.8},{"$f":"Geothermal!AM117","v":0.8},{"$f":"Geothermal!AN117","v":0.8},{"$f":"Geothermal!AO117","v":0.8},{"$f":"Geothermal!AP117","v":0.8},{"$f":"Geothermal!AQ117","v":0.8}]
["RM3GeNFEGSBy","RD","Moderate",30,"Geothermal","NFEGSBinary",{"$f":"Geothermal!L118","v":0.8},{"$f":"Geothermal!M118","v":0.8},{"$f":"Geothermal!N118","v":0.8},{"$f":"Geothermal!O118","v":0.8},{"$f":"Geothermal!P118","v":0.8},{"$f":"Geothermal!Q118","v":0.8},{"$f":"Geothermal!R118","v":0.8},{"$f":"Geothermal!S118","v":0.8},{"$f":"Geothermal!T118","v":0.8},{"$f":"Geothermal!U118","v":0.8},{"$f":"Geothermal!V118","v":0.8},{"$f":"Geothermal!W118","v":0.8},{"$f":"Geothermal!X118","v":0.8},{"$f":"Geothermal!Y118","v":0.8},{"$f":"Geothermal!Z118","v":0.8},{"$f":"Geothermal!AA118","v":0.8},{"$f":"Geothermal!AB118","v":0.8},{"$f":"Geothermal!AC118","v":0.8},{"$f":"Geothermal!AD118","v":0.8},{"$f":"Geothermal!AE118","v":0.8},{"$f":"Geothermal!AF118","v":0.8},{"$f":"Geothermal!AG118","v":0.8},{"$f":"Geothermal!AH118","v":0.8},{"$f":"Geothermal!AI118","v":0.8},{"$f":"Geothermal!AJ118","v":0.8},{"$f":"Geothermal!AK118","v":0.8},{"$f":"Geothermal!AL118","v":0.8},{"$f":"Geothermal!AM118","v":0.8},{"$f":"Geothermal!AN118","v":0.8},{"$f":"Geothermal!AO118","v":0.8},{"$f":"Geothermal!AP118","v":0.8},{"$f":"Geothermal!AQ118","v":0.8}]
["RC3GeNFEGSBy","RD","Conservative",30,"Geothermal","NFEGSBinary",{"$f":"Geothermal!L119","v":0.8},{"$f":"Geothermal!M119","v":0.8},{"$f":"Geothermal!N119","v":0.8},{"$f":"Geothermal!O119","v":0.8},{"$f":"Geothermal!P119","v":0.8},{"$f":"Geothermal!Q119","v":0.8},{"$f":"Geothermal!R119","v":0.8},{"$f":"Geothermal!S119","v":0.8},{"$f":"Geothermal!T119","v":0.8},{"$f":"Geothermal!U119","v":0.8},{"$f":"Geothermal!V119","v":0.8},{"$f":"Geothermal!W119","v":0.8},{"$f":"Geothermal!X119","v":0.8},{"$f":"Geothermal!Y119","v":0.8},{"$f":"Geothermal!Z119","v":0.8},{"$f":"Geothermal!AA119","v":0.8},{"$f":"Geothermal!AB119","v":0.8},{"$f":"Geothermal!AC119","v":0.8},{"$f":"Geothermal!AD119","v":0.8},{"$f":"Geothermal!AE119","v":0.8},{"$f":"Geothermal!AF119","v":0.8},{"$f":"Geothermal!AG119","v":0.8},{"$f":"Geothermal!AH119","v":0.8},{"$f":"Geothermal!AI119","v":0.8},{"$f":"Geothermal!AJ119","v":0.8},{"$f":"Geothermal!AK119","v":0.8},{"$f":"Geothermal!AL119","v":0.8},{"$f":"Geothermal!AM119","v":0.8},{"$f":"Geothermal!AN119","v":0.8},{"$f":"Geothermal!AO119","v":0.8},{"$f":"Geothermal!AP119","v":0.8},{"$f":"Geothermal!AQ119","v":0.8}]
["RA3GeDeepEGh","RD","Advanced",30,"Geothermal","DeepEGSFlash",{"$f":"Geothermal!L120","v":0.9},{"$f":"Geothermal!M120","v":0.9},{"$f":"Geothermal!N120","v":0.9},{"$f":"Geothermal!O120","v":0.9},{"$f":"Geothermal!P120","v":0.9},{"$f":"Geothermal!Q120","v":0.9},{"$f":"Geothermal!R120","v":0.9},{"$f":"Geothermal!S120","v":0.9},{"$f":"Geothermal!T120","v":0.9},{"$f":"Geothermal!U120","v":0.9},{"$f":"Geothermal!V120","v":0.9},{"$f":"Geothermal!W120","v":0.9},{"$f":"Geothermal!X120","v":0.9},{"$f":"Geothermal!Y120","v":0.9},{"$f":"Geothermal!Z120","v":0.9},{"$f":"Geothermal!AA120","v":0.9},{"$f":"Geothermal!AB120","v":0.9},{"$f":"Geothermal!AC120","v":0.9},{"$f":"Geothermal!AD120","v":0.9},{"$f":"Geothermal!AE120","v":0.9},{"$f":"Geothermal!AF120","v":0.9},{"$f":"Geothermal!AG120","v":0.9},{"$f":"Geothermal!AH120","v":0.9},{"$f":"Geothermal!AI120","v":0.9},{"$f":"Geothermal!AJ120","v":0.9},{"$f":"Geothermal!AK120","v":0.9},{"$f":"Geothermal!AL120","v":0.9},{"$f":"Geothermal!AM120","v":0.9},{"$f":"Geothermal!AN120","v":0.9},{"$f":"Geothermal!AO120","v":0.9},{"$f":"Geothermal!AP120","v":0.9},{"$f":"Geothermal!AQ120","v":0.9}]
["RM3GeDeepEGh","RD","Moderate",30,"Geothermal","DeepEGSFlash",{"$f":"Geothermal!L121","v":0.9},{"$f":"Geothermal!M121","v":0.9},{"$f":"Geothermal!N121","v":0.9},{"$f":"Geothermal!O121","v":0.9},{"$f":"Geothermal!P121","v":0.9},{"$f":"Geothermal!Q121","v":0.9},{"$f":"Geothermal!R121","v":0.9},{"$f":"Geothermal!S121","v":0.9},{"$f":"Geothermal!T121","v":0.9},{"$f":"Geothermal!U121","v":0.9},{"$f":"Geothermal!V121","v":0.9},{"$f":"Geothermal!W121","v":0.9},{"$f":"Geothermal!X121","v":0.9},{"$f":"Geothermal!Y121","v":0.9},{"$f":"Geothermal!Z121","v":0.9},{"$f":"Geothermal!AA121","v":0.9},{"$f":"Geothermal!AB121","v":0.9},{"$f":"Geothermal!AC121","v":0.9},{"$f":"Geothermal!AD121","v":0.9},{"$f":"Geothermal!AE121","v":0.9},{"$f":"Geothermal!AF121","v":0.9},{"$f":"Geothermal!AG121","v":0.9},{"$f":"Geothermal!AH121","v":0.9},{"$f":"Geothermal!AI121","v":0.9},{"$f":"Geothermal!AJ121","v":0.9},{"$f":"Geothermal!AK121","v":0.9},{"$f":"Geothermal!AL121","v":0.9},{"$f":"Geothermal!AM121","v":0.9},{"$f":"Geothermal!AN121","v":0.9},{"$f":"Geothermal!AO121","v":0.9},{"$f":"Geothermal!AP121","v":0.9},{"$f":"Geothermal!AQ121","v":0.9}]
["RC3GeDeepEGh","RD","Conservative",30,"Geothermal","DeepEGSFlash",{"$f":"Geothermal!L122","v":0.9},{"$f":"Geothermal!M122","v":0.9},{"$f":"Geothermal!N122","v":0.9},{"$f":"Geothermal!O122","v":0.9},{"$f":"Geothermal!P122","v":0.9},{"$f":"Geothermal!Q122","v":0.9},{"$f":"Geothermal!R122","v":0.9},{"$f":"Geothermal!S122","v":0.9},{"$f":"Geothermal!T122","v":0.9},{"$f":"Geothermal!U122","v":0.9},{"$f":"Geothermal!V122","v":0.9},{"$f":"Geothermal!W122","v":0.9},{"$f":"Geothermal!X122","v":0.9},{"$f":"Geothermal!Y122","v":0.9},{"$f":"Geothermal!Z122","v":0.9},{"$f":"Geothermal!AA122","v":0.9},{"$f":"Geothermal!AB122","v":0.9},{"$f":"Geothermal!AC122","v":0.9},{"$f":"Geothermal!AD122","v":0.9},{"$f":"Geothermal!AE122","v":0.9},{"$f":"Geothermal!AF122","v":0.9},{"$f":"Geothermal!AG122","v":0.9},{"$f":"Geothermal!AH122","v":0.9},{"$f":"Geothermal!AI122","v":0.9},{"$f":"Geothermal!AJ122","v":0.9},{"$f":"Geothermal!AK122","v":0.9},{"$f":"Geothermal!AL122","v":0.9},{"$f":"Geothermal!AM122","v":0.9},{"$f":"Geothermal!AN122","v":0.9},{"$f":"Geothermal!AO122","v":0.9},{"$f":"Geothermal!AP122","v":0.9},{"$f":"Geothermal!AQ122","v":0.9}]
["RA3GeDeepEGy","RD","Advanced",30,"Geothermal","DeepEGSBinary",{"$f":"Geothermal!L123","v":0.8},{"$f":"Geothermal!M123","v":0.8},{"$f":"Geothermal!N123","v":0.8},{"$f":"Geothermal!O123","v":0.8},{"$f":"Geothermal!P123","v":0.8},{"$f":"Geothermal!Q123","v":0.8},{"$f":"Geothermal!R123","v":0.8},{"$f":"Geothermal!S123","v":0.8},{"$f":"Geothermal!T123","v":0.8},{"$f":"Geothermal!U123","v":0.8},{"$f":"Geothermal!V123","v":0.8},{"$f":"Geothermal!W123","v":0.8},{"$f":"Geothermal!X123","v":0.8},{"$f":"Geothermal!Y123","v":0.8},{"$f":"Geothermal!Z123","v":0.8},{"$f":"Geothermal!AA123","v":0.8},{"$f":"Geothermal!AB123","v":0.8},{"$f":"Geothermal!AC123","v":0.8},{"$f":"Geothermal!AD123","v":0.8},{"$f":"Geothermal!AE123","v":0.8},{"$f":"Geothermal!AF123","v":0.8},{"$f":"Geothermal!AG123","v":0.8},{"$f":"Geothermal!AH123","v":0.8},{"$f":"Geothermal!AI123","v":0.8},{"$f":"Geothermal!AJ123","v":0.8},{"$f":"Geothermal!AK123","v":0.8},{"$f":"Geothermal!AL123","v":0.8},{"$f":"Geothermal!AM123","v":0.8},{"$f":"Geothermal!AN123","v":0.8},{"$f":"Geothermal!AO123","v":0.8},{"$f":"Geothermal!AP123","v":0.8},{"$f":"Geothermal!AQ123","v":0.8}]
["RM3GeDeepEGy","RD","Moderate",30,"Geothermal","DeepEGSBinary",{"$f":"Geothermal!L124","v":0.8},{"$f":"Geothermal!M124","v":0.8},{"$f":"Geothermal!N124","v":0.8},{"$f":"Geothermal!O124","v":0.8},{"$f":"Geothermal!P124","v":0.8},{"$f":"Geothermal!Q124","v":0.8},{"$f":"Geothermal!R124","v":0.8},{"$f":"Geothermal!S124","v":0.8},{"$f":"Geothermal!T124","v":0.8},{"$f":"Geothermal!U124","v":0.8},{"$f":"Geothermal!V124","v":0.8},{"$f":"Geothermal!W124","v":0.8},{"$f":"Geothermal!X124","v":0.8},{"$f":"Geothermal!Y124","v":0.8},{"$f":"Geothermal!Z124","v":0.8},{"$f":"Geothermal!AA124","v":0.8},{"$f":"Geothermal!AB124","v":0.8},{"$f":"Geothermal!AC124","v":0.8},{"$f":"Geothermal!AD124","v":0.8},{"$f":"Geothermal!AE124","v":0.8},{"$f":"Geothermal!AF124","v":0.8},{"$f":"Geothermal!AG124","v":0.8},{"$f":"Geothermal!AH124","v":0.8},{"$f":"Geothermal!AI124","v":0.8},{"$f":"Geothermal!AJ124","v":0.8},{"$f":"Geothermal!AK124","v":0.8},{"$f":"Geothermal!AL124","v":0.8},{"$f":"Geothermal!AM124","v":0.8},{"$f":"Geothermal!AN124","v":0.8},{"$f":"Geothermal!AO124","v":0.8},{"$f":"Geothermal!AP124","v":0.8},{"$f":"Geothermal!AQ124","v":0.8}]
["RC3GeDeepEGy","RD","Conservative",30,"Geothermal","DeepEGSBinary",{"$f":"Geothermal!L125","v":0.8},{"$f":"Geothermal!M125","v":0.8},{"$f":"Geothermal!N125","v":0.8},{"$f":"Geothermal!O125","v":0.8},{"$f":"Geothermal!P125","v":0.8},{"$f":"Geothermal!Q125","v":0.8},{"$f":"Geothermal!R125","v":0.8},{"$f":"Geothermal!S125","v":0.8},{"$f":"Geothermal!T125","v":0.8},{"$f":"Geothermal!U125","v":0.8},{"$f":"Geothermal!V125","v":0.8},{"$f":"Geothermal!W125","v":0.8},{"$f":"Geothermal!X125","v":0.8},{"$f":"Geothermal!Y125","v":0.8},{"$f":"Geothermal!Z125","v":0.8},{"$f":"Geothermal!AA125","v":0.8},{"$f":"Geothermal!AB125","v":0.8},{"$f":"Geothermal!AC125","v":0.8},{"$f":"Geothermal!AD125","v":0.8},{"$f":"Geothermal!AE125","v":0.8},{"$f":"Geothermal!AF125","v":0.8},{"$f":"Geothermal!AG125","v":0.8},{"$f":"Geothermal!AH125","v":0.8},{"$f":"Geothermal!AI125","v":0.8},{"$f":"Geothermal!AJ125","v":0.8},{"$f":"Geothermal!AK125","v":0.8},{"$f":"Geothermal!AL125","v":0.8},{"$f":"Geothermal!AM125","v":0.8},{"$f":"Geothermal!AN125","v":0.8},{"$f":"Geothermal!AO125","v":0.8},{"$f":"Geothermal!AP125","v":0.8},{"$f":"Geothermal!AQ125","v":0.8}]
["RM3NuNuclear","RD","Moderate",30,"Nuclear","Nuclear",{"$f":"Nuclear!L101","v":0.93400000000000005},{"$f":"Nuclear!M101","v":0.93400000000000005},{"$f":"Nuclear!N101","v":0.93400000000000005},{"$f":"Nuclear!O101","v":0.93400000000000005},{"$f":"Nuclear!P101","v":0.93400000000000005},{"$f":"Nuclear!Q101","v":0.93400000000000005},{"$f":"Nuclear!R101","v":0.93400000000000005},{"$f":"Nuclear!S101","v":0.93400000000000005},{"$f":"Nuclear!T101","v":0.93400000000000005},{"$f":"Nuclear!U101","v":0.93400000000000005},{"$f":"Nuclear!V101","v":0.93400000000000005},{"$f":"Nuclear!W101","v":0.93400000000000005},{"$f":"Nuclear!X101","v":0.93400000000000005},{"$f":"Nuclear!Y101","v":0.93400000000000005},{"$f":"Nuclear!Z101","v":0.93400000000000005},{"$f":"Nuclear!AA101","v":0.93400000000000005},{"$f":"Nuclear!AB101","v":0.93400000000000005},{"$f":"Nuclear!AC101","v":0.93400000000000005},{"$f":"Nuclear!AD101","v":0.93400000000000005},{"$f":"Nuclear!AE101","v":0.93400000000000005},{"$f":"Nuclear!AF101","v":0.93400000000000005},{"$f":"Nuclear!AG101","v":0.93400000000000005},{"$f":"Nuclear!AH101","v":0.93400000000000005},{"$f":"Nuclear!AI101","v":0.93400000000000005},{"$f":"Nuclear!AJ101","v":0.93400000000000005},{"$f":"Nuclear!AK101","v":0.93400000000000005},{"$f":"Nuclear!AL101","v":0.93400000000000005},{"$f":"Nuclear!AM101","v":0.93400000000000005},{"$f":"Nuclear!AN101","v":0.93400000000000005},{"$f":"Nuclear!AO101","v":0.93400000000000005},{"$f":"Nuclear!AP101","v":0.93400000000000005},{"$f":"Nuclear!AQ101","v":0.93400000000000005}]
["RA3BiDedicad","RD","Advanced",30,"Biopower","Dedicated",{"$f":"Biopower!L94","v":0.625},{"$f":"Biopower!M94","v":0.625},{"$f":"Biopower!N94","v":0.625},{"$f":"Biopower!O94","v":0.625},{"$f":"Biopower!P94","v":0.625},{"$f":"Biopower!Q94","v":0.625},{"$f":"Biopower!R94","v":0.625},{"$f":"Biopower!S94","v":0.625},{"$f":"Biopower!T94","v":0.625},{"$f":"Biopower!U94","v":0.625},{"$f":"Biopower!V94","v":0.625},{"$f":"Biopower!W94","v":0.625},{"$f":"Biopower!X94","v":0.625},{"$f":"Biopower!Y94","v":0.625},{"$f":"Biopower!Z94","v":0.625},{"$f":"Biopower!AA94","v":0.625},{"$f":"Biopower!AB94","v":0.625},{"$f":"Biopower!AC94","v":0.625},{"$f":"Biopower!AD94","v":0.625},{"$f":"Biopower!AE94","v":0.625},{"$f":"Biopower!AF94","v":0.625},{"$f":"Biopower!AG94","v":0.625},{"$f":"Biopower!AH94","v":0.625},{"$f":"Biopower!AI94","v":0.625},{"$f":"Biopower!AJ94","v":0.625},{"$f":"Biopower!AK94","v":0.625},{"$f":"Biopower!AL94","v":0.625},{"$f":"Biopower!AM94","v":0.625},{"$f":"Biopower!AN94","v":0.625},{"$f":"Biopower!AO94","v":0.625},{"$f":"Biopower!AP94","v":0.625},{"$f":"Biopower!AQ94","v":0.625}]
["RM3BiDedicad","RD","Moderate",30,"Biopower","Dedicated",{"$f":"Biopower!L95","v":0.625},{"$f":"Biopower!M95","v":0.625},{"$f":"Biopower!N95","v":0.625},{"$f":"Biopower!O95","v":0.625},{"$f":"Biopower!P95","v":0.625},{"$f":"Biopower!Q95","v":0.625},{"$f":"Biopower!R95","v":0.625},{"$f":"Biopower!S95","v":0.625},{"$f":"Biopower!T95","v":0.625},{"$f":"Biopower!U95","v":0.625},{"$f":"Biopower!V95","v":0.625},{"$f":"Biopower!W95","v":0.625},{"$f":"Biopower!X95","v":0.625},{"$f":"Biopower!Y95","v":0.625},{"$f":"Biopower!Z95","v":0.625},{"$f":"Biopower!AA95","v":0.625},{"$f":"Biopower!AB95","v":0.625},{"$f":"Biopower!AC95","v":0.625},{"$f":"Biopower!AD95","v":0.625},{"$f":"Biopower!AE95","v":0.625},{"$f":"Biopower!AF95","v":0.625},{"$f":"Biopower!AG95","v":0.625},{"$f":"Biopower!AH95","v":0.625},{"$f":"Biopower!AI95","v":0.625},{"$f":"Biopower!AJ95","v":0.625},{"$f":"Biopower!AK95","v":0.625},{"$f":"Biopower!AL95","v":0.625},{"$f":"Biopower!AM95","v":0.625},{"$f":"Biopower!AN95","v":0.625},{"$f":"Biopower!AO95","v":0.625},{"$f":"Biopower!AP95","v":0.625},{"$f":"Biopower!AQ95","v":0.625}]
["RC3BiDedicad","RD","Conservative",30,"Biopower","Dedicated",{"$f":"Biopower!L96","v":0.625},{"$f":"Biopower!M96","v":0.625},{"$f":"Biopower!N96","v":0.625},{"$f":"Biopower!O96","v":0.625},{"$f":"Biopower!P96","v":0.625},{"$f":"Biopower!Q96","v":0.625},{"$f":"Biopower!R96","v":0.625},{"$f":"Biopower!S96","v":0.625},{"$f":"Biopower!T96","v":0.625},{"$f":"Biopower!U96","v":0.625},{"$f":"Biopower!V96","v":0.625},{"$f":"Biopower!W96","v":0.625},{"$f":"Biopower!X96","v":0.625},{"$f":"Biopower!Y96","v":0.625},{"$f":"Biopower!Z96","v":0.625},{"$f":"Biopower!AA96","v":0.625},{"$f":"Biopower!AB96","v":0.625},{"$f":"Biopower!AC96","v":0.625},{"$f":"Biopower!AD96","v":0.625},{"$f":"Biopower!AE96","v":0.625},{"$f":"Biopower!AF96","v":0.625},{"$f":"Biopower!AG96","v":0.625},{"$f":"Biopower!AH96","v":0.625},{"$f":"Biopower!AI96","v":0.625},{"$f":"Biopower!AJ96","v":0.625},{"$f":"Biopower!AK96","v":0.625},{"$f":"Biopower!AL96","v":0.625},{"$f":"Biopower!AM96","v":0.625},{"$f":"Biopower!AN96","v":0.625},{"$f":"Biopower!AO96","v":0.625},{"$f":"Biopower!AP96","v":0.625},{"$f":"Biopower!AQ96","v":0.625}]
[{"$f":"_xlfn.CONCAT(LEFT(B195,1), LEFT(C195,1), LEFT(D195,1),LEFT(E195,2),LEFT(F195,6),RIGHT(F195,1))","v":"RA3Ut2Hr Bae"},"RD","Advanced",30,"Utility-Scale Battery Storage","2Hr Battery Storage",{"$f":"'Utility-Scale Battery Storage'!F106","v":8.3000000000000004E-2},{"$f":"'Utility-Scale Battery Storage'!G106","v":8.3000000000000004E-2},{"$f":"'Utility-Scale Battery Storage'!H106","v":8.3000000000000004E-2},{"$f":"'Utility-Scale Battery Storage'!I106","v":8.3000000000000004E-2},{"$f":"'Utility-Scale Battery Storage'!J106","v":8.3000000000000004E-2},{"$f":"'Utility-Scale Battery Storage'!K106","v":8.3000000000000004E-2},{"$f":"'Utility-Scale Battery Storage'!L106","v":8.3000000000000004E-2},{"$f":"'Utility-Scale Battery Storage'!M106","v":8.3000000000000004E-2},{"$f":"'Utility-Scale Battery Storage'!N106","v":8.3000000000000004E-2},{"$f":"'Utility-Scale Battery Storage'!O106","v":8.3000000000000004E-2},{"$f":"'Utility-Scale Battery Storage'!P106","v":8.3000000000000004E-2},{"$f":"'Utility-Scale Battery Storage'!Q106","v":8.3000000000000004E-2},{"$f":"'Utility-Scale Battery Storage'!R106","v":8.3000000000000004E-2},{"$f":"'Utility-Scale Battery Storage'!S106","v":8.3000000000000004E-2},{"$f":"'Utility-Scale Battery Storage'!T106","v":8.3000000000000004E-2},{"$f":"'Utility-Scale Battery Storage'!U106","v":8.3000000000000004E-2},{"$f":"'Utility-Scale Battery Storage'!V106","v":8.3000000000000004E-2},{"$f":"'Utility-Scale Battery Storage'!W106","v":8.3000000000000004E-2},{"$f":"'Utility-Scale Battery Storage'!X106","v":8.3000000000000004E-2},{"$f":"'Utility-Scale Battery Storage'!Y106","v":8.3000000000000004E-2},{"$f":"'Utility-Scale Battery Storage'!Z106","v":8.3000000000000004E-2},{"$f":"'Utility-Scale Battery Storage'!AA106","v":8.3000000000000004E-2},{"$f":"'Utility-Scale Battery Storage'!AB106","v":8.3000000000000004E-2},{"$f":"'Utility-Scale Battery Storage'!AC106","v":8.3000000000000004E-2},{"$f":"'Utility-Scale Battery Storage'!AD106","v":8.3000000000000004E-2},{"$f":"'Utility-Scale Battery Storage'!AE106","v":8.3000000000000004E-2},{"$f":"'Utility-Scale Battery Storage'!AF106","v":8.3000000000000004E-2},{"$f":"'Utility-Scale Battery Storage'!AG106","v":8.3000000000000004E-2},{"$f":"'Utility-Scale Battery Storage'!AH106","v":8.3000000000000004E-2},{"$f":"'Utility-Scale Battery Storage'!AI106","v":8.3000000000000004E-2},{"$f":"'Utility-Scale Battery Storage'!AJ106","v":8.3000000000000004E-2},{"$f":"'Utility-Scale Battery Storage'!AK106","v":8.3000000000000004E-2}]
["RM3Ut2Hr Bae","RD","Moderate",30,"Utility-Scale Battery Storage","2Hr Battery Storage",{"$f":"'Utility-Scale Battery Storage'!F107","v":8.3000000000000004E-2},{"$f":"'Utility-Scale Battery Storage'!G107","v":8.3000000000000004E-2},{"$f":"'Utility-Scale Battery Storage'!H107","v":8.3000000000000004E-2},{"$f":"'Utility-Scale Battery Storage'!I107","v":8.3000000000000004E-2},{"$f":"'Utility-Scale Battery Storage'!J107","v":8.3000000000000004E-2},{"$f":"'Utility-Scale Battery Storage'!K107","v":8.3000000000000004E-2},{"$f":"'Utility-Scale Battery Storage'!L107","v":8.3000000000000004E-2},{"$f":"'Utility-Scale Battery Storage'!M107","v":8.3000000000000004E-2},{"$f":"'Utility-Scale Battery Storage'!N107","v":8.3000000000000004E-2},{"$f":"'Utility-Scale Battery Storage'!O107","v":8.3000000000000004E-2},{"$f":"'Utility-Scale Battery Storage'!P107","v":8.3000000000000004E-2},{"$f":"'Utility-Scale Battery Storage'!Q107","v":8.3000000000000004E-2},{"$f":"'Utility-Scale Battery Storage'!R107","v":8.3000000000000004E-2},{"$f":"'Utility-Scale Battery Storage'!S107","v":8.3000000000000004E-2},{"$f":"'Utility-Scale Battery Storage'!T107","v":8.3000000000000004E-2},{"$f":"'Utility-Scale Battery Storage'!U107","v":8.3000000000000004E-2},{"$f":"'Utility-Scale Battery Storage'!V107","v":8.3000000000000004E-2},{"$f":"'Utility-Scale Battery Storage'!W107","v":8.3000000000000004E-2},{"$f":"'Utility-Scale Battery Storage'!X107","v":8.3000000000000004E-2},{"$f":"'Utility-Scale Battery Storage'!Y107","v":8.3000000000000004E-2},{"$f":"'Utility-Scale Battery Storage'!Z107","v":8.3000000000000004E-2},{"$f":"'Utility-Scale Battery Storage'!AA107","v":8.3000000000000004E-2},{"$f":"'Utility-Scale Battery Storage'!AB107","v":8.3000000000000004E-2},{"$f":"'Utility-Scale Battery Storage'!AC107","v":8.3000000000000004E-2},{"$f":"'Utility-Scale Battery Storage'!AD107","v":8.3000000000000004E-2},{"$f":"'Utility-Scale Battery Storage'!AE107","v":8.3000000000000004E-2},{"$f":"'Utility-Scale Battery Storage'!AF107","v":8.3000000000000004E-2},{"$f":"'Utility-Scale Battery Storage'!AG107","v":8.3000000000000004E-2},{"$f":"'Utility-Scale Battery Storage'!AH107","v":8.3000000000000004E-2},{"$f":"'Utility-Scale Battery Storage'!AI107","v":8.3000000000000004E-2},{"$f":"'Utility-Scale Battery Storage'!AJ107","v":8.3000000000000004E-2},{"$f":"'Utility-Scale Battery Storage'!AK107","v":8.3000000000000004E-2}]
["RC3Ut2Hr Bae","RD","Conservative",30,"Utility-Scale Battery Storage","2Hr Battery Storage",{"$f":"'Utility-Scale Battery Storage'!F108","v":8.3000000000000004E-2},{"$f":"'Utility-Scale Battery Storage'!G108","v":8.3000000000000004E-2},{"$f":"'Utility-Scale Battery Storage'!H108","v":8.3000000000000004E-2},{"$f":"'Utility-Scale Battery Storage'!I108","v":8.3000000000000004E-2},{"$f":"'Utility-Scale Battery Storage'!J108","v":8.3000000000000004E-2},{"$f":"'Utility-Scale Battery Storage'!K108","v":8.3000000000000004E-2},{"$f":"'Utility-Scale Battery Storage'!L108","v":8.3000000000000004E-2},{"$f":"'Utility-Scale Battery Storage'!M108","v":8.3000000000000004E-2},{"$f":"'Utility-Scale Battery Storage'!N108","v":8.3000000000000004E-2},{"$f":"'Utility-Scale Battery Storage'!O108","v":8.3000000000000004E-2},{"$f":"'Utility-Scale Battery Storage'!P108","v":8.3000000000000004E-2},{"$f":"'Utility-Scale Battery Storage'!Q108","v":8.3000000000000004E-2},{"$f":"'Utility-Scale Battery Storage'!R108","v":8.3000000000000004E-2},{"$f":"'Utility-Scale Battery Storage'!S108","v":8.3000000000000004E-2},{"$f":"'Utility-Scale Battery Storage'!T108","v":8.3000000000000004E-2},{"$f":"'Utility-Scale Battery Storage'!U108","v":8.3000000000000004E-2},{"$f":"'Utility-Scale Battery Storage'!V108","v":8.3000000000000004E-2},{"$f":"'Utility-Scale Battery Storage'!W108","v":8.3000000000000004E-2},{"$f":"'Utility-Scale Battery Storage'!X108","v":8.3000000000000004E-2},{"$f":"'Utility-Scale Battery Storage'!Y108","v":8.3000000000000004E-2},{"$f":"'Utility-Scale Battery Storage'!Z108","v":8.3000000000000004E-2},{"$f":"'Utility-Scale Battery Storage'!AA108","v":8.3000000000000004E-2},{"$f":"'Utility-Scale Battery Storage'!AB108","v":8.3000000000000004E-2},{"$f":"'Utility-Scale Battery Storage'!AC108","v":8.3000000000000004E-2},{"$f":"'Utility-Scale Battery Storage'!AD108","v":8.3000000000000004E-2},{"$f":"'Utility-Scale Battery Storage'!AE108","v":8.3000000000000004E-2},{"$f":"'Utility-Scale Battery Storage'!AF108","v":8.3000000000000004E-2},{"$f":"'Utility-Scale Battery Storage'!AG108","v":8.3000000000000004E-2},{"$f":"'Utility-Scale Battery Storage'!AH108","v":8.3000000000000004E-2},{"$f":"'Utility-Scale Battery Storage'!AI108","v":8.3000000000000004E-2},{"$f":"'Utility-Scale Battery Storage'!AJ108","v":8.3000000000000004E-2},{"$f":"'Utility-Scale Battery Storage'!AK108","v":8.3000000000000004E-2}]
[{"$f":"_xlfn.CONCAT(LEFT(B198,1), LEFT(C198,1), LEFT(D198,1),LEFT(E198,2),LEFT(F198,6),RIGHT(F198,1))","v":"RA3Ut4Hr Bae"},"RD","Advanced",30,"Utility-Scale Battery Storage","4Hr Battery Storage",{"$f":"'Utility-Scale Battery Storage'!F109","v":0.16699999999999998},{"$f":"'Utility-Scale Battery Storage'!G109","v":0.16699999999999998},{"$f":"'Utility-Scale Battery Storage'!H109","v":0.16699999999999998},{"$f":"'Utility-Scale Battery Storage'!I109","v":0.16699999999999998},{"$f":"'Utility-Scale Battery Storage'!J109","v":0.16699999999999998},{"$f":"'Utility-Scale Battery Storage'!K109","v":0.16699999999999998},{"$f":"'Utility-Scale Battery Storage'!L109","v":0.16699999999999998},{"$f":"'Utility-Scale Battery Storage'!M109","v":0.16699999999999998},{"$f":"'Utility-Scale Battery Storage'!N109","v":0.16699999999999998},{"$f":"'Utility-Scale Battery Storage'!O109","v":0.16699999999999998},{"$f":"'Utility-Scale Battery Storage'!P109","v":0.16699999999999998},{"$f":"'Utility-Scale Battery Storage'!Q109","v":0.16699999999999998},{"$f":"'Utility-Scale Battery Storage'!R109","v":0.16699999999999998},{"$f":"'Utility-Scale Battery Storage'!S109","v":0.16699999999999998},{"$f":"'Utility-Scale Battery Storage'!T109","v":0.16699999999999998},{"$f":"'Utility-Scale Battery Storage'!U109","v":0.16699999999999998},{"$f":"'Utility-Scale Battery Storage'!V109","v":0.16699999999999998},{"$f":"'Utility-Scale Battery Storage'!W109","v":0.16699999999999998},{"$f":"'Utility-Scale Battery Storage'!X109","v":0.16699999999999998},{"$f":"'Utility-Scale Battery Storage'!Y109","v":0.16699999999999998},{"$f":"'Utility-Scale Battery Storage'!Z109","v":0.16699999999999998},{"$f":"'Utility-Scale Battery Storage'!AA109","v":0.16699999999999998},{"$f":"'Utility-Scale Battery Storage'!AB109","v":0.16699999999999998},{"$f":"'Utility-Scale Battery Storage'!AC109","v":0.16699999999999998},{"$f":"'Utility-Scale Battery Storage'!AD109","v":0.16699999999999998},{"$f":"'Utility-Scale Battery Storage'!AE109","v":0.16699999999999998},{"$f":"'Utility-Scale Battery Storage'!AF109","v":0.16699999999999998},{"$f":"'Utility-Scale Battery Storage'!AG109","v":0.16699999999999998},{"$f":"'Utility-Scale Battery Storage'!AH109","v":0.16699999999999998},{"$f":"'Utility-Scale Battery Storage'!AI109","v":0.16699999999999998},{"$f":"'Utility-Scale Battery Storage'!AJ109","v":0.16699999999999998},{"$f":"'Utility-Scale Battery Storage'!AK109","v":0.16699999999999998}]
["RM3Ut4Hr Bae","RD","Moderate",30,"Utility-Scale Battery Storage","4Hr Battery Storage",{"$f":"'Utility-Scale Battery Storage'!F110","v":0.16699999999999998},{"$f":"'Utility-Scale Battery Storage'!G110","v":0.16699999999999998},{"$f":"'Utility-Scale Battery Storage'!H110","v":0.16699999999999998},{"$f":"'Utility-Scale Battery Storage'!I110","v":0.16699999999999998},{"$f":"'Utility-Scale Battery Storage'!J110","v":0.16699999999999998},{"$f":"'Utility-Scale Battery Storage'!K110","v":0.16699999999999998},{"$f":"'Utility-Scale Battery Storage'!L110","v":0.16699999999999998},{"$f":"'Utility-Scale Battery Storage'!M110","v":0.16699999999999998},{"$f":"'Utility-Scale Battery Storage'!N110","v":0.16699999999999998},{"$f":"'Utility-Scale Battery Storage'!O110","v":0.16699999999999998},{"$f":"'Utility-Scale Battery Storage'!P110","v":0.16699999999999998},{"$f":"'Utility-Scale Battery Storage'!Q110","v":0.16699999999999998},{"$f":"'Utility-Scale Battery Storage'!R110","v":0.16699999999999998},{"$f":"'Utility-Scale Battery Storage'!S110","v":0.16699999999999998},{"$f":"'Utility-Scale Battery Storage'!T110","v":0.16699999999999998},{"$f":"'Utility-Scale Battery Storage'!U110","v":0.16699999999999998},{"$f":"'Utility-Scale Battery Storage'!V110","v":0.16699999999999998},{"$f":"'Utility-Scale Battery Storage'!W110","v":0.16699999999999998},{"$f":"'Utility-Scale Battery Storage'!X110","v":0.16699999999999998},{"$f":"'Utility-Scale Battery Storage'!Y110","v":0.16699999999999998},{"$f":"'Utility-Scale Battery Storage'!Z110","v":0.16699999999999998},{"$f":"'Utility-Scale Battery Storage'!AA110","v":0.16699999999999998},{"$f":"'Utility-Scale Battery Storage'!AB110","v":0.16699999999999998},{"$f":"'Utility-Scale Battery Storage'!AC110","v":0.16699999999999998},{"$f":"'Utility-Scale Battery Storage'!AD110","v":0.16699999999999998},{"$f":"'Utility-Scale Battery Storage'!AE110","v":0.16699999999999998},{"$f":"'Utility-Scale Battery Storage'!AF110","v":0.16699999999999998},{"$f":"'Utility-Scale Battery Storage'!AG110","v":0.16699999999999998},{"$f":"'Utility-Scale Battery Storage'!AH110","v":0.16699999999999998},{"$f":"'Utility-Scale Battery Storage'!AI110","v":0.16699999999999998},{"$f":"'Utility-Scale Battery Storage'!AJ110","v":0.16699999999999998},{"$f":"'Utility-Scale Battery Storage'!AK110","v":0.16699999999999998}]
["RC3Ut4Hr Bae","RD","Conservative",30,"Utility-Scale Battery Storage","4Hr Battery Storage",{"$f":"'Utility-Scale Battery Storage'!F111","v":0.16699999999999998},{"$f":"'Utility-Scale Battery Storage'!G111","v":0.16699999999999998},{"$f":"'Utility-Scale Battery Storage'!H111","v":0.16699999999999998},{"$f":"'Utility-Scale Battery Storage'!I111","v":0.16699999999999998},{"$f":"'Utility-Scale Battery Storage'!J111","v":0.16699999999999998},{"$f":"'Utility-Scale Battery Storage'!K111","v":0.16699999999999998},{"$f":"'Utility-Scale Battery Storage'!L111","v":0.16699999999999998},{"$f":"'Utility-Scale Battery Storage'!M111","v":0.16699999999999998},{"$f":"'Utility-Scale Battery Storage'!N111","v":0.16699999999999998},{"$f":"'Utility-Scale Battery Storage'!O111","v":0.16699999999999998},{"$f":"'Utility-Scale Battery Storage'!P111","v":0.16699999999999998},{"$f":"'Utility-Scale Battery Storage'!Q111","v":0.16699999999999998},{"$f":"'Utility-Scale Battery Storage'!R111","v":0.16699999999999998},{"$f":"'Utility-Scale Battery Storage'!S111","v":0.16699999999999998},{"$f":"'Utility-Scale Battery Storage'!T111","v":0.16699999999999998},{"$f":"'Utility-Scale Battery Storage'!U111","v":0.16699999999999998},{"$f":"'Utility-Scale Battery Storage'!V111","v":0.16699999999999998},{"$f":"'Utility-Scale Battery Storage'!W111","v":0.16699999999999998},{"$f":"'Utility-Scale Battery Storage'!X111","v":0.16699999999999998},{"$f":"'Utility-Scale Battery Storage'!Y111","v":0.16699999999999998},{"$f":"'Utility-Scale Battery Storage'!Z111","v":0.16699999999999998},{"$f":"'Utility-Scale Battery Storage'!AA111","v":0.16699999999999998},{"$f":"'Utility-Scale Battery Storage'!AB111","v":0.16699999999999998},{"$f":"'Utility-Scale Battery Storage'!AC111","v":0.16699999999999998},{"$f":"'Utility-Scale Battery Storage'!AD111","v":0.16699999999999998},{"$f":"'Utility-Scale Battery Storage'!AE111","v":0.16699999999999998},{"$f":"'Utility-Scale Battery Storage'!AF111","v":0.16699999999999998},{"$f":"'Utility-Scale Battery Storage'!AG111","v":0.16699999999999998},{"$f":"'Utility-Scale Battery Storage'!AH111","v":0.16699999999999998},{"$f":"'Utility-Scale Battery Storage'!AI111","v":0.16699999999999998},{"$f":"'Utility-Scale Battery Storage'!AJ111","v":0.16699999999999998},{"$f":"'Utility-Scale Battery Storage'!AK111","v":0.16699999999999998}]
["RA3Ut6Hr Bae","RD","Advanced",30,"Utility-Scale Battery Storage","6Hr Battery Storage",{"$f":"'Utility-Scale Battery Storage'!F112","v":0.249},{"$f":"'Utility-Scale Battery Storage'!G112","v":0.249},{"$f":"'Utility-Scale Battery Storage'!H112","v":0.249},{"$f":"'Utility-Scale Battery Storage'!I112","v":0.249},{"$f":"'Utility-Scale Battery Storage'!J112","v":0.249},{"$f":"'Utility-Scale Battery Storage'!K112","v":0.249},{"$f":"'Utility-Scale Battery Storage'!L112","v":0.249},{"$f":"'Utility-Scale Battery Storage'!M112","v":0.249},{"$f":"'Utility-Scale Battery Storage'!N112","v":0.249},{"$f":"'Utility-Scale Battery Storage'!O112","v":0.249},{"$f":"'Utility-Scale Battery Storage'!P112","v":0.249},{"$f":"'Utility-Scale Battery Storage'!Q112","v":0.249},{"$f":"'Utility-Scale Battery Storage'!R112","v":0.249},{"$f":"'Utility-Scale Battery Storage'!S112","v":0.249},{"$f":"'Utility-Scale Battery Storage'!T112","v":0.249},{"$f":"'Utility-Scale Battery Storage'!U112","v":0.249},{"$f":"'Utility-Scale Battery Storage'!V112","v":0.249},{"$f":"'Utility-Scale Battery Storage'!W112","v":0.249},{"$f":"'Utility-Scale Battery Storage'!X112","v":0.249},{"$f":"'Utility-Scale Battery Storage'!Y112","v":0.249},{"$f":"'Utility-Scale Battery Storage'!Z112","v":0.249},{"$f":"'Utility-Scale Battery Storage'!AA112","v":0.249},{"$f":"'Utility-Scale Battery Storage'!AB112","v":0.249},{"$f":"'Utility-Scale Battery Storage'!AC112","v":0.249},{"$f":"'Utility-Scale Battery Storage'!AD112","v":0.249},{"$f":"'Utility-Scale Battery Storage'!AE112","v":0.249},{"$f":"'Utility-Scale Battery Storage'!AF112","v":0.249},{"$f":"'Utility-Scale Battery Storage'!AG112","v":0.249},{"$f":"'Utility-Scale Battery Storage'!AH112","v":0.249},{"$f":"'Utility-Scale Battery Storage'!AI112","v":0.249},{"$f":"'Utility-Scale Battery Storage'!AJ112","v":0.249},{"$f":"'Utility-Scale Battery Storage'!AK112","v":0.249}]
["RM3Ut6Hr Bae","RD","Moderate",30,"Utility-Scale Battery Storage","6Hr Battery Storage",{"$f":"'Utility-Scale Battery Storage'!F113","v":0.249},{"$f":"'Utility-Scale Battery Storage'!G113","v":0.249},{"$f":"'Utility-Scale Battery Storage'!H113","v":0.249},{"$f":"'Utility-Scale Battery Storage'!I113","v":0.249},{"$f":"'Utility-Scale Battery Storage'!J113","v":0.249},{"$f":"'Utility-Scale Battery Storage'!K113","v":0.249},{"$f":"'Utility-Scale Battery Storage'!L113","v":0.249},{"$f":"'Utility-Scale Battery Storage'!M113","v":0.249},{"$f":"'Utility-Scale Battery Storage'!N113","v":0.249},{"$f":"'Utility-Scale Battery Storage'!O113","v":0.249},{"$f":"'Utility-Scale Battery Storage'!P113","v":0.249},{"$f":"'Utility-Scale Battery Storage'!Q113","v":0.249},{"$f":"'Utility-Scale Battery Storage'!R113","v":0.249},{"$f":"'Utility-Scale Battery Storage'!S113","v":0.249},{"$f":"'Utility-Scale Battery Storage'!T113","v":0.249},{"$f":"'Utility-Scale Battery Storage'!U113","v":0.249},{"$f":"'Utility-Scale Battery Storage'!V113","v":0.249},{"$f":"'Utility-Scale Battery Storage'!W113","v":0.249},{"$f":"'Utility-Scale Battery Storage'!X113","v":0.249},{"$f":"'Utility-Scale Battery Storage'!Y113","v":0.249},{"$f":"'Utility-Scale Battery Storage'!Z113","v":0.249},{"$f":"'Utility-Scale Battery Storage'!AA113","v":0.249},{"$f":"'Utility-Scale Battery Storage'!AB113","v":0.249},{"$f":"'Utility-Scale Battery Storage'!AC113","v":0.249},{"$f":"'Utility-Scale Battery Storage'!AD113","v":0.249},{"$f":"'Utility-Scale Battery Storage'!AE113","v":0.249},{"$f":"'Utility-Scale Battery Storage'!AF113","v":0.249},{"$f":"'Utility-Scale Battery Storage'!AG113","v":0.249},{"$f":"'Utility-Scale Battery Storage'!AH113","v":0.249},{"$f":"'Utility-Scale Battery Storage'!AI113","v":0.249},{"$f":"'Utility-Scale Battery Storage'!AJ113","v":0.249},{"$f":"'Utility-Scale Battery Storage'!AK113","v":0.249}]
["RC3Ut6Hr Bae","RD","Conservative",30,"Utility-Scale Battery Storage","6Hr Battery Storage",{"$f":"'Utility-Scale Battery Storage'!F114","v":0.249},{"$f":"'Utility-Scale Battery Storage'!G114","v":0.249},{"$f":"'Utility-Scale Battery Storage'!H114","v":0.249},{"$f":"'Utility-Scale Battery Storage'!I114","v":0.249},{"$f":"'Utility-Scale Battery Storage'!J114","v":0.249},{"$f":"'Utility-Scale Battery Storage'!K114","v":0.249},{"$f":"'Utility-Scale Battery Storage'!L114","v":0.249},{"$f":"'Utility-Scale Battery Storage'!M114","v":0.249},{"$f":"'Utility-Scale Battery Storage'!N114","v":0.249},{"$f":"'Utility-Scale Battery Storage'!O114","v":0.249},{"$f":"'Utility-Scale Battery Storage'!P114","v":0.249},{"$f":"'Utility-Scale Battery Storage'!Q114","v":0.249},{"$f":"'Utility-Scale Battery Storage'!R114","v":0.249},{"$f":"'Utility-Scale Battery Storage'!S114","v":0.249},{"$f":"'Utility-Scale Battery Storage'!T114","v":0.249},{"$f":"'Utility-Scale Battery Storage'!U114","v":0.249},{"$f":"'Utility-Scale Battery Storage'!V114","v":0.249},{"$f":"'Utility-Scale Battery Storage'!W114","v":0.249},{"$f":"'Utility-Scale Battery Storage'!X114","v":0.249},{"$f":"'Utility-Scale Battery Storage'!Y114","v":0.249},{"$f":"'Utility-Scale Battery Storage'!Z114","v":0.249},{"$f":"'Utility-Scale Battery Storage'!AA114","v":0.249},{"$f":"'Utility-Scale Battery Storage'!AB114","v":0.249},{"$f":"'Utility-Scale Battery Storage'!AC114","v":0.249},{"$f":"'Utility-Scale Battery Storage'!AD114","v":0.249},{"$f":"'Utility-Scale Battery Storage'!AE114","v":0.249},{"$f":"'Utility-Scale Battery Storage'!AF114","v":0.249},{"$f":"'Utility-Scale Battery Storage'!AG114","v":0.249},{"$f":"'Utility-Scale Battery Storage'!AH114","v":0.249},{"$f":"'Utility-Scale Battery Storage'!AI114","v":0.249},{"$f":"'Utility-Scale Battery Storage'!AJ114","v":0.249},{"$f":"'Utility-Scale Battery Storage'!AK114","v":0.249}]
["RA3Ut8Hr Bae","RD","Advanced",30,"Utility-Scale Battery Storage","8Hr Battery Storage",{"$f":"'Utility-Scale Battery Storage'!F115","v":0.33200000000000002},{"$f":"'Utility-Scale Battery Storage'!G115","v":0.33200000000000002},{"$f":"'Utility-Scale Battery Storage'!H115","v":0.33200000000000002},{"$f":"'Utility-Scale Battery Storage'!I115","v":0.33200000000000002},{"$f":"'Utility-Scale Battery Storage'!J115","v":0.33200000000000002},{"$f":"'Utility-Scale Battery Storage'!K115","v":0.33200000000000002},{"$f":"'Utility-Scale Battery Storage'!L115","v":0.33200000000000002},{"$f":"'Utility-Scale Battery Storage'!M115","v":0.33200000000000002},{"$f":"'Utility-Scale Battery Storage'!N115","v":0.33200000000000002},{"$f":"'Utility-Scale Battery Storage'!O115","v":0.33200000000000002},{"$f":"'Utility-Scale Battery Storage'!P115","v":0.33200000000000002},{"$f":"'Utility-Scale Battery Storage'!Q115","v":0.33200000000000002},{"$f":"'Utility-Scale Battery Storage'!R115","v":0.33200000000000002},{"$f":"'Utility-Scale Battery Storage'!S115","v":0.33200000000000002},{"$f":"'Utility-Scale Battery Storage'!T115","v":0.33200000000000002},{"$f":"'Utility-Scale Battery Storage'!U115","v":0.33200000000000002},{"$f":"'Utility-Scale Battery Storage'!V115","v":0.33200000000000002},{"$f":"'Utility-Scale Battery Storage'!W115","v":0.33200000000000002},{"$f":"'Utility-Scale Battery Storage'!X115","v":0.33200000000000002},{"$f":"'Utility-Scale Battery Storage'!Y115","v":0.33200000000000002},{"$f":"'Utility-Scale Battery Storage'!Z115","v":0.33200000000000002},{"$f":"'Utility-Scale Battery Storage'!AA115","v":0.33200000000000002},{"$f":"'Utility-Scale Battery Storage'!AB115","v":0.33200000000000002},{"$f":"'Utility-Scale Battery Storage'!AC115","v":0.33200000000000002},{"$f":"'Utility-Scale Battery Storage'!AD115","v":0.33200000000000002},{"$f":"'Utility-Scale Battery Storage'!AE115","v":0.33200000000000002},{"$f":"'Utility-Scale Battery Storage'!AF115","v":0.33200000000000002},{"$f":"'Utility-Scale Battery Storage'!AG115","v":0.33200000000000002},{"$f":"'Utility-Scale Battery Storage'!AH115","v":0.33200000000000002},{"$f":"'Utility-Scale Battery Storage'!AI115","v":0.33200000000000002},{"$f":"'Utility-Scale Battery Storage'!AJ115","v":0.33200000000000002},{"$f":"'Utility-Scale Battery Storage'!AK115","v":0.33200000000000002}]
["RM3Ut8Hr Bae","RD","Moderate",30,"Utility-Scale Battery Storage","8Hr Battery Storage",{"$f":"'Utility-Scale Battery Storage'!F116","v":0.33200000000000002},{"$f":"'Utility-Scale Battery Storage'!G116","v":0.33200000000000002},{"$f":"'Utility-Scale Battery Storage'!H116","v":0.33200000000000002},{"$f":"'Utility-Scale Battery Storage'!I116","v":0.33200000000000002},{"$f":"'Utility-Scale Battery Storage'!J116","v":0.33200000000000002},{"$f":"'Utility-Scale Battery Storage'!K116","v":0.33200000000000002},{"$f":"'Utility-Scale Battery Storage'!L116","v":0.33200000000000002},{"$f":"'Utility-Scale Battery Storage'!M116","v":0.33200000000000002},{"$f":"'Utility-Scale Battery Storage'!N116","v":0.33200000000000002},{"$f":"'Utility-Scale Battery Storage'!O116","v":0.33200000000000002},{"$f":"'Utility-Scale Battery Storage'!P116","v":0.33200000000000002},{"$f":"'Utility-Scale Battery Storage'!Q116","v":0.33200000000000002},{"$f":"'Utility-Scale Battery Storage'!R116","v":0.33200000000000002},{"$f":"'Utility-Scale Battery Storage'!S116","v":0.33200000000000002},{"$f":"'Utility-Scale Battery Storage'!T116","v":0.33200000000000002},{"$f":"'Utility-Scale Battery Storage'!U116","v":0.33200000000000002},{"$f":"'Utility-Scale Battery Storage'!V116","v":0.33200000000000002},{"$f":"'Utility-Scale Battery Storage'!W116","v":0.33200000000000002},{"$f":"'Utility-Scale Battery Storage'!X116","v":0.33200000000000002},{"$f":"'Utility-Scale Battery Storage'!Y116","v":0.33200000000000002},{"$f":"'Utility-Scale Battery Storage'!Z116","v":0.33200000000000002},{"$f":"'Utility-Scale Battery Storage'!AA116","v":0.33200000000000002},{"$f":"'Utility-Scale Battery Storage'!AB116","v":0.33200000000000002},{"$f":"'Utility-Scale Battery Storage'!AC116","v":0.33200000000000002},{"$f":"'Utility-Scale Battery Storage'!AD116","v":0.33200000000000002},{"$f":"'Utility-Scale Battery Storage'!AE116","v":0.33200000000000002},{"$f":"'Utility-Scale Battery Storage'!AF116","v":0.33200000000000002},{"$f":"'Utility-Scale Battery Storage'!AG116","v":0.33200000000000002},{"$f":"'Utility-Scale Battery Storage'!AH116","v":0.33200000000000002},{"$f":"'Utility-Scale Battery Storage'!AI116","v":0.33200000000000002},{"$f":"'Utility-Scale Battery Storage'!AJ116","v":0.33200000000000002},{"$f":"'Utility-Scale Battery Storage'!AK116","v":0.33200000000000002}]
["RC3Ut8Hr Bae","RD","Conservative",30,"Utility-Scale Battery Storage","8Hr Battery Storage",{"$f":"'Utility-Scale Battery Storage'!F117","v":0.33200000000000002},{"$f":"'Utility-Scale Battery Storage'!G117","v":0.33200000000000002},{"$f":"'Utility-Scale Battery Storage'!H117","v":0.33200000000000002},{"$f":"'Utility-Scale Battery Storage'!I117","v":0.33200000000000002},{"$f":"'Utility-Scale Battery Storage'!J117","v":0.33200000000000002},{"$f":"'Utility-Scale Battery Storage'!K117","v":0.33200000000000002},{"$f":"'Utility-Scale Battery Storage'!L117","v":0.33200000000000002},{"$f":"'Utility-Scale Battery Storage'!M117","v":0.33200000000000002},{"$f":"'Utility-Scale Battery Storage'!N117","v":0.33200000000000002},{"$f":"'Utility-Scale Battery Storage'!O117","v":0.33200000000000002},{"$f":"'Utility-Scale Battery Storage'!P117","v":0.33200000000000002},{"$f":"'Utility-Scale Battery Storage'!Q117","v":0.33200000000000002},{"$f":"'Utility-Scale Battery Storage'!R117","v":0.33200000000000002},{"$f":"'Utility-Scale Battery Storage'!S117","v":0.33200000000000002},{"$f":"'Utility-Scale Battery Storage'!T117","v":0.33200000000000002},{"$f":"'Utility-Scale Battery Storage'!U117","v":0.33200000000000002},{"$f":"'Utility-Scale Battery Storage'!V117","v":0.33200000000000002},{"$f":"'Utility-Scale Battery Storage'!W117","v":0.33200000000000002},{"$f":"'Utility-Scale Battery Storage'!X117","v":0.33200000000000002},{"$f":"'Utility-Scale Battery Storage'!Y117","v":0.33200000000000002},{"$f":"'Utility-Scale Battery Storage'!Z117","v":0.33200000000000002},{"$f":"'Utility-Scale Battery Storage'!AA117","v":0.33200000000000002},{"$f":"'Utility-Scale Battery Storage'!AB117","v":0.33200000000000002},{"$f":"'Utility-Scale Battery Storage'!AC117","v":0.33200000000000002},{"$f":"'Utility-Scale Battery Storage'!AD117","v":0.33200000000000002},{"$f":"'Utility-Scale Battery Storage'!AE117","v":0.33200000000000002},{"$f":"'Utility-Scale Battery Storage'!AF117","v":0.33200000000000002},{"$f":"'Utility-Scale Battery Storage'!AG117","v":0.33200000000000002},{"$f":"'Utility-Scale Battery Storage'!AH117","v":0.33200000000000002},{"$f":"'Utility-Scale Battery Storage'!AI117","v":0.33200000000000002},{"$f":"'Utility-Scale Battery Storage'!AJ117","v":0.33200000000000002},{"$f":"'Utility-Scale Battery Storage'!AK117","v":0.33200000000000002}]
[{"$f":"_xlfn.CONCAT(LEFT(B207,1), LEFT(C207,1), LEFT(D207,1),LEFT(E207,2),LEFT(F207,6),RIGHT(F207,1))","v":"RA3Ut10Hr Be"},"RD","Advanced",30,"Utility-Scale Battery Storage","10Hr Battery Storage",{"$f":"'Utility-Scale Battery Storage'!F118","v":0.41499999999999998},{"$f":"'Utility-Scale Battery Storage'!G118","v":0.41499999999999998},{"$f":"'Utility-Scale Battery Storage'!H118","v":0.41499999999999998},{"$f":"'Utility-Scale Battery Storage'!I118","v":0.41499999999999998},{"$f":"'Utility-Scale Battery Storage'!J118","v":0.41499999999999998},{"$f":"'Utility-Scale Battery Storage'!K118","v":0.41499999999999998},{"$f":"'Utility-Scale Battery Storage'!L118","v":0.41499999999999998},{"$f":"'Utility-Scale Battery Storage'!M118","v":0.41499999999999998},{"$f":"'Utility-Scale Battery Storage'!N118","v":0.41499999999999998},{"$f":"'Utility-Scale Battery Storage'!O118","v":0.41499999999999998},{"$f":"'Utility-Scale Battery Storage'!P118","v":0.41499999999999998},{"$f":"'Utility-Scale Battery Storage'!Q118","v":0.41499999999999998},{"$f":"'Utility-Scale Battery Storage'!R118","v":0.41499999999999998},{"$f":"'Utility-Scale Battery Storage'!S118","v":0.41499999999999998},{"$f":"'Utility-Scale Battery Storage'!T118","v":0.41499999999999998},{"$f":"'Utility-Scale Battery Storage'!U118","v":0.41499999999999998},{"$f":"'Utility-Scale Battery Storage'!V118","v":0.41499999999999998},{"$f":"'Utility-Scale Battery Storage'!W118","v":0.41499999999999998},{"$f":"'Utility-Scale Battery Storage'!X118","v":0.41499999999999998},{"$f":"'Utility-Scale Battery Storage'!Y118","v":0.41499999999999998},{"$f":"'Utility-Scale Battery Storage'!Z118","v":0.41499999999999998},{"$f":"'Utility-Scale Battery Storage'!AA118","v":0.41499999999999998},{"$f":"'Utility-Scale Battery Storage'!AB118","v":0.41499999999999998},{"$f":"'Utility-Scale Battery Storage'!AC118","v":0.41499999999999998},{"$f":"'Utility-Scale Battery Storage'!AD118","v":0.41499999999999998},{"$f":"'Utility-Scale Battery Storage'!AE118","v":0.41499999999999998},{"$f":"'Utility-Scale Battery Storage'!AF118","v":0.41499999999999998},{"$f":"'Utility-Scale Battery Storage'!AG118","v":0.41499999999999998},{"$f":"'Utility-Scale Battery Storage'!AH118","v":0.41499999999999998},{"$f":"'Utility-Scale Battery Storage'!AI118","v":0.41499999999999998},{"$f":"'Utility-Scale Battery Storage'!AJ118","v":0.41499999999999998},{"$f":"'Utility-Scale Battery Storage'!AK118","v":0.41499999999999998}]
["RM3Ut10Hr Be","RD","Moderate",30,"Utility-Scale Battery Storage","10Hr Battery Storage",{"$f":"'Utility-Scale Battery Storage'!F119","v":0.41499999999999998},{"$f":"'Utility-Scale Battery Storage'!G119","v":0.41499999999999998},{"$f":"'Utility-Scale Battery Storage'!H119","v":0.41499999999999998},{"$f":"'Utility-Scale Battery Storage'!I119","v":0.41499999999999998},{"$f":"'Utility-Scale Battery Storage'!J119","v":0.41499999999999998},{"$f":"'Utility-Scale Battery Storage'!K119","v":0.41499999999999998},{"$f":"'Utility-Scale Battery Storage'!L119","v":0.41499999999999998},{"$f":"'Utility-Scale Battery Storage'!M119","v":0.41499999999999998},{"$f":"'Utility-Scale Battery Storage'!N119","v":0.41499999999999998},{"$f":"'Utility-Scale Battery Storage'!O119","v":0.41499999999999998},{"$f":"'Utility-Scale Battery Storage'!P119","v":0.41499999999999998},{"$f":"'Utility-Scale Battery Storage'!Q119","v":0.41499999999999998},{"$f":"'Utility-Scale Battery Storage'!R119","v":0.41499999999999998},{"$f":"'Utility-Scale Battery Storage'!S119","v":0.41499999999999998},{"$f":"'Utility-Scale Battery Storage'!T119","v":0.41499999999999998},{"$f":"'Utility-Scale Battery Storage'!U119","v":0.41499999999999998},{"$f":"'Utility-Scale Battery Storage'!V119","v":0.41499999999999998},{"$f":"'Utility-Scale Battery Storage'!W119","v":0.41499999999999998},{"$f":"'Utility-Scale Battery Storage'!X119","v":0.41499999999999998},{"$f":"'Utility-Scale Battery Storage'!Y119","v":0.41499999999999998},{"$f":"'Utility-Scale Battery Storage'!Z119","v":0.41499999999999998},{"$f":"'Utility-Scale Battery Storage'!AA119","v":0.41499999999999998},{"$f":"'Utility-Scale Battery Storage'!AB119","v":0.41499999999999998},{"$f":"'Utility-Scale Battery Storage'!AC119","v":0.41499999999999998},{"$f":"'Utility-Scale Battery Storage'!AD119","v":0.41499999999999998},{"$f":"'Utility-Scale Battery Storage'!AE119","v":0.41499999999999998},{"$f":"'Utility-Scale Battery Storage'!AF119","v":0.41499999999999998},{"$f":"'Utility-Scale Battery Storage'!AG119","v":0.41499999999999998},{"$f":"'Utility-Scale Battery Storage'!AH119","v":0.41499999999999998},{"$f":"'Utility-Scale Battery Storage'!AI119","v":0.41499999999999998},{"$f":"'Utility-Scale Battery Storage'!AJ119","v":0.41499999999999998},{"$f":"'Utility-Scale Battery Storage'!AK119","v":0.41499999999999998}]
["RC3Ut10Hr Be","RD","Conservative",30,"Utility-Scale Battery Storage","10Hr Battery Storage",{"$f":"'Utility-Scale Battery Storage'!F120","v":0.41499999999999998},{"$f":"'Utility-Scale Battery Storage'!G120","v":0.41499999999999998},{"$f":"'Utility-Scale Battery Storage'!H120","v":0.41499999999999998},{"$f":"'Utility-Scale Battery Storage'!I120","v":0.41499999999999998},{"$f":"'Utility-Scale Battery Storage'!J120","v":0.41499999999999998},{"$f":"'Utility-Scale Battery Storage'!K120","v":0.41499999999999998},{"$f":"'Utility-Scale Battery Storage'!L120","v":0.41499999999999998},{"$f":"'Utility-Scale Battery Storage'!M120","v":0.41499999999999998},{"$f":"'Utility-Scale Battery Storage'!N120","v":0.41499999999999998},{"$f":"'Utility-Scale Battery Storage'!O120","v":0.41499999999999998},{"$f":"'Utility-Scale Battery Storage'!P120","v":0.41499999999999998},{"$f":"'Utility-Scale Battery Storage'!Q120","v":0.41499999999999998},{"$f":"'Utility-Scale Battery Storage'!R120","v":0.41499999999999998},{"$f":"'Utility-Scale Battery Storage'!S120","v":0.41499999999999998},{"$f":"'Utility-Scale Battery Storage'!T120","v":0.41499999999999998},{"$f":"'Utility-Scale Battery Storage'!U120","v":0.41499999999999998},{"$f":"'Utility-Scale Battery Storage'!V120","v":0.41499999999999998},{"$f":"'Utility-Scale Battery Storage'!W120","v":0.41499999999999998},{"$f":"'Utility-Scale Battery Storage'!X120","v":0.41499999999999998},{"$f":"'Utility-Scale Battery Storage'!Y120","v":0.41499999999999998},{"$f":"'Utility-Scale Battery Storage'!Z120","v":0.41499999999999998},{"$f":"'Utility-Scale Battery Storage'!AA120","v":0.41499999999999998},{"$f":"'Utility-Scale Battery Storage'!AB120","v":0.41499999999999998},{"$f":"'Utility-Scale Battery Storage'!AC120","v":0.41499999999999998},{"$f":"'Utility-Scale Battery Storage'!AD120","v":0.41499999999999998},{"$f":"'Utility-Scale Battery Storage'!AE120","v":0.41499999999999998},{"$f":"'Utility-Scale Battery Storage'!AF120","v":0.41499999999999998},{"$f":"'Utility-Scale Battery Storage'!AG120","v":0.41499999999999998},{"$f":"'Utility-Scale Battery Storage'!AH120","v":0.41499999999999998},{"$f":"'Utility-Scale Battery Storage'!AI120","v":0.41499999999999998},{"$f":"'Utility-Scale Battery Storage'!AJ120","v":0.41499999999999998},{"$f":"'Utility-Scale Battery Storage'!AK120","v":0.41499999999999998}]
["RA3HyNPD11","RD","Advanced",30,"Hydropower","NPD1",{"$f":"Hydropower!L109","v":0.34319942420655802},{"$f":"Hydropower!M109","v":0.34319942420655802},{"$f":"Hydropower!N109","v":0.34319942420655802},{"$f":"Hydropower!O109","v":0.34319942420655802},{"$f":"Hydropower!P109","v":0.34319942420655802},{"$f":"Hydropower!Q109","v":0.34319942420655802},{"$f":"Hydropower!R109","v":0.34319942420655802},{"$f":"Hydropower!S109","v":0.34319942420655802},{"$f":"Hydropower!T109","v":0.34319942420655802},{"$f":"Hydropower!U109","v":0.34319942420655802},{"$f":"Hydropower!V109","v":0.34319942420655802},{"$f":"Hydropower!W109","v":0.34319942420655802},{"$f":"Hydropower!X109","v":0.34319942420655802},{"$f":"Hydropower!Y109","v":0.34319942420655802},{"$f":"Hydropower!Z109","v":0.34319942420655802},{"$f":"Hydropower!AA109","v":0.34319942420655802},{"$f":"Hydropower!AB109","v":0.34319942420655802},{"$f":"Hydropower!AC109","v":0.34319942420655802},{"$f":"Hydropower!AD109","v":0.34319942420655802},{"$f":"Hydropower!AE109","v":0.34319942420655802},{"$f":"Hydropower!AF109","v":0.34319942420655802},{"$f":"Hydropower!AG109","v":0.34319942420655802},{"$f":"Hydropower!AH109","v":0.34319942420655802},{"$f":"Hydropower!AI109","v":0.34319942420655802},{"$f":"Hydropower!AJ109","v":0.34319942420655802},{"$f":"Hydropower!AK109","v":0.34319942420655802},{"$f":"Hydropower!AL109","v":0.34319942420655802},{"$f":"Hydropower!AM109","v":0.34319942420655802},{"$f":"Hydropower!AN109","v":0.34319942420655802},{"$f":"Hydropower!AO109","v":0.34319942420655802},{"$f":"Hydropower!AP109","v":0.34319942420655802},{"$f":"Hydropower!AQ109","v":0.34319942420655802}]
["RM3HyNPD11","RD","Moderate",30,"Hydropower","NPD1",{"$f":"Hydropower!L110","v":0.34319942420655802},{"$f":"Hydropower!M110","v":0.34319942420655802},{"$f":"Hydropower!N110","v":0.34319942420655802},{"$f":"Hydropower!O110","v":0.34319942420655802},{"$f":"Hydropower!P110","v":0.34319942420655802},{"$f":"Hydropower!Q110","v":0.34319942420655802},{"$f":"Hydropower!R110","v":0.34319942420655802},{"$f":"Hydropower!S110","v":0.34319942420655802},{"$f":"Hydropower!T110","v":0.34319942420655802},{"$f":"Hydropower!U110","v":0.34319942420655802},{"$f":"Hydropower!V110","v":0.34319942420655802},{"$f":"Hydropower!W110","v":0.34319942420655802},{"$f":"Hydropower!X110","v":0.34319942420655802},{"$f":"Hydropower!Y110","v":0.34319942420655802},{"$f":"Hydropower!Z110","v":0.34319942420655802},{"$f":"Hydropower!AA110","v":0.34319942420655802},{"$f":"Hydropower!AB110","v":0.34319942420655802},{"$f":"Hydropower!AC110","v":0.34319942420655802},{"$f":"Hydropower!AD110","v":0.34319942420655802},{"$f":"Hydropower!AE110","v":0.34319942420655802},{"$f":"Hydropower!AF110","v":0.34319942420655802},{"$f":"Hydropower!AG110","v":0.34319942420655802},{"$f":"Hydropower!AH110","v":0.34319942420655802},{"$f":"Hydropower!AI110","v":0.34319942420655802},{"$f":"Hydropower!AJ110","v":0.34319942420655802},{"$f":"Hydropower!AK110","v":0.34319942420655802},{"$f":"Hydropower!AL110","v":0.34319942420655802},{"$f":"Hydropower!AM110","v":0.34319942420655802},{"$f":"Hydropower!AN110","v":0.34319942420655802},{"$f":"Hydropower!AO110","v":0.34319942420655802},{"$f":"Hydropower!AP110","v":0.34319942420655802},{"$f":"Hydropower!AQ110","v":0.34319942420655802}]
["RC3HyNPD11","RD","Conservative",30,"Hydropower","NPD1",{"$f":"Hydropower!L111","v":0.34319942420655802},{"$f":"Hydropower!M111","v":0.34319942420655802},{"$f":"Hydropower!N111","v":0.34319942420655802},{"$f":"Hydropower!O111","v":0.34319942420655802},{"$f":"Hydropower!P111","v":0.34319942420655802},{"$f":"Hydropower!Q111","v":0.34319942420655802},{"$f":"Hydropower!R111","v":0.34319942420655802},{"$f":"Hydropower!S111","v":0.34319942420655802},{"$f":"Hydropower!T111","v":0.34319942420655802},{"$f":"Hydropower!U111","v":0.34319942420655802},{"$f":"Hydropower!V111","v":0.34319942420655802},{"$f":"Hydropower!W111","v":0.34319942420655802},{"$f":"Hydropower!X111","v":0.34319942420655802},{"$f":"Hydropower!Y111","v":0.34319942420655802},{"$f":"Hydropower!Z111","v":0.34319942420655802},{"$f":"Hydropower!AA111","v":0.34319942420655802},{"$f":"Hydropower!AB111","v":0.34319942420655802},{"$f":"Hydropower!AC111","v":0.34319942420655802},{"$f":"Hydropower!AD111","v":0.34319942420655802},{"$f":"Hydropower!AE111","v":0.34319942420655802},{"$f":"Hydropower!AF111","v":0.34319942420655802},{"$f":"Hydropower!AG111","v":0.34319942420655802},{"$f":"Hydropower!AH111","v":0.34319942420655802},{"$f":"Hydropower!AI111","v":0.34319942420655802},{"$f":"Hydropower!AJ111","v":0.34319942420655802},{"$f":"Hydropower!AK111","v":0.34319942420655802},{"$f":"Hydropower!AL111","v":0.34319942420655802},{"$f":"Hydropower!AM111","v":0.34319942420655802},{"$f":"Hydropower!AN111","v":0.34319942420655802},{"$f":"Hydropower!AO111","v":0.34319942420655802},{"$f":"Hydropower!AP111","v":0.34319942420655802},{"$f":"Hydropower!AQ111","v":0.34319942420655802}]
["RA3HyNPD22","RD","Advanced",30,"Hydropower","NPD2",{"$f":"Hydropower!L112","v":0.41420977456076002},{"$f":"Hydropower!M112","v":0.41420977456076002},{"$f":"Hydropower!N112","v":0.41420977456076002},{"$f":"Hydropower!O112","v":0.41420977456076002},{"$f":"Hydropower!P112","v":0.41420977456076002},{"$f":"Hydropower!Q112","v":0.41420977456076002},{"$f":"Hydropower!R112","v":0.41420977456076002},{"$f":"Hydropower!S112","v":0.41420977456076002},{"$f":"Hydropower!T112","v":0.41420977456076002},{"$f":"Hydropower!U112","v":0.41420977456076002},{"$f":"Hydropower!V112","v":0.41420977456076002},{"$f":"Hydropower!W112","v":0.37845847054284099},{"$f":"Hydropower!X112","v":0.37845847054284099},{"$f":"Hydropower!Y112","v":0.37845847054284099},{"$f":"Hydropower!Z112","v":0.37845847054284099},{"$f":"Hydropower!AA112","v":0.37845847054284099},{"$f":"Hydropower!AB112","v":0.37845847054284099},{"$f":"Hydropower!AC112","v":0.37845847054284099},{"$f":"Hydropower!AD112","v":0.37845847054284099},{"$f":"Hydropower!AE112","v":0.37845847054284099},{"$f":"Hydropower!AF112","v":0.37845847054284099},{"$f":"Hydropower!AG112","v":0.37845847054284099},{"$f":"Hydropower!AH112","v":0.37845847054284099},{"$f":"Hydropower!AI112","v":0.37845847054284099},{"$f":"Hydropower!AJ112","v":0.37845847054284099},{"$f":"Hydropower!AK112","v":0.37845847054284099},{"$f":"Hydropower!AL112","v":0.37845847054284099},{"$f":"Hydropower!AM112","v":0.37845847054284099},{"$f":"Hydropower!AN112","v":0.37845847054284099},{"$f":"Hydropower!AO112","v":0.37845847054284099},{"$f":"Hydropower!AP112","v":0.37845847054284099},{"$f":"Hydropower!AQ112","v":0.37845847054284099}]
["RM3HyNPD22","RD","Moderate",30,"Hydropower","NPD2",{"$f":"Hydropower!L113","v":0.41420977456076002},{"$f":"Hydropower!M113","v":0.41420977456076002},{"$f":"Hydropower!N113","v":0.41420977456076002},{"$f":"Hydropower!O113","v":0.41420977456076002},{"$f":"Hydropower!P113","v":0.41420977456076002},{"$f":"Hydropower!Q113","v":0.41420977456076002},{"$f":"Hydropower!R113","v":0.41420977456076002},{"$f":"Hydropower!S113","v":0.41420977456076002},{"$f":"Hydropower!T113","v":0.41420977456076002},{"$f":"Hydropower!U113","v":0.41420977456076002},{"$f":"Hydropower!V113","v":0.41420977456076002},{"$f":"Hydropower!W113","v":0.37845847054284099},{"$f":"Hydropower!X113","v":0.37845847054284099},{"$f":"Hydropower!Y113","v":0.37845847054284099},{"$f":"Hydropower!Z113","v":0.37845847054284099},{"$f":"Hydropower!AA113","v":0.37845847054284099},{"$f":"Hydropower!AB113","v":0.37845847054284099},{"$f":"Hydropower!AC113","v":0.37845847054284099},{"$f":"Hydropower!AD113","v":0.37845847054284099},{"$f":"Hydropower!AE113","v":0.37845847054284099},{"$f":"Hydropower!AF113","v":0.37845847054284099},{"$f":"Hydropower!AG113","v":0.37845847054284099},{"$f":"Hydropower!AH113","v":0.37845847054284099},{"$f":"Hydropower!AI113","v":0.37845847054284099},{"$f":"Hydropower!AJ113","v":0.37845847054284099},{"$f":"Hydropower!AK113","v":0.37845847054284099},{"$f":"Hydropower!AL113","v":0.37845847054284099},{"$f":"Hydropower!AM113","v":0.37845847054284099},{"$f":"Hydropower!AN113","v":0.37845847054284099},{"$f":"Hydropower!AO113","v":0.37845847054284099},{"$f":"Hydropower!AP113","v":0.37845847054284099},{"$f":"Hydropower!AQ113","v":0.37845847054284099}]
["RC3HyNPD22","RD","Conservative",30,"Hydropower","NPD2",{"$f":"Hydropower!L114","v":0.41420977456076002},{"$f":"Hydropower!M114","v":0.41420977456076002},{"$f":"Hydropower!N114","v":0.41420977456076002},{"$f":"Hydropower!O114","v":0.41420977456076002},{"$f":"Hydropower!P114","v":0.41420977456076002},{"$f":"Hydropower!Q114","v":0.41420977456076002},{"$f":"Hydropower!R114","v":0.41420977456076002},{"$f":"Hydropower!S114","v":0.41420977456076002},{"$f":"Hydropower!T114","v":0.41420977456076002},{"$f":"Hydropower!U114","v":0.41420977456076002},{"$f":"Hydropower!V114","v":0.41420977456076002},{"$f":"Hydropower!W114","v":0.41420977456076002},{"$f":"Hydropower!X114","v":0.41420977456076002},{"$f":"Hydropower!Y114","v":0.41420977456076002},{"$f":"Hydropower!Z114","v":0.41420977456076002},{"$f":"Hydropower!AA114","v":0.41420977456076002},{"$f":"Hydropower!AB114","v":0.41420977456076002},{"$f":"Hydropower!AC114","v":0.41420977456076002},{"$f":"Hydropower!AD114","v":0.41420977456076002},{"$f":"Hydropower!AE114","v":0.41420977456076002},{"$f":"Hydropower!AF114","v":0.41420977456076002},{"$f":"Hydropower!AG114","v":0.41420977456076002},{"$f":"Hydropower!AH114","v":0.41420977456076002},{"$f":"Hydropower!AI114","v":0.41420977456076002},{"$f":"Hydropower!AJ114","v":0.41420977456076002},{"$f":"Hydropower!AK114","v":0.41420977456076002},{"$f":"Hydropower!AL114","v":0.41420977456076002},{"$f":"Hydropower!AM114","v":0.41420977456076002},{"$f":"Hydropower!AN114","v":0.41420977456076002},{"$f":"Hydropower!AO114","v":0.41420977456076002},{"$f":"Hydropower!AP114","v":0.41420977456076002},{"$f":"Hydropower!AQ114","v":0.41420977456076002}]
["RA3HyNPD33","RD","Advanced",30,"Hydropower","NPD3",{"$f":"Hydropower!L115","v":0.33051498401435803},{"$f":"Hydropower!M115","v":0.33051498401435803},{"$f":"Hydropower!N115","v":0.33051498401435803},{"$f":"Hydropower!O115","v":0.33051498401435803},{"$f":"Hydropower!P115","v":0.33051498401435803},{"$f":"Hydropower!Q115","v":0.33051498401435803},{"$f":"Hydropower!R115","v":0.33051498401435803},{"$f":"Hydropower!S115","v":0.33051498401435803},{"$f":"Hydropower!T115","v":0.33051498401435803},{"$f":"Hydropower!U115","v":0.33051498401435803},{"$f":"Hydropower!V115","v":0.33051498401435803},{"$f":"Hydropower!W115","v":0.321074793190743},{"$f":"Hydropower!X115","v":0.321074793190743},{"$f":"Hydropower!Y115","v":0.321074793190743},{"$f":"Hydropower!Z115","v":0.321074793190743},{"$f":"Hydropower!AA115","v":0.321074793190743},{"$f":"Hydropower!AB115","v":0.321074793190743},{"$f":"Hydropower!AC115","v":0.321074793190743},{"$f":"Hydropower!AD115","v":0.321074793190743},{"$f":"Hydropower!AE115","v":0.321074793190743},{"$f":"Hydropower!AF115","v":0.321074793190743},{"$f":"Hydropower!AG115","v":0.321074793190743},{"$f":"Hydropower!AH115","v":0.321074793190743},{"$f":"Hydropower!AI115","v":0.321074793190743},{"$f":"Hydropower!AJ115","v":0.321074793190743},{"$f":"Hydropower!AK115","v":0.321074793190743},{"$f":"Hydropower!AL115","v":0.321074793190743},{"$f":"Hydropower!AM115","v":0.321074793190743},{"$f":"Hydropower!AN115","v":0.321074793190743},{"$f":"Hydropower!AO115","v":0.321074793190743},{"$f":"Hydropower!AP115","v":0.321074793190743},{"$f":"Hydropower!AQ115","v":0.321074793190743}]
["RM3HyNPD33","RD","Moderate",30,"Hydropower","NPD3",{"$f":"Hydropower!L116","v":0.33051498401435803},{"$f":"Hydropower!M116","v":0.33051498401435803},{"$f":"Hydropower!N116","v":0.33051498401435803},{"$f":"Hydropower!O116","v":0.33051498401435803},{"$f":"Hydropower!P116","v":0.33051498401435803},{"$f":"Hydropower!Q116","v":0.33051498401435803},{"$f":"Hydropower!R116","v":0.33051498401435803},{"$f":"Hydropower!S116","v":0.33051498401435803},{"$f":"Hydropower!T116","v":0.33051498401435803},{"$f":"Hydropower!U116","v":0.33051498401435803},{"$f":"Hydropower!V116","v":0.33051498401435803},{"$f":"Hydropower!W116","v":0.321074793190743},{"$f":"Hydropower!X116","v":0.321074793190743},{"$f":"Hydropower!Y116","v":0.321074793190743},{"$f":"Hydropower!Z116","v":0.321074793190743},{"$f":"Hydropower!AA116","v":0.321074793190743},{"$f":"Hydropower!AB116","v":0.321074793190743},{"$f":"Hydropower!AC116","v":0.321074793190743},{"$f":"Hydropower!AD116","v":0.321074793190743},{"$f":"Hydropower!AE116","v":0.321074793190743},{"$f":"Hydropower!AF116","v":0.321074793190743},{"$f":"Hydropower!AG116","v":0.321074793190743},{"$f":"Hydropower!AH116","v":0.321074793190743},{"$f":"Hydropower!AI116","v":0.321074793190743},{"$f":"Hydropower!AJ116","v":0.321074793190743},{"$f":"Hydropower!AK116","v":0.321074793190743},{"$f":"Hydropower!AL116","v":0.321074793190743},{"$f":"Hydropower!AM116","v":0.321074793190743},{"$f":"Hydropower!AN116","v":0.321074793190743},{"$f":"Hydropower!AO116","v":0.321074793190743},{"$f":"Hydropower!AP116","v":0.321074793190743},{"$f":"Hydropower!AQ116","v":0.321074793190743}]
["RC3HyNPD33","RD","Conservative",30,"Hydropower","NPD3",{"$f":"Hydropower!L117","v":0.33051498401435803},{"$f":"Hydropower!M117","v":0.33051498401435803},{"$f":"Hydropower!N117","v":0.33051498401435803},{"$f":"Hydropower!O117","v":0.33051498401435803},{"$f":"Hydropower!P117","v":0.33051498401435803},{"$f":"Hydropower!Q117","v":0.33051498401435803},{"$f":"Hydropower!R117","v":0.33051498401435803},{"$f":"Hydropower!S117","v":0.33051498401435803},{"$f":"Hydropower!T117","v":0.33051498401435803},{"$f":"Hydropower!U117","v":0.33051498401435803},{"$f":"Hydropower!V117","v":0.33051498401435803},{"$f":"Hydropower!W117","v":0.33051498401435803},{"$f":"Hydropower!X117","v":0.33051498401435803},{"$f":"Hydropower!Y117","v":0.33051498401435803},{"$f":"Hydropower!Z117","v":0.33051498401435803},{"$f":"Hydropower!AA117","v":0.33051498401435803},{"$f":"Hydropower!AB117","v":0.33051498401435803},{"$f":"Hydropower!AC117","v":0.33051498401435803},{"$f":"Hydropower!AD117","v":0.33051498401435803},{"$f":"Hydropower!AE117","v":0.33051498401435803},{"$f":"Hydropower!AF117","v":0.33051498401435803},{"$f":"Hydropower!AG117","v":0.33051498401435803},{"$f":"Hydropower!AH117","v":0.33051498401435803},{"$f":"Hydropower!AI117","v":0.33051498401435803},{"$f":"Hydropower!AJ117","v":0.33051498401435803},{"$f":"Hydropower!AK117","v":0.33051498401435803},{"$f":"Hydropower!AL117","v":0.33051498401435803},{"$f":"Hydropower!AM117","v":0.33051498401435803},{"$f":"Hydropower!AN117","v":0.33051498401435803},{"$f":"Hydropower!AO117","v":0.33051498401435803},{"$f":"Hydropower!AP117","v":0.33051498401435803},{"$f":"Hydropower!AQ117","v":0.33051498401435803}]
["RA3HyNPD44","RD","Advanced",30,"Hydropower","NPD4",{"$f":"Hydropower!L118","v":0.37667350169906},{"$f":"Hydropower!M118","v":0.37667350169906},{"$f":"Hydropower!N118","v":0.37667350169906},{"$f":"Hydropower!O118","v":0.37667350169906},{"$f":"Hydropower!P118","v":0.37667350169906},{"$f":"Hydropower!Q118","v":0.37667350169906},{"$f":"Hydropower!R118","v":0.37667350169906},{"$f":"Hydropower!S118","v":0.37667350169906},{"$f":"Hydropower!T118","v":0.37667350169906},{"$f":"Hydropower!U118","v":0.37667350169906},{"$f":"Hydropower!V118","v":0.37667350169906},{"$f":"Hydropower!W118","v":0.376669277679686},{"$f":"Hydropower!X118","v":0.376669277679686},{"$f":"Hydropower!Y118","v":0.376669277679686},{"$f":"Hydropower!Z118","v":0.376669277679686},{"$f":"Hydropower!AA118","v":0.376669277679686},{"$f":"Hydropower!AB118","v":0.376669277679686},{"$f":"Hydropower!AC118","v":0.376669277679686},{"$f":"Hydropower!AD118","v":0.376669277679686},{"$f":"Hydropower!AE118","v":0.376669277679686},{"$f":"Hydropower!AF118","v":0.376669277679686},{"$f":"Hydropower!AG118","v":0.376669277679686},{"$f":"Hydropower!AH118","v":0.376669277679686},{"$f":"Hydropower!AI118","v":0.376669277679686},{"$f":"Hydropower!AJ118","v":0.376669277679686},{"$f":"Hydropower!AK118","v":0.376669277679686},{"$f":"Hydropower!AL118","v":0.376669277679686},{"$f":"Hydropower!AM118","v":0.376669277679686},{"$f":"Hydropower!AN118","v":0.376669277679686},{"$f":"Hydropower!AO118","v":0.376669277679686},{"$f":"Hydropower!AP118","v":0.376669277679686},{"$f":"Hydropower!AQ118","v":0.376669277679686}]
["RM3HyNPD44","RD","Moderate",30,"Hydropower","NPD4",{"$f":"Hydropower!L119","v":0.37667350169906},{"$f":"Hydropower!M119","v":0.37667350169906},{"$f":"Hydropower!N119","v":0.37667350169906},{"$f":"Hydropower!O119","v":0.37667350169906},{"$f":"Hydropower!P119","v":0.37667350169906},{"$f":"Hydropower!Q119","v":0.37667350169906},{"$f":"Hydropower!R119","v":0.37667350169906},{"$f":"Hydropower!S119","v":0.37667350169906},{"$f":"Hydropower!T119","v":0.37667350169906},{"$f":"Hydropower!U119","v":0.37667350169906},{"$f":"Hydropower!V119","v":0.37667350169906},{"$f":"Hydropower!W119","v":0.376669277679686},{"$f":"Hydropower!X119","v":0.376669277679686},{"$f":"Hydropower!Y119","v":0.376669277679686},{"$f":"Hydropower!Z119","v":0.376669277679686},{"$f":"Hydropower!AA119","v":0.376669277679686},{"$f":"Hydropower!AB119","v":0.376669277679686},{"$f":"Hydropower!AC119","v":0.376669277679686},{"$f":"Hydropower!AD119","v":0.376669277679686},{"$f":"Hydropower!AE119","v":0.376669277679686},{"$f":"Hydropower!AF119","v":0.376669277679686},{"$f":"Hydropower!AG119","v":0.376669277679686},{"$f":"Hydropower!AH119","v":0.376669277679686},{"$f":"Hydropower!AI119","v":0.376669277679686},{"$f":"Hydropower!AJ119","v":0.376669277679686},{"$f":"Hydropower!AK119","v":0.376669277679686},{"$f":"Hydropower!AL119","v":0.376669277679686},{"$f":"Hydropower!AM119","v":0.376669277679686},{"$f":"Hydropower!AN119","v":0.376669277679686},{"$f":"Hydropower!AO119","v":0.376669277679686},{"$f":"Hydropower!AP119","v":0.376669277679686},{"$f":"Hydropower!AQ119","v":0.376669277679686}]
["RC3HyNPD44","RD","Conservative",30,"Hydropower","NPD4",{"$f":"Hydropower!L120","v":0.37667350169906},{"$f":"Hydropower!M120","v":0.37667350169906},{"$f":"Hydropower!N120","v":0.37667350169906},{"$f":"Hydropower!O120","v":0.37667350169906},{"$f":"Hydropower!P120","v":0.37667350169906},{"$f":"Hydropower!Q120","v":0.37667350169906},{"$f":"Hydropower!R120","v":0.37667350169906},{"$f":"Hydropower!S120","v":0.37667350169906},{"$f":"Hydropower!T120","v":0.37667350169906},{"$f":"Hydropower!U120","v":0.37667350169906},{"$f":"Hydropower!V120","v":0.37667350169906},{"$f":"Hydropower!W120","v":0.37667350169906},{"$f":"Hydropower!X120","v":0.37667350169906},{"$f":"Hydropower!Y120","v":0.37667350169906},{"$f":"Hydropower!Z120","v":0.37667350169906},{"$f":"Hydropower!AA120","v":0.37667350169906},{"$f":"Hydropower!AB120","v":0.37667350169906},{"$f":"Hydropower!AC120","v":0.37667350169906},{"$f":"Hydropower!AD120","v":0.37667350169906},{"$f":"Hydropower!AE120","v":0.37667350169906},{"$f":"Hydropower!AF120","v":0.37667350169906},{"$f":"Hydropower!AG120","v":0.37667350169906},{"$f":"Hydropower!AH120","v":0.37667350169906},{"$f":"Hydropower!AI120","v":0.37667350169906},{"$f":"Hydropower!AJ120","v":0.37667350169906},{"$f":"Hydropower!AK120","v":0.37667350169906},{"$f":"Hydropower!AL120","v":0.37667350169906},{"$f":"Hydropower!AM120","v":0.37667350169906},{"$f":"Hydropower!AN120","v":0.37667350169906},{"$f":"Hydropower!AO120","v":0.37667350169906},{"$f":"Hydropower!AP120","v":0.37667350169906},{"$f":"Hydropower!AQ120","v":0.37667350169906}]
[{"$f":"_xlfn.CONCAT(LEFT(B222,1), LEFT(C222,1), LEFT(D222,1),LEFT(E222,2),LEFT(F222,6),RIGHT(F222,1))","v":"RA3HyNPD55"},"RD","Advanced",30,"Hydropower","NPD5",{"$f":"Hydropower!L121","v":0.44211161057158099},{"$f":"Hydropower!M121","v":0.44211161057158099},{"$f":"Hydropower!N121","v":0.44211161057158099},{"$f":"Hydropower!O121","v":0.44211161057158099},{"$f":"Hydropower!P121","v":0.44211161057158099},{"$f":"Hydropower!Q121","v":0.44211161057158099},{"$f":"Hydropower!R121","v":0.44211161057158099},{"$f":"Hydropower!S121","v":0.44211161057158099},{"$f":"Hydropower!T121","v":0.44211161057158099},{"$f":"Hydropower!U121","v":0.44211161057158099},{"$f":"Hydropower!V121","v":0.44211161057158099},{"$f":"Hydropower!W121","v":0.589432046700889},{"$f":"Hydropower!X121","v":0.589432046700889},{"$f":"Hydropower!Y121","v":0.589432046700889},{"$f":"Hydropower!Z121","v":0.589432046700889},{"$f":"Hydropower!AA121","v":0.589432046700889},{"$f":"Hydropower!AB121","v":0.589432046700889},{"$f":"Hydropower!AC121","v":0.589432046700889},{"$f":"Hydropower!AD121","v":0.589432046700889},{"$f":"Hydropower!AE121","v":0.589432046700889},{"$f":"Hydropower!AF121","v":0.589432046700889},{"$f":"Hydropower!AG121","v":0.589432046700889},{"$f":"Hydropower!AH121","v":0.589432046700889},{"$f":"Hydropower!AI121","v":0.589432046700889},{"$f":"Hydropower!AJ121","v":0.589432046700889},{"$f":"Hydropower!AK121","v":0.589432046700889},{"$f":"Hydropower!AL121","v":0.589432046700889},{"$f":"Hydropower!AM121","v":0.589432046700889},{"$f":"Hydropower!AN121","v":0.589432046700889},{"$f":"Hydropower!AO121","v":0.589432046700889},{"$f":"Hydropower!AP121","v":0.589432046700889},{"$f":"Hydropower!AQ121","v":0.589432046700889}]
["RM3HyNPD55","RD","Moderate",30,"Hydropower","NPD5",{"$f":"Hydropower!L122","v":0.44211161057158099},{"$f":"Hydropower!M122","v":0.44211161057158099},{"$f":"Hydropower!N122","v":0.44211161057158099},{"$f":"Hydropower!O122","v":0.44211161057158099},{"$f":"Hydropower!P122","v":0.44211161057158099},{"$f":"Hydropower!Q122","v":0.44211161057158099},{"$f":"Hydropower!R122","v":0.44211161057158099},{"$f":"Hydropower!S122","v":0.44211161057158099},{"$f":"Hydropower!T122","v":0.44211161057158099},{"$f":"Hydropower!U122","v":0.44211161057158099},{"$f":"Hydropower!V122","v":0.44211161057158099},{"$f":"Hydropower!W122","v":0.589432046700889},{"$f":"Hydropower!X122","v":0.589432046700889},{"$f":"Hydropower!Y122","v":0.589432046700889},{"$f":"Hydropower!Z122","v":0.589432046700889},{"$f":"Hydropower!AA122","v":0.589432046700889},{"$f":"Hydropower!AB122","v":0.589432046700889},{"$f":"Hydropower!AC122","v":0.589432046700889},{"$f":"Hydropower!AD122","v":0.589432046700889},{"$f":"Hydropower!AE122","v":0.589432046700889},{"$f":"Hydropower!AF122","v":0.589432046700889},{"$f":"Hydropower!AG122","v":0.589432046700889},{"$f":"Hydropower!AH122","v":0.589432046700889},{"$f":"Hydropower!AI122","v":0.589432046700889},{"$f":"Hydropower!AJ122","v":0.589432046700889},{"$f":"Hydropower!AK122","v":0.589432046700889},{"$f":"Hydropower!AL122","v":0.589432046700889},{"$f":"Hydropower!AM122","v":0.589432046700889},{"$f":"Hydropower!AN122","v":0.589432046700889},{"$f":"Hydropower!AO122","v":0.589432046700889},{"$f":"Hydropower!AP122","v":0.589432046700889},{"$f":"Hydropower!AQ122","v":0.589432046700889}]
["RC3HyNPD55","RD","Conservative",30,"Hydropower","NPD5",{"$f":"Hydropower!L123","v":0.44211161057158099},{"$f":"Hydropower!M123","v":0.44211161057158099},{"$f":"Hydropower!N123","v":0.44211161057158099},{"$f":"Hydropower!O123","v":0.44211161057158099},{"$f":"Hydropower!P123","v":0.44211161057158099},{"$f":"Hydropower!Q123","v":0.44211161057158099},{"$f":"Hydropower!R123","v":0.44211161057158099},{"$f":"Hydropower!S123","v":0.44211161057158099},{"$f":"Hydropower!T123","v":0.44211161057158099},{"$f":"Hydropower!U123","v":0.44211161057158099},{"$f":"Hydropower!V123","v":0.44211161057158099},{"$f":"Hydropower!W123","v":0.44211161057158099},{"$f":"Hydropower!X123","v":0.44211161057158099},{"$f":"Hydropower!Y123","v":0.44211161057158099},{"$f":"Hydropower!Z123","v":0.44211161057158099},{"$f":"Hydropower!AA123","v":0.44211161057158099},{"$f":"Hydropower!AB123","v":0.44211161057158099},{"$f":"Hydropower!AC123","v":0.44211161057158099},{"$f":"Hydropower!AD123","v":0.44211161057158099},{"$f":"Hydropower!AE123","v":0.44211161057158099},{"$f":"Hydropower!AF123","v":0.44211161057158099},{"$f":"Hydropower!AG123","v":0.44211161057158099},{"$f":"Hydropower!AH123","v":0.44211161057158099},{"$f":"Hydropower!AI123","v":0.44211161057158099},{"$f":"Hydropower!AJ123","v":0.44211161057158099},{"$f":"Hydropower!AK123","v":0.44211161057158099},{"$f":"Hydropower!AL123","v":0.44211161057158099},{"$f":"Hydropower!AM123","v":0.44211161057158099},{"$f":"Hydropower!AN123","v":0.44211161057158099},{"$f":"Hydropower!AO123","v":0.44211161057158099},{"$f":"Hydropower!AP123","v":0.44211161057158099},{"$f":"Hydropower!AQ123","v":0.44211161057158099}]
["RA3HyNPD66","RD","Advanced",30,"Hydropower","NPD6",{"$f":"Hydropower!L124","v":0.44211161057158099},{"$f":"Hydropower!M124","v":0.44211161057158099},{"$f":"Hydropower!N124","v":0.44211161057158099},{"$f":"Hydropower!O124","v":0.44211161057158099},{"$f":"Hydropower!P124","v":0.44211161057158099},{"$f":"Hydropower!Q124","v":0.44211161057158099},{"$f":"Hydropower!R124","v":0.44211161057158099},{"$f":"Hydropower!S124","v":0.44211161057158099},{"$f":"Hydropower!T124","v":0.44211161057158099},{"$f":"Hydropower!U124","v":0.44211161057158099},{"$f":"Hydropower!V124","v":0.44211161057158099},{"$f":"Hydropower!W124","v":0.589432046700889},{"$f":"Hydropower!X124","v":0.589432046700889},{"$f":"Hydropower!Y124","v":0.589432046700889},{"$f":"Hydropower!Z124","v":0.589432046700889},{"$f":"Hydropower!AA124","v":0.589432046700889},{"$f":"Hydropower!AB124","v":0.589432046700889},{"$f":"Hydropower!AC124","v":0.589432046700889},{"$f":"Hydropower!AD124","v":0.589432046700889},{"$f":"Hydropower!AE124","v":0.589432046700889},{"$f":"Hydropower!AF124","v":0.589432046700889},{"$f":"Hydropower!AG124","v":0.589432046700889},{"$f":"Hydropower!AH124","v":0.589432046700889},{"$f":"Hydropower!AI124","v":0.589432046700889},{"$f":"Hydropower!AJ124","v":0.589432046700889},{"$f":"Hydropower!AK124","v":0.589432046700889},{"$f":"Hydropower!AL124","v":0.589432046700889},{"$f":"Hydropower!AM124","v":0.589432046700889},{"$f":"Hydropower!AN124","v":0.589432046700889},{"$f":"Hydropower!AO124","v":0.589432046700889},{"$f":"Hydropower!AP124","v":0.589432046700889},{"$f":"Hydropower!AQ124","v":0.589432046700889}]
["RM3HyNPD66","RD","Moderate",30,"Hydropower","NPD6",{"$f":"Hydropower!L125","v":0.44211161057158099},{"$f":"Hydropower!M125","v":0.44211161057158099},{"$f":"Hydropower!N125","v":0.44211161057158099},{"$f":"Hydropower!O125","v":0.44211161057158099},{"$f":"Hydropower!P125","v":0.44211161057158099},{"$f":"Hydropower!Q125","v":0.44211161057158099},{"$f":"Hydropower!R125","v":0.44211161057158099},{"$f":"Hydropower!S125","v":0.44211161057158099},{"$f":"Hydropower!T125","v":0.44211161057158099},{"$f":"Hydropower!U125","v":0.44211161057158099},{"$f":"Hydropower!V125","v":0.44211161057158099},{"$f":"Hydropower!W125","v":0.589432046700889},{"$f":"Hydropower!X125","v":0.589432046700889},{"$f":"Hydropower!Y125","v":0.589432046700889},{"$f":"Hydropower!Z125","v":0.589432046700889},{"$f":"Hydropower!AA125","v":0.589432046700889},{"$f":"Hydropower!AB125","v":0.589432046700889},{"$f":"Hydropower!AC125","v":0.589432046700889},{"$f":"Hydropower!AD125","v":0.589432046700889},{"$f":"Hydropower!AE125","v":0.589432046700889},{"$f":"Hydropower!AF125","v":0.589432046700889},{"$f":"Hydropower!AG125","v":0.589432046700889},{"$f":"Hydropower!AH125","v":0.589432046700889},{"$f":"Hydropower!AI125","v":0.589432046700889},{"$f":"Hydropower!AJ125","v":0.589432046700889},{"$f":"Hydropower!AK125","v":0.589432046700889},{"$f":"Hydropower!AL125","v":0.589432046700889},{"$f":"Hydropower!AM125","v":0.589432046700889},{"$f":"Hydropower!AN125","v":0.589432046700889},{"$f":"Hydropower!AO125","v":0.589432046700889},{"$f":"Hydropower!AP125","v":0.589432046700889},{"$f":"Hydropower!AQ125","v":0.589432046700889}]
["RC3HyNPD66","RD","Conservative",30,"Hydropower","NPD6",{"$f":"Hydropower!L126","v":0.44211161057158099},{"$f":"Hydropower!M126","v":0.44211161057158099},{"$f":"Hydropower!N126","v":0.44211161057158099},{"$f":"Hydropower!O126","v":0.44211161057158099},{"$f":"Hydropower!P126","v":0.44211161057158099},{"$f":"Hydropower!Q126","v":0.44211161057158099},{"$f":"Hydropower!R126","v":0.44211161057158099},{"$f":"Hydropower!S126","v":0.44211161057158099},{"$f":"Hydropower!T126","v":0.44211161057158099},{"$f":"Hydropower!U126","v":0.44211161057158099},{"$f":"Hydropower!V126","v":0.44211161057158099},{"$f":"Hydropower!W126","v":0.44211161057158099},{"$f":"Hydropower!X126","v":0.44211161057158099},{"$f":"Hydropower!Y126","v":0.44211161057158099},{"$f":"Hydropower!Z126","v":0.44211161057158099},{"$f":"Hydropower!AA126","v":0.44211161057158099},{"$f":"Hydropower!AB126","v":0.44211161057158099},{"$f":"Hydropower!AC126","v":0.44211161057158099},{"$f":"Hydropower!AD126","v":0.44211161057158099},{"$f":"Hydropower!AE126","v":0.44211161057158099},{"$f":"Hydropower!AF126","v":0.44211161057158099},{"$f":"Hydropower!AG126","v":0.44211161057158099},{"$f":"Hydropower!AH126","v":0.44211161057158099},{"$f":"Hydropower!AI126","v":0.44211161057158099},{"$f":"Hydropower!AJ126","v":0.44211161057158099},{"$f":"Hydropower!AK126","v":0.44211161057158099},{"$f":"Hydropower!AL126","v":0.44211161057158099},{"$f":"Hydropower!AM126","v":0.44211161057158099},{"$f":"Hydropower!AN126","v":0.44211161057158099},{"$f":"Hydropower!AO126","v":0.44211161057158099},{"$f":"Hydropower!AP126","v":0.44211161057158099},{"$f":"Hydropower!AQ126","v":0.44211161057158099}]
["RA3HyNPD77","RD","Advanced",30,"Hydropower","NPD7",{"$f":"Hydropower!L127","v":0.611506631636345},{"$f":"Hydropower!M127","v":0.611506631636345},{"$f":"Hydropower!N127","v":0.611506631636345},{"$f":"Hydropower!O127","v":0.611506631636345},{"$f":"Hydropower!P127","v":0.611506631636345},{"$f":"Hydropower!Q127","v":0.611506631636345},{"$f":"Hydropower!R127","v":0.611506631636345},{"$f":"Hydropower!S127","v":0.611506631636345},{"$f":"Hydropower!T127","v":0.611506631636345},{"$f":"Hydropower!U127","v":0.611506631636345},{"$f":"Hydropower!V127","v":0.611506631636345},{"$f":"Hydropower!W127","v":0.63186451947371503},{"$f":"Hydropower!X127","v":0.63186451947371503},{"$f":"Hydropower!Y127","v":0.63186451947371503},{"$f":"Hydropower!Z127","v":0.63186451947371503},{"$f":"Hydropower!AA127","v":0.63186451947371503},{"$f":"Hydropower!AB127","v":0.63186451947371503},{"$f":"Hydropower!AC127","v":0.63186451947371503},{"$f":"Hydropower!AD127","v":0.63186451947371503},{"$f":"Hydropower!AE127","v":0.63186451947371503},{"$f":"Hydropower!AF127","v":0.63186451947371503},{"$f":"Hydropower!AG127","v":0.63186451947371503},{"$f":"Hydropower!AH127","v":0.63186451947371503},{"$f":"Hydropower!AI127","v":0.63186451947371503},{"$f":"Hydropower!AJ127","v":0.63186451947371503},{"$f":"Hydropower!AK127","v":0.63186451947371503},{"$f":"Hydropower!AL127","v":0.63186451947371503},{"$f":"Hydropower!AM127","v":0.63186451947371503},{"$f":"Hydropower!AN127","v":0.63186451947371503},{"$f":"Hydropower!AO127","v":0.63186451947371503},{"$f":"Hydropower!AP127","v":0.63186451947371503},{"$f":"Hydropower!AQ127","v":0.63186451947371503}]
["RM3HyNPD77","RD","Moderate",30,"Hydropower","NPD7",{"$f":"Hydropower!L128","v":0.611506631636345},{"$f":"Hydropower!M128","v":0.611506631636345},{"$f":"Hydropower!N128","v":0.611506631636345},{"$f":"Hydropower!O128","v":0.611506631636345},{"$f":"Hydropower!P128","v":0.611506631636345},{"$f":"Hydropower!Q128","v":0.611506631636345},{"$f":"Hydropower!R128","v":0.611506631636345},{"$f":"Hydropower!S128","v":0.611506631636345},{"$f":"Hydropower!T128","v":0.611506631636345},{"$f":"Hydropower!U128","v":0.611506631636345},{"$f":"Hydropower!V128","v":0.611506631636345},{"$f":"Hydropower!W128","v":0.63186451947371503},{"$f":"Hydropower!X128","v":0.63186451947371503},{"$f":"Hydropower!Y128","v":0.63186451947371503},{"$f":"Hydropower!Z128","v":0.63186451947371503},{"$f":"Hydropower!AA128","v":0.63186451947371503},{"$f":"Hydropower!AB128","v":0.63186451947371503},{"$f":"Hydropower!AC128","v":0.63186451947371503},{"$f":"Hydropower!AD128","v":0.63186451947371503},{"$f":"Hydropower!AE128","v":0.63186451947371503},{"$f":"Hydropower!AF128","v":0.63186451947371503},{"$f":"Hydropower!AG128","v":0.63186451947371503},{"$f":"Hydropower!AH128","v":0.63186451947371503},{"$f":"Hydropower!AI128","v":0.63186451947371503},{"$f":"Hydropower!AJ128","v":0.63186451947371503},{"$f":"Hydropower!AK128","v":0.63186451947371503},{"$f":"Hydropower!AL128","v":0.63186451947371503},{"$f":"Hydropower!AM128","v":0.63186451947371503},{"$f":"Hydropower!AN128","v":0.63186451947371503},{"$f":"Hydropower!AO128","v":0.63186451947371503},{"$f":"Hydropower!AP128","v":0.63186451947371503},{"$f":"Hydropower!AQ128","v":0.63186451947371503}]
["RC3HyNPD77","RD","Conservative",30,"Hydropower","NPD7",{"$f":"Hydropower!L129","v":0.611506631636345},{"$f":"Hydropower!M129","v":0.611506631636345},{"$f":"Hydropower!N129","v":0.611506631636345},{"$f":"Hydropower!O129","v":0.611506631636345},{"$f":"Hydropower!P129","v":0.611506631636345},{"$f":"Hydropower!Q129","v":0.611506631636345},{"$f":"Hydropower!R129","v":0.611506631636345},{"$f":"Hydropower!S129","v":0.611506631636345},{"$f":"Hydropower!T129","v":0.611506631636345},{"$f":"Hydropower!U129","v":0.611506631636345},{"$f":"Hydropower!V129","v":0.611506631636345},{"$f":"Hydropower!W129","v":0.611506631636345},{"$f":"Hydropower!X129","v":0.611506631636345},{"$f":"Hydropower!Y129","v":0.611506631636345},{"$f":"Hydropower!Z129","v":0.611506631636345},{"$f":"Hydropower!AA129","v":0.611506631636345},{"$f":"Hydropower!AB129","v":0.611506631636345},{"$f":"Hydropower!AC129","v":0.611506631636345},{"$f":"Hydropower!AD129","v":0.611506631636345},{"$f":"Hydropower!AE129","v":0.611506631636345},{"$f":"Hydropower!AF129","v":0.611506631636345},{"$f":"Hydropower!AG129","v":0.611506631636345},{"$f":"Hydropower!AH129","v":0.611506631636345},{"$f":"Hydropower!AI129","v":0.611506631636345},{"$f":"Hydropower!AJ129","v":0.611506631636345},{"$f":"Hydropower!AK129","v":0.611506631636345},{"$f":"Hydropower!AL129","v":0.611506631636345},{"$f":"Hydropower!AM129","v":0.611506631636345},{"$f":"Hydropower!AN129","v":0.611506631636345},{"$f":"Hydropower!AO129","v":0.611506631636345},{"$f":"Hydropower!AP129","v":0.611506631636345},{"$f":"Hydropower!AQ129","v":0.611506631636345}]
["RA3HyNPD88","RD","Advanced",30,"Hydropower","NPD8",{"$f":"Hydropower!L130","v":0.30569669039990199},{"$f":"Hydropower!M130","v":0.30569669039990199},{"$f":"Hydropower!N130","v":0.30569669039990199},{"$f":"Hydropower!O130","v":0.30569669039990199},{"$f":"Hydropower!P130","v":0.30569669039990199},{"$f":"Hydropower!Q130","v":0.30569669039990199},{"$f":"Hydropower!R130","v":0.30569669039990199},{"$f":"Hydropower!S130","v":0.30569669039990199},{"$f":"Hydropower!T130","v":0.30569669039990199},{"$f":"Hydropower!U130","v":0.30569669039990199},{"$f":"Hydropower!V130","v":0.30569669039990199},{"$f":"Hydropower!W130","v":0.37453835351804599},{"$f":"Hydropower!X130","v":0.37453835351804599},{"$f":"Hydropower!Y130","v":0.37453835351804599},{"$f":"Hydropower!Z130","v":0.37453835351804599},{"$f":"Hydropower!AA130","v":0.37453835351804599},{"$f":"Hydropower!AB130","v":0.37453835351804599},{"$f":"Hydropower!AC130","v":0.37453835351804599},{"$f":"Hydropower!AD130","v":0.37453835351804599},{"$f":"Hydropower!AE130","v":0.37453835351804599},{"$f":"Hydropower!AF130","v":0.37453835351804599},{"$f":"Hydropower!AG130","v":0.37453835351804599},{"$f":"Hydropower!AH130","v":0.37453835351804599},{"$f":"Hydropower!AI130","v":0.37453835351804599},{"$f":"Hydropower!AJ130","v":0.37453835351804599},{"$f":"Hydropower!AK130","v":0.37453835351804599},{"$f":"Hydropower!AL130","v":0.37453835351804599},{"$f":"Hydropower!AM130","v":0.37453835351804599},{"$f":"Hydropower!AN130","v":0.37453835351804599},{"$f":"Hydropower!AO130","v":0.37453835351804599},{"$f":"Hydropower!AP130","v":0.37453835351804599},{"$f":"Hydropower!AQ130","v":0.37453835351804599}]
["RM3HyNPD88","RD","Moderate",30,"Hydropower","NPD8",{"$f":"Hydropower!L131","v":0.30569669039990199},{"$f":"Hydropower!M131","v":0.30569669039990199},{"$f":"Hydropower!N131","v":0.30569669039990199},{"$f":"Hydropower!O131","v":0.30569669039990199},{"$f":"Hydropower!P131","v":0.30569669039990199},{"$f":"Hydropower!Q131","v":0.30569669039990199},{"$f":"Hydropower!R131","v":0.30569669039990199},{"$f":"Hydropower!S131","v":0.30569669039990199},{"$f":"Hydropower!T131","v":0.30569669039990199},{"$f":"Hydropower!U131","v":0.30569669039990199},{"$f":"Hydropower!V131","v":0.30569669039990199},{"$f":"Hydropower!W131","v":0.37453835351804599},{"$f":"Hydropower!X131","v":0.37453835351804599},{"$f":"Hydropower!Y131","v":0.37453835351804599},{"$f":"Hydropower!Z131","v":0.37453835351804599},{"$f":"Hydropower!AA131","v":0.37453835351804599},{"$f":"Hydropower!AB131","v":0.37453835351804599},{"$f":"Hydropower!AC131","v":0.37453835351804599},{"$f":"Hydropower!AD131","v":0.37453835351804599},{"$f":"Hydropower!AE131","v":0.37453835351804599},{"$f":"Hydropower!AF131","v":0.37453835351804599},{"$f":"Hydropower!AG131","v":0.37453835351804599},{"$f":"Hydropower!AH131","v":0.37453835351804599},{"$f":"Hydropower!AI131","v":0.37453835351804599},{"$f":"Hydropower!AJ131","v":0.37453835351804599},{"$f":"Hydropower!AK131","v":0.37453835351804599},{"$f":"Hydropower!AL131","v":0.37453835351804599},{"$f":"Hydropower!AM131","v":0.37453835351804599},{"$f":"Hydropower!AN131","v":0.37453835351804599},{"$f":"Hydropower!AO131","v":0.37453835351804599},{"$f":"Hydropower!AP131","v":0.37453835351804599},{"$f":"Hydropower!AQ131","v":0.37453835351804599}]
["RC3HyNPD88","RD","Conservative",30,"Hydropower","NPD8",{"$f":"Hydropower!L132","v":0.30569669039990199},{"$f":"Hydropower!M132","v":0.30569669039990199},{"$f":"Hydropower!N132","v":0.30569669039990199},{"$f":"Hydropower!O132","v":0.30569669039990199},{"$f":"Hydropower!P132","v":0.30569669039990199},{"$f":"Hydropower!Q132","v":0.30569669039990199},{"$f":"Hydropower!R132","v":0.30569669039990199},{"$f":"Hydropower!S132","v":0.30569669039990199},{"$f":"Hydropower!T132","v":0.30569669039990199},{"$f":"Hydropower!U132","v":0.30569669039990199},{"$f":"Hydropower!V132","v":0.30569669039990199},{"$f":"Hydropower!W132","v":0.30569669039990199},{"$f":"Hydropower!X132","v":0.30569669039990199},{"$f":"Hydropower!Y132","v":0.30569669039990199},{"$f":"Hydropower!Z132","v":0.30569669039990199},{"$f":"Hydropower!AA132","v":0.30569669039990199},{"$f":"Hydropower!AB132","v":0.30569669039990199},{"$f":"Hydropower!AC132","v":0.30569669039990199},{"$f":"Hydropower!AD132","v":0.30569669039990199},{"$f":"Hydropower!AE132","v":0.30569669039990199},{"$f":"Hydropower!AF132","v":0.30569669039990199},{"$f":"Hydropower!AG132","v":0.30569669039990199},{"$f":"Hydropower!AH132","v":0.30569669039990199},{"$f":"Hydropower!AI132","v":0.30569669039990199},{"$f":"Hydropower!AJ132","v":0.30569669039990199},{"$f":"Hydropower!AK132","v":0.30569669039990199},{"$f":"Hydropower!AL132","v":0.30569669039990199},{"$f":"Hydropower!AM132","v":0.30569669039990199},{"$f":"Hydropower!AN132","v":0.30569669039990199},{"$f":"Hydropower!AO132","v":0.30569669039990199},{"$f":"Hydropower!AP132","v":0.30569669039990199},{"$f":"Hydropower!AQ132","v":0.30569669039990199}]
["RA3HyNSD11","RD","Advanced",30,"Hydropower","NSD1",{"$f":"Hydropower!L136","v":0.65643515147099996},{"$f":"Hydropower!M136","v":0.65643515147099996},{"$f":"Hydropower!N136","v":0.65643515147099996},{"$f":"Hydropower!O136","v":0.65643515147099996},{"$f":"Hydropower!P136","v":0.65643515147099996},{"$f":"Hydropower!Q136","v":0.65643515147099996},{"$f":"Hydropower!R136","v":0.65643515147099996},{"$f":"Hydropower!S136","v":0.65643515147099996},{"$f":"Hydropower!T136","v":0.65643515147099996},{"$f":"Hydropower!U136","v":0.65643515147099996},{"$f":"Hydropower!V136","v":0.65643515147099996},{"$f":"Hydropower!W136","v":0.65643515147099996},{"$f":"Hydropower!X136","v":0.65643515147099996},{"$f":"Hydropower!Y136","v":0.65643515147099996},{"$f":"Hydropower!Z136","v":0.65643515147099996},{"$f":"Hydropower!AA136","v":0.65643515147099996},{"$f":"Hydropower!AB136","v":0.65643515147099996},{"$f":"Hydropower!AC136","v":0.65643515147099996},{"$f":"Hydropower!AD136","v":0.65643515147099996},{"$f":"Hydropower!AE136","v":0.65643515147099996},{"$f":"Hydropower!AF136","v":0.65643515147099996},{"$f":"Hydropower!AG136","v":0.65643515147099996},{"$f":"Hydropower!AH136","v":0.65643515147099996},{"$f":"Hydropower!AI136","v":0.65643515147099996},{"$f":"Hydropower!AJ136","v":0.65643515147099996},{"$f":"Hydropower!AK136","v":0.65643515147099996},{"$f":"Hydropower!AL136","v":0.65643515147099996},{"$f":"Hydropower!AM136","v":0.65643515147099996},{"$f":"Hydropower!AN136","v":0.65643515147099996},{"$f":"Hydropower!AO136","v":0.65643515147099996},{"$f":"Hydropower!AP136","v":0.65643515147099996},{"$f":"Hydropower!AQ136","v":0.65643515147099996}]
["RM3HyNSD11","RD","Moderate",30,"Hydropower","NSD1",{"$f":"Hydropower!L137","v":0.65643515147099996},{"$f":"Hydropower!M137","v":0.65643515147099996},{"$f":"Hydropower!N137","v":0.65643515147099996},{"$f":"Hydropower!O137","v":0.65643515147099996},{"$f":"Hydropower!P137","v":0.65643515147099996},{"$f":"Hydropower!Q137","v":0.65643515147099996},{"$f":"Hydropower!R137","v":0.65643515147099996},{"$f":"Hydropower!S137","v":0.65643515147099996},{"$f":"Hydropower!T137","v":0.65643515147099996},{"$f":"Hydropower!U137","v":0.65643515147099996},{"$f":"Hydropower!V137","v":0.65643515147099996},{"$f":"Hydropower!W137","v":0.65643515147099996},{"$f":"Hydropower!X137","v":0.65643515147099996},{"$f":"Hydropower!Y137","v":0.65643515147099996},{"$f":"Hydropower!Z137","v":0.65643515147099996},{"$f":"Hydropower!AA137","v":0.65643515147099996},{"$f":"Hydropower!AB137","v":0.65643515147099996},{"$f":"Hydropower!AC137","v":0.65643515147099996},{"$f":"Hydropower!AD137","v":0.65643515147099996},{"$f":"Hydropower!AE137","v":0.65643515147099996},{"$f":"Hydropower!AF137","v":0.65643515147099996},{"$f":"Hydropower!AG137","v":0.65643515147099996},{"$f":"Hydropower!AH137","v":0.65643515147099996},{"$f":"Hydropower!AI137","v":0.65643515147099996},{"$f":"Hydropower!AJ137","v":0.65643515147099996},{"$f":"Hydropower!AK137","v":0.65643515147099996},{"$f":"Hydropower!AL137","v":0.65643515147099996},{"$f":"Hydropower!AM137","v":0.65643515147099996},{"$f":"Hydropower!AN137","v":0.65643515147099996},{"$f":"Hydropower!AO137","v":0.65643515147099996},{"$f":"Hydropower!AP137","v":0.65643515147099996},{"$f":"Hydropower!AQ137","v":0.65643515147099996}]
["RC3HyNSD11","RD","Conservative",30,"Hydropower","NSD1",{"$f":"Hydropower!L138","v":0.65643515147099996},{"$f":"Hydropower!M138","v":0.65643515147099996},{"$f":"Hydropower!N138","v":0.65643515147099996},{"$f":"Hydropower!O138","v":0.65643515147099996},{"$f":"Hydropower!P138","v":0.65643515147099996},{"$f":"Hydropower!Q138","v":0.65643515147099996},{"$f":"Hydropower!R138","v":0.65643515147099996},{"$f":"Hydropower!S138","v":0.65643515147099996},{"$f":"Hydropower!T138","v":0.65643515147099996},{"$f":"Hydropower!U138","v":0.65643515147099996},{"$f":"Hydropower!V138","v":0.65643515147099996},{"$f":"Hydropower!W138","v":0.65643515147099996},{"$f":"Hydropower!X138","v":0.65643515147099996},{"$f":"Hydropower!Y138","v":0.65643515147099996},{"$f":"Hydropower!Z138","v":0.65643515147099996},{"$f":"Hydropower!AA138","v":0.65643515147099996},{"$f":"Hydropower!AB138","v":0.65643515147099996},{"$f":"Hydropower!AC138","v":0.65643515147099996},{"$f":"Hydropower!AD138","v":0.65643515147099996},{"$f":"Hydropower!AE138","v":0.65643515147099996},{"$f":"Hydropower!AF138","v":0.65643515147099996},{"$f":"Hydropower!AG138","v":0.65643515147099996},{"$f":"Hydropower!AH138","v":0.65643515147099996},{"$f":"Hydropower!AI138","v":0.65643515147099996},{"$f":"Hydropower!AJ138","v":0.65643515147099996},{"$f":"Hydropower!AK138","v":0.65643515147099996},{"$f":"Hydropower!AL138","v":0.65643515147099996},{"$f":"Hydropower!AM138","v":0.65643515147099996},{"$f":"Hydropower!AN138","v":0.65643515147099996},{"$f":"Hydropower!AO138","v":0.65643515147099996},{"$f":"Hydropower!AP138","v":0.65643515147099996},{"$f":"Hydropower!AQ138","v":0.65643515147099996}]
["RA3HyNSD22","RD","Advanced",30,"Hydropower","NSD2",{"$f":"Hydropower!L139","v":0.66194675971899997},{"$f":"Hydropower!M139","v":0.66194675971899997},{"$f":"Hydropower!N139","v":0.66194675971899997},{"$f":"Hydropower!O139","v":0.66194675971899997},{"$f":"Hydropower!P139","v":0.66194675971899997},{"$f":"Hydropower!Q139","v":0.66194675971899997},{"$f":"Hydropower!R139","v":0.66194675971899997},{"$f":"Hydropower!S139","v":0.66194675971899997},{"$f":"Hydropower!T139","v":0.66194675971899997},{"$f":"Hydropower!U139","v":0.66194675971899997},{"$f":"Hydropower!V139","v":0.66194675971899997},{"$f":"Hydropower!W139","v":0.66194675971899997},{"$f":"Hydropower!X139","v":0.66194675971899997},{"$f":"Hydropower!Y139","v":0.66194675971899997},{"$f":"Hydropower!Z139","v":0.66194675971899997},{"$f":"Hydropower!AA139","v":0.66194675971899997},{"$f":"Hydropower!AB139","v":0.66194675971899997},{"$f":"Hydropower!AC139","v":0.66194675971899997},{"$f":"Hydropower!AD139","v":0.66194675971899997},{"$f":"Hydropower!AE139","v":0.66194675971899997},{"$f":"Hydropower!AF139","v":0.66194675971899997},{"$f":"Hydropower!AG139","v":0.66194675971899997},{"$f":"Hydropower!AH139","v":0.66194675971899997},{"$f":"Hydropower!AI139","v":0.66194675971899997},{"$f":"Hydropower!AJ139","v":0.66194675971899997},{"$f":"Hydropower!AK139","v":0.66194675971899997},{"$f":"Hydropower!AL139","v":0.66194675971899997},{"$f":"Hydropower!AM139","v":0.66194675971899997},{"$f":"Hydropower!AN139","v":0.66194675971899997},{"$f":"Hydropower!AO139","v":0.66194675971899997},{"$f":"Hydropower!AP139","v":0.66194675971899997},{"$f":"Hydropower!AQ139","v":0.66194675971899997}]
["RM3HyNSD22","RD","Moderate",30,"Hydropower","NSD2",{"$f":"Hydropower!L140","v":0.66194675971899997},{"$f":"Hydropower!M140","v":0.66194675971899997},{"$f":"Hydropower!N140","v":0.66194675971899997},{"$f":"Hydropower!O140","v":0.66194675971899997},{"$f":"Hydropower!P140","v":0.66194675971899997},{"$f":"Hydropower!Q140","v":0.66194675971899997},{"$f":"Hydropower!R140","v":0.66194675971899997},{"$f":"Hydropower!S140","v":0.66194675971899997},{"$f":"Hydropower!T140","v":0.66194675971899997},{"$f":"Hydropower!U140","v":0.66194675971899997},{"$f":"Hydropower!V140","v":0.66194675971899997},{"$f":"Hydropower!W140","v":0.66194675971899997},{"$f":"Hydropower!X140","v":0.66194675971899997},{"$f":"Hydropower!Y140","v":0.66194675971899997},{"$f":"Hydropower!Z140","v":0.66194675971899997},{"$f":"Hydropower!AA140","v":0.66194675971899997},{"$f":"Hydropower!AB140","v":0.66194675971899997},{"$f":"Hydropower!AC140","v":0.66194675971899997},{"$f":"Hydropower!AD140","v":0.66194675971899997},{"$f":"Hydropower!AE140","v":0.66194675971899997},{"$f":"Hydropower!AF140","v":0.66194675971899997},{"$f":"Hydropower!AG140","v":0.66194675971899997},{"$f":"Hydropower!AH140","v":0.66194675971899997},{"$f":"Hydropower!AI140","v":0.66194675971899997},{"$f":"Hydropower!AJ140","v":0.66194675971899997},{"$f":"Hydropower!AK140","v":0.66194675971899997},{"$f":"Hydropower!AL140","v":0.66194675971899997},{"$f":"Hydropower!AM140","v":0.66194675971899997},{"$f":"Hydropower!AN140","v":0.66194675971899997},{"$f":"Hydropower!AO140","v":0.66194675971899997},{"$f":"Hydropower!AP140","v":0.66194675971899997},{"$f":"Hydropower!AQ140","v":0.66194675971899997}]
["RC3HyNSD22","RD","Conservative",30,"Hydropower","NSD2",{"$f":"Hydropower!L141","v":0.66194675971899997},{"$f":"Hydropower!M141","v":0.66194675971899997},{"$f":"Hydropower!N141","v":0.66194675971899997},{"$f":"Hydropower!O141","v":0.66194675971899997},{"$f":"Hydropower!P141","v":0.66194675971899997},{"$f":"Hydropower!Q141","v":0.66194675971899997},{"$f":"Hydropower!R141","v":0.66194675971899997},{"$f":"Hydropower!S141","v":0.66194675971899997},{"$f":"Hydropower!T141","v":0.66194675971899997},{"$f":"Hydropower!U141","v":0.66194675971899997},{"$f":"Hydropower!V141","v":0.66194675971899997},{"$f":"Hydropower!W141","v":0.66194675971899997},{"$f":"Hydropower!X141","v":0.66194675971899997},{"$f":"Hydropower!Y141","v":0.66194675971899997},{"$f":"Hydropower!Z141","v":0.66194675971899997},{"$f":"Hydropower!AA141","v":0.66194675971899997},{"$f":"Hydropower!AB141","v":0.66194675971899997},{"$f":"Hydropower!AC141","v":0.66194675971899997},{"$f":"Hydropower!AD141","v":0.66194675971899997},{"$f":"Hydropower!AE141","v":0.66194675971899997},{"$f":"Hydropower!AF141","v":0.66194675971899997},{"$f":"Hydropower!AG141","v":0.66194675971899997},{"$f":"Hydropower!AH141","v":0.66194675971899997},{"$f":"Hydropower!AI141","v":0.66194675971899997},{"$f":"Hydropower!AJ141","v":0.66194675971899997},{"$f":"Hydropower!AK141","v":0.66194675971899997},{"$f":"Hydropower!AL141","v":0.66194675971899997},{"$f":"Hydropower!AM141","v":0.66194675971899997},{"$f":"Hydropower!AN141","v":0.66194675971899997},{"$f":"Hydropower!AO141","v":0.66194675971899997},{"$f":"Hydropower!AP141","v":0.66194675971899997},{"$f":"Hydropower!AQ141","v":0.66194675971899997}]
["RA3HyNSD33","RD","Advanced",30,"Hydropower","NSD3",{"$f":"Hydropower!L142","v":0.62350185374800005},{"$f":"Hydropower!M142","v":0.62350185374800005},{"$f":"Hydropower!N142","v":0.62350185374800005},{"$f":"Hydropower!O142","v":0.62350185374800005},{"$f":"Hydropower!P142","v":0.62350185374800005},{"$f":"Hydropower!Q142","v":0.62350185374800005},{"$f":"Hydropower!R142","v":0.62350185374800005},{"$f":"Hydropower!S142","v":0.62350185374800005},{"$f":"Hydropower!T142","v":0.62350185374800005},{"$f":"Hydropower!U142","v":0.62350185374800005},{"$f":"Hydropower!V142","v":0.62350185374800005},{"$f":"Hydropower!W142","v":0.62350185374800005},{"$f":"Hydropower!X142","v":0.62350185374800005},{"$f":"Hydropower!Y142","v":0.62350185374800005},{"$f":"Hydropower!Z142","v":0.62350185374800005},{"$f":"Hydropower!AA142","v":0.62350185374800005},{"$f":"Hydropower!AB142","v":0.62350185374800005},{"$f":"Hydropower!AC142","v":0.62350185374800005},{"$f":"Hydropower!AD142","v":0.62350185374800005},{"$f":"Hydropower!AE142","v":0.62350185374800005},{"$f":"Hydropower!AF142","v":0.62350185374800005},{"$f":"Hydropower!AG142","v":0.62350185374800005},{"$f":"Hydropower!AH142","v":0.62350185374800005},{"$f":"Hydropower!AI142","v":0.62350185374800005},{"$f":"Hydropower!AJ142","v":0.62350185374800005},{"$f":"Hydropower!AK142","v":0.62350185374800005},{"$f":"Hydropower!AL142","v":0.62350185374800005},{"$f":"Hydropower!AM142","v":0.62350185374800005},{"$f":"Hydropower!AN142","v":0.62350185374800005},{"$f":"Hydropower!AO142","v":0.62350185374800005},{"$f":"Hydropower!AP142","v":0.62350185374800005},{"$f":"Hydropower!AQ142","v":0.62350185374800005}]
["RM3HyNSD33","RD","Moderate",30,"Hydropower","NSD3",{"$f":"Hydropower!L143","v":0.62350185374800005},{"$f":"Hydropower!M143","v":0.62350185374800005},{"$f":"Hydropower!N143","v":0.62350185374800005},{"$f":"Hydropower!O143","v":0.62350185374800005},{"$f":"Hydropower!P143","v":0.62350185374800005},{"$f":"Hydropower!Q143","v":0.62350185374800005},{"$f":"Hydropower!R143","v":0.62350185374800005},{"$f":"Hydropower!S143","v":0.62350185374800005},{"$f":"Hydropower!T143","v":0.62350185374800005},{"$f":"Hydropower!U143","v":0.62350185374800005},{"$f":"Hydropower!V143","v":0.62350185374800005},{"$f":"Hydropower!W143","v":0.62350185374800005},{"$f":"Hydropower!X143","v":0.62350185374800005},{"$f":"Hydropower!Y143","v":0.62350185374800005},{"$f":"Hydropower!Z143","v":0.62350185374800005},{"$f":"Hydropower!AA143","v":0.62350185374800005},{"$f":"Hydropower!AB143","v":0.62350185374800005},{"$f":"Hydropower!AC143","v":0.62350185374800005},{"$f":"Hydropower!AD143","v":0.62350185374800005},{"$f":"Hydropower!AE143","v":0.62350185374800005},{"$f":"Hydropower!AF143","v":0.62350185374800005},{"$f":"Hydropower!AG143","v":0.62350185374800005},{"$f":"Hydropower!AH143","v":0.62350185374800005},{"$f":"Hydropower!AI143","v":0.62350185374800005},{"$f":"Hydropower!AJ143","v":0.62350185374800005},{"$f":"Hydropower!AK143","v":0.62350185374800005},{"$f":"Hydropower!AL143","v":0.62350185374800005},{"$f":"Hydropower!AM143","v":0.62350185374800005},{"$f":"Hydropower!AN143","v":0.62350185374800005},{"$f":"Hydropower!AO143","v":0.62350185374800005},{"$f":"Hydropower!AP143","v":0.62350185374800005},{"$f":"Hydropower!AQ143","v":0.62350185374800005}]
["RC3HyNSD33","RD","Conservative",30,"Hydropower","NSD3",{"$f":"Hydropower!L144","v":0.62350185374800005},{"$f":"Hydropower!M144","v":0.62350185374800005},{"$f":"Hydropower!N144","v":0.62350185374800005},{"$f":"Hydropower!O144","v":0.62350185374800005},{"$f":"Hydropower!P144","v":0.62350185374800005},{"$f":"Hydropower!Q144","v":0.62350185374800005},{"$f":"Hydropower!R144","v":0.62350185374800005},{"$f":"Hydropower!S144","v":0.62350185374800005},{"$f":"Hydropower!T144","v":0.62350185374800005},{"$f":"Hydropower!U144","v":0.62350185374800005},{"$f":"Hydropower!V144","v":0.62350185374800005},{"$f":"Hydropower!W144","v":0.62350185374800005},{"$f":"Hydropower!X144","v":0.62350185374800005},{"$f":"Hydropower!Y144","v":0.62350185374800005},{"$f":"Hydropower!Z144","v":0.62350185374800005},{"$f":"Hydropower!AA144","v":0.62350185374800005},{"$f":"Hydropower!AB144","v":0.62350185374800005},{"$f":"Hydropower!AC144","v":0.62350185374800005},{"$f":"Hydropower!AD144","v":0.62350185374800005},{"$f":"Hydropower!AE144","v":0.62350185374800005},{"$f":"Hydropower!AF144","v":0.62350185374800005},{"$f":"Hydropower!AG144","v":0.62350185374800005},{"$f":"Hydropower!AH144","v":0.62350185374800005},{"$f":"Hydropower!AI144","v":0.62350185374800005},{"$f":"Hydropower!AJ144","v":0.62350185374800005},{"$f":"Hydropower!AK144","v":0.62350185374800005},{"$f":"Hydropower!AL144","v":0.62350185374800005},{"$f":"Hydropower!AM144","v":0.62350185374800005},{"$f":"Hydropower!AN144","v":0.62350185374800005},{"$f":"Hydropower!AO144","v":0.62350185374800005},{"$f":"Hydropower!AP144","v":0.62350185374800005},{"$f":"Hydropower!AQ144","v":0.62350185374800005}]
["RA3HyNSD44","RD","Advanced",30,"Hydropower","NSD4",{"$f":"Hydropower!L145","v":0.66455172830300002},{"$f":"Hydropower!M145","v":0.66455172830300002},{"$f":"Hydropower!N145","v":0.66455172830300002},{"$f":"Hydropower!O145","v":0.66455172830300002},{"$f":"Hydropower!P145","v":0.66455172830300002},{"$f":"Hydropower!Q145","v":0.66455172830300002},{"$f":"Hydropower!R145","v":0.66455172830300002},{"$f":"Hydropower!S145","v":0.66455172830300002},{"$f":"Hydropower!T145","v":0.66455172830300002},{"$f":"Hydropower!U145","v":0.66455172830300002},{"$f":"Hydropower!V145","v":0.66455172830300002},{"$f":"Hydropower!W145","v":0.66455172830300002},{"$f":"Hydropower!X145","v":0.66455172830300002},{"$f":"Hydropower!Y145","v":0.66455172830300002},{"$f":"Hydropower!Z145","v":0.66455172830300002},{"$f":"Hydropower!AA145","v":0.66455172830300002},{"$f":"Hydropower!AB145","v":0.66455172830300002},{"$f":"Hydropower!AC145","v":0.66455172830300002},{"$f":"Hydropower!AD145","v":0.66455172830300002},{"$f":"Hydropower!AE145","v":0.66455172830300002},{"$f":"Hydropower!AF145","v":0.66455172830300002},{"$f":"Hydropower!AG145","v":0.66455172830300002},{"$f":"Hydropower!AH145","v":0.66455172830300002},{"$f":"Hydropower!AI145","v":0.66455172830300002},{"$f":"Hydropower!AJ145","v":0.66455172830300002},{"$f":"Hydropower!AK145","v":0.66455172830300002},{"$f":"Hydropower!AL145","v":0.66455172830300002},{"$f":"Hydropower!AM145","v":0.66455172830300002},{"$f":"Hydropower!AN145","v":0.66455172830300002},{"$f":"Hydropower!AO145","v":0.66455172830300002},{"$f":"Hydropower!AP145","v":0.66455172830300002},{"$f":"Hydropower!AQ145","v":0.66455172830300002}]
["RM3HyNSD44","RD","Moderate",30,"Hydropower","NSD4",{"$f":"Hydropower!L146","v":0.66455172830300002},{"$f":"Hydropower!M146","v":0.66455172830300002},{"$f":"Hydropower!N146","v":0.66455172830300002},{"$f":"Hydropower!O146","v":0.66455172830300002},{"$f":"Hydropower!P146","v":0.66455172830300002},{"$f":"Hydropower!Q146","v":0.66455172830300002},{"$f":"Hydropower!R146","v":0.66455172830300002},{"$f":"Hydropower!S146","v":0.66455172830300002},{"$f":"Hydropower!T146","v":0.66455172830300002},{"$f":"Hydropower!U146","v":0.66455172830300002},{"$f":"Hydropower!V146","v":0.66455172830300002},{"$f":"Hydropower!W146","v":0.66455172830300002},{"$f":"Hydropower!X146","v":0.66455172830300002},{"$f":"Hydropower!Y146","v":0.66455172830300002},{"$f":"Hydropower!Z146","v":0.66455172830300002},{"$f":"Hydropower!AA146","v":0.66455172830300002},{"$f":"Hydropower!AB146","v":0.66455172830300002},{"$f":"Hydropower!AC146","v":0.66455172830300002},{"$f":"Hydropower!AD146","v":0.66455172830300002},{"$f":"Hydropower!AE146","v":0.66455172830300002},{"$f":"Hydropower!AF146","v":0.66455172830300002},{"$f":"Hydropower!AG146","v":0.66455172830300002},{"$f":"Hydropower!AH146","v":0.66455172830300002},{"$f":"Hydropower!AI146","v":0.66455172830300002},{"$f":"Hydropower!AJ146","v":0.66455172830300002},{"$f":"Hydropower!AK146","v":0.66455172830300002},{"$f":"Hydropower!AL146","v":0.66455172830300002},{"$f":"Hydropower!AM146","v":0.66455172830300002},{"$f":"Hydropower!AN146","v":0.66455172830300002},{"$f":"Hydropower!AO146","v":0.66455172830300002},{"$f":"Hydropower!AP146","v":0.66455172830300002},{"$f":"Hydropower!AQ146","v":0.66455172830300002}]
["RC3HyNSD44","RD","Conservative",30,"Hydropower","NSD4",{"$f":"Hydropower!L147","v":0.66455172830300002},{"$f":"Hydropower!M147","v":0.66455172830300002},{"$f":"Hydropower!N147","v":0.66455172830300002},{"$f":"Hydropower!O147","v":0.66455172830300002},{"$f":"Hydropower!P147","v":0.66455172830300002},{"$f":"Hydropower!Q147","v":0.66455172830300002},{"$f":"Hydropower!R147","v":0.66455172830300002},{"$f":"Hydropower!S147","v":0.66455172830300002},{"$f":"Hydropower!T147","v":0.66455172830300002},{"$f":"Hydropower!U147","v":0.66455172830300002},{"$f":"Hydropower!V147","v":0.66455172830300002},{"$f":"Hydropower!W147","v":0.66455172830300002},{"$f":"Hydropower!X147","v":0.66455172830300002},{"$f":"Hydropower!Y147","v":0.66455172830300002},{"$f":"Hydropower!Z147","v":0.66455172830300002},{"$f":"Hydropower!AA147","v":0.66455172830300002},{"$f":"Hydropower!AB147","v":0.66455172830300002},{"$f":"Hydropower!AC147","v":0.66455172830300002},{"$f":"Hydropower!AD147","v":0.66455172830300002},{"$f":"Hydropower!AE147","v":0.66455172830300002},{"$f":"Hydropower!AF147","v":0.66455172830300002},{"$f":"Hydropower!AG147","v":0.66455172830300002},{"$f":"Hydropower!AH147","v":0.66455172830300002},{"$f":"Hydropower!AI147","v":0.66455172830300002},{"$f":"Hydropower!AJ147","v":0.66455172830300002},{"$f":"Hydropower!AK147","v":0.66455172830300002},{"$f":"Hydropower!AL147","v":0.66455172830300002},{"$f":"Hydropower!AM147","v":0.66455172830300002},{"$f":"Hydropower!AN147","v":0.66455172830300002},{"$f":"Hydropower!AO147","v":0.66455172830300002},{"$f":"Hydropower!AP147","v":0.66455172830300002},{"$f":"Hydropower!AQ147","v":0.66455172830300002}]
[{"$f":"_xlfn.CONCAT(LEFT(B246,1), LEFT(C246,1), LEFT(D246,1),LEFT(E246,2),LEFT(F246,6),RIGHT(F246,1))","v":"RA3Co1Hr Bae"},"RD","Advanced",30,"Commercial Battery Storage","1Hr Battery Storage",{"$f":"'Commercial Battery Storage'!F122","v":8.3000000000000004E-2},{"$f":"'Commercial Battery Storage'!G122","v":8.3000000000000004E-2},{"$f":"'Commercial Battery Storage'!H122","v":8.3000000000000004E-2},{"$f":"'Commercial Battery Storage'!I122","v":8.3000000000000004E-2},{"$f":"'Commercial Battery Storage'!J122","v":8.3000000000000004E-2},{"$f":"'Commercial Battery Storage'!K122","v":8.3000000000000004E-2},{"$f":"'Commercial Battery Storage'!L122","v":8.3000000000000004E-2},{"$f":"'Commercial Battery Storage'!M122","v":8.3000000000000004E-2},{"$f":"'Commercial Battery Storage'!N122","v":8.3000000000000004E-2},{"$f":"'Commercial Battery Storage'!O122","v":8.3000000000000004E-2},{"$f":"'Commercial Battery Storage'!P122","v":8.3000000000000004E-2},{"$f":"'Commercial Battery Storage'!Q122","v":8.3000000000000004E-2},{"$f":"'Commercial Battery Storage'!R122","v":8.3000000000000004E-2},{"$f":"'Commercial Battery Storage'!S122","v":8.3000000000000004E-2},{"$f":"'Commercial Battery Storage'!T122","v":8.3000000000000004E-2},{"$f":"'Commercial Battery Storage'!U122","v":8.3000000000000004E-2},{"$f":"'Commercial Battery Storage'!V122","v":8.3000000000000004E-2},{"$f":"'Commercial Battery Storage'!W122","v":8.3000000000000004E-2},{"$f":"'Commercial Battery Storage'!X122","v":8.3000000000000004E-2},{"$f":"'Commercial Battery Storage'!Y122","v":8.3000000000000004E-2},{"$f":"'Commercial Battery Storage'!Z122","v":8.3000000000000004E-2},{"$f":"'Commercial Battery Storage'!AA122","v":8.3000000000000004E-2},{"$f":"'Commercial Battery Storage'!AB122","v":8.3000000000000004E-2},{"$f":"'Commercial Battery Storage'!AC122","v":8.3000000000000004E-2},{"$f":"'Commercial Battery Storage'!AD122","v":8.3000000000000004E-2},{"$f":"'Commercial Battery Storage'!AE122","v":8.3000000000000004E-2},{"$f":"'Commercial Battery Storage'!AF122","v":8.3000000000000004E-2},{"$f":"'Commercial Battery Storage'!AG122","v":8.3000000000000004E-2},{"$f":"'Commercial Battery Storage'!AH122","v":8.3000000000000004E-2},{"$f":"'Commercial Battery Storage'!AI122","v":8.3000000000000004E-2},{"$f":"'Commercial Battery Storage'!AJ122","v":8.3000000000000004E-2},{"$f":"'Commercial Battery Storage'!AK122","v":8.3000000000000004E-2}]
["RM3Co1Hr Bae","RD","Moderate",30,"Commercial Battery Storage","1Hr Battery Storage",{"$f":"'Commercial Battery Storage'!F123","v":8.3000000000000004E-2},{"$f":"'Commercial Battery Storage'!G123","v":8.3000000000000004E-2},{"$f":"'Commercial Battery Storage'!H123","v":8.3000000000000004E-2},{"$f":"'Commercial Battery Storage'!I123","v":8.3000000000000004E-2},{"$f":"'Commercial Battery Storage'!J123","v":8.3000000000000004E-2},{"$f":"'Commercial Battery Storage'!K123","v":8.3000000000000004E-2},{"$f":"'Commercial Battery Storage'!L123","v":8.3000000000000004E-2},{"$f":"'Commercial Battery Storage'!M123","v":8.3000000000000004E-2},{"$f":"'Commercial Battery Storage'!N123","v":8.3000000000000004E-2},{"$f":"'Commercial Battery Storage'!O123","v":8.3000000000000004E-2},{"$f":"'Commercial Battery Storage'!P123","v":8.3000000000000004E-2},{"$f":"'Commercial Battery Storage'!Q123","v":8.3000000000000004E-2},{"$f":"'Commercial Battery Storage'!R123","v":8.3000000000000004E-2},{"$f":"'Commercial Battery Storage'!S123","v":8.3000000000000004E-2},{"$f":"'Commercial Battery Storage'!T123","v":8.3000000000000004E-2},{"$f":"'Commercial Battery Storage'!U123","v":8.3000000000000004E-2},{"$f":"'Commercial Battery Storage'!V123","v":8.3000000000000004E-2},{"$f":"'Commercial Battery Storage'!W123","v":8.3000000000000004E-2},{"$f":"'Commercial Battery Storage'!X123","v":8.3000000000000004E-2},{"$f":"'Commercial Battery Storage'!Y123","v":8.3000000000000004E-2},{"$f":"'Commercial Battery Storage'!Z123","v":8.3000000000000004E-2},{"$f":"'Commercial Battery Storage'!AA123","v":8.3000000000000004E-2},{"$f":"'Commercial Battery Storage'!AB123","v":8.3000000000000004E-2},{"$f":"'Commercial Battery Storage'!AC123","v":8.3000000000000004E-2},{"$f":"'Commercial Battery Storage'!AD123","v":8.3000000000000004E-2},{"$f":"'Commercial Battery Storage'!AE123","v":8.3000000000000004E-2},{"$f":"'Commercial Battery Storage'!AF123","v":8.3000000000000004E-2},{"$f":"'Commercial Battery Storage'!AG123","v":8.3000000000000004E-2},{"$f":"'Commercial Battery Storage'!AH123","v":8.3000000000000004E-2},{"$f":"'Commercial Battery Storage'!AI123","v":8.3000000000000004E-2},{"$f":"'Commercial Battery Storage'!AJ123","v":8.3000000000000004E-2},{"$f":"'Commercial Battery Storage'!AK123","v":8.3000000000000004E-2}]
["RC3Co1Hr Bae","RD","Conservative",30,"Commercial Battery Storage","1Hr Battery Storage",{"$f":"'Commercial Battery Storage'!F124","v":8.3000000000000004E-2},{"$f":"'Commercial Battery Storage'!G124","v":8.3000000000000004E-2},{"$f":"'Commercial Battery Storage'!H124","v":8.3000000000000004E-2},{"$f":"'Commercial Battery Storage'!I124","v":8.3000000000000004E-2},{"$f":"'Commercial Battery Storage'!J124","v":8.3000000000000004E-2},{"$f":"'Commercial Battery Storage'!K124","v":8.3000000000000004E-2},{"$f":"'Commercial Battery Storage'!L124","v":8.3000000000000004E-2},{"$f":"'Commercial Battery Storage'!M124","v":8.3000000000000004E-2},{"$f":"'Commercial Battery Storage'!N124","v":8.3000000000000004E-2},{"$f":"'Commercial Battery Storage'!O124","v":8.3000000000000004E-2},{"$f":"'Commercial Battery Storage'!P124","v":8.3000000000000004E-2},{"$f":"'Commercial Battery Storage'!Q124","v":8.3000000000000004E-2},{"$f":"'Commercial Battery Storage'!R124","v":8.3000000000000004E-2},{"$f":"'Commercial Battery Storage'!S124","v":8.3000000000000004E-2},{"$f":"'Commercial Battery Storage'!T124","v":8.3000000000000004E-2},{"$f":"'Commercial Battery Storage'!U124","v":8.3000000000000004E-2},{"$f":"'Commercial Battery Storage'!V124","v":8.3000000000000004E-2},{"$f":"'Commercial Battery Storage'!W124","v":8.3000000000000004E-2},{"$f":"'Commercial Battery Storage'!X124","v":8.3000000000000004E-2},{"$f":"'Commercial Battery Storage'!Y124","v":8.3000000000000004E-2},{"$f":"'Commercial Battery Storage'!Z124","v":8.3000000000000004E-2},{"$f":"'Commercial Battery Storage'!AA124","v":8.3000000000000004E-2},{"$f":"'Commercial Battery Storage'!AB124","v":8.3000000000000004E-2},{"$f":"'Commercial Battery Storage'!AC124","v":8.3000000000000004E-2},{"$f":"'Commercial Battery Storage'!AD124","v":8.3000000000000004E-2},{"$f":"'Commercial Battery Storage'!AE124","v":8.3000000000000004E-2},{"$f":"'Commercial Battery Storage'!AF124","v":8.3000000000000004E-2},{"$f":"'Commercial Battery Storage'!AG124","v":8.3000000000000004E-2},{"$f":"'Commercial Battery Storage'!AH124","v":8.3000000000000004E-2},{"$f":"'Commercial Battery Storage'!AI124","v":8.3000000000000004E-2},{"$f":"'Commercial Battery Storage'!AJ124","v":8.3000000000000004E-2},{"$f":"'Commercial Battery Storage'!AK124","v":8.3000000000000004E-2}]
["RA3Co2Hr Bae","RD","Advanced",30,"Commercial Battery Storage","2Hr Battery Storage",{"$f":"'Commercial Battery Storage'!F125","v":0.16699999999999998},{"$f":"'Commercial Battery Storage'!G125","v":0.16699999999999998},{"$f":"'Commercial Battery Storage'!H125","v":0.16699999999999998},{"$f":"'Commercial Battery Storage'!I125","v":0.16699999999999998},{"$f":"'Commercial Battery Storage'!J125","v":0.16699999999999998},{"$f":"'Commercial Battery Storage'!K125","v":0.16699999999999998},{"$f":"'Commercial Battery Storage'!L125","v":0.16699999999999998},{"$f":"'Commercial Battery Storage'!M125","v":0.16699999999999998},{"$f":"'Commercial Battery Storage'!N125","v":0.16699999999999998},{"$f":"'Commercial Battery Storage'!O125","v":0.16699999999999998},{"$f":"'Commercial Battery Storage'!P125","v":0.16699999999999998},{"$f":"'Commercial Battery Storage'!Q125","v":0.16699999999999998},{"$f":"'Commercial Battery Storage'!R125","v":0.16699999999999998},{"$f":"'Commercial Battery Storage'!S125","v":0.16699999999999998},{"$f":"'Commercial Battery Storage'!T125","v":0.16699999999999998},{"$f":"'Commercial Battery Storage'!U125","v":0.16699999999999998},{"$f":"'Commercial Battery Storage'!V125","v":0.16699999999999998},{"$f":"'Commercial Battery Storage'!W125","v":0.16699999999999998},{"$f":"'Commercial Battery Storage'!X125","v":0.16699999999999998},{"$f":"'Commercial Battery Storage'!Y125","v":0.16699999999999998},{"$f":"'Commercial Battery Storage'!Z125","v":0.16699999999999998},{"$f":"'Commercial Battery Storage'!AA125","v":0.16699999999999998},{"$f":"'Commercial Battery Storage'!AB125","v":0.16699999999999998},{"$f":"'Commercial Battery Storage'!AC125","v":0.16699999999999998},{"$f":"'Commercial Battery Storage'!AD125","v":0.16699999999999998},{"$f":"'Commercial Battery Storage'!AE125","v":0.16699999999999998},{"$f":"'Commercial Battery Storage'!AF125","v":0.16699999999999998},{"$f":"'Commercial Battery Storage'!AG125","v":0.16699999999999998},{"$f":"'Commercial Battery Storage'!AH125","v":0.16699999999999998},{"$f":"'Commercial Battery Storage'!AI125","v":0.16699999999999998},{"$f":"'Commercial Battery Storage'!AJ125","v":0.16699999999999998},{"$f":"'Commercial Battery Storage'!AK125","v":0.16699999999999998}]
["RM3Co2Hr Bae","RD","Moderate",30,"Commercial Battery Storage","2Hr Battery Storage",{"$f":"'Commercial Battery Storage'!F126","v":0.16699999999999998},{"$f":"'Commercial Battery Storage'!G126","v":0.16699999999999998},{"$f":"'Commercial Battery Storage'!H126","v":0.16699999999999998},{"$f":"'Commercial Battery Storage'!I126","v":0.16699999999999998},{"$f":"'Commercial Battery Storage'!J126","v":0.16699999999999998},{"$f":"'Commercial Battery Storage'!K126","v":0.16699999999999998},{"$f":"'Commercial Battery Storage'!L126","v":0.16699999999999998},{"$f":"'Commercial Battery Storage'!M126","v":0.16699999999999998},{"$f":"'Commercial Battery Storage'!N126","v":0.16699999999999998},{"$f":"'Commercial Battery Storage'!O126","v":0.16699999999999998},{"$f":"'Commercial Battery Storage'!P126","v":0.16699999999999998},{"$f":"'Commercial Battery Storage'!Q126","v":0.16699999999999998},{"$f":"'Commercial Battery Storage'!R126","v":0.16699999999999998},{"$f":"'Commercial Battery Storage'!S126","v":0.16699999999999998},{"$f":"'Commercial Battery Storage'!T126","v":0.16699999999999998},{"$f":"'Commercial Battery Storage'!U126","v":0.16699999999999998},{"$f":"'Commercial Battery Storage'!V126","v":0.16699999999999998},{"$f":"'Commercial Battery Storage'!W126","v":0.16699999999999998},{"$f":"'Commercial Battery Storage'!X126","v":0.16699999999999998},{"$f":"'Commercial Battery Storage'!Y126","v":0.16699999999999998},{"$f":"'Commercial Battery Storage'!Z126","v":0.16699999999999998},{"$f":"'Commercial Battery Storage'!AA126","v":0.16699999999999998},{"$f":"'Commercial Battery Storage'!AB126","v":0.16699999999999998},{"$f":"'Commercial Battery Storage'!AC126","v":0.16699999999999998},{"$f":"'Commercial Battery Storage'!AD126","v":0.16699999999999998},{"$f":"'Commercial Battery Storage'!AE126","v":0.16699999999999998},{"$f":"'Commercial Battery Storage'!AF126","v":0.16699999999999998},{"$f":"'Commercial Battery Storage'!AG126","v":0.16699999999999998},{"$f":"'Commercial Battery Storage'!AH126","v":0.16699999999999998},{"$f":"'Commercial Battery Storage'!AI126","v":0.16699999999999998},{"$f":"'Commercial Battery Storage'!AJ126","v":0.16699999999999998},{"$f":"'Commercial Battery Storage'!AK126","v":0.16699999999999998}]
["RC3Co2Hr Bae","RD","Conservative",30,"Commercial Battery Storage","2Hr Battery Storage",{"$f":"'Commercial Battery Storage'!F127","v":0.16699999999999998},{"$f":"'Commercial Battery Storage'!G127","v":0.16699999999999998},{"$f":"'Commercial Battery Storage'!H127","v":0.16699999999999998},{"$f":"'Commercial Battery Storage'!I127","v":0.16699999999999998},{"$f":"'Commercial Battery Storage'!J127","v":0.16699999999999998},{"$f":"'Commercial Battery Storage'!K127","v":0.16699999999999998},{"$f":"'Commercial Battery Storage'!L127","v":0.16699999999999998},{"$f":"'Commercial Battery Storage'!M127","v":0.16699999999999998},{"$f":"'Commercial Battery Storage'!N127","v":0.16699999999999998},{"$f":"'Commercial Battery Storage'!O127","v":0.16699999999999998},{"$f":"'Commercial Battery Storage'!P127","v":0.16699999999999998},{"$f":"'Commercial Battery Storage'!Q127","v":0.16699999999999998},{"$f":"'Commercial Battery Storage'!R127","v":0.16699999999999998},{"$f":"'Commercial Battery Storage'!S127","v":0.16699999999999998},{"$f":"'Commercial Battery Storage'!T127","v":0.16699999999999998},{"$f":"'Commercial Battery Storage'!U127","v":0.16699999999999998},{"$f":"'Commercial Battery Storage'!V127","v":0.16699999999999998},{"$f":"'Commercial Battery Storage'!W127","v":0.16699999999999998},{"$f":"'Commercial Battery Storage'!X127","v":0.16699999999999998},{"$f":"'Commercial Battery Storage'!Y127","v":0.16699999999999998},{"$f":"'Commercial Battery Storage'!Z127","v":0.16699999999999998},{"$f":"'Commercial Battery Storage'!AA127","v":0.16699999999999998},{"$f":"'Commercial Battery Storage'!AB127","v":0.16699999999999998},{"$f":"'Commercial Battery Storage'!AC127","v":0.16699999999999998},{"$f":"'Commercial Battery Storage'!AD127","v":0.16699999999999998},{"$f":"'Commercial Battery Storage'!AE127","v":0.16699999999999998},{"$f":"'Commercial Battery Storage'!AF127","v":0.16699999999999998},{"$f":"'Commercial Battery Storage'!AG127","v":0.16699999999999998},{"$f":"'Commercial Battery Storage'!AH127","v":0.16699999999999998},{"$f":"'Commercial Battery Storage'!AI127","v":0.16699999999999998},{"$f":"'Commercial Battery Storage'!AJ127","v":0.16699999999999998},{"$f":"'Commercial Battery Storage'!AK127","v":0.16699999999999998}]
["RA3Co4Hr Bae","RD","Advanced",30,"Commercial Battery Storage","4Hr Battery Storage",{"$f":"'Commercial Battery Storage'!F128","v":0.249},{"$f":"'Commercial Battery Storage'!G128","v":0.249},{"$f":"'Commercial Battery Storage'!H128","v":0.249},{"$f":"'Commercial Battery Storage'!I128","v":0.249},{"$f":"'Commercial Battery Storage'!J128","v":0.249},{"$f":"'Commercial Battery Storage'!K128","v":0.249},{"$f":"'Commercial Battery Storage'!L128","v":0.249},{"$f":"'Commercial Battery Storage'!M128","v":0.249},{"$f":"'Commercial Battery Storage'!N128","v":0.249},{"$f":"'Commercial Battery Storage'!O128","v":0.249},{"$f":"'Commercial Battery Storage'!P128","v":0.249},{"$f":"'Commercial Battery Storage'!Q128","v":0.249},{"$f":"'Commercial Battery Storage'!R128","v":0.249},{"$f":"'Commercial Battery Storage'!S128","v":0.249},{"$f":"'Commercial Battery Storage'!T128","v":0.249},{"$f":"'Commercial Battery Storage'!U128","v":0.249},{"$f":"'Commercial Battery Storage'!V128","v":0.249},{"$f":"'Commercial Battery Storage'!W128","v":0.249},{"$f":"'Commercial Battery Storage'!X128","v":0.249},{"$f":"'Commercial Battery Storage'!Y128","v":0.249},{"$f":"'Commercial Battery Storage'!Z128","v":0.249},{"$f":"'Commercial Battery Storage'!AA128","v":0.249},{"$f":"'Commercial Battery Storage'!AB128","v":0.249},{"$f":"'Commercial Battery Storage'!AC128","v":0.249},{"$f":"'Commercial Battery Storage'!AD128","v":0.249},{"$f":"'Commercial Battery Storage'!AE128","v":0.249},{"$f":"'Commercial Battery Storage'!AF128","v":0.249},{"$f":"'Commercial Battery Storage'!AG128","v":0.249},{"$f":"'Commercial Battery Storage'!AH128","v":0.249},{"$f":"'Commercial Battery Storage'!AI128","v":0.249},{"$f":"'Commercial Battery Storage'!AJ128","v":0.249},{"$f":"'Commercial Battery Storage'!AK128","v":0.249}]
["RM3Co4Hr Bae","RD","Moderate",30,"Commercial Battery Storage","4Hr Battery Storage",{"$f":"'Commercial Battery Storage'!F129","v":0.249},{"$f":"'Commercial Battery Storage'!G129","v":0.249},{"$f":"'Commercial Battery Storage'!H129","v":0.249},{"$f":"'Commercial Battery Storage'!I129","v":0.249},{"$f":"'Commercial Battery Storage'!J129","v":0.249},{"$f":"'Commercial Battery Storage'!K129","v":0.249},{"$f":"'Commercial Battery Storage'!L129","v":0.249},{"$f":"'Commercial Battery Storage'!M129","v":0.249},{"$f":"'Commercial Battery Storage'!N129","v":0.249},{"$f":"'Commercial Battery Storage'!O129","v":0.249},{"$f":"'Commercial Battery Storage'!P129","v":0.249},{"$f":"'Commercial Battery Storage'!Q129","v":0.249},{"$f":"'Commercial Battery Storage'!R129","v":0.249},{"$f":"'Commercial Battery Storage'!S129","v":0.249},{"$f":"'Commercial Battery Storage'!T129","v":0.249},{"$f":"'Commercial Battery Storage'!U129","v":0.249},{"$f":"'Commercial Battery Storage'!V129","v":0.249},{"$f":"'Commercial Battery Storage'!W129","v":0.249},{"$f":"'Commercial Battery Storage'!X129","v":0.249},{"$f":"'Commercial Battery Storage'!Y129","v":0.249},{"$f":"'Commercial Battery Storage'!Z129","v":0.249},{"$f":"'Commercial Battery Storage'!AA129","v":0.249},{"$f":"'Commercial Battery Storage'!AB129","v":0.249},{"$f":"'Commercial Battery Storage'!AC129","v":0.249},{"$f":"'Commercial Battery Storage'!AD129","v":0.249},{"$f":"'Commercial Battery Storage'!AE129","v":0.249},{"$f":"'Commercial Battery Storage'!AF129","v":0.249},{"$f":"'Commercial Battery Storage'!AG129","v":0.249},{"$f":"'Commercial Battery Storage'!AH129","v":0.249},{"$f":"'Commercial Battery Storage'!AI129","v":0.249},{"$f":"'Commercial Battery Storage'!AJ129","v":0.249},{"$f":"'Commercial Battery Storage'!AK129","v":0.249}]
["RC3Co4Hr Bae","RD","Conservative",30,"Commercial Battery Storage","4Hr Battery Storage",{"$f":"'Commercial Battery Storage'!F130","v":0.249},{"$f":"'Commercial Battery Storage'!G130","v":0.249},{"$f":"'Commercial Battery Storage'!H130","v":0.249},{"$f":"'Commercial Battery Storage'!I130","v":0.249},{"$f":"'Commercial Battery Storage'!J130","v":0.249},{"$f":"'Commercial Battery Storage'!K130","v":0.249},{"$f":"'Commercial Battery Storage'!L130","v":0.249},{"$f":"'Commercial Battery Storage'!M130","v":0.249},{"$f":"'Commercial Battery Storage'!N130","v":0.249},{"$f":"'Commercial Battery Storage'!O130","v":0.249},{"$f":"'Commercial Battery Storage'!P130","v":0.249},{"$f":"'Commercial Battery Storage'!Q130","v":0.249},{"$f":"'Commercial Battery Storage'!R130","v":0.249},{"$f":"'Commercial Battery Storage'!S130","v":0.249},{"$f":"'Commercial Battery Storage'!T130","v":0.249},{"$f":"'Commercial Battery Storage'!U130","v":0.249},{"$f":"'Commercial Battery Storage'!V130","v":0.249},{"$f":"'Commercial Battery Storage'!W130","v":0.249},{"$f":"'Commercial Battery Storage'!X130","v":0.249},{"$f":"'Commercial Battery Storage'!Y130","v":0.249},{"$f":"'Commercial Battery Storage'!Z130","v":0.249},{"$f":"'Commercial Battery Storage'!AA130","v":0.249},{"$f":"'Commercial Battery Storage'!AB130","v":0.249},{"$f":"'Commercial Battery Storage'!AC130","v":0.249},{"$f":"'Commercial Battery Storage'!AD130","v":0.249},{"$f":"'Commercial Battery Storage'!AE130","v":0.249},{"$f":"'Commercial Battery Storage'!AF130","v":0.249},{"$f":"'Commercial Battery Storage'!AG130","v":0.249},{"$f":"'Commercial Battery Storage'!AH130","v":0.249},{"$f":"'Commercial Battery Storage'!AI130","v":0.249},{"$f":"'Commercial Battery Storage'!AJ130","v":0.249},{"$f":"'Commercial Battery Storage'!AK130","v":0.249}]
["RA3Co6Hr Bae","RD","Advanced",30,"Commercial Battery Storage","6Hr Battery Storage",{"$f":"'Commercial Battery Storage'!F131","v":0.33200000000000002},{"$f":"'Commercial Battery Storage'!G131","v":0.33200000000000002},{"$f":"'Commercial Battery Storage'!H131","v":0.33200000000000002},{"$f":"'Commercial Battery Storage'!I131","v":0.33200000000000002},{"$f":"'Commercial Battery Storage'!J131","v":0.33200000000000002},{"$f":"'Commercial Battery Storage'!K131","v":0.33200000000000002},{"$f":"'Commercial Battery Storage'!L131","v":0.33200000000000002},{"$f":"'Commercial Battery Storage'!M131","v":0.33200000000000002},{"$f":"'Commercial Battery Storage'!N131","v":0.33200000000000002},{"$f":"'Commercial Battery Storage'!O131","v":0.33200000000000002},{"$f":"'Commercial Battery Storage'!P131","v":0.33200000000000002},{"$f":"'Commercial Battery Storage'!Q131","v":0.33200000000000002},{"$f":"'Commercial Battery Storage'!R131","v":0.33200000000000002},{"$f":"'Commercial Battery Storage'!S131","v":0.33200000000000002},{"$f":"'Commercial Battery Storage'!T131","v":0.33200000000000002},{"$f":"'Commercial Battery Storage'!U131","v":0.33200000000000002},{"$f":"'Commercial Battery Storage'!V131","v":0.33200000000000002},{"$f":"'Commercial Battery Storage'!W131","v":0.33200000000000002},{"$f":"'Commercial Battery Storage'!X131","v":0.33200000000000002},{"$f":"'Commercial Battery Storage'!Y131","v":0.33200000000000002},{"$f":"'Commercial Battery Storage'!Z131","v":0.33200000000000002},{"$f":"'Commercial Battery Storage'!AA131","v":0.33200000000000002},{"$f":"'Commercial Battery Storage'!AB131","v":0.33200000000000002},{"$f":"'Commercial Battery Storage'!AC131","v":0.33200000000000002},{"$f":"'Commercial Battery Storage'!AD131","v":0.33200000000000002},{"$f":"'Commercial Battery Storage'!AE131","v":0.33200000000000002},{"$f":"'Commercial Battery Storage'!AF131","v":0.33200000000000002},{"$f":"'Commercial Battery Storage'!AG131","v":0.33200000000000002},{"$f":"'Commercial Battery Storage'!AH131","v":0.33200000000000002},{"$f":"'Commercial Battery Storage'!AI131","v":0.33200000000000002},{"$f":"'Commercial Battery Storage'!AJ131","v":0.33200000000000002},{"$f":"'Commercial Battery Storage'!AK131","v":0.33200000000000002}]
["RM3Co6Hr Bae","RD","Moderate",30,"Commercial Battery Storage","6Hr Battery Storage",{"$f":"'Commercial Battery Storage'!F132","v":0.33200000000000002},{"$f":"'Commercial Battery Storage'!G132","v":0.33200000000000002},{"$f":"'Commercial Battery Storage'!H132","v":0.33200000000000002},{"$f":"'Commercial Battery Storage'!I132","v":0.33200000000000002},{"$f":"'Commercial Battery Storage'!J132","v":0.33200000000000002},{"$f":"'Commercial Battery Storage'!K132","v":0.33200000000000002},{"$f":"'Commercial Battery Storage'!L132","v":0.33200000000000002},{"$f":"'Commercial Battery Storage'!M132","v":0.33200000000000002},{"$f":"'Commercial Battery Storage'!N132","v":0.33200000000000002},{"$f":"'Commercial Battery Storage'!O132","v":0.33200000000000002},{"$f":"'Commercial Battery Storage'!P132","v":0.33200000000000002},{"$f":"'Commercial Battery Storage'!Q132","v":0.33200000000000002},{"$f":"'Commercial Battery Storage'!R132","v":0.33200000000000002},{"$f":"'Commercial Battery Storage'!S132","v":0.33200000000000002},{"$f":"'Commercial Battery Storage'!T132","v":0.33200000000000002},{"$f":"'Commercial Battery Storage'!U132","v":0.33200000000000002},{"$f":"'Commercial Battery Storage'!V132","v":0.33200000000000002},{"$f":"'Commercial Battery Storage'!W132","v":0.33200000000000002},{"$f":"'Commercial Battery Storage'!X132","v":0.33200000000000002},{"$f":"'Commercial Battery Storage'!Y132","v":0.33200000000000002},{"$f":"'Commercial Battery Storage'!Z132","v":0.33200000000000002},{"$f":"'Commercial Battery Storage'!AA132","v":0.33200000000000002},{"$f":"'Commercial Battery Storage'!AB132","v":0.33200000000000002},{"$f":"'Commercial Battery Storage'!AC132","v":0.33200000000000002},{"$f":"'Commercial Battery Storage'!AD132","v":0.33200000000000002},{"$f":"'Commercial Battery Storage'!AE132","v":0.33200000000000002},{"$f":"'Commercial Battery Storage'!AF132","v":0.33200000000000002},{"$f":"'Commercial Battery Storage'!AG132","v":0.33200000000000002},{"$f":"'Commercial Battery Storage'!AH132","v":0.33200000000000002},{"$f":"'Commercial Battery Storage'!AI132","v":0.33200000000000002},{"$f":"'Commercial Battery Storage'!AJ132","v":0.33200000000000002},{"$f":"'Commercial Battery Storage'!AK132","v":0.33200000000000002}]
["RC3Co6Hr Bae","RD","Conservative",30,"Commercial Battery Storage","6Hr Battery Storage",{"$f":"'Commercial Battery Storage'!F133","v":0.33200000000000002},{"$f":"'Commercial Battery Storage'!G133","v":0.33200000000000002},{"$f":"'Commercial Battery Storage'!H133","v":0.33200000000000002},{"$f":"'Commercial Battery Storage'!I133","v":0.33200000000000002},{"$f":"'Commercial Battery Storage'!J133","v":0.33200000000000002},{"$f":"'Commercial Battery Storage'!K133","v":0.33200000000000002},{"$f":"'Commercial Battery Storage'!L133","v":0.33200000000000002},{"$f":"'Commercial Battery Storage'!M133","v":0.33200000000000002},{"$f":"'Commercial Battery Storage'!N133","v":0.33200000000000002},{"$f":"'Commercial Battery Storage'!O133","v":0.33200000000000002},{"$f":"'Commercial Battery Storage'!P133","v":0.33200000000000002},{"$f":"'Commercial Battery Storage'!Q133","v":0.33200000000000002},{"$f":"'Commercial Battery Storage'!R133","v":0.33200000000000002},{"$f":"'Commercial Battery Storage'!S133","v":0.33200000000000002},{"$f":"'Commercial Battery Storage'!T133","v":0.33200000000000002},{"$f":"'Commercial Battery Storage'!U133","v":0.33200000000000002},{"$f":"'Commercial Battery Storage'!V133","v":0.33200000000000002},{"$f":"'Commercial Battery Storage'!W133","v":0.33200000000000002},{"$f":"'Commercial Battery Storage'!X133","v":0.33200000000000002},{"$f":"'Commercial Battery Storage'!Y133","v":0.33200000000000002},{"$f":"'Commercial Battery Storage'!Z133","v":0.33200000000000002},{"$f":"'Commercial Battery Storage'!AA133","v":0.33200000000000002},{"$f":"'Commercial Battery Storage'!AB133","v":0.33200000000000002},{"$f":"'Commercial Battery Storage'!AC133","v":0.33200000000000002},{"$f":"'Commercial Battery Storage'!AD133","v":0.33200000000000002},{"$f":"'Commercial Battery Storage'!AE133","v":0.33200000000000002},{"$f":"'Commercial Battery Storage'!AF133","v":0.33200000000000002},{"$f":"'Commercial Battery Storage'!AG133","v":0.33200000000000002},{"$f":"'Commercial Battery Storage'!AH133","v":0.33200000000000002},{"$f":"'Commercial Battery Storage'!AI133","v":0.33200000000000002},{"$f":"'Commercial Battery Storage'!AJ133","v":0.33200000000000002},{"$f":"'Commercial Battery Storage'!AK133","v":0.33200000000000002}]
["RA3Co8Hr Bae","RD","Advanced",30,"Commercial Battery Storage","8Hr Battery Storage",{"$f":"'Commercial Battery Storage'!F134","v":0.41499999999999998},{"$f":"'Commercial Battery Storage'!G134","v":0.41499999999999998},{"$f":"'Commercial Battery Storage'!H134","v":0.41499999999999998},{"$f":"'Commercial Battery Storage'!I134","v":0.41499999999999998},{"$f":"'Commercial Battery Storage'!J134","v":0.41499999999999998},{"$f":"'Commercial Battery Storage'!K134","v":0.41499999999999998},{"$f":"'Commercial Battery Storage'!L134","v":0.41499999999999998},{"$f":"'Commercial Battery Storage'!M134","v":0.41499999999999998},{"$f":"'Commercial Battery Storage'!N134","v":0.41499999999999998},{"$f":"'Commercial Battery Storage'!O134","v":0.41499999999999998},{"$f":"'Commercial Battery Storage'!P134","v":0.41499999999999998},{"$f":"'Commercial Battery Storage'!Q134","v":0.41499999999999998},{"$f":"'Commercial Battery Storage'!R134","v":0.41499999999999998},{"$f":"'Commercial Battery Storage'!S134","v":0.41499999999999998},{"$f":"'Commercial Battery Storage'!T134","v":0.41499999999999998},{"$f":"'Commercial Battery Storage'!U134","v":0.41499999999999998},{"$f":"'Commercial Battery Storage'!V134","v":0.41499999999999998},{"$f":"'Commercial Battery Storage'!W134","v":0.41499999999999998},{"$f":"'Commercial Battery Storage'!X134","v":0.41499999999999998},{"$f":"'Commercial Battery Storage'!Y134","v":0.41499999999999998},{"$f":"'Commercial Battery Storage'!Z134","v":0.41499999999999998},{"$f":"'Commercial Battery Storage'!AA134","v":0.41499999999999998},{"$f":"'Commercial Battery Storage'!AB134","v":0.41499999999999998},{"$f":"'Commercial Battery Storage'!AC134","v":0.41499999999999998},{"$f":"'Commercial Battery Storage'!AD134","v":0.41499999999999998},{"$f":"'Commercial Battery Storage'!AE134","v":0.41499999999999998},{"$f":"'Commercial Battery Storage'!AF134","v":0.41499999999999998},{"$f":"'Commercial Battery Storage'!AG134","v":0.41499999999999998},{"$f":"'Commercial Battery Storage'!AH134","v":0.41499999999999998},{"$f":"'Commercial Battery Storage'!AI134","v":0.41499999999999998},{"$f":"'Commercial Battery Storage'!AJ134","v":0.41499999999999998},{"$f":"'Commercial Battery Storage'!AK134","v":0.41499999999999998}]
["RM3Co8Hr Bae","RD","Moderate",30,"Commercial Battery Storage","8Hr Battery Storage",{"$f":"'Commercial Battery Storage'!F135","v":0.41499999999999998},{"$f":"'Commercial Battery Storage'!G135","v":0.41499999999999998},{"$f":"'Commercial Battery Storage'!H135","v":0.41499999999999998},{"$f":"'Commercial Battery Storage'!I135","v":0.41499999999999998},{"$f":"'Commercial Battery Storage'!J135","v":0.41499999999999998},{"$f":"'Commercial Battery Storage'!K135","v":0.41499999999999998},{"$f":"'Commercial Battery Storage'!L135","v":0.41499999999999998},{"$f":"'Commercial Battery Storage'!M135","v":0.41499999999999998},{"$f":"'Commercial Battery Storage'!N135","v":0.41499999999999998},{"$f":"'Commercial Battery Storage'!O135","v":0.41499999999999998},{"$f":"'Commercial Battery Storage'!P135","v":0.41499999999999998},{"$f":"'Commercial Battery Storage'!Q135","v":0.41499999999999998},{"$f":"'Commercial Battery Storage'!R135","v":0.41499999999999998},{"$f":"'Commercial Battery Storage'!S135","v":0.41499999999999998},{"$f":"'Commercial Battery Storage'!T135","v":0.41499999999999998},{"$f":"'Commercial Battery Storage'!U135","v":0.41499999999999998},{"$f":"'Commercial Battery Storage'!V135","v":0.41499999999999998},{"$f":"'Commercial Battery Storage'!W135","v":0.41499999999999998},{"$f":"'Commercial Battery Storage'!X135","v":0.41499999999999998},{"$f":"'Commercial Battery Storage'!Y135","v":0.41499999999999998},{"$f":"'Commercial Battery Storage'!Z135","v":0.41499999999999998},{"$f":"'Commercial Battery Storage'!AA135","v":0.41499999999999998},{"$f":"'Commercial Battery Storage'!AB135","v":0.41499999999999998},{"$f":"'Commercial Battery Storage'!AC135","v":0.41499999999999998},{"$f":"'Commercial Battery Storage'!AD135","v":0.41499999999999998},{"$f":"'Commercial Battery Storage'!AE135","v":0.41499999999999998},{"$f":"'Commercial Battery Storage'!AF135","v":0.41499999999999998},{"$f":"'Commercial Battery Storage'!AG135","v":0.41499999999999998},{"$f":"'Commercial Battery Storage'!AH135","v":0.41499999999999998},{"$f":"'Commercial Battery Storage'!AI135","v":0.41499999999999998},{"$f":"'Commercial Battery Storage'!AJ135","v":0.41499999999999998},{"$f":"'Commercial Battery Storage'!AK135","v":0.41499999999999998}]
["RC3Co8Hr Bae","RD","Conservative",30,"Commercial Battery Storage","8Hr Battery Storage",{"$f":"'Commercial Battery Storage'!F136","v":0.41499999999999998},{"$f":"'Commercial Battery Storage'!G136","v":0.41499999999999998},{"$f":"'Commercial Battery Storage'!H136","v":0.41499999999999998},{"$f":"'Commercial Battery Storage'!I136","v":0.41499999999999998},{"$f":"'Commercial Battery Storage'!J136","v":0.41499999999999998},{"$f":"'Commercial Battery Storage'!K136","v":0.41499999999999998},{"$f":"'Commercial Battery Storage'!L136","v":0.41499999999999998},{"$f":"'Commercial Battery Storage'!M136","v":0.41499999999999998},{"$f":"'Commercial Battery Storage'!N136","v":0.41499999999999998},{"$f":"'Commercial Battery Storage'!O136","v":0.41499999999999998},{"$f":"'Commercial Battery Storage'!P136","v":0.41499999999999998},{"$f":"'Commercial Battery Storage'!Q136","v":0.41499999999999998},{"$f":"'Commercial Battery Storage'!R136","v":0.41499999999999998},{"$f":"'Commercial Battery Storage'!S136","v":0.41499999999999998},{"$f":"'Commercial Battery Storage'!T136","v":0.41499999999999998},{"$f":"'Commercial Battery Storage'!U136","v":0.41499999999999998},{"$f":"'Commercial Battery Storage'!V136","v":0.41499999999999998},{"$f":"'Commercial Battery Storage'!W136","v":0.41499999999999998},{"$f":"'Commercial Battery Storage'!X136","v":0.41499999999999998},{"$f":"'Commercial Battery Storage'!Y136","v":0.41499999999999998},{"$f":"'Commercial Battery Storage'!Z136","v":0.41499999999999998},{"$f":"'Commercial Battery Storage'!AA136","v":0.41499999999999998},{"$f":"'Commercial Battery Storage'!AB136","v":0.41499999999999998},{"$f":"'Commercial Battery Storage'!AC136","v":0.41499999999999998},{"$f":"'Commercial Battery Storage'!AD136","v":0.41499999999999998},{"$f":"'Commercial Battery Storage'!AE136","v":0.41499999999999998},{"$f":"'Commercial Battery Storage'!AF136","v":0.41499999999999998},{"$f":"'Commercial Battery Storage'!AG136","v":0.41499999999999998},{"$f":"'Commercial Battery Storage'!AH136","v":0.41499999999999998},{"$f":"'Commercial Battery Storage'!AI136","v":0.41499999999999998},{"$f":"'Commercial Battery Storage'!AJ136","v":0.41499999999999998},{"$f":"'Commercial Battery Storage'!AK136","v":0.41499999999999998}]
[{"$f":"_xlfn.CONCAT(LEFT(B261,1), LEFT(C261,1), LEFT(D261,1),LEFT(E261,2),LEFT(F261,6),RIGHT(F261,1))","v":"RA3Re3kW/6ke"},"RD","Advanced",30,"Residential Battery Storage","3kW/6kWh Battery Storage",{"$f":"'Residential Battery Storage'!F77","v":8.3000000000000004E-2},{"$f":"'Residential Battery Storage'!G77","v":8.3000000000000004E-2},{"$f":"'Residential Battery Storage'!H77","v":8.3000000000000004E-2},{"$f":"'Residential Battery Storage'!I77","v":8.3000000000000004E-2},{"$f":"'Residential Battery Storage'!J77","v":8.3000000000000004E-2},{"$f":"'Residential Battery Storage'!K77","v":8.3000000000000004E-2},{"$f":"'Residential Battery Storage'!L77","v":8.3000000000000004E-2},{"$f":"'Residential Battery Storage'!M77","v":8.3000000000000004E-2},{"$f":"'Residential Battery Storage'!N77","v":8.3000000000000004E-2},{"$f":"'Residential Battery Storage'!O77","v":8.3000000000000004E-2},{"$f":"'Residential Battery Storage'!P77","v":8.3000000000000004E-2},{"$f":"'Residential Battery Storage'!Q77","v":8.3000000000000004E-2},{"$f":"'Residential Battery Storage'!R77","v":8.3000000000000004E-2},{"$f":"'Residential Battery Storage'!S77","v":8.3000000000000004E-2},{"$f":"'Residential Battery Storage'!T77","v":8.3000000000000004E-2},{"$f":"'Residential Battery Storage'!U77","v":8.3000000000000004E-2},{"$f":"'Residential Battery Storage'!V77","v":8.3000000000000004E-2},{"$f":"'Residential Battery Storage'!W77","v":8.3000000000000004E-2},{"$f":"'Residential Battery Storage'!X77","v":8.3000000000000004E-2},{"$f":"'Residential Battery Storage'!Y77","v":8.3000000000000004E-2},{"$f":"'Residential Battery Storage'!Z77","v":8.3000000000000004E-2},{"$f":"'Residential Battery Storage'!AA77","v":8.3000000000000004E-2},{"$f":"'Residential Battery Storage'!AB77","v":8.3000000000000004E-2},{"$f":"'Residential Battery Storage'!AC77","v":8.3000000000000004E-2},{"$f":"'Residential Battery Storage'!AD77","v":8.3000000000000004E-2},{"$f":"'Residential Battery Storage'!AE77","v":8.3000000000000004E-2},{"$f":"'Residential Battery Storage'!AF77","v":8.3000000000000004E-2},{"$f":"'Residential Battery Storage'!AG77","v":8.3000000000000004E-2},{"$f":"'Residential Battery Storage'!AH77","v":8.3000000000000004E-2},{"$f":"'Residential Battery Storage'!AI77","v":8.3000000000000004E-2},{"$f":"'Residential Battery Storage'!AJ77","v":8.3000000000000004E-2},{"$f":"'Residential Battery Storage'!AK77","v":8.3000000000000004E-2}]
["RM3Re3kW/6ke","RD","Moderate",30,"Residential Battery Storage","3kW/6kWh Battery Storage",{"$f":"'Residential Battery Storage'!F78","v":8.3000000000000004E-2},{"$f":"'Residential Battery Storage'!G78","v":8.3000000000000004E-2},{"$f":"'Residential Battery Storage'!H78","v":8.3000000000000004E-2},{"$f":"'Residential Battery Storage'!I78","v":8.3000000000000004E-2},{"$f":"'Residential Battery Storage'!J78","v":8.3000000000000004E-2},{"$f":"'Residential Battery Storage'!K78","v":8.3000000000000004E-2},{"$f":"'Residential Battery Storage'!L78","v":8.3000000000000004E-2},{"$f":"'Residential Battery Storage'!M78","v":8.3000000000000004E-2},{"$f":"'Residential Battery Storage'!N78","v":8.3000000000000004E-2},{"$f":"'Residential Battery Storage'!O78","v":8.3000000000000004E-2},{"$f":"'Residential Battery Storage'!P78","v":8.3000000000000004E-2},{"$f":"'Residential Battery Storage'!Q78","v":8.3000000000000004E-2},{"$f":"'Residential Battery Storage'!R78","v":8.3000000000000004E-2},{"$f":"'Residential Battery Storage'!S78","v":8.3000000000000004E-2},{"$f":"'Residential Battery Storage'!T78","v":8.3000000000000004E-2},{"$f":"'Residential Battery Storage'!U78","v":8.3000000000000004E-2},{"$f":"'Residential Battery Storage'!V78","v":8.3000000000000004E-2},{"$f":"'Residential Battery Storage'!W78","v":8.3000000000000004E-2},{"$f":"'Residential Battery Storage'!X78","v":8.3000000000000004E-2},{"$f":"'Residential Battery Storage'!Y78","v":8.3000000000000004E-2},{"$f":"'Residential Battery Storage'!Z78","v":8.3000000000000004E-2},{"$f":"'Residential Battery Storage'!AA78","v":8.3000000000000004E-2},{"$f":"'Residential Battery Storage'!AB78","v":8.3000000000000004E-2},{"$f":"'Residential Battery Storage'!AC78","v":8.3000000000000004E-2},{"$f":"'Residential Battery Storage'!AD78","v":8.3000000000000004E-2},{"$f":"'Residential Battery Storage'!AE78","v":8.3000000000000004E-2},{"$f":"'Residential Battery Storage'!AF78","v":8.3000000000000004E-2},{"$f":"'Residential Battery Storage'!AG78","v":8.3000000000000004E-2},{"$f":"'Residential Battery Storage'!AH78","v":8.3000000000000004E-2},{"$f":"'Residential Battery Storage'!AI78","v":8.3000000000000004E-2},{"$f":"'Residential Battery Storage'!AJ78","v":8.3000000000000004E-2},{"$f":"'Residential Battery Storage'!AK78","v":8.3000000000000004E-2}]
["RC3Re3kW/6ke","RD","Conservative",30,"Residential Battery Storage","3kW/6kWh Battery Storage",{"$f":"'Residential Battery Storage'!F79","v":8.3000000000000004E-2},{"$f":"'Residential Battery Storage'!G79","v":8.3000000000000004E-2},{"$f":"'Residential Battery Storage'!H79","v":8.3000000000000004E-2},{"$f":"'Residential Battery Storage'!I79","v":8.3000000000000004E-2},{"$f":"'Residential Battery Storage'!J79","v":8.3000000000000004E-2},{"$f":"'Residential Battery Storage'!K79","v":8.3000000000000004E-2},{"$f":"'Residential Battery Storage'!L79","v":8.3000000000000004E-2},{"$f":"'Residential Battery Storage'!M79","v":8.3000000000000004E-2},{"$f":"'Residential Battery Storage'!N79","v":8.3000000000000004E-2},{"$f":"'Residential Battery Storage'!O79","v":8.3000000000000004E-2},{"$f":"'Residential Battery Storage'!P79","v":8.3000000000000004E-2},{"$f":"'Residential Battery Storage'!Q79","v":8.3000000000000004E-2},{"$f":"'Residential Battery Storage'!R79","v":8.3000000000000004E-2},{"$f":"'Residential Battery Storage'!S79","v":8.3000000000000004E-2},{"$f":"'Residential Battery Storage'!T79","v":8.3000000000000004E-2},{"$f":"'Residential Battery Storage'!U79","v":8.3000000000000004E-2},{"$f":"'Residential Battery Storage'!V79","v":8.3000000000000004E-2},{"$f":"'Residential Battery Storage'!W79","v":8.3000000000000004E-2},{"$f":"'Residential Battery Storage'!X79","v":8.3000000000000004E-2},{"$f":"'Residential Battery Storage'!Y79","v":8.3000000000000004E-2},{"$f":"'Residential Battery Storage'!Z79","v":8.3000000000000004E-2},{"$f":"'Residential Battery Storage'!AA79","v":8.3000000000000004E-2},{"$f":"'Residential Battery Storage'!AB79","v":8.3000000000000004E-2},{"$f":"'Residential Battery Storage'!AC79","v":8.3000000000000004E-2},{"$f":"'Residential Battery Storage'!AD79","v":8.3000000000000004E-2},{"$f":"'Residential Battery Storage'!AE79","v":8.3000000000000004E-2},{"$f":"'Residential Battery Storage'!AF79","v":8.3000000000000004E-2},{"$f":"'Residential Battery Storage'!AG79","v":8.3000000000000004E-2},{"$f":"'Residential Battery Storage'!AH79","v":8.3000000000000004E-2},{"$f":"'Residential Battery Storage'!AI79","v":8.3000000000000004E-2},{"$f":"'Residential Battery Storage'!AJ79","v":8.3000000000000004E-2},{"$f":"'Residential Battery Storage'!AK79","v":8.3000000000000004E-2}]
["RA3Re5kW/20e","RD","Advanced",30,"Residential Battery Storage","5kW/20kWh Battery Storage",{"$f":"'Residential Battery Storage'!F80","v":0.16699999999999998},{"$f":"'Residential Battery Storage'!G80","v":0.16699999999999998},{"$f":"'Residential Battery Storage'!H80","v":0.16699999999999998},{"$f":"'Residential Battery Storage'!I80","v":0.16699999999999998},{"$f":"'Residential Battery Storage'!J80","v":0.16699999999999998},{"$f":"'Residential Battery Storage'!K80","v":0.16699999999999998},{"$f":"'Residential Battery Storage'!L80","v":0.16699999999999998},{"$f":"'Residential Battery Storage'!M80","v":0.16699999999999998},{"$f":"'Residential Battery Storage'!N80","v":0.16699999999999998},{"$f":"'Residential Battery Storage'!O80","v":0.16699999999999998},{"$f":"'Residential Battery Storage'!P80","v":0.16699999999999998},{"$f":"'Residential Battery Storage'!Q80","v":0.16699999999999998},{"$f":"'Residential Battery Storage'!R80","v":0.16699999999999998},{"$f":"'Residential Battery Storage'!S80","v":0.16699999999999998},{"$f":"'Residential Battery Storage'!T80","v":0.16699999999999998},{"$f":"'Residential Battery Storage'!U80","v":0.16699999999999998},{"$f":"'Residential Battery Storage'!V80","v":0.16699999999999998},{"$f":"'Residential Battery Storage'!W80","v":0.16699999999999998},{"$f":"'Residential Battery Storage'!X80","v":0.16699999999999998},{"$f":"'Residential Battery Storage'!Y80","v":0.16699999999999998},{"$f":"'Residential Battery Storage'!Z80","v":0.16699999999999998},{"$f":"'Residential Battery Storage'!AA80","v":0.16699999999999998},{"$f":"'Residential Battery Storage'!AB80","v":0.16699999999999998},{"$f":"'Residential Battery Storage'!AC80","v":0.16699999999999998},{"$f":"'Residential Battery Storage'!AD80","v":0.16699999999999998},{"$f":"'Residential Battery Storage'!AE80","v":0.16699999999999998},{"$f":"'Residential Battery Storage'!AF80","v":0.16699999999999998},{"$f":"'Residential Battery Storage'!AG80","v":0.16699999999999998},{"$f":"'Residential Battery Storage'!AH80","v":0.16699999999999998},{"$f":"'Residential Battery Storage'!AI80","v":0.16699999999999998},{"$f":"'Residential Battery Storage'!AJ80","v":0.16699999999999998},{"$f":"'Residential Battery Storage'!AK80","v":0.16699999999999998}]
["RM3Re5kW/20e","RD","Moderate",30,"Residential Battery Storage","5kW/20kWh Battery Storage",{"$f":"'Residential Battery Storage'!F81","v":0.16699999999999998},{"$f":"'Residential Battery Storage'!G81","v":0.16699999999999998},{"$f":"'Residential Battery Storage'!H81","v":0.16699999999999998},{"$f":"'Residential Battery Storage'!I81","v":0.16699999999999998},{"$f":"'Residential Battery Storage'!J81","v":0.16699999999999998},{"$f":"'Residential Battery Storage'!K81","v":0.16699999999999998},{"$f":"'Residential Battery Storage'!L81","v":0.16699999999999998},{"$f":"'Residential Battery Storage'!M81","v":0.16699999999999998},{"$f":"'Residential Battery Storage'!N81","v":0.16699999999999998},{"$f":"'Residential Battery Storage'!O81","v":0.16699999999999998},{"$f":"'Residential Battery Storage'!P81","v":0.16699999999999998},{"$f":"'Residential Battery Storage'!Q81","v":0.16699999999999998},{"$f":"'Residential Battery Storage'!R81","v":0.16699999999999998},{"$f":"'Residential Battery Storage'!S81","v":0.16699999999999998},{"$f":"'Residential Battery Storage'!T81","v":0.16699999999999998},{"$f":"'Residential Battery Storage'!U81","v":0.16699999999999998},{"$f":"'Residential Battery Storage'!V81","v":0.16699999999999998},{"$f":"'Residential Battery Storage'!W81","v":0.16699999999999998},{"$f":"'Residential Battery Storage'!X81","v":0.16699999999999998},{"$f":"'Residential Battery Storage'!Y81","v":0.16699999999999998},{"$f":"'Residential Battery Storage'!Z81","v":0.16699999999999998},{"$f":"'Residential Battery Storage'!AA81","v":0.16699999999999998},{"$f":"'Residential Battery Storage'!AB81","v":0.16699999999999998},{"$f":"'Residential Battery Storage'!AC81","v":0.16699999999999998},{"$f":"'Residential Battery Storage'!AD81","v":0.16699999999999998},{"$f":"'Residential Battery Storage'!AE81","v":0.16699999999999998},{"$f":"'Residential Battery Storage'!AF81","v":0.16699999999999998},{"$f":"'Residential Battery Storage'!AG81","v":0.16699999999999998},{"$f":"'Residential Battery Storage'!AH81","v":0.16699999999999998},{"$f":"'Residential Battery Storage'!AI81","v":0.16699999999999998},{"$f":"'Residential Battery Storage'!AJ81","v":0.16699999999999998},{"$f":"'Residential Battery Storage'!AK81","v":0.16699999999999998}]
["RC3Re5kW/20e","RD","Conservative",30,"Residential Battery Storage","5kW/20kWh Battery Storage",{"$f":"'Residential Battery Storage'!F82","v":0.16699999999999998},{"$f":"'Residential Battery Storage'!G82","v":0.16699999999999998},{"$f":"'Residential Battery Storage'!H82","v":0.16699999999999998},{"$f":"'Residential Battery Storage'!I82","v":0.16699999999999998},{"$f":"'Residential Battery Storage'!J82","v":0.16699999999999998},{"$f":"'Residential Battery Storage'!K82","v":0.16699999999999998},{"$f":"'Residential Battery Storage'!L82","v":0.16699999999999998},{"$f":"'Residential Battery Storage'!M82","v":0.16699999999999998},{"$f":"'Residential Battery Storage'!N82","v":0.16699999999999998},{"$f":"'Residential Battery Storage'!O82","v":0.16699999999999998},{"$f":"'Residential Battery Storage'!P82","v":0.16699999999999998},{"$f":"'Residential Battery Storage'!Q82","v":0.16699999999999998},{"$f":"'Residential Battery Storage'!R82","v":0.16699999999999998},{"$f":"'Residential Battery Storage'!S82","v":0.16699999999999998},{"$f":"'Residential Battery Storage'!T82","v":0.16699999999999998},{"$f":"'Residential Battery Storage'!U82","v":0.16699999999999998},{"$f":"'Residential Battery Storage'!V82","v":0.16699999999999998},{"$f":"'Residential Battery Storage'!W82","v":0.16699999999999998},{"$f":"'Residential Battery Storage'!X82","v":0.16699999999999998},{"$f":"'Residential Battery Storage'!Y82","v":0.16699999999999998},{"$f":"'Residential Battery Storage'!Z82","v":0.16699999999999998},{"$f":"'Residential Battery Storage'!AA82","v":0.16699999999999998},{"$f":"'Residential Battery Storage'!AB82","v":0.16699999999999998},{"$f":"'Residential Battery Storage'!AC82","v":0.16699999999999998},{"$f":"'Residential Battery Storage'!AD82","v":0.16699999999999998},{"$f":"'Residential Battery Storage'!AE82","v":0.16699999999999998},{"$f":"'Residential Battery Storage'!AF82","v":0.16699999999999998},{"$f":"'Residential Battery Storage'!AG82","v":0.16699999999999998},{"$f":"'Residential Battery Storage'!AH82","v":0.16699999999999998},{"$f":"'Residential Battery Storage'!AI82","v":0.16699999999999998},{"$f":"'Residential Battery Storage'!AJ82","v":0.16699999999999998},{"$f":"'Residential Battery Storage'!AK82","v":0.16699999999999998}]
["RA3UtClass10","RD","Advanced",30,"Utility-Scale PV-Plus-Battery","Class10",{"$f":"'Utility-Scale PV-Plus-Battery'!L96","v":0.20416994978938119},{"$f":"'Utility-Scale PV-Plus-Battery'!M96","v":0.20766878140752154},{"$f":"'Utility-Scale PV-Plus-Battery'!N96","v":0.21116761302566189},{"$f":"'Utility-Scale PV-Plus-Battery'!O96","v":0.21466644464380225},{"$f":"'Utility-Scale PV-Plus-Battery'!P96","v":0.2181652762619426},{"$f":"'Utility-Scale PV-Plus-Battery'!Q96","v":0.22166410788008295},{"$f":"'Utility-Scale PV-Plus-Battery'!R96","v":0.2251629394982233},{"$f":"'Utility-Scale PV-Plus-Battery'!S96","v":0.22866177111636365},{"$f":"'Utility-Scale PV-Plus-Battery'!T96","v":0.23216060273450401},{"$f":"'Utility-Scale PV-Plus-Battery'!U96","v":0.23565943435264436},{"$f":"'Utility-Scale PV-Plus-Battery'!V96","v":0.23915826597078471},{"$f":"'Utility-Scale PV-Plus-Battery'!W96","v":0.24265709758892515},{"$f":"'Utility-Scale PV-Plus-Battery'!X96","v":0.24315957553720691},{"$f":"'Utility-Scale PV-Plus-Battery'!Y96","v":0.24366205348548867},{"$f":"'Utility-Scale PV-Plus-Battery'!Z96","v":0.24416453143377043},{"$f":"'Utility-Scale PV-Plus-Battery'!AA96","v":0.24466700938205219},{"$f":"'Utility-Scale PV-Plus-Battery'!AB96","v":0.24516948733033395},{"$f":"'Utility-Scale PV-Plus-Battery'!AC96","v":0.24567196527861571},{"$f":"'Utility-Scale PV-Plus-Battery'!AD96","v":0.24617444322689747},{"$f":"'Utility-Scale PV-Plus-Battery'!AE96","v":0.24667692117517923},{"$f":"'Utility-Scale PV-Plus-Battery'!AF96","v":0.24717939912346099},{"$f":"'Utility-Scale PV-Plus-Battery'!AG96","v":0.24768187707174275},{"$f":"'Utility-Scale PV-Plus-Battery'!AH96","v":0.24818435502002451},{"$f":"'Utility-Scale PV-Plus-Battery'!AI96","v":0.24868683296830627},{"$f":"'Utility-Scale PV-Plus-Battery'!AJ96","v":0.24918931091658802},{"$f":"'Utility-Scale PV-Plus-Battery'!AK96","v":0.24969178886486978},{"$f":"'Utility-Scale PV-Plus-Battery'!AL96","v":0.25019426681315154},{"$f":"'Utility-Scale PV-Plus-Battery'!AM96","v":0.25069674476143328},{"$f":"'Utility-Scale PV-Plus-Battery'!AN96","v":0.25119922270971506},{"$f":"'Utility-Scale PV-Plus-Battery'!AO96","v":0.2517017006579968},{"$f":"'Utility-Scale PV-Plus-Battery'!AP96","v":0.25220417860627858},{"$f":"'Utility-Scale PV-Plus-Battery'!AQ96","v":0.25270665655456059}]
["RM3UtClass10","RD","Moderate",30,"Utility-Scale PV-Plus-Battery","Class10",{"$f":"'Utility-Scale PV-Plus-Battery'!L97","v":0.20416994978938119},{"$f":"'Utility-Scale PV-Plus-Battery'!M97","v":0.2062492114291492},{"$f":"'Utility-Scale PV-Plus-Battery'!N97","v":0.20832847306891722},{"$f":"'Utility-Scale PV-Plus-Battery'!O97","v":0.21040773470868523},{"$f":"'Utility-Scale PV-Plus-Battery'!P97","v":0.21248699634845325},{"$f":"'Utility-Scale PV-Plus-Battery'!Q97","v":0.21456625798822127},{"$f":"'Utility-Scale PV-Plus-Battery'!R97","v":0.21664551962798928},{"$f":"'Utility-Scale PV-Plus-Battery'!S97","v":0.2187247812677573},{"$f":"'Utility-Scale PV-Plus-Battery'!T97","v":0.22080404290752531},{"$f":"'Utility-Scale PV-Plus-Battery'!U97","v":0.22288330454729333},{"$f":"'Utility-Scale PV-Plus-Battery'!V97","v":0.22496256618706134},{"$f":"'Utility-Scale PV-Plus-Battery'!W97","v":0.22704182782682927},{"$f":"'Utility-Scale PV-Plus-Battery'!X97","v":0.22782259131493407},{"$f":"'Utility-Scale PV-Plus-Battery'!Y97","v":0.22860335480303887},{"$f":"'Utility-Scale PV-Plus-Battery'!Z97","v":0.22938411829114366},{"$f":"'Utility-Scale PV-Plus-Battery'!AA97","v":0.23016488177924846},{"$f":"'Utility-Scale PV-Plus-Battery'!AB97","v":0.23094564526735326},{"$f":"'Utility-Scale PV-Plus-Battery'!AC97","v":0.23172640875545805},{"$f":"'Utility-Scale PV-Plus-Battery'!AD97","v":0.23250717224356285},{"$f":"'Utility-Scale PV-Plus-Battery'!AE97","v":0.23328793573166764},{"$f":"'Utility-Scale PV-Plus-Battery'!AF97","v":0.23406869921977244},{"$f":"'Utility-Scale PV-Plus-Battery'!AG97","v":0.23484946270787724},{"$f":"'Utility-Scale PV-Plus-Battery'!AH97","v":0.23563022619598203},{"$f":"'Utility-Scale PV-Plus-Battery'!AI97","v":0.23641098968408683},{"$f":"'Utility-Scale PV-Plus-Battery'!AJ97","v":0.23719175317219163},{"$f":"'Utility-Scale PV-Plus-Battery'!AK97","v":0.23797251666029642},{"$f":"'Utility-Scale PV-Plus-Battery'!AL97","v":0.23875328014840122},{"$f":"'Utility-Scale PV-Plus-Battery'!AM97","v":0.23953404363650602},{"$f":"'Utility-Scale PV-Plus-Battery'!AN97","v":0.24031480712461081},{"$f":"'Utility-Scale PV-Plus-Battery'!AO97","v":0.24109557061271561},{"$f":"'Utility-Scale PV-Plus-Battery'!AP97","v":0.24187633410082041},{"$f":"'Utility-Scale PV-Plus-Battery'!AQ97","v":0.24265709758892515}]
["RC3UtClass10","RD","Conservative",30,"Utility-Scale PV-Plus-Battery","Class10",{"$f":"'Utility-Scale PV-Plus-Battery'!L98","v":0.20416994978938119},{"$f":"'Utility-Scale PV-Plus-Battery'!M98","v":0.20416994978938119},{"$f":"'Utility-Scale PV-Plus-Battery'!N98","v":0.20416994978938119},{"$f":"'Utility-Scale PV-Plus-Battery'!O98","v":0.20416994978938119},{"$f":"'Utility-Scale PV-Plus-Battery'!P98","v":0.20416994978938119},{"$f":"'Utility-Scale PV-Plus-Battery'!Q98","v":0.20416994978938119},{"$f":"'Utility-Scale PV-Plus-Battery'!R98","v":0.20416994978938119},{"$f":"'Utility-Scale PV-Plus-Battery'!S98","v":0.20416994978938119},{"$f":"'Utility-Scale PV-Plus-Battery'!T98","v":0.20416994978938119},{"$f":"'Utility-Scale PV-Plus-Battery'!U98","v":0.20416994978938119},{"$f":"'Utility-Scale PV-Plus-Battery'!V98","v":0.20416994978938119},{"$f":"'Utility-Scale PV-Plus-Battery'!W98","v":0.20416994978938119},{"$f":"'Utility-Scale PV-Plus-Battery'!X98","v":0.2053135436912536},{"$f":"'Utility-Scale PV-Plus-Battery'!Y98","v":0.20645713759312601},{"$f":"'Utility-Scale PV-Plus-Battery'!Z98","v":0.20760073149499841},{"$f":"'Utility-Scale PV-Plus-Battery'!AA98","v":0.20874432539687082},{"$f":"'Utility-Scale PV-Plus-Battery'!AB98","v":0.20988791929874323},{"$f":"'Utility-Scale PV-Plus-Battery'!AC98","v":0.21103151320061564},{"$f":"'Utility-Scale PV-Plus-Battery'!AD98","v":0.21217510710248805},{"$f":"'Utility-Scale PV-Plus-Battery'!AE98","v":0.21331870100436046},{"$f":"'Utility-Scale PV-Plus-Battery'!AF98","v":0.21446229490623286},{"$f":"'Utility-Scale PV-Plus-Battery'!AG98","v":0.21560588880810527},{"$f":"'Utility-Scale PV-Plus-Battery'!AH98","v":0.21674948270997768},{"$f":"'Utility-Scale PV-Plus-Battery'!AI98","v":0.21789307661185009},{"$f":"'Utility-Scale PV-Plus-Battery'!AJ98","v":0.2190366705137225},{"$f":"'Utility-Scale PV-Plus-Battery'!AK98","v":0.22018026441559491},{"$f":"'Utility-Scale PV-Plus-Battery'!AL98","v":0.22132385831746731},{"$f":"'Utility-Scale PV-Plus-Battery'!AM98","v":0.22246745221933972},{"$f":"'Utility-Scale PV-Plus-Battery'!AN98","v":0.22361104612121213},{"$f":"'Utility-Scale PV-Plus-Battery'!AO98","v":0.22475464002308454},{"$f":"'Utility-Scale PV-Plus-Battery'!AP98","v":0.22589823392495695},{"$f":"'Utility-Scale PV-Plus-Battery'!AQ98","v":0.22704182782682927}]
["RA3UtClass99","RD","Advanced",30,"Utility-Scale PV-Plus-Battery","Class9",{"$f":"'Utility-Scale PV-Plus-Battery'!L99","v":0.22124859094603511},{"$f":"'Utility-Scale PV-Plus-Battery'!M99","v":0.22505759359767363},{"$f":"'Utility-Scale PV-Plus-Battery'!N99","v":0.22886659624931216},{"$f":"'Utility-Scale PV-Plus-Battery'!O99","v":0.23267559890095069},{"$f":"'Utility-Scale PV-Plus-Battery'!P99","v":0.23648460155258921},{"$f":"'Utility-Scale PV-Plus-Battery'!Q99","v":0.24029360420422774},{"$f":"'Utility-Scale PV-Plus-Battery'!R99","v":0.24410260685586627},{"$f":"'Utility-Scale PV-Plus-Battery'!S99","v":0.24791160950750479},{"$f":"'Utility-Scale PV-Plus-Battery'!T99","v":0.25172061215914332},{"$f":"'Utility-Scale PV-Plus-Battery'!U99","v":0.25552961481078185},{"$f":"'Utility-Scale PV-Plus-Battery'!V99","v":0.25933861746242037},{"$f":"'Utility-Scale PV-Plus-Battery'!W99","v":0.26314762011405896},{"$f":"'Utility-Scale PV-Plus-Battery'!X99","v":0.26369464267652581},{"$f":"'Utility-Scale PV-Plus-Battery'!Y99","v":0.26424166523899267},{"$f":"'Utility-Scale PV-Plus-Battery'!Z99","v":0.26478868780145953},{"$f":"'Utility-Scale PV-Plus-Battery'!AA99","v":0.26533571036392639},{"$f":"'Utility-Scale PV-Plus-Battery'!AB99","v":0.26588273292639325},{"$f":"'Utility-Scale PV-Plus-Battery'!AC99","v":0.26642975548886011},{"$f":"'Utility-Scale PV-Plus-Battery'!AD99","v":0.26697677805132697},{"$f":"'Utility-Scale PV-Plus-Battery'!AE99","v":0.26752380061379383},{"$f":"'Utility-Scale PV-Plus-Battery'!AF99","v":0.26807082317626069},{"$f":"'Utility-Scale PV-Plus-Battery'!AG99","v":0.26861784573872755},{"$f":"'Utility-Scale PV-Plus-Battery'!AH99","v":0.2691648683011944},{"$f":"'Utility-Scale PV-Plus-Battery'!AI99","v":0.26971189086366126},{"$f":"'Utility-Scale PV-Plus-Battery'!AJ99","v":0.27025891342612812},{"$f":"'Utility-Scale PV-Plus-Battery'!AK99","v":0.27080593598859498},{"$f":"'Utility-Scale PV-Plus-Battery'!AL99","v":0.27135295855106184},{"$f":"'Utility-Scale PV-Plus-Battery'!AM99","v":0.2718999811135287},{"$f":"'Utility-Scale PV-Plus-Battery'!AN99","v":0.27244700367599556},{"$f":"'Utility-Scale PV-Plus-Battery'!AO99","v":0.27299402623846242},{"$f":"'Utility-Scale PV-Plus-Battery'!AP99","v":0.27354104880092928},{"$f":"'Utility-Scale PV-Plus-Battery'!AQ99","v":0.27408807136339586}]
["RM3UtClass99","RD","Moderate",30,"Utility-Scale PV-Plus-Battery","Class9",{"$f":"'Utility-Scale PV-Plus-Battery'!L100","v":0.22124859094603511},{"$f":"'Utility-Scale PV-Plus-Battery'!M100","v":0.2235121788987289},{"$f":"'Utility-Scale PV-Plus-Battery'!N100","v":0.2257757668514227},{"$f":"'Utility-Scale PV-Plus-Battery'!O100","v":0.2280393548041165},{"$f":"'Utility-Scale PV-Plus-Battery'!P100","v":0.23030294275681029},{"$f":"'Utility-Scale PV-Plus-Battery'!Q100","v":0.23256653070950409},{"$f":"'Utility-Scale PV-Plus-Battery'!R100","v":0.23483011866219788},{"$f":"'Utility-Scale PV-Plus-Battery'!S100","v":0.23709370661489168},{"$f":"'Utility-Scale PV-Plus-Battery'!T100","v":0.23935729456758548},{"$f":"'Utility-Scale PV-Plus-Battery'!U100","v":0.24162088252027927},{"$f":"'Utility-Scale PV-Plus-Battery'!V100","v":0.24388447047297307},{"$f":"'Utility-Scale PV-Plus-Battery'!W100","v":0.24614805842566673},{"$f":"'Utility-Scale PV-Plus-Battery'!X100","v":0.24699803651008634},{"$f":"'Utility-Scale PV-Plus-Battery'!Y100","v":0.24784801459450595},{"$f":"'Utility-Scale PV-Plus-Battery'!Z100","v":0.24869799267892556},{"$f":"'Utility-Scale PV-Plus-Battery'!AA100","v":0.24954797076334517},{"$f":"'Utility-Scale PV-Plus-Battery'!AB100","v":0.25039794884776478},{"$f":"'Utility-Scale PV-Plus-Battery'!AC100","v":0.2512479269321844},{"$f":"'Utility-Scale PV-Plus-Battery'!AD100","v":0.25209790501660401},{"$f":"'Utility-Scale PV-Plus-Battery'!AE100","v":0.25294788310102362},{"$f":"'Utility-Scale PV-Plus-Battery'!AF100","v":0.25379786118544323},{"$f":"'Utility-Scale PV-Plus-Battery'!AG100","v":0.25464783926986284},{"$f":"'Utility-Scale PV-Plus-Battery'!AH100","v":0.25549781735428245},{"$f":"'Utility-Scale PV-Plus-Battery'!AI100","v":0.25634779543870206},{"$f":"'Utility-Scale PV-Plus-Battery'!AJ100","v":0.25719777352312168},{"$f":"'Utility-Scale PV-Plus-Battery'!AK100","v":0.25804775160754129},{"$f":"'Utility-Scale PV-Plus-Battery'!AL100","v":0.2588977296919609},{"$f":"'Utility-Scale PV-Plus-Battery'!AM100","v":0.25974770777638051},{"$f":"'Utility-Scale PV-Plus-Battery'!AN100","v":0.26059768586080012},{"$f":"'Utility-Scale PV-Plus-Battery'!AO100","v":0.26144766394521973},{"$f":"'Utility-Scale PV-Plus-Battery'!AP100","v":0.26229764202963934},{"$f":"'Utility-Scale PV-Plus-Battery'!AQ100","v":0.26314762011405896}]
["RC3UtClass99","RD","Conservative",30,"Utility-Scale PV-Plus-Battery","Class9",{"$f":"'Utility-Scale PV-Plus-Battery'!L101","v":0.22124859094603511},{"$f":"'Utility-Scale PV-Plus-Battery'!M101","v":0.22124859094603511},{"$f":"'Utility-Scale PV-Plus-Battery'!N101","v":0.22124859094603511},{"$f":"'Utility-Scale PV-Plus-Battery'!O101","v":0.22124859094603511},{"$f":"'Utility-Scale PV-Plus-Battery'!P101","v":0.22124859094603511},{"$f":"'Utility-Scale PV-Plus-Battery'!Q101","v":0.22124859094603511},{"$f":"'Utility-Scale PV-Plus-Battery'!R101","v":0.22124859094603511},{"$f":"'Utility-Scale PV-Plus-Battery'!S101","v":0.22124859094603511},{"$f":"'Utility-Scale PV-Plus-Battery'!T101","v":0.22124859094603511},{"$f":"'Utility-Scale PV-Plus-Battery'!U101","v":0.22124859094603511},{"$f":"'Utility-Scale PV-Plus-Battery'!V101","v":0.22124859094603511},{"$f":"'Utility-Scale PV-Plus-Battery'!W101","v":0.22124859094603511},{"$f":"'Utility-Scale PV-Plus-Battery'!X101","v":0.22249356432001668},{"$f":"'Utility-Scale PV-Plus-Battery'!Y101","v":0.22373853769399826},{"$f":"'Utility-Scale PV-Plus-Battery'!Z101","v":0.22498351106797984},{"$f":"'Utility-Scale PV-Plus-Battery'!AA101","v":0.22622848444196142},{"$f":"'Utility-Scale PV-Plus-Battery'!AB101","v":0.227473457815943},{"$f":"'Utility-Scale PV-Plus-Battery'!AC101","v":0.22871843118992458},{"$f":"'Utility-Scale PV-Plus-Battery'!AD101","v":0.22996340456390615},{"$f":"'Utility-Scale PV-Plus-Battery'!AE101","v":0.23120837793788773},{"$f":"'Utility-Scale PV-Plus-Battery'!AF101","v":0.23245335131186931},{"$f":"'Utility-Scale PV-Plus-Battery'!AG101","v":0.23369832468585089},{"$f":"'Utility-Scale PV-Plus-Battery'!AH101","v":0.23494329805983247},{"$f":"'Utility-Scale PV-Plus-Battery'!AI101","v":0.23618827143381405},{"$f":"'Utility-Scale PV-Plus-Battery'!AJ101","v":0.23743324480779562},{"$f":"'Utility-Scale PV-Plus-Battery'!AK101","v":0.2386782181817772},{"$f":"'Utility-Scale PV-Plus-Battery'!AL101","v":0.23992319155575878},{"$f":"'Utility-Scale PV-Plus-Battery'!AM101","v":0.24116816492974036},{"$f":"'Utility-Scale PV-Plus-Battery'!AN101","v":0.24241313830372194},{"$f":"'Utility-Scale PV-Plus-Battery'!AO101","v":0.24365811167770351},{"$f":"'Utility-Scale PV-Plus-Battery'!AP101","v":0.24490308505168509},{"$f":"'Utility-Scale PV-Plus-Battery'!AQ101","v":0.24614805842566673}]
["RA3UtClass88","RD","Advanced",30,"Utility-Scale PV-Plus-Battery","Class8",{"$f":"'Utility-Scale PV-Plus-Battery'!L102","v":0.23201110673707065},{"$f":"'Utility-Scale PV-Plus-Battery'!M102","v":0.23601557111281979},{"$f":"'Utility-Scale PV-Plus-Battery'!N102","v":0.24002003548856893},{"$f":"'Utility-Scale PV-Plus-Battery'!O102","v":0.24402449986431807},{"$f":"'Utility-Scale PV-Plus-Battery'!P102","v":0.24802896424006721},{"$f":"'Utility-Scale PV-Plus-Battery'!Q102","v":0.25203342861581635},{"$f":"'Utility-Scale PV-Plus-Battery'!R102","v":0.25603789299156549},{"$f":"'Utility-Scale PV-Plus-Battery'!S102","v":0.26004235736731462},{"$f":"'Utility-Scale PV-Plus-Battery'!T102","v":0.26404682174306371},{"$f":"'Utility-Scale PV-Plus-Battery'!U102","v":0.26805128611881285},{"$f":"'Utility-Scale PV-Plus-Battery'!V102","v":0.27205575049456199},{"$f":"'Utility-Scale PV-Plus-Battery'!W102","v":0.27606021487031113},{"$f":"'Utility-Scale PV-Plus-Battery'!X102","v":0.27663530829094374},{"$f":"'Utility-Scale PV-Plus-Battery'!Y102","v":0.27721040171157635},{"$f":"'Utility-Scale PV-Plus-Battery'!Z102","v":0.27778549513220896},{"$f":"'Utility-Scale PV-Plus-Battery'!AA102","v":0.27836058855284157},{"$f":"'Utility-Scale PV-Plus-Battery'!AB102","v":0.27893568197347418},{"$f":"'Utility-Scale PV-Plus-Battery'!AC102","v":0.27951077539410679},{"$f":"'Utility-Scale PV-Plus-Battery'!AD102","v":0.2800858688147394},{"$f":"'Utility-Scale PV-Plus-Battery'!AE102","v":0.28066096223537201},{"$f":"'Utility-Scale PV-Plus-Battery'!AF102","v":0.28123605565600462},{"$f":"'Utility-Scale PV-Plus-Battery'!AG102","v":0.28181114907663724},{"$f":"'Utility-Scale PV-Plus-Battery'!AH102","v":0.28238624249726985},{"$f":"'Utility-Scale PV-Plus-Battery'!AI102","v":0.28296133591790246},{"$f":"'Utility-Scale PV-Plus-Battery'!AJ102","v":0.28353642933853507},{"$f":"'Utility-Scale PV-Plus-Battery'!AK102","v":0.28411152275916768},{"$f":"'Utility-Scale PV-Plus-Battery'!AL102","v":0.28468661617980029},{"$f":"'Utility-Scale PV-Plus-Battery'!AM102","v":0.2852617096004329},{"$f":"'Utility-Scale PV-Plus-Battery'!AN102","v":0.28583680302106551},{"$f":"'Utility-Scale PV-Plus-Battery'!AO102","v":0.28641189644169812},{"$f":"'Utility-Scale PV-Plus-Battery'!AP102","v":0.28698698986233073},{"$f":"'Utility-Scale PV-Plus-Battery'!AQ102","v":0.28756208328296334}]
["RM3UtClass88","RD","Moderate",30,"Utility-Scale PV-Plus-Battery","Class8",{"$f":"'Utility-Scale PV-Plus-Battery'!L103","v":0.23201110673707065},{"$f":"'Utility-Scale PV-Plus-Battery'!M103","v":0.23439085234161569},{"$f":"'Utility-Scale PV-Plus-Battery'!N103","v":0.23677059794616073},{"$f":"'Utility-Scale PV-Plus-Battery'!O103","v":0.23915034355070577},{"$f":"'Utility-Scale PV-Plus-Battery'!P103","v":0.24153008915525082},{"$f":"'Utility-Scale PV-Plus-Battery'!Q103","v":0.24390983475979586},{"$f":"'Utility-Scale PV-Plus-Battery'!R103","v":0.2462895803643409},{"$f":"'Utility-Scale PV-Plus-Battery'!S103","v":0.24866932596888594},{"$f":"'Utility-Scale PV-Plus-Battery'!T103","v":0.25104907157343098},{"$f":"'Utility-Scale PV-Plus-Battery'!U103","v":0.253428817177976},{"$f":"'Utility-Scale PV-Plus-Battery'!V103","v":0.25580856278252107},{"$f":"'Utility-Scale PV-Plus-Battery'!W103","v":0.25818830838706602},{"$f":"'Utility-Scale PV-Plus-Battery'!X103","v":0.25908190371122825},{"$f":"'Utility-Scale PV-Plus-Battery'!Y103","v":0.25997549903539052},{"$f":"'Utility-Scale PV-Plus-Battery'!Z103","v":0.26086909435955274},{"$f":"'Utility-Scale PV-Plus-Battery'!AA103","v":0.26176268968371502},{"$f":"'Utility-Scale PV-Plus-Battery'!AB103","v":0.2626562850078773},{"$f":"'Utility-Scale PV-Plus-Battery'!AC103","v":0.26354988033203958},{"$f":"'Utility-Scale PV-Plus-Battery'!AD103","v":0.26444347565620185},{"$f":"'Utility-Scale PV-Plus-Battery'!AE103","v":0.26533707098036413},{"$f":"'Utility-Scale PV-Plus-Battery'!AF103","v":0.26623066630452641},{"$f":"'Utility-Scale PV-Plus-Battery'!AG103","v":0.26712426162868869},{"$f":"'Utility-Scale PV-Plus-Battery'!AH103","v":0.26801785695285096},{"$f":"'Utility-Scale PV-Plus-Battery'!AI103","v":0.26891145227701324},{"$f":"'Utility-Scale PV-Plus-Battery'!AJ103","v":0.26980504760117552},{"$f":"'Utility-Scale PV-Plus-Battery'!AK103","v":0.2706986429253378},{"$f":"'Utility-Scale PV-Plus-Battery'!AL103","v":0.27159223824950007},{"$f":"'Utility-Scale PV-Plus-Battery'!AM103","v":0.27248583357366235},{"$f":"'Utility-Scale PV-Plus-Battery'!AN103","v":0.27337942889782463},{"$f":"'Utility-Scale PV-Plus-Battery'!AO103","v":0.27427302422198691},{"$f":"'Utility-Scale PV-Plus-Battery'!AP103","v":0.27516661954614918},{"$f":"'Utility-Scale PV-Plus-Battery'!AQ103","v":0.27606021487031113}]
["RC3UtClass88","RD","Conservative",30,"Utility-Scale PV-Plus-Battery","Class8",{"$f":"'Utility-Scale PV-Plus-Battery'!L104","v":0.23201110673707065},{"$f":"'Utility-Scale PV-Plus-Battery'!M104","v":0.23201110673707065},{"$f":"'Utility-Scale PV-Plus-Battery'!N104","v":0.23201110673707065},{"$f":"'Utility-Scale PV-Plus-Battery'!O104","v":0.23201110673707065},{"$f":"'Utility-Scale PV-Plus-Battery'!P104","v":0.23201110673707065},{"$f":"'Utility-Scale PV-Plus-Battery'!Q104","v":0.23201110673707065},{"$f":"'Utility-Scale PV-Plus-Battery'!R104","v":0.23201110673707065},{"$f":"'Utility-Scale PV-Plus-Battery'!S104","v":0.23201110673707065},{"$f":"'Utility-Scale PV-Plus-Battery'!T104","v":0.23201110673707065},{"$f":"'Utility-Scale PV-Plus-Battery'!U104","v":0.23201110673707065},{"$f":"'Utility-Scale PV-Plus-Battery'!V104","v":0.23201110673707065},{"$f":"'Utility-Scale PV-Plus-Battery'!W104","v":0.23201110673707065},{"$f":"'Utility-Scale PV-Plus-Battery'!X104","v":0.23331996681957043},{"$f":"'Utility-Scale PV-Plus-Battery'!Y104","v":0.23462882690207021},{"$f":"'Utility-Scale PV-Plus-Battery'!Z104","v":0.23593768698456999},{"$f":"'Utility-Scale PV-Plus-Battery'!AA104","v":0.23724654706706977},{"$f":"'Utility-Scale PV-Plus-Battery'!AB104","v":0.23855540714956955},{"$f":"'Utility-Scale PV-Plus-Battery'!AC104","v":0.23986426723206933},{"$f":"'Utility-Scale PV-Plus-Battery'!AD104","v":0.24117312731456911},{"$f":"'Utility-Scale PV-Plus-Battery'!AE104","v":0.24248198739706889},{"$f":"'Utility-Scale PV-Plus-Battery'!AF104","v":0.24379084747956867},{"$f":"'Utility-Scale PV-Plus-Battery'!AG104","v":0.24509970756206845},{"$f":"'Utility-Scale PV-Plus-Battery'!AH104","v":0.24640856764456823},{"$f":"'Utility-Scale PV-Plus-Battery'!AI104","v":0.24771742772706801},{"$f":"'Utility-Scale PV-Plus-Battery'!AJ104","v":0.24902628780956779},{"$f":"'Utility-Scale PV-Plus-Battery'!AK104","v":0.25033514789206757},{"$f":"'Utility-Scale PV-Plus-Battery'!AL104","v":0.25164400797456732},{"$f":"'Utility-Scale PV-Plus-Battery'!AM104","v":0.25295286805706713},{"$f":"'Utility-Scale PV-Plus-Battery'!AN104","v":0.25426172813956688},{"$f":"'Utility-Scale PV-Plus-Battery'!AO104","v":0.25557058822206669},{"$f":"'Utility-Scale PV-Plus-Battery'!AP104","v":0.25687944830456644},{"$f":"'Utility-Scale PV-Plus-Battery'!AQ104","v":0.25818830838706602}]
["RA3UtClass77","RD","Advanced",30,"Utility-Scale PV-Plus-Battery","Class7",{"$f":"'Utility-Scale PV-Plus-Battery'!L105","v":0.24297872306678669},{"$f":"'Utility-Scale PV-Plus-Battery'!M105","v":0.24718237406756038},{"$f":"'Utility-Scale PV-Plus-Battery'!N105","v":0.25138602506833407},{"$f":"'Utility-Scale PV-Plus-Battery'!O105","v":0.25558967606910776},{"$f":"'Utility-Scale PV-Plus-Battery'!P105","v":0.25979332706988145},{"$f":"'Utility-Scale PV-Plus-Battery'!Q105","v":0.26399697807065514},{"$f":"'Utility-Scale PV-Plus-Battery'!R105","v":0.26820062907142883},{"$f":"'Utility-Scale PV-Plus-Battery'!S105","v":0.27240428007220252},{"$f":"'Utility-Scale PV-Plus-Battery'!T105","v":0.27660793107297621},{"$f":"'Utility-Scale PV-Plus-Battery'!U105","v":0.2808115820737499},{"$f":"'Utility-Scale PV-Plus-Battery'!V105","v":0.28501523307452359},{"$f":"'Utility-Scale PV-Plus-Battery'!W105","v":0.28921888407529739},{"$f":"'Utility-Scale PV-Plus-Battery'!X105","v":0.28982258329854954},{"$f":"'Utility-Scale PV-Plus-Battery'!Y105","v":0.29042628252180169},{"$f":"'Utility-Scale PV-Plus-Battery'!Z105","v":0.29102998174505385},{"$f":"'Utility-Scale PV-Plus-Battery'!AA105","v":0.291633680968306},{"$f":"'Utility-Scale PV-Plus-Battery'!AB105","v":0.29223738019155815},{"$f":"'Utility-Scale PV-Plus-Battery'!AC105","v":0.2928410794148103},{"$f":"'Utility-Scale PV-Plus-Battery'!AD105","v":0.29344477863806245},{"$f":"'Utility-Scale PV-Plus-Battery'!AE105","v":0.29404847786131461},{"$f":"'Utility-Scale PV-Plus-Battery'!AF105","v":0.29465217708456676},{"$f":"'Utility-Scale PV-Plus-Battery'!AG105","v":0.29525587630781891},{"$f":"'Utility-Scale PV-Plus-Battery'!AH105","v":0.29585957553107106},{"$f":"'Utility-Scale PV-Plus-Battery'!AI105","v":0.29646327475432321},{"$f":"'Utility-Scale PV-Plus-Battery'!AJ105","v":0.29706697397757537},{"$f":"'Utility-Scale PV-Plus-Battery'!AK105","v":0.29767067320082752},{"$f":"'Utility-Scale PV-Plus-Battery'!AL105","v":0.29827437242407967},{"$f":"'Utility-Scale PV-Plus-Battery'!AM105","v":0.29887807164733182},{"$f":"'Utility-Scale PV-Plus-Battery'!AN105","v":0.29948177087058397},{"$f":"'Utility-Scale PV-Plus-Battery'!AO105","v":0.30008547009383613},{"$f":"'Utility-Scale PV-Plus-Battery'!AP105","v":0.30068916931708828},{"$f":"'Utility-Scale PV-Plus-Battery'!AQ105","v":0.30129286854034032}]
["RM3UtClass77","RD","Moderate",30,"Utility-Scale PV-Plus-Battery","Class7",{"$f":"'Utility-Scale PV-Plus-Battery'!L106","v":0.24297872306678669},{"$f":"'Utility-Scale PV-Plus-Battery'!M106","v":0.24547683993173225},{"$f":"'Utility-Scale PV-Plus-Battery'!N106","v":0.2479749567966778},{"$f":"'Utility-Scale PV-Plus-Battery'!O106","v":0.25047307366162336},{"$f":"'Utility-Scale PV-Plus-Battery'!P106","v":0.25297119052656891},{"$f":"'Utility-Scale PV-Plus-Battery'!Q106","v":0.25546930739151447},{"$f":"'Utility-Scale PV-Plus-Battery'!R106","v":0.25796742425646002},{"$f":"'Utility-Scale PV-Plus-Battery'!S106","v":0.26046554112140557},{"$f":"'Utility-Scale PV-Plus-Battery'!T106","v":0.26296365798635107},{"$f":"'Utility-Scale PV-Plus-Battery'!U106","v":0.26546177485129663},{"$f":"'Utility-Scale PV-Plus-Battery'!V106","v":0.26795989171624218},{"$f":"'Utility-Scale PV-Plus-Battery'!W106","v":0.27045800858118768},{"$f":"'Utility-Scale PV-Plus-Battery'!X106","v":0.27139605235589315},{"$f":"'Utility-Scale PV-Plus-Battery'!Y106","v":0.27233409613059861},{"$f":"'Utility-Scale PV-Plus-Battery'!Z106","v":0.27327213990530408},{"$f":"'Utility-Scale PV-Plus-Battery'!AA106","v":0.27421018368000954},{"$f":"'Utility-Scale PV-Plus-Battery'!AB106","v":0.27514822745471501},{"$f":"'Utility-Scale PV-Plus-Battery'!AC106","v":0.27608627122942048},{"$f":"'Utility-Scale PV-Plus-Battery'!AD106","v":0.27702431500412594},{"$f":"'Utility-Scale PV-Plus-Battery'!AE106","v":0.27796235877883141},{"$f":"'Utility-Scale PV-Plus-Battery'!AF106","v":0.27890040255353687},{"$f":"'Utility-Scale PV-Plus-Battery'!AG106","v":0.27983844632824234},{"$f":"'Utility-Scale PV-Plus-Battery'!AH106","v":0.28077649010294781},{"$f":"'Utility-Scale PV-Plus-Battery'!AI106","v":0.28171453387765327},{"$f":"'Utility-Scale PV-Plus-Battery'!AJ106","v":0.28265257765235874},{"$f":"'Utility-Scale PV-Plus-Battery'!AK106","v":0.2835906214270642},{"$f":"'Utility-Scale PV-Plus-Battery'!AL106","v":0.28452866520176967},{"$f":"'Utility-Scale PV-Plus-Battery'!AM106","v":0.28546670897647514},{"$f":"'Utility-Scale PV-Plus-Battery'!AN106","v":0.2864047527511806},{"$f":"'Utility-Scale PV-Plus-Battery'!AO106","v":0.28734279652588607},{"$f":"'Utility-Scale PV-Plus-Battery'!AP106","v":0.28828084030059153},{"$f":"'Utility-Scale PV-Plus-Battery'!AQ106","v":0.28921888407529739}]
["RC3UtClass77","RD","Conservative",30,"Utility-Scale PV-Plus-Battery","Class7",{"$f":"'Utility-Scale PV-Plus-Battery'!L107","v":0.24297872306678669},{"$f":"'Utility-Scale PV-Plus-Battery'!M107","v":0.24297872306678669},{"$f":"'Utility-Scale PV-Plus-Battery'!N107","v":0.24297872306678669},{"$f":"'Utility-Scale PV-Plus-Battery'!O107","v":0.24297872306678669},{"$f":"'Utility-Scale PV-Plus-Battery'!P107","v":0.24297872306678669},{"$f":"'Utility-Scale PV-Plus-Battery'!Q107","v":0.24297872306678669},{"$f":"'Utility-Scale PV-Plus-Battery'!R107","v":0.24297872306678669},{"$f":"'Utility-Scale PV-Plus-Battery'!S107","v":0.24297872306678669},{"$f":"'Utility-Scale PV-Plus-Battery'!T107","v":0.24297872306678669},{"$f":"'Utility-Scale PV-Plus-Battery'!U107","v":0.24297872306678669},{"$f":"'Utility-Scale PV-Plus-Battery'!V107","v":0.24297872306678669},{"$f":"'Utility-Scale PV-Plus-Battery'!W107","v":0.24297872306678669},{"$f":"'Utility-Scale PV-Plus-Battery'!X107","v":0.24435268734250676},{"$f":"'Utility-Scale PV-Plus-Battery'!Y107","v":0.24572665161822682},{"$f":"'Utility-Scale PV-Plus-Battery'!Z107","v":0.24710061589394688},{"$f":"'Utility-Scale PV-Plus-Battery'!AA107","v":0.24847458016966695},{"$f":"'Utility-Scale PV-Plus-Battery'!AB107","v":0.24984854444538701},{"$f":"'Utility-Scale PV-Plus-Battery'!AC107","v":0.25122250872110707},{"$f":"'Utility-Scale PV-Plus-Battery'!AD107","v":0.25259647299682714},{"$f":"'Utility-Scale PV-Plus-Battery'!AE107","v":0.2539704372725472},{"$f":"'Utility-Scale PV-Plus-Battery'!AF107","v":0.25534440154826726},{"$f":"'Utility-Scale PV-Plus-Battery'!AG107","v":0.25671836582398733},{"$f":"'Utility-Scale PV-Plus-Battery'!AH107","v":0.25809233009970739},{"$f":"'Utility-Scale PV-Plus-Battery'!AI107","v":0.25946629437542745},{"$f":"'Utility-Scale PV-Plus-Battery'!AJ107","v":0.26084025865114752},{"$f":"'Utility-Scale PV-Plus-Battery'!AK107","v":0.26221422292686752},{"$f":"'Utility-Scale PV-Plus-Battery'!AL107","v":0.26358818720258759},{"$f":"'Utility-Scale PV-Plus-Battery'!AM107","v":0.26496215147830765},{"$f":"'Utility-Scale PV-Plus-Battery'!AN107","v":0.26633611575402771},{"$f":"'Utility-Scale PV-Plus-Battery'!AO107","v":0.26771008002974778},{"$f":"'Utility-Scale PV-Plus-Battery'!AP107","v":0.26908404430546784},{"$f":"'Utility-Scale PV-Plus-Battery'!AQ107","v":0.27045800858118768}]
["RA3UtClass66","RD","Advanced",30,"Utility-Scale PV-Plus-Battery","Class6",{"$f":"'Utility-Scale PV-Plus-Battery'!L108","v":0.25472066760966683},{"$f":"'Utility-Scale PV-Plus-Battery'!M108","v":0.25913756807453647},{"$f":"'Utility-Scale PV-Plus-Battery'!N108","v":0.26355446853940612},{"$f":"'Utility-Scale PV-Plus-Battery'!O108","v":0.26797136900427576},{"$f":"'Utility-Scale PV-Plus-Battery'!P108","v":0.27238826946914541},{"$f":"'Utility-Scale PV-Plus-Battery'!Q108","v":0.27680516993401505},{"$f":"'Utility-Scale PV-Plus-Battery'!R108","v":0.28122207039888469},{"$f":"'Utility-Scale PV-Plus-Battery'!S108","v":0.28563897086375434},{"$f":"'Utility-Scale PV-Plus-Battery'!T108","v":0.29005587132862398},{"$f":"'Utility-Scale PV-Plus-Battery'!U108","v":0.29447277179349363},{"$f":"'Utility-Scale PV-Plus-Battery'!V108","v":0.29888967225836327},{"$f":"'Utility-Scale PV-Plus-Battery'!W108","v":0.30330657272323297},{"$f":"'Utility-Scale PV-Plus-Battery'!X108","v":0.3039408973565893},{"$f":"'Utility-Scale PV-Plus-Battery'!Y108","v":0.30457522198994563},{"$f":"'Utility-Scale PV-Plus-Battery'!Z108","v":0.30520954662330196},{"$f":"'Utility-Scale PV-Plus-Battery'!AA108","v":0.3058438712566583},{"$f":"'Utility-Scale PV-Plus-Battery'!AB108","v":0.30647819589001463},{"$f":"'Utility-Scale PV-Plus-Battery'!AC108","v":0.30711252052337096},{"$f":"'Utility-Scale PV-Plus-Battery'!AD108","v":0.30774684515672729},{"$f":"'Utility-Scale PV-Plus-Battery'!AE108","v":0.30838116979008362},{"$f":"'Utility-Scale PV-Plus-Battery'!AF108","v":0.30901549442343995},{"$f":"'Utility-Scale PV-Plus-Battery'!AG108","v":0.30964981905679628},{"$f":"'Utility-Scale PV-Plus-Battery'!AH108","v":0.31028414369015261},{"$f":"'Utility-Scale PV-Plus-Battery'!AI108","v":0.31091846832350895},{"$f":"'Utility-Scale PV-Plus-Battery'!AJ108","v":0.31155279295686528},{"$f":"'Utility-Scale PV-Plus-Battery'!AK108","v":0.31218711759022161},{"$f":"'Utility-Scale PV-Plus-Battery'!AL108","v":0.31282144222357794},{"$f":"'Utility-Scale PV-Plus-Battery'!AM108","v":0.31345576685693427},{"$f":"'Utility-Scale PV-Plus-Battery'!AN108","v":0.3140900914902906},{"$f":"'Utility-Scale PV-Plus-Battery'!AO108","v":0.31472441612364693},{"$f":"'Utility-Scale PV-Plus-Battery'!AP108","v":0.31535874075700326},{"$f":"'Utility-Scale PV-Plus-Battery'!AQ108","v":0.31599306539036004}]
["RM3UtClass66","RD","Moderate",30,"Utility-Scale PV-Plus-Battery","Class6",{"$f":"'Utility-Scale PV-Plus-Battery'!L109","v":0.25472066760966683},{"$f":"'Utility-Scale PV-Plus-Battery'!M109","v":0.2573455129024958},{"$f":"'Utility-Scale PV-Plus-Battery'!N109","v":0.25997035819532477},{"$f":"'Utility-Scale PV-Plus-Battery'!O109","v":0.26259520348815374},{"$f":"'Utility-Scale PV-Plus-Battery'!P109","v":0.26522004878098271},{"$f":"'Utility-Scale PV-Plus-Battery'!Q109","v":0.26784489407381168},{"$f":"'Utility-Scale PV-Plus-Battery'!R109","v":0.27046973936664065},{"$f":"'Utility-Scale PV-Plus-Battery'!S109","v":0.27309458465946962},{"$f":"'Utility-Scale PV-Plus-Battery'!T109","v":0.27571942995229859},{"$f":"'Utility-Scale PV-Plus-Battery'!U109","v":0.27834427524512756},{"$f":"'Utility-Scale PV-Plus-Battery'!V109","v":0.28096912053795653},{"$f":"'Utility-Scale PV-Plus-Battery'!W109","v":0.28359396583078561},{"$f":"'Utility-Scale PV-Plus-Battery'!X109","v":0.28457959617540796},{"$f":"'Utility-Scale PV-Plus-Battery'!Y109","v":0.2855652265200303},{"$f":"'Utility-Scale PV-Plus-Battery'!Z109","v":0.28655085686465265},{"$f":"'Utility-Scale PV-Plus-Battery'!AA109","v":0.28753648720927499},{"$f":"'Utility-Scale PV-Plus-Battery'!AB109","v":0.28852211755389734},{"$f":"'Utility-Scale PV-Plus-Battery'!AC109","v":0.28950774789851969},{"$f":"'Utility-Scale PV-Plus-Battery'!AD109","v":0.29049337824314203},{"$f":"'Utility-Scale PV-Plus-Battery'!AE109","v":0.29147900858776438},{"$f":"'Utility-Scale PV-Plus-Battery'!AF109","v":0.29246463893238672},{"$f":"'Utility-Scale PV-Plus-Battery'!AG109","v":0.29345026927700907},{"$f":"'Utility-Scale PV-Plus-Battery'!AH109","v":0.29443589962163141},{"$f":"'Utility-Scale PV-Plus-Battery'!AI109","v":0.29542152996625376},{"$f":"'Utility-Scale PV-Plus-Battery'!AJ109","v":0.29640716031087611},{"$f":"'Utility-Scale PV-Plus-Battery'!AK109","v":0.29739279065549845},{"$f":"'Utility-Scale PV-Plus-Battery'!AL109","v":0.2983784210001208},{"$f":"'Utility-Scale PV-Plus-Battery'!AM109","v":0.29936405134474314},{"$f":"'Utility-Scale PV-Plus-Battery'!AN109","v":0.30034968168936549},{"$f":"'Utility-Scale PV-Plus-Battery'!AO109","v":0.30133531203398783},{"$f":"'Utility-Scale PV-Plus-Battery'!AP109","v":0.30232094237861018},{"$f":"'Utility-Scale PV-Plus-Battery'!AQ109","v":0.30330657272323297}]
["RC3UtClass66","RD","Conservative",30,"Utility-Scale PV-Plus-Battery","Class6",{"$f":"'Utility-Scale PV-Plus-Battery'!L110","v":0.25472066760966683},{"$f":"'Utility-Scale PV-Plus-Battery'!M110","v":0.25472066760966683},{"$f":"'Utility-Scale PV-Plus-Battery'!N110","v":0.25472066760966683},{"$f":"'Utility-Scale PV-Plus-Battery'!O110","v":0.25472066760966683},{"$f":"'Utility-Scale PV-Plus-Battery'!P110","v":0.25472066760966683},{"$f":"'Utility-Scale PV-Plus-Battery'!Q110","v":0.25472066760966683},{"$f":"'Utility-Scale PV-Plus-Battery'!R110","v":0.25472066760966683},{"$f":"'Utility-Scale PV-Plus-Battery'!S110","v":0.25472066760966683},{"$f":"'Utility-Scale PV-Plus-Battery'!T110","v":0.25472066760966683},{"$f":"'Utility-Scale PV-Plus-Battery'!U110","v":0.25472066760966683},{"$f":"'Utility-Scale PV-Plus-Battery'!V110","v":0.25472066760966683},{"$f":"'Utility-Scale PV-Plus-Battery'!W110","v":0.25472066760966683},{"$f":"'Utility-Scale PV-Plus-Battery'!X110","v":0.25616433252072279},{"$f":"'Utility-Scale PV-Plus-Battery'!Y110","v":0.2576079974317787},{"$f":"'Utility-Scale PV-Plus-Battery'!Z110","v":0.25905166234283467},{"$f":"'Utility-Scale PV-Plus-Battery'!AA110","v":0.26049532725389057},{"$f":"'Utility-Scale PV-Plus-Battery'!AB110","v":0.26193899216494654},{"$f":"'Utility-Scale PV-Plus-Battery'!AC110","v":0.2633826570760025},{"$f":"'Utility-Scale PV-Plus-Battery'!AD110","v":0.26482632198705847},{"$f":"'Utility-Scale PV-Plus-Battery'!AE110","v":0.26626998689811443},{"$f":"'Utility-Scale PV-Plus-Battery'!AF110","v":0.26771365180917039},{"$f":"'Utility-Scale PV-Plus-Battery'!AG110","v":0.26915731672022636},{"$f":"'Utility-Scale PV-Plus-Battery'!AH110","v":0.27060098163128232},{"$f":"'Utility-Scale PV-Plus-Battery'!AI110","v":0.27204464654233829},{"$f":"'Utility-Scale PV-Plus-Battery'!AJ110","v":0.27348831145339425},{"$f":"'Utility-Scale PV-Plus-Battery'!AK110","v":0.27493197636445021},{"$f":"'Utility-Scale PV-Plus-Battery'!AL110","v":0.27637564127550618},{"$f":"'Utility-Scale PV-Plus-Battery'!AM110","v":0.27781930618656214},{"$f":"'Utility-Scale PV-Plus-Battery'!AN110","v":0.27926297109761811},{"$f":"'Utility-Scale PV-Plus-Battery'!AO110","v":0.28070663600867407},{"$f":"'Utility-Scale PV-Plus-Battery'!AP110","v":0.28215030091973003},{"$f":"'Utility-Scale PV-Plus-Battery'!AQ110","v":0.28359396583078561}]
[{"$f":"_xlfn.CONCAT(LEFT(B282,1), LEFT(C282,1), LEFT(D282,1),LEFT(E282,2),LEFT(F282,6),RIGHT(F282,1))","v":"RA3UtClass55"},"RD","Advanced",30,"Utility-Scale PV-Plus-Battery","Class5",{"$f":"'Utility-Scale PV-Plus-Battery'!L111","v":0.26390146780977858},{"$f":"'Utility-Scale PV-Plus-Battery'!M111","v":0.26848510392183988},{"$f":"'Utility-Scale PV-Plus-Battery'!N111","v":0.27306874003390119},{"$f":"'Utility-Scale PV-Plus-Battery'!O111","v":0.2776523761459625},{"$f":"'Utility-Scale PV-Plus-Battery'!P111","v":0.28223601225802381},{"$f":"'Utility-Scale PV-Plus-Battery'!Q111","v":0.28681964837008511},{"$f":"'Utility-Scale PV-Plus-Battery'!R111","v":0.29140328448214642},{"$f":"'Utility-Scale PV-Plus-Battery'!S111","v":0.29598692059420773},{"$f":"'Utility-Scale PV-Plus-Battery'!T111","v":0.30057055670626903},{"$f":"'Utility-Scale PV-Plus-Battery'!U111","v":0.30515419281833034},{"$f":"'Utility-Scale PV-Plus-Battery'!V111","v":0.30973782893039165},{"$f":"'Utility-Scale PV-Plus-Battery'!W111","v":0.31432146504245301},{"$f":"'Utility-Scale PV-Plus-Battery'!X111","v":0.3149797350938946},{"$f":"'Utility-Scale PV-Plus-Battery'!Y111","v":0.31563800514533619},{"$f":"'Utility-Scale PV-Plus-Battery'!Z111","v":0.31629627519677778},{"$f":"'Utility-Scale PV-Plus-Battery'!AA111","v":0.31695454524821937},{"$f":"'Utility-Scale PV-Plus-Battery'!AB111","v":0.31761281529966096},{"$f":"'Utility-Scale PV-Plus-Battery'!AC111","v":0.31827108535110255},{"$f":"'Utility-Scale PV-Plus-Battery'!AD111","v":0.31892935540254413},{"$f":"'Utility-Scale PV-Plus-Battery'!AE111","v":0.31958762545398572},{"$f":"'Utility-Scale PV-Plus-Battery'!AF111","v":0.32024589550542731},{"$f":"'Utility-Scale PV-Plus-Battery'!AG111","v":0.3209041655568689},{"$f":"'Utility-Scale PV-Plus-Battery'!AH111","v":0.32156243560831049},{"$f":"'Utility-Scale PV-Plus-Battery'!AI111","v":0.32222070565975208},{"$f":"'Utility-Scale PV-Plus-Battery'!AJ111","v":0.32287897571119367},{"$f":"'Utility-Scale PV-Plus-Battery'!AK111","v":0.32353724576263526},{"$f":"'Utility-Scale PV-Plus-Battery'!AL111","v":0.32419551581407685},{"$f":"'Utility-Scale PV-Plus-Battery'!AM111","v":0.32485378586551844},{"$f":"'Utility-Scale PV-Plus-Battery'!AN111","v":0.32551205591696003},{"$f":"'Utility-Scale PV-Plus-Battery'!AO111","v":0.32617032596840162},{"$f":"'Utility-Scale PV-Plus-Battery'!AP111","v":0.32682859601984321},{"$f":"'Utility-Scale PV-Plus-Battery'!AQ111","v":0.3274868660712853}]
["RM3UtClass55","RD","Moderate",30,"Utility-Scale PV-Plus-Battery","Class5",{"$f":"'Utility-Scale PV-Plus-Battery'!L112","v":0.26390146780977858},{"$f":"'Utility-Scale PV-Plus-Battery'!M112","v":0.26662539961862908},{"$f":"'Utility-Scale PV-Plus-Battery'!N112","v":0.26934933142747958},{"$f":"'Utility-Scale PV-Plus-Battery'!O112","v":0.27207326323633008},{"$f":"'Utility-Scale PV-Plus-Battery'!P112","v":0.27479719504518058},{"$f":"'Utility-Scale PV-Plus-Battery'!Q112","v":0.27752112685403107},{"$f":"'Utility-Scale PV-Plus-Battery'!R112","v":0.28024505866288157},{"$f":"'Utility-Scale PV-Plus-Battery'!S112","v":0.28296899047173207},{"$f":"'Utility-Scale PV-Plus-Battery'!T112","v":0.28569292228058257},{"$f":"'Utility-Scale PV-Plus-Battery'!U112","v":0.28841685408943307},{"$f":"'Utility-Scale PV-Plus-Battery'!V112","v":0.29114078589828357},{"$f":"'Utility-Scale PV-Plus-Battery'!W112","v":0.29386471770713424},{"$f":"'Utility-Scale PV-Plus-Battery'!X112","v":0.29488755507390019},{"$f":"'Utility-Scale PV-Plus-Battery'!Y112","v":0.29591039244066614},{"$f":"'Utility-Scale PV-Plus-Battery'!Z112","v":0.29693322980743209},{"$f":"'Utility-Scale PV-Plus-Battery'!AA112","v":0.29795606717419804},{"$f":"'Utility-Scale PV-Plus-Battery'!AB112","v":0.29897890454096399},{"$f":"'Utility-Scale PV-Plus-Battery'!AC112","v":0.30000174190772994},{"$f":"'Utility-Scale PV-Plus-Battery'!AD112","v":0.30102457927449588},{"$f":"'Utility-Scale PV-Plus-Battery'!AE112","v":0.30204741664126183},{"$f":"'Utility-Scale PV-Plus-Battery'!AF112","v":0.30307025400802778},{"$f":"'Utility-Scale PV-Plus-Battery'!AG112","v":0.30409309137479373},{"$f":"'Utility-Scale PV-Plus-Battery'!AH112","v":0.30511592874155968},{"$f":"'Utility-Scale PV-Plus-Battery'!AI112","v":0.30613876610832563},{"$f":"'Utility-Scale PV-Plus-Battery'!AJ112","v":0.30716160347509158},{"$f":"'Utility-Scale PV-Plus-Battery'!AK112","v":0.30818444084185753},{"$f":"'Utility-Scale PV-Plus-Battery'!AL112","v":0.30920727820862348},{"$f":"'Utility-Scale PV-Plus-Battery'!AM112","v":0.31023011557538943},{"$f":"'Utility-Scale PV-Plus-Battery'!AN112","v":0.31125295294215538},{"$f":"'Utility-Scale PV-Plus-Battery'!AO112","v":0.31227579030892133},{"$f":"'Utility-Scale PV-Plus-Battery'!AP112","v":0.31329862767568728},{"$f":"'Utility-Scale PV-Plus-Battery'!AQ112","v":0.31432146504245301}]
["RC3UtClass55","RD","Conservative",30,"Utility-Scale PV-Plus-Battery","Class5",{"$f":"'Utility-Scale PV-Plus-Battery'!L113","v":0.26390146780977858},{"$f":"'Utility-Scale PV-Plus-Battery'!M113","v":0.26390146780977858},{"$f":"'Utility-Scale PV-Plus-Battery'!N113","v":0.26390146780977858},{"$f":"'Utility-Scale PV-Plus-Battery'!O113","v":0.26390146780977858},{"$f":"'Utility-Scale PV-Plus-Battery'!P113","v":0.26390146780977858},{"$f":"'Utility-Scale PV-Plus-Battery'!Q113","v":0.26390146780977858},{"$f":"'Utility-Scale PV-Plus-Battery'!R113","v":0.26390146780977858},{"$f":"'Utility-Scale PV-Plus-Battery'!S113","v":0.26390146780977858},{"$f":"'Utility-Scale PV-Plus-Battery'!T113","v":0.26390146780977858},{"$f":"'Utility-Scale PV-Plus-Battery'!U113","v":0.26390146780977858},{"$f":"'Utility-Scale PV-Plus-Battery'!V113","v":0.26390146780977858},{"$f":"'Utility-Scale PV-Plus-Battery'!W113","v":0.26390146780977858},{"$f":"'Utility-Scale PV-Plus-Battery'!X113","v":0.26539963030464636},{"$f":"'Utility-Scale PV-Plus-Battery'!Y113","v":0.26689779279951414},{"$f":"'Utility-Scale PV-Plus-Battery'!Z113","v":0.26839595529438193},{"$f":"'Utility-Scale PV-Plus-Battery'!AA113","v":0.26989411778924971},{"$f":"'Utility-Scale PV-Plus-Battery'!AB113","v":0.27139228028411749},{"$f":"'Utility-Scale PV-Plus-Battery'!AC113","v":0.27289044277898528},{"$f":"'Utility-Scale PV-Plus-Battery'!AD113","v":0.27438860527385306},{"$f":"'Utility-Scale PV-Plus-Battery'!AE113","v":0.27588676776872084},{"$f":"'Utility-Scale PV-Plus-Battery'!AF113","v":0.27738493026358862},{"$f":"'Utility-Scale PV-Plus-Battery'!AG113","v":0.27888309275845641},{"$f":"'Utility-Scale PV-Plus-Battery'!AH113","v":0.28038125525332419},{"$f":"'Utility-Scale PV-Plus-Battery'!AI113","v":0.28187941774819197},{"$f":"'Utility-Scale PV-Plus-Battery'!AJ113","v":0.28337758024305976},{"$f":"'Utility-Scale PV-Plus-Battery'!AK113","v":0.28487574273792754},{"$f":"'Utility-Scale PV-Plus-Battery'!AL113","v":0.28637390523279532},{"$f":"'Utility-Scale PV-Plus-Battery'!AM113","v":0.28787206772766311},{"$f":"'Utility-Scale PV-Plus-Battery'!AN113","v":0.28937023022253089},{"$f":"'Utility-Scale PV-Plus-Battery'!AO113","v":0.29086839271739867},{"$f":"'Utility-Scale PV-Plus-Battery'!AP113","v":0.29236655521226645},{"$f":"'Utility-Scale PV-Plus-Battery'!AQ113","v":0.29386471770713424}]
["RA3UtClass44","RD","Advanced",30,"Utility-Scale PV-Plus-Battery","Class4",{"$f":"'Utility-Scale PV-Plus-Battery'!L114","v":0.281668843302741},{"$f":"'Utility-Scale PV-Plus-Battery'!M114","v":0.28657515878774853},{"$f":"'Utility-Scale PV-Plus-Battery'!N114","v":0.29148147427275606},{"$f":"'Utility-Scale PV-Plus-Battery'!O114","v":0.29638778975776359},{"$f":"'Utility-Scale PV-Plus-Battery'!P114","v":0.30129410524277112},{"$f":"'Utility-Scale PV-Plus-Battery'!Q114","v":0.30620042072777864},{"$f":"'Utility-Scale PV-Plus-Battery'!R114","v":0.31110673621278617},{"$f":"'Utility-Scale PV-Plus-Battery'!S114","v":0.3160130516977937},{"$f":"'Utility-Scale PV-Plus-Battery'!T114","v":0.32091936718280123},{"$f":"'Utility-Scale PV-Plus-Battery'!U114","v":0.32582568266780876},{"$f":"'Utility-Scale PV-Plus-Battery'!V114","v":0.33073199815281629},{"$f":"'Utility-Scale PV-Plus-Battery'!W114","v":0.33563831363782359},{"$f":"'Utility-Scale PV-Plus-Battery'!X114","v":0.33634292466447252},{"$f":"'Utility-Scale PV-Plus-Battery'!Y114","v":0.33704753569112145},{"$f":"'Utility-Scale PV-Plus-Battery'!Z114","v":0.33775214671777037},{"$f":"'Utility-Scale PV-Plus-Battery'!AA114","v":0.3384567577444193},{"$f":"'Utility-Scale PV-Plus-Battery'!AB114","v":0.33916136877106823},{"$f":"'Utility-Scale PV-Plus-Battery'!AC114","v":0.33986597979771715},{"$f":"'Utility-Scale PV-Plus-Battery'!AD114","v":0.34057059082436608},{"$f":"'Utility-Scale PV-Plus-Battery'!AE114","v":0.34127520185101501},{"$f":"'Utility-Scale PV-Plus-Battery'!AF114","v":0.34197981287766394},{"$f":"'Utility-Scale PV-Plus-Battery'!AG114","v":0.34268442390431286},{"$f":"'Utility-Scale PV-Plus-Battery'!AH114","v":0.34338903493096179},{"$f":"'Utility-Scale PV-Plus-Battery'!AI114","v":0.34409364595761072},{"$f":"'Utility-Scale PV-Plus-Battery'!AJ114","v":0.34479825698425964},{"$f":"'Utility-Scale PV-Plus-Battery'!AK114","v":0.34550286801090857},{"$f":"'Utility-Scale PV-Plus-Battery'!AL114","v":0.3462074790375575},{"$f":"'Utility-Scale PV-Plus-Battery'!AM114","v":0.34691209006420642},{"$f":"'Utility-Scale PV-Plus-Battery'!AN114","v":0.34761670109085535},{"$f":"'Utility-Scale PV-Plus-Battery'!AO114","v":0.34832131211750428},{"$f":"'Utility-Scale PV-Plus-Battery'!AP114","v":0.34902592314415321},{"$f":"'Utility-Scale PV-Plus-Battery'!AQ114","v":0.34973053417080241}]
["RM3UtClass44","RD","Moderate",30,"Utility-Scale PV-Plus-Battery","Class4",{"$f":"'Utility-Scale PV-Plus-Battery'!L115","v":0.281668843302741},{"$f":"'Utility-Scale PV-Plus-Battery'!M115","v":0.28458453479463336},{"$f":"'Utility-Scale PV-Plus-Battery'!N115","v":0.28750022628652572},{"$f":"'Utility-Scale PV-Plus-Battery'!O115","v":0.29041591777841808},{"$f":"'Utility-Scale PV-Plus-Battery'!P115","v":0.29333160927031043},{"$f":"'Utility-Scale PV-Plus-Battery'!Q115","v":0.29624730076220279},{"$f":"'Utility-Scale PV-Plus-Battery'!R115","v":0.29916299225409515},{"$f":"'Utility-Scale PV-Plus-Battery'!S115","v":0.30207868374598751},{"$f":"'Utility-Scale PV-Plus-Battery'!T115","v":0.30499437523787987},{"$f":"'Utility-Scale PV-Plus-Battery'!U115","v":0.30791006672977222},{"$f":"'Utility-Scale PV-Plus-Battery'!V115","v":0.31082575822166458},{"$f":"'Utility-Scale PV-Plus-Battery'!W115","v":0.31374144971355711},{"$f":"'Utility-Scale PV-Plus-Battery'!X115","v":0.31483629290977044},{"$f":"'Utility-Scale PV-Plus-Battery'!Y115","v":0.31593113610598378},{"$f":"'Utility-Scale PV-Plus-Battery'!Z115","v":0.31702597930219711},{"$f":"'Utility-Scale PV-Plus-Battery'!AA115","v":0.31812082249841045},{"$f":"'Utility-Scale PV-Plus-Battery'!AB115","v":0.31921566569462378},{"$f":"'Utility-Scale PV-Plus-Battery'!AC115","v":0.32031050889083712},{"$f":"'Utility-Scale PV-Plus-Battery'!AD115","v":0.32140535208705046},{"$f":"'Utility-Scale PV-Plus-Battery'!AE115","v":0.32250019528326379},{"$f":"'Utility-Scale PV-Plus-Battery'!AF115","v":0.32359503847947713},{"$f":"'Utility-Scale PV-Plus-Battery'!AG115","v":0.32468988167569046},{"$f":"'Utility-Scale PV-Plus-Battery'!AH115","v":0.3257847248719038},{"$f":"'Utility-Scale PV-Plus-Battery'!AI115","v":0.32687956806811713},{"$f":"'Utility-Scale PV-Plus-Battery'!AJ115","v":0.32797441126433047},{"$f":"'Utility-Scale PV-Plus-Battery'!AK115","v":0.3290692544605438},{"$f":"'Utility-Scale PV-Plus-Battery'!AL115","v":0.33016409765675714},{"$f":"'Utility-Scale PV-Plus-Battery'!AM115","v":0.33125894085297047},{"$f":"'Utility-Scale PV-Plus-Battery'!AN115","v":0.33235378404918381},{"$f":"'Utility-Scale PV-Plus-Battery'!AO115","v":0.33344862724539714},{"$f":"'Utility-Scale PV-Plus-Battery'!AP115","v":0.33454347044161048},{"$f":"'Utility-Scale PV-Plus-Battery'!AQ115","v":0.33563831363782359}]
["RC3UtClass44","RD","Conservative",30,"Utility-Scale PV-Plus-Battery","Class4",{"$f":"'Utility-Scale PV-Plus-Battery'!L116","v":0.281668843302741},{"$f":"'Utility-Scale PV-Plus-Battery'!M116","v":0.281668843302741},{"$f":"'Utility-Scale PV-Plus-Battery'!N116","v":0.281668843302741},{"$f":"'Utility-Scale PV-Plus-Battery'!O116","v":0.281668843302741},{"$f":"'Utility-Scale PV-Plus-Battery'!P116","v":0.281668843302741},{"$f":"'Utility-Scale PV-Plus-Battery'!Q116","v":0.281668843302741},{"$f":"'Utility-Scale PV-Plus-Battery'!R116","v":0.281668843302741},{"$f":"'Utility-Scale PV-Plus-Battery'!S116","v":0.281668843302741},{"$f":"'Utility-Scale PV-Plus-Battery'!T116","v":0.281668843302741},{"$f":"'Utility-Scale PV-Plus-Battery'!U116","v":0.281668843302741},{"$f":"'Utility-Scale PV-Plus-Battery'!V116","v":0.281668843302741},{"$f":"'Utility-Scale PV-Plus-Battery'!W116","v":0.281668843302741},{"$f":"'Utility-Scale PV-Plus-Battery'!X116","v":0.28327247362328178},{"$f":"'Utility-Scale PV-Plus-Battery'!Y116","v":0.28487610394382257},{"$f":"'Utility-Scale PV-Plus-Battery'!Z116","v":0.28647973426436335},{"$f":"'Utility-Scale PV-Plus-Battery'!AA116","v":0.28808336458490413},{"$f":"'Utility-Scale PV-Plus-Battery'!AB116","v":0.28968699490544492},{"$f":"'Utility-Scale PV-Plus-Battery'!AC116","v":0.2912906252259857},{"$f":"'Utility-Scale PV-Plus-Battery'!AD116","v":0.29289425554652648},{"$f":"'Utility-Scale PV-Plus-Battery'!AE116","v":0.29449788586706727},{"$f":"'Utility-Scale PV-Plus-Battery'!AF116","v":0.29610151618760805},{"$f":"'Utility-Scale PV-Plus-Battery'!AG116","v":0.29770514650814883},{"$f":"'Utility-Scale PV-Plus-Battery'!AH116","v":0.29930877682868962},{"$f":"'Utility-Scale PV-Plus-Battery'!AI116","v":0.3009124071492304},{"$f":"'Utility-Scale PV-Plus-Battery'!AJ116","v":0.30251603746977118},{"$f":"'Utility-Scale PV-Plus-Battery'!AK116","v":0.30411966779031196},{"$f":"'Utility-Scale PV-Plus-Battery'!AL116","v":0.30572329811085275},{"$f":"'Utility-Scale PV-Plus-Battery'!AM116","v":0.30732692843139353},{"$f":"'Utility-Scale PV-Plus-Battery'!AN116","v":0.30893055875193431},{"$f":"'Utility-Scale PV-Plus-Battery'!AO116","v":0.3105341890724751},{"$f":"'Utility-Scale PV-Plus-Battery'!AP116","v":0.31213781939301588},{"$f":"'Utility-Scale PV-Plus-Battery'!AQ116","v":0.31374144971355711}]
["RA3UtClass33","RD","Advanced",30,"Utility-Scale PV-Plus-Battery","Class3",{"$f":"'Utility-Scale PV-Plus-Battery'!L117","v":0.29737400647808987},{"$f":"'Utility-Scale PV-Plus-Battery'!M117","v":0.30256554879400704},{"$f":"'Utility-Scale PV-Plus-Battery'!N117","v":0.30775709110992422},{"$f":"'Utility-Scale PV-Plus-Battery'!O117","v":0.31294863342584139},{"$f":"'Utility-Scale PV-Plus-Battery'!P117","v":0.31814017574175857},{"$f":"'Utility-Scale PV-Plus-Battery'!Q117","v":0.32333171805767574},{"$f":"'Utility-Scale PV-Plus-Battery'!R117","v":0.32852326037359292},{"$f":"'Utility-Scale PV-Plus-Battery'!S117","v":0.33371480268951009},{"$f":"'Utility-Scale PV-Plus-Battery'!T117","v":0.33890634500542727},{"$f":"'Utility-Scale PV-Plus-Battery'!U117","v":0.34409788732134444},{"$f":"'Utility-Scale PV-Plus-Battery'!V117","v":0.34928942963726162},{"$f":"'Utility-Scale PV-Plus-Battery'!W117","v":0.35448097195317857},{"$f":"'Utility-Scale PV-Plus-Battery'!X117","v":0.35522654528051306},{"$f":"'Utility-Scale PV-Plus-Battery'!Y117","v":0.35597211860784755},{"$f":"'Utility-Scale PV-Plus-Battery'!Z117","v":0.35671769193518205},{"$f":"'Utility-Scale PV-Plus-Battery'!AA117","v":0.35746326526251654},{"$f":"'Utility-Scale PV-Plus-Battery'!AB117","v":0.35820883858985103},{"$f":"'Utility-Scale PV-Plus-Battery'!AC117","v":0.35895441191718552},{"$f":"'Utility-Scale PV-Plus-Battery'!AD117","v":0.35969998524452002},{"$f":"'Utility-Scale PV-Plus-Battery'!AE117","v":0.36044555857185451},{"$f":"'Utility-Scale PV-Plus-Battery'!AF117","v":0.361191131899189},{"$f":"'Utility-Scale PV-Plus-Battery'!AG117","v":0.36193670522652349},{"$f":"'Utility-Scale PV-Plus-Battery'!AH117","v":0.36268227855385798},{"$f":"'Utility-Scale PV-Plus-Battery'!AI117","v":0.36342785188119248},{"$f":"'Utility-Scale PV-Plus-Battery'!AJ117","v":0.36417342520852697},{"$f":"'Utility-Scale PV-Plus-Battery'!AK117","v":0.36491899853586146},{"$f":"'Utility-Scale PV-Plus-Battery'!AL117","v":0.36566457186319595},{"$f":"'Utility-Scale PV-Plus-Battery'!AM117","v":0.36641014519053045},{"$f":"'Utility-Scale PV-Plus-Battery'!AN117","v":0.36715571851786494},{"$f":"'Utility-Scale PV-Plus-Battery'!AO117","v":0.36790129184519943},{"$f":"'Utility-Scale PV-Plus-Battery'!AP117","v":0.36864686517253392},{"$f":"'Utility-Scale PV-Plus-Battery'!AQ117","v":0.36939243849986853}]
["RM3UtClass33","RD","Moderate",30,"Utility-Scale PV-Plus-Battery","Class3",{"$f":"'Utility-Scale PV-Plus-Battery'!L118","v":0.29737400647808987},{"$f":"'Utility-Scale PV-Plus-Battery'!M118","v":0.30045920061339848},{"$f":"'Utility-Scale PV-Plus-Battery'!N118","v":0.30354439474870709},{"$f":"'Utility-Scale PV-Plus-Battery'!O118","v":0.3066295888840157},{"$f":"'Utility-Scale PV-Plus-Battery'!P118","v":0.30971478301932431},{"$f":"'Utility-Scale PV-Plus-Battery'!Q118","v":0.31279997715463292},{"$f":"'Utility-Scale PV-Plus-Battery'!R118","v":0.31588517128994154},{"$f":"'Utility-Scale PV-Plus-Battery'!S118","v":0.31897036542525015},{"$f":"'Utility-Scale PV-Plus-Battery'!T118","v":0.32205555956055876},{"$f":"'Utility-Scale PV-Plus-Battery'!U118","v":0.32514075369586737},{"$f":"'Utility-Scale PV-Plus-Battery'!V118","v":0.32822594783117598},{"$f":"'Utility-Scale PV-Plus-Battery'!W118","v":0.33131114196648431},{"$f":"'Utility-Scale PV-Plus-Battery'!X118","v":0.33246963346581904},{"$f":"'Utility-Scale PV-Plus-Battery'!Y118","v":0.33362812496515376},{"$f":"'Utility-Scale PV-Plus-Battery'!Z118","v":0.33478661646448848},{"$f":"'Utility-Scale PV-Plus-Battery'!AA118","v":0.33594510796382321},{"$f":"'Utility-Scale PV-Plus-Battery'!AB118","v":0.33710359946315793},{"$f":"'Utility-Scale PV-Plus-Battery'!AC118","v":0.33826209096249266},{"$f":"'Utility-Scale PV-Plus-Battery'!AD118","v":0.33942058246182738},{"$f":"'Utility-Scale PV-Plus-Battery'!AE118","v":0.3405790739611621},{"$f":"'Utility-Scale PV-Plus-Battery'!AF118","v":0.34173756546049683},{"$f":"'Utility-Scale PV-Plus-Battery'!AG118","v":0.34289605695983155},{"$f":"'Utility-Scale PV-Plus-Battery'!AH118","v":0.34405454845916628},{"$f":"'Utility-Scale PV-Plus-Battery'!AI118","v":0.345213039958501},{"$f":"'Utility-Scale PV-Plus-Battery'!AJ118","v":0.34637153145783572},{"$f":"'Utility-Scale PV-Plus-Battery'!AK118","v":0.34753002295717045},{"$f":"'Utility-Scale PV-Plus-Battery'!AL118","v":0.34868851445650517},{"$f":"'Utility-Scale PV-Plus-Battery'!AM118","v":0.3498470059558399},{"$f":"'Utility-Scale PV-Plus-Battery'!AN118","v":0.35100549745517462},{"$f":"'Utility-Scale PV-Plus-Battery'!AO118","v":0.35216398895450934},{"$f":"'Utility-Scale PV-Plus-Battery'!AP118","v":0.35332248045384407},{"$f":"'Utility-Scale PV-Plus-Battery'!AQ118","v":0.35448097195317857}]
["RC3UtClass33","RD","Conservative",30,"Utility-Scale PV-Plus-Battery","Class3",{"$f":"'Utility-Scale PV-Plus-Battery'!L119","v":0.29737400647808987},{"$f":"'Utility-Scale PV-Plus-Battery'!M119","v":0.29737400647808987},{"$f":"'Utility-Scale PV-Plus-Battery'!N119","v":0.29737400647808987},{"$f":"'Utility-Scale PV-Plus-Battery'!O119","v":0.29737400647808987},{"$f":"'Utility-Scale PV-Plus-Battery'!P119","v":0.29737400647808987},{"$f":"'Utility-Scale PV-Plus-Battery'!Q119","v":0.29737400647808987},{"$f":"'Utility-Scale PV-Plus-Battery'!R119","v":0.29737400647808987},{"$f":"'Utility-Scale PV-Plus-Battery'!S119","v":0.29737400647808987},{"$f":"'Utility-Scale PV-Plus-Battery'!T119","v":0.29737400647808987},{"$f":"'Utility-Scale PV-Plus-Battery'!U119","v":0.29737400647808987},{"$f":"'Utility-Scale PV-Plus-Battery'!V119","v":0.29737400647808987},{"$f":"'Utility-Scale PV-Plus-Battery'!W119","v":0.29737400647808987},{"$f":"'Utility-Scale PV-Plus-Battery'!X119","v":0.29907086325250959},{"$f":"'Utility-Scale PV-Plus-Battery'!Y119","v":0.30076772002692931},{"$f":"'Utility-Scale PV-Plus-Battery'!Z119","v":0.30246457680134903},{"$f":"'Utility-Scale PV-Plus-Battery'!AA119","v":0.30416143357576875},{"$f":"'Utility-Scale PV-Plus-Battery'!AB119","v":0.30585829035018847},{"$f":"'Utility-Scale PV-Plus-Battery'!AC119","v":0.30755514712460819},{"$f":"'Utility-Scale PV-Plus-Battery'!AD119","v":0.30925200389902791},{"$f":"'Utility-Scale PV-Plus-Battery'!AE119","v":0.31094886067344762},{"$f":"'Utility-Scale PV-Plus-Battery'!AF119","v":0.31264571744786734},{"$f":"'Utility-Scale PV-Plus-Battery'!AG119","v":0.31434257422228706},{"$f":"'Utility-Scale PV-Plus-Battery'!AH119","v":0.31603943099670678},{"$f":"'Utility-Scale PV-Plus-Battery'!AI119","v":0.3177362877711265},{"$f":"'Utility-Scale PV-Plus-Battery'!AJ119","v":0.31943314454554622},{"$f":"'Utility-Scale PV-Plus-Battery'!AK119","v":0.32113000131996594},{"$f":"'Utility-Scale PV-Plus-Battery'!AL119","v":0.32282685809438566},{"$f":"'Utility-Scale PV-Plus-Battery'!AM119","v":0.32452371486880538},{"$f":"'Utility-Scale PV-Plus-Battery'!AN119","v":0.3262205716432251},{"$f":"'Utility-Scale PV-Plus-Battery'!AO119","v":0.32791742841764482},{"$f":"'Utility-Scale PV-Plus-Battery'!AP119","v":0.32961428519206454},{"$f":"'Utility-Scale PV-Plus-Battery'!AQ119","v":0.33131114196648431}]
["RA3UtClass22","RD","Advanced",30,"Utility-Scale PV-Plus-Battery","Class2",{"$f":"'Utility-Scale PV-Plus-Battery'!L120","v":0.31124497949010632},{"$f":"'Utility-Scale PV-Plus-Battery'!M120","v":0.31668843728309798},{"$f":"'Utility-Scale PV-Plus-Battery'!N120","v":0.32213189507608964},{"$f":"'Utility-Scale PV-Plus-Battery'!O120","v":0.32757535286908129},{"$f":"'Utility-Scale PV-Plus-Battery'!P120","v":0.33301881066207295},{"$f":"'Utility-Scale PV-Plus-Battery'!Q120","v":0.33846226845506461},{"$f":"'Utility-Scale PV-Plus-Battery'!R120","v":0.34390572624805626},{"$f":"'Utility-Scale PV-Plus-Battery'!S120","v":0.34934918404104792},{"$f":"'Utility-Scale PV-Plus-Battery'!T120","v":0.35479264183403958},{"$f":"'Utility-Scale PV-Plus-Battery'!U120","v":0.36023609962703124},{"$f":"'Utility-Scale PV-Plus-Battery'!V120","v":0.36567955742002289},{"$f":"'Utility-Scale PV-Plus-Battery'!W120","v":0.37112301521301444},{"$f":"'Utility-Scale PV-Plus-Battery'!X120","v":0.37190476689526164},{"$f":"'Utility-Scale PV-Plus-Battery'!Y120","v":0.37268651857750884},{"$f":"'Utility-Scale PV-Plus-Battery'!Z120","v":0.37346827025975604},{"$f":"'Utility-Scale PV-Plus-Battery'!AA120","v":0.37425002194200324},{"$f":"'Utility-Scale PV-Plus-Battery'!AB120","v":0.37503177362425044},{"$f":"'Utility-Scale PV-Plus-Battery'!AC120","v":0.37581352530649764},{"$f":"'Utility-Scale PV-Plus-Battery'!AD120","v":0.37659527698874484},{"$f":"'Utility-Scale PV-Plus-Battery'!AE120","v":0.37737702867099204},{"$f":"'Utility-Scale PV-Plus-Battery'!AF120","v":0.37815878035323924},{"$f":"'Utility-Scale PV-Plus-Battery'!AG120","v":0.37894053203548644},{"$f":"'Utility-Scale PV-Plus-Battery'!AH120","v":0.37972228371773364},{"$f":"'Utility-Scale PV-Plus-Battery'!AI120","v":0.38050403539998084},{"$f":"'Utility-Scale PV-Plus-Battery'!AJ120","v":0.38128578708222804},{"$f":"'Utility-Scale PV-Plus-Battery'!AK120","v":0.38206753876447525},{"$f":"'Utility-Scale PV-Plus-Battery'!AL120","v":0.38284929044672245},{"$f":"'Utility-Scale PV-Plus-Battery'!AM120","v":0.38363104212896965},{"$f":"'Utility-Scale PV-Plus-Battery'!AN120","v":0.38441279381121685},{"$f":"'Utility-Scale PV-Plus-Battery'!AO120","v":0.38519454549346405},{"$f":"'Utility-Scale PV-Plus-Battery'!AP120","v":0.38597629717571125},{"$f":"'Utility-Scale PV-Plus-Battery'!AQ120","v":0.38675804885795811}]
["RM3UtClass22","RD","Moderate",30,"Utility-Scale PV-Plus-Battery","Class2",{"$f":"'Utility-Scale PV-Plus-Battery'!L121","v":0.31124497949010632},{"$f":"'Utility-Scale PV-Plus-Battery'!M121","v":0.31447988022610673},{"$f":"'Utility-Scale PV-Plus-Battery'!N121","v":0.31771478096210715},{"$f":"'Utility-Scale PV-Plus-Battery'!O121","v":0.32094968169810756},{"$f":"'Utility-Scale PV-Plus-Battery'!P121","v":0.32418458243410797},{"$f":"'Utility-Scale PV-Plus-Battery'!Q121","v":0.32741948317010838},{"$f":"'Utility-Scale PV-Plus-Battery'!R121","v":0.3306543839061088},{"$f":"'Utility-Scale PV-Plus-Battery'!S121","v":0.33388928464210921},{"$f":"'Utility-Scale PV-Plus-Battery'!T121","v":0.33712418537810962},{"$f":"'Utility-Scale PV-Plus-Battery'!U121","v":0.34035908611411003},{"$f":"'Utility-Scale PV-Plus-Battery'!V121","v":0.34359398685011044},{"$f":"'Utility-Scale PV-Plus-Battery'!W121","v":0.34682888758611075},{"$f":"'Utility-Scale PV-Plus-Battery'!X121","v":0.34804359396745593},{"$f":"'Utility-Scale PV-Plus-Battery'!Y121","v":0.34925830034880112},{"$f":"'Utility-Scale PV-Plus-Battery'!Z121","v":0.35047300673014631},{"$f":"'Utility-Scale PV-Plus-Battery'!AA121","v":0.3516877131114915},{"$f":"'Utility-Scale PV-Plus-Battery'!AB121","v":0.35290241949283668},{"$f":"'Utility-Scale PV-Plus-Battery'!AC121","v":0.35411712587418187},{"$f":"'Utility-Scale PV-Plus-Battery'!AD121","v":0.35533183225552706},{"$f":"'Utility-Scale PV-Plus-Battery'!AE121","v":0.35654653863687225},{"$f":"'Utility-Scale PV-Plus-Battery'!AF121","v":0.35776124501821743},{"$f":"'Utility-Scale PV-Plus-Battery'!AG121","v":0.35897595139956262},{"$f":"'Utility-Scale PV-Plus-Battery'!AH121","v":0.36019065778090781},{"$f":"'Utility-Scale PV-Plus-Battery'!AI121","v":0.361405364162253},{"$f":"'Utility-Scale PV-Plus-Battery'!AJ121","v":0.36262007054359818},{"$f":"'Utility-Scale PV-Plus-Battery'!AK121","v":0.36383477692494337},{"$f":"'Utility-Scale PV-Plus-Battery'!AL121","v":0.36504948330628856},{"$f":"'Utility-Scale PV-Plus-Battery'!AM121","v":0.36626418968763375},{"$f":"'Utility-Scale PV-Plus-Battery'!AN121","v":0.36747889606897893},{"$f":"'Utility-Scale PV-Plus-Battery'!AO121","v":0.36869360245032412},{"$f":"'Utility-Scale PV-Plus-Battery'!AP121","v":0.36990830883166931},{"$f":"'Utility-Scale PV-Plus-Battery'!AQ121","v":0.37112301521301444}]
["RC3UtClass22","RD","Conservative",30,"Utility-Scale PV-Plus-Battery","Class2",{"$f":"'Utility-Scale PV-Plus-Battery'!L122","v":0.31124497949010632},{"$f":"'Utility-Scale PV-Plus-Battery'!M122","v":0.31124497949010632},{"$f":"'Utility-Scale PV-Plus-Battery'!N122","v":0.31124497949010632},{"$f":"'Utility-Scale PV-Plus-Battery'!O122","v":0.31124497949010632},{"$f":"'Utility-Scale PV-Plus-Battery'!P122","v":0.31124497949010632},{"$f":"'Utility-Scale PV-Plus-Battery'!Q122","v":0.31124497949010632},{"$f":"'Utility-Scale PV-Plus-Battery'!R122","v":0.31124497949010632},{"$f":"'Utility-Scale PV-Plus-Battery'!S122","v":0.31124497949010632},{"$f":"'Utility-Scale PV-Plus-Battery'!T122","v":0.31124497949010632},{"$f":"'Utility-Scale PV-Plus-Battery'!U122","v":0.31124497949010632},{"$f":"'Utility-Scale PV-Plus-Battery'!V122","v":0.31124497949010632},{"$f":"'Utility-Scale PV-Plus-Battery'!W122","v":0.31124497949010632},{"$f":"'Utility-Scale PV-Plus-Battery'!X122","v":0.31302417489490653},{"$f":"'Utility-Scale PV-Plus-Battery'!Y122","v":0.31480337029970673},{"$f":"'Utility-Scale PV-Plus-Battery'!Z122","v":0.31658256570450694},{"$f":"'Utility-Scale PV-Plus-Battery'!AA122","v":0.31836176110930714},{"$f":"'Utility-Scale PV-Plus-Battery'!AB122","v":0.32014095651410734},{"$f":"'Utility-Scale PV-Plus-Battery'!AC122","v":0.32192015191890755},{"$f":"'Utility-Scale PV-Plus-Battery'!AD122","v":0.32369934732370775},{"$f":"'Utility-Scale PV-Plus-Battery'!AE122","v":0.32547854272850796},{"$f":"'Utility-Scale PV-Plus-Battery'!AF122","v":0.32725773813330816},{"$f":"'Utility-Scale PV-Plus-Battery'!AG122","v":0.32903693353810837},{"$f":"'Utility-Scale PV-Plus-Battery'!AH122","v":0.33081612894290857},{"$f":"'Utility-Scale PV-Plus-Battery'!AI122","v":0.33259532434770878},{"$f":"'Utility-Scale PV-Plus-Battery'!AJ122","v":0.33437451975250898},{"$f":"'Utility-Scale PV-Plus-Battery'!AK122","v":0.33615371515730919},{"$f":"'Utility-Scale PV-Plus-Battery'!AL122","v":0.33793291056210939},{"$f":"'Utility-Scale PV-Plus-Battery'!AM122","v":0.33971210596690959},{"$f":"'Utility-Scale PV-Plus-Battery'!AN122","v":0.3414913013717098},{"$f":"'Utility-Scale PV-Plus-Battery'!AO122","v":0.34327049677651},{"$f":"'Utility-Scale PV-Plus-Battery'!AP122","v":0.34504969218131021},{"$f":"'Utility-Scale PV-Plus-Battery'!AQ122","v":0.34682888758611075}]
["RA3UtClass11","RD","Advanced",30,"Utility-Scale PV-Plus-Battery","Class1",{"$f":"'Utility-Scale PV-Plus-Battery'!L123","v":0.32052036609390278},{"$f":"'Utility-Scale PV-Plus-Battery'!M123","v":0.32613227735005967},{"$f":"'Utility-Scale PV-Plus-Battery'!N123","v":0.33174418860621657},{"$f":"'Utility-Scale PV-Plus-Battery'!O123","v":0.33735609986237347},{"$f":"'Utility-Scale PV-Plus-Battery'!P123","v":0.34296801111853037},{"$f":"'Utility-Scale PV-Plus-Battery'!Q123","v":0.34857992237468727},{"$f":"'Utility-Scale PV-Plus-Battery'!R123","v":0.35419183363084417},{"$f":"'Utility-Scale PV-Plus-Battery'!S123","v":0.35980374488700106},{"$f":"'Utility-Scale PV-Plus-Battery'!T123","v":0.36541565614315796},{"$f":"'Utility-Scale PV-Plus-Battery'!U123","v":0.37102756739931486},{"$f":"'Utility-Scale PV-Plus-Battery'!V123","v":0.37663947865547176},{"$f":"'Utility-Scale PV-Plus-Battery'!W123","v":0.38225138991162844},{"$f":"'Utility-Scale PV-Plus-Battery'!X123","v":0.38305733371278566},{"$f":"'Utility-Scale PV-Plus-Battery'!Y123","v":0.38386327751394289},{"$f":"'Utility-Scale PV-Plus-Battery'!Z123","v":0.38466922131510012},{"$f":"'Utility-Scale PV-Plus-Battery'!AA123","v":0.38547516511625735},{"$f":"'Utility-Scale PV-Plus-Battery'!AB123","v":0.38628110891741457},{"$f":"'Utility-Scale PV-Plus-Battery'!AC123","v":0.3870870527185718},{"$f":"'Utility-Scale PV-Plus-Battery'!AD123","v":0.38789299651972903},{"$f":"'Utility-Scale PV-Plus-Battery'!AE123","v":0.38869894032088625},{"$f":"'Utility-Scale PV-Plus-Battery'!AF123","v":0.38950488412204348},{"$f":"'Utility-Scale PV-Plus-Battery'!AG123","v":0.39031082792320071},{"$f":"'Utility-Scale PV-Plus-Battery'!AH123","v":0.39111677172435794},{"$f":"'Utility-Scale PV-Plus-Battery'!AI123","v":0.39192271552551516},{"$f":"'Utility-Scale PV-Plus-Battery'!AJ123","v":0.39272865932667239},{"$f":"'Utility-Scale PV-Plus-Battery'!AK123","v":0.39353460312782962},{"$f":"'Utility-Scale PV-Plus-Battery'!AL123","v":0.39434054692898685},{"$f":"'Utility-Scale PV-Plus-Battery'!AM123","v":0.39514649073014407},{"$f":"'Utility-Scale PV-Plus-Battery'!AN123","v":0.3959524345313013},{"$f":"'Utility-Scale PV-Plus-Battery'!AO123","v":0.39675837833245853},{"$f":"'Utility-Scale PV-Plus-Battery'!AP123","v":0.39756432213361576},{"$f":"'Utility-Scale PV-Plus-Battery'!AQ123","v":0.39837026593477276}]
["RM3UtClass11","RD","Moderate",30,"Utility-Scale PV-Plus-Battery","Class1",{"$f":"'Utility-Scale PV-Plus-Battery'!L124","v":0.32052036609390278},{"$f":"'Utility-Scale PV-Plus-Battery'!M124","v":0.32385537419781124},{"$f":"'Utility-Scale PV-Plus-Battery'!N124","v":0.32719038230171971},{"$f":"'Utility-Scale PV-Plus-Battery'!O124","v":0.33052539040562817},{"$f":"'Utility-Scale PV-Plus-Battery'!P124","v":0.33386039850953664},{"$f":"'Utility-Scale PV-Plus-Battery'!Q124","v":0.3371954066134451},{"$f":"'Utility-Scale PV-Plus-Battery'!R124","v":0.34053041471735357},{"$f":"'Utility-Scale PV-Plus-Battery'!S124","v":0.34386542282126203},{"$f":"'Utility-Scale PV-Plus-Battery'!T124","v":0.3472004309251705},{"$f":"'Utility-Scale PV-Plus-Battery'!U124","v":0.35053543902907897},{"$f":"'Utility-Scale PV-Plus-Battery'!V124","v":0.35387044713298743},{"$f":"'Utility-Scale PV-Plus-Battery'!W124","v":0.3572054552368959},{"$f":"'Utility-Scale PV-Plus-Battery'!X124","v":0.35845775197063251},{"$f":"'Utility-Scale PV-Plus-Battery'!Y124","v":0.35971004870436912},{"$f":"'Utility-Scale PV-Plus-Battery'!Z124","v":0.36096234543810574},{"$f":"'Utility-Scale PV-Plus-Battery'!AA124","v":0.36221464217184235},{"$f":"'Utility-Scale PV-Plus-Battery'!AB124","v":0.36346693890557896},{"$f":"'Utility-Scale PV-Plus-Battery'!AC124","v":0.36471923563931558},{"$f":"'Utility-Scale PV-Plus-Battery'!AD124","v":0.36597153237305219},{"$f":"'Utility-Scale PV-Plus-Battery'!AE124","v":0.3672238291067888},{"$f":"'Utility-Scale PV-Plus-Battery'!AF124","v":0.36847612584052541},{"$f":"'Utility-Scale PV-Plus-Battery'!AG124","v":0.36972842257426203},{"$f":"'Utility-Scale PV-Plus-Battery'!AH124","v":0.37098071930799864},{"$f":"'Utility-Scale PV-Plus-Battery'!AI124","v":0.37223301604173525},{"$f":"'Utility-Scale PV-Plus-Battery'!AJ124","v":0.37348531277547187},{"$f":"'Utility-Scale PV-Plus-Battery'!AK124","v":0.37473760950920848},{"$f":"'Utility-Scale PV-Plus-Battery'!AL124","v":0.37598990624294509},{"$f":"'Utility-Scale PV-Plus-Battery'!AM124","v":0.37724220297668171},{"$f":"'Utility-Scale PV-Plus-Battery'!AN124","v":0.37849449971041832},{"$f":"'Utility-Scale PV-Plus-Battery'!AO124","v":0.37974679644415493},{"$f":"'Utility-Scale PV-Plus-Battery'!AP124","v":0.38099909317789155},{"$f":"'Utility-Scale PV-Plus-Battery'!AQ124","v":0.38225138991162844}]
["RC3UtClass11","RD","Conservative",30,"Utility-Scale PV-Plus-Battery","Class1",{"$f":"'Utility-Scale PV-Plus-Battery'!L125","v":0.32052036609390278},{"$f":"'Utility-Scale PV-Plus-Battery'!M125","v":0.32052036609390278},{"$f":"'Utility-Scale PV-Plus-Battery'!N125","v":0.32052036609390278},{"$f":"'Utility-Scale PV-Plus-Battery'!O125","v":0.32052036609390278},{"$f":"'Utility-Scale PV-Plus-Battery'!P125","v":0.32052036609390278},{"$f":"'Utility-Scale PV-Plus-Battery'!Q125","v":0.32052036609390278},{"$f":"'Utility-Scale PV-Plus-Battery'!R125","v":0.32052036609390278},{"$f":"'Utility-Scale PV-Plus-Battery'!S125","v":0.32052036609390278},{"$f":"'Utility-Scale PV-Plus-Battery'!T125","v":0.32052036609390278},{"$f":"'Utility-Scale PV-Plus-Battery'!U125","v":0.32052036609390278},{"$f":"'Utility-Scale PV-Plus-Battery'!V125","v":0.32052036609390278},{"$f":"'Utility-Scale PV-Plus-Battery'!W125","v":0.32052036609390278},{"$f":"'Utility-Scale PV-Plus-Battery'!X125","v":0.32235462055105241},{"$f":"'Utility-Scale PV-Plus-Battery'!Y125","v":0.32418887500820204},{"$f":"'Utility-Scale PV-Plus-Battery'!Z125","v":0.32602312946535167},{"$f":"'Utility-Scale PV-Plus-Battery'!AA125","v":0.3278573839225013},{"$f":"'Utility-Scale PV-Plus-Battery'!AB125","v":0.32969163837965093},{"$f":"'Utility-Scale PV-Plus-Battery'!AC125","v":0.33152589283680056},{"$f":"'Utility-Scale PV-Plus-Battery'!AD125","v":0.33336014729395019},{"$f":"'Utility-Scale PV-Plus-Battery'!AE125","v":0.33519440175109982},{"$f":"'Utility-Scale PV-Plus-Battery'!AF125","v":0.33702865620824946},{"$f":"'Utility-Scale PV-Plus-Battery'!AG125","v":0.33886291066539909},{"$f":"'Utility-Scale PV-Plus-Battery'!AH125","v":0.34069716512254872},{"$f":"'Utility-Scale PV-Plus-Battery'!AI125","v":0.34253141957969835},{"$f":"'Utility-Scale PV-Plus-Battery'!AJ125","v":0.34436567403684798},{"$f":"'Utility-Scale PV-Plus-Battery'!AK125","v":0.34619992849399761},{"$f":"'Utility-Scale PV-Plus-Battery'!AL125","v":0.34803418295114724},{"$f":"'Utility-Scale PV-Plus-Battery'!AM125","v":0.34986843740829687},{"$f":"'Utility-Scale PV-Plus-Battery'!AN125","v":0.3517026918654465},{"$f":"'Utility-Scale PV-Plus-Battery'!AO125","v":0.35353694632259614},{"$f":"'Utility-Scale PV-Plus-Battery'!AP125","v":0.35537120077974577},{"$f":"'Utility-Scale PV-Plus-Battery'!AQ125","v":0.3572054552368959}]
["RA3PuClass 1","RD","Advanced",30,"Pumped Storage Hydropower","Class 1","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RM3PuClass 1","RD","Moderate",30,"Pumped Storage Hydropower","Class 1","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RC3PuClass 1","RD","Conservative",30,"Pumped Storage Hydropower","Class 1","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RA3PuClass 2","RD","Advanced",30,"Pumped Storage Hydropower","Class 2","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RM3PuClass 2","RD","Moderate",30,"Pumped Storage Hydropower","Class 2","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RC3PuClass 2","RD","Conservative",30,"Pumped Storage Hydropower","Class 2","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RA3PuClass 3","RD","Advanced",30,"Pumped Storage Hydropower","Class 3","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RM3PuClass 3","RD","Moderate",30,"Pumped Storage Hydropower","Class 3","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RC3PuClass 3","RD","Conservative",30,"Pumped Storage Hydropower","Class 3","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RA3PuClass 4","RD","Advanced",30,"Pumped Storage Hydropower","Class 4","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RM3PuClass 4","RD","Moderate",30,"Pumped Storage Hydropower","Class 4","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RC3PuClass 4","RD","Conservative",30,"Pumped Storage Hydropower","Class 4","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
[{"$f":"_xlfn.CONCAT(LEFT(B309,1), LEFT(C309,1), LEFT(D309,1),LEFT(E309,2),LEFT(F309,6),RIGHT(F309,1))","v":"RA3NaCTAvgCF"},"RD","Advanced",30,"NaturalGas_FE","CTAvgCF","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RM3NaCTAvgCF","RD","Moderate",30,"NaturalGas_FE","CTAvgCF","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RC3NaCTAvgCF","RD","Conservative",30,"NaturalGas_FE","CTAvgCF","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RA3NaCTHighF","RD","Advanced",30,"NaturalGas_FE","CTHighCF","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RM3NaCTHighF","RD","Moderate",30,"NaturalGas_FE","CTHighCF","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RC3NaCTHighF","RD","Conservative",30,"NaturalGas_FE","CTHighCF","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RA3NaCCAvgCF","RD","Advanced",30,"NaturalGas_FE","CCAvgCF","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RM3NaCCAvgCF","RD","Moderate",30,"NaturalGas_FE","CCAvgCF","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RC3NaCCAvgCF","RD","Conservative",30,"NaturalGas_FE","CCAvgCF","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RA3NaCCHighF","RD","Advanced",30,"NaturalGas_FE","CCHighCF","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RM3NaCCHighF","RD","Moderate",30,"NaturalGas_FE","CCHighCF","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RC3NaCCHighF","RD","Conservative",30,"NaturalGas_FE","CCHighCF","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RA3NaCCCCSAF","RD","Advanced",30,"NaturalGas_FE","CCCCSAvgCF","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RM3NaCCCCSAF","RD","Moderate",30,"NaturalGas_FE","CCCCSAvgCF","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RC3NaCCCCSAF","RD","Conservative",30,"NaturalGas_FE","CCCCSAvgCF","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RA3NaCCCCSHF","RD","Advanced",30,"NaturalGas_FE","CCCCSHighCF","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RM3NaCCCCSHF","RD","Moderate",30,"NaturalGas_FE","CCCCSHighCF","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RC3NaCCCCSHF","RD","Conservative",30,"NaturalGas_FE","CCCCSHighCF","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
[{"$f":"_xlfn.CONCAT(LEFT(B327,1), LEFT(C327,1), LEFT(D327,1),LEFT(E327,2),LEFT(F327,6),RIGHT(F327,1))","v":"RA3ConewAvgF"},"RD","Advanced",30,"Coal_FE","newAvgCF","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RM3ConewAvgF","RD","Moderate",30,"Coal_FE","newAvgCF","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RC3ConewAvgF","RD","Conservative",30,"Coal_FE","newAvgCF","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RA3ConewHigF","RD","Advanced",30,"Coal_FE","newHighCF","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RM3ConewHigF","RD","Moderate",30,"Coal_FE","newHighCF","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RC3ConewHigF","RD","Conservative",30,"Coal_FE","newHighCF","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RA3CoIGCCAvF","RD","Advanced",30,"Coal_FE","IGCCAvgCF","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RM3CoIGCCAvF","RD","Moderate",30,"Coal_FE","IGCCAvgCF","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RC3CoIGCCAvF","RD","Conservative",30,"Coal_FE","IGCCAvgCF","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RA3CoIGCCHiF","RD","Advanced",30,"Coal_FE","IGCCHighCF","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RM3CoIGCCHiF","RD","Moderate",30,"Coal_FE","IGCCHighCF","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RC3CoIGCCHiF","RD","Conservative",30,"Coal_FE","IGCCHighCF","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RA3CoCCS36AF","RD","Advanced",30,"Coal_FE","CCS36AvgCF","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RM3CoCCS36AF","RD","Moderate",30,"Coal_FE","CCS36AvgCF","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RC3CoCCS36AF","RD","Conservative",30,"Coal_FE","CCS36AvgCF","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RA3CoCCS90AF","RD","Advanced",30,"Coal_FE","CCS90AvgCF","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RM3CoCCS90AF","RD","Moderate",30,"Coal_FE","CCS90AvgCF","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RC3CoCCS90AF","RD","Conservative",30,"Coal_FE","CCS90AvgCF","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
[{"$f":"_xlfn.CONCAT(LEFT(B345,1), LEFT(C345,1), LEFT(D345,1),LEFT(E345,2),LEFT(F345,6),RIGHT(F345,1))","v":"RA3CoCCS36HF"},"RD","Advanced",30,"Coal_FE","CCS36HighCF","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RM3CoCCS36HF","RD","Moderate",30,"Coal_FE","CCS36HighCF","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RC3CoCCS36HF","RD","Conservative",30,"Coal_FE","CCS36HighCF","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RA3CoCCS90HF","RD","Advanced",30,"Coal_FE","CCS90HighCF","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RM3CoCCS90HF","RD","Moderate",30,"Coal_FE","CCS90HighCF","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RC3CoCCS90HF","RD","Conservative",30,"Coal_FE","CCS90HighCF","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]

{"sheet":"Summary_LCOE","index":23,"n_rows":350,"n_cols":38,"rows_kept":350,"cut":false,"hidden":false,"merged":[]}
["Key","FinancialCase","CostCase","CRPYears","Technology","TechDetail",{"$f":"'Solar - CSP'!L190","v":2019},{"$f":"'Solar - CSP'!M190","v":2020},{"$f":"'Solar - CSP'!N190","v":2021},{"$f":"'Solar - CSP'!O190","v":2022},{"$f":"'Solar - CSP'!P190","v":2023},{"$f":"'Solar - CSP'!Q190","v":2024},{"$f":"'Solar - CSP'!R190","v":2025},{"$f":"'Solar - CSP'!S190","v":2026},{"$f":"'Solar - CSP'!T190","v":2027},{"$f":"'Solar - CSP'!U190","v":2028},{"$f":"'Solar - CSP'!V190","v":2029},{"$f":"'Solar - CSP'!W190","v":2030},{"$f":"'Solar - CSP'!X190","v":2031},{"$f":"'Solar - CSP'!Y190","v":2032},{"$f":"'Solar - CSP'!Z190","v":2033},{"$f":"'Solar - CSP'!AA190","v":2034},{"$f":"'Solar - CSP'!AB190","v":2035},{"$f":"'Solar - CSP'!AC190","v":2036},{"$f":"'Solar - CSP'!AD190","v":2037},{"$f":"'Solar - CSP'!AE190","v":2038},{"$f":"'Solar - CSP'!AF190","v":2039},{"$f":"'Solar - CSP'!AG190","v":2040},{"$f":"'Solar - CSP'!AH190","v":2041},{"$f":"'Solar - CSP'!AI190","v":2042},{"$f":"'Solar - CSP'!AJ190","v":2043},{"$f":"'Solar - CSP'!AK190","v":2044},{"$f":"'Solar - CSP'!AL190","v":2045},{"$f":"'Solar - CSP'!AM190","v":2046},{"$f":"'Solar - CSP'!AN190","v":2047},{"$f":"'Solar - CSP'!AO190","v":2048},{"$f":"'Solar - CSP'!AP190","v":2049},{"$f":"'Solar - CSP'!AQ190","v":2050}]
[{"$f":"_xlfn.CONCAT(LEFT(B2,1), LEFT(C2,1), LEFT(D2,1),LEFT(E2,2),LEFT(F2,6),RIGHT(F2,1))","v":"RA3CSClass77"},"RD","Advanced",30,"CSP","Class7",{"$f":"'Solar - CSP'!L191","v":96.730026513491566},{"$f":"'Solar - CSP'!M191","v":93.19741197014352},{"$f":"'Solar - CSP'!N191","v":89.66479742679546},{"$f":"'Solar - CSP'!O191","v":84.85510286777901},{"$f":"'Solar - CSP'!P191","v":80.660063308762588},{"$f":"'Solar - CSP'!Q191","v":76.465023749746166},{"$f":"'Solar - CSP'!R191","v":72.269984190729744},{"$f":"'Solar - CSP'!S191","v":68.074944631713322},{"$f":"'Solar - CSP'!T191","v":63.879905072696886},{"$f":"'Solar - CSP'!U191","v":59.684865513680464},{"$f":"'Solar - CSP'!V191","v":55.489825954664028},{"$f":"'Solar - CSP'!W191","v":51.294786395647606},{"$f":"'Solar - CSP'!X191","v":50.899158434951033},{"$f":"'Solar - CSP'!Y191","v":50.503530474254461},{"$f":"'Solar - CSP'!Z191","v":50.107902513557875},{"$f":"'Solar - CSP'!AA191","v":49.712274552861302},{"$f":"'Solar - CSP'!AB191","v":49.31664659216473},{"$f":"'Solar - CSP'!AC191","v":48.921018631468172},{"$f":"'Solar - CSP'!AD191","v":48.525390670771586},{"$f":"'Solar - CSP'!AE191","v":48.129762710074999},{"$f":"'Solar - CSP'!AF191","v":47.734134749378427},{"$f":"'Solar - CSP'!AG191","v":47.338506788681855},{"$f":"'Solar - CSP'!AH191","v":46.942878827985268},{"$f":"'Solar - CSP'!AI191","v":46.547250867288696},{"$f":"'Solar - CSP'!AJ191","v":46.151622906592124},{"$f":"'Solar - CSP'!AK191","v":45.755994945895551},{"$f":"'Solar - CSP'!AL191","v":45.360366985198979},{"$f":"'Solar - CSP'!AM191","v":44.964739024502393},{"$f":"'Solar - CSP'!AN191","v":44.569111063805821},{"$f":"'Solar - CSP'!AO191","v":44.173483103109248},{"$f":"'Solar - CSP'!AP191","v":43.777855142412676},{"$f":"'Solar - CSP'!AQ191","v":43.382227181716104}]
[{"$f":"_xlfn.CONCAT(LEFT(B3,1), LEFT(C3,1), LEFT(D3,1),LEFT(E3,2),LEFT(F3,6),RIGHT(F3,1))","v":"RM3CSClass77"},"RD","Moderate",30,"CSP","Class7",{"$f":"'Solar - CSP'!L192","v":96.730026513491566},{"$f":"'Solar - CSP'!M192","v":94.315897487964392},{"$f":"'Solar - CSP'!N192","v":91.239630809831723},{"$f":"'Solar - CSP'!O192","v":86.915746490280782},{"$f":"'Solar - CSP'!P192","v":83.524573841584981},{"$f":"'Solar - CSP'!Q192","v":80.435988124948764},{"$f":"'Solar - CSP'!R192","v":77.634519601576557},{"$f":"'Solar - CSP'!S192","v":75.104698532672742},{"$f":"'Solar - CSP'!T192","v":72.831055179441776},{"$f":"'Solar - CSP'!U192","v":70.798119803088085},{"$f":"'Solar - CSP'!V192","v":68.99042266481608},{"$f":"'Solar - CSP'!W192","v":67.392494025830175},{"$f":"'Solar - CSP'!X192","v":66.366025677208228},{"$f":"'Solar - CSP'!Y192","v":65.518386350281233},{"$f":"'Solar - CSP'!Z192","v":64.834106306253588},{"$f":"'Solar - CSP'!AA192","v":64.297715806329762},{"$f":"'Solar - CSP'!AB192","v":63.893745111714139},{"$f":"'Solar - CSP'!AC192","v":63.60672448361116},{"$f":"'Solar - CSP'!AD192","v":63.421184183225236},{"$f":"'Solar - CSP'!AE192","v":63.321654471760809},{"$f":"'Solar - CSP'!AF192","v":63.292665610422276},{"$f":"'Solar - CSP'!AG192","v":63.263676749083771},{"$f":"'Solar - CSP'!AH192","v":63.234687887745224},{"$f":"'Solar - CSP'!AI192","v":63.205699026406705},{"$f":"'Solar - CSP'!AJ192","v":63.176710165068172},{"$f":"'Solar - CSP'!AK192","v":63.147721303729654},{"$f":"'Solar - CSP'!AL192","v":63.118732442391106},{"$f":"'Solar - CSP'!AM192","v":63.089743581052588},{"$f":"'Solar - CSP'!AN192","v":63.060754719714055},{"$f":"'Solar - CSP'!AO192","v":63.031765858375508},{"$f":"'Solar - CSP'!AP192","v":63.002776997036989},{"$f":"'Solar - CSP'!AQ192","v":62.97378813569847}]
["RC3CSClass77","RD","Conservative",30,"CSP","Class7",{"$f":"'Solar - CSP'!L193","v":96.730026513491566},{"$f":"'Solar - CSP'!M193","v":96.730026513491566},{"$f":"'Solar - CSP'!N193","v":96.730026513491566},{"$f":"'Solar - CSP'!O193","v":96.115371513491567},{"$f":"'Solar - CSP'!P193","v":96.115371513491567},{"$f":"'Solar - CSP'!Q193","v":96.115371513491567},{"$f":"'Solar - CSP'!R193","v":96.115371513491567},{"$f":"'Solar - CSP'!S193","v":96.115371513491567},{"$f":"'Solar - CSP'!T193","v":96.115371513491567},{"$f":"'Solar - CSP'!U193","v":96.115371513491567},{"$f":"'Solar - CSP'!V193","v":96.115371513491567},{"$f":"'Solar - CSP'!W193","v":96.115371513491567},{"$f":"'Solar - CSP'!X193","v":96.115371513491567},{"$f":"'Solar - CSP'!Y193","v":96.115371513491567},{"$f":"'Solar - CSP'!Z193","v":96.115371513491567},{"$f":"'Solar - CSP'!AA193","v":96.115371513491567},{"$f":"'Solar - CSP'!AB193","v":96.115371513491567},{"$f":"'Solar - CSP'!AC193","v":96.115371513491567},{"$f":"'Solar - CSP'!AD193","v":96.115371513491567},{"$f":"'Solar - CSP'!AE193","v":96.115371513491567},{"$f":"'Solar - CSP'!AF193","v":96.115371513491567},{"$f":"'Solar - CSP'!AG193","v":96.115371513491567},{"$f":"'Solar - CSP'!AH193","v":96.115371513491567},{"$f":"'Solar - CSP'!AI193","v":96.115371513491567},{"$f":"'Solar - CSP'!AJ193","v":96.115371513491567},{"$f":"'Solar - CSP'!AK193","v":96.115371513491567},{"$f":"'Solar - CSP'!AL193","v":96.115371513491567},{"$f":"'Solar - CSP'!AM193","v":96.115371513491567},{"$f":"'Solar - CSP'!AN193","v":96.115371513491567},{"$f":"'Solar - CSP'!AO193","v":96.115371513491567},{"$f":"'Solar - CSP'!AP193","v":96.115371513491567},{"$f":"'Solar - CSP'!AQ193","v":96.115371513491567}]
["RA3CSClass33","RD","Advanced",30,"CSP","Class3",{"$f":"'Solar - CSP'!L194","v":80.189240640130166},{"$f":"'Solar - CSP'!M194","v":77.283380289956767},{"$f":"'Solar - CSP'!N194","v":74.377519939783369},{"$f":"'Solar - CSP'!O194","v":70.312106592850483},{"$f":"'Solar - CSP'!P194","v":66.861348245917625},{"$f":"'Solar - CSP'!Q194","v":63.410589898984767},{"$f":"'Solar - CSP'!R194","v":59.959831552051895},{"$f":"'Solar - CSP'!S194","v":56.509073205119023},{"$f":"'Solar - CSP'!T194","v":53.058314858186165},{"$f":"'Solar - CSP'!U194","v":49.607556511253293},{"$f":"'Solar - CSP'!V194","v":46.156798164320421},{"$f":"'Solar - CSP'!W194","v":42.706039817387548},{"$f":"'Solar - CSP'!X194","v":42.380603914233916},{"$f":"'Solar - CSP'!Y194","v":42.055168011080283},{"$f":"'Solar - CSP'!Z194","v":41.729732107926651},{"$f":"'Solar - CSP'!AA194","v":41.404296204773004},{"$f":"'Solar - CSP'!AB194","v":41.078860301619372},{"$f":"'Solar - CSP'!AC194","v":40.753424398465754},{"$f":"'Solar - CSP'!AD194","v":40.427988495312107},{"$f":"'Solar - CSP'!AE194","v":40.102552592158474},{"$f":"'Solar - CSP'!AF194","v":39.777116689004842},{"$f":"'Solar - CSP'!AG194","v":39.45168078585121},{"$f":"'Solar - CSP'!AH194","v":39.126244882697563},{"$f":"'Solar - CSP'!AI194","v":38.80080897954393},{"$f":"'Solar - CSP'!AJ194","v":38.475373076390298},{"$f":"'Solar - CSP'!AK194","v":38.149937173236665},{"$f":"'Solar - CSP'!AL194","v":37.824501270083033},{"$f":"'Solar - CSP'!AM194","v":37.499065366929401},{"$f":"'Solar - CSP'!AN194","v":37.173629463775768},{"$f":"'Solar - CSP'!AO194","v":36.848193560622121},{"$f":"'Solar - CSP'!AP194","v":36.522757657468503},{"$f":"'Solar - CSP'!AQ194","v":36.197321754314871}]
["RM3CSClass33","RD","Moderate",30,"CSP","Class3",{"$f":"'Solar - CSP'!L195","v":80.189240640130166},{"$f":"'Solar - CSP'!M195","v":78.203424828809432},{"$f":"'Solar - CSP'!N195","v":75.672947400022878},{"$f":"'Solar - CSP'!O195","v":72.007152153295493},{"$f":"'Solar - CSP'!P195","v":69.21763916807798},{"$f":"'Solar - CSP'!Q195","v":66.677028336651418},{"$f":"'Solar - CSP'!R195","v":64.372594551296856},{"$f":"'Solar - CSP'!S195","v":62.291612704295332},{"$f":"'Solar - CSP'!T195","v":60.421357687927923},{"$f":"'Solar - CSP'!U195","v":58.749104394475694},{"$f":"'Solar - CSP'!V195","v":57.26212771621968},{"$f":"'Solar - CSP'!W195","v":55.947702545440947},{"$f":"'Solar - CSP'!X195","v":55.103349548993862},{"$f":"'Solar - CSP'!Y195","v":54.406097844586171},{"$f":"'Solar - CSP'!Z195","v":53.843222324498925},{"$f":"'Solar - CSP'!AA195","v":53.401997881013202},{"$f":"'Solar - CSP'!AB195","v":53.069699406410024},{"$f":"'Solar - CSP'!AC195","v":52.833601792970484},{"$f":"'Solar - CSP'!AD195","v":52.680979932975603},{"$f":"'Solar - CSP'!AE195","v":52.599108718706475},{"$f":"'Solar - CSP'!AF195","v":52.575263042444135},{"$f":"'Solar - CSP'!AG195","v":52.551417366181823},{"$f":"'Solar - CSP'!AH195","v":52.527571689919469},{"$f":"'Solar - CSP'!AI195","v":52.503726013657129},{"$f":"'Solar - CSP'!AJ195","v":52.479880337394789},{"$f":"'Solar - CSP'!AK195","v":52.456034661132463},{"$f":"'Solar - CSP'!AL195","v":52.432188984870109},{"$f":"'Solar - CSP'!AM195","v":52.408343308607769},{"$f":"'Solar - CSP'!AN195","v":52.384497632345443},{"$f":"'Solar - CSP'!AO195","v":52.360651956083089},{"$f":"'Solar - CSP'!AP195","v":52.336806279820763},{"$f":"'Solar - CSP'!AQ195","v":52.312960603558423}]
["RC3CSClass33","RD","Conservative",30,"CSP","Class3",{"$f":"'Solar - CSP'!L196","v":80.189240640130166},{"$f":"'Solar - CSP'!M196","v":80.189240640130166},{"$f":"'Solar - CSP'!N196","v":80.189240640130166},{"$f":"'Solar - CSP'!O196","v":79.574585640130167},{"$f":"'Solar - CSP'!P196","v":79.574585640130167},{"$f":"'Solar - CSP'!Q196","v":79.574585640130167},{"$f":"'Solar - CSP'!R196","v":79.574585640130167},{"$f":"'Solar - CSP'!S196","v":79.574585640130167},{"$f":"'Solar - CSP'!T196","v":79.574585640130167},{"$f":"'Solar - CSP'!U196","v":79.574585640130167},{"$f":"'Solar - CSP'!V196","v":79.574585640130167},{"$f":"'Solar - CSP'!W196","v":79.574585640130167},{"$f":"'Solar - CSP'!X196","v":79.574585640130167},{"$f":"'Solar - CSP'!Y196","v":79.574585640130167},{"$f":"'Solar - CSP'!Z196","v":79.574585640130167},{"$f":"'Solar - CSP'!AA196","v":79.574585640130167},{"$f":"'Solar - CSP'!AB196","v":79.574585640130167},{"$f":"'Solar - CSP'!AC196","v":79.574585640130167},{"$f":"'Solar - CSP'!AD196","v":79.574585640130167},{"$f":"'Solar - CSP'!AE196","v":79.574585640130167},{"$f":"'Solar - CSP'!AF196","v":79.574585640130167},{"$f":"'Solar - CSP'!AG196","v":79.574585640130167},{"$f":"'Solar - CSP'!AH196","v":79.574585640130167},{"$f":"'Solar - CSP'!AI196","v":79.574585640130167},{"$f":"'Solar - CSP'!AJ196","v":79.574585640130167},{"$f":"'Solar - CSP'!AK196","v":79.574585640130167},{"$f":"'Solar - CSP'!AL196","v":79.574585640130167},{"$f":"'Solar - CSP'!AM196","v":79.574585640130167},{"$f":"'Solar - CSP'!AN196","v":79.574585640130167},{"$f":"'Solar - CSP'!AO196","v":79.574585640130167},{"$f":"'Solar - CSP'!AP196","v":79.574585640130167},{"$f":"'Solar - CSP'!AQ196","v":79.574585640130167}]
["RA3CSClass22","RD","Advanced",30,"CSP","Class2",{"$f":"'Solar - CSP'!L197","v":78.025598372853764},{"$f":"'Solar - CSP'!M197","v":75.201721543531661},{"$f":"'Solar - CSP'!N197","v":72.377844714209544},{"$f":"'Solar - CSP'!O197","v":68.40978818584216},{"$f":"'Solar - CSP'!P197","v":65.056386657474803},{"$f":"'Solar - CSP'!Q197","v":61.702985129107446},{"$f":"'Solar - CSP'!R197","v":58.349583600740075},{"$f":"'Solar - CSP'!S197","v":54.996182072372719},{"$f":"'Solar - CSP'!T197","v":51.642780544005362},{"$f":"'Solar - CSP'!U197","v":48.289379015637991},{"$f":"'Solar - CSP'!V197","v":44.93597748727062},{"$f":"'Solar - CSP'!W197","v":41.582575958903263},{"$f":"'Solar - CSP'!X197","v":41.266321632954586},{"$f":"'Solar - CSP'!Y197","v":40.950067307005924},{"$f":"'Solar - CSP'!Z197","v":40.633812981057247},{"$f":"'Solar - CSP'!AA197","v":40.31755865510857},{"$f":"'Solar - CSP'!AB197","v":40.001304329159893},{"$f":"'Solar - CSP'!AC197","v":39.685050003211231},{"$f":"'Solar - CSP'!AD197","v":39.368795677262554},{"$f":"'Solar - CSP'!AE197","v":39.052541351313877},{"$f":"'Solar - CSP'!AF197","v":38.736287025365201},{"$f":"'Solar - CSP'!AG197","v":38.420032699416538},{"$f":"'Solar - CSP'!AH197","v":38.103778373467847},{"$f":"'Solar - CSP'!AI197","v":37.787524047519184},{"$f":"'Solar - CSP'!AJ197","v":37.471269721570508},{"$f":"'Solar - CSP'!AK197","v":37.155015395621845},{"$f":"'Solar - CSP'!AL197","v":36.838761069673168},{"$f":"'Solar - CSP'!AM197","v":36.522506743724492},{"$f":"'Solar - CSP'!AN197","v":36.206252417775815},{"$f":"'Solar - CSP'!AO197","v":35.889998091827138},{"$f":"'Solar - CSP'!AP197","v":35.573743765878476},{"$f":"'Solar - CSP'!AQ197","v":35.257489439929799}]
["RM3CSClass22","RD","Moderate",30,"CSP","Class2",{"$f":"'Solar - CSP'!L198","v":78.025598372853764},{"$f":"'Solar - CSP'!M198","v":76.095808712949605},{"$f":"'Solar - CSP'!N198","v":73.636724064285545},{"$f":"'Solar - CSP'!O198","v":70.057011144268344},{"$f":"'Solar - CSP'!P198","v":67.346199152364179},{"$f":"'Solar - CSP'!Q198","v":64.877266996432397},{"$f":"'Solar - CSP'!R198","v":62.63784858433236},{"$f":"'Solar - CSP'!S198","v":60.61557782392336},{"$f":"'Solar - CSP'!T198","v":58.798088623064743},{"$f":"'Solar - CSP'!U198","v":57.173014889615871},{"$f":"'Solar - CSP'!V198","v":55.727990531436049},{"$f":"'Solar - CSP'!W198","v":54.450649456384625},{"$f":"'Solar - CSP'!X198","v":53.630118331310655},{"$f":"'Solar - CSP'!Y198","v":52.952538305083749},{"$f":"'Solar - CSP'!Z198","v":52.405543285563226},{"$f":"'Solar - CSP'!AA198","v":51.976767180608434},{"$f":"'Solar - CSP'!AB198","v":51.653843898078705},{"$f":"'Solar - CSP'!AC198","v":51.424407345833373},{"$f":"'Solar - CSP'!AD198","v":51.276091431731771},{"$f":"'Solar - CSP'!AE198","v":51.196530063633261},{"$f":"'Solar - CSP'!AF198","v":51.17335714939712},{"$f":"'Solar - CSP'!AG198","v":51.150184235161007},{"$f":"'Solar - CSP'!AH198","v":51.127011320924865},{"$f":"'Solar - CSP'!AI198","v":51.103838406688752},{"$f":"'Solar - CSP'!AJ198","v":51.08066549245261},{"$f":"'Solar - CSP'!AK198","v":51.057492578216497},{"$f":"'Solar - CSP'!AL198","v":51.034319663980355},{"$f":"'Solar - CSP'!AM198","v":51.011146749744228},{"$f":"'Solar - CSP'!AN198","v":50.9879738355081},{"$f":"'Solar - CSP'!AO198","v":50.964800921271959},{"$f":"'Solar - CSP'!AP198","v":50.941628007035845},{"$f":"'Solar - CSP'!AQ198","v":50.918455092799718}]
["RC3CSClass22","RD","Conservative",30,"CSP","Class2",{"$f":"'Solar - CSP'!L199","v":78.025598372853764},{"$f":"'Solar - CSP'!M199","v":78.025598372853764},{"$f":"'Solar - CSP'!N199","v":78.025598372853764},{"$f":"'Solar - CSP'!O199","v":77.410943372853765},{"$f":"'Solar - CSP'!P199","v":77.410943372853765},{"$f":"'Solar - CSP'!Q199","v":77.410943372853765},{"$f":"'Solar - CSP'!R199","v":77.410943372853765},{"$f":"'Solar - CSP'!S199","v":77.410943372853765},{"$f":"'Solar - CSP'!T199","v":77.410943372853765},{"$f":"'Solar - CSP'!U199","v":77.410943372853765},{"$f":"'Solar - CSP'!V199","v":77.410943372853765},{"$f":"'Solar - CSP'!W199","v":77.410943372853765},{"$f":"'Solar - CSP'!X199","v":77.410943372853765},{"$f":"'Solar - CSP'!Y199","v":77.410943372853765},{"$f":"'Solar - CSP'!Z199","v":77.410943372853765},{"$f":"'Solar - CSP'!AA199","v":77.410943372853765},{"$f":"'Solar - CSP'!AB199","v":77.410943372853765},{"$f":"'Solar - CSP'!AC199","v":77.410943372853765},{"$f":"'Solar - CSP'!AD199","v":77.410943372853765},{"$f":"'Solar - CSP'!AE199","v":77.410943372853765},{"$f":"'Solar - CSP'!AF199","v":77.410943372853765},{"$f":"'Solar - CSP'!AG199","v":77.410943372853765},{"$f":"'Solar - CSP'!AH199","v":77.410943372853765},{"$f":"'Solar - CSP'!AI199","v":77.410943372853765},{"$f":"'Solar - CSP'!AJ199","v":77.410943372853765},{"$f":"'Solar - CSP'!AK199","v":77.410943372853765},{"$f":"'Solar - CSP'!AL199","v":77.410943372853765},{"$f":"'Solar - CSP'!AM199","v":77.410943372853765},{"$f":"'Solar - CSP'!AN199","v":77.410943372853765},{"$f":"'Solar - CSP'!AO199","v":77.410943372853765},{"$f":"'Solar - CSP'!AP199","v":77.410943372853765},{"$f":"'Solar - CSP'!AQ199","v":77.410943372853765}]
["RA3OfClass11","RD","Advanced",30,"OffShoreWind","Class1",{"$f":"'Offshore Wind'!L492","v":73.040091044854861},{"$f":"'Offshore Wind'!M492","v":66.403107776373247},{"$f":"'Offshore Wind'!N492","v":61.702815863142689},{"$f":"'Offshore Wind'!O492","v":58.037960260829948},{"$f":"'Offshore Wind'!P492","v":55.016301955603652},{"$f":"'Offshore Wind'!Q492","v":52.43221764847587},{"$f":"'Offshore Wind'!R492","v":50.164670181894131},{"$f":"'Offshore Wind'!S492","v":48.136492862005184},{"$f":"'Offshore Wind'!T492","v":46.295520816283691},{"$f":"'Offshore Wind'!U492","v":44.604870614572469},{"$f":"'Offshore Wind'!V492","v":43.037519110018508},{"$f":"'Offshore Wind'!W492","v":41.573086803086234},{"$f":"'Offshore Wind'!X492","v":40.593572220126127},{"$f":"'Offshore Wind'!Y492","v":39.686691193822263},{"$f":"'Offshore Wind'!Z492","v":38.842714981860134},{"$f":"'Offshore Wind'!AA492","v":38.053728924284592},{"$f":"'Offshore Wind'!AB492","v":37.313209770718643},{"$f":"'Offshore Wind'!AC492","v":36.615719033488077},{"$f":"'Offshore Wind'!AD492","v":35.956676193555097},{"$f":"'Offshore Wind'!AE492","v":35.33218808042264},{"$f":"'Offshore Wind'!AF492","v":34.738918544667307},{"$f":"'Offshore Wind'!AG492","v":34.173987538658928},{"$f":"'Offshore Wind'!AH492","v":33.634891999737036},{"$f":"'Offshore Wind'!AI492","v":33.119443127541061},{"$f":"'Offshore Wind'!AJ492","v":32.62571614839073},{"$f":"'Offshore Wind'!AK492","v":32.152009703153261},{"$f":"'Offshore Wind'!AL492","v":31.696812732017531},{"$f":"'Offshore Wind'!AM492","v":31.258777257686411},{"$f":"'Offshore Wind'!AN492","v":30.836695851982306},{"$f":"'Offshore Wind'!AO492","v":30.429482852782936},{"$f":"'Offshore Wind'!AP492","v":30.03615860783362},{"$f":"'Offshore Wind'!AQ492","v":29.6558361795121}]
["RM3OfClass11","RD","Moderate",30,"OffShoreWind","Class1",{"$f":"'Offshore Wind'!L493","v":76.141842222610023},{"$f":"'Offshore Wind'!M493","v":70.189753016669627},{"$f":"'Offshore Wind'!N493","v":65.945453506276891},{"$f":"'Offshore Wind'!O493","v":62.617570201880092},{"$f":"'Offshore Wind'!P493","v":59.860525384961036},{"$f":"'Offshore Wind'!Q493","v":57.492689898749425},{"$f":"'Offshore Wind'!R493","v":55.406926058173788},{"$f":"'Offshore Wind'!S493","v":53.534807703122624},{"$f":"'Offshore Wind'!T493","v":51.830007646795138},{"$f":"'Offshore Wind'!U493","v":50.259725748322062},{"$f":"'Offshore Wind'!V493","v":48.799901510188967},{"$f":"'Offshore Wind'!W493","v":47.432369912104775},{"$f":"'Offshore Wind'!X493","v":46.540892316379455},{"$f":"'Offshore Wind'!Y493","v":45.714800360398698},{"$f":"'Offshore Wind'!Z493","v":44.945384267783609},{"$f":"'Offshore Wind'!AA493","v":44.225552479428181},{"$f":"'Offshore Wind'!AB493","v":43.549455615487531},{"$f":"'Offshore Wind'!AC493","v":42.912213447935066},{"$f":"'Offshore Wind'!AD493","v":42.309712822520574},{"$f":"'Offshore Wind'!AE493","v":41.738455527302428},{"$f":"'Offshore Wind'!AF493","v":41.195442011314483},{"$f":"'Offshore Wind'!AG493","v":40.678081285813349},{"$f":"'Offshore Wind'!AH493","v":40.184120248452835},{"$f":"'Offshore Wind'!AI493","v":39.711587620835658},{"$f":"'Offshore Wind'!AJ493","v":39.25874902291411},{"$f":"'Offshore Wind'!AK493","v":38.824070634861904},{"$f":"'Offshore Wind'!AL493","v":38.406189552176301},{"$f":"'Offshore Wind'!AM493","v":38.003889409451197},{"$f":"'Offshore Wind'!AN493","v":37.616080189500408},{"$f":"'Offshore Wind'!AO493","v":37.241781385492672},{"$f":"'Offshore Wind'!AP493","v":36.880107870467612},{"$f":"'Offshore Wind'!AQ493","v":36.53025796897046}]
["RC3OfClass11","RD","Conservative",30,"OffShoreWind","Class1",{"$f":"'Offshore Wind'!L494","v":81.59606898217541},{"$f":"'Offshore Wind'!M494","v":77.638057521124082},{"$f":"'Offshore Wind'!N494","v":74.768083507960583},{"$f":"'Offshore Wind'!O494","v":72.487449080221253},{"$f":"'Offshore Wind'!P494","v":70.576476947161368},{"$f":"'Offshore Wind'!Q494","v":68.91894397634745},{"$f":"'Offshore Wind'!R494","v":67.445926851211851},{"$f":"'Offshore Wind'!S494","v":66.113208449382711},{"$f":"'Offshore Wind'!T494","v":64.890736435315645},{"$f":"'Offshore Wind'!U494","v":63.757161386628155},{"$f":"'Offshore Wind'!V494","v":62.696775304126362},{"$f":"'Offshore Wind'!W494","v":61.697686961014917},{"$f":"'Offshore Wind'!X494","v":61.079988791986551},{"$f":"'Offshore Wind'!Y494","v":60.506345614237318},{"$f":"'Offshore Wind'!Z494","v":59.970971186588791},{"$f":"'Offshore Wind'!AA494","v":59.469144399209284},{"$f":"'Offshore Wind'!AB494","v":58.996963440711198},{"$f":"'Offshore Wind'!AC494","v":58.551166949643495},{"$f":"'Offshore Wind'!AD494","v":58.129001392542378},{"$f":"'Offshore Wind'!AE494","v":57.728121044284819},{"$f":"'Offshore Wind'!AF494","v":57.346511410067677},{"$f":"'Offshore Wind'!AG494","v":56.982429795774408},{"$f":"'Offshore Wind'!AH494","v":56.634358619328609},{"$f":"'Offshore Wind'!AI494","v":56.300968322324607},{"$f":"'Offshore Wind'!AJ494","v":55.981087608392521},{"$f":"'Offshore Wind'!AK494","v":55.673679338760387},{"$f":"'Offshore Wind'!AL494","v":55.377820842856991},{"$f":"'Offshore Wind'!AM494","v":55.092687708602114},{"$f":"'Offshore Wind'!AN494","v":54.81754034021229},{"$f":"'Offshore Wind'!AO494","v":54.551712735699283},{"$f":"'Offshore Wind'!AP494","v":54.294603058642842},{"$f":"'Offshore Wind'!AQ494","v":54.045665670945127}]
["RA3OfClass22","RD","Advanced",30,"OffShoreWind","Class2",{"$f":"'Offshore Wind'!L495","v":76.113788555845915},{"$f":"'Offshore Wind'!M495","v":69.19936708949767},{"$f":"'Offshore Wind'!N495","v":64.303016620465726},{"$f":"'Offshore Wind'!O495","v":60.485607512267066},{"$f":"'Offshore Wind'!P495","v":57.33841797346701},{"$f":"'Offshore Wind'!Q495","v":54.647184348043382},{"$f":"'Offshore Wind'!R495","v":52.285783693026438},{"$f":"'Offshore Wind'!S495","v":50.173807043873296},{"$f":"'Offshore Wind'!T495","v":48.256897845469823},{"$f":"'Offshore Wind'!U495","v":46.496623098409906},{"$f":"'Offshore Wind'!V495","v":44.864824394572828},{"$f":"'Offshore Wind'!W495","v":43.340266116367594},{"$f":"'Offshore Wind'!X495","v":42.319526450994211},{"$f":"'Offshore Wind'!Y495","v":41.374477266856914},{"$f":"'Offshore Wind'!Z495","v":40.494980370133277},{"$f":"'Offshore Wind'!AA495","v":39.672787998066028},{"$f":"'Offshore Wind'!AB495","v":38.90110235732071},{"$f":"'Offshore Wind'!AC495","v":38.174256071378238},{"$f":"'Offshore Wind'!AD495","v":37.487475841466427},{"$f":"'Offshore Wind'!AE495","v":36.83670464563285},{"$f":"'Offshore Wind'!AF495","v":36.218465926226301},{"$f":"'Offshore Wind'!AG495","v":35.629758423256071},{"$f":"'Offshore Wind'!AH495","v":35.067973727800499},{"$f":"'Offshore Wind'!AI495","v":34.530830919544329},{"$f":"'Offshore Wind'!AJ495","v":34.016324216904771},{"$f":"'Offshore Wind'!AK495","v":33.522680655665084},{"$f":"'Offshore Wind'!AL495","v":33.048325580035318},{"$f":"'Offshore Wind'!AM495","v":32.591854280376189},{"$f":"'Offshore Wind'!AN495","v":32.152008511445906},{"$f":"'Offshore Wind'!AO495","v":31.727656918816287},{"$f":"'Offshore Wind'!AP495","v":31.317778619556993},{"$f":"'Offshore Wind'!AQ495","v":30.921449347445623}]
["RM3OfClass22","RD","Moderate",30,"OffShoreWind","Class2",{"$f":"'Offshore Wind'!L496","v":79.345920467348265},{"$f":"'Offshore Wind'!M496","v":73.14517284606562},{"$f":"'Offshore Wind'!N496","v":68.723977230367794},{"$f":"'Offshore Wind'!O496","v":65.257702911599196},{"$f":"'Offshore Wind'!P496","v":62.386250024702441},{"$f":"'Offshore Wind'!Q496","v":59.920357178376321},{"$f":"'Offshore Wind'!R496","v":57.748384851592697},{"$f":"'Offshore Wind'!S496","v":55.799031797401646},{"$f":"'Offshore Wind'!T496","v":54.024024365800898},{"$f":"'Offshore Wind'!U496","v":52.389184357883629},{"$f":"'Offshore Wind'!V496","v":50.869440446471152},{"$f":"'Offshore Wind'!W496","v":49.445864494718421},{"$f":"'Offshore Wind'!X496","v":48.516871310656008},{"$f":"'Offshore Wind'!Y496","v":47.656015356232928},{"$f":"'Offshore Wind'!Z496","v":46.854220326077645},{"$f":"'Offshore Wind'!AA496","v":46.104096230687929},{"$f":"'Offshore Wind'!AB496","v":45.399547533806974},{"$f":"'Offshore Wind'!AC496","v":44.735488635308521},{"$f":"'Offshore Wind'!AD496","v":44.10763328920978},{"$f":"'Offshore Wind'!AE496","v":43.512336070134076},{"$f":"'Offshore Wind'!AF496","v":42.946471198570876},{"$f":"'Offshore Wind'!AG496","v":42.407338650544141},{"$f":"'Offshore Wind'!AH496","v":41.892590507572642},{"$f":"'Offshore Wind'!AI496","v":41.4001725349748},{"$f":"'Offshore Wind'!AJ496","v":40.928277365688771},{"$f":"'Offshore Wind'!AK496","v":40.47530663294571},{"$f":"'Offshore Wind'!AL496","v":40.039840077840971},{"$f":"'Offshore Wind'!AM496","v":39.620610147295274},{"$f":"'Offshore Wind'!AN496","v":39.216480953495733},{"$f":"'Offshore Wind'!AO496","v":38.826430727451637},{"$f":"'Offshore Wind'!AP496","v":38.449537093864798},{"$f":"'Offshore Wind'!AQ496","v":38.084964640788932}]
["RC3OfClass22","RD","Conservative",30,"OffShoreWind","Class2",{"$f":"'Offshore Wind'!L497","v":85.029428082475064},{"$f":"'Offshore Wind'!M497","v":80.906293035901029},{"$f":"'Offshore Wind'!N497","v":77.916920176770375},{"$f":"'Offshore Wind'!O497","v":75.541652546868079},{"$f":"'Offshore Wind'!P497","v":73.551580600440772},{"$f":"'Offshore Wind'!Q497","v":71.825596895896609},{"$f":"'Offshore Wind'!R497","v":70.291881674473188},{"$f":"'Offshore Wind'!S497","v":68.904359678121992},{"$f":"'Offshore Wind'!T497","v":67.631715716242525},{"$f":"'Offshore Wind'!U497","v":66.451703247973867},{"$f":"'Offshore Wind'!V497","v":65.347954229971052},{"$f":"'Offshore Wind'!W497","v":64.308077783859972},{"$f":"'Offshore Wind'!X497","v":63.664397806749932},{"$f":"'Offshore Wind'!Y497","v":63.066625895959596},{"$f":"'Offshore Wind'!Z497","v":62.508732423561554},{"$f":"'Offshore Wind'!AA497","v":61.985797695786268},{"$f":"'Offshore Wind'!AB497","v":61.493755779575331},{"$f":"'Offshore Wind'!AC497","v":61.029208131121401},{"$f":"'Offshore Wind'!AD497","v":60.589285395411174},{"$f":"'Offshore Wind'!AE497","v":60.171543179432391},{"$f":"'Offshore Wind'!AF497","v":59.773882253038991},{"$f":"'Offshore Wind'!AG497","v":59.394486619520755},{"$f":"'Offshore Wind'!AH497","v":59.031774863087001},{"$f":"'Offshore Wind'!AI497","v":58.684361500445938},{"$f":"'Offshore Wind'!AJ497","v":58.35102596730416},{"$f":"'Offshore Wind'!AK497","v":58.030687500022928},{"$f":"'Offshore Wind'!AL497","v":57.722384618025586},{"$f":"'Offshore Wind'!AM497","v":57.425258232258734},{"$f":"'Offshore Wind'!AN497","v":57.138537637579432},{"$f":"'Offshore Wind'!AO497","v":56.861528818202025},{"$f":"'Offshore Wind'!AP497","v":56.593604622892016},{"$f":"'Offshore Wind'!AQ497","v":56.334196462594882}]
["RA3OfClass33","RD","Advanced",30,"OffShoreWind","Class3",{"$f":"'Offshore Wind'!L498","v":77.926018662101114},{"$f":"'Offshore Wind'!M498","v":70.842681790075289},{"$f":"'Offshore Wind'!N498","v":65.825743429113444},{"$f":"'Offshore Wind'!O498","v":61.913593263906023},{"$f":"'Offshore Wind'!P498","v":58.687723806133668},{"$f":"'Offshore Wind'!Q498","v":55.928740529982903},{"$f":"'Offshore Wind'!R498","v":53.507499745692385},{"$f":"'Offshore Wind'!S498","v":51.341666285983742},{"$f":"'Offshore Wind'!T498","v":49.375581249498715},{"$f":"'Offshore Wind'!U498","v":47.569890645327881},{"$f":"'Offshore Wind'!V498","v":45.895761170527379},{"$f":"'Offshore Wind'!W498","v":44.33144814697966},{"$f":"'Offshore Wind'!X498","v":43.286416300682127},{"$f":"'Offshore Wind'!Y498","v":42.31887631562784},{"$f":"'Offshore Wind'!Z498","v":41.41844871258251},{"$f":"'Offshore Wind'!AA498","v":40.576689435408341},{"$f":"'Offshore Wind'!AB498","v":39.786638906410431},{"$f":"'Offshore Wind'!AC498","v":39.042494868376551},{"$f":"'Offshore Wind'!AD498","v":38.339370420649999},{"$f":"'Offshore Wind'!AE498","v":37.673111986557061},{"$f":"'Offshore Wind'!AF498","v":37.040160268569245},{"$f":"'Offshore Wind'!AG498","v":36.437442578715178},{"$f":"'Offshore Wind'!AH498","v":35.862288429778282},{"$f":"'Offshore Wind'!AI498","v":35.312362617224089},{"$f":"'Offshore Wind'!AJ498","v":34.785611623414567},{"$f":"'Offshore Wind'!AK498","v":34.280220289006756},{"$f":"'Offshore Wind'!AL498","v":33.794576482713097},{"$f":"'Offshore Wind'!AM498","v":33.327242064014044},{"$f":"'Offshore Wind'!AN498","v":32.876928842549013},{"$f":"'Offshore Wind'!AO498","v":32.442478538689812},{"$f":"'Offshore Wind'!AP498","v":32.022845973452952},{"$f":"'Offshore Wind'!AQ498","v":31.617084883972669}]
["RM3OfClass33","RD","Moderate",30,"OffShoreWind","Class3",{"$f":"'Offshore Wind'!L499","v":81.235447219753553},{"$f":"'Offshore Wind'!M499","v":74.882873477257405},{"$f":"'Offshore Wind'!N499","v":70.352464814795695},{"$f":"'Offshore Wind'!O499","v":66.799851431759024},{"$f":"'Offshore Wind'!P499","v":63.856312303146993},{"$f":"'Offshore Wind'!Q499","v":61.32805415936582},{"$f":"'Offshore Wind'!R499","v":59.100763815442946},{"$f":"'Offshore Wind'!S499","v":57.101432141364164},{"$f":"'Offshore Wind'!T499","v":55.280628994243663},{"$f":"'Offshore Wind'!U499","v":53.603357232357453},{"$f":"'Offshore Wind'!V499","v":52.043944696439226},{"$f":"'Offshore Wind'!W499","v":50.583009564149798},{"$f":"'Offshore Wind'!X499","v":49.631897830967738},{"$f":"'Offshore Wind'!Y499","v":48.750545617756678},{"$f":"'Offshore Wind'!Z499","v":47.929660519921001},{"$f":"'Offshore Wind'!AA499","v":47.161676598502048},{"$f":"'Offshore Wind'!AB499","v":46.440353187633434},{"$f":"'Offshore Wind'!AC499","v":45.760483603312153},{"$f":"'Offshore Wind'!AD499","v":45.117679547630864},{"$f":"'Offshore Wind'!AE499","v":44.508208800689957},{"$f":"'Offshore Wind'!AF499","v":43.928871160788447},{"$f":"'Offshore Wind'!AG499","v":43.376902318642323},{"$f":"'Offshore Wind'!AH499","v":42.849898453799142},{"$f":"'Offshore Wind'!AI499","v":42.345756421971224},{"$f":"'Offshore Wind'!AJ499","v":41.862625824201714},{"$f":"'Offshore Wind'!AK499","v":41.398870237948607},{"$f":"'Offshore Wind'!AL499","v":40.953035589133087},{"$f":"'Offshore Wind'!AM499","v":40.523824145299386},{"$f":"'Offshore Wind'!AN499","v":40.110072974097768},{"$f":"'Offshore Wind'!AO499","v":39.710735979074194},{"$f":"'Offshore Wind'!AP499","v":39.324868823947725},{"$f":"'Offshore Wind'!AQ499","v":38.951616206313737}]
["RC3OfClass33","RD","Conservative",30,"OffShoreWind","Class3",{"$f":"'Offshore Wind'!L500","v":87.054842082946152},{"$f":"'Offshore Wind'!M500","v":82.830224245451177},{"$f":"'Offshore Wind'!N500","v":79.76650661411071},{"$f":"'Offshore Wind'!O500","v":77.331596661619486},{"$f":"'Offshore Wind'!P500","v":75.291106350975738},{"$f":"'Offshore Wind'!Q500","v":73.521029464351656},{"$f":"'Offshore Wind'!R500","v":71.94782701345369},{"$f":"'Offshore Wind'!S500","v":70.524320669692472},{"$f":"'Offshore Wind'!T500","v":69.218445459052745},{"$f":"'Offshore Wind'!U500","v":68.007422133834098},{"$f":"'Offshore Wind'!V500","v":66.87449066757604},{"$f":"'Offshore Wind'!W500","v":65.806963413722528},{"$f":"'Offshore Wind'!X500","v":65.147929257423712},{"$f":"'Offshore Wind'!Y500","v":64.535898199373221},{"$f":"'Offshore Wind'!Z500","v":63.964696791899904},{"$f":"'Offshore Wind'!AA500","v":63.429287995431039},{"$f":"'Offshore Wind'!AB500","v":62.925508894914998},{"$f":"'Offshore Wind'!AC500","v":62.44987988310033},{"$f":"'Offshore Wind'!AD500","v":61.99946316376321},{"$f":"'Offshore Wind'!AE500","v":61.571756038921322},{"$f":"'Offshore Wind'!AF500","v":61.164609206343087},{"$f":"'Offshore Wind'!AG500","v":60.776163352982628},{"$f":"'Offshore Wind'!AH500","v":60.404799342005852},{"$f":"'Offshore Wind'!AI500","v":60.049098642526786},{"$f":"'Offshore Wind'!AJ500","v":59.707811576371093},{"$f":"'Offshore Wind'!AK500","v":59.379831600606387},{"$f":"'Offshore Wind'!AL500","v":59.064174300560502},{"$f":"'Offshore Wind'!AM500","v":58.759960095382077},{"$f":"'Offshore Wind'!AN500","v":58.466399896314449},{"$f":"'Offshore Wind'!AO500","v":58.182783133200381},{"$f":"'Offshore Wind'!AP500","v":57.908467695331247},{"$f":"'Offshore Wind'!AQ500","v":57.642871431044405}]
["RA3OfClass44","RD","Advanced",30,"OffShoreWind","Class4",{"$f":"'Offshore Wind'!L501","v":80.429321538165439},{"$f":"'Offshore Wind'!M501","v":73.112595759739008},{"$f":"'Offshore Wind'!N501","v":67.929029006863956},{"$f":"'Offshore Wind'!O501","v":63.885955866493113},{"$f":"'Offshore Wind'!P501","v":60.551350738314959},{"$f":"'Offshore Wind'!Q501","v":57.698731221350691},{"$f":"'Offshore Wind'!R501","v":55.194780704798553},{"$f":"'Offshore Wind'!S501","v":52.954503121017794},{"$f":"'Offshore Wind'!T501","v":50.920440474674081},{"$f":"'Offshore Wind'!U501","v":49.051966491697527},{"$f":"'Offshore Wind'!V501","v":47.319315549105909},{"$f":"'Offshore Wind'!W501","v":45.70003973599745},{"$f":"'Offshore Wind'!X501","v":44.621452323866194},{"$f":"'Offshore Wind'!Y501","v":43.622845077474388},{"$f":"'Offshore Wind'!Z501","v":42.693505222190886},{"$f":"'Offshore Wind'!AA501","v":41.824717555445325},{"$f":"'Offshore Wind'!AB501","v":41.009299021547065},{"$f":"'Offshore Wind'!AC501","v":40.241261048201885},{"$f":"'Offshore Wind'!AD501","v":39.515559812783557},{"$f":"'Offshore Wind'!AE501","v":38.827908364450934},{"$f":"'Offshore Wind'!AF501","v":38.174633114401928},{"$f":"'Offshore Wind'!AG501","v":37.552562708882569},{"$f":"'Offshore Wind'!AH501","v":36.958940909918532},{"$f":"'Offshore Wind'!AI501","v":36.391357528427861},{"$f":"'Offshore Wind'!AJ501","v":35.847693107416376},{"$f":"'Offshore Wind'!AK501","v":35.326074202050279},{"$f":"'Offshore Wind'!AL501","v":34.824836914927189},{"$f":"'Offshore Wind'!AM501","v":34.342496926373933},{"$f":"'Offshore Wind'!AN501","v":33.877724681871406},{"$f":"'Offshore Wind'!AO501","v":33.429324709144701},{"$f":"'Offshore Wind'!AP501","v":32.99621826828924},{"$f":"'Offshore Wind'!AQ501","v":32.577428711767261}]
["RM3OfClass44","RD","Moderate",30,"OffShoreWind","Class4",{"$f":"'Offshore Wind'!L502","v":83.845527658026384},{"$f":"'Offshore Wind'!M502","v":77.283172441898742},{"$f":"'Offshore Wind'!N502","v":72.601848753940033},{"$f":"'Offshore Wind'!O502","v":68.92991896921815},{"$f":"'Offshore Wind'!P502","v":65.886752665783519},{"$f":"'Offshore Wind'!Q502","v":63.2722961602203},{"$f":"'Offshore Wind'!R502","v":60.968542816486988},{"$f":"'Offshore Wind'!S502","v":58.900124197961134},{"$f":"'Offshore Wind'!T502","v":57.016012554829224},{"$f":"'Offshore Wind'!U502","v":55.280079436309435},{"$f":"'Offshore Wind'!V502","v":53.665822676588391},{"$f":"'Offshore Wind'!W502","v":52.1532337182445},{"$f":"'Offshore Wind'!X502","v":51.171568789928251},{"$f":"'Offshore Wind'!Y502","v":50.261904313065344},{"$f":"'Offshore Wind'!Z502","v":49.414649376963638},{"$f":"'Offshore Wind'!AA502","v":48.621994996972447},{"$f":"'Offshore Wind'!AB502","v":47.8775000341628},{"$f":"'Offshore Wind'!AC502","v":47.175790546756652},{"$f":"'Offshore Wind'!AD502","v":46.512337268632706},{"$f":"'Offshore Wind'!AE502","v":45.883288087307889},{"$f":"'Offshore Wind'!AF502","v":45.285339998872331},{"$f":"'Offshore Wind'!AG502","v":44.7156398942954},{"$f":"'Offshore Wind'!AH502","v":44.171706733600537},{"$f":"'Offshore Wind'!AI502","v":43.651369811796599},{"$f":"'Offshore Wind'!AJ502","v":43.152719288329635},{"$f":"'Offshore Wind'!AK502","v":42.674066172767354},{"$f":"'Offshore Wind'!AL502","v":42.213909680841702},{"$f":"'Offshore Wind'!AM502","v":41.770910392173604},{"$f":"'Offshore Wind'!AN502","v":41.343868016763579},{"$f":"'Offshore Wind'!AO502","v":40.93170285370509},{"$f":"'Offshore Wind'!AP502","v":40.533440231174346},{"$f":"'Offshore Wind'!AQ502","v":40.148197371318489}]
["RC3OfClass44","RD","Conservative",30,"OffShoreWind","Class4",{"$f":"'Offshore Wind'!L503","v":89.852636648718899},{"$f":"'Offshore Wind'!M503","v":85.487790691356281},{"$f":"'Offshore Wind'!N503","v":82.321333722931499},{"$f":"'Offshore Wind'!O503","v":79.803994615118754},{"$f":"'Offshore Wind'!P503","v":77.693817288060359},{"$f":"'Offshore Wind'!Q503","v":75.862791120991858},{"$f":"'Offshore Wind'!R503","v":74.235002159588802},{"$f":"'Offshore Wind'!S503","v":72.761748277671799},{"$f":"'Offshore Wind'!T503","v":71.409928738498309},{"$f":"'Offshore Wind'!U503","v":70.156028403908877},{"$f":"'Offshore Wind'!V503","v":68.982745754616047},{"$f":"'Offshore Wind'!W503","v":67.876983182509775},{"$f":"'Offshore Wind'!X503","v":67.196739314220636},{"$f":"'Offshore Wind'!Y503","v":66.565011181321026},{"$f":"'Offshore Wind'!Z503","v":65.975426668839944},{"$f":"'Offshore Wind'!AA503","v":65.422786640025748},{"$f":"'Offshore Wind'!AB503","v":64.902794212462339},{"$f":"'Offshore Wind'!AC503","v":64.411857800829551},{"$f":"'Offshore Wind'!AD503","v":63.946945066722876},{"$f":"'Offshore Wind'!AE503","v":63.505472771808307},{"$f":"'Offshore Wind'!AF503","v":63.085222446106158},{"$f":"'Offshore Wind'!AG503","v":62.684274940967065},{"$f":"'Offshore Wind'!AH503","v":62.300959013084316},{"$f":"'Offshore Wind'!AI503","v":61.933810480830779},{"$f":"'Offshore Wind'!AJ503","v":61.581539449177903},{"$f":"'Offshore Wind'!AK503","v":61.243003764615842},{"$f":"'Offshore Wind'!AL503","v":60.917187332147506},{"$f":"'Offshore Wind'!AM503","v":60.603182264297089},{"$f":"'Offshore Wind'!AN503","v":60.300174077851963},{"$f":"'Offshore Wind'!AO503","v":60.007429335047199},{"$f":"'Offshore Wind'!AP503","v":59.724285260699588},{"$f":"'Offshore Wind'!AQ503","v":59.450140968251688}]
["RA3OfClass55","RD","Advanced",30,"OffShoreWind","Class5",{"$f":"'Offshore Wind'!L504","v":85.120077333316956},{"$f":"'Offshore Wind'!M504","v":77.372100704082172},{"$f":"'Offshore Wind'!N504","v":71.881986057618207},{"$f":"'Offshore Wind'!O504","v":67.599046989885878},{"$f":"'Offshore Wind'!P504","v":64.066004230011956},{"$f":"'Offshore Wind'!Q504","v":61.043135570952693},{"$f":"'Offshore Wind'!R504","v":58.389330350797195},{"$f":"'Offshore Wind'!S504","v":56.014623038916184},{"$f":"'Offshore Wind'!T504","v":53.858196000902062},{"$f":"'Offshore Wind'!U504","v":51.877047322876187},{"$f":"'Offshore Wind'!V504","v":50.039670697755483},{"$f":"'Offshore Wind'!W504","v":48.322305373269074},{"$f":"'Offshore Wind'!X504","v":47.180824896014144},{"$f":"'Offshore Wind'!Y504","v":46.123988329934612},{"$f":"'Offshore Wind'!Z504","v":45.140458221093532},{"$f":"'Offshore Wind'!AA504","v":44.221011169757908},{"$f":"'Offshore Wind'!AB504","v":43.358045265327661},{"$f":"'Offshore Wind'!AC504","v":42.545222733024978},{"$f":"'Offshore Wind'!AD504","v":41.777205637709351},{"$f":"'Offshore Wind'!AE504","v":41.049457050480633},{"$f":"'Offshore Wind'!AF504","v":40.358089170615273},{"$f":"'Offshore Wind'!AG504","v":39.699745718560067},{"$f":"'Offshore Wind'!AH504","v":39.071509736585682},{"$f":"'Offshore Wind'!AI504","v":38.470830494489725},{"$f":"'Offshore Wind'!AJ504","v":37.895464947175938},{"$f":"'Offshore Wind'!AK504","v":37.343430407033509},{"$f":"'Offshore Wind'!AL504","v":36.812965952890643},{"$f":"'Offshore Wind'!AM504","v":36.302500712731117},{"$f":"'Offshore Wind'!AN504","v":35.810627604259132},{"$f":"'Offshore Wind'!AO504","v":35.33608144593714},{"$f":"'Offshore Wind'!AP504","v":34.877720595414644},{"$f":"'Offshore Wind'!AQ504","v":34.434511455844422}]
["RM3OfClass55","RD","Moderate",30,"OffShoreWind","Class5",{"$f":"'Offshore Wind'!L505","v":88.735882119114862},{"$f":"'Offshore Wind'!M505","v":81.786374608442543},{"$f":"'Offshore Wind'!N505","v":76.827859712670687},{"$f":"'Offshore Wind'!O505","v":72.937753631306848},{"$f":"'Offshore Wind'!P505","v":69.713176976035101},{"$f":"'Offshore Wind'!Q505","v":66.94238152832628},{"$f":"'Offshore Wind'!R505","v":64.500461867716851},{"$f":"'Offshore Wind'!S505","v":62.307643144740062},{"$f":"'Offshore Wind'!T505","v":60.309914072115717},{"$f":"'Offshore Wind'!U505","v":58.469033664994605},{"$f":"'Offshore Wind'!V505","v":56.75694999567132},{"$f":"'Offshore Wind'!W505","v":55.152484391699915},{"$f":"'Offshore Wind'!X505","v":54.11356764453506},{"$f":"'Offshore Wind'!Y505","v":53.150850497315822},{"$f":"'Offshore Wind'!Z505","v":52.254182686493756},{"$f":"'Offshore Wind'!AA505","v":51.415299798522113},{"$f":"'Offshore Wind'!AB505","v":50.627385039899288},{"$f":"'Offshore Wind'!AC505","v":49.884751054430211},{"$f":"'Offshore Wind'!AD505","v":49.182604424024866},{"$f":"'Offshore Wind'!AE505","v":48.516868376604251},{"$f":"'Offshore Wind'!AF505","v":47.88404727330132},{"$f":"'Offshore Wind'!AG505","v":47.28112160851088},{"$f":"'Offshore Wind'!AH505","v":46.705465645173724},{"$f":"'Offshore Wind'!AI505","v":46.154782080306489},{"$f":"'Offshore Wind'!AJ505","v":45.627049689274763},{"$f":"'Offshore Wind'!AK505","v":45.120480977796795},{"$f":"'Offshore Wind'!AL505","v":44.633487634153411},{"$f":"'Offshore Wind'!AM505","v":44.164652121440525},{"$f":"'Offshore Wind'!AN505","v":43.712704147376208},{"$f":"'Offshore Wind'!AO505","v":43.276501041664915},{"$f":"'Offshore Wind'!AP505","v":42.855011288509886},{"$f":"'Offshore Wind'!AQ505","v":42.447300625446466}]
["RC3OfClass55","RD","Conservative",30,"OffShoreWind","Class5",{"$f":"'Offshore Wind'!L506","v":95.093932319112341},{"$f":"'Offshore Wind'!M506","v":90.471021969607676},{"$f":"'Offshore Wind'!N506","v":87.116544251779871},{"$f":"'Offshore Wind'!O506","v":84.449127389238484},{"$f":"'Offshore Wind'!P506","v":82.212674199627514},{"$f":"'Offshore Wind'!Q506","v":80.271692162480335},{"$f":"'Offshore Wind'!R506","v":78.545830150692794},{"$f":"'Offshore Wind'!S506","v":76.983539275139805},{"$f":"'Offshore Wind'!T506","v":75.549783894439543},{"$f":"'Offshore Wind'!U506","v":74.219674233960987},{"$f":"'Offshore Wind'!V506","v":72.974897327929256},{"$f":"'Offshore Wind'!W506","v":71.801589850093009},{"$f":"'Offshore Wind'!X506","v":71.081643063883249},{"$f":"'Offshore Wind'!Y506","v":70.413043618380939},{"$f":"'Offshore Wind'!Z506","v":69.789047495594104},{"$f":"'Offshore Wind'!AA506","v":69.204152115190325},{"$f":"'Offshore Wind'!AB506","v":68.653809810218902},{"$f":"'Offshore Wind'!AC506","v":68.134219374740411},{"$f":"'Offshore Wind'!AD506","v":67.642171489623024},{"$f":"'Offshore Wind'!AE506","v":67.174932147116166},{"$f":"'Offshore Wind'!AF506","v":66.730153397214693},{"$f":"'Offshore Wind'!AG506","v":66.305804080893566},{"$f":"'Offshore Wind'!AH506","v":65.900115413281327},{"$f":"'Offshore Wind'!AI506","v":65.51153775619818},{"$f":"'Offshore Wind'!AJ506","v":65.138705930188877},{"$f":"'Offshore Wind'!AK506","v":64.780411120163521},{"$f":"'Offshore Wind'!AL506","v":64.435577926881635},{"$f":"'Offshore Wind'!AM506","v":64.103245474102124},{"$f":"'Offshore Wind'!AN506","v":63.782551741344449},{"$f":"'Offshore Wind'!AO506","v":63.472720483759822},{"$f":"'Offshore Wind'!AP506","v":63.17305024327635},{"$f":"'Offshore Wind'!AQ506","v":62.882905062556802}]
["RA3OfClass66","RD","Advanced",30,"OffShoreWind","Class6",{"$f":"'Offshore Wind'!L507","v":98.186919170001943},{"$f":"'Offshore Wind'!M507","v":89.247777635061027},{"$f":"'Offshore Wind'!N507","v":82.913218790221435},{"$f":"'Offshore Wind'!O507","v":77.971214951368466},{"$f":"'Offshore Wind'!P507","v":73.894267223450257},{"$f":"'Offshore Wind'!Q507","v":70.40584136969315},{"$f":"'Offshore Wind'!R507","v":67.343157382767373},{"$f":"'Offshore Wind'!S507","v":64.602434233827083},{"$f":"'Offshore Wind'!T507","v":62.113514772800777},{"$f":"'Offshore Wind'!U507","v":59.826793390436841},{"$f":"'Offshore Wind'!V507","v":57.70592538650596},{"$f":"'Offshore Wind'!W507","v":55.723501055992983},{"$f":"'Offshore Wind'!X507","v":54.406795701919343},{"$f":"'Offshore Wind'!Y507","v":53.187727686171911},{"$f":"'Offshore Wind'!Z507","v":52.053219175571577},{"$f":"'Offshore Wind'!AA507","v":50.992630913575375},{"$f":"'Offshore Wind'!AB507","v":49.997194042914153},{"$f":"'Offshore Wind'!AC507","v":49.059597895978186},{"$f":"'Offshore Wind'!AD507","v":48.173685127271256},{"$f":"'Offshore Wind'!AE507","v":47.334222357664146},{"$f":"'Offshore Wind'!AF507","v":46.536724981963125},{"$f":"'Offshore Wind'!AG507","v":45.777321508390337},{"$f":"'Offshore Wind'!AH507","v":45.052647205981621},{"$f":"'Offshore Wind'!AI507","v":44.359759789796257},{"$f":"'Offshore Wind'!AJ507","v":43.696071891819656},{"$f":"'Offshore Wind'!AK507","v":43.059296468218179},{"$f":"'Offshore Wind'!AL507","v":42.447402284294505},{"$f":"'Offshore Wind'!AM507","v":41.858577328377628},{"$f":"'Offshore Wind'!AN507","v":41.291198521379528},{"$f":"'Offshore Wind'!AO507","v":40.74380646772341},{"$f":"'Offshore Wind'!AP507","v":40.215084275142544},{"$f":"'Offshore Wind'!AQ507","v":39.703839682607331}]
["RM3OfClass66","RD","Moderate",30,"OffShoreWind","Class6",{"$f":"'Offshore Wind'!L508","v":102.35792936617811},{"$f":"'Offshore Wind'!M508","v":94.33987052745168},{"$f":"'Offshore Wind'!N508","v":88.618543101847834},{"$f":"'Offshore Wind'!O508","v":84.129693489289437},{"$f":"'Offshore Wind'!P508","v":80.408576475410513},{"$f":"'Offshore Wind'!Q508","v":77.210927644199188},{"$f":"'Offshore Wind'!R508","v":74.392660831297889},{"$f":"'Offshore Wind'!S508","v":71.861750673546197},{"$f":"'Offshore Wind'!T508","v":69.555891636704757},{"$f":"'Offshore Wind'!U508","v":67.430970200889263},{"$f":"'Offshore Wind'!V508","v":65.454626560721493},{"$f":"'Offshore Wind'!W508","v":63.602429647291878},{"$f":"'Offshore Wind'!X508","v":62.404028196796247},{"$f":"'Offshore Wind'!Y508","v":61.293523790362315},{"$f":"'Offshore Wind'!Z508","v":60.259207991686097},{"$f":"'Offshore Wind'!AA508","v":59.291547712376286},{"$f":"'Offshore Wind'!AB508","v":58.382679709066785},{"$f":"'Offshore Wind'!AC508","v":57.526043556264185},{"$f":"'Offshore Wind'!AD508","v":56.71610999552923},{"$f":"'Offshore Wind'!AE508","v":55.948176427172292},{"$f":"'Offshore Wind'!AF508","v":55.218210594806941},{"$f":"'Offshore Wind'!AG508","v":54.522729466797671},{"$f":"'Offshore Wind'!AH508","v":53.858704227689429},{"$f":"'Offshore Wind'!AI508","v":53.223484914205528},{"$f":"'Offshore Wind'!AJ508","v":52.614740022363272},{"$f":"'Offshore Wind'!AK508","v":52.030407658612702},{"$f":"'Offshore Wind'!AL508","v":51.468655688595256},{"$f":"'Offshore Wind'!AM508","v":50.927848968507014},{"$f":"'Offshore Wind'!AN508","v":50.406522202772145},{"$f":"'Offshore Wind'!AO508","v":49.903357309125312},{"$f":"'Offshore Wind'!AP508","v":49.417164423190556},{"$f":"'Offshore Wind'!AQ508","v":48.946865863338552}]
["RC3OfClass66","RD","Conservative",30,"OffShoreWind","Class6",{"$f":"'Offshore Wind'!L509","v":109.6922415853826},{"$f":"'Offshore Wind'!M509","v":104.35829886436595},{"$f":"'Offshore Wind'!N509","v":100.48756601194886},{"$f":"'Offshore Wind'!O509","v":97.409398570232696},{"$f":"'Offshore Wind'!P509","v":94.828374042699878},{"$f":"'Offshore Wind'!Q509","v":92.5881940614521},{"$f":"'Offshore Wind'!R509","v":90.596168932885064},{"$f":"'Offshore Wind'!S509","v":88.792833970617693},{"$f":"'Offshore Wind'!T509","v":87.137773462060906},{"$f":"'Offshore Wind'!U509","v":85.602275537373046},{"$f":"'Offshore Wind'!V509","v":84.165215059325092},{"$f":"'Offshore Wind'!W509","v":82.810599812161428},{"$f":"'Offshore Wind'!X509","v":81.980121749145937},{"$f":"'Offshore Wind'!Y509","v":81.208874210913748},{"$f":"'Offshore Wind'!Z509","v":80.489077794467477},{"$f":"'Offshore Wind'!AA509","v":79.814385127794552},{"$f":"'Offshore Wind'!AB509","v":79.179550356607464},{"$f":"'Offshore Wind'!AC509","v":78.580188689067654},{"$f":"'Offshore Wind'!AD509","v":78.012598090383804},{"$f":"'Offshore Wind'!AE509","v":77.473624809993709},{"$f":"'Offshore Wind'!AF509","v":76.96056042514769},{"$f":"'Offshore Wind'!AG509","v":76.471061939871078},{"$f":"'Offshore Wind'!AH509","v":76.003089013721066},{"$f":"'Offshore Wind'!AI509","v":75.554854097769137},{"$f":"'Offshore Wind'!AJ509","v":75.124782421115853},{"$f":"'Offshore Wind'!AK509","v":74.711479583305277},{"$f":"'Offshore Wind'!AL509","v":74.31370508260558},{"$f":"'Offshore Wind'!AM509","v":73.930350522606687},{"$f":"'Offshore Wind'!AN509","v":73.560421539645816},{"$f":"'Offshore Wind'!AO509","v":73.203022714532509},{"$f":"'Offshore Wind'!AP509","v":72.857344896613455},{"$f":"'Offshore Wind'!AQ509","v":72.522654492076612}]
["RA3OfClass77","RD","Advanced",30,"OffShoreWind","Class7",{"$f":"'Offshore Wind'!L510","v":125.77314898260035},{"$f":"'Offshore Wind'!M510","v":114.30534638044287},{"$f":"'Offshore Wind'!N510","v":106.17501386467541},{"$f":"'Offshore Wind'!O510","v":99.82911484577923},{"$f":"'Offshore Wind'!P510","v":94.591729257293807},{"$f":"'Offshore Wind'!Q510","v":90.108511339623078},{"$f":"'Offshore Wind'!R510","v":86.170875696389103},{"$f":"'Offshore Wind'!S510","v":82.64583652311947},{"$f":"'Offshore Wind'!T510","v":79.44349298731953},{"$f":"'Offshore Wind'!U510","v":76.500278777310143},{"$f":"'Offshore Wind'!V510","v":73.769620084038948},{"$f":"'Offshore Wind'!W510","v":71.216392463025429},{"$f":"'Offshore Wind'!X510","v":69.529794931345833},{"$f":"'Offshore Wind'!Y510","v":67.968263472903118},{"$f":"'Offshore Wind'!Z510","v":66.515046354597501},{"$f":"'Offshore Wind'!AA510","v":65.156515480678465},{"$f":"'Offshore Wind'!AB510","v":63.881438599014785},{"$f":"'Offshore Wind'!AC510","v":62.680451290733828},{"$f":"'Offshore Wind'!AD510","v":61.545666457244309},{"$f":"'Offshore Wind'!AE510","v":60.470380532371898},{"$f":"'Offshore Wind'!AF510","v":59.44884907374621},{"$f":"'Offshore Wind'!AG510","v":58.476112991675429},{"$f":"'Offshore Wind'!AH510","v":57.547862319315655},{"$f":"'Offshore Wind'!AI510","v":56.660328211659568},{"$f":"'Offshore Wind'!AJ510","v":55.810196445764127},{"$f":"'Offshore Wind'!AK510","v":54.994537491492807},{"$f":"'Offshore Wind'!AL510","v":54.210749491049242},{"$f":"'Offshore Wind'!AM510","v":53.456511394890924},{"$f":"'Offshore Wind'!AN510","v":52.729744161926483},{"$f":"'Offshore Wind'!AO510","v":52.028578417336803},{"$f":"'Offshore Wind'!AP510","v":51.351327322317886},{"$f":"'Offshore Wind'!AQ510","v":50.696463681290666}]
["RM3OfClass77","RD","Moderate",30,"OffShoreWind","Class7",{"$f":"'Offshore Wind'!L511","v":131.11739616288733},{"$f":"'Offshore Wind'!M511","v":120.82984867598266},{"$f":"'Offshore Wind'!N511","v":113.48528549751575},{"$f":"'Offshore Wind'!O511","v":107.7200239066505},{"$f":"'Offshore Wind'!P511","v":102.93855606391868},{"$f":"'Offshore Wind'!Q511","v":98.827887246482589},{"$f":"'Offshore Wind'!R511","v":95.203387016914036},{"$f":"'Offshore Wind'!S511","v":91.947133945109158},{"$f":"'Offshore Wind'!T511","v":88.979288866780607},{"$f":"'Offshore Wind'!U511","v":86.243323574025922},{"$f":"'Offshore Wind'!V511","v":83.697770978423591},{"$f":"'Offshore Wind'!W511","v":81.311323879183391},{"$f":"'Offshore Wind'!X511","v":79.776225237569506},{"$f":"'Offshore Wind'!Y511","v":78.353718776885643},{"$f":"'Offshore Wind'!Z511","v":77.028806514061699},{"$f":"'Offshore Wind'!AA511","v":75.789276989378749},{"$f":"'Offshore Wind'!AB511","v":74.625057739886259},{"$f":"'Offshore Wind'!AC511","v":73.527745154040559},{"$f":"'Offshore Wind'!AD511","v":72.490256499159926},{"$f":"'Offshore Wind'!AE511","v":71.506567955436211},{"$f":"'Offshore Wind'!AF511","v":70.571514382841528},{"$f":"'Offshore Wind'!AG511","v":69.680634173681611},{"$f":"'Offshore Wind'!AH511","v":68.830047550867661},{"$f":"'Offshore Wind'!AI511","v":68.016360030001636},{"$f":"'Offshore Wind'!AJ511","v":67.236585058793153},{"$f":"'Offshore Wind'!AK511","v":66.488081443853815},{"$f":"'Offshore Wind'!AL511","v":65.768502303039966},{"$f":"'Offshore Wind'!AM511","v":65.075753090295123},{"$f":"'Offshore Wind'!AN511","v":64.407956827543956},{"$f":"'Offshore Wind'!AO511","v":63.763425110375586},{"$f":"'Offshore Wind'!AP511","v":63.140633775758857},{"$f":"'Offshore Wind'!AQ511","v":62.538202361742137}]
["RC3OfClass77","RD","Conservative",30,"OffShoreWind","Class7",{"$f":"'Offshore Wind'!L512","v":140.51459367649588},{"$f":"'Offshore Wind'!M512","v":133.66878873104113},{"$f":"'Offshore Wind'!N512","v":128.69786676107108},{"$f":"'Offshore Wind'!O512","v":124.74251022911528},{"$f":"'Offshore Wind'!P512","v":121.42418270126984},{"$f":"'Offshore Wind'!Q512","v":118.54261169809557},{"$f":"'Offshore Wind'!R512","v":115.97902880898532},{"$f":"'Offshore Wind'!S512","v":113.65723819229561},{"$f":"'Offshore Wind'!T512","v":111.52545234173181},{"$f":"'Offshore Wind'!U512","v":109.54688049030426},{"$f":"'Offshore Wind'!V512","v":107.69445318380059},{"$f":"'Offshore Wind'!W512","v":105.94767809948739},{"$f":"'Offshore Wind'!X512","v":104.88375801635149},{"$f":"'Offshore Wind'!Y512","v":103.89571758610167},{"$f":"'Offshore Wind'!Z512","v":102.97359070370503},{"$f":"'Offshore Wind'!AA512","v":102.10924582118101},{"$f":"'Offshore Wind'!AB512","v":101.29596253146399},{"$f":"'Offshore Wind'!AC512","v":100.52812352428928},{"$f":"'Offshore Wind'!AD512","v":99.800986161427616},{"$f":"'Offshore Wind'!AE512","v":99.110510205251828},{"$f":"'Offshore Wind'!AF512","v":98.453225922546409},{"$f":"'Offshore Wind'!AG512","v":97.826131724262225},{"$f":"'Offshore Wind'!AH512","v":97.226613750029969},{"$f":"'Offshore Wind'!AI512","v":96.652381987957142},{"$f":"'Offshore Wind'!AJ512","v":96.101419013818102},{"$f":"'Offshore Wind'!AK512","v":95.571938474069256},{"$f":"'Offshore Wind'!AL512","v":95.062351173229075},{"$f":"'Offshore Wind'!AM512","v":94.571237154594755},{"$f":"'Offshore Wind'!AN512","v":94.097322547666607},{"$f":"'Offshore Wind'!AO512","v":93.639460238724055},{"$f":"'Offshore Wind'!AP512","v":93.196613631821592},{"$f":"'Offshore Wind'!AQ512","v":92.76784292614974}]
["RA3OfClass88","RD","Advanced",30,"OffShoreWind","Class8",{"$f":"'Offshore Wind'!L513","v":73.830898778180583},{"$f":"'Offshore Wind'!M513","v":67.915863487799044},{"$f":"'Offshore Wind'!N513","v":63.620741167465006},{"$f":"'Offshore Wind'!O513","v":60.204193476472796},{"$f":"'Offshore Wind'!P513","v":57.339198938421951},{"$f":"'Offshore Wind'!Q513","v":54.852581274746569},{"$f":"'Offshore Wind'!R513","v":52.641572500171314},{"$f":"'Offshore Wind'!S513","v":50.640207880283512},{"$f":"'Offshore Wind'!T513","v":48.803635060408141},{"$f":"'Offshore Wind'!U513","v":47.099979219815005},{"$f":"'Offshore Wind'!V513","v":45.505781106798452},{"$f":"'Offshore Wind'!W513","v":44.003276994191474},{"$f":"'Offshore Wind'!X513","v":43.079752347750038},{"$f":"'Offshore Wind'!Y513","v":42.222071761575926},{"$f":"'Offshore Wind'!Z513","v":41.421592529957849},{"$f":"'Offshore Wind'!AA513","v":40.671261988594473},{"$f":"'Offshore Wind'!AB513","v":39.96525071850423},{"$f":"'Offshore Wind'!AC513","v":39.298685649018061},{"$f":"'Offshore Wind'!AD513","v":38.667452114691685},{"$f":"'Offshore Wind'!AE513","v":38.068044551564434},{"$f":"'Offshore Wind'!AF513","v":37.497452171245548},{"$f":"'Offshore Wind'!AG513","v":36.953070226074118},{"$f":"'Offshore Wind'!AH513","v":36.432630290470911},{"$f":"'Offshore Wind'!AI513","v":35.934144872590018},{"$f":"'Offshore Wind'!AJ513","v":35.455862963751585},{"$f":"'Offshore Wind'!AK513","v":34.996234034125855},{"$f":"'Offshore Wind'!AL513","v":34.553878620738153},{"$f":"'Offshore Wind'!AM513","v":34.127564111629134},{"$f":"'Offshore Wind'!AN513","v":33.716184663037325},{"$f":"'Offshore Wind'!AO513","v":33.318744431739333},{"$f":"'Offshore Wind'!AP513","v":32.93434348737172},{"$f":"'Offshore Wind'!AQ513","v":32.562165907068049}]
["RM3OfClass88","RD","Moderate",30,"OffShoreWind","Class8",{"$f":"'Offshore Wind'!L514","v":76.644151431266877},{"$f":"'Offshore Wind'!M514","v":71.437958380672654},{"$f":"'Offshore Wind'!N514","v":67.645433728654865},{"$f":"'Offshore Wind'!O514","v":64.620870172118615},{"$f":"'Offshore Wind'!P514","v":62.078999325816753},{"$f":"'Offshore Wind'!Q514","v":59.868581936462711},{"$f":"'Offshore Wind'!R514","v":57.8997848037463},{"$f":"'Offshore Wind'!S514","v":56.114900876053085},{"$f":"'Offshore Wind'!T514","v":54.474666272080647},{"$f":"'Offshore Wind'!U514","v":52.95116129274885},{"$f":"'Offshore Wind'!V514","v":51.523826851869508},{"$f":"'Offshore Wind'!W514","v":50.177087970651357},{"$f":"'Offshore Wind'!X514","v":49.35864123275428},{"$f":"'Offshore Wind'!Y514","v":48.598245120173594},{"$f":"'Offshore Wind'!Z514","v":47.888299344336623},{"$f":"'Offshore Wind'!AA514","v":47.222599556226818},{"$f":"'Offshore Wind'!AB514","v":46.596015717546337},{"$f":"'Offshore Wind'!AC514","v":46.004257986380814},{"$f":"'Offshore Wind'!AD514","v":45.44370302939631},{"$f":"'Offshore Wind'!AE514","v":44.911262972121811},{"$f":"'Offshore Wind'!AF514","v":44.404285020811031},{"$f":"'Offshore Wind'!AG514","v":43.920473531292473},{"$f":"'Offshore Wind'!AH514","v":43.457828762314548},{"$f":"'Offshore Wind'!AI514","v":43.014598205367037},{"$f":"'Offshore Wind'!AJ514","v":42.589237516065893},{"$f":"'Offshore Wind'!AK514","v":42.180378861729523},{"$f":"'Offshore Wind'!AL514","v":41.786805058644035},{"$f":"'Offshore Wind'!AM514","v":41.407428273846143},{"$f":"'Offshore Wind'!AN514","v":41.041272358294592},{"$f":"'Offshore Wind'!AO514","v":40.687458093427843},{"$f":"'Offshore Wind'!AP514","v":40.345190793374087},{"$f":"'Offshore Wind'!AQ514","v":40.013749825740241}]
["RC3OfClass88","RD","Conservative",30,"OffShoreWind","Class8",{"$f":"'Offshore Wind'!L515","v":81.267653087656953},{"$f":"'Offshore Wind'!M515","v":77.926632990034022},{"$f":"'Offshore Wind'!N515","v":75.457921759136781},{"$f":"'Offshore Wind'!O515","v":73.465048671892291},{"$f":"'Offshore Wind'!P515","v":71.772176353934142},{"$f":"'Offshore Wind'!Q515","v":70.285808636480439},{"$f":"'Offshore Wind'!R515","v":68.95027924795717},{"$f":"'Offshore Wind'!S515","v":67.729758399264782},{"$f":"'Offshore Wind'!T515","v":66.599825933151976},{"$f":"'Offshore Wind'!U515","v":65.543091258358302},{"$f":"'Offshore Wind'!V515","v":64.546731549249643},{"$f":"'Offshore Wind'!W515","v":63.601021004647926},{"$f":"'Offshore Wind'!X515","v":63.076159272159309},{"$f":"'Offshore Wind'!Y515","v":62.588041670276382},{"$f":"'Offshore Wind'!Z515","v":62.131888351108799},{"$f":"'Offshore Wind'!AA515","v":61.703793703383546},{"$f":"'Offshore Wind'!AB515","v":61.300525542836901},{"$f":"'Offshore Wind'!AC515","v":60.919378811695587},{"$f":"'Offshore Wind'!AD515","v":60.558066948165894},{"$f":"'Offshore Wind'!AE515","v":60.214639858405086},{"$f":"'Offshore Wind'!AF515","v":59.88742103973393},{"$f":"'Offshore Wind'!AG515","v":59.574958729959313},{"$f":"'Offshore Wind'!AH515","v":59.275987489343905},{"$f":"'Offshore Wind'!AI515","v":58.989397651731672},{"$f":"'Offshore Wind'!AJ515","v":58.714210787212679},{"$f":"'Offshore Wind'!AK515","v":58.449559810873296},{"$f":"'Offshore Wind'!AL515","v":58.194672720763648},{"$f":"'Offshore Wind'!AM515","v":57.948859198685163},{"$f":"'Offshore Wind'!AN515","v":57.711499489766005},{"$f":"'Offshore Wind'!AO515","v":57.482035111200489},{"$f":"'Offshore Wind'!AP515","v":57.259961040714217},{"$f":"'Offshore Wind'!AQ515","v":57.044819110780139}]
["RA3OfClass99","RD","Advanced",30,"OffShoreWind","Class9",{"$f":"'Offshore Wind'!L516","v":76.930446648450385},{"$f":"'Offshore Wind'!M516","v":70.766074842934898},{"$f":"'Offshore Wind'!N516","v":66.289674065962288},{"$f":"'Offshore Wind'!O516","v":62.728760790239733},{"$f":"'Offshore Wind'!P516","v":59.742574491769872},{"$f":"'Offshore Wind'!Q516","v":57.150663196513605},{"$f":"'Offshore Wind'!R516","v":54.84594124716692},{"$f":"'Offshore Wind'!S516","v":52.759672445021067},{"$f":"'Offshore Wind'!T516","v":50.845119969180985},{"$f":"'Offshore Wind'!U516","v":49.069069764863968},{"$f":"'Offshore Wind'!V516","v":47.407076917262536},{"$f":"'Offshore Wind'!W516","v":45.840631329440683},{"$f":"'Offshore Wind'!X516","v":44.878322905893533},{"$f":"'Offshore Wind'!Y516","v":43.984623692218946},{"$f":"'Offshore Wind'!Z516","v":43.150528028389438},{"$f":"'Offshore Wind'!AA516","v":42.368687070313719},{"$f":"'Offshore Wind'!AB516","v":41.633026589970804},{"$f":"'Offshore Wind'!AC516","v":40.938468869937481},{"$f":"'Offshore Wind'!AD516","v":40.280726447587874},{"$f":"'Offshore Wind'!AE516","v":39.656146541272157},{"$f":"'Offshore Wind'!AF516","v":39.061591923233337},{"$f":"'Offshore Wind'!AG516","v":38.494348458306519},{"$f":"'Offshore Wind'!AH516","v":37.952052457404356},{"$f":"'Offshore Wind'!AI516","v":37.432632963109626},{"$f":"'Offshore Wind'!AJ516","v":36.93426543238624},{"$f":"'Offshore Wind'!AK516","v":36.455334220245753},{"$f":"'Offshore Wind'!AL516","v":35.994401932582342},{"$f":"'Offshore Wind'!AM516","v":35.550184193378094},{"$f":"'Offshore Wind'!AN516","v":35.121528718498496},{"$f":"'Offshore Wind'!AO516","v":34.70739784386749},{"$f":"'Offshore Wind'!AP516","v":34.306853846170888},{"$f":"'Offshore Wind'!AQ516","v":33.919046537522533}]
["RM3OfClass99","RD","Moderate",30,"OffShoreWind","Class9",{"$f":"'Offshore Wind'!L517","v":79.861882217762286},{"$f":"'Offshore Wind'!M517","v":74.436203245394253},{"$f":"'Offshore Wind'!N517","v":70.483584915404037},{"$f":"'Offshore Wind'!O517","v":67.331192651299517},{"$f":"'Offshore Wind'!P517","v":64.681773311177523},{"$f":"'Offshore Wind'!Q517","v":62.377733672302533},{"$f":"'Offshore Wind'!R517","v":60.325466355870006},{"$f":"'Offshore Wind'!S517","v":58.464839825927122},{"$f":"'Offshore Wind'!T517","v":56.754940563228743},{"$f":"'Offshore Wind'!U517","v":55.166675833510929},{"$f":"'Offshore Wind'!V517","v":53.678622758943909},{"$f":"'Offshore Wind'!W517","v":52.274551969417068},{"$f":"'Offshore Wind'!X517","v":51.421732698811034},{"$f":"'Offshore Wind'!Y517","v":50.629402021595645},{"$f":"'Offshore Wind'!Z517","v":49.889640457789092},{"$f":"'Offshore Wind'!AA517","v":49.195983092623116},{"$f":"'Offshore Wind'!AB517","v":48.543084440170787},{"$f":"'Offshore Wind'!AC517","v":47.926474496847256},{"$f":"'Offshore Wind'!AD517","v":47.342377759192189},{"$f":"'Offshore Wind'!AE517","v":46.787576670421331},{"$f":"'Offshore Wind'!AF517","v":46.259307026679949},{"$f":"'Offshore Wind'!AG517","v":45.755176772996982},{"$f":"'Offshore Wind'!AH517","v":45.273102184437668},{"$f":"'Offshore Wind'!AI517","v":44.811257151909977},{"$f":"'Offshore Wind'!AJ517","v":44.368032472774061},{"$f":"'Offshore Wind'!AK517","v":43.942002869103071},{"$f":"'Offshore Wind'!AL517","v":43.531900038784002},{"$f":"'Offshore Wind'!AM517","v":43.136590462833453},{"$f":"'Offshore Wind'!AN517","v":42.755056996610492},{"$f":"'Offshore Wind'!AO517","v":42.386383496769874},{"$f":"'Offshore Wind'!AP517","v":42.029741902798669},{"$f":"'Offshore Wind'!AQ517","v":41.684381317707071}]
["RC3OfClass99","RD","Conservative",30,"OffShoreWind","Class9",{"$f":"'Offshore Wind'!L518","v":84.679610326027259},{"$f":"'Offshore Wind'!M518","v":81.197602165299301},{"$f":"'Offshore Wind'!N518","v":78.624550120158531},{"$f":"'Offshore Wind'!O518","v":76.547327326633081},{"$f":"'Offshore Wind'!P518","v":74.782709244480429},{"$f":"'Offshore Wind'!Q518","v":73.233271774461059},{"$f":"'Offshore Wind'!R518","v":71.841009994198487},{"$f":"'Offshore Wind'!S518","v":70.568588822636542},{"$f":"'Offshore Wind'!T518","v":69.390562147858304},{"$f":"'Offshore Wind'!U518","v":68.28880874898374},{"$f":"'Offshore Wind'!V518","v":67.249967071985708},{"$f":"'Offshore Wind'!W518","v":66.263902700306019},{"$f":"'Offshore Wind'!X518","v":65.716995852845031},{"$f":"'Offshore Wind'!Y518","v":65.208376451816264},{"$f":"'Offshore Wind'!Z518","v":64.733063887755378},{"$f":"'Offshore Wind'!AA518","v":64.286988507191595},{"$f":"'Offshore Wind'!AB518","v":63.866782368708932},{"$f":"'Offshore Wind'!AC518","v":63.469626797566363},{"$f":"'Offshore Wind'!AD518","v":63.093139192527474},{"$f":"'Offshore Wind'!AE518","v":62.735287552520106},{"$f":"'Offshore Wind'!AF518","v":62.394324958919952},{"$f":"'Offshore Wind'!AG518","v":62.068738673064509},{"$f":"'Offshore Wind'!AH518","v":61.757210104601626},{"$f":"'Offshore Wind'!AI518","v":61.458582979511846},{"$f":"'Offshore Wind'!AJ518","v":61.17183777216438},{"$f":"'Offshore Wind'!AK518","v":60.896070978601664},{"$f":"'Offshore Wind'!AL518","v":60.630478171474529},{"$f":"'Offshore Wind'!AM518","v":60.374340038040351},{"$f":"'Offshore Wind'!AN518","v":60.127010792662077},{"$f":"'Offshore Wind'!AO518","v":59.887908495299214},{"$f":"'Offshore Wind'!AP518","v":59.656506911875354},{"$f":"'Offshore Wind'!AQ518","v":59.432328631040299}]
["RA3OfClass10","RD","Advanced",30,"OffShoreWind","Class10",{"$f":"'Offshore Wind'!L519","v":80.39045785545909},{"$f":"'Offshore Wind'!M519","v":73.951653544258278},{"$f":"'Offshore Wind'!N519","v":69.276595539309838},{"$f":"'Offshore Wind'!O519","v":65.55811982460861},{"$f":"'Offshore Wind'!P519","v":62.440168019339545},{"$f":"'Offshore Wind'!Q519","v":59.734187336885768},{"$f":"'Offshore Wind'!R519","v":57.328285010213087},{"$f":"'Offshore Wind'!S519","v":55.150639350857979},{"$f":"'Offshore Wind'!T519","v":53.152415643201763},{"$f":"'Offshore Wind'!U519","v":51.298908987833322},{"$f":"'Offshore Wind'!V519","v":49.564577271941374},{"$f":"'Offshore Wind'!W519","v":47.930079608724355},{"$f":"'Offshore Wind'!X519","v":46.924525644987625},{"$f":"'Offshore Wind'!Y519","v":45.990664138826631},{"$f":"'Offshore Wind'!Z519","v":45.11908472292891},{"$f":"'Offshore Wind'!AA519","v":44.302108301864479},{"$f":"'Offshore Wind'!AB519","v":43.533387676482484},{"$f":"'Offshore Wind'!AC519","v":42.807616940612604},{"$f":"'Offshore Wind'!AD519","v":42.120315956300821},{"$f":"'Offshore Wind'!AE519","v":41.467667788629264},{"$f":"'Offshore Wind'!AF519","v":40.846394225159429},{"$f":"'Offshore Wind'!AG519","v":40.253659159495896},{"$f":"'Offshore Wind'!AH519","v":39.686992680096054},{"$f":"'Offshore Wind'!AI519","v":39.144230762223387},{"$f":"'Offshore Wind'!AJ519","v":38.623466869196641},{"$f":"'Offshore Wind'!AK519","v":38.123012750101694},{"$f":"'Offshore Wind'!AL519","v":37.641366415367393},{"$f":"'Offshore Wind'!AM519","v":37.177185770028458},{"$f":"'Offshore Wind'!AN519","v":36.729266747113797},{"$f":"'Offshore Wind'!AO519","v":36.296525050651198},{"$f":"'Offshore Wind'!AP519","v":35.87798081669446},{"$f":"'Offshore Wind'!AQ519","v":35.472745650503327}]
["RM3OfClass10","RD","Moderate",30,"OffShoreWind","Class10",{"$f":"'Offshore Wind'!L520","v":83.453521178300306},{"$f":"'Offshore Wind'!M520","v":77.786376894230983},{"$f":"'Offshore Wind'!N520","v":73.658423077595828},{"$f":"'Offshore Wind'!O520","v":70.366617682955734},{"$f":"'Offshore Wind'!P520","v":67.600362534312609},{"$f":"'Offshore Wind'!Q520","v":65.19498954257368},{"$f":"'Offshore Wind'!R520","v":63.052689112709885},{"$f":"'Offshore Wind'!S520","v":61.110630364377705},{"$f":"'Offshore Wind'!T520","v":59.326063195251784},{"$f":"'Offshore Wind'!U520","v":57.668588952607763},{"$f":"'Offshore Wind'!V520","v":56.115823152669414},{"$f":"'Offshore Wind'!W520","v":54.650807960101716},{"$f":"'Offshore Wind'!X520","v":53.759667811727269},{"$f":"'Offshore Wind'!Y520","v":52.931734272240526},{"$f":"'Offshore Wind'!Z520","v":52.158732004991315},{"$f":"'Offshore Wind'!AA520","v":51.433905598482269},{"$f":"'Offshore Wind'!AB520","v":50.751669370862309},{"$f":"'Offshore Wind'!AC520","v":50.107352461850603},{"$f":"'Offshore Wind'!AD520","v":49.497009718200985},{"$f":"'Offshore Wind'!AE520","v":48.917279004313329},{"$f":"'Offshore Wind'!AF520","v":48.365271908635386},{"$f":"'Offshore Wind'!AG520","v":47.83848889076593},{"$f":"'Offshore Wind'!AH520","v":47.334752594949101},{"$f":"'Offshore Wind'!AI520","v":46.852154857071682},{"$f":"'Offshore Wind'!AJ520","v":46.389014166022662},{"$f":"'Offshore Wind'!AK520","v":45.943841199941019},{"$f":"'Offshore Wind'!AL520","v":45.515310666385396},{"$f":"'Offshore Wind'!AM520","v":45.102238112436098},{"$f":"'Offshore Wind'!AN520","v":44.703560688721062},{"$f":"'Offshore Wind'!AO520","v":44.318321085591279},{"$f":"'Offshore Wind'!AP520","v":43.94565403417468},{"$f":"'Offshore Wind'!AQ520","v":43.584774896414899}]
["RC3OfClass10","RD","Conservative",30,"OffShoreWind","Class10",{"$f":"'Offshore Wind'!L521","v":88.48758632111722},{"$f":"'Offshore Wind'!M521","v":84.8509900764344},{"$f":"'Offshore Wind'!N521","v":82.164158138430793},{"$f":"'Offshore Wind'!O521","v":79.99541520290218},{"$f":"'Offshore Wind'!P521","v":78.153310532308595},{"$f":"'Offshore Wind'!Q521","v":76.536046079464953},{"$f":"'Offshore Wind'!R521","v":75.083012784561703},{"$f":"'Offshore Wind'!S521","v":73.755199435169544},{"$f":"'Offshore Wind'!T521","v":72.526017555812444},{"$f":"'Offshore Wind'!U521","v":71.376532416639563},{"$f":"'Offshore Wind'!V521","v":70.292782639574554},{"$f":"'Offshore Wind'!W521","v":69.264178864329679},{"$f":"'Offshore Wind'!X521","v":68.692703650923761},{"$f":"'Offshore Wind'!Y521","v":68.161235853947247},{"$f":"'Offshore Wind'!Z521","v":67.664571121814333},{"$f":"'Offshore Wind'!AA521","v":67.198456981530398},{"$f":"'Offshore Wind'!AB521","v":66.759374194942794},{"$f":"'Offshore Wind'!AC521","v":66.344377465099683},{"$f":"'Offshore Wind'!AD521","v":65.950977158135416},{"$f":"'Offshore Wind'!AE521","v":65.577049990236787},{"$f":"'Offshore Wind'!AF521","v":65.220770566694725},{"$f":"'Offshore Wind'!AG521","v":64.880558192741873},{"$f":"'Offshore Wind'!AH521","v":64.555035043572545},{"$f":"'Offshore Wind'!AI521","v":64.242992902387726},{"$f":"'Offshore Wind'!AJ521","v":63.943366443871128},{"$f":"'Offshore Wind'!AK521","v":63.655211576374874},{"$f":"'Offshore Wind'!AL521","v":63.377687735637537},{"$f":"'Offshore Wind'!AM521","v":63.11004329557236},{"$f":"'Offshore Wind'!AN521","v":62.851603460225441},{"$f":"'Offshore Wind'!AO521","v":62.601760147347832},{"$f":"'Offshore Wind'!AP521","v":62.359963483109588},{"$f":"'Offshore Wind'!AQ521","v":62.125714609648853}]
["RA3OfClass11","RD","Advanced",30,"OffShoreWind","Class11",{"$f":"'Offshore Wind'!L522","v":87.47607963804559},{"$f":"'Offshore Wind'!M522","v":80.471587361039354},{"$f":"'Offshore Wind'!N522","v":75.386205486442805},{"$f":"'Offshore Wind'!O522","v":71.341667160868397},{"$f":"'Offshore Wind'!P522","v":67.95054926259904},{"$f":"'Offshore Wind'!Q522","v":65.007689798139523},{"$f":"'Offshore Wind'!R522","v":62.391339711024145},{"$f":"'Offshore Wind'!S522","v":60.02335082654983},{"$f":"'Offshore Wind'!T522","v":57.85058681783562},{"$f":"'Offshore Wind'!U522","v":55.835285831914682},{"$f":"'Offshore Wind'!V522","v":53.94965592220376},{"$f":"'Offshore Wind'!W522","v":52.172652610004405},{"$f":"'Offshore Wind'!X522","v":51.078491826479706},{"$f":"'Offshore Wind'!Y522","v":50.062340850045338},{"$f":"'Offshore Wind'!Z522","v":49.113960097058246},{"$f":"'Offshore Wind'!AA522","v":48.224993810754214},{"$f":"'Offshore Wind'!AB522","v":47.388535493753039},{"$f":"'Offshore Wind'!AC522","v":46.59881169758674},{"$f":"'Offshore Wind'!AD522","v":45.850947506477347},{"$f":"'Offshore Wind'!AE522","v":45.140789647353216},{"$f":"'Offshore Wind'!AF522","v":44.464771040402063},{"$f":"'Offshore Wind'!AG522","v":43.819805669055015},{"$f":"'Offshore Wind'!AH522","v":43.203205979706929},{"$f":"'Offshore Wind'!AI522","v":42.612617259486939},{"$f":"'Offshore Wind'!AJ522","v":42.04596497273976},{"$f":"'Offshore Wind'!AK522","v":41.501412104337284},{"$f":"'Offshore Wind'!AL522","v":40.977324313347928},{"$f":"'Offshore Wind'!AM522","v":40.472241242933478},{"$f":"'Offshore Wind'!AN522","v":39.984852726910042},{"$f":"'Offshore Wind'!AO522","v":39.513978923995019},{"$f":"'Offshore Wind'!AP522","v":39.058553627205114},{"$f":"'Offshore Wind'!AQ522","v":38.617610158787031}]
["RM3OfClass11","RD","Moderate",30,"OffShoreWind","Class11",{"$f":"'Offshore Wind'!L523","v":90.808981300306513},{"$f":"'Offshore Wind'!M523","v":84.643996846762946},{"$f":"'Offshore Wind'!N523","v":80.153787787072162},{"$f":"'Offshore Wind'!O523","v":76.573380857415856},{"$f":"'Offshore Wind'!P523","v":73.564817435979279},{"$f":"'Offshore Wind'!Q523","v":70.948924032515023},{"$f":"'Offshore Wind'!R523","v":68.619275207888649},{"$f":"'Offshore Wind'!S523","v":66.507505489700861},{"$f":"'Offshore Wind'!T523","v":64.567099075393287},{"$f":"'Offshore Wind'!U523","v":62.764979629923452},{"$f":"'Offshore Wind'!V523","v":61.076790937286376},{"$f":"'Offshore Wind'!W523","v":59.484081448289238},{"$f":"'Offshore Wind'!X523","v":58.51441911591165},{"$f":"'Offshore Wind'!Y523","v":57.613532798067233},{"$f":"'Offshore Wind'!Z523","v":56.772417982668856},{"$f":"'Offshore Wind'!AA523","v":55.983724009912144},{"$f":"'Offshore Wind'!AB523","v":55.241373019539637},{"$f":"'Offshore Wind'!AC523","v":54.54028258171985},{"$f":"'Offshore Wind'!AD523","v":53.876159918818146},{"$f":"'Offshore Wind'!AE523","v":53.245346643033578},{"$f":"'Offshore Wind'!AF523","v":52.644699832472469},{"$f":"'Offshore Wind'!AG523","v":52.071499701498723},{"$f":"'Offshore Wind'!AH523","v":51.523377038193708},{"$f":"'Offshore Wind'!AI523","v":50.998255541912819},{"$f":"'Offshore Wind'!AJ523","v":50.494305536382505},{"$f":"'Offshore Wind'!AK523","v":50.00990646919918},{"$f":"'Offshore Wind'!AL523","v":49.543616270715219},{"$f":"'Offshore Wind'!AM523","v":49.094146120779428},{"$f":"'Offshore Wind'!AN523","v":48.660339517798967},{"$f":"'Offshore Wind'!AO523","v":48.241154799462052},{"$f":"'Offshore Wind'!AP523","v":47.835650454341852},{"$f":"'Offshore Wind'!AQ523","v":47.442972706554499}]
["RC3OfClass11","RD","Conservative",30,"OffShoreWind","Class11",{"$f":"'Offshore Wind'!L524","v":96.286525704342367},{"$f":"'Offshore Wind'!M524","v":92.33071053930847},{"$f":"'Offshore Wind'!N524","v":89.408324651001863},{"$f":"'Offshore Wind'!O524","v":87.049665810221484},{"$f":"'Offshore Wind'!P524","v":85.04641820113271},{"$f":"'Offshore Wind'!Q524","v":83.287816343470467},{"$f":"'Offshore Wind'!R524","v":81.707912131473051},{"$f":"'Offshore Wind'!S524","v":80.264257879245562},{"$f":"'Offshore Wind'!T524","v":78.927922962779988},{"$f":"'Offshore Wind'!U524","v":77.678304723185718},{"$f":"'Offshore Wind'!V524","v":76.500211954849348},{"$f":"'Offshore Wind'!W524","v":75.382122509108683},{"$f":"'Offshore Wind'!X524","v":74.760296407707244},{"$f":"'Offshore Wind'!Y524","v":74.182002654677234},{"$f":"'Offshore Wind'!Z524","v":73.641578358557112},{"$f":"'Offshore Wind'!AA524","v":73.134396373688958},{"$f":"'Offshore Wind'!AB524","v":72.65662739240851},{"$f":"'Offshore Wind'!AC524","v":72.205066616508617},{"$f":"'Offshore Wind'!AD524","v":71.777005057987822},{"$f":"'Offshore Wind'!AE524","v":71.370132356908471},{"$f":"'Offshore Wind'!AF524","v":70.982462288556633},{"$f":"'Offshore Wind'!AG524","v":70.612274887939876},{"$f":"'Offshore Wind'!AH524","v":70.258070934291837},{"$f":"'Offshore Wind'!AI524","v":69.918535758505172},{"$f":"'Offshore Wind'!AJ524","v":69.592510172694119},{"$f":"'Offshore Wind'!AK524","v":69.278966904174894},{"$f":"'Offshore Wind'!AL524","v":68.976991329135856},{"$f":"'Offshore Wind'!AM524","v":68.685765598014228},{"$f":"'Offshore Wind'!AN524","v":68.404555460650528},{"$f":"'Offshore Wind'!AO524","v":68.132699258532995},{"$f":"'Offshore Wind'!AP524","v":67.869598670136085},{"$f":"'Offshore Wind'!AQ524","v":67.614710884764506}]
["RA3OfClass12","RD","Advanced",30,"OffShoreWind","Class12",{"$f":"'Offshore Wind'!L525","v":96.142999416092735},{"$f":"'Offshore Wind'!M525","v":88.439150707223419},{"$f":"'Offshore Wind'!N525","v":82.844825218284413},{"$f":"'Offshore Wind'!O525","v":78.394620152496898},{"$f":"'Offshore Wind'!P525","v":74.662673792379252},{"$f":"'Offshore Wind'!Q525","v":71.423468268660685},{"$f":"'Offshore Wind'!R525","v":68.543174459742147},{"$f":"'Offshore Wind'!S525","v":65.935890058130539},{"$f":"'Offshore Wind'!T525","v":63.543206236734783},{"$f":"'Offshore Wind'!U525","v":61.323614096604643},{"$f":"'Offshore Wind'!V525","v":59.246563874948862},{"$f":"'Offshore Wind'!W525","v":57.288922782266809},{"$f":"'Offshore Wind'!X525","v":56.086288274751041},{"$f":"'Offshore Wind'!Y525","v":54.969397382572105},{"$f":"'Offshore Wind'!Z525","v":53.9269953798619},{"$f":"'Offshore Wind'!AA525","v":52.949898128484527},{"$f":"'Offshore Wind'!AB525","v":52.030514427902688},{"$f":"'Offshore Wind'!AC525","v":51.162498455882009},{"$f":"'Offshore Wind'!AD525","v":50.340492002543321},{"$f":"'Offshore Wind'!AE525","v":49.559930043668189},{"$f":"'Offshore Wind'!AF525","v":48.816891862919604},{"$f":"'Offshore Wind'!AG525","v":48.107985499335221},{"$f":"'Offshore Wind'!AH525","v":47.430256958134265},{"$f":"'Offshore Wind'!AI525","v":46.78111808276315},{"$f":"'Offshore Wind'!AJ525","v":46.158288670366552},{"$f":"'Offshore Wind'!AK525","v":45.55974958615667},{"$f":"'Offshore Wind'!AL525","v":44.983704462451549},{"$f":"'Offshore Wind'!AM525","v":44.428548164263624},{"$f":"'Offshore Wind'!AN525","v":43.892840637002863},{"$f":"'Offshore Wind'!AO525","v":43.375285071253195},{"$f":"'Offshore Wind'!AP525","v":42.87470955748087},{"$f":"'Offshore Wind'!AQ525","v":42.390051582603256}]
["RM3OfClass12","RD","Moderate",30,"OffShoreWind","Class12",{"$f":"'Offshore Wind'!L526","v":100.99371035633357},{"$f":"'Offshore Wind'!M526","v":94.140780321454045},{"$f":"'Offshore Wind'!N526","v":89.15029863031279},{"$f":"'Offshore Wind'!O526","v":85.171567406944334},{"$f":"'Offshore Wind'!P526","v":81.828756171581148},{"$f":"'Offshore Wind'!Q526","v":78.922613418918175},{"$f":"'Offshore Wind'!R526","v":76.334787938431305},{"$f":"'Offshore Wind'!S526","v":73.989253497052275},{"$f":"'Offshore Wind'!T526","v":71.834281989073503},{"$f":"'Offshore Wind'!U526","v":69.833090779012295},{"$f":"'Offshore Wind'!V526","v":67.958594502407848},{"$f":"'Offshore Wind'!W526","v":66.190274115893956},{"$f":"'Offshore Wind'!X526","v":65.111904180930878},{"$f":"'Offshore Wind'!Y526","v":64.110020651433643},{"$f":"'Offshore Wind'!Z526","v":63.17460953099377},{"$f":"'Offshore Wind'!AA526","v":62.297496086747657},{"$f":"'Offshore Wind'!AB526","v":61.471921077306092},{"$f":"'Offshore Wind'!AC526","v":60.692232288136395},{"$f":"'Offshore Wind'!AD526","v":59.953655683799504},{"$f":"'Offshore Wind'!AE526","v":59.252122739322139},{"$f":"'Offshore Wind'!AF526","v":58.584138183861093},{"$f":"'Offshore Wind'!AG526","v":57.946677320094857},{"$f":"'Offshore Wind'!AH526","v":57.337105326790052},{"$f":"'Offshore Wind'!AI526","v":56.753113131895113},{"$f":"'Offshore Wind'!AJ526","v":56.192665936472089},{"$f":"'Offshore Wind'!AK526","v":55.653961510062302},{"$f":"'Offshore Wind'!AL526","v":55.135396114436233},{"$f":"'Offshore Wind'!AM526","v":54.63553644146571},{"$f":"'Offshore Wind'!AN526","v":54.153096335645017},{"$f":"'Offshore Wind'!AO526","v":53.686917355234279},{"$f":"'Offshore Wind'!AP526","v":53.235952437166034},{"$f":"'Offshore Wind'!AQ526","v":52.799252089835235}]
["RC3OfClass12","RD","Conservative",30,"OffShoreWind","Class12",{"$f":"'Offshore Wind'!L527","v":107.08513704454887},{"$f":"'Offshore Wind'!M527","v":102.68841170918333},{"$f":"'Offshore Wind'!N527","v":99.440923835605503},{"$f":"'Offshore Wind'!O527","v":96.820334263500698},{"$f":"'Offshore Wind'!P527","v":94.594982596034214},{"$f":"'Offshore Wind'!Q527","v":92.64169070964239},{"$f":"'Offshore Wind'!R527","v":90.887120264055042},{"$f":"'Offshore Wind'!S527","v":89.284066870780521},{"$f":"'Offshore Wind'!T527","v":87.80035795897308},{"$f":"'Offshore Wind'!U527","v":86.413082169843804},{"$f":"'Offshore Wind'!V527","v":85.105346011534749},{"$f":"'Offshore Wind'!W527","v":83.864336205396},{"$f":"'Offshore Wind'!X527","v":83.172806945896056},{"$f":"'Offshore Wind'!Y527","v":82.529689771108991},{"$f":"'Offshore Wind'!Z527","v":81.928687010088538},{"$f":"'Offshore Wind'!AA527","v":81.364652839259932},{"$f":"'Offshore Wind'!AB527","v":80.833328706404274},{"$f":"'Offshore Wind'!AC527","v":80.331150572913486},{"$f":"'Offshore Wind'!AD527","v":79.855105788038117},{"$f":"'Offshore Wind'!AE527","v":79.402625013146178},{"$f":"'Offshore Wind'!AF527","v":78.971499378633908},{"$f":"'Offshore Wind'!AG527","v":78.559816120890289},{"$f":"'Offshore Wind'!AH527","v":78.165907964758972},{"$f":"'Offshore Wind'!AI527","v":77.78831287397928},{"$f":"'Offshore Wind'!AJ527","v":77.425741722109478},{"$f":"'Offshore Wind'!AK527","v":77.077052084883661},{"$f":"'Offshore Wind'!AL527","v":76.741226814230671},{"$f":"'Offshore Wind'!AM527","v":76.417356384191351},{"$f":"'Offshore Wind'!AN527","v":76.1046242392446},{"$f":"'Offshore Wind'!AO527","v":75.802294552641925},{"$f":"'Offshore Wind'!AP527","v":75.509701934348911},{"$f":"'Offshore Wind'!AQ527","v":75.226242727619791}]
["RA3OfClass13","RD","Advanced",30,"OffShoreWind","Class13",{"$f":"'Offshore Wind'!L528","v":125.20694849464323},{"$f":"'Offshore Wind'!M528","v":115.18577905261056},{"$f":"'Offshore Wind'!N528","v":107.91125497382188},{"$f":"'Offshore Wind'!O528","v":102.12638975616295},{"$f":"'Offshore Wind'!P528","v":97.276699419737383},{"$f":"'Offshore Wind'!Q528","v":93.068554430645761},{"$f":"'Offshore Wind'!R528","v":89.327706791773323},{"$f":"'Offshore Wind'!S528","v":85.942310518154116},{"$f":"'Offshore Wind'!T528","v":82.836316793019975},{"$f":"'Offshore Wind'!U528","v":79.955680855236778},{"$f":"'Offshore Wind'!V528","v":77.260626930205646},{"$f":"'Offshore Wind'!W528","v":74.721036248246293},{"$f":"'Offshore Wind'!X528","v":73.154990225796581},{"$f":"'Offshore Wind'!Y528","v":71.700597752688438},{"$f":"'Offshore Wind'!Z528","v":70.343203161404659},{"$f":"'Offshore Wind'!AA528","v":69.070847060015254},{"$f":"'Offshore Wind'!AB528","v":67.873644346310243},{"$f":"'Offshore Wind'!AC528","v":66.743331623451255},{"$f":"'Offshore Wind'!AD528","v":65.672931542611622},{"$f":"'Offshore Wind'!AE528","v":64.656499624646401},{"$f":"'Offshore Wind'!AF528","v":63.688930394593392},{"$f":"'Offshore Wind'!AG528","v":62.765806911637377},{"$f":"'Offshore Wind'!AH528","v":61.883282545337309},{"$f":"'Offshore Wind'!AI528","v":61.037987052123732},{"$f":"'Offshore Wind'!AJ528","v":60.226951199283555},{"$f":"'Offshore Wind'!AK528","v":59.447545711477801},{"$f":"'Offshore Wind'!AL528","v":58.697431396034361},{"$f":"'Offshore Wind'!AM528","v":57.97451807949956},{"$f":"'Offshore Wind'!AN528","v":57.27693055266618},{"$f":"'Offshore Wind'!AO528","v":56.602980137203083},{"$f":"'Offshore Wind'!AP528","v":55.951140796801084},{"$f":"'Offshore Wind'!AQ528","v":55.320028948929426}]
["RM3OfClass13","RD","Moderate",30,"OffShoreWind","Class13",{"$f":"'Offshore Wind'!L529","v":129.97707391432374},{"$f":"'Offshore Wind'!M529","v":121.15710094519268},{"$f":"'Offshore Wind'!N529","v":114.73408272086071},{"$f":"'Offshore Wind'!O529","v":109.61317880945057},{"$f":"'Offshore Wind'!P529","v":105.31069874234053},{"$f":"'Offshore Wind'!Q529","v":101.57020758274329},{"$f":"'Offshore Wind'!R529","v":98.239388344761892},{"$f":"'Offshore Wind'!S529","v":95.220395911659665},{"$f":"'Offshore Wind'!T529","v":92.446656642731483},{"$f":"'Offshore Wind'!U529","v":89.870831587391692},{"$f":"'Offshore Wind'!V529","v":87.458062099438052},{"$f":"'Offshore Wind'!W529","v":85.18194033208222},{"$f":"'Offshore Wind'!X529","v":83.794092888539154},{"$f":"'Offshore Wind'!Y529","v":82.504682408833744},{"$f":"'Offshore Wind'!Z529","v":81.300821015750088},{"$f":"'Offshore Wind'!AA529","v":80.171987939245696},{"$f":"'Offshore Wind'!AB529","v":79.109484127559085},{"$f":"'Offshore Wind'!AC529","v":78.106035257440695},{"$f":"'Offshore Wind'!AD529","v":77.15549721019373},{"$f":"'Offshore Wind'!AE529","v":76.25263384949784},{"$f":"'Offshore Wind'!AF529","v":75.392946809303609},{"$f":"'Offshore Wind'!AG529","v":74.572543345285496},{"$f":"'Offshore Wind'!AH529","v":73.788032478342132},{"$f":"'Offshore Wind'!AI529","v":73.036442464139995},{"$f":"'Offshore Wind'!AJ529","v":72.31515454411344},{"$f":"'Offshore Wind'!AK529","v":71.621849272167282},{"$f":"'Offshore Wind'!AL529","v":70.954462659006353},{"$f":"'Offshore Wind'!AM529","v":70.311150056558731},{"$f":"'Offshore Wind'!AN529","v":69.690256200176478},{"$f":"'Offshore Wind'!AO529","v":69.090290191091952},{"$f":"'Offshore Wind'!AP529","v":68.509904473374363},{"$f":"'Offshore Wind'!AQ529","v":67.947877064238398}]
["RC3OfClass13","RD","Conservative",30,"OffShoreWind","Class13",{"$f":"'Offshore Wind'!L530","v":137.81667859757408},{"$f":"'Offshore Wind'!M530","v":132.15787576368427},{"$f":"'Offshore Wind'!N530","v":127.97813111667153},{"$f":"'Offshore Wind'!O530","v":124.60519901950158},{"$f":"'Offshore Wind'!P530","v":121.74093467414981},{"$f":"'Offshore Wind'!Q530","v":119.22680895726737},{"$f":"'Offshore Wind'!R530","v":116.96843608551826},{"$f":"'Offshore Wind'!S530","v":114.90506443148446},{"$f":"'Offshore Wind'!T530","v":112.99528817999983},{"$f":"'Offshore Wind'!U530","v":111.20962061198254},{"$f":"'Offshore Wind'!V530","v":109.52631994901093},{"$f":"'Offshore Wind'!W530","v":107.92889561066127},{"$f":"'Offshore Wind'!X530","v":107.03890588977433},{"$f":"'Offshore Wind'!Y530","v":106.21122193041275},{"$f":"'Offshore Wind'!Z530","v":105.43773870707425},{"$f":"'Offshore Wind'!AA530","v":104.71183360773182},{"$f":"'Offshore Wind'!AB530","v":104.0280259277399},{"$f":"'Offshore Wind'!AC530","v":103.3817287929752},{"$f":"'Offshore Wind'!AD530","v":102.76906495874503},{"$f":"'Offshore Wind'!AE530","v":102.18672771763063},{"$f":"'Offshore Wind'!AF530","v":101.63187428144496},{"$f":"'Offshore Wind'!AG530","v":101.10204294679316},{"$f":"'Offshore Wind'!AH530","v":100.59508795092029},{"$f":"'Offshore Wind'!AI530","v":100.10912767102114},{"$f":"'Offshore Wind'!AJ530","v":99.642503017113924},{"$f":"'Offshore Wind'!AK530","v":99.193743703123957},{"$f":"'Offshore Wind'!AL530","v":98.761540671908065},{"$f":"'Offshore Wind'!AM530","v":98.344723374665918},{"$f":"'Offshore Wind'!AN530","v":97.942240914414782},{"$f":"'Offshore Wind'!AO530","v":97.553146291115866},{"$f":"'Offshore Wind'!AP530","v":97.176583155920667},{"$f":"'Offshore Wind'!AQ530","v":96.811774609968879}]
["RA3OfClass14","RD","Advanced",30,"OffShoreWind","Class14",{"$f":"'Offshore Wind'!L531","v":149.99266892932206},{"$f":"'Offshore Wind'!M531","v":137.95467755382688},{"$f":"'Offshore Wind'!N531","v":129.20872651717244},{"$f":"'Offshore Wind'!O531","v":122.24826378258025},{"$f":"'Offshore Wind'!P531","v":116.40871053896225},{"$f":"'Offshore Wind'!Q531","v":111.33813288286844},{"$f":"'Offshore Wind'!R531","v":106.82768152176715},{"$f":"'Offshore Wind'!S531","v":102.74329947570932},{"$f":"'Offshore Wind'!T531","v":98.993834934428534},{"$f":"'Offshore Wind'!U531","v":95.514509495719224},{"$f":"'Offshore Wind'!V531","v":92.257647241914995},{"$f":"'Offshore Wind'!W531","v":89.187146991015098},{"$f":"'Offshore Wind'!X531","v":87.310677678725654},{"$f":"'Offshore Wind'!Y531","v":85.567994086475608},{"$f":"'Offshore Wind'!Z531","v":83.941535467795447},{"$f":"'Offshore Wind'!AA531","v":82.416971814240171},{"$f":"'Offshore Wind'!AB531","v":80.982458577818349},{"$f":"'Offshore Wind'!AC531","v":79.628094374189303},{"$f":"'Offshore Wind'!AD531","v":78.345518790440522},{"$f":"'Offshore Wind'!AE531","v":77.127609021112818},{"$f":"'Offshore Wind'!AF531","v":75.968247574204341},{"$f":"'Offshore Wind'!AG531","v":74.862141974600178},{"$f":"'Offshore Wind'!AH531","v":73.804683105702239},{"$f":"'Offshore Wind'!AI531","v":72.791832668190565},{"$f":"'Offshore Wind'!AJ531","v":71.820032862801057},{"$f":"'Offshore Wind'!AK531","v":70.886133234684195},{"$f":"'Offshore Wind'!AL531","v":69.987330912421967},{"$f":"'Offshore Wind'!AM531","v":69.121121404893074},{"$f":"'Offshore Wind'!AN531","v":68.285257795850526},{"$f":"'Offshore Wind'!AO531","v":67.477716674428308},{"$f":"'Offshore Wind'!AP531","v":66.696669510988229},{"$f":"'Offshore Wind'!AQ531","v":65.940458467121374}]
["RM3OfClass14","RD","Moderate",30,"OffShoreWind","Class14",{"$f":"'Offshore Wind'!L532","v":155.70961494377633},{"$f":"'Offshore Wind'!M532","v":145.11361351242033},{"$f":"'Offshore Wind'!N532","v":137.3904991612327},{"$f":"'Offshore Wind'!O532","v":131.22806705933212},{"$f":"'Offshore Wind'!P532","v":126.04659251940701},{"$f":"'Offshore Wind'!Q532","v":121.53872438910884},{"$f":"'Offshore Wind'!R532","v":117.52190110797943},{"$f":"'Offshore Wind'!S532","v":113.87884820426341},{"$f":"'Offshore Wind'!T532","v":110.52977173047871},{"$f":"'Offshore Wind'!U532","v":107.41793165523666},{"$f":"'Offshore Wind'!V532","v":104.50154640836493},{"$f":"'Offshore Wind'!W532","v":101.74896330740451},{"$f":"'Offshore Wind'!X532","v":100.0859649361954},{"$f":"'Offshore Wind'!Y532","v":98.54091937838119},{"$f":"'Offshore Wind'!Z532","v":97.098383640628484},{"$f":"'Offshore Wind'!AA532","v":95.745751133123704},{"$f":"'Offshore Wind'!AB532","v":94.472598153335511},{"$f":"'Offshore Wind'!AC532","v":93.27020819011419},{"$f":"'Offshore Wind'!AD532","v":92.131219008199182},{"$f":"'Offshore Wind'!AE532","v":91.049356368867222},{"$f":"'Offshore Wind'!AF532","v":90.019230072029615},{"$f":"'Offshore Wind'!AG532","v":89.036175608267058},{"$f":"'Offshore Wind'!AH532","v":88.096129712017841},{"$f":"'Offshore Wind'!AI532","v":87.195531468853403},{"$f":"'Offshore Wind'!AJ532","v":86.331242932128674},{"$f":"'Offshore Wind'!AK532","v":85.500484808560174},{"$f":"'Offshore Wind'!AL532","v":84.700783907847409},{"$f":"'Offshore Wind'!AM532","v":83.929929866918002},{"$f":"'Offshore Wind'!AN532","v":83.185939252775711},{"$f":"'Offshore Wind'!AO532","v":82.467025585044865},{"$f":"'Offshore Wind'!AP532","v":81.771574144954783},{"$f":"'Offshore Wind'!AQ532","v":81.098120682676623}]
["RC3OfClass14","RD","Conservative",30,"OffShoreWind","Class14",{"$f":"'Offshore Wind'!L533","v":165.10517455660704},{"$f":"'Offshore Wind'!M533","v":158.30247346375108},{"$f":"'Offshore Wind'!N533","v":153.27247749210372},{"$f":"'Offshore Wind'!O533","v":149.20948554919008},{"$f":"'Offshore Wind'!P533","v":145.75616269097915},{"$f":"'Offshore Wind'!Q533","v":142.72250631679708},{"$f":"'Offshore Wind'!R533","v":139.99539124805383},{"$f":"'Offshore Wind'!S533","v":137.5020038354929},{"$f":"'Offshore Wind'!T533","v":135.19271703645654},{"$f":"'Offshore Wind'!U533","v":133.03218929420927},{"$f":"'Offshore Wind'!V533","v":130.99436168661282},{"$f":"'Offshore Wind'!W533","v":129.05946909259902},{"$f":"'Offshore Wind'!X533","v":127.99295563968508},{"$f":"'Offshore Wind'!Y533","v":127.00110582258336},{"$f":"'Offshore Wind'!Z533","v":126.07420705037637},{"$f":"'Offshore Wind'!AA533","v":125.20432316960272},{"$f":"'Offshore Wind'!AB533","v":124.38488642180569},{"$f":"'Offshore Wind'!AC533","v":123.61040016281191},{"$f":"'Offshore Wind'!AD533","v":122.87621812695822},{"$f":"'Offshore Wind'!AE533","v":122.17837774720739},{"$f":"'Offshore Wind'!AF533","v":121.51347239033031},{"$f":"'Offshore Wind'!AG533","v":120.8785520929592},{"$f":"'Offshore Wind'!AH533","v":120.27104549664188},{"$f":"'Offshore Wind'!AI533","v":119.6886977729185},{"$f":"'Offshore Wind'!AJ533","v":119.12952076376723},{"$f":"'Offshore Wind'!AK533","v":118.59175256283605},{"$f":"'Offshore Wind'!AL533","v":118.07382447119672},{"$f":"'Offshore Wind'!AM533","v":117.57433377031282},{"$f":"'Offshore Wind'!AN533","v":117.09202112547531},{"$f":"'Offshore Wind'!AO533","v":116.6257517060765},{"$f":"'Offshore Wind'!AP533","v":116.17449931266741},{"$f":"'Offshore Wind'!AQ533","v":115.73733295408667}]
["RA3UtClass10","RD","Advanced",30,"UtilityPV","Class10",{"$f":"'Solar - Utility PV'!L352","v":50.231166004578697},{"$f":"'Solar - Utility PV'!M352","v":49.252773809458141},{"$f":"'Solar - Utility PV'!N352","v":46.01146647008165},{"$f":"'Solar - Utility PV'!O352","v":42.886551699895101},{"$f":"'Solar - Utility PV'!P352","v":39.871753711427338},{"$f":"'Solar - Utility PV'!Q352","v":36.961250933468136},{"$f":"'Solar - Utility PV'!R352","v":34.149634409566318},{"$f":"'Solar - Utility PV'!S352","v":31.431870846244081},{"$f":"'Solar - Utility PV'!T352","v":28.803269692930687},{"$f":"'Solar - Utility PV'!U352","v":26.259453731255405},{"$f":"'Solar - Utility PV'!V352","v":23.796332730066094},{"$f":"'Solar - Utility PV'!W352","v":21.410079787714146},{"$f":"'Solar - Utility PV'!X352","v":21.12576537695972},{"$f":"'Solar - Utility PV'!Y352","v":20.843110819767777},{"$f":"'Solar - Utility PV'!Z352","v":20.562092891383674},{"$f":"'Solar - Utility PV'!AA352","v":20.282689045838858},{"$f":"'Solar - Utility PV'!AB352","v":20.004877385911875},{"$f":"'Solar - Utility PV'!AC352","v":19.728636634760694},{"$f":"'Solar - Utility PV'!AD352","v":19.453946109117162},{"$f":"'Solar - Utility PV'!AE352","v":19.180785693943008},{"$f":"'Solar - Utility PV'!AF352","v":18.909135818453858},{"$f":"'Solar - Utility PV'!AG352","v":18.638977433424532},{"$f":"'Solar - Utility PV'!AH352","v":18.370291989695318},{"$f":"'Solar - Utility PV'!AI352","v":18.103061417804515},{"$f":"'Solar - Utility PV'!AJ352","v":17.837268108677787},{"$f":"'Solar - Utility PV'!AK352","v":17.572894895309872},{"$f":"'Solar - Utility PV'!AL352","v":17.309925035378548},{"$f":"'Solar - Utility PV'!AM352","v":17.048342194734982},{"$f":"'Solar - Utility PV'!AN352","v":16.788130431718258},{"$f":"'Solar - Utility PV'!AO352","v":16.529274182245697},{"$f":"'Solar - Utility PV'!AP352","v":16.27175824563345},{"$f":"'Solar - Utility PV'!AQ352","v":16.015567771105246}]
["RM3UtClass10","RD","Moderate",30,"UtilityPV","Class10",{"$f":"'Solar - Utility PV'!L353","v":50.231166004578697},{"$f":"'Solar - Utility PV'!M353","v":49.611819933387224},{"$f":"'Solar - Utility PV'!N353","v":47.140042484789674},{"$f":"'Solar - Utility PV'!O353","v":44.721442236307382},{"$f":"'Solar - Utility PV'!P353","v":42.35430334398869},{"$f":"'Solar - Utility PV'!Q353","v":40.036983993356927},{"$f":"'Solar - Utility PV'!R353","v":37.767912382508179},{"$f":"'Solar - Utility PV'!S353","v":35.545582969223759},{"$f":"'Solar - Utility PV'!T353","v":33.368552961603164},{"$f":"'Solar - Utility PV'!U353","v":31.235439033567289},{"$f":"'Solar - Utility PV'!V353","v":29.144914248236873},{"$f":"'Solar - Utility PV'!W353","v":27.09570517367812},{"$f":"'Solar - Utility PV'!X353","v":26.790544275188569},{"$f":"'Solar - Utility PV'!Y353","v":26.487737866081492},{"$f":"'Solar - Utility PV'!Z353","v":26.187258028966518},{"$f":"'Solar - Utility PV'!AA353","v":25.889077301623011},{"$f":"'Solar - Utility PV'!AB353","v":25.593168667383015},{"$f":"'Solar - Utility PV'!AC353","v":25.299505545767602},{"$f":"'Solar - Utility PV'!AD353","v":25.00806178336855},{"$f":"'Solar - Utility PV'!AE353","v":24.718811644967566},{"$f":"'Solar - Utility PV'!AF353","v":24.431729804885574},{"$f":"'Solar - Utility PV'!AG353","v":24.146791338554856},{"$f":"'Solar - Utility PV'!AH353","v":23.863971714307059},{"$f":"'Solar - Utility PV'!AI353","v":23.583246785370427},{"$f":"'Solar - Utility PV'!AJ353","v":23.304592782069783},{"$f":"'Solar - Utility PV'!AK353","v":23.027986304223102},{"$f":"'Solar - Utility PV'!AL353","v":22.753404313728581},{"$f":"'Solar - Utility PV'!AM353","v":22.480824127336536},{"$f":"'Solar - Utility PV'!AN353","v":22.210223409600559},{"$f":"'Solar - Utility PV'!AO353","v":21.941580166002467},{"$f":"'Solar - Utility PV'!AP353","v":21.674872736245998},{"$f":"'Solar - Utility PV'!AQ353","v":21.410079787714146}]
["RC3UtClass10","RD","Conservative",30,"UtilityPV","Class10",{"$f":"'Solar - Utility PV'!L354","v":50.231166004578697},{"$f":"'Solar - Utility PV'!M354","v":50.147270251827585},{"$f":"'Solar - Utility PV'!N354","v":49.486119338883029},{"$f":"'Solar - Utility PV'!O354","v":48.825665156263099},{"$f":"'Solar - Utility PV'!P354","v":48.165886906047682},{"$f":"'Solar - Utility PV'!Q354","v":47.50676460993909},{"$f":"'Solar - Utility PV'!R354","v":46.848279069280551},{"$f":"'Solar - Utility PV'!S354","v":46.190411827392339},{"$f":"'Solar - Utility PV'!T354","v":45.53314513407053},{"$f":"'Solar - Utility PV'!U354","v":44.876461912104709},{"$f":"'Solar - Utility PV'!V354","v":44.220345725682023},{"$f":"'Solar - Utility PV'!W354","v":43.564780750554789},{"$f":"'Solar - Utility PV'!X354","v":42.648700435447921},{"$f":"'Solar - Utility PV'!Y354","v":41.743401165876229},{"$f":"'Solar - Utility PV'!Z354","v":40.848694084469827},{"$f":"'Solar - Utility PV'!AA354","v":39.964394716186689},{"$f":"'Solar - Utility PV'!AB354","v":39.090322841969815},{"$f":"'Solar - Utility PV'!AC354","v":38.226302376749764},{"$f":"'Solar - Utility PV'!AD354","v":37.372161251619275},{"$f":"'Solar - Utility PV'!AE354","v":36.52773130001443},{"$f":"'Solar - Utility PV'!AF354","v":35.692848147744371},{"$f":"'Solar - Utility PV'!AG354","v":34.867351106718495},{"$f":"'Solar - Utility PV'!AH354","v":34.05108307222708},{"$f":"'Solar - Utility PV'!AI354","v":33.243890423637296},{"$f":"'Solar - Utility PV'!AJ354","v":32.445622928373012},{"$f":"'Solar - Utility PV'!AK354","v":31.656133649052332},{"$f":"'Solar - Utility PV'!AL354","v":30.875278853662415},{"$f":"'Solar - Utility PV'!AM354","v":30.102917928656243},{"$f":"'Solar - Utility PV'!AN354","v":29.338913294861168},{"$f":"'Solar - Utility PV'!AO354","v":28.583130326093546},{"$f":"'Solar - Utility PV'!AP354","v":27.835437270378531},{"$f":"'Solar - Utility PV'!AQ354","v":27.09570517367812}]
["RA3UtClass99","RD","Advanced",30,"UtilityPV","Class9",{"$f":"'Solar - Utility PV'!L355","v":46.14079009823579},{"$f":"'Solar - Utility PV'!M355","v":45.242069393550274},{"$f":"'Solar - Utility PV'!N355","v":42.26470507004624},{"$f":"'Solar - Utility PV'!O355","v":39.394255348196033},{"$f":"'Solar - Utility PV'!P355","v":36.624955484406392},{"$f":"'Solar - Utility PV'!Q355","v":33.951457964044103},{"$f":"'Solar - Utility PV'!R355","v":31.368794287587541},{"$f":"'Solar - Utility PV'!S355","v":28.872341027863207},{"$f":"'Solar - Utility PV'!T355","v":26.457789590694532},{"$f":"'Solar - Utility PV'!U355","v":24.121119199139169},{"$f":"'Solar - Utility PV'!V355","v":21.858572693806749},{"$f":"'Solar - Utility PV'!W355","v":19.66663480161602},{"$f":"'Solar - Utility PV'!X355","v":19.405472407987176},{"$f":"'Solar - Utility PV'!Y355","v":19.145834704324983},{"$f":"'Solar - Utility PV'!Z355","v":18.887700357090637},{"$f":"'Solar - Utility PV'!AA355","v":18.631048656257168},{"$f":"'Solar - Utility PV'!AB355","v":18.375859487716568},{"$f":"'Solar - Utility PV'!AC355","v":18.12211330722209},{"$f":"'Solar - Utility PV'!AD355","v":17.869791115765555},{"$f":"'Solar - Utility PV'!AE355","v":17.618874436297098},{"$f":"'Solar - Utility PV'!AF355","v":17.369345291701606},{"$f":"'Solar - Utility PV'!AG355","v":17.121186183952037},{"$f":"'Solar - Utility PV'!AH355","v":16.874380074365991},{"$f":"'Solar - Utility PV'!AI355","v":16.628910364896747},{"$f":"'Solar - Utility PV'!AJ355","v":16.384760880395152},{"$f":"'Solar - Utility PV'!AK355","v":16.141915851782969},{"$f":"'Solar - Utility PV'!AL355","v":15.900359900082636},{"$f":"'Solar - Utility PV'!AM355","v":15.660078021251969},{"$f":"'Solar - Utility PV'!AN355","v":15.421055571776035},{"$f":"'Solar - Utility PV'!AO355","v":15.183278254971539},{"$f":"'Solar - Utility PV'!AP355","v":14.946732107962065},{"$f":"'Solar - Utility PV'!AQ355","v":14.711403489285479}]
["RM3UtClass99","RD","Moderate",30,"UtilityPV","Class9",{"$f":"'Solar - Utility PV'!L356","v":46.14079009823579},{"$f":"'Solar - Utility PV'!M356","v":45.571878019499493},{"$f":"'Solar - Utility PV'!N356","v":43.301379970242657},{"$f":"'Solar - Utility PV'!O356","v":41.07972884658389},{"$f":"'Solar - Utility PV'!P356","v":38.905348527522783},{"$f":"'Solar - Utility PV'!Q356","v":36.776730893237051},{"$f":"'Solar - Utility PV'!R356","v":34.692432135280797},{"$f":"'Solar - Utility PV'!S356","v":32.651069309298514},{"$f":"'Solar - Utility PV'!T356","v":30.651317111429439},{"$f":"'Solar - Utility PV'!U356","v":28.691904861270746},{"$f":"'Solar - Utility PV'!V356","v":26.771613675788455},{"$f":"'Solar - Utility PV'!W356","v":24.889273819930903},{"$f":"'Solar - Utility PV'!X356","v":24.608962489668095},{"$f":"'Solar - Utility PV'!Y356","v":24.330813920277205},{"$f":"'Solar - Utility PV'!Z356","v":24.05480246770988},{"$f":"'Solar - Utility PV'!AA356","v":23.780902906022582},{"$f":"'Solar - Utility PV'!AB356","v":23.50909041854262},{"$f":"'Solar - Utility PV'!AC356","v":23.23934058926702},{"$f":"'Solar - Utility PV'!AD356","v":22.971629394486694},{"$f":"'Solar - Utility PV'!AE356","v":22.705933194628845},{"$f":"'Solar - Utility PV'!AF356","v":22.442228726310688},{"$f":"'Solar - Utility PV'!AG356","v":22.180493094597885},{"$f":"'Solar - Utility PV'!AH356","v":21.920703765461269},{"$f":"'Solar - Utility PV'!AI356","v":21.662838558425726},{"$f":"'Solar - Utility PV'!AJ356","v":21.406875639405374},{"$f":"'Solar - Utility PV'!AK356","v":21.152793513719249},{"$f":"'Solar - Utility PV'!AL356","v":20.900571019282054},{"$f":"'Solar - Utility PV'!AM356","v":20.650187319964644},{"$f":"'Solar - Utility PV'!AN356","v":20.401621899119153},{"$f":"'Solar - Utility PV'!AO356","v":20.154854553263821},{"$f":"'Solar - Utility PV'!AP356","v":19.909865385922739},{"$f":"'Solar - Utility PV'!AQ356","v":19.66663480161602}]
["RC3UtClass99","RD","Conservative",30,"UtilityPV","Class9",{"$f":"'Solar - Utility PV'!L357","v":46.14079009823579},{"$f":"'Solar - Utility PV'!M357","v":46.063726063579104},{"$f":"'Solar - Utility PV'!N357","v":45.456413354679391},{"$f":"'Solar - Utility PV'!O357","v":44.8497406406319},{"$f":"'Solar - Utility PV'!P357","v":44.243688817112691},{"$f":"'Solar - Utility PV'!Q357","v":43.638239532677581},{"$f":"'Solar - Utility PV'!R357","v":43.033375152036292},{"$f":"'Solar - Utility PV'!S357","v":42.429078721455674},{"$f":"'Solar - Utility PV'!T357","v":41.825333936149306},{"$f":"'Solar - Utility PV'!U357","v":41.222125109521706},{"$f":"'Solar - Utility PV'!V357","v":40.619437144145294},{"$f":"'Solar - Utility PV'!W357","v":40.017255504357287},{"$f":"'Solar - Utility PV'!X357","v":39.175772558717149},{"$f":"'Solar - Utility PV'!Y357","v":38.344192746900994},{"$f":"'Solar - Utility PV'!Z357","v":37.522342590390302},{"$f":"'Solar - Utility PV'!AA357","v":36.710052636136886},{"$f":"'Solar - Utility PV'!AB357","v":35.907157340508356},{"$f":"'Solar - Utility PV'!AC357","v":35.113494957224944},{"$f":"'Solar - Utility PV'!AD357","v":34.328907429128854},{"$f":"'Solar - Utility PV'!AE357","v":33.553240283633748},{"$f":"'Solar - Utility PV'!AF357","v":32.786342531709472},{"$f":"'Solar - Utility PV'!AG357","v":32.028066570263199},{"$f":"'Solar - Utility PV'!AH357","v":31.278268087784515},{"$f":"'Solar - Utility PV'!AI357","v":30.536805973127944},{"$f":"'Solar - Utility PV'!AJ357","v":29.803542227311723},{"$f":"'Solar - Utility PV'!AK357","v":29.078341878217248},{"$f":"'Solar - Utility PV'!AL357","v":28.361072898078451},{"$f":"'Solar - Utility PV'!AM357","v":27.651606123655167},{"$f":"'Solar - Utility PV'!AN357","v":26.949815178989365},{"$f":"'Solar - Utility PV'!AO357","v":26.255576400647058},{"$f":"'Solar - Utility PV'!AP357","v":25.568768765353258},{"$f":"'Solar - Utility PV'!AQ357","v":24.889273819930903}]
["RA3UtClass88","RD","Advanced",30,"UtilityPV","Class8",{"$f":"'Solar - Utility PV'!L358","v":43.888614142059502},{"$f":"'Solar - Utility PV'!M358","v":43.033760851826607},{"$f":"'Solar - Utility PV'!N358","v":40.201724519626929},{"$f":"'Solar - Utility PV'!O358","v":37.471384185440009},{"$f":"'Solar - Utility PV'!P358","v":34.837256488303566},{"$f":"'Solar - Utility PV'!Q358","v":32.294254930872079},{"$f":"'Solar - Utility PV'!R358","v":29.8376535308226},{"$f":"'Solar - Utility PV'!S358","v":27.463054534870054},{"$f":"'Solar - Utility PV'!T358","v":25.166359655427513},{"$f":"'Solar - Utility PV'!U358","v":22.943744373508675},{"$f":"'Solar - Utility PV'!V358","v":20.791634920255156},{"$f":"'Solar - Utility PV'!W358","v":18.706687606416327},{"$f":"'Solar - Utility PV'!X358","v":18.458272798217557},{"$f":"'Solar - Utility PV'!Y358","v":18.211308258414498},{"$f":"'Solar - Utility PV'!Z358","v":17.965773694778715},{"$f":"'Solar - Utility PV'!AA358","v":17.721649408159397},{"$f":"'Solar - Utility PV'!AB358","v":17.478916266237331},{"$f":"'Solar - Utility PV'!AC358","v":17.237555678739081},{"$f":"'Solar - Utility PV'!AD358","v":16.99754957401618},{"$f":"'Solar - Utility PV'!AE358","v":16.758880376901182},{"$f":"'Solar - Utility PV'!AF358","v":16.521530987759085},{"$f":"'Solar - Utility PV'!AG358","v":16.285484762658253},{"$f":"'Solar - Utility PV'!AH358","v":16.050725494590601},{"$f":"'Solar - Utility PV'!AI358","v":15.817237395675908},{"$f":"'Solar - Utility PV'!AJ358","v":15.585005080289463},{"$f":"'Solar - Utility PV'!AK358","v":15.354013549056777},{"$f":"'Solar - Utility PV'!AL358","v":15.12424817366284},{"$f":"'Solar - Utility PV'!AM358","v":14.895694682427083},{"$f":"'Solar - Utility PV'!AN358","v":14.668339146598489},{"$f":"'Solar - Utility PV'!AO358","v":14.442167967328505},{"$f":"'Solar - Utility PV'!AP358","v":14.217167863282029},{"$f":"'Solar - Utility PV'!AQ358","v":13.993325858849683}]
["RM3UtClass88","RD","Moderate",30,"UtilityPV","Class8",{"$f":"'Solar - Utility PV'!L359","v":43.888614142059502},{"$f":"'Solar - Utility PV'!M359","v":43.347471204297612},{"$f":"'Solar - Utility PV'!N359","v":41.187798329559776},{"$f":"'Solar - Utility PV'!O359","v":39.074588115410002},{"$f":"'Solar - Utility PV'!P359","v":37.006341372816621},{"$f":"'Solar - Utility PV'!Q359","v":34.981623594723743},{"$f":"'Solar - Utility PV'!R359","v":32.999061446352258},{"$f":"'Solar - Utility PV'!S359","v":31.057339486179185},{"$f":"'Solar - Utility PV'!T359","v":29.155197099688781},{"$f":"'Solar - Utility PV'!U359","v":27.291425629600155},{"$f":"'Solar - Utility PV'!V359","v":25.464865687722334},{"$f":"'Solar - Utility PV'!W359","v":23.674404634886766},{"$f":"'Solar - Utility PV'!X359","v":23.407775567908089},{"$f":"'Solar - Utility PV'!Y359","v":23.143203695381146},{"$f":"'Solar - Utility PV'!Z359","v":22.880664624968048},{"$f":"'Solar - Utility PV'!AA359","v":22.620134362027606},{"$f":"'Solar - Utility PV'!AB359","v":22.361589301212589},{"$f":"'Solar - Utility PV'!AC359","v":22.105006218288402},{"$f":"'Solar - Utility PV'!AD359","v":21.850362262166094},{"$f":"'Solar - Utility PV'!AE359","v":21.597634947142968},{"$f":"'Solar - Utility PV'!AF359","v":21.346802145344128},{"$f":"'Solar - Utility PV'!AG359","v":21.097842079358809},{"$f":"'Solar - Utility PV'!AH359","v":20.850733315065295},{"$f":"'Solar - Utility PV'!AI359","v":20.605454754638608},{"$f":"'Solar - Utility PV'!AJ359","v":20.361985629735408},{"$f":"'Solar - Utility PV'!AK359","v":20.120305494850616},{"$f":"'Solar - Utility PV'!AL359","v":19.880394220840483},{"$f":"'Solar - Utility PV'!AM359","v":19.6422319886072},{"$f":"'Solar - Utility PV'!AN359","v":19.405799282940038},{"$f":"'Solar - Utility PV'!AO359","v":19.171076886508445},{"$f":"'Solar - Utility PV'!AP359","v":18.93804587400248},{"$f":"'Solar - Utility PV'!AQ359","v":18.706687606416327}]
["RC3UtClass88","RD","Conservative",30,"UtilityPV","Class8",{"$f":"'Solar - Utility PV'!L360","v":43.888614142059502},{"$f":"'Solar - Utility PV'!M360","v":43.815311676408683},{"$f":"'Solar - Utility PV'!N360","v":43.23764247985352},{"$f":"'Solar - Utility PV'!O360","v":42.660582039391649},{"$f":"'Solar - Utility PV'!P360","v":42.084112183199416},{"$f":"'Solar - Utility PV'!Q360","v":41.508215455584107},{"$f":"'Solar - Utility PV'!R360","v":40.932875082050799},{"$f":"'Solar - Utility PV'!S360","v":40.358074936394196},{"$f":"'Solar - Utility PV'!T360","v":39.783799509680058},{"$f":"'Solar - Utility PV'!U360","v":39.210033880990586},{"$f":"'Solar - Utility PV'!V360","v":38.636763689818039},{"$f":"'Solar - Utility PV'!W360","v":38.063975109999177},{"$f":"'Solar - Utility PV'!X360","v":37.263565749221115},{"$f":"'Solar - Utility PV'!Y360","v":36.472576140863261},{"$f":"'Solar - Utility PV'!Z360","v":35.690841274058961},{"$f":"'Solar - Utility PV'!AA360","v":34.918199966924902},{"$f":"'Solar - Utility PV'!AB360","v":34.154494756171196},{"$f":"'Solar - Utility PV'!AC360","v":33.399571790508226},{"$f":"'Solar - Utility PV'!AD360","v":32.653280727698743},{"$f":"'Solar - Utility PV'!AE360","v":31.91547463511063},{"$f":"'Solar - Utility PV'!AF360","v":31.18600989363226},{"$f":"'Solar - Utility PV'!AG360","v":30.464746104818474},{"$f":"'Solar - Utility PV'!AH360","v":29.751546001141303},{"$f":"'Solar - Utility PV'!AI360","v":29.046275359224786},{"$f":"'Solar - Utility PV'!AJ360","v":28.348802915949051},{"$f":"'Solar - Utility PV'!AK360","v":27.659000287313287},{"$f":"'Solar - Utility PV'!AL360","v":26.97674188995255},{"$f":"'Solar - Utility PV'!AM360","v":26.301904865207593},{"$f":"'Solar - Utility PV'!AN360","v":25.634369005651376},{"$f":"'Solar - Utility PV'!AO360","v":24.974016683980025},{"$f":"'Solar - Utility PV'!AP360","v":24.320732784179999},{"$f":"'Solar - Utility PV'!AQ360","v":23.674404634886766}]
["RA3UtClass77","RD","Advanced",30,"UtilityPV","Class7",{"$f":"'Solar - Utility PV'!L361","v":41.808987425580646},{"$f":"'Solar - Utility PV'!M361","v":40.994640671628062},{"$f":"'Solar - Utility PV'!N361","v":38.296798105479375},{"$f":"'Solar - Utility PV'!O361","v":35.695832754190661},{"$f":"'Solar - Utility PV'!P361","v":33.186521081452952},{"$f":"'Solar - Utility PV'!Q361","v":30.764017609510418},{"$f":"'Solar - Utility PV'!R361","v":28.423820292915163},{"$f":"'Solar - Utility PV'!S361","v":26.161739762387896},{"$f":"'Solar - Utility PV'!T361","v":23.973871924406012},{"$f":"'Solar - Utility PV'!U361","v":21.856573481742373},{"$f":"'Solar - Utility PV'!V361","v":19.806440005704403},{"$f":"'Solar - Utility PV'!W361","v":17.820286245069944},{"$f":"'Solar - Utility PV'!X361","v":17.583642372955577},{"$f":"'Solar - Utility PV'!Y361","v":17.348380049434283},{"$f":"'Solar - Utility PV'!Z361","v":17.114479943808572},{"$f":"'Solar - Utility PV'!AA361","v":16.88192329035606},{"$f":"'Solar - Utility PV'!AB361","v":16.650691863327108},{"$f":"'Solar - Utility PV'!AC361","v":16.42076795333346},{"$f":"'Solar - Utility PV'!AD361","v":16.192134345037175},{"$f":"'Solar - Utility PV'!AE361","v":15.964774296056},{"$f":"'Solar - Utility PV'!AF361","v":15.738671517007406},{"$f":"'Solar - Utility PV'!AG361","v":15.513810152619074},{"$f":"'Solar - Utility PV'!AH361","v":15.29017476383898},{"$f":"'Solar - Utility PV'!AI361","v":15.067750310882923},{"$f":"'Solar - Utility PV'!AJ361","v":14.846522137161653},{"$f":"'Solar - Utility PV'!AK361","v":14.626475954033989},{"$f":"'Solar - Utility PV'!AL361","v":14.407597826335875},{"$f":"'Solar - Utility PV'!AM361","v":14.189874158638856},{"$f":"'Solar - Utility PV'!AN361","v":13.973291682194597},{"$f":"'Solar - Utility PV'!AO361","v":13.75783744252505},{"$f":"'Solar - Utility PV'!AP361","v":13.543498787620509},{"$f":"'Solar - Utility PV'!AQ361","v":13.330263356710425}]
["RM3UtClass77","RD","Moderate",30,"UtilityPV","Class7",{"$f":"'Solar - Utility PV'!L362","v":41.808987425580646},{"$f":"'Solar - Utility PV'!M362","v":41.293486111114504},{"$f":"'Solar - Utility PV'!N362","v":39.236147600242013},{"$f":"'Solar - Utility PV'!O362","v":37.223070154118531},{"$f":"'Solar - Utility PV'!P362","v":35.25282562158003},{"$f":"'Solar - Utility PV'!Q362","v":33.324047468534829},{"$f":"'Solar - Utility PV'!R362","v":31.435427434568865},{"$f":"'Solar - Utility PV'!S362","v":29.585712409298758},{"$f":"'Solar - Utility PV'!T362","v":27.773701511414675},{"$f":"'Solar - Utility PV'!U362","v":25.998243354889826},{"$f":"'Solar - Utility PV'!V362","v":24.258233488211101},{"$f":"'Solar - Utility PV'!W362","v":22.552611993722927},{"$f":"'Solar - Utility PV'!X362","v":22.298616930845721},{"$f":"'Solar - Utility PV'!Y362","v":22.046581583914119},{"$f":"'Solar - Utility PV'!Z362","v":21.796482716401563},{"$f":"'Solar - Utility PV'!AA362","v":21.548297470633649},{"$f":"'Solar - Utility PV'!AB362","v":21.302003359783566},{"$f":"'Solar - Utility PV'!AC362","v":21.057578260078408},{"$f":"'Solar - Utility PV'!AD362","v":20.815000403209723},{"$f":"'Solar - Utility PV'!AE362","v":20.57424836894176},{"$f":"'Solar - Utility PV'!AF362","v":20.3353010779112},{"$f":"'Solar - Utility PV'!AG362","v":20.098137784612383},{"$f":"'Solar - Utility PV'!AH362","v":19.862738070562234},{"$f":"'Solar - Utility PV'!AI362","v":19.629081837639259},{"$f":"'Solar - Utility PV'!AJ362","v":19.397149301591373},{"$f":"'Solar - Utility PV'!AK362","v":19.166920985707332},{"$f":"'Solar - Utility PV'!AL362","v":18.938377714646691},{"$f":"'Solar - Utility PV'!AM362","v":18.711500608423663},{"$f":"'Solar - Utility PV'!AN362","v":18.486271076540106},{"$f":"'Solar - Utility PV'!AO362","v":18.262670812263224},{"$f":"'Solar - Utility PV'!AP362","v":18.040681787043688},{"$f":"'Solar - Utility PV'!AQ362","v":17.820286245069944}]
[{"$f":"_xlfn.CONCAT(LEFT(B64,1), LEFT(C64,1), LEFT(D64,1),LEFT(E64,2),LEFT(F64,6),RIGHT(F64,1))","v":"RC3UtClass77"},"RD","Conservative",30,"UtilityPV","Class7",{"$f":"'Solar - Utility PV'!L363","v":41.808987425580646},{"$f":"'Solar - Utility PV'!M363","v":41.739158338365925},{"$f":"'Solar - Utility PV'!N363","v":41.188861532530467},{"$f":"'Solar - Utility PV'!O363","v":40.639144637369967},{"$f":"'Solar - Utility PV'!P363","v":40.089990342118014},{"$f":"'Solar - Utility PV'!Q363","v":39.541382018205887},{"$f":"'Solar - Utility PV'!R363","v":38.993303685984614},{"$f":"'Solar - Utility PV'!S363","v":38.445739983376185},{"$f":"'Solar - Utility PV'!T363","v":37.898676136324745},{"$f":"'Solar - Utility PV'!U363","v":37.352097930928188},{"$f":"'Solar - Utility PV'!V363","v":36.805991687139915},{"$f":"'Solar - Utility PV'!W363","v":36.260344233938305},{"$f":"'Solar - Utility PV'!X363","v":35.497861627589209},{"$f":"'Solar - Utility PV'!Y363","v":34.744352426260697},{"$f":"'Solar - Utility PV'!Z363","v":33.999659437993444},{"$f":"'Solar - Utility PV'!AA363","v":33.263629118378148},{"$f":"'Solar - Utility PV'!AB363","v":32.536111465396417},{"$f":"'Solar - Utility PV'!AC363","v":31.816959917878354},{"$f":"'Solar - Utility PV'!AD363","v":31.106031257432825},{"$f":"'Solar - Utility PV'!AE363","v":30.403185513712433},{"$f":"'Solar - Utility PV'!AF363","v":29.708285872881749},{"$f":"'Solar - Utility PV'!AG363","v":29.021198589163134},{"$f":"'Solar - Utility PV'!AH363","v":28.341792899340117},{"$f":"'Solar - Utility PV'!AI363","v":27.669940940103594},{"$f":"'Solar - Utility PV'!AJ363","v":27.005517668131127},{"$f":"'Solar - Utility PV'!AK363","v":26.348400782794638},{"$f":"'Solar - Utility PV'!AL363","v":25.698470651396025},{"$f":"'Solar - Utility PV'!AM363","v":25.055610236834887},{"$f":"'Solar - Utility PV'!AN363","v":24.419705027616526},{"$f":"'Solar - Utility PV'!AO363","v":23.790642970112366},{"$f":"'Solar - Utility PV'!AP363","v":23.168314402988649},{"$f":"'Solar - Utility PV'!AQ363","v":22.552611993722927}]
["RA3UtClass66","RD","Advanced",30,"UtilityPV","Class6",{"$f":"'Solar - Utility PV'!L364","v":39.790435222783323},{"$f":"'Solar - Utility PV'!M364","v":39.01540540844708},{"$f":"'Solar - Utility PV'!N364","v":36.447815603487427},{"$f":"'Solar - Utility PV'!O364","v":33.972425748342658},{"$f":"'Solar - Utility PV'!P364","v":31.584264500822158},{"$f":"'Solar - Utility PV'!Q364","v":29.278720324492266},{"$f":"'Solar - Utility PV'!R364","v":27.051508534198071},{"$f":"'Solar - Utility PV'!S364","v":24.898642024840974},{"$f":"'Solar - Utility PV'!T364","v":22.816405193868022},{"$f":"'Solar - Utility PV'!U364","v":20.801330643687443},{"$f":"'Solar - Utility PV'!V364","v":18.850178312587527},{"$f":"'Solar - Utility PV'!W364","v":16.959916734363834},{"$f":"'Solar - Utility PV'!X364","v":16.734698109277637},{"$f":"'Solar - Utility PV'!Y364","v":16.510794331146244},{"$f":"'Solar - Utility PV'!Z364","v":16.288187002564836},{"$f":"'Solar - Utility PV'!AA364","v":16.066858263826539},{"$f":"'Solar - Utility PV'!AB364","v":15.846790769127114},{"$f":"'Solar - Utility PV'!AC364","v":15.627967664093633},{"$f":"'Solar - Utility PV'!AD364","v":15.410372564550554},{"$f":"'Solar - Utility PV'!AE364","v":15.193989536443564},{"$f":"'Solar - Utility PV'!AF364","v":14.97880307684709},{"$f":"'Solar - Utility PV'!AG364","v":14.764798095986775},{"$f":"'Solar - Utility PV'!AH364","v":14.551959900213307},{"$f":"'Solar - Utility PV'!AI364","v":14.3402741758684},{"$f":"'Solar - Utility PV'!AJ364","v":14.129726973987953},{"$f":"'Solar - Utility PV'!AK364","v":13.920304695791263},{"$f":"'Solar - Utility PV'!AL364","v":13.711994078908752},{"$f":"'Solar - Utility PV'!AM364","v":13.504782184303901},{"$f":"'Solar - Utility PV'!AN364","v":13.298656383848074},{"$f":"'Solar - Utility PV'!AO364","v":13.09360434850986},{"$f":"'Solar - Utility PV'!AP364","v":12.889614037122906},{"$f":"'Solar - Utility PV'!AQ364","v":12.686673685698857}]
["RM3UtClass66","RD","Moderate",30,"UtilityPV","Class6",{"$f":"'Solar - Utility PV'!L365","v":39.790435222783323},{"$f":"'Solar - Utility PV'!M365","v":39.299822487972769},{"$f":"'Solar - Utility PV'!N365","v":37.341812983582756},{"$f":"'Solar - Utility PV'!O365","v":35.425927604607686},{"$f":"'Solar - Utility PV'!P365","v":33.550807151509858},{"$f":"'Solar - Utility PV'!Q365","v":31.715151066930606},{"$f":"'Solar - Utility PV'!R365","v":29.917714253715797},{"$f":"'Solar - Utility PV'!S365","v":28.157304102079674},{"$f":"'Solar - Utility PV'!T365","v":26.432777709672486},{"$f":"'Solar - Utility PV'!U365","v":24.743039279778355},{"$f":"'Solar - Utility PV'!V365","v":23.0870376841807},{"$f":"'Solar - Utility PV'!W365","v":21.463764178410631},{"$f":"'Solar - Utility PV'!X365","v":21.222032083982086},{"$f":"'Solar - Utility PV'!Y365","v":20.982165089743482},{"$f":"'Solar - Utility PV'!Z365","v":20.744141081035703},{"$f":"'Solar - Utility PV'!AA365","v":20.507938303760685},{"$f":"'Solar - Utility PV'!AB365","v":20.273535356763283},{"$f":"'Solar - Utility PV'!AC365","v":20.040911184413925},{"$f":"'Solar - Utility PV'!AD365","v":19.810045069385524},{"$f":"'Solar - Utility PV'!AE365","v":19.580916625618638},{"$f":"'Solar - Utility PV'!AF365","v":19.353505791468805},{"$f":"'Solar - Utility PV'!AG365","v":19.127792823030479},{"$f":"'Solar - Utility PV'!AH365","v":18.90375828763192},{"$f":"'Solar - Utility PV'!AI365","v":18.681383057495808},{"$f":"'Solar - Utility PV'!AJ365","v":18.460648303560514},{"$f":"'Solar - Utility PV'!AK365","v":18.241535489457075},{"$f":"'Solar - Utility PV'!AL365","v":18.024026365637027},{"$f":"'Solar - Utility PV'!AM365","v":17.808102963646753},{"$f":"'Solar - Utility PV'!AN365","v":17.593747590543718},{"$f":"'Solar - Utility PV'!AO365","v":17.38094282345044},{"$f":"'Solar - Utility PV'!AP365","v":17.169671504242114},{"$f":"'Solar - Utility PV'!AQ365","v":16.959916734363834}]
["RC3UtClass66","RD","Conservative",30,"UtilityPV","Class6",{"$f":"'Solar - Utility PV'!L366","v":39.790435222783323},{"$f":"'Solar - Utility PV'!M366","v":39.723977507766207},{"$f":"'Solar - Utility PV'!N366","v":39.200249219802387},{"$f":"'Solar - Utility PV'!O366","v":38.677072844227922},{"$f":"'Solar - Utility PV'!P366","v":38.154431906046142},{"$f":"'Solar - Utility PV'!Q366","v":37.632310579521281},{"$f":"'Solar - Utility PV'!R366","v":37.110693656507294},{"$f":"'Solar - Utility PV'!S366","v":36.58956651661255},{"$f":"'Solar - Utility PV'!T366","v":36.068915099077664},{"$f":"'Solar - Utility PV'!U366","v":35.548725876252576},{"$f":"'Solar - Utility PV'!V366","v":35.028985828568004},{"$f":"'Solar - Utility PV'!W366","v":34.509682420903765},{"$f":"'Solar - Utility PV'!X366","v":33.784012735398072},{"$f":"'Solar - Utility PV'!Y366","v":33.066883215851547},{"$f":"'Solar - Utility PV'!Z366","v":32.358144259586389},{"$f":"'Solar - Utility PV'!AA366","v":31.657649735369869},{"$f":"'Solar - Utility PV'!AB366","v":30.965256883332284},{"$f":"'Solar - Utility PV'!AC366","v":30.280826218327142},{"$f":"'Solar - Utility PV'!AD366","v":29.60422143659617},{"$f":"'Solar - Utility PV'!AE366","v":28.935309325608188},{"$f":"'Solar - Utility PV'!AF366","v":28.273959676946493},{"$f":"'Solar - Utility PV'!AG366","v":27.620045202125318},{"$f":"'Solar - Utility PV'!AH366","v":26.973441451220971},{"$f":"'Solar - Utility PV'!AI366","v":26.33402673420861},{"$f":"'Solar - Utility PV'!AJ366","v":25.701682044900146},{"$f":"'Solar - Utility PV'!AK366","v":25.076290987383626},{"$f":"'Solar - Utility PV'!AL366","v":24.457739704868498},{"$f":"'Solar - Utility PV'!AM366","v":23.84591681084558},{"$f":"'Solar - Utility PV'!AN366","v":23.240713322474271},{"$f":"'Solar - Utility PV'!AO366","v":22.642022596113478},{"$f":"'Solar - Utility PV'!AP366","v":22.049740264916117},{"$f":"'Solar - Utility PV'!AQ366","v":21.463764178410631}]
["RA3UtClass55","RD","Advanced",30,"UtilityPV","Class5",{"$f":"'Solar - Utility PV'!L367","v":38.343007066030005},{"$f":"'Solar - Utility PV'!M367","v":37.596169956028689},{"$f":"'Solar - Utility PV'!N367","v":35.121979526016396},{"$f":"'Solar - Utility PV'!O367","v":32.736635154295399},{"$f":"'Solar - Utility PV'!P367","v":30.435346337628559},{"$f":"'Solar - Utility PV'!Q367","v":28.213669290139414},{"$f":"'Solar - Utility PV'!R367","v":26.067475187595438},{"$f":"'Solar - Utility PV'!S367","v":23.992921960963894},{"$f":"'Solar - Utility PV'!T367","v":21.986429167504095},{"$f":"'Solar - Utility PV'!U367","v":20.044655540662458},{"$f":"'Solar - Utility PV'!V367","v":18.164478880131025},{"$f":"'Solar - Utility PV'!W367","v":16.342977993179776},{"$f":"'Solar - Utility PV'!X367","v":16.125951984674668},{"$f":"'Solar - Utility PV'!Y367","v":15.910192993878631},{"$f":"'Solar - Utility PV'!Z367","v":15.695683292616064},{"$f":"'Solar - Utility PV'!AA367","v":15.482405670849838},{"$f":"'Solar - Utility PV'!AB367","v":15.270343413751631},{"$f":"'Solar - Utility PV'!AC367","v":15.059480280047952},{"$f":"'Solar - Utility PV'!AD367","v":14.849800481558674},{"$f":"'Solar - Utility PV'!AE367","v":14.641288663851171},{"$f":"'Solar - Utility PV'!AF367","v":14.433929887938678},{"$f":"'Solar - Utility PV'!AG367","v":14.227709612956756},{"$f":"'Solar - Utility PV'!AH367","v":14.02261367975645},{"$f":"'Solar - Utility PV'!AI367","v":13.818628295357161},{"$f":"'Solar - Utility PV'!AJ367","v":13.615740018206266},{"$f":"'Solar - Utility PV'!AK367","v":13.413935744196163},{"$f":"'Solar - Utility PV'!AL367","v":13.213202693392992},{"$f":"'Solar - Utility PV'!AM367","v":13.0135283974343},{"$f":"'Solar - Utility PV'!AN367","v":12.814900687555838},{"$f":"'Solar - Utility PV'!AO367","v":12.617307683210532},{"$f":"'Solar - Utility PV'!AP367","v":12.420737781244915},{"$f":"'Solar - Utility PV'!AQ367","v":12.225179645600813}]
["RM3UtClass55","RD","Moderate",30,"UtilityPV","Class5",{"$f":"'Solar - Utility PV'!L368","v":38.343007066030005},{"$f":"'Solar - Utility PV'!M368","v":37.87024099920513},{"$f":"'Solar - Utility PV'!N368","v":35.983456603863992},{"$f":"'Solar - Utility PV'!O368","v":34.137264014804742},{"$f":"'Solar - Utility PV'!P368","v":32.330353475117555},{"$f":"'Solar - Utility PV'!Q368","v":30.5614717368871},{"$f":"'Solar - Utility PV'!R368","v":28.82941899496646},{"$f":"'Solar - Utility PV'!S368","v":27.133046022281661},{"$f":"'Solar - Utility PV'!T368","v":25.471251491022976},{"$f":"'Solar - Utility PV'!U368","v":23.84297946548666},{"$f":"'Solar - Utility PV'!V368","v":22.247217053594238},{"$f":"'Solar - Utility PV'!W368","v":20.682992205251715},{"$f":"'Solar - Utility PV'!X368","v":20.450053426048495},{"$f":"'Solar - Utility PV'!Y368","v":20.218911901621738},{"$f":"'Solar - Utility PV'!Z368","v":19.989546321761438},{"$f":"'Solar - Utility PV'!AA368","v":19.761935723702777},{"$f":"'Solar - Utility PV'!AB368","v":19.536059484785106},{"$f":"'Solar - Utility PV'!AC368","v":19.311897315304392},{"$f":"'Solar - Utility PV'!AD368","v":19.089429251552922},{"$f":"'Solar - Utility PV'!AE368","v":18.868635649040325},{"$f":"'Solar - Utility PV'!AF368","v":18.649497175890225},{"$f":"'Solar - Utility PV'!AG368","v":18.431994806406969},{"$f":"'Solar - Utility PV'!AH368","v":18.216109814807197},{"$f":"'Solar - Utility PV'!AI368","v":18.001823769111045},{"$f":"'Solar - Utility PV'!AJ368","v":17.789118525188176},{"$f":"'Solar - Utility PV'!AK368","v":17.577976220953826},{"$f":"'Solar - Utility PV'!AL368","v":17.368379270710296},{"$f":"'Solar - Utility PV'!AM368","v":17.160310359629527},{"$f":"'Solar - Utility PV'!AN368","v":16.953752438372479},{"$f":"'Solar - Utility PV'!AO368","v":16.748688717841208},{"$f":"'Solar - Utility PV'!AP368","v":16.545102664059723},{"$f":"'Solar - Utility PV'!AQ368","v":16.342977993179776}]
["RC3UtClass55","RD","Conservative",30,"UtilityPV","Class5",{"$f":"'Solar - Utility PV'!L369","v":38.343007066030005},{"$f":"'Solar - Utility PV'!M369","v":38.278966835702633},{"$f":"'Solar - Utility PV'!N369","v":37.774289836477998},{"$f":"'Solar - Utility PV'!O369","v":37.270144673121116},{"$f":"'Solar - Utility PV'!P369","v":36.766515469934454},{"$f":"'Solar - Utility PV'!Q369","v":36.263386976863721},{"$f":"'Solar - Utility PV'!R369","v":35.760744538978699},{"$f":"'Solar - Utility PV'!S369","v":35.258574067723259},{"$f":"'Solar - Utility PV'!T369","v":34.756862013816189},{"$f":"'Solar - Utility PV'!U369","v":34.255595341693073},{"$f":"'Solar - Utility PV'!V369","v":33.754761505388167},{"$f":"'Solar - Utility PV'!W369","v":33.25434842576238},{"$f":"'Solar - Utility PV'!X369","v":32.555075906546087},{"$f":"'Solar - Utility PV'!Y369","v":31.864032893789922},{"$f":"'Solar - Utility PV'!Z369","v":31.181075226805536},{"$f":"'Solar - Utility PV'!AA369","v":30.50606209007135},{"$f":"'Solar - Utility PV'!AB369","v":29.838855916791182},{"$f":"'Solar - Utility PV'!AC369","v":29.179322295769783},{"$f":"'Solar - Utility PV'!AD369","v":28.527329881473054},{"$f":"'Solar - Utility PV'!AE369","v":27.882750307146612},{"$f":"'Solar - Utility PV'!AF369","v":27.245458100872078},{"$f":"'Solar - Utility PV'!AG369","v":26.61533060444572},{"$f":"'Solar - Utility PV'!AH369","v":25.99224789496958},{"$f":"'Solar - Utility PV'!AI369","v":25.376092709049662},{"$f":"'Solar - Utility PV'!AJ369","v":24.766750369500734},{"$f":"'Solar - Utility PV'!AK369","v":24.164108714461541},{"$f":"'Solar - Utility PV'!AL369","v":23.568058028828446},{"$f":"'Solar - Utility PV'!AM369","v":22.978490977919503},{"$f":"'Solar - Utility PV'!AN369","v":22.395302543284835},{"$f":"'Solar - Utility PV'!AO369","v":21.818389960582685},{"$f":"'Solar - Utility PV'!AP369","v":21.247652659444},{"$f":"'Solar - Utility PV'!AQ369","v":20.682992205251715}]
["RA3UtClass44","RD","Advanced",30,"UtilityPV","Class4",{"$f":"'Solar - Utility PV'!L370","v":35.821257799244044},{"$f":"'Solar - Utility PV'!M370","v":35.123538796523945},{"$f":"'Solar - Utility PV'!N370","v":32.812071334275444},{"$f":"'Solar - Utility PV'!O370","v":30.583606687977671},{"$f":"'Solar - Utility PV'!P370","v":28.433669417007248},{"$f":"'Solar - Utility PV'!Q370","v":26.358107995136425},{"$f":"'Solar - Utility PV'!R370","v":24.353065143331616},{"$f":"'Solar - Utility PV'!S370","v":22.414951478395306},{"$f":"'Solar - Utility PV'!T370","v":20.540422036740573},{"$f":"'Solar - Utility PV'!U370","v":18.726355300788313},{"$f":"'Solar - Utility PV'!V370","v":16.969834411619789},{"$f":"'Solar - Utility PV'!W370","v":15.268130297994364},{"$f":"'Solar - Utility PV'!X370","v":15.065377692117247},{"$f":"'Solar - Utility PV'!Y370","v":14.863808774517748},{"$f":"'Solar - Utility PV'!Z370","v":14.663406982969869},{"$f":"'Solar - Utility PV'!AA370","v":14.464156239309077},{"$f":"'Solar - Utility PV'!AB370","v":14.266040928010645},{"$f":"'Solar - Utility PV'!AC370","v":14.069045875959864},{"$f":"'Solar - Utility PV'!AD370","v":13.873156333336269},{"$f":"'Solar - Utility PV'!AE370","v":13.678357955540104},{"$f":"'Solar - Utility PV'!AF370","v":13.484636786094379},{"$f":"'Solar - Utility PV'!AG370","v":13.291979240460641},{"$f":"'Solar - Utility PV'!AH370","v":13.100372090711197},{"$f":"'Solar - Utility PV'!AI370","v":12.909802451004499},{"$f":"'Solar - Utility PV'!AJ370","v":12.720257763814182},{"$f":"'Solar - Utility PV'!AK370","v":12.531725786865779},{"$f":"'Solar - Utility PV'!AL370","v":12.344194580738247},{"$f":"'Solar - Utility PV'!AM370","v":12.157652497090464},{"$f":"'Solar - Utility PV'!AN370","v":11.972088167475494},{"$f":"'Solar - Utility PV'!AO370","v":11.787490492708063},{"$f":"'Solar - Utility PV'!AP370","v":11.603848632752827},{"$f":"'Solar - Utility PV'!AQ370","v":11.421151997103383}]
["RM3UtClass44","RD","Moderate",30,"UtilityPV","Class4",{"$f":"'Solar - Utility PV'!L371","v":35.821257799244044},{"$f":"'Solar - Utility PV'!M371","v":35.379584689743133},{"$f":"'Solar - Utility PV'!N371","v":33.616890644367011},{"$f":"'Solar - Utility PV'!O371","v":31.892118756605093},{"$f":"'Solar - Utility PV'!P371","v":30.204045409857862},{"$f":"'Solar - Utility PV'!Q371","v":28.55149978002736},{"$f":"'Solar - Utility PV'!R371","v":26.933360970951139},{"$f":"'Solar - Utility PV'!S371","v":25.348555338112607},{"$f":"'Solar - Utility PV'!T371","v":23.796053986012616},{"$f":"'Solar - Utility PV'!U371","v":22.274870425902421},{"$f":"'Solar - Utility PV'!V371","v":20.784058381758271},{"$f":"'Solar - Utility PV'!W371","v":19.322709733438433},{"$f":"'Solar - Utility PV'!X371","v":19.105090910613441},{"$f":"'Solar - Utility PV'!Y371","v":18.889151140413819},{"$f":"'Solar - Utility PV'!Z371","v":18.67487051416299},{"$f":"'Solar - Utility PV'!AA371","v":18.462229447778739},{"$f":"'Solar - Utility PV'!AB371","v":18.251208674914999},{"$f":"'Solar - Utility PV'!AC371","v":18.041789240284363},{"$f":"'Solar - Utility PV'!AD371","v":17.833952493155568},{"$f":"'Solar - Utility PV'!AE371","v":17.627680081020358},{"$f":"'Solar - Utility PV'!AF371","v":17.422953943424407},{"$f":"'Solar - Utility PV'!AG371","v":17.219756305957191},{"$f":"'Solar - Utility PV'!AH371","v":17.018069674395775},{"$f":"'Solar - Utility PV'!AI371","v":16.817876828997825},{"$f":"'Solar - Utility PV'!AJ371","v":16.619160818939168},{"$f":"'Solar - Utility PV'!AK371","v":16.421904956891616},{"$f":"'Solar - Utility PV'!AL371","v":16.226092813736564},{"$f":"'Solar - Utility PV'!AM371","v":16.031708213410433},{"$f":"'Solar - Utility PV'!AN371","v":15.838735227877956},{"$f":"'Solar - Utility PV'!AO371","v":15.647158172229377},{"$f":"'Solar - Utility PV'!AP371","v":15.45696159989798},{"$f":"'Solar - Utility PV'!AQ371","v":15.268130297994364}]
["RC3UtClass44","RD","Conservative",30,"UtilityPV","Class4",{"$f":"'Solar - Utility PV'!L372","v":35.821257799244044},{"$f":"'Solar - Utility PV'!M372","v":35.761429377437445},{"$f":"'Solar - Utility PV'!N372","v":35.289944059046988},{"$f":"'Solar - Utility PV'!O372","v":34.818955598654476},{"$f":"'Solar - Utility PV'!P372","v":34.348449164677874},{"$f":"'Solar - Utility PV'!Q372","v":33.878410510031017},{"$f":"'Solar - Utility PV'!R372","v":33.408825943611554},{"$f":"'Solar - Utility PV'!S372","v":32.939682303441877},{"$f":"'Solar - Utility PV'!T372","v":32.470966931352145},{"$f":"'Solar - Utility PV'!U372","v":32.002667649103117},{"$f":"'Solar - Utility PV'!V372","v":31.534772735854212},{"$f":"'Solar - Utility PV'!W372","v":31.06727090688916},{"$f":"'Solar - Utility PV'!X372","v":30.413988259035346},{"$f":"'Solar - Utility PV'!Y372","v":29.768393878091871},{"$f":"'Solar - Utility PV'!Z372","v":29.130353084554521},{"$f":"'Solar - Utility PV'!AA372","v":28.499734324080364},{"$f":"'Solar - Utility PV'!AB372","v":27.876409077389162},{"$f":"'Solar - Utility PV'!AC372","v":27.260251773263494},{"$f":"'Solar - Utility PV'!AD372","v":26.651139704524208},{"$f":"'Solar - Utility PV'!AE372","v":26.048952946862979},{"$f":"'Solar - Utility PV'!AF372","v":25.453574280419414},{"$f":"'Solar - Utility PV'!AG372","v":24.864889113994941},{"$f":"'Solar - Utility PV'!AH372","v":24.282785411800692},{"$f":"'Solar - Utility PV'!AI372","v":23.70715362264108},{"$f":"'Solar - Utility PV'!AJ372","v":23.137886611439065},{"$f":"'Solar - Utility PV'!AK372","v":22.574879593013343},{"$f":"'Solar - Utility PV'!AL372","v":22.01803006802146},{"$f":"'Solar - Utility PV'!AM372","v":21.467237760986684},{"$f":"'Solar - Utility PV'!AN372","v":20.92240456033003},{"$f":"'Solar - Utility PV'!AO372","v":20.383434460332051},{"$f":"'Solar - Utility PV'!AP372","v":19.850233504952463},{"$f":"'Solar - Utility PV'!AQ372","v":19.322709733438433}]
["RA3UtClass33","RD","Advanced",30,"UtilityPV","Class3",{"$f":"'Solar - Utility PV'!L373","v":33.853213773107512},{"$f":"'Solar - Utility PV'!M373","v":33.193827922252737},{"$f":"'Solar - Utility PV'!N373","v":31.009354038961785},{"$f":"'Solar - Utility PV'!O373","v":28.903322741017725},{"$f":"'Solar - Utility PV'!P373","v":26.871504471518847},{"$f":"'Solar - Utility PV'!Q373","v":24.909975791884079},{"$f":"'Solar - Utility PV'!R373","v":23.015091344587479},{"$f":"'Solar - Utility PV'!S373","v":21.183458949561576},{"$f":"'Solar - Utility PV'!T373","v":19.411917417771456},{"$f":"'Solar - Utility PV'!U373","v":17.697516729915897},{"$f":"'Solar - Utility PV'!V373","v":16.037500281269423},{"$f":"'Solar - Utility PV'!W373","v":14.429288937603159},{"$f":"'Solar - Utility PV'!X373","v":14.237675696429994},{"$f":"'Solar - Utility PV'!Y373","v":14.047181110903356},{"$f":"'Solar - Utility PV'!Z373","v":13.857789528737104},{"$f":"'Solar - Utility PV'!AA373","v":13.669485755111884},{"$f":"'Solar - Utility PV'!AB373","v":13.482255032430418},{"$f":"'Solar - Utility PV'!AC373","v":13.296083021199134},{"$f":"'Solar - Utility PV'!AD373","v":13.110955781962639},{"$f":"'Solar - Utility PV'!AE373","v":12.926859758223145},{"$f":"'Solar - Utility PV'!AF373","v":12.743781760281907},{"$f":"'Solar - Utility PV'!AG373","v":12.561708949944165},{"$f":"'Solar - Utility PV'!AH373","v":12.38062882603348},{"$f":"'Solar - Utility PV'!AI373","v":12.200529210665112},{"$f":"'Solar - Utility PV'!AJ373","v":12.021398236231656},{"$f":"'Solar - Utility PV'!AK373","v":11.843224333057448},{"$f":"'Solar - Utility PV'!AL373","v":11.665996217681277},{"$f":"'Solar - Utility PV'!AM373","v":11.489702881729723},{"$f":"'Solar - Utility PV'!AN373","v":11.314333581345984},{"$f":"'Solar - Utility PV'!AO373","v":11.139877827141499},{"$f":"'Solar - Utility PV'!AP373","v":10.966325374639764},{"$f":"'Solar - Utility PV'!AQ373","v":10.793666215183935}]
["RM3UtClass33","RD","Moderate",30,"UtilityPV","Class3",{"$f":"'Solar - Utility PV'!L374","v":33.853213773107512},{"$f":"'Solar - Utility PV'!M374","v":33.435806481672792},{"$f":"'Solar - Utility PV'!N374","v":31.769956034177866},{"$f":"'Solar - Utility PV'!O374","v":30.13994427542039},{"$f":"'Solar - Utility PV'!P374","v":28.544614815120838},{"$f":"'Solar - Utility PV'!Q374","v":26.982861155045644},{"$f":"'Solar - Utility PV'!R374","v":25.453623981822343},{"$f":"'Solar - Utility PV'!S374","v":23.955888637687103},{"$f":"'Solar - Utility PV'!T374","v":22.488682755352375},{"$f":"'Solar - Utility PV'!U374","v":21.051074044425594},{"$f":"'Solar - Utility PV'!V374","v":19.642168217924986},{"$f":"'Solar - Utility PV'!W374","v":18.261107048440973},{"$f":"'Solar - Utility PV'!X374","v":18.055444350290216},{"$f":"'Solar - Utility PV'!Y374","v":17.851368456482884},{"$f":"'Solar - Utility PV'!Z374","v":17.648860552138505},{"$f":"'Solar - Utility PV'!AA374","v":17.447902129137532},{"$f":"'Solar - Utility PV'!AB374","v":17.248474979639905},{"$f":"'Solar - Utility PV'!AC374","v":17.050561189774498},{"$f":"'Solar - Utility PV'!AD374","v":16.854143133493771},{"$f":"'Solar - Utility PV'!AE374","v":16.659203466588629},{"$f":"'Solar - Utility PV'!AF374","v":16.465725120858274},{"$f":"'Solar - Utility PV'!AG374","v":16.273691298430261},{"$f":"'Solar - Utility PV'!AH374","v":16.083085466226052},{"$f":"'Solar - Utility PV'!AI374","v":15.893891350567538},{"$f":"'Solar - Utility PV'!AJ374","v":15.706092931920255},{"$f":"'Solar - Utility PV'!AK374","v":15.51967443976906},{"$f":"'Solar - Utility PV'!AL374","v":15.334620347622181},{"$f":"'Solar - Utility PV'!AM374","v":15.150915368139875},{"$f":"'Solar - Utility PV'!AN374","v":14.968544448383854},{"$f":"'Solar - Utility PV'!AO374","v":14.787492765183863},{"$f":"'Solar - Utility PV'!AP374","v":14.60774572061797},{"$f":"'Solar - Utility PV'!AQ374","v":14.429288937603159}]
["RC3UtClass33","RD","Conservative",30,"UtilityPV","Class3",{"$f":"'Solar - Utility PV'!L375","v":33.853213773107512},{"$f":"'Solar - Utility PV'!M375","v":33.796672365084447},{"$f":"'Solar - Utility PV'!N375","v":33.351090767592623},{"$f":"'Solar - Utility PV'!O375","v":32.905978730385733},{"$f":"'Solar - Utility PV'!P375","v":32.461322236738873},{"$f":"'Solar - Utility PV'!Q375","v":32.017107822310358},{"$f":"'Solar - Utility PV'!R375","v":31.573322548196238},{"$f":"'Solar - Utility PV'!S375","v":31.129953975546812},{"$f":"'Solar - Utility PV'!T375","v":30.686990141640621},{"$f":"'Solar - Utility PV'!U375","v":30.244419537319079},{"$f":"'Solar - Utility PV'!V375","v":29.802231085692483},{"$f":"'Solar - Utility PV'!W375","v":29.360414122034477},{"$f":"'Solar - Utility PV'!X375","v":28.743023262785428},{"$f":"'Solar - Utility PV'!Y375","v":28.132898271885253},{"$f":"'Solar - Utility PV'!Z375","v":27.529911869212405},{"$f":"'Solar - Utility PV'!AA375","v":26.933939728108125},{"$f":"'Solar - Utility PV'!AB375","v":26.344860390227986},{"$f":"'Solar - Utility PV'!AC375","v":25.762555183321826},{"$f":"'Solar - Utility PV'!AD375","v":25.18690814182553},{"$f":"'Solar - Utility PV'!AE375","v":24.617805930153043},{"$f":"'Solar - Utility PV'!AF375","v":24.055137768582039},{"$f":"'Solar - Utility PV'!AG375","v":23.498795361631554},{"$f":"'Solar - Utility PV'!AH375","v":22.948672828834418},{"$f":"'Solar - Utility PV'!AI375","v":22.404666637811502},{"$f":"'Solar - Utility PV'!AJ375","v":21.866675539559044},{"$f":"'Solar - Utility PV'!AK375","v":21.334600505864156},{"$f":"'Solar - Utility PV'!AL375","v":20.808344668767297},{"$f":"'Solar - Utility PV'!AM375","v":20.287813261993946},{"$f":"'Solar - Utility PV'!AN375","v":19.772913564281339},{"$f":"'Solar - Utility PV'!AO375","v":19.263554844528912},{"$f":"'Solar - Utility PV'!AP375","v":18.759648308704495},{"$f":"'Solar - Utility PV'!AQ375","v":18.261107048440973}]
["RA3UtClass22","RD","Advanced",30,"UtilityPV","Class2",{"$f":"'Solar - Utility PV'!L376","v":32.286535234856188},{"$f":"'Solar - Utility PV'!M376","v":31.657664822443525},{"$f":"'Solar - Utility PV'!N376","v":29.57428528054243},{"$f":"'Solar - Utility PV'!O376","v":27.565718112813254},{"$f":"'Solar - Utility PV'!P376","v":25.627929500226287},{"$f":"'Solar - Utility PV'!Q376","v":23.757177575352376},{"$f":"'Solar - Utility PV'!R376","v":21.949985682622167},{"$f":"'Solar - Utility PV'!S376","v":20.203118627232424},{"$f":"'Solar - Utility PV'!T376","v":18.513561515476336},{"$f":"'Solar - Utility PV'!U376","v":16.878500850746153},{"$f":"'Solar - Utility PV'!V376","v":15.295307600058644},{"$f":"'Solar - Utility PV'!W376","v":13.761521987845256},{"$f":"'Solar - Utility PV'!X376","v":13.578776334683164},{"$f":"'Solar - Utility PV'!Y376","v":13.397097567376857},{"$f":"'Solar - Utility PV'!Z376","v":13.216470758005705},{"$f":"'Solar - Utility PV'!AA376","v":13.036881414944968},{"$f":"'Solar - Utility PV'!AB376","v":12.858315463557959},{"$f":"'Solar - Utility PV'!AC376","v":12.680759227962453},{"$f":"'Solar - Utility PV'!AD376","v":12.504199413801208},{"$f":"'Solar - Utility PV'!AE376","v":12.328623091951854},{"$f":"'Solar - Utility PV'!AF376","v":12.154017683116127},{"$f":"'Solar - Utility PV'!AG376","v":11.980370943232641},{"$f":"'Solar - Utility PV'!AH376","v":11.807670949661606},{"$f":"'Solar - Utility PV'!AI376","v":11.635906088093456},{"$f":"'Solar - Utility PV'!AJ376","v":11.465065040136755},{"$f":"'Solar - Utility PV'!AK376","v":11.295136771543959},{"$f":"'Solar - Utility PV'!AL376","v":11.126110521036377},{"$f":"'Solar - Utility PV'!AM376","v":10.957975789692446},{"$f":"'Solar - Utility PV'!AN376","v":10.790722330865753},{"$f":"'Solar - Utility PV'!AO376","v":10.624340140601708},{"$f":"'Solar - Utility PV'!AP376","v":10.458819448523599},{"$f":"'Solar - Utility PV'!AQ376","v":10.294150709160979}]
["RM3UtClass22","RD","Moderate",30,"UtilityPV","Class2",{"$f":"'Solar - Utility PV'!L377","v":32.286535234856188},{"$f":"'Solar - Utility PV'!M377","v":31.888444958626675},{"$f":"'Solar - Utility PV'!N377","v":30.299687698251844},{"$f":"'Solar - Utility PV'!O377","v":28.745110563121489},{"$f":"'Solar - Utility PV'!P377","v":27.223610679051916},{"$f":"'Solar - Utility PV'!Q377","v":25.734132754972542},{"$f":"'Solar - Utility PV'!R377","v":24.275666501025693},{"$f":"'Solar - Utility PV'!S377","v":22.847244216364331},{"$f":"'Solar - Utility PV'!T377","v":21.447938533474655},{"$f":"'Solar - Utility PV'!U377","v":20.07686030703621},{"$f":"'Solar - Utility PV'!V377","v":18.733156636395595},{"$f":"'Solar - Utility PV'!W377","v":17.416009011685912},{"$f":"'Solar - Utility PV'!X377","v":17.21986409041363},{"$f":"'Solar - Utility PV'!Y377","v":17.025232538438811},{"$f":"'Solar - Utility PV'!Z377","v":16.832096411606869},{"$f":"'Solar - Utility PV'!AA377","v":16.640438058327682},{"$f":"'Solar - Utility PV'!AB377","v":16.450240113394113},{"$f":"'Solar - Utility PV'!AC377","v":16.261485491963473},{"$f":"'Solar - Utility PV'!AD377","v":16.074157383696615},{"$f":"'Solar - Utility PV'!AE377","v":15.888239247049757},{"$f":"'Solar - Utility PV'!AF377","v":15.703714803714128},{"$f":"'Solar - Utility PV'!AG377","v":15.5205680331989},{"$f":"'Solar - Utility PV'!AH377","v":15.338783167552883},{"$f":"'Solar - Utility PV'!AI377","v":15.158344686220616},{"$f":"'Solar - Utility PV'!AJ377","v":14.979237311028891},{"$f":"'Solar - Utility PV'!AK377","v":14.801446001299542},{"$f":"'Solar - Utility PV'!AL377","v":14.624955949084743},{"$f":"'Solar - Utility PV'!AM377","v":14.449752574521067},{"$f":"'Solar - Utility PV'!AN377","v":14.275821521298777},{"$f":"'Solar - Utility PV'!AO377","v":14.103148652242838},{"$f":"'Solar - Utility PV'!AP377","v":13.931720045002359},{"$f":"'Solar - Utility PV'!AQ377","v":13.761521987845256}]
[{"$f":"_xlfn.CONCAT(LEFT(B79,1), LEFT(C79,1), LEFT(D79,1),LEFT(E79,2),LEFT(F79,6),RIGHT(F79,1))","v":"RC3UtClass22"},"RD","Conservative",30,"UtilityPV","Class2",{"$f":"'Solar - Utility PV'!L378","v":32.286535234856188},{"$f":"'Solar - Utility PV'!M378","v":32.23261048270119},{"$f":"'Solar - Utility PV'!N378","v":31.807649767188511},{"$f":"'Solar - Utility PV'!O378","v":31.383136881379279},{"$f":"'Solar - Utility PV'!P378","v":30.959058457222646},{"$f":"'Solar - Utility PV'!Q378","v":30.535401653487501},{"$f":"'Solar - Utility PV'!R378","v":30.112154130063949},{"$f":"'Solar - Utility PV'!S378","v":29.689304023754545},{"$f":"'Solar - Utility PV'!T378","v":29.266839925455539},{"$f":"'Solar - Utility PV'!U378","v":28.844750858635834},{"$f":"'Solar - Utility PV'!V378","v":28.423026259028401},{"$f":"'Solar - Utility PV'!W378","v":28.001655955455242},{"$f":"'Solar - Utility PV'!X378","v":27.412837066223005},{"$f":"'Solar - Utility PV'!Y378","v":26.830947791296524},{"$f":"'Solar - Utility PV'!Z378","v":26.255866740897062},{"$f":"'Solar - Utility PV'!AA378","v":25.687475342026648},{"$f":"'Solar - Utility PV'!AB378","v":25.1256577572601},{"$f":"'Solar - Utility PV'!AC378","v":24.570300806330049},{"$f":"'Solar - Utility PV'!AD378","v":24.021293890393615},{"$f":"'Solar - Utility PV'!AE378","v":23.478528918874286},{"$f":"'Solar - Utility PV'!AF378","v":22.941900238777588},{"$f":"'Solar - Utility PV'!AG378","v":22.411304566383247},{"$f":"'Solar - Utility PV'!AH378","v":21.886640921221364},{"$f":"'Solar - Utility PV'!AI378","v":21.367810562243925},{"$f":"'Solar - Utility PV'!AJ378","v":20.854716926106924},{"$f":"'Solar - Utility PV'!AK378","v":20.347265567482186},{"$f":"'Solar - Utility PV'!AL378","v":19.845364101321415},{"$f":"'Solar - Utility PV'!AM378","v":19.348922146998383},{"$f":"'Solar - Utility PV'!AN378","v":18.857851274258348},{"$f":"'Solar - Utility PV'!AO378","v":18.37206495090691},{"$f":"'Solar - Utility PV'!AP378","v":17.891478492173313},{"$f":"'Solar - Utility PV'!AQ378","v":17.416009011685912}]
["RA3UtClass11","RD","Advanced",30,"UtilityPV","Class1",{"$f":"'Solar - Utility PV'!L379","v":31.317386147198935},{"$f":"'Solar - Utility PV'!M379","v":30.707392618973781},{"$f":"'Solar - Utility PV'!N379","v":28.686550149186189},{"$f":"'Solar - Utility PV'!O379","v":26.738274400896824},{"$f":"'Solar - Utility PV'!P379","v":24.858652638741482},{"$f":"'Solar - Utility PV'!Q379","v":23.044055315407697},{"$f":"'Solar - Utility PV'!R379","v":21.29111013454424},{"$f":"'Solar - Utility PV'!S379","v":19.596679012607087},{"$f":"'Solar - Utility PV'!T379","v":17.957837554342223},{"$f":"'Solar - Utility PV'!U379","v":16.371856716232049},{"$f":"'Solar - Utility PV'!V379","v":14.836186381315088},{"$f":"'Solar - Utility PV'!W379","v":13.34844060942293},{"$f":"'Solar - Utility PV'!X379","v":13.171180456075144},{"$f":"'Solar - Utility PV'!Y379","v":12.994955163732961},{"$f":"'Solar - Utility PV'!Z379","v":12.819750252569069},{"$f":"'Solar - Utility PV'!AA379","v":12.645551665955693},{"$f":"'Solar - Utility PV'!AB379","v":12.472345751736333},{"$f":"'Solar - Utility PV'!AC379","v":12.300119244539477},{"$f":"'Solar - Utility PV'!AD379","v":12.12885924906632},{"$f":"'Solar - Utility PV'!AE379","v":11.958553224289624},{"$f":"'Solar - Utility PV'!AF379","v":11.78918896850554},{"$f":"'Solar - Utility PV'!AG379","v":11.620754605184251},{"$f":"'Solar - Utility PV'!AH379","v":11.453238569569384},{"$f":"'Solar - Utility PV'!AI379","v":11.286629595979594},{"$f":"'Solar - Utility PV'!AJ379","v":11.120916705769066},{"$f":"'Solar - Utility PV'!AK379","v":10.956089195906678},{"$f":"'Solar - Utility PV'!AL379","v":10.792136628136436},{"$f":"'Solar - Utility PV'!AM379","v":10.62904881868425},{"$f":"'Solar - Utility PV'!AN379","v":10.466815828478619},{"$f":"'Solar - Utility PV'!AO379","v":10.305427953854947},{"$f":"'Solar - Utility PV'!AP379","v":10.144875717715172},{"$f":"'Solar - Utility PV'!AQ379","v":9.9851498611164651}]
["RM3UtClass11","RD","Moderate",30,"UtilityPV","Class1",{"$f":"'Solar - Utility PV'!L380","v":31.317386147198935},{"$f":"'Solar - Utility PV'!M380","v":30.931245398077451},{"$f":"'Solar - Utility PV'!N380","v":29.390178069068774},{"$f":"'Solar - Utility PV'!O380","v":27.882264876081635},{"$f":"'Solar - Utility PV'!P380","v":26.406436050048811},{"$f":"'Solar - Utility PV'!Q380","v":24.96166797670773},{"$f":"'Solar - Utility PV'!R380","v":23.546980692201544},{"$f":"'Solar - Utility PV'!S380","v":22.161435543284195},{"$f":"'Solar - Utility PV'!T380","v":20.804132999352028},{"$f":"'Solar - Utility PV'!U380","v":19.474210604674219},{"$f":"'Solar - Utility PV'!V380","v":18.170841060226156},{"$f":"'Solar - Utility PV'!W380","v":16.893230425457073},{"$f":"'Solar - Utility PV'!X380","v":16.702973211556198},{"$f":"'Solar - Utility PV'!Y380","v":16.514183939951621},{"$f":"'Solar - Utility PV'!Z380","v":16.326845205120755},{"$f":"'Solar - Utility PV'!AA380","v":16.140939885323519},{"$f":"'Solar - Utility PV'!AB380","v":15.956451136606448},{"$f":"'Solar - Utility PV'!AC380","v":15.773362386964775},{"$f":"'Solar - Utility PV'!AD380","v":15.591657330657467},{"$f":"'Solar - Utility PV'!AE380","v":15.411319922670391},{"$f":"'Solar - Utility PV'!AF380","v":15.232334373322871},{"$f":"'Solar - Utility PV'!AG380","v":15.054685143013215},{"$f":"'Solar - Utility PV'!AH380","v":14.878356937098854},{"$f":"'Solar - Utility PV'!AI380","v":14.703334700906844},{"$f":"'Solar - Utility PV'!AJ380","v":14.529603614870862},{"$f":"'Solar - Utility PV'!AK380","v":14.357149089790727},{"$f":"'Solar - Utility PV'!AL380","v":14.185956762210681},{"$f":"'Solar - Utility PV'!AM380","v":14.01601248991294},{"$f":"'Solar - Utility PV'!AN380","v":13.84730234752297},{"$f":"'Solar - Utility PV'!AO380","v":13.679812622223134},{"$f":"'Solar - Utility PV'!AP380","v":13.513529809571542},{"$f":"'Solar - Utility PV'!AQ380","v":13.34844060942293}]
["RC3UtClass11","RD","Conservative",30,"UtilityPV","Class1",{"$f":"'Solar - Utility PV'!L381","v":31.317386147198935},{"$f":"'Solar - Utility PV'!M381","v":31.265080061276564},{"$f":"'Solar - Utility PV'!N381","v":30.852875446309625},{"$f":"'Solar - Utility PV'!O381","v":30.441105218484221},{"$f":"'Solar - Utility PV'!P381","v":30.029756411020024},{"$f":"'Solar - Utility PV'!Q381","v":29.618816568142808},{"$f":"'Solar - Utility PV'!R381","v":29.20827372015734},{"$f":"'Solar - Utility PV'!S381","v":28.798116359965302},{"$f":"'Solar - Utility PV'!T381","v":28.388333420931492},{"$f":"'Solar - Utility PV'!U381","v":27.978914256008743},{"$f":"'Solar - Utility PV'!V381","v":27.569848618039007},{"$f":"'Solar - Utility PV'!W381","v":27.161126641153839},{"$f":"'Solar - Utility PV'!X381","v":26.589982404377924},{"$f":"'Solar - Utility PV'!Y381","v":26.025559774782398},{"$f":"'Solar - Utility PV'!Z381","v":25.467741006361148},{"$f":"'Solar - Utility PV'!AA381","v":24.916411085337163},{"$f":"'Solar - Utility PV'!AB381","v":24.371457651392177},{"$f":"'Solar - Utility PV'!AC381","v":23.832770921605494},{"$f":"'Solar - Utility PV'!AD381","v":23.300243616993932},{"$f":"'Solar - Utility PV'!AE381","v":22.773770891549756},{"$f":"'Solar - Utility PV'!AF381","v":22.253250263678026},{"$f":"'Solar - Utility PV'!AG381","v":21.738581549939216},{"$f":"'Solar - Utility PV'!AH381","v":21.229666801007198},{"$f":"'Solar - Utility PV'!AI381","v":20.726410239756714},{"$f":"'Solar - Utility PV'!AJ381","v":20.228718201398099},{"$f":"'Solar - Utility PV'!AK381","v":19.736499075580756},{"$f":"'Solar - Utility PV'!AL381","v":19.249663250390299},{"$f":"'Solar - Utility PV'!AM381","v":18.768123058167383},{"$f":"'Solar - Utility PV'!AN381","v":18.291792723079627},{"$f":"'Solar - Utility PV'!AO381","v":17.820588310380661},{"$f":"'Solar - Utility PV'!AP381","v":17.354427677293391},{"$f":"'Solar - Utility PV'!AQ381","v":16.893230425457073}]
["RA3LaClass11","RD","Advanced",30,"LandbasedWind","Class1",{"$f":"'Land-Based Wind'!L350","v":25.856498706936001},{"$f":"'Land-Based Wind'!M350","v":24.629427131996952},{"$f":"'Land-Based Wind'!N350","v":23.431544117346203},{"$f":"'Land-Based Wind'!O350","v":22.261820434329085},{"$f":"'Land-Based Wind'!P350","v":21.119274681491397},{"$f":"'Land-Based Wind'!Q350","v":20.002970538381341},{"$f":"'Land-Based Wind'!R350","v":18.912014206424626},{"$f":"'Land-Based Wind'!S350","v":17.845552022171802},{"$f":"'Land-Based Wind'!T350","v":16.802768229523071},{"$f":"'Land-Based Wind'!U350","v":15.782882898712034},{"$f":"'Land-Based Wind'!V350","v":14.785149980891623},{"$f":"'Land-Based Wind'!W350","v":13.808855488124026},{"$f":"'Land-Based Wind'!X350","v":13.605382405230348},{"$f":"'Land-Based Wind'!Y350","v":13.40231545623465},{"$f":"'Land-Based Wind'!Z350","v":13.199653426379532},{"$f":"'Land-Based Wind'!AA350","v":12.997395105747231},{"$f":"'Land-Based Wind'!AB350","v":12.795539289235592},{"$f":"'Land-Based Wind'!AC350","v":12.594084776534112},{"$f":"'Land-Based Wind'!AD350","v":12.393030372100169},{"$f":"'Land-Based Wind'!AE350","v":12.192374885135333},{"$f":"'Land-Based Wind'!AF350","v":11.992117129561906},{"$f":"'Land-Based Wind'!AG350","v":11.792255923999518},{"$f":"'Land-Based Wind'!AH350","v":11.5927900917419},{"$f":"'Land-Based Wind'!AI350","v":11.393718460733805},{"$f":"'Land-Based Wind'!AJ350","v":11.195039863548036},{"$f":"'Land-Based Wind'!AK350","v":10.996753137362628},{"$f":"'Land-Based Wind'!AL350","v":10.798857123938186},{"$f":"'Land-Based Wind'!AM350","v":10.601350669595281},{"$f":"'Land-Based Wind'!AN350","v":10.404232625192089},{"$f":"'Land-Based Wind'!AO350","v":10.207501846102064},{"$f":"'Land-Based Wind'!AP350","v":10.011157192191805},{"$f":"'Land-Based Wind'!AQ350","v":9.8151975277990182}]
["RM3LaClass11","RD","Moderate",30,"LandbasedWind","Class1",{"$f":"'Land-Based Wind'!L351","v":25.856498706936001},{"$f":"'Land-Based Wind'!M351","v":25.091992465006484},{"$f":"'Land-Based Wind'!N351","v":24.338676723225152},{"$f":"'Land-Based Wind'!O351","v":23.596307564468976},{"$f":"'Land-Based Wind'!P351","v":22.864648109299814},{"$f":"'Land-Based Wind'!Q351","v":22.143468263961193},{"$f":"'Land-Based Wind'!R351","v":21.432544479126616},{"$f":"'Land-Based Wind'!S351","v":20.731659518867758},{"$f":"'Land-Based Wind'!T351","v":20.040602239341226},{"$f":"'Land-Based Wind'!U351","v":19.35916737672008},{"$f":"'Land-Based Wind'!V351","v":18.68715534392279},{"$f":"'Land-Based Wind'!W351","v":18.024372035716691},{"$f":"'Land-Based Wind'!X351","v":17.855696930456048},{"$f":"'Land-Based Wind'!Y351","v":17.687190331794071},{"$f":"'Land-Based Wind'!Z351","v":17.518851987349425},{"$f":"'Land-Based Wind'!AA351","v":17.350681645244549},{"$f":"'Land-Based Wind'!AB351","v":17.182679054104362},{"$f":"'Land-Based Wind'!AC351","v":17.014843963055039},{"$f":"'Land-Based Wind'!AD351","v":16.847176121722761},{"$f":"'Land-Based Wind'!AE351","v":16.679675280232445},{"$f":"'Land-Based Wind'!AF351","v":16.512341189206531},{"$f":"'Land-Based Wind'!AG351","v":16.345173599763729},{"$f":"'Land-Based Wind'!AH351","v":16.178172263517787},{"$f":"'Land-Based Wind'!AI351","v":16.011336932576263},{"$f":"'Land-Based Wind'!AJ351","v":15.844667359539297},{"$f":"'Land-Based Wind'!AK351","v":15.678163297498397},{"$f":"'Land-Based Wind'!AL351","v":15.511824500035207},{"$f":"'Land-Based Wind'!AM351","v":15.345650721220297},{"$f":"'Land-Based Wind'!AN351","v":15.17964171561194},{"$f":"'Land-Based Wind'!AO351","v":15.013797238254934},{"$f":"'Land-Based Wind'!AP351","v":14.848117044679363},{"$f":"'Land-Based Wind'!AQ351","v":14.68260089089941}]
["RC3LaClass11","RD","Conservative",30,"LandbasedWind","Class1",{"$f":"'Land-Based Wind'!L352","v":25.856498706936001},{"$f":"'Land-Based Wind'!M352","v":25.377951732069686},{"$f":"'Land-Based Wind'!N352","v":24.900724713248202},{"$f":"'Land-Based Wind'!O352","v":24.424812196823748},{"$f":"'Land-Based Wind'!P352","v":23.950208759150922},{"$f":"'Land-Based Wind'!Q352","v":23.476909006380648},{"$f":"'Land-Based Wind'!R352","v":23.004907574255888},{"$f":"'Land-Based Wind'!S352","v":22.534199127908941},{"$f":"'Land-Based Wind'!T352","v":22.064778361660458},{"$f":"'Land-Based Wind'!U352","v":21.596639998820105},{"$f":"'Land-Based Wind'!V352","v":21.129778791488846},{"$f":"'Land-Based Wind'!W352","v":20.664189520362822},{"$f":"'Land-Based Wind'!X352","v":20.582069852668841},{"$f":"'Land-Based Wind'!Y352","v":20.499991224289058},{"$f":"'Land-Based Wind'!Z352","v":20.417953604467041},{"$f":"'Land-Based Wind'!AA352","v":20.335956962477098},{"$f":"'Land-Based Wind'!AB352","v":20.254001267624236},{"$f":"'Land-Based Wind'!AC352","v":20.172086489244094},{"$f":"'Land-Based Wind'!AD352","v":20.090212596702916},{"$f":"'Land-Based Wind'!AE352","v":20.008379559397543},{"$f":"'Land-Based Wind'!AF352","v":19.926587346755326},{"$f":"'Land-Based Wind'!AG352","v":19.844835928234129},{"$f":"'Land-Based Wind'!AH352","v":19.763125273322267},{"$f":"'Land-Based Wind'!AI352","v":19.681455351538478},{"$f":"'Land-Based Wind'!AJ352","v":19.599826132431879},{"$f":"'Land-Based Wind'!AK352","v":19.518237585581932},{"$f":"'Land-Based Wind'!AL352","v":19.436689680598413},{"$f":"'Land-Based Wind'!AM352","v":19.355182387121364},{"$f":"'Land-Based Wind'!AN352","v":19.273715674821052},{"$f":"'Land-Based Wind'!AO352","v":19.192289513397945},{"$f":"'Land-Based Wind'!AP352","v":19.11090387258265},{"$f":"'Land-Based Wind'!AQ352","v":19.029558722135928}]
["RA3LaClass22","RD","Advanced",30,"LandbasedWind","Class2",{"$f":"'Land-Based Wind'!L353","v":28.358470478457278},{"$f":"'Land-Based Wind'!M353","v":26.975604615767107},{"$f":"'Land-Based Wind'!N353","v":25.629288278021932},{"$f":"'Land-Based Wind'!O353","v":24.318091343487669},{"$f":"'Land-Based Wind'!P353","v":23.040657340850608},{"$f":"'Land-Based Wind'!Q353","v":21.795698768292464},{"$f":"'Land-Based Wind'!R353","v":20.581992765085431},{"$f":"'Land-Based Wind'!S353","v":19.398377105118225},{"$f":"'Land-Based Wind'!T353","v":18.243746484760422},{"$f":"'Land-Based Wind'!U353","v":17.1170490801425},{"$f":"'Land-Based Wind'!V353","v":16.017283351312049},{"$f":"'Land-Based Wind'!W353","v":14.943495072855965},{"$f":"'Land-Based Wind'!X353","v":14.715952483156125},{"$f":"'Land-Based Wind'!Y353","v":14.489090479467336},{"$f":"'Land-Based Wind'!Z353","v":14.262906012872705},{"$f":"'Land-Based Wind'!AA353","v":14.037396052639679},{"$f":"'Land-Based Wind'!AB353","v":13.81255758608477},{"$f":"'Land-Based Wind'!AC353","v":13.588387618439342},{"$f":"'Land-Based Wind'!AD353","v":13.364883172716661},{"$f":"'Land-Based Wind'!AE353","v":13.142041289580114},{"$f":"'Land-Based Wind'!AF353","v":12.91985902721259},{"$f":"'Land-Based Wind'!AG353","v":12.698333461187044},{"$f":"'Land-Based Wind'!AH353","v":12.477461684338158},{"$f":"'Land-Based Wind'!AI353","v":12.25724080663519},{"$f":"'Land-Based Wind'!AJ353","v":12.037667955055923},{"$f":"'Land-Based Wind'!AK353","v":11.818740273461703},{"$f":"'Land-Based Wind'!AL353","v":11.600454922473636},{"$f":"'Land-Based Wind'!AM353","v":11.382809079349785},{"$f":"'Land-Based Wind'!AN353","v":11.16579993786355},{"$f":"'Land-Based Wind'!AO353","v":10.949424708183015},{"$f":"'Land-Based Wind'!AP353","v":10.73368061675143},{"$f":"'Land-Based Wind'!AQ353","v":10.518564906168672}]
["RM3LaClass22","RD","Moderate",30,"LandbasedWind","Class2",{"$f":"'Land-Based Wind'!L354","v":28.358470478457278},{"$f":"'Land-Based Wind'!M354","v":27.498323636230676},{"$f":"'Land-Based Wind'!N354","v":26.652090861339019},{"$f":"'Land-Based Wind'!O354","v":25.819437243614363},{"$f":"'Land-Based Wind'!P354","v":25.000038535675717},{"$f":"'Land-Based Wind'!Q354","v":24.193580731930947},{"$f":"'Land-Based Wind'!R354","v":23.399759667369224},{"$f":"'Land-Based Wind'!S354","v":22.618280635066757},{"$f":"'Land-Based Wind'!T354","v":21.84885802139565},{"$f":"'Land-Based Wind'!U354","v":21.091214957987226},{"$f":"'Land-Based Wind'!V354","v":20.345082989558705},{"$f":"'Land-Based Wind'!W354","v":19.610201756766187},{"$f":"'Land-Based Wind'!X354","v":19.42183315846119},{"$f":"'Land-Based Wind'!Y354","v":19.233746689859093},{"$f":"'Land-Based Wind'!Z354","v":19.045941717593145},{"$f":"'Land-Based Wind'!AA354","v":18.858417610191001},{"$f":"'Land-Based Wind'!AB354","v":18.671173738067662},{"$f":"'Land-Based Wind'!AC354","v":18.484209473518426},{"$f":"'Land-Based Wind'!AD354","v":18.297524190711869},{"$f":"'Land-Based Wind'!AE354","v":18.11111726568285},{"$f":"'Land-Based Wind'!AF354","v":17.924988076325594},{"$f":"'Land-Based Wind'!AG354","v":17.73913600238674},{"$f":"'Land-Based Wind'!AH354","v":17.553560425458453},{"$f":"'Land-Based Wind'!AI354","v":17.368260728971585},{"$f":"'Land-Based Wind'!AJ354","v":17.183236298188831},{"$f":"'Land-Based Wind'!AK354","v":16.998486520197936},{"$f":"'Land-Based Wind'!AL354","v":16.814010783904934},{"$f":"'Land-Based Wind'!AM354","v":16.629808480027382},{"$f":"'Land-Based Wind'!AN354","v":16.445879001087683},{"$f":"'Land-Based Wind'!AO354","v":16.262221741406414},{"$f":"'Land-Based Wind'!AP354","v":16.078836097095635},{"$f":"'Land-Based Wind'!AQ354","v":15.895721466052306}]
["RC3LaClass22","RD","Conservative",30,"LandbasedWind","Class2",{"$f":"'Land-Based Wind'!L355","v":28.358470478457278},{"$f":"'Land-Based Wind'!M355","v":27.819375280995686},{"$f":"'Land-Based Wind'!N355","v":27.282316187243357},{"$f":"'Land-Based Wind'!O355","v":26.747281683730687},{"$f":"'Land-Based Wind'!P355","v":26.214260343631082},{"$f":"'Land-Based Wind'!Q355","v":25.683240825947447},{"$f":"'Land-Based Wind'!R355","v":25.154211874707837},{"$f":"'Land-Based Wind'!S355","v":24.627162318170143},{"$f":"'Land-Based Wind'!T355","v":24.102081068035698},{"$f":"'Land-Based Wind'!U355","v":23.578957118671632},{"$f":"'Land-Based Wind'!V355","v":23.05777954634199},{"$f":"'Land-Based Wind'!W355","v":22.538537508447313},{"$f":"'Land-Based Wind'!X355","v":22.446164096409444},{"$f":"'Land-Based Wind'!Y355","v":22.353859912509506},{"$f":"'Land-Based Wind'!Z355","v":22.261624878953359},{"$f":"'Land-Based Wind'!AA355","v":22.169458918063373},{"$f":"'Land-Based Wind'!AB355","v":22.077361952278238},{"$f":"'Land-Based Wind'!AC355","v":21.985333904152704},{"$f":"'Land-Based Wind'!AD355","v":21.893374696357398},{"$f":"'Land-Based Wind'!AE355","v":21.801484251678588},{"$f":"'Land-Based Wind'!AF355","v":21.709662493017973},{"$f":"'Land-Based Wind'!AG355","v":21.61790934339248},{"$f":"'Land-Based Wind'!AH355","v":21.526224725934011},{"$f":"'Land-Based Wind'!AI355","v":21.434608563889274},{"$f":"'Land-Based Wind'!AJ355","v":21.343060780619545},{"$f":"'Land-Based Wind'!AK355","v":21.251581299600449},{"$f":"'Land-Based Wind'!AL355","v":21.160170044421772},{"$f":"'Land-Based Wind'!AM355","v":21.068826938787204},{"$f":"'Land-Based Wind'!AN355","v":20.977551906514197},{"$f":"'Land-Based Wind'!AO355","v":20.886344871533659},{"$f":"'Land-Based Wind'!AP355","v":20.795205757889835},{"$f":"'Land-Based Wind'!AQ355","v":20.704134489740039}]
["RA3LaClass33","RD","Advanced",30,"LandbasedWind","Class3",{"$f":"'Land-Based Wind'!L356","v":29.245626323861444},{"$f":"'Land-Based Wind'!M356","v":27.808068541821047},{"$f":"'Land-Based Wind'!N356","v":26.409640297166234},{"$f":"'Land-Based Wind'!O356","v":25.048765414274111},{"$f":"'Land-Based Wind'!P356","v":23.72395124911602},{"$f":"'Land-Based Wind'!Q356","v":22.43378322802425},{"$f":"'Land-Based Wind'!R356","v":21.176919809390309},{"$f":"'Land-Based Wind'!S356","v":19.952087830569806},{"$f":"'Land-Based Wind'!T356","v":18.758078206066585},{"$f":"'Land-Based Wind'!U356","v":17.593741946441241},{"$f":"'Land-Based Wind'!V356","v":16.457986470389478},{"$f":"'Land-Based Wind'!W356","v":15.349772185108028},{"$f":"'Land-Based Wind'!X356","v":15.108500332698078},{"$f":"'Land-Based Wind'!Y356","v":14.868189722727996},{"$f":"'Land-Based Wind'!Z356","v":14.628834622141502},{"$f":"'Land-Based Wind'!AA356","v":14.390429343382731},{"$f":"'Land-Based Wind'!AB356","v":14.152968243945777},{"$f":"'Land-Based Wind'!AC356","v":13.916445725929522},{"$f":"'Land-Based Wind'!AD356","v":13.680856235597748},{"$f":"'Land-Based Wind'!AE356","v":13.446194262944449},{"$f":"'Land-Based Wind'!AF356","v":13.212454341264243},{"$f":"'Land-Based Wind'!AG356","v":12.979631046727881},{"$f":"'Land-Based Wind'!AH356","v":12.747718997962703},{"$f":"'Land-Based Wind'!AI356","v":12.51671285563801},{"$f":"'Land-Based Wind'!AJ356","v":12.286607322055326},{"$f":"'Land-Based Wind'!AK356","v":12.05739714074339},{"$f":"'Land-Based Wind'!AL356","v":11.82907709605791},{"$f":"'Land-Based Wind'!AM356","v":11.601642012785938},{"$f":"'Land-Based Wind'!AN356","v":11.375086755754866},{"$f":"'Land-Based Wind'!AO356","v":11.149406229445917},{"$f":"'Land-Based Wind'!AP356","v":10.92459537761215},{"$f":"'Land-Based Wind'!AQ356","v":10.700649182900822}]
["RM3LaClass33","RD","Moderate",30,"LandbasedWind","Class3",{"$f":"'Land-Based Wind'!L357","v":29.245626323861444},{"$f":"'Land-Based Wind'!M357","v":28.350998619474691},{"$f":"'Land-Based Wind'!N357","v":27.471308875004684},{"$f":"'Land-Based Wind'!O357","v":26.606186050433756},{"$f":"'Land-Based Wind'!P357","v":25.755271293057632},{"$f":"'Land-Based Wind'!Q357","v":24.918217441174871},{"$f":"'Land-Based Wind'!R357","v":24.094688551834199},{"$f":"'Land-Based Wind'!S357","v":23.284359451289994},{"$f":"'Land-Based Wind'!T357","v":22.486915306902407},{"$f":"'Land-Based Wind'!U357","v":21.702051219297786},{"$f":"'Land-Based Wind'!V357","v":20.929471833679703},{"$f":"'Land-Based Wind'!W357","v":20.168890969249482},{"$f":"'Land-Based Wind'!X357","v":19.970167001640593},{"$f":"'Land-Based Wind'!Y357","v":19.771839688657664},{"$f":"'Land-Based Wind'!Z357","v":19.573907843896045},{"$f":"'Land-Based Wind'!AA357","v":19.376370285677769},{"$f":"'Land-Based Wind'!AB357","v":19.179225837028088},{"$f":"'Land-Based Wind'!AC357","v":18.982473325652066},{"$f":"'Land-Based Wind'!AD357","v":18.786111583911346},{"$f":"'Land-Based Wind'!AE357","v":18.590139448801065},{"$f":"'Land-Based Wind'!AF357","v":18.394555761926878},{"$f":"'Land-Based Wind'!AG357","v":18.199359369482153},{"$f":"'Land-Based Wind'!AH357","v":18.004549122225246},{"$f":"'Land-Based Wind'!AI357","v":17.810123875456988},{"$f":"'Land-Based Wind'!AJ357","v":17.616082488998241},{"$f":"'Land-Based Wind'!AK357","v":17.422423827167616},{"$f":"'Land-Based Wind'!AL357","v":17.229146758759324},{"$f":"'Land-Based Wind'!AM357","v":17.036250157021126},{"$f":"'Land-Based Wind'!AN357","v":16.843732899632453},{"$f":"'Land-Based Wind'!AO357","v":16.651593868682674},{"$f":"'Land-Based Wind'!AP357","v":16.45983195064937},{"$f":"'Land-Based Wind'!AQ357","v":16.268446036376922}]
["RC3LaClass33","RD","Conservative",30,"LandbasedWind","Class3",{"$f":"'Land-Based Wind'!L358","v":29.245626323861444},{"$f":"'Land-Based Wind'!M358","v":28.684674384297267},{"$f":"'Land-Based Wind'!N358","v":28.126035167647125},{"$f":"'Land-Based Wind'!O358","v":27.569694400805822},{"$f":"'Land-Based Wind'!P358","v":27.015637927876771},{"$f":"'Land-Based Wind'!Q358","v":26.463851708971358},{"$f":"'Land-Based Wind'!R358","v":25.914321819022991},{"$f":"'Land-Based Wind'!S358","v":25.367034446615701},{"$f":"'Land-Based Wind'!T358","v":24.821975892827048},{"$f":"'Land-Based Wind'!U358","v":24.279132570085096},{"$f":"'Land-Based Wind'!V358","v":23.738491001039375},{"$f":"'Land-Based Wind'!W358","v":23.200037817445459},{"$f":"'Land-Based Wind'!X358","v":23.102066593578851},{"$f":"'Land-Based Wind'!Y358","v":23.004193243062769},{"$f":"'Land-Based Wind'!Z358","v":22.906417619307053},{"$f":"'Land-Based Wind'!AA358","v":22.808739576014169},{"$f":"'Land-Based Wind'!AB358","v":22.711158967178442},{"$f":"'Land-Based Wind'!AC358","v":22.613675647085312},{"$f":"'Land-Based Wind'!AD358","v":22.516289470310664},{"$f":"'Land-Based Wind'!AE358","v":22.419000291720057},{"$f":"'Land-Based Wind'!AF358","v":22.321807966468015},{"$f":"'Land-Based Wind'!AG358","v":22.224712349997318},{"$f":"'Land-Based Wind'!AH358","v":22.12771329803828},{"$f":"'Land-Based Wind'!AI358","v":22.03081066660803},{"$f":"'Land-Based Wind'!AJ358","v":21.934004312009794},{"$f":"'Land-Based Wind'!AK358","v":21.837294090832216},{"$f":"'Land-Based Wind'!AL358","v":21.74067985994861},{"$f":"'Land-Based Wind'!AM358","v":21.644161476516281},{"$f":"'Land-Based Wind'!AN358","v":21.5477387979758},{"$f":"'Land-Based Wind'!AO358","v":21.451411682050328},{"$f":"'Land-Based Wind'!AP358","v":21.35517998674489},{"$f":"'Land-Based Wind'!AQ358","v":21.259043570345693}]
["RA3LaClass44","RD","Advanced",30,"LandbasedWind","Class4",{"$f":"'Land-Based Wind'!L359","v":30.165493993482464},{"$f":"'Land-Based Wind'!M359","v":28.673100454394362},{"$f":"'Land-Based Wind'!N359","v":27.22228931547798},{"$f":"'Land-Based Wind'!O359","v":25.811346546754752},{"$f":"'Land-Based Wind'!P359","v":24.438651044710795},{"$f":"'Land-Based Wind'!Q359","v":23.102668418978286},{"$f":"'Land-Based Wind'!R359","v":21.801945270965735},{"$f":"'Land-Based Wind'!S359","v":20.535103919586291},{"$f":"'Land-Based Wind'!T359","v":19.300837533846561},{"$f":"'Land-Based Wind'!U359","v":18.097905636144272},{"$f":"'Land-Based Wind'!V359","v":16.925129943748416},{"$f":"'Land-Based Wind'!W359","v":15.781390519156565},{"$f":"'Land-Based Wind'!X359","v":15.525587074611552},{"$f":"'Land-Based Wind'!Y359","v":15.271056284019485},{"$f":"'Land-Based Wind'!Z359","v":15.017788673529626},{"$f":"'Land-Based Wind'!AA359","v":14.765774863091693},{"$f":"'Land-Based Wind'!AB359","v":14.515005565297896},{"$f":"'Land-Based Wind'!AC359","v":14.265471584242002},{"$f":"'Land-Based Wind'!AD359","v":14.017163814395229},{"$f":"'Land-Based Wind'!AE359","v":13.770073239498679},{"$f":"'Land-Based Wind'!AF359","v":13.524190931472045},{"$f":"'Land-Based Wind'!AG359","v":13.279508049338222},{"$f":"'Land-Based Wind'!AH359","v":13.036015838163687},{"$f":"'Land-Based Wind'!AI359","v":12.793705628014271},{"$f":"'Land-Based Wind'!AJ359","v":12.552568832926111},{"$f":"'Land-Based Wind'!AK359","v":12.312596949891519},{"$f":"'Land-Based Wind'!AL359","v":12.073781557859505},{"$f":"'Land-Based Wind'!AM359","v":11.836114316750713},{"$f":"'Land-Based Wind'!AN359","v":11.599586966486577},{"$f":"'Land-Based Wind'!AO359","v":11.36419132603231},{"$f":"'Land-Based Wind'!AP359","v":11.129919292453724},{"$f":"'Land-Based Wind'!AQ359","v":10.896762839987417}]
["RM3LaClass44","RD","Moderate",30,"LandbasedWind","Class4",{"$f":"'Land-Based Wind'!L360","v":30.165493993482464},{"$f":"'Land-Based Wind'!M360","v":29.238302938501636},{"$f":"'Land-Based Wind'!N360","v":28.326867109124159},{"$f":"'Land-Based Wind'!O360","v":27.43078830924577},{"$f":"'Land-Based Wind'!P360","v":26.549681649287919},{"$f":"'Land-Based Wind'!Q360","v":25.68317499497233},{"$f":"'Land-Based Wind'!R360","v":24.830908443272055},{"$f":"'Land-Based Wind'!S360","v":23.992533823988296},{"$f":"'Land-Based Wind'!T360","v":23.167714225503307},{"$f":"'Land-Based Wind'!U360","v":22.356123543351874},{"$f":"'Land-Based Wind'!V360","v":21.557446050340797},{"$f":"'Land-Based Wind'!W360","v":20.771375987025863},{"$f":"'Land-Based Wind'!X360","v":20.561580478115761},{"$f":"'Land-Based Wind'!Y360","v":20.35230815002587},{"$f":"'Land-Based Wind'!Z360","v":20.14355704815787},{"$f":"'Land-Based Wind'!AA360","v":19.935325227637804},{"$f":"'Land-Based Wind'!AB360","v":19.727610753255679},{"$f":"'Land-Based Wind'!AC360","v":19.520411699405514},{"$f":"'Land-Based Wind'!AD360","v":19.313726150025868},{"$f":"'Land-Based Wind'!AE360","v":19.107552198540713},{"$f":"'Land-Based Wind'!AF360","v":18.901887947800891},{"$f":"'Land-Based Wind'!AG360","v":18.696731510025863},{"$f":"'Land-Based Wind'!AH360","v":18.492081006745963},{"$f":"'Land-Based Wind'!AI360","v":18.287934568745072},{"$f":"'Land-Based Wind'!AJ360","v":18.084290336003722},{"$f":"'Land-Based Wind'!AK360","v":17.881146457642568},{"$f":"'Land-Based Wind'!AL360","v":17.678501091866352},{"$f":"'Land-Based Wind'!AM360","v":17.476352405908212},{"$f":"'Land-Based Wind'!AN360","v":17.274698575974444},{"$f":"'Land-Based Wind'!AO360","v":17.073537787189668},{"$f":"'Land-Based Wind'!AP360","v":16.872868233542345},{"$f":"'Land-Based Wind'!AQ360","v":16.672688117830738}]
["RC3LaClass44","RD","Conservative",30,"LandbasedWind","Class4",{"$f":"'Land-Based Wind'!L361","v":30.165493993482464},{"$f":"'Land-Based Wind'!M361","v":29.584001934756703},{"$f":"'Land-Based Wind'!N361","v":29.005020418759795},{"$f":"'Land-Based Wind'!O361","v":28.428533221930145},{"$f":"'Land-Based Wind'!P361","v":27.854524260191674},{"$f":"'Land-Based Wind'!Q361","v":27.28297758745796},{"$f":"'Land-Based Wind'!R361","v":26.713877394155528},{"$f":"'Land-Based Wind'!S361","v":26.147208005766181},{"$f":"'Land-Based Wind'!T361","v":25.582953881387933},{"$f":"'Land-Based Wind'!U361","v":25.021099612314217},{"$f":"'Land-Based Wind'!V361","v":24.461629920631299},{"$f":"'Land-Based Wind'!W361","v":23.904529657833482},{"$f":"'Land-Based Wind'!X361","v":23.800609852491228},{"$f":"'Land-Based Wind'!Y361","v":23.696819784733677},{"$f":"'Land-Based Wind'!Z361","v":23.593159211758103},{"$f":"'Land-Based Wind'!AA361","v":23.489627891367284},{"$f":"'Land-Based Wind'!AB361","v":23.386225581967619},{"$f":"'Land-Based Wind'!AC361","v":23.282952042567189},{"$f":"'Land-Based Wind'!AD361","v":23.179807032773986},{"$f":"'Land-Based Wind'!AE361","v":23.076790312793957},{"$f":"'Land-Based Wind'!AF361","v":22.973901643429191},{"$f":"'Land-Based Wind'!AG361","v":22.871140786076062},{"$f":"'Land-Based Wind'!AH361","v":22.768507502723367},{"$f":"'Land-Based Wind'!AI361","v":22.666001555950519},{"$f":"'Land-Based Wind'!AJ361","v":22.563622708925678},{"$f":"'Land-Based Wind'!AK361","v":22.461370725403967},{"$f":"'Land-Based Wind'!AL361","v":22.359245369725631},{"$f":"'Land-Based Wind'!AM361","v":22.257246406814222},{"$f":"'Land-Based Wind'!AN361","v":22.155373602174816},{"$f":"'Land-Based Wind'!AO361","v":22.053626721892194},{"$f":"'Land-Based Wind'!AP361","v":21.952005532629062},{"$f":"'Land-Based Wind'!AQ361","v":21.850509801624284}]
["RA3LaClass55","RD","Advanced",30,"LandbasedWind","Class5",{"$f":"'Land-Based Wind'!L362","v":31.395830664139289},{"$f":"'Land-Based Wind'!M362","v":29.830428988666149},{"$f":"'Land-Based Wind'!N362","v":28.309864231460185},{"$f":"'Land-Based Wind'!O362","v":26.832237232916466},{"$f":"'Land-Based Wind'!P362","v":25.395754597214768},{"$f":"'Land-Based Wind'!Q362","v":23.998721430962757},{"$f":"'Land-Based Wind'!R362","v":22.639534671981799},{"$f":"'Land-Based Wind'!S362","v":21.31667695302761},{"$f":"'Land-Based Wind'!T362","v":20.028710951062799},{"$f":"'Land-Based Wind'!U362","v":18.77427417784034},{"$f":"'Land-Based Wind'!V362","v":17.552074172105041},{"$f":"'Land-Based Wind'!W362","v":16.360884057748066},{"$f":"'Land-Based Wind'!X362","v":16.087663724044948},{"$f":"'Land-Based Wind'!Y362","v":15.81607293507564},{"$f":"'Land-Based Wind'!Z362","v":15.546097155753328},{"$f":"'Land-Based Wind'!AA362","v":15.277722023343994},{"$f":"'Land-Based Wind'!AB362","v":15.010933344919351},{"$f":"'Land-Based Wind'!AC362","v":14.745717094854772},{"$f":"'Land-Based Wind'!AD362","v":14.482059412371372},{"$f":"'Land-Based Wind'!AE362","v":14.219946599121277},{"$f":"'Land-Based Wind'!AF362","v":13.95936511681519},{"$f":"'Land-Based Wind'!AG362","v":13.70030158489147},{"$f":"'Land-Based Wind'!AH362","v":13.442742778225782},{"$f":"'Land-Based Wind'!AI362","v":13.186675624880547},{"$f":"'Land-Based Wind'!AJ362","v":12.932087203893419},{"$f":"'Land-Based Wind'!AK362","v":12.67896474310391},{"$f":"'Land-Based Wind'!AL362","v":12.427295617017505},{"$f":"'Land-Based Wind'!AM362","v":12.1770673447064},{"$f":"'Land-Based Wind'!AN362","v":11.928267587746262},{"$f":"'Land-Based Wind'!AO362","v":11.680884148188175},{"$f":"'Land-Based Wind'!AP362","v":11.434904966565137},{"$f":"'Land-Based Wind'!AQ362","v":11.190318119932421}]
["RM3LaClass55","RD","Moderate",30,"LandbasedWind","Class5",{"$f":"'Land-Based Wind'!L363","v":31.395830664139289},{"$f":"'Land-Based Wind'!M363","v":30.424851657679227},{"$f":"'Land-Based Wind'!N363","v":29.470743274153634},{"$f":"'Land-Based Wind'!O363","v":28.533069613382686},{"$f":"'Land-Based Wind'!P363","v":27.611409663905174},{"$f":"'Land-Based Wind'!Q363","v":26.705356672681951},{"$f":"'Land-Based Wind'!R363","v":25.814517546550199},{"$f":"'Land-Based Wind'!S363","v":24.938512283577541},{"$f":"'Land-Based Wind'!T363","v":24.076973432588435},{"$f":"'Land-Based Wind'!U363","v":23.229545579247432},{"$f":"'Land-Based Wind'!V363","v":22.395884857189277},{"$f":"'Land-Based Wind'!W363","v":21.575658482783417},{"$f":"'Land-Based Wind'!X363","v":21.352408104378927},{"$f":"'Land-Based Wind'!Y363","v":21.129825473865985},{"$f":"'Land-Based Wind'!Z363","v":20.907907599840378},{"$f":"'Land-Based Wind'!AA363","v":20.686651508739303},{"$f":"'Land-Based Wind'!AB363","v":20.466054244708506},{"$f":"'Land-Based Wind'!AC363","v":20.246112869470664},{"$f":"'Land-Based Wind'!AD363","v":20.026824462194931},{"$f":"'Land-Based Wind'!AE363","v":19.808186119367644},{"$f":"'Land-Based Wind'!AF363","v":19.590194954664167},{"$f":"'Land-Based Wind'!AG363","v":19.372848098821891},{"$f":"'Land-Based Wind'!AH363","v":19.156142699514309},{"$f":"'Land-Based Wind'!AI363","v":18.940075921226303},{"$f":"'Land-Based Wind'!AJ363","v":18.724644945130411},{"$f":"'Land-Based Wind'!AK363","v":18.509846968964283},{"$f":"'Land-Based Wind'!AL363","v":18.295679206909156},{"$f":"'Land-Based Wind'!AM363","v":18.082138889469427},{"$f":"'Land-Based Wind'!AN363","v":17.869223263353259},{"$f":"'Land-Based Wind'!AO363","v":17.656929591354285},{"$f":"'Land-Based Wind'!AP363","v":17.445255152234257},{"$f":"'Land-Based Wind'!AQ363","v":17.234197240606811}]
["RC3LaClass55","RD","Conservative",30,"LandbasedWind","Class5",{"$f":"'Land-Based Wind'!L364","v":31.395830664139289},{"$f":"'Land-Based Wind'!M364","v":30.786694565757546},{"$f":"'Land-Based Wind'!N364","v":30.180342720320056},{"$f":"'Land-Based Wind'!O364","v":29.576756081865906},{"$f":"'Land-Based Wind'!P364","v":28.975915777753425},{"$f":"'Land-Based Wind'!Q364","v":28.377803106693094},{"$f":"'Land-Based Wind'!R364","v":27.782399536807233},{"$f":"'Land-Based Wind'!S364","v":27.189686703716006},{"$f":"'Land-Based Wind'!T364","v":26.599646408649296},{"$f":"'Land-Based Wind'!U364","v":26.012260616584058},{"$f":"'Land-Based Wind'!V364","v":25.427511454406812},{"$f":"'Land-Based Wind'!W364","v":24.845381209100726},{"$f":"'Land-Based Wind'!X364","v":24.734281399822422},{"$f":"'Land-Based Wind'!Y364","v":24.623347990657866},{"$f":"'Land-Based Wind'!Z364","v":24.512580608047308},{"$f":"'Land-Based Wind'!AA364","v":24.401978879548334},{"$f":"'Land-Based Wind'!AB364","v":24.29154243383168},{"$f":"'Land-Based Wind'!AC364","v":24.18127090067706},{"$f":"'Land-Based Wind'!AD364","v":24.071163910969087},{"$f":"'Land-Based Wind'!AE364","v":23.961221096693077},{"$f":"'Land-Based Wind'!AF364","v":23.851442090931013},{"$f":"'Land-Based Wind'!AG364","v":23.741826527857434},{"$f":"'Land-Based Wind'!AH364","v":23.632374042735357},{"$f":"'Land-Based Wind'!AI364","v":23.523084271912282},{"$f":"'Land-Based Wind'!AJ364","v":23.413956852816096},{"$f":"'Land-Based Wind'!AK364","v":23.304991423951126},{"$f":"'Land-Based Wind'!AL364","v":23.196187624894119},{"$f":"'Land-Based Wind'!AM364","v":23.08754509629026},{"$f":"'Land-Based Wind'!AN364","v":22.979063479849231},{"$f":"'Land-Based Wind'!AO364","v":22.870742418341269},{"$f":"'Land-Based Wind'!AP364","v":22.762581555593236},{"$f":"'Land-Based Wind'!AQ364","v":22.65458053648473}]
["RA3LaClass66","RD","Advanced",30,"LandbasedWind","Class6",{"$f":"'Land-Based Wind'!L365","v":33.530652950439936},{"$f":"'Land-Based Wind'!M365","v":31.83722604753947},{"$f":"'Land-Based Wind'!N365","v":30.194498346959339},{"$f":"'Land-Based Wind'!O365","v":28.600226617153844},{"$f":"'Land-Based Wind'!P365","v":27.052298041516547},{"$f":"'Land-Based Wind'!Q365","v":25.548720876724072},{"$f":"'Land-Based Wind'!R365","v":24.087615902713484},{"$f":"'Land-Based Wind'!S365","v":22.667208587117191},{"$f":"'Land-Based Wind'!T365","v":21.285821895460547},{"$f":"'Land-Based Wind'!U365","v":19.941869685873172},{"$f":"'Land-Based Wind'!V365","v":18.633850633615815},{"$f":"'Land-Based Wind'!W365","v":17.36034263649686},{"$f":"'Land-Based Wind'!X365","v":17.0619262905253},{"$f":"'Land-Based Wind'!Y365","v":16.76558433821986},{"$f":"'Land-Based Wind'!Z365","v":16.471295224772565},{"$f":"'Land-Based Wind'!AA365","v":16.17903769297628},{"$f":"'Land-Based Wind'!AB365","v":15.88879077810636},{"$f":"'Land-Based Wind'!AC365","v":15.600533802907437},{"$f":"'Land-Based Wind'!AD365","v":15.314246372683034},{"$f":"'Land-Based Wind'!AE365","v":15.029908370485444},{"$f":"'Land-Based Wind'!AF365","v":14.747499952403595},{"$f":"'Land-Based Wind'!AG365","v":14.467001542946454},{"$f":"'Land-Based Wind'!AH365","v":14.188393830519837},{"$f":"'Land-Based Wind'!AI365","v":13.911657762994361},{"$f":"'Land-Based Wind'!AJ365","v":13.636774543362408},{"$f":"'Land-Based Wind'!AK365","v":13.363725625482044},{"$f":"'Land-Based Wind'!AL365","v":13.092492709905883},{"$f":"'Land-Based Wind'!AM365","v":12.823057739792816},{"$f":"'Land-Based Wind'!AN365","v":12.555402896900883},{"$f":"'Land-Based Wind'!AO365","v":12.289510597659225},{"$f":"'Land-Based Wind'!AP365","v":12.025363489317417},{"$f":"'Land-Based Wind'!AQ365","v":11.762944446170373}]
["RM3LaClass66","RD","Moderate",30,"LandbasedWind","Class6",{"$f":"'Land-Based Wind'!L366","v":33.530652950439936},{"$f":"'Land-Based Wind'!M366","v":32.45145508622052},{"$f":"'Land-Based Wind'!N366","v":31.393734850648226},{"$f":"'Land-Based Wind'!O366","v":30.356857406110858},{"$f":"'Land-Based Wind'!P366","v":29.340212690339314},{"$f":"'Land-Based Wind'!Q366","v":28.343214219474046},{"$f":"'Land-Based Wind'!R366","v":27.365297959858282},{"$f":"'Land-Based Wind'!S366","v":26.405921263997556},{"$f":"'Land-Based Wind'!T366","v":25.464561866468028},{"$f":"'Land-Based Wind'!U366","v":24.540716935869781},{"$f":"'Land-Based Wind'!V366","v":23.633902179208853},{"$f":"'Land-Based Wind'!W366","v":22.743650995356585},{"$f":"'Land-Based Wind'!X366","v":22.502697768742152},{"$f":"'Land-Based Wind'!Y366","v":22.262584937038678},{"$f":"'Land-Based Wind'!Z366","v":22.023308111215297},{"$f":"'Land-Based Wind'!AA366","v":21.784862932750784},{"$f":"'Land-Based Wind'!AB366","v":21.54724507336892},{"$f":"'Land-Based Wind'!AC366","v":21.31045023477661},{"$f":"'Land-Based Wind'!AD366","v":21.074474148404668},{"$f":"'Land-Based Wind'!AE366","v":20.839312575151371},{"$f":"'Land-Based Wind'!AF366","v":20.604961305128572},{"$f":"'Land-Based Wind'!AG366","v":20.371416157410533},{"$f":"'Land-Based Wind'!AH366","v":20.138672979785216},{"$f":"'Land-Based Wind'!AI366","v":19.906727648508266},{"$f":"'Land-Based Wind'!AJ366","v":19.675576068059453},{"$f":"'Land-Based Wind'!AK366","v":19.445214170901579},{"$f":"'Land-Based Wind'!AL366","v":19.215637917241931},{"$f":"'Land-Based Wind'!AM366","v":18.986843294796103},{"$f":"'Land-Based Wind'!AN366","v":18.758826318554263},{"$f":"'Land-Based Wind'!AO366","v":18.5315830305498},{"$f":"'Land-Based Wind'!AP366","v":18.30510949963028},{"$f":"'Land-Based Wind'!AQ366","v":18.079401821230775}]
["RC3LaClass66","RD","Conservative",30,"LandbasedWind","Class6",{"$f":"'Land-Based Wind'!L367","v":33.530652950439936},{"$f":"'Land-Based Wind'!M367","v":32.872054610290249},{"$f":"'Land-Based Wind'!N367","v":32.216786522642757},{"$f":"'Land-Based Wind'!O367","v":31.564823491687857},{"$f":"'Land-Based Wind'!P367","v":30.916140575142997},{"$f":"'Land-Based Wind'!Q367","v":30.270713081071893},{"$f":"'Land-Based Wind'!R367","v":29.628516564751454},{"$f":"'Land-Based Wind'!S367","v":28.989526825585642},{"$f":"'Land-Based Wind'!T367","v":28.353719904065532},{"$f":"'Land-Based Wind'!U367","v":27.721072078774554},{"$f":"'Land-Based Wind'!V367","v":27.091559863438388},{"$f":"'Land-Based Wind'!W367","v":26.465160004018536},{"$f":"'Land-Based Wind'!X367","v":26.343526640498656},{"$f":"'Land-Based Wind'!Y367","v":26.222105763513497},{"$f":"'Land-Based Wind'!Z367","v":26.100896816746239},{"$f":"'Land-Based Wind'!AA367","v":25.979899245820384},{"$f":"'Land-Based Wind'!AB367","v":25.859112498291289},{"$f":"'Land-Based Wind'!AC367","v":25.738536023637771},{"$f":"'Land-Based Wind'!AD367","v":25.618169273253741},{"$f":"'Land-Based Wind'!AE367","v":25.4980117004399},{"$f":"'Land-Based Wind'!AF367","v":25.378062760395419},{"$f":"'Land-Based Wind'!AG367","v":25.258321910209752},{"$f":"'Land-Based Wind'!AH367","v":25.138788608854419},{"$f":"'Land-Based Wind'!AI367","v":25.01946231717486},{"$f":"'Land-Based Wind'!AJ367","v":24.900342497882338},{"$f":"'Land-Based Wind'!AK367","v":24.781428615545867},{"$f":"'Land-Based Wind'!AL367","v":24.662720136584191},{"$f":"'Land-Based Wind'!AM367","v":24.544216529257799},{"$f":"'Land-Based Wind'!AN367","v":24.425917263661013},{"$f":"'Land-Based Wind'!AO367","v":24.307821811714035},{"$f":"'Land-Based Wind'!AP367","v":24.189929647155129},{"$f":"'Land-Based Wind'!AQ367","v":24.072240245532811}]
["RA3LaClass77","RD","Advanced",30,"LandbasedWind","Class7",{"$f":"'Land-Based Wind'!L368","v":36.796689914673379},{"$f":"'Land-Based Wind'!M368","v":34.90845611574084},{"$f":"'Land-Based Wind'!N368","v":33.079835255679463},{"$f":"'Land-Based Wind'!O368","v":31.308048167748485},{"$f":"'Land-Based Wind'!P368","v":29.590485795405069},{"$f":"'Land-Based Wind'!Q368","v":27.924696373109256},{"$f":"'Land-Based Wind'!R368","v":26.308373749154331},{"$f":"'Land-Based Wind'!S368","v":24.739346733562538},{"$f":"'Land-Based Wind'!T368","v":23.215569367578709},{"$f":"'Land-Based Wind'!U368","v":21.735112023060228},{"$f":"'Land-Based Wind'!V368","v":20.296153250343696},{"$f":"'Land-Based Wind'!W368","v":18.896972302171495},{"$f":"'Land-Based Wind'!X368","v":18.562892920697159},{"$f":"'Land-Based Wind'!Y368","v":18.231464962885315},{"$f":"'Land-Based Wind'!Z368","v":17.902656988929696},{"$f":"'Land-Based Wind'!AA368","v":17.576438054139079},{"$f":"'Land-Based Wind'!AB368","v":17.252777699229174},{"$f":"'Land-Based Wind'!AC368","v":16.931645940841999},{"$f":"'Land-Based Wind'!AD368","v":16.613013262286639},{"$f":"'Land-Based Wind'!AE368","v":16.296850604495265},{"$f":"'Land-Based Wind'!AF368","v":15.983129357188767},{"$f":"'Land-Based Wind'!AG368","v":15.671821350246175},{"$f":"'Land-Based Wind'!AH368","v":15.362898845272483},{"$f":"'Land-Based Wind'!AI368","v":15.05633452735966},{"$f":"'Land-Based Wind'!AJ368","v":14.752101497035532},{"$f":"'Land-Based Wind'!AK368","v":14.450173262395667},{"$f":"'Land-Based Wind'!AL368","v":14.150523731413474},{"$f":"'Land-Based Wind'!AM368","v":13.853127204423622},{"$f":"'Land-Based Wind'!AN368","v":13.557958366774518},{"$f":"'Land-Based Wind'!AO368","v":13.264992281645181},{"$f":"'Land-Based Wind'!AP368","v":12.974204383022389},{"$f":"'Land-Based Wind'!AQ368","v":12.685570468833836}]
["RM3LaClass77","RD","Moderate",30,"LandbasedWind","Class7",{"$f":"'Land-Based Wind'!L369","v":36.796689914673379},{"$f":"'Land-Based Wind'!M369","v":35.629935428570413},{"$f":"'Land-Based Wind'!N369","v":34.485283899830378},{"$f":"'Land-Based Wind'!O369","v":33.362113145251449},{"$f":"'Land-Based Wind'!P369","v":32.259824116598708},{"$f":"'Land-Based Wind'!Q369","v":31.177839835208207},{"$f":"'Land-Based Wind'!R369","v":30.115604384929433},{"$f":"'Land-Based Wind'!S369","v":29.072581959712494},{"$f":"'Land-Based Wind'!T369","v":28.048255962412235},{"$f":"'Land-Based Wind'!U369","v":27.042128151624226},{"$f":"'Land-Based Wind'!V369","v":26.053717833592287},{"$f":"'Land-Based Wind'!W369","v":25.082561096434027},{"$f":"'Land-Based Wind'!X369","v":24.810636914043091},{"$f":"'Land-Based Wind'!Y369","v":24.539796094928615},{"$f":"'Land-Based Wind'!Z369","v":24.270032177679404},{"$f":"'Land-Based Wind'!AA369","v":24.001338752165303},{"$f":"'Land-Based Wind'!AB369","v":23.73370945902948},{"$f":"'Land-Based Wind'!AC369","v":23.467137989186689},{"$f":"'Land-Based Wind'!AD369","v":23.201618083327489},{"$f":"'Land-Based Wind'!AE369","v":22.937143531428372},{"$f":"'Land-Based Wind'!AF369","v":22.673708172267553},{"$f":"'Land-Based Wind'!AG369","v":22.411305892946594},{"$f":"'Land-Based Wind'!AH369","v":22.149930628417493},{"$f":"'Land-Based Wind'!AI369","v":21.889576361015454},{"$f":"'Land-Based Wind'!AJ369","v":21.630237119997048},{"$f":"'Land-Based Wind'!AK369","v":21.371906981083779},{"$f":"'Land-Based Wind'!AL369","v":21.114580066010941},{"$f":"'Land-Based Wind'!AM369","v":20.858250542081802},{"$f":"'Land-Based Wind'!AN369","v":20.602912621726855},{"$f":"'Land-Based Wind'!AO369","v":20.348560562068265},{"$f":"'Land-Based Wind'!AP369","v":20.095188664489282},{"$f":"'Land-Based Wind'!AQ369","v":19.842791274208675}]
["RC3LaClass77","RD","Conservative",30,"LandbasedWind","Class7",{"$f":"'Land-Based Wind'!L370","v":36.796689914673379},{"$f":"'Land-Based Wind'!M370","v":36.063069657133923},{"$f":"'Land-Based Wind'!N370","v":35.333597703054501},{"$f":"'Land-Based Wind'!O370","v":34.608238966355792},{"$f":"'Land-Based Wind'!P370","v":33.886958755520446},{"$f":"'Land-Based Wind'!Q370","v":33.169722768062272},{"$f":"'Land-Based Wind'!R370","v":32.45649708508828},{"$f":"'Land-Based Wind'!S370","v":31.7472481659516},{"$f":"'Land-Based Wind'!T370","v":31.041942842993624},{"$f":"'Land-Based Wind'!U370","v":30.34054831637366},{"$f":"'Land-Based Wind'!V370","v":29.643032148984251},{"$f":"'Land-Based Wind'!W370","v":28.949362261450759},{"$f":"'Land-Based Wind'!X370","v":28.812713111898745},{"$f":"'Land-Based Wind'!Y370","v":28.676336715140248},{"$f":"'Land-Based Wind'!Z370","v":28.540232255364323},{"$f":"'Land-Based Wind'!AA370","v":28.404398920010262},{"$f":"'Land-Based Wind'!AB370","v":28.26883589975143},{"$f":"'Land-Based Wind'!AC370","v":28.133542388479199},{"$f":"'Land-Based Wind'!AD370","v":27.998517583286951},{"$f":"'Land-Based Wind'!AE370","v":27.863760684454213},{"$f":"'Land-Based Wind'!AF370","v":27.729270895430851},{"$f":"'Land-Based Wind'!AG370","v":27.595047422821398},{"$f":"'Land-Based Wind'!AH370","v":27.461089476369441},{"$f":"'Land-Based Wind'!AI370","v":27.327396268942081},{"$f":"'Land-Based Wind'!AJ370","v":27.193967016514584},{"$f":"'Land-Based Wind'!AK370","v":27.060800938154991},{"$f":"'Land-Based Wind'!AL370","v":26.927897256008904},{"$f":"'Land-Based Wind'!AM370","v":26.795255195284376},{"$f":"'Land-Based Wind'!AN370","v":26.662873984236793},{"$f":"'Land-Based Wind'!AO370","v":26.530752854153938},{"$f":"'Land-Based Wind'!AP370","v":26.398891039341109},{"$f":"'Land-Based Wind'!AQ370","v":26.26728777710635}]
["RA3LaClass88","RD","Advanced",30,"LandbasedWind","Class8",{"$f":"'Land-Based Wind'!L371","v":41.678844390035529},{"$f":"'Land-Based Wind'!M371","v":39.496936139027817},{"$f":"'Land-Based Wind'!N371","v":37.388446121328563},{"$f":"'Land-Based Wind'!O371","v":35.349730015212394},{"$f":"'Land-Based Wind'!P371","v":33.377380768071831},{"$f":"'Land-Based Wind'!Q371","v":31.468209595971192},{"$f":"'Land-Based Wind'!R371","v":29.619228780279403},{"$f":"'Land-Based Wind'!S371","v":27.827636066161219},{"$f":"'Land-Based Wind'!T371","v":26.09080049157339},{"$f":"'Land-Based Wind'!U371","v":24.406249496044936},{"$f":"'Land-Based Wind'!V371","v":22.771657176401149},{"$f":"'Land-Based Wind'!W371","v":21.1848335721184},{"$f":"'Land-Based Wind'!X371","v":20.79994857435403},{"$f":"'Land-Based Wind'!Y371","v":20.41849664396317},{"$f":"'Land-Based Wind'!Z371","v":20.0404320518787},{"$f":"'Land-Based Wind'!AA371","v":19.665709877602435},{"$f":"'Land-Based Wind'!AB371","v":19.294285991412718},{"$f":"'Land-Based Wind'!AC371","v":18.926117037039653},{"$f":"'Land-Based Wind'!AD371","v":18.561160414793935},{"$f":"'Land-Based Wind'!AE371","v":18.199374265135294},{"$f":"'Land-Based Wind'!AF371","v":17.840717452667356},{"$f":"'Land-Based Wind'!AG371","v":17.48514955054603},{"$f":"'Land-Based Wind'!AH371","v":17.132630825289016},{"$f":"'Land-Based Wind'!AI371","v":16.783122221974423},{"$f":"'Land-Based Wind'!AJ371","v":16.436585349816973},{"$f":"'Land-Based Wind'!AK371","v":16.09298246811052},{"$f":"'Land-Based Wind'!AL371","v":15.752276472526187},{"$f":"'Land-Based Wind'!AM371","v":15.414430881755527},{"$f":"'Land-Based Wind'!AN371","v":15.079409824488758},{"$f":"'Land-Based Wind'!AO371","v":14.747178026718192},{"$f":"'Land-Based Wind'!AP371","v":14.417700799357515},{"$f":"'Land-Based Wind'!AQ371","v":14.090944026167712}]
["RM3LaClass88","RD","Moderate",30,"LandbasedWind","Class8",{"$f":"'Land-Based Wind'!L372","v":41.678844390035529},{"$f":"'Land-Based Wind'!M372","v":40.334857912969802},{"$f":"'Land-Based Wind'!N372","v":39.01778270076062},{"$f":"'Land-Based Wind'!O372","v":37.726818480411687},{"$f":"'Land-Based Wind'!P372","v":36.461196398277536},{"$f":"'Land-Based Wind'!Q372","v":35.220177493115123},{"$f":"'Land-Based Wind'!R372","v":34.00305125732806},{"$f":"'Land-Based Wind'!S372","v":32.80913428051705},{"$f":"'Land-Based Wind'!T372","v":31.637768969895774},{"$f":"'Land-Based Wind'!U372","v":30.488322342537675},{"$f":"'Land-Based Wind'!V372","v":29.360184884793},{"$f":"'Land-Based Wind'!W372","v":28.252769474557844},{"$f":"'Land-Based Wind'!X372","v":27.9395056056592},{"$f":"'Land-Based Wind'!Y372","v":27.627645108995537},{"$f":"'Land-Based Wind'!Z372","v":27.317178575316714},{"$f":"'Land-Based Wind'!AA372","v":27.008096679300483},{"$f":"'Land-Based Wind'!AB372","v":26.700390178618807},{"$f":"'Land-Based Wind'!AC372","v":26.394049913016627},{"$f":"'Land-Based Wind'!AD372","v":26.089066803402837},{"$f":"'Land-Based Wind'!AE372","v":25.785431850953358},{"$f":"'Land-Based Wind'!AF372","v":25.483136136226026},{"$f":"'Land-Based Wind'!AG372","v":25.182170818287226},{"$f":"'Land-Based Wind'!AH372","v":24.88252713384999},{"$f":"'Land-Based Wind'!AI372","v":24.584196396423422},{"$f":"'Land-Based Wind'!AJ372","v":24.287169995473345},{"$f":"'Land-Based Wind'!AK372","v":23.991439395593819},{"$f":"'Land-Based Wind'!AL372","v":23.696996135689584},{"$f":"'Land-Based Wind'!AM372","v":23.403831828169107},{"$f":"'Land-Based Wind'!AN372","v":23.111938158148106},{"$f":"'Land-Based Wind'!AO372","v":22.821306882663489},{"$f":"'Land-Based Wind'!AP372","v":22.531929829897337},{"$f":"'Land-Based Wind'!AQ372","v":22.24379889841104}]
["RC3LaClass88","RD","Conservative",30,"LandbasedWind","Class8",{"$f":"'Land-Based Wind'!L373","v":41.678844390035529},{"$f":"'Land-Based Wind'!M373","v":40.833110333195222},{"$f":"'Land-Based Wind'!N373","v":39.992765063626081},{"$f":"'Land-Based Wind'!O373","v":39.157757241062008},{"$f":"'Land-Based Wind'!P373","v":38.328036175347059},{"$f":"'Land-Based Wind'!Q373","v":37.503551816177541},{"$f":"'Land-Based Wind'!R373","v":36.684254743037968},{"$f":"'Land-Based Wind'!S373","v":35.870096155326181},{"$f":"'Land-Based Wind'!T373","v":35.061027862663806},{"$f":"'Land-Based Wind'!U373","v":34.257002275387819},{"$f":"'Land-Based Wind'!V373","v":33.45797239521945},{"$f":"'Land-Based Wind'!W373","v":32.663891806106321},{"$f":"'Land-Based Wind'!X373","v":32.505649883036568},{"$f":"'Land-Based Wind'!Y373","v":32.347763204992425},{"$f":"'Land-Based Wind'!Z373","v":32.190230577054756},{"$f":"'Land-Based Wind'!AA373","v":32.033050809657524},{"$f":"'Land-Based Wind'!AB373","v":31.876222718557763},{"$f":"'Land-Based Wind'!AC373","v":31.719745124805875},{"$f":"'Land-Based Wind'!AD373","v":31.563616854716088},{"$f":"'Land-Based Wind'!AE373","v":31.407836739837112},{"$f":"'Land-Based Wind'!AF373","v":31.252403616922965},{"$f":"'Land-Based Wind'!AG373","v":31.097316327904053},{"$f":"'Land-Based Wind'!AH373","v":30.942573719858395},{"$f":"'Land-Based Wind'!AI373","v":30.788174644983034},{"$f":"'Land-Based Wind'!AJ373","v":30.6341179605657},{"$f":"'Land-Based Wind'!AK373","v":30.480402528956564},{"$f":"'Land-Based Wind'!AL373","v":30.327027217540305},{"$f":"'Land-Based Wind'!AM373","v":30.173990898708212},{"$f":"'Land-Based Wind'!AN373","v":30.021292449830625},{"$f":"'Land-Based Wind'!AO373","v":29.868930753229407},{"$f":"'Land-Based Wind'!AP373","v":29.716904696150742},{"$f":"'Land-Based Wind'!AQ373","v":29.565213170738023}]
["RA3LaClass99","RD","Advanced",30,"LandbasedWind","Class9",{"$f":"'Land-Based Wind'!L374","v":48.779612519986486},{"$f":"'Land-Based Wind'!M374","v":46.165873709232606},{"$f":"'Land-Based Wind'!N374","v":43.646532969745763},{"$f":"'Land-Based Wind'!O374","v":41.216567074919389},{"$f":"'Land-Based Wind'!P374","v":38.87130298938456},{"$f":"'Land-Based Wind'!Q374","v":36.60638787504697},{"$f":"'Land-Based Wind'!R374","v":34.41776212799315},{"$f":"'Land-Based Wind'!S374","v":32.30163509487209},{"$f":"'Land-Based Wind'!T374","v":30.254463163159837},{"$f":"'Land-Based Wind'!U374","v":28.272929958907795},{"$f":"'Land-Based Wind'!V374","v":26.353928419202798},{"$f":"'Land-Based Wind'!W374","v":24.494544535492473},{"$f":"'Land-Based Wind'!X374","v":24.037563934588274},{"$f":"'Land-Based Wind'!Y374","v":23.585107894089042},{"$f":"'Land-Based Wind'!Z374","v":23.137109548570123},{"$f":"'Land-Based Wind'!AA374","v":22.693503343693532},{"$f":"'Land-Based Wind'!AB374","v":22.254225004230388},{"$f":"'Land-Based Wind'!AC374","v":21.819211503014447},{"$f":"'Land-Based Wind'!AD374","v":21.388401030795762},{"$f":"'Land-Based Wind'!AE374","v":20.961732966963794},{"$f":"'Land-Based Wind'!AF374","v":20.539147851111082},{"$f":"'Land-Based Wind'!AG374","v":20.120587355409345},{"$f":"'Land-Based Wind'!AH374","v":19.705994257771135},{"$f":"'Land-Based Wind'!AI374","v":19.295312415771022},{"$f":"'Land-Based Wind'!AJ374","v":18.888486741301428},{"$f":"'Land-Based Wind'!AK374","v":18.485463175939017},{"$f":"'Land-Based Wind'!AL374","v":18.086188666998591},{"$f":"'Land-Based Wind'!AM374","v":17.690611144252056},{"$f":"'Land-Based Wind'!AN374","v":17.298679497291204},{"$f":"'Land-Based Wind'!AO374","v":16.910343553513478},{"$f":"'Land-Based Wind'!AP374","v":16.525554056710888},{"$f":"'Land-Based Wind'!AQ374","v":16.144262646242868}]
["RM3LaClass99","RD","Moderate",30,"LandbasedWind","Class9",{"$f":"'Land-Based Wind'!L375","v":48.779612519986486},{"$f":"'Land-Based Wind'!M375","v":47.175675496943022},{"$f":"'Land-Based Wind'!N375","v":45.605895766997925},{"$f":"'Land-Based Wind'!O375","v":44.069193710107697},{"$f":"'Land-Based Wind'!P375","v":42.564534730374142},{"$f":"'Land-Based Wind'!Q375","v":41.090926933170948},{"$f":"'Land-Based Wind'!R375","v":39.647418944610784},{"$f":"'Land-Based Wind'!S375","v":38.233097863279738},{"$f":"'Land-Based Wind'!T375","v":36.847087334972656},{"$f":"'Land-Based Wind'!U375","v":35.488545741897134},{"$f":"'Land-Based Wind'!V375","v":34.156664498484076},{"$f":"'Land-Based Wind'!W375","v":32.850666446553575},{"$f":"'Land-Based Wind'!X375","v":32.4783202060487},{"$f":"'Land-Based Wind'!Y375","v":32.10782643440205},{"$f":"'Land-Based Wind'!Z375","v":31.739171341522866},{"$f":"'Land-Based Wind'!AA375","v":31.372341273855973},{"$f":"'Land-Based Wind'!AB375","v":31.007322712696066},{"$f":"'Land-Based Wind'!AC375","v":30.644102272527093},{"$f":"'Land-Based Wind'!AD375","v":30.282666699385981},{"$f":"'Land-Based Wind'!AE375","v":29.923002869250464},{"$f":"'Land-Based Wind'!AF375","v":29.565097786450572},{"$f":"'Land-Based Wind'!AG375","v":29.208938582103364},{"$f":"'Land-Based Wind'!AH375","v":28.854512512570501},{"$f":"'Land-Based Wind'!AI375","v":28.501806957938268},{"$f":"'Land-Based Wind'!AJ375","v":28.150809420519764},{"$f":"'Land-Based Wind'!AK375","v":27.801507523378643},{"$f":"'Land-Based Wind'!AL375","v":27.453889008874334},{"$f":"'Land-Based Wind'!AM375","v":27.107941737228234},{"$f":"'Land-Based Wind'!AN375","v":26.763653685110398},{"$f":"'Land-Based Wind'!AO375","v":26.421012944246733},{"$f":"'Land-Based Wind'!AP375","v":26.080007720045892},{"$f":"'Land-Based Wind'!AQ375","v":25.740626330246013}]
["RC3LaClass99","RD","Conservative",30,"LandbasedWind","Class9",{"$f":"'Land-Based Wind'!L376","v":48.779612519986486},{"$f":"'Land-Based Wind'!M376","v":47.769563492226879},{"$f":"'Land-Based Wind'!N376","v":46.766796775744837},{"$f":"'Land-Based Wind'!O376","v":45.771233896774277},{"$f":"'Land-Based Wind'!P376","v":44.782797505018678},{"$f":"'Land-Based Wind'!Q376","v":43.801411353617603},{"$f":"'Land-Based Wind'!R376","v":42.827000279540329},{"$f":"'Land-Based Wind'!S376","v":41.859490184396158},{"$f":"'Land-Based Wind'!T376","v":40.898808015650808},{"$f":"'Land-Based Wind'!U376","v":39.944881748239361},{"$f":"'Land-Based Wind'!V376","v":38.997640366565498},{"$f":"'Land-Based Wind'!W376","v":38.05701384687805},{"$f":"'Land-Based Wind'!X376","v":37.867916493155079},{"$f":"'Land-Based Wind'!Y376","v":37.679290703905245},{"$f":"'Land-Based Wind'!Z376","v":37.491134717368361},{"$f":"'Land-Based Wind'!AA376","v":37.303446780549223},{"$f":"'Land-Based Wind'!AB376","v":37.116225149163178},{"$f":"'Land-Based Wind'!AC376","v":36.929468087582059},{"$f":"'Land-Based Wind'!AD376","v":36.743173868780573},{"$f":"'Land-Based Wind'!AE376","v":36.557340774283055},{"$f":"'Land-Based Wind'!AF376","v":36.371967094110616},{"$f":"'Land-Based Wind'!AG376","v":36.187051126728733},{"$f":"'Land-Based Wind'!AH376","v":36.002591178995132},{"$f":"'Land-Based Wind'!AI376","v":35.818585566108183},{"$f":"'Land-Based Wind'!AJ376","v":35.635032611555502},{"$f":"'Land-Based Wind'!AK376","v":35.451930647063151},{"$f":"'Land-Based Wind'!AL376","v":35.269278012545016},{"$f":"'Land-Based Wind'!AM376","v":35.087073056052667},{"$f":"'Land-Based Wind'!AN376","v":34.905314133725533},{"$f":"'Land-Based Wind'!AO376","v":34.723999609741497},{"$f":"'Land-Based Wind'!AP376","v":34.543127856267802},{"$f":"'Land-Based Wind'!AQ376","v":34.362697253412335}]
["RA3LaClass10","RD","Advanced",30,"LandbasedWind","Class10",{"$f":"'Land-Based Wind'!L377","v":78.643183696404961},{"$f":"'Land-Based Wind'!M377","v":74.170001015989669},{"$f":"'Land-Based Wind'!N377","v":69.887770408930109},{"$f":"'Land-Based Wind'!O377","v":65.784520300008055},{"$f":"'Land-Based Wind'!P377","v":61.849259358886648},{"$f":"'Land-Based Wind'!Q377","v":58.071878183356731},{"$f":"'Land-Based Wind'!R377","v":54.443062583068951},{"$f":"'Land-Based Wind'!S377","v":50.95421689767042},{"$f":"'Land-Based Wind'!T377","v":47.597396020321135},{"$f":"'Land-Based Wind'!U377","v":44.365244994999472},{"$f":"'Land-Based Wind'!V377","v":41.250945221048568},{"$f":"'Land-Based Wind'!W377","v":38.248166436859904},{"$f":"'Land-Based Wind'!X377","v":37.515927797820723},{"$f":"'Land-Based Wind'!Y377","v":36.791656146941207},{"$f":"'Land-Based Wind'!Z377","v":36.075222162721495},{"$f":"'Land-Based Wind'!AA377","v":35.366499307490443},{"$f":"'Land-Based Wind'!AB377","v":34.665363752899339},{"$f":"'Land-Based Wind'!AC377","v":33.971694307795644},{"$f":"'Land-Based Wind'!AD377","v":33.285372348388776},{"$f":"'Land-Based Wind'!AE377","v":32.606281750623154},{"$f":"'Land-Based Wind'!AF377","v":31.934308824677849},{"$f":"'Land-Based Wind'!AG377","v":31.269342251514917},{"$f":"'Land-Based Wind'!AH377","v":30.61127302140223},{"$f":"'Land-Based Wind'!AI377","v":29.959994374339491},{"$f":"'Land-Based Wind'!AJ377","v":29.315401742318937},{"$f":"'Land-Based Wind'!AK377","v":28.677392693355213},{"$f":"'Land-Based Wind'!AL377","v":28.045866877221616},{"$f":"'Land-Based Wind'!AM377","v":27.420725972832017},{"$f":"'Land-Based Wind'!AN377","v":26.801873637210853},{"$f":"'Land-Based Wind'!AO377","v":26.18921545599536},{"$f":"'Land-Based Wind'!AP377","v":25.582658895416682},{"$f":"'Land-Based Wind'!AQ377","v":24.982113255708615}]
["RM3LaClass10","RD","Moderate",30,"LandbasedWind","Class10",{"$f":"'Land-Based Wind'!L378","v":78.643183696404961},{"$f":"'Land-Based Wind'!M378","v":75.921293446955389},{"$f":"'Land-Based Wind'!N378","v":73.266777291068266},{"$f":"'Land-Based Wind'!O378","v":70.677164275475732},{"$f":"'Land-Based Wind'!P378","v":68.150102817622866},{"$f":"'Land-Based Wind'!Q378","v":65.683353583251773},{"$f":"'Land-Based Wind'!R378","v":63.274782867934363},{"$f":"'Land-Based Wind'!S378","v":60.922356441438438},{"$f":"'Land-Based Wind'!T378","v":58.624133817602036},{"$f":"'Land-Based Wind'!U378","v":56.378262915791133},{"$f":"'Land-Based Wind'!V378","v":54.182975083072336},{"$f":"'Land-Based Wind'!W378","v":52.036580448982548},{"$f":"'Land-Based Wind'!X378","v":51.433944834833248},{"$f":"'Land-Based Wind'!Y378","v":50.834605586549507},{"$f":"'Land-Based Wind'!Z378","v":50.23853573163602},{"$f":"'Land-Based Wind'!AA378","v":49.645708591066771},{"$f":"'Land-Based Wind'!AB378","v":49.056097775304551},{"$f":"'Land-Based Wind'!AC378","v":48.469677180385126},{"$f":"'Land-Based Wind'!AD378","v":47.886420984064721},{"$f":"'Land-Based Wind'!AE378","v":47.306303642029796},{"$f":"'Land-Based Wind'!AF378","v":46.729299884167773},{"$f":"'Land-Based Wind'!AG378","v":46.155384710897742},{"$f":"'Land-Based Wind'!AH378","v":45.584533389559738},{"$f":"'Land-Based Wind'!AI378","v":45.016721450861965},{"$f":"'Land-Based Wind'!AJ378","v":44.451924685384398},{"$f":"'Land-Based Wind'!AK378","v":43.890119140138061},{"$f":"'Land-Based Wind'!AL378","v":43.33128111517874},{"$f":"'Land-Based Wind'!AM378","v":42.775387160274278},{"$f":"'Land-Based Wind'!AN378","v":42.222414071624392},{"$f":"'Land-Based Wind'!AO378","v":41.672338888632041},{"$f":"'Land-Based Wind'!AP378","v":41.125138890725417},{"$f":"'Land-Based Wind'!AQ378","v":40.580791594229673}]
["RC3LaClass10","RD","Conservative",30,"LandbasedWind","Class10",{"$f":"'Land-Based Wind'!L379","v":78.643183696404961},{"$f":"'Land-Based Wind'!M379","v":76.926046487912274},{"$f":"'Land-Based Wind'!N379","v":75.225198762562542},{"$f":"'Land-Based Wind'!O379","v":73.540409821314611},{"$f":"'Land-Based Wind'!P379","v":71.87145330101086},{"$f":"'Land-Based Wind'!Q379","v":70.218107072989923},{"$f":"'Land-Based Wind'!R379","v":68.580153144531081},{"$f":"'Land-Based Wind'!S379","v":66.957377563038335},{"$f":"'Land-Based Wind'!T379","v":65.34957032287619},{"$f":"'Land-Based Wind'!U379","v":63.756525274771271},{"$f":"'Land-Based Wind'!V379","v":62.178040037698295},{"$f":"'Land-Based Wind'!W379","v":60.613915913170935},{"$f":"'Land-Based Wind'!X379","v":60.305209283780179},{"$f":"'Land-Based Wind'!Y379","v":59.997349269428902},{"$f":"'Land-Based Wind'!Z379","v":59.690332392176565},{"$f":"'Land-Based Wind'!AA379","v":59.384155193106658},{"$f":"'Land-Based Wind'!AB379","v":59.078814232196848},{"$f":"'Land-Based Wind'!AC379","v":58.774306088190073},{"$f":"'Land-Based Wind'!AD379","v":58.470627358466849},{"$f":"'Land-Based Wind'!AE379","v":58.167774658918447},{"$f":"'Land-Based Wind'!AF379","v":57.865744623821207},{"$f":"'Land-Based Wind'!AG379","v":57.564533905711919},{"$f":"'Land-Based Wind'!AH379","v":57.264139175264042},{"$f":"'Land-Based Wind'!AI379","v":56.964557121165129},{"$f":"'Land-Based Wind'!AJ379","v":56.665784449995137},{"$f":"'Land-Based Wind'!AK379","v":56.367817886105726},{"$f":"'Land-Based Wind'!AL379","v":56.070654171500507},{"$f":"'Land-Based Wind'!AM379","v":55.7742900657164},{"$f":"'Land-Based Wind'!AN379","v":55.478722345705748},{"$f":"'Land-Based Wind'!AO379","v":55.183947805719512},{"$f":"'Land-Based Wind'!AP379","v":54.889963257191404},{"$f":"'Land-Based Wind'!AQ379","v":54.596765528622846}]
["RA3CoClass10","RD","Advanced",30,"CommPV","Class10",{"$f":"'Solar - PV Dist. Comm'!L357","v":96.476799214682444},{"$f":"'Solar - PV Dist. Comm'!M357","v":92.213063183470723},{"$f":"'Solar - PV Dist. Comm'!N357","v":85.366563619662301},{"$f":"'Solar - PV Dist. Comm'!O357","v":78.755898100610111},{"$f":"'Solar - PV Dist. Comm'!P357","v":72.369087655216347},{"$f":"'Solar - PV Dist. Comm'!Q357","v":66.194951085931351},{"$f":"'Solar - PV Dist. Comm'!R357","v":60.22303964388766},{"$f":"'Solar - PV Dist. Comm'!S357","v":54.443578019478899},{"$f":"'Solar - PV Dist. Comm'!T357","v":48.847410947356749},{"$f":"'Solar - PV Dist. Comm'!U357","v":43.42595481236431},{"$f":"'Solar - PV Dist. Comm'!V357","v":38.171153718355924},{"$f":"'Solar - PV Dist. Comm'!W357","v":33.075439547012046},{"$f":"'Solar - PV Dist. Comm'!X357","v":32.620572097667583},{"$f":"'Solar - PV Dist. Comm'!Y357","v":32.167673771480459},{"$f":"'Solar - PV Dist. Comm'!Z357","v":31.71673180955332},{"$f":"'Solar - PV Dist. Comm'!AA357","v":31.26773356297932},{"$f":"'Solar - PV Dist. Comm'!AB357","v":30.820666491659392},{"$f":"'Solar - PV Dist. Comm'!AC357","v":30.375518163134824},{"$f":"'Solar - PV Dist. Comm'!AD357","v":29.932276251434786},{"$f":"'Solar - PV Dist. Comm'!AE357","v":29.4909285359386},{"$f":"'Solar - PV Dist. Comm'!AF357","v":29.051462900252613},{"$f":"'Solar - PV Dist. Comm'!AG357","v":28.613867331101471},{"$f":"'Solar - PV Dist. Comm'!AH357","v":28.178129917233356},{"$f":"'Solar - PV Dist. Comm'!AI357","v":27.74423884833924},{"$f":"'Solar - PV Dist. Comm'!AJ357","v":27.312182413985916},{"$f":"'Solar - PV Dist. Comm'!AK357","v":26.881949002562347},{"$f":"'Solar - PV Dist. Comm'!AL357","v":26.453527100239508},{"$f":"'Solar - PV Dist. Comm'!AM357","v":26.02690528994324},{"$f":"'Solar - PV Dist. Comm'!AN357","v":25.602072250340036},{"$f":"'Solar - PV Dist. Comm'!AO357","v":25.179016754835587},{"$f":"'Solar - PV Dist. Comm'!AP357","v":24.757727670585862},{"$f":"'Solar - PV Dist. Comm'!AQ357","v":24.338193957520502}]
["RM3CoClass10","RD","Moderate",30,"CommPV","Class10",{"$f":"'Solar - PV Dist. Comm'!L358","v":96.476799214682444},{"$f":"'Solar - PV Dist. Comm'!M358","v":92.885284062638675},{"$f":"'Solar - PV Dist. Comm'!N358","v":87.656716287273142},{"$f":"'Solar - PV Dist. Comm'!O358","v":82.537470583810119},{"$f":"'Solar - PV Dist. Comm'!P358","v":77.524153767182796},{"$f":"'Solar - PV Dist. Comm'!Q358","v":72.613511639838919},{"$f":"'Solar - PV Dist. Comm'!R358","v":67.802421947578011},{"$f":"'Solar - PV Dist. Comm'!S358","v":63.087887759503744},{"$f":"'Solar - PV Dist. Comm'!T358","v":58.467031242597066},{"$f":"'Solar - PV Dist. Comm'!U358","v":53.937087803735842},{"$f":"'Solar - PV Dist. Comm'!V358","v":49.495400574105034},{"$f":"'Solar - PV Dist. Comm'!W358","v":45.139415212874866},{"$f":"'Solar - PV Dist. Comm'!X358","v":44.494848261212859},{"$f":"'Solar - PV Dist. Comm'!Y358","v":43.854917758502452},{"$f":"'Solar - PV Dist. Comm'!Z358","v":43.219573858202871},{"$f":"'Solar - PV Dist. Comm'!AA358","v":42.588767425756473},{"$f":"'Solar - PV Dist. Comm'!AB358","v":41.962450025921974},{"$f":"'Solar - PV Dist. Comm'!AC358","v":41.340573910377152},{"$f":"'Solar - PV Dist. Comm'!AD358","v":40.723092005584313},{"$f":"'Solar - PV Dist. Comm'!AE358","v":40.1099579009121},{"$f":"'Solar - PV Dist. Comm'!AF358","v":39.501125837007315},{"$f":"'Solar - PV Dist. Comm'!AG358","v":38.896550694410664},{"$f":"'Solar - PV Dist. Comm'!AH358","v":38.296187982410494},{"$f":"'Solar - PV Dist. Comm'!AI358","v":37.699993828128655},{"$f":"'Solar - PV Dist. Comm'!AJ358","v":37.107924965832929},{"$f":"'Solar - PV Dist. Comm'!AK358","v":36.519938726470585},{"$f":"'Solar - PV Dist. Comm'!AL358","v":35.935993027417688},{"$f":"'Solar - PV Dist. Comm'!AM358","v":35.356046362438981},{"$f":"'Solar - PV Dist. Comm'!AN358","v":34.780057791853338},{"$f":"'Solar - PV Dist. Comm'!AO358","v":34.207986932899985},{"$f":"'Solar - PV Dist. Comm'!AP358","v":33.639793950300486},{"$f":"'Solar - PV Dist. Comm'!AQ358","v":33.075439547012046}]
["RC3CoClass10","RD","Conservative",30,"CommPV","Class10",{"$f":"'Solar - PV Dist. Comm'!L359","v":96.476799214682444},{"$f":"'Solar - PV Dist. Comm'!M359","v":93.887776109827072},{"$f":"'Solar - PV Dist. Comm'!N359","v":92.396748136425273},{"$f":"'Solar - PV Dist. Comm'!O359","v":90.905720163023489},{"$f":"'Solar - PV Dist. Comm'!P359","v":89.414692189621704},{"$f":"'Solar - PV Dist. Comm'!Q359","v":87.923664216219905},{"$f":"'Solar - PV Dist. Comm'!R359","v":86.43263624281812},{"$f":"'Solar - PV Dist. Comm'!S359","v":84.941608269416335},{"$f":"'Solar - PV Dist. Comm'!T359","v":83.450580296014536},{"$f":"'Solar - PV Dist. Comm'!U359","v":81.959552322612751},{"$f":"'Solar - PV Dist. Comm'!V359","v":80.468524349210981},{"$f":"'Solar - PV Dist. Comm'!W359","v":78.977496375809181},{"$f":"'Solar - PV Dist. Comm'!X359","v":77.095897407764909},{"$f":"'Solar - PV Dist. Comm'!Y359","v":75.236374835034454},{"$f":"'Solar - PV Dist. Comm'!Z359","v":73.398542397187981},{"$f":"'Solar - PV Dist. Comm'!AA359","v":71.582022792505953},{"$f":"'Solar - PV Dist. Comm'!AB359","v":69.78644741974702},{"$f":"'Solar - PV Dist. Comm'!AC359","v":68.011456128797334},{"$f":"'Solar - PV Dist. Comm'!AD359","v":66.256696979846069},{"$f":"'Solar - PV Dist. Comm'!AE359","v":64.521826010749649},{"$f":"'Solar - PV Dist. Comm'!AF359","v":62.806507012261179},{"$f":"'Solar - PV Dist. Comm'!AG359","v":61.110411310816907},{"$f":"'Solar - PV Dist. Comm'!AH359","v":59.433217558584801},{"$f":"'Solar - PV Dist. Comm'!AI359","v":57.774611530493445},{"$f":"'Solar - PV Dist. Comm'!AJ359","v":56.134285927972321},{"$f":"'Solar - PV Dist. Comm'!AK359","v":54.511940189145626},{"$f":"'Solar - PV Dist. Comm'!AL359","v":52.907280305233563},{"$f":"'Solar - PV Dist. Comm'!AM359","v":51.320018642925682},{"$f":"'Solar - PV Dist. Comm'!AN359","v":49.749873772500521},{"$f":"'Solar - PV Dist. Comm'!AO359","v":48.196570301476164},{"$f":"'Solar - PV Dist. Comm'!AP359","v":46.659838713584989},{"$f":"'Solar - PV Dist. Comm'!AQ359","v":45.139415212874866}]
["RA3CoClass99","RD","Advanced",30,"CommPV","Class9",{"$f":"'Solar - PV Dist. Comm'!L360","v":87.760104227933553},{"$f":"'Solar - PV Dist. Comm'!M360","v":83.881597462105958},{"$f":"'Solar - PV Dist. Comm'!N360","v":77.653680281942201},{"$f":"'Solar - PV Dist. Comm'!O360","v":71.64028950104516},{"$f":"'Solar - PV Dist. Comm'!P360","v":65.830528450364397},{"$f":"'Solar - PV Dist. Comm'!Q360","v":60.214226155423745},{"$f":"'Solar - PV Dist. Comm'!R360","v":54.781877913568081},{"$f":"'Solar - PV Dist. Comm'!S360","v":49.524591616053094},{"$f":"'Solar - PV Dist. Comm'!T360","v":44.434039177289883},{"$f":"'Solar - PV Dist. Comm'!U360","v":39.502412513190336},{"$f":"'Solar - PV Dist. Comm'!V360","v":34.722383579176402},{"$f":"'Solar - PV Dist. Comm'!W360","v":30.087068037687771},{"$f":"'Solar - PV Dist. Comm'!X360","v":29.673297938665982},{"$f":"'Solar - PV Dist. Comm'!Y360","v":29.261319052194068},{"$f":"'Solar - PV Dist. Comm'!Z360","v":28.851119772143207},{"$f":"'Solar - PV Dist. Comm'!AA360","v":28.442688592437392},{"$f":"'Solar - PV Dist. Comm'!AB360","v":28.036014105977614},{"$f":"'Solar - PV Dist. Comm'!AC360","v":27.631085003579898},{"$f":"'Solar - PV Dist. Comm'!AD360","v":27.227890072926929},{"$f":"'Solar - PV Dist. Comm'!AE360","v":26.826418197533165},{"$f":"'Solar - PV Dist. Comm'!AF360","v":26.426658355723163},{"$f":"'Solar - PV Dist. Comm'!AG360","v":26.028599619622995},{"$f":"'Solar - PV Dist. Comm'!AH360","v":25.632231154164444},{"$f":"'Solar - PV Dist. Comm'!AI360","v":25.237542216101893},{"$f":"'Solar - PV Dist. Comm'!AJ360","v":24.84452215304173},{"$f":"'Solar - PV Dist. Comm'!AK360","v":24.453160402483928},{"$f":"'Solar - PV Dist. Comm'!AL360","v":24.06344649087584},{"$f":"'Solar - PV Dist. Comm'!AM360","v":23.675370032677872},{"$f":"'Solar - PV Dist. Comm'!AN360","v":23.28892072944091},{"$f":"'Solar - PV Dist. Comm'!AO360","v":22.904088368895305},{"$f":"'Solar - PV Dist. Comm'!AP360","v":22.520862824051356},{"$f":"'Solar - PV Dist. Comm'!AQ360","v":22.139234052310925}]
["RM3CoClass99","RD","Moderate",30,"CommPV","Class9",{"$f":"'Solar - PV Dist. Comm'!L361","v":87.760104227933553},{"$f":"'Solar - PV Dist. Comm'!M361","v":84.493083072119788},{"$f":"'Solar - PV Dist. Comm'!N361","v":79.736917272010388},{"$f":"'Solar - PV Dist. Comm'!O361","v":75.080196276275444},{"$f":"'Solar - PV Dist. Comm'!P361","v":70.519833474687914},{"$f":"'Solar - PV Dist. Comm'!Q361","v":66.052868686990081},{"$f":"'Solar - PV Dist. Comm'!R361","v":61.676461755172028},{"$f":"'Solar - PV Dist. Comm'!S361","v":57.387886521546456},{"$f":"'Solar - PV Dist. Comm'!T361","v":53.184525165790149},{"$f":"'Solar - PV Dist. Comm'!U361","v":49.063862876233138},{"$f":"'Solar - PV Dist. Comm'!V361","v":45.023482832603335},{"$f":"'Solar - PV Dist. Comm'!W361","v":41.061061479193341},{"$f":"'Solar - PV Dist. Comm'!X361","v":40.474731259698139},{"$f":"'Solar - PV Dist. Comm'!Y361","v":39.892618585214301},{"$f":"'Solar - PV Dist. Comm'!Z361","v":39.314678112844362},{"$f":"'Solar - PV Dist. Comm'!AA361","v":38.740865147346213},{"$f":"'Solar - PV Dist. Comm'!AB361","v":38.171135629610731},{"$f":"'Solar - PV Dist. Comm'!AC361","v":37.605446125384617},{"$f":"'Solar - PV Dist. Comm'!AD361","v":37.043753814232204},{"$f":"'Solar - PV Dist. Comm'!AE361","v":36.486016478730463},{"$f":"'Solar - PV Dist. Comm'!AF361","v":35.932192493891407},{"$f":"'Solar - PV Dist. Comm'!AG361","v":35.382240816806487},{"$f":"'Solar - PV Dist. Comm'!AH361","v":34.836120976507296},{"$f":"'Solar - PV Dist. Comm'!AI361","v":34.29379306403758},{"$f":"'Solar - PV Dist. Comm'!AJ361","v":33.755217722731281},{"$f":"'Solar - PV Dist. Comm'!AK361","v":33.220356138691734},{"$f":"'Solar - PV Dist. Comm'!AL361","v":32.68917003146715},{"$f":"'Solar - PV Dist. Comm'!AM361","v":32.16162164491756},{"$f":"'Solar - PV Dist. Comm'!AN361","v":31.637673738268912},{"$f":"'Solar - PV Dist. Comm'!AO361","v":31.117289577349645},{"$f":"'Solar - PV Dist. Comm'!AP361","v":30.600432926005389},{"$f":"'Solar - PV Dist. Comm'!AQ361","v":30.087068037687771}]
["RC3CoClass99","RD","Conservative",30,"CommPV","Class9",{"$f":"'Solar - PV Dist. Comm'!L362","v":87.760104227933553},{"$f":"'Solar - PV Dist. Comm'!M362","v":85.40499979474194},{"$f":"'Solar - PV Dist. Comm'!N362","v":84.048686448759881},{"$f":"'Solar - PV Dist. Comm'!O362","v":82.692373102777822},{"$f":"'Solar - PV Dist. Comm'!P362","v":81.336059756795748},{"$f":"'Solar - PV Dist. Comm'!Q362","v":79.979746410813689},{"$f":"'Solar - PV Dist. Comm'!R362","v":78.62343306483163},{"$f":"'Solar - PV Dist. Comm'!S362","v":77.267119718849571},{"$f":"'Solar - PV Dist. Comm'!T362","v":75.910806372867498},{"$f":"'Solar - PV Dist. Comm'!U362","v":74.554493026885439},{"$f":"'Solar - PV Dist. Comm'!V362","v":73.198179680903394},{"$f":"'Solar - PV Dist. Comm'!W362","v":71.84186633492132},{"$f":"'Solar - PV Dist. Comm'!X362","v":70.130270149155578},{"$f":"'Solar - PV Dist. Comm'!Y362","v":68.438755752685182},{"$f":"'Solar - PV Dist. Comm'!Z362","v":66.766971783774878},{"$f":"'Solar - PV Dist. Comm'!AA362","v":65.114575029978766},{"$f":"'Solar - PV Dist. Comm'!AB362","v":63.481230193239476},{"$f":"'Solar - PV Dist. Comm'!AC362","v":61.86660966306632},{"$f":"'Solar - PV Dist. Comm'!AD362","v":60.270393297469418},{"$f":"'Solar - PV Dist. Comm'!AE362","v":58.692268211342522},{"$f":"'Solar - PV Dist. Comm'!AF362","v":57.131928572000589},{"$f":"'Solar - PV Dist. Comm'!AG362","v":55.589075401591444},{"$f":"'Solar - PV Dist. Comm'!AH362","v":54.063416386113566},{"$f":"'Solar - PV Dist. Comm'!AI362","v":52.554665690783445},{"$f":"'Solar - PV Dist. Comm'!AJ362","v":51.062543781507934},{"$f":"'Solar - PV Dist. Comm'!AK362","v":49.586777252227108},{"$f":"'Solar - PV Dist. Comm'!AL362","v":48.127098657903737},{"$f":"'Solar - PV Dist. Comm'!AM362","v":46.683246352945176},{"$f":"'Solar - PV Dist. Comm'!AN362","v":45.254964334852509},{"$f":"'Solar - PV Dist. Comm'!AO362","v":43.842002092900742},{"$f":"'Solar - PV Dist. Comm'!AP362","v":42.444114461662217},{"$f":"'Solar - PV Dist. Comm'!AQ362","v":41.061061479193341}]
["RA3CoClass88","RD","Advanced",30,"CommPV","Class8",{"$f":"'Solar - PV Dist. Comm'!L363","v":84.240080095363723},{"$f":"'Solar - PV Dist. Comm'!M363","v":80.517138748859125},{"$f":"'Solar - PV Dist. Comm'!N363","v":74.539020938952333},{"$f":"'Solar - PV Dist. Comm'!O363","v":68.766824956689007},{"$f":"'Solar - PV Dist. Comm'!P363","v":63.190091194236444},{"$f":"'Solar - PV Dist. Comm'!Q363","v":57.799056631005101},{"$f":"'Solar - PV Dist. Comm'!R363","v":52.58459779431913},{"$f":"'Solar - PV Dist. Comm'!S363","v":47.538179234506657},{"$f":"'Solar - PV Dist. Comm'!T363","v":42.651806902298695},{"$f":"'Solar - PV Dist. Comm'!U363","v":37.917985892866199},{"$f":"'Solar - PV Dist. Comm'!V363","v":33.329682086689516},{"$f":"'Solar - PV Dist. Comm'!W363","v":28.880287274348373},{"$f":"'Solar - PV Dist. Comm'!X363","v":28.483113335355174},{"$f":"'Solar - PV Dist. Comm'!Y363","v":28.087658764063242},{"$f":"'Solar - PV Dist. Comm'!Z363","v":27.693912419861132},{"$f":"'Solar - PV Dist. Comm'!AA363","v":27.301863258177132},{"$f":"'Solar - PV Dist. Comm'!AB363","v":26.911500329446611},{"$f":"'Solar - PV Dist. Comm'!AC363","v":26.522812778092607},{"$f":"'Solar - PV Dist. Comm'!AD363","v":26.135789841519571},{"$f":"'Solar - PV Dist. Comm'!AE363","v":25.750420849119926},{"$f":"'Solar - PV Dist. Comm'!AF363","v":25.366695221293405},{"$f":"'Solar - PV Dist. Comm'!AG363","v":24.984602468478922},{"$f":"'Solar - PV Dist. Comm'!AH363","v":24.604132190198687},{"$f":"'Solar - PV Dist. Comm'!AI363","v":24.225274074114537},{"$f":"'Solar - PV Dist. Comm'!AJ363","v":23.848017895096294},{"$f":"'Solar - PV Dist. Comm'!AK363","v":23.472353514301755},{"$f":"'Solar - PV Dist. Comm'!AL363","v":23.098270878268448},{"$f":"'Solar - PV Dist. Comm'!AM363","v":22.725760018016803},{"$f":"'Solar - PV Dist. Comm'!AN363","v":22.354811048164539},{"$f":"'Solar - PV Dist. Comm'!AO363","v":21.985414166052234},{"$f":"'Solar - PV Dist. Comm'!AP363","v":21.617559650879862},{"$f":"'Solar - PV Dist. Comm'!AQ363","v":21.251237862854019}]
["RM3CoClass88","RD","Moderate",30,"CommPV","Class8",{"$f":"'Solar - PV Dist. Comm'!L364","v":84.240080095363723},{"$f":"'Solar - PV Dist. Comm'!M364","v":81.104097905504403},{"$f":"'Solar - PV Dist. Comm'!N364","v":76.538700092080674},{"$f":"'Solar - PV Dist. Comm'!O364","v":72.06875839005599},{"$f":"'Solar - PV Dist. Comm'!P364","v":67.691309991956061},{"$f":"'Solar - PV Dist. Comm'!Q364","v":63.403513449218359},{"$f":"'Solar - PV Dist. Comm'!R364","v":59.202642521481792},{"$f":"'Solar - PV Dist. Comm'!S364","v":55.086080396198668},{"$f":"'Solar - PV Dist. Comm'!T364","v":51.051314252815231},{"$f":"'Solar - PV Dist. Comm'!U364","v":47.095930147793389},{"$f":"'Solar - PV Dist. Comm'!V364","v":43.21760819859557},{"$f":"'Solar - PV Dist. Comm'!W364","v":39.414118046442859},{"$f":"'Solar - PV Dist. Comm'!X364","v":38.85130530724733},{"$f":"'Solar - PV Dist. Comm'!Y364","v":38.292540948949814},{"$f":"'Solar - PV Dist. Comm'!Z364","v":37.737781447339067},{"$f":"'Solar - PV Dist. Comm'!AA364","v":37.186983899881994},{"$f":"'Solar - PV Dist. Comm'!AB364","v":36.640106014663466},{"$f":"'Solar - PV Dist. Comm'!AC364","v":36.097106099561429},{"$f":"'Solar - PV Dist. Comm'!AD364","v":35.557943051651456},{"$f":"'Solar - PV Dist. Comm'!AE364","v":35.022576346835187},{"$f":"'Solar - PV Dist. Comm'!AF364","v":34.490966029686938},{"$f":"'Solar - PV Dist. Comm'!AG364","v":33.963072703513483},{"$f":"'Solar - PV Dist. Comm'!AH364","v":33.438857520621433},{"$f":"'Solar - PV Dist. Comm'!AI364","v":32.918282172787478},{"$f":"'Solar - PV Dist. Comm'!AJ364","v":32.401308881926347},{"$f":"'Solar - PV Dist. Comm'!AK364","v":31.887900390951899},{"$f":"'Solar - PV Dist. Comm'!AL364","v":31.378019954826559},{"$f":"'Solar - PV Dist. Comm'!AM364","v":30.871631331794685},{"$f":"'Solar - PV Dist. Comm'!AN364","v":30.36869877479538},{"$f":"'Solar - PV Dist. Comm'!AO364","v":29.869187023050621},{"$f":"'Solar - PV Dist. Comm'!AP364","v":29.373061293824303},{"$f":"'Solar - PV Dist. Comm'!AQ364","v":28.880287274348373}]
["RC3CoClass88","RD","Conservative",30,"CommPV","Class8",{"$f":"'Solar - PV Dist. Comm'!L365","v":84.240080095363723},{"$f":"'Solar - PV Dist. Comm'!M365","v":81.979437998019222},{"$f":"'Solar - PV Dist. Comm'!N365","v":80.677525860321765},{"$f":"'Solar - PV Dist. Comm'!O365","v":79.375613722624337},{"$f":"'Solar - PV Dist. Comm'!P365","v":78.07370158492688},{"$f":"'Solar - PV Dist. Comm'!Q365","v":76.771789447229423},{"$f":"'Solar - PV Dist. Comm'!R365","v":75.469877309531995},{"$f":"'Solar - PV Dist. Comm'!S365","v":74.167965171834538},{"$f":"'Solar - PV Dist. Comm'!T365","v":72.866053034137082},{"$f":"'Solar - PV Dist. Comm'!U365","v":71.564140896439653},{"$f":"'Solar - PV Dist. Comm'!V365","v":70.262228758742211},{"$f":"'Solar - PV Dist. Comm'!W365","v":68.960316621044754},{"$f":"'Solar - PV Dist. Comm'!X365","v":67.317371902048734},{"$f":"'Solar - PV Dist. Comm'!Y365","v":65.693703499478929},{"$f":"'Solar - PV Dist. Comm'!Z365","v":64.08897414458464},{"$f":"'Solar - PV Dist. Comm'!AA365","v":62.50285439103952},{"$f":"'Solar - PV Dist. Comm'!AB365","v":60.935022389462766},{"$f":"'Solar - PV Dist. Comm'!AC365","v":59.385163669694847},{"$f":"'Solar - PV Dist. Comm'!AD365","v":57.852970930518339},{"$f":"'Solar - PV Dist. Comm'!AE365","v":56.338143836528651},{"$f":"'Solar - PV Dist. Comm'!AF365","v":54.84038882187248},{"$f":"'Solar - PV Dist. Comm'!AG365","v":53.359418900584686},{"$f":"'Solar - PV Dist. Comm'!AH365","v":51.894953483266242},{"$f":"'Solar - PV Dist. Comm'!AI365","v":50.446718199857251},{"$f":"'Solar - PV Dist. Comm'!AJ365","v":49.014444728269837},{"$f":"'Solar - PV Dist. Comm'!AK365","v":47.597870628656317},{"$f":"'Solar - PV Dist. Comm'!AL365","v":46.196739183097364},{"$f":"'Solar - PV Dist. Comm'!AM365","v":44.81079924050475},{"$f":"'Solar - PV Dist. Comm'!AN365","v":43.439805066541616},{"$f":"'Solar - PV Dist. Comm'!AO365","v":42.083516198372116},{"$f":"'Solar - PV Dist. Comm'!AP365","v":40.74169730405989},{"$f":"'Solar - PV Dist. Comm'!AQ365","v":39.414118046442859}]
["RA3CoClass77","RD","Advanced",30,"CommPV","Class7",{"$f":"'Solar - PV Dist. Comm'!L366","v":80.005490789150059},{"$f":"'Solar - PV Dist. Comm'!M366","v":76.469694654232669},{"$f":"'Solar - PV Dist. Comm'!N366","v":70.792085506241435},{"$f":"'Solar - PV Dist. Comm'!O366","v":65.310046885559345},{"$f":"'Solar - PV Dist. Comm'!P366","v":60.013644969032718},{"$f":"'Solar - PV Dist. Comm'!Q366","v":54.89360750462945},{"$f":"'Solar - PV Dist. Comm'!R366","v":49.941269639368549},{"$f":"'Solar - PV Dist. Comm'!S366","v":45.148524984470086},{"$f":"'Solar - PV Dist. Comm'!T366","v":40.507781336384006},{"$f":"'Solar - PV Dist. Comm'!U366","v":36.011920544954386},{"$f":"'Solar - PV Dist. Comm'!V366","v":31.654262082529744},{"$f":"'Solar - PV Dist. Comm'!W366","v":27.428529921863788},{"$f":"'Solar - PV Dist. Comm'!X366","v":27.051321164680289},{"$f":"'Solar - PV Dist. Comm'!Y366","v":26.675745345839577},{"$f":"'Solar - PV Dist. Comm'!Z366","v":26.301791884747637},{"$f":"'Solar - PV Dist. Comm'!AA366","v":25.929450292022469},{"$f":"'Solar - PV Dist. Comm'!AB366","v":25.558710168513326},{"$f":"'Solar - PV Dist. Comm'!AC366","v":25.189561204332538},{"$f":"'Solar - PV Dist. Comm'!AD366","v":24.821993177899859},{"$f":"'Solar - PV Dist. Comm'!AE366","v":24.455995954998947},{"$f":"'Solar - PV Dist. Comm'!AF366","v":24.091559487846006},{"$f":"'Solar - PV Dist. Comm'!AG366","v":23.728673814170314},{"$f":"'Solar - PV Dist. Comm'!AH366","v":23.367329056306414},{"$f":"'Solar - PV Dist. Comm'!AI366","v":23.007515420297857},{"$f":"'Solar - PV Dist. Comm'!AJ366","v":22.649223195012386},{"$f":"'Solar - PV Dist. Comm'!AK366","v":22.292442751268201},{"$f":"'Solar - PV Dist. Comm'!AL366","v":21.937164540971363},{"$f":"'Solar - PV Dist. Comm'!AM366","v":21.583379096264011},{"$f":"'Solar - PV Dist. Comm'!AN366","v":21.231077028683313},{"$f":"'Solar - PV Dist. Comm'!AO366","v":20.880249028330979},{"$f":"'Solar - PV Dist. Comm'!AP366","v":20.530885863053197},{"$f":"'Solar - PV Dist. Comm'!AQ366","v":20.182978377630693}]
["RM3CoClass77","RD","Moderate",30,"CommPV","Class7",{"$f":"'Solar - PV Dist. Comm'!L367","v":80.005490789150059},{"$f":"'Solar - PV Dist. Comm'!M367","v":77.02714848556127},{"$f":"'Solar - PV Dist. Comm'!N367","v":72.691244575009549},{"$f":"'Solar - PV Dist. Comm'!O367","v":68.445998377896117},{"$f":"'Solar - PV Dist. Comm'!P367","v":64.288596021467939},{"$f":"'Solar - PV Dist. Comm'!Q367","v":60.21633889140103},{"$f":"'Solar - PV Dist. Comm'!R367","v":56.226637790274779},{"$f":"'Solar - PV Dist. Comm'!S367","v":52.317007447752935},{"$f":"'Solar - PV Dist. Comm'!T367","v":48.485061358012643},{"$f":"'Solar - PV Dist. Comm'!U367","v":44.728506921886336},{"$f":"'Solar - PV Dist. Comm'!V367","v":41.045140872938546},{"$f":"'Solar - PV Dist. Comm'!W367","v":37.432844968302746},{"$f":"'Solar - PV Dist. Comm'!X367","v":36.898323759743235},{"$f":"'Solar - PV Dist. Comm'!Y367","v":36.367647427640151},{"$f":"'Solar - PV Dist. Comm'!Z367","v":35.840774635661944},{"$f":"'Solar - PV Dist. Comm'!AA367","v":35.317664637904613},{"$f":"'Solar - PV Dist. Comm'!AB367","v":34.798277268387515},{"$f":"'Solar - PV Dist. Comm'!AC367","v":34.282572930772616},{"$f":"'Solar - PV Dist. Comm'!AD367","v":33.770512588301678},{"$f":"'Solar - PV Dist. Comm'!AE367","v":33.26205775394601},{"$f":"'Solar - PV Dist. Comm'!AF367","v":32.757170480763541},{"$f":"'Solar - PV Dist. Comm'!AG367","v":32.25581335245819},{"$f":"'Solar - PV Dist. Comm'!AH367","v":31.757949474136566},{"$f":"'Solar - PV Dist. Comm'!AI367","v":31.263542463257188},{"$f":"'Solar - PV Dist. Comm'!AJ367","v":30.772556440767602},{"$f":"'Solar - PV Dist. Comm'!AK367","v":30.284956022424836},{"$f":"'Solar - PV Dist. Comm'!AL367","v":29.800706310294771},{"$f":"'Solar - PV Dist. Comm'!AM367","v":29.31977288442619},{"$f":"'Solar - PV Dist. Comm'!AN367","v":28.842121794695252},{"$f":"'Solar - PV Dist. Comm'!AO367","v":28.367719552816485},{"$f":"'Solar - PV Dist. Comm'!AP367","v":27.896533124516054},{"$f":"'Solar - PV Dist. Comm'!AQ367","v":27.428529921863788}]
["RC3CoClass77","RD","Conservative",30,"CommPV","Class7",{"$f":"'Solar - PV Dist. Comm'!L368","v":80.005490789150059},{"$f":"'Solar - PV Dist. Comm'!M368","v":77.858486889202268},{"$f":"'Solar - PV Dist. Comm'!N368","v":76.622019409317133},{"$f":"'Solar - PV Dist. Comm'!O368","v":75.385551929432012},{"$f":"'Solar - PV Dist. Comm'!P368","v":74.149084449546876},{"$f":"'Solar - PV Dist. Comm'!Q368","v":72.912616969661741},{"$f":"'Solar - PV Dist. Comm'!R368","v":71.67614948977662},{"$f":"'Solar - PV Dist. Comm'!S368","v":70.439682009891484},{"$f":"'Solar - PV Dist. Comm'!T368","v":69.203214530006363},{"$f":"'Solar - PV Dist. Comm'!U368","v":67.966747050121242},{"$f":"'Solar - PV Dist. Comm'!V368","v":66.730279570236121},{"$f":"'Solar - PV Dist. Comm'!W368","v":65.493812090350985},{"$f":"'Solar - PV Dist. Comm'!X368","v":63.93345509123705},{"$f":"'Solar - PV Dist. Comm'!Y368","v":62.391405424624942},{"$f":"'Solar - PV Dist. Comm'!Z368","v":60.867342775625382},{"$f":"'Solar - PV Dist. Comm'!AA368","v":59.360954258555026},{"$f":"'Solar - PV Dist. Comm'!AB368","v":57.871934202791948},{"$f":"'Solar - PV Dist. Comm'!AC368","v":56.399983945996048},{"$f":"'Solar - PV Dist. Comm'!AD368","v":54.944811634400217},{"$f":"'Solar - PV Dist. Comm'!AE368","v":53.506132029891894},{"$f":"'Solar - PV Dist. Comm'!AF368","v":52.083666323617315},{"$f":"'Solar - PV Dist. Comm'!AG368","v":50.67714195585237},{"$f":"'Solar - PV Dist. Comm'!AH368","v":49.286292441895803},{"$f":"'Solar - PV Dist. Comm'!AI368","v":47.910857203751029},{"$f":"'Solar - PV Dist. Comm'!AJ368","v":46.550581407373457},{"$f":"'Solar - PV Dist. Comm'!AK368","v":45.205215805269582},{"$f":"'Solar - PV Dist. Comm'!AL368","v":43.874516584243729},{"$f":"'Solar - PV Dist. Comm'!AM368","v":42.558245218097298},{"$f":"'Solar - PV Dist. Comm'!AN368","v":41.256168325093228},{"$f":"'Solar - PV Dist. Comm'!AO368","v":39.968057530007052},{"$f":"'Solar - PV Dist. Comm'!AP368","v":38.69368933059323},{"$f":"'Solar - PV Dist. Comm'!AQ368","v":37.432844968302746}]
["RA3CoClass66","RD","Advanced",30,"CommPV","Class6",{"$f":"'Solar - PV Dist. Comm'!L369","v":76.229236901569493},{"$f":"'Solar - PV Dist. Comm'!M369","v":72.860330110976776},{"$f":"'Solar - PV Dist. Comm'!N369","v":67.450703740239774},{"$f":"'Solar - PV Dist. Comm'!O369","v":62.227416980823982},{"$f":"'Solar - PV Dist. Comm'!P369","v":57.181004885373312},{"$f":"'Solar - PV Dist. Comm'!Q369","v":52.302632851539876},{"$f":"'Solar - PV Dist. Comm'!R369","v":47.584045006831815},{"$f":"'Solar - PV Dist. Comm'!S369","v":43.017517583484853},{"$f":"'Solar - PV Dist. Comm'!T369","v":38.595816729455684},{"$f":"'Solar - PV Dist. Comm'!U369","v":34.312160270806181},{"$f":"'Solar - PV Dist. Comm'!V369","v":30.160183000349317},{"$f":"'Solar - PV Dist. Comm'!W369","v":26.133905118910835},{"$f":"'Solar - PV Dist. Comm'!X369","v":25.774500590183322},{"$f":"'Solar - PV Dist. Comm'!Y369","v":25.416651925216534},{"$f":"'Solar - PV Dist. Comm'!Z369","v":25.060349042819801},{"$f":"'Solar - PV Dist. Comm'!AA369","v":24.705581948709263},{"$f":"'Solar - PV Dist. Comm'!AB369","v":24.352340734573389},{"$f":"'Solar - PV Dist. Comm'!AC369","v":24.000615577150537},{"$f":"'Solar - PV Dist. Comm'!AD369","v":23.650396737318371},{"$f":"'Solar - PV Dist. Comm'!AE369","v":23.301674559194897},{"$f":"'Solar - PV Dist. Comm'!AF369","v":22.954439469251035},{"$f":"'Solar - PV Dist. Comm'!AG369","v":22.608681975434607},{"$f":"'Solar - PV Dist. Comm'!AH369","v":22.264392666305298},{"$f":"'Solar - PV Dist. Comm'!AI369","v":21.921562210180767},{"$f":"'Solar - PV Dist. Comm'!AJ369","v":21.580181354293554},{"$f":"'Solar - PV Dist. Comm'!AK369","v":21.240240923958602},{"$f":"'Solar - PV Dist. Comm'!AL369","v":20.90173182175138},{"$f":"'Solar - PV Dist. Comm'!AM369","v":20.56464502669629},{"$f":"'Solar - PV Dist. Comm'!AN369","v":20.228971593465335},{"$f":"'Solar - PV Dist. Comm'!AO369","v":19.894702651586801},{"$f":"'Solar - PV Dist. Comm'!AP369","v":19.561829404663925},{"$f":"'Solar - PV Dist. Comm'!AQ369","v":19.230343129603217}]
["RM3CoClass66","RD","Moderate",30,"CommPV","Class6",{"$f":"'Solar - PV Dist. Comm'!L370","v":76.229236901569493},{"$f":"'Solar - PV Dist. Comm'!M370","v":73.39147215823985},{"$f":"'Solar - PV Dist. Comm'!N370","v":69.26022262624258},{"$f":"'Solar - PV Dist. Comm'!O370","v":65.21535176958966},{"$f":"'Solar - PV Dist. Comm'!P370","v":61.254178530136372},{"$f":"'Solar - PV Dist. Comm'!Q370","v":57.37413166797684},{"$f":"'Solar - PV Dist. Comm'!R370","v":53.572744195637874},{"$f":"'Solar - PV Dist. Comm'!S370","v":49.847648147379175},{"$f":"'Solar - PV Dist. Comm'!T370","v":46.19656966029526},{"$f":"'Solar - PV Dist. Comm'!U370","v":42.617324345748059},{"$f":"'Solar - PV Dist. Comm'!V370","v":39.107812931332532},{"$f":"'Solar - PV Dist. Comm'!W370","v":35.666017155105664},{"$f":"'Solar - PV Dist. Comm'!X370","v":35.156725312329762},{"$f":"'Solar - PV Dist. Comm'!Y370","v":34.651096868095173},{"$f":"'Solar - PV Dist. Comm'!Z370","v":34.149092437142485},{"$f":"'Solar - PV Dist. Comm'!AA370","v":33.650673196771663},{"$f":"'Solar - PV Dist. Comm'!AB370","v":33.155800876833695},{"$f":"'Solar - PV Dist. Comm'!AC370","v":32.664437749935104},{"$f":"'Solar - PV Dist. Comm'!AD370","v":32.176546621850058},{"$f":"'Solar - PV Dist. Comm'!AE370","v":31.692090822135089},{"$f":"'Solar - PV Dist. Comm'!AF370","v":31.211034194941274},{"$f":"'Solar - PV Dist. Comm'!AG370","v":30.733341090019248},{"$f":"'Solar - PV Dist. Comm'!AH370","v":30.258976353912161},{"$f":"'Solar - PV Dist. Comm'!AI370","v":29.787905321332083},{"$f":"'Solar - PV Dist. Comm'!AJ370","v":29.320093806715462},{"$f":"'Solar - PV Dist. Comm'!AK370","v":28.855508095953269},{"$f":"'Solar - PV Dist. Comm'!AL370","v":28.394114938291576},{"$f":"'Solar - PV Dist. Comm'!AM370","v":27.935881538398583},{"$f":"'Solar - PV Dist. Comm'!AN370","v":27.480775548594064},{"$f":"'Solar - PV Dist. Comm'!AO370","v":27.028765061237404},{"$f":"'Solar - PV Dist. Comm'!AP370","v":26.579818601270322},{"$f":"'Solar - PV Dist. Comm'!AQ370","v":26.133905118910835}]
["RC3CoClass66","RD","Conservative",30,"CommPV","Class6",{"$f":"'Solar - PV Dist. Comm'!L371","v":76.229236901569493},{"$f":"'Solar - PV Dist. Comm'!M371","v":74.183571444069315},{"$f":"'Solar - PV Dist. Comm'!N371","v":73.005465147669554},{"$f":"'Solar - PV Dist. Comm'!O371","v":71.827358851269807},{"$f":"'Solar - PV Dist. Comm'!P371","v":70.649252554870046},{"$f":"'Solar - PV Dist. Comm'!Q371","v":69.471146258470299},{"$f":"'Solar - PV Dist. Comm'!R371","v":68.293039962070551},{"$f":"'Solar - PV Dist. Comm'!S371","v":67.11493366567079},{"$f":"'Solar - PV Dist. Comm'!T371","v":65.936827369271043},{"$f":"'Solar - PV Dist. Comm'!U371","v":64.758721072871296},{"$f":"'Solar - PV Dist. Comm'!V371","v":63.580614776471549},{"$f":"'Solar - PV Dist. Comm'!W371","v":62.402508480071788},{"$f":"'Solar - PV Dist. Comm'!X371","v":60.915800228385031},{"$f":"'Solar - PV Dist. Comm'!Y371","v":59.446535204313697},{"$f":"'Solar - PV Dist. Comm'!Z371","v":57.994408211810132},{"$f":"'Solar - PV Dist. Comm'!AA371","v":56.559121133374603},{"$f":"'Solar - PV Dist. Comm'!AB371","v":55.140382726018387},{"$f":"'Solar - PV Dist. Comm'!AC371","v":53.737908424244132},{"$f":"'Solar - PV Dist. Comm'!AD371","v":52.351420149763271},{"$f":"'Solar - PV Dist. Comm'!AE371","v":50.980646127683357},{"$f":"'Solar - PV Dist. Comm'!AF371","v":49.625320708910131},{"$f":"'Solar - PV Dist. Comm'!AG371","v":48.285184198520469},{"$f":"'Solar - PV Dist. Comm'!AH371","v":46.959982689873435},{"$f":"'Solar - PV Dist. Comm'!AI371","v":45.649467904236708},{"$f":"'Solar - PV Dist. Comm'!AJ371","v":44.35339703571578},{"$f":"'Solar - PV Dist. Comm'!AK371","v":43.071532601282399},{"$f":"'Solar - PV Dist. Comm'!AL371","v":41.803642295707654},{"$f":"'Solar - PV Dist. Comm'!AM371","v":40.549498851213762},{"$f":"'Solar - PV Dist. Comm'!AN371","v":39.308879901666273},{"$f":"'Solar - PV Dist. Comm'!AO371","v":38.081567851136242},{"$f":"'Solar - PV Dist. Comm'!AP371","v":36.867349746669383},{"$f":"'Solar - PV Dist. Comm'!AQ371","v":35.666017155105664}]
[{"$f":"_xlfn.CONCAT(LEFT(B128,1), LEFT(C128,1), LEFT(D128,1),LEFT(E128,2),LEFT(F128,6),RIGHT(F128,1))","v":"RA3CoClass55"},"RD","Advanced",30,"CommPV","Class5",{"$f":"'Solar - PV Dist. Comm'!L372","v":75.132522927206139},{"$f":"'Solar - PV Dist. Comm'!M372","v":71.812084772870932},{"$f":"'Solar - PV Dist. Comm'!N372","v":66.480286976549962},{"$f":"'Solar - PV Dist. Comm'!O372","v":61.332147913923471},{"$f":"'Solar - PV Dist. Comm'!P372","v":56.358338810322543},{"$f":"'Solar - PV Dist. Comm'!Q372","v":51.55015216728026},{"$f":"'Solar - PV Dist. Comm'!R372","v":46.899450889969351},{"$f":"'Solar - PV Dist. Comm'!S372","v":42.398622332871902},{"$f":"'Solar - PV Dist. Comm'!T372","v":38.040536717748118},{"$f":"'Solar - PV Dist. Comm'!U372","v":33.818509446147132},{"$f":"'Solar - PV Dist. Comm'!V372","v":29.726266887446979},{"$f":"'Solar - PV Dist. Comm'!W372","v":25.757915274153444},{"$f":"'Solar - PV Dist. Comm'!X372","v":25.403681516971421},{"$f":"'Solar - PV Dist. Comm'!Y372","v":25.050981239257716},{"$f":"'Solar - PV Dist. Comm'!Z372","v":24.699804504860275},{"$f":"'Solar - PV Dist. Comm'!AA372","v":24.35014146328351},{"$f":"'Solar - PV Dist. Comm'!AB372","v":24.001982348767292},{"$f":"'Solar - PV Dist. Comm'!AC372","v":23.655317479377743},{"$f":"'Solar - PV Dist. Comm'!AD372","v":23.310137256109787},{"$f":"'Solar - PV Dist. Comm'!AE372","v":22.966432162001098},{"$f":"'Solar - PV Dist. Comm'!AF372","v":22.624192761257465},{"$f":"'Solar - PV Dist. Comm'!AG372","v":22.283409698389349},{"$f":"'Solar - PV Dist. Comm'!AH372","v":21.944073697359315},{"$f":"'Solar - PV Dist. Comm'!AI372","v":21.606175560740418},{"$f":"'Solar - PV Dist. Comm'!AJ372","v":21.269706168885239},{"$f":"'Solar - PV Dist. Comm'!AK372","v":20.934656479105396},{"$f":"'Solar - PV Dist. Comm'!AL372","v":20.601017524861472},{"$f":"'Solar - PV Dist. Comm'!AM372","v":20.268780414963111},{"$f":"'Solar - PV Dist. Comm'!AN372","v":19.937936332779209},{"$f":"'Solar - PV Dist. Comm'!AO372","v":19.608476535457996},{"$f":"'Solar - PV Dist. Comm'!AP372","v":19.28039235315692},{"$f":"'Solar - PV Dist. Comm'!AQ372","v":18.953675188282084}]
["RM3CoClass55","RD","Moderate",30,"CommPV","Class5",{"$f":"'Solar - PV Dist. Comm'!L373","v":75.132522927206139},{"$f":"'Solar - PV Dist. Comm'!M373","v":72.335585252025993},{"$f":"'Solar - PV Dist. Comm'!N373","v":68.263772220740023},{"$f":"'Solar - PV Dist. Comm'!O373","v":64.277095130328192},{"$f":"'Solar - PV Dist. Comm'!P373","v":60.372911495167976},{"$f":"'Solar - PV Dist. Comm'!Q373","v":56.548687067915004},{"$f":"'Solar - PV Dist. Comm'!R373","v":52.801990353772489},{"$f":"'Solar - PV Dist. Comm'!S373","v":49.130487455045724},{"$f":"'Solar - PV Dist. Comm'!T373","v":45.531937223012463},{"$f":"'Solar - PV Dist. Comm'!U373","v":42.004186695946956},{"$f":"'Solar - PV Dist. Comm'!V373","v":38.545166803784852},{"$f":"'Solar - PV Dist. Comm'!W373","v":35.152888321422132},{"$f":"'Solar - PV Dist. Comm'!X373","v":34.650923686732064},{"$f":"'Solar - PV Dist. Comm'!Y373","v":34.152569745078999},{"$f":"'Solar - PV Dist. Comm'!Z373","v":33.657787677841291},{"$f":"'Solar - PV Dist. Comm'!AA373","v":33.166539220863086},{"$f":"'Solar - PV Dist. Comm'!AB373","v":32.678786654590013},{"$f":"'Solar - PV Dist. Comm'!AC373","v":32.194492794414536},{"$f":"'Solar - PV Dist. Comm'!AD373","v":31.713620981226086},{"$f":"'Solar - PV Dist. Comm'!AE373","v":31.236135072160746},{"$f":"'Solar - PV Dist. Comm'!AF373","v":30.761999431545679},{"$f":"'Solar - PV Dist. Comm'!AG373","v":30.291178922033492},{"$f":"'Solar - PV Dist. Comm'!AH373","v":29.823638895921935},{"$f":"'Solar - PV Dist. Comm'!AI373","v":29.359345186654373},{"$f":"'Solar - PV Dist. Comm'!AJ373","v":28.898264100496732},{"$f":"'Solar - PV Dist. Comm'!AK373","v":28.440362408386598},{"$f":"'Solar - PV Dist. Comm'!AL373","v":27.98560733795037},{"$f":"'Solar - PV Dist. Comm'!AM373","v":27.533966565684381},{"$f":"'Solar - PV Dist. Comm'!AN373","v":27.085408209296158},{"$f":"'Solar - PV Dist. Comm'!AO373","v":26.639900820201952},{"$f":"'Solar - PV Dist. Comm'!AP373","v":26.197413376176783},{"$f":"'Solar - PV Dist. Comm'!AQ373","v":25.757915274153444}]
["RC3CoClass55","RD","Conservative",30,"CommPV","Class5",{"$f":"'Solar - PV Dist. Comm'!L374","v":75.132522927206139},{"$f":"'Solar - PV Dist. Comm'!M374","v":73.116288564457818},{"$f":"'Solar - PV Dist. Comm'!N374","v":71.95513174428352},{"$f":"'Solar - PV Dist. Comm'!O374","v":70.793974924109222},{"$f":"'Solar - PV Dist. Comm'!P374","v":69.632818103934909},{"$f":"'Solar - PV Dist. Comm'!Q374","v":68.471661283760596},{"$f":"'Solar - PV Dist. Comm'!R374","v":67.310504463586298},{"$f":"'Solar - PV Dist. Comm'!S374","v":66.149347643411986},{"$f":"'Solar - PV Dist. Comm'!T374","v":64.988190823237673},{"$f":"'Solar - PV Dist. Comm'!U374","v":63.827034003063375},{"$f":"'Solar - PV Dist. Comm'!V374","v":62.665877182889076},{"$f":"'Solar - PV Dist. Comm'!W374","v":61.504720362714771},{"$f":"'Solar - PV Dist. Comm'!X374","v":60.039401459547015},{"$f":"'Solar - PV Dist. Comm'!Y374","v":58.591274827376715},{"$f":"'Solar - PV Dist. Comm'!Z374","v":57.160039661027525},{"$f":"'Solar - PV Dist. Comm'!AA374","v":55.7454021320316},{"$f":"'Solar - PV Dist. Comm'!AB374","v":54.347075187528191},{"$f":"'Solar - PV Dist. Comm'!AC374","v":52.964778356078433},{"$f":"'Solar - PV Dist. Comm'!AD374","v":51.598237560120509},{"$f":"'Solar - PV Dist. Comm'!AE374","v":50.247184934801396},{"$f":"'Solar - PV Dist. Comm'!AF374","v":48.911358652934091},{"$f":"'Solar - PV Dist. Comm'!AG374","v":47.590502755839779},{"$f":"'Solar - PV Dist. Comm'!AH374","v":46.284366989845488},{"$f":"'Solar - PV Dist. Comm'!AI374","v":44.992706648217869},{"$f":"'Solar - PV Dist. Comm'!AJ374","v":43.715282418323369},{"$f":"'Solar - PV Dist. Comm'!AK374","v":42.451860233814351},{"$f":"'Solar - PV Dist. Comm'!AL374","v":41.20221113164925},{"$f":"'Solar - PV Dist. Comm'!AM374","v":39.96611111376356},{"$f":"'Solar - PV Dist. Comm'!AN374","v":38.743341013215904},{"$f":"'Solar - PV Dist. Comm'!AO374","v":37.533686364641227},{"$f":"'Solar - PV Dist. Comm'!AP374","v":36.336937278850407},{"$f":"'Solar - PV Dist. Comm'!AQ374","v":35.152888321422132}]
["RA3CoClass44","RD","Advanced",30,"CommPV","Class4",{"$f":"'Solar - PV Dist. Comm'!L375","v":71.697511700236532},{"$f":"'Solar - PV Dist. Comm'!M375","v":68.528881869304101},{"$f":"'Solar - PV Dist. Comm'!N375","v":63.440850481679917},{"$f":"'Solar - PV Dist. Comm'!O375","v":58.528081067098597},{"$f":"'Solar - PV Dist. Comm'!P375","v":53.781671356543818},{"$f":"'Solar - PV Dist. Comm'!Q375","v":49.193311952847907},{"$f":"'Solar - PV Dist. Comm'!R375","v":44.755237783990722},{"$f":"'Solar - PV Dist. Comm'!S375","v":40.460184249772169},{"$f":"'Solar - PV Dist. Comm'!T375","v":36.301347540885025},{"$f":"'Solar - PV Dist. Comm'!U375","v":32.272348674473797},{"$f":"'Solar - PV Dist. Comm'!V375","v":28.367200846323783},{"$f":"'Solar - PV Dist. Comm'!W375","v":24.580279748247118},{"$f":"'Solar - PV Dist. Comm'!X375","v":24.242241333447932},{"$f":"'Solar - PV Dist. Comm'!Y375","v":23.905666288409773},{"$f":"'Solar - PV Dist. Comm'!Z375","v":23.570545131255152},{"$f":"'Solar - PV Dist. Comm'!AA375","v":23.236868461846889},{"$f":"'Solar - PV Dist. Comm'!AB375","v":22.904626960909191},{"$f":"'Solar - PV Dist. Comm'!AC375","v":22.57381138916007},{"$f":"'Solar - PV Dist. Comm'!AD375","v":22.244412586454846},{"$f":"'Solar - PV Dist. Comm'!AE375","v":21.916421470940673},{"$f":"'Solar - PV Dist. Comm'!AF375","v":21.589829038221858},{"$f":"'Solar - PV Dist. Comm'!AG375","v":21.2646263605359},{"$f":"'Solar - PV Dist. Comm'!AH375","v":20.940804585939908},{"$f":"'Solar - PV Dist. Comm'!AI375","v":20.618354937507441},{"$f":"'Solar - PV Dist. Comm'!AJ375","v":20.297268712535587},{"$f":"'Solar - PV Dist. Comm'!AK375","v":19.977537281761922},{"$f":"'Solar - PV Dist. Comm'!AL375","v":19.659152088591519},{"$f":"'Solar - PV Dist. Comm'!AM375","v":19.342104648333596},{"$f":"'Solar - PV Dist. Comm'!AN375","v":19.026386547447824},{"$f":"'Solar - PV Dist. Comm'!AO375","v":18.711989442800064},{"$f":"'Solar - PV Dist. Comm'!AP375","v":18.398905060927454},{"$f":"'Solar - PV Dist. Comm'!AQ375","v":18.087125197312609}]
["RM3CoClass44","RD","Moderate",30,"CommPV","Class4",{"$f":"'Solar - PV Dist. Comm'!L376","v":71.697511700236532},{"$f":"'Solar - PV Dist. Comm'!M376","v":69.028448239059372},{"$f":"'Solar - PV Dist. Comm'!N376","v":65.142795913306216},{"$f":"'Solar - PV Dist. Comm'!O376","v":61.338387167285468},{"$f":"'Solar - PV Dist. Comm'!P376","v":57.612700328138885},{"$f":"'Solar - PV Dist. Comm'!Q376","v":53.963317012701005},{"$f":"'Solar - PV Dist. Comm'!R376","v":50.387916892572761},{"$f":"'Solar - PV Dist. Comm'!S376","v":46.884272774379653},{"$f":"'Solar - PV Dist. Comm'!T376","v":43.45024597329553},{"$f":"'Solar - PV Dist. Comm'!U376","v":40.083781959637257},{"$f":"'Solar - PV Dist. Comm'!V376","v":36.78290625990963},{"$f":"'Solar - PV Dist. Comm'!W376","v":33.545720595116897},{"$f":"'Solar - PV Dist. Comm'!X376","v":33.066705464696405},{"$f":"'Solar - PV Dist. Comm'!Y376","v":32.591135948720641},{"$f":"'Solar - PV Dist. Comm'!Z376","v":32.118975003330668},{"$f":"'Solar - PV Dist. Comm'!AA376","v":31.650186113783562},{"$f":"'Solar - PV Dist. Comm'!AB376","v":31.184733285038991},{"$f":"'Solar - PV Dist. Comm'!AC376","v":30.722581032546074},{"$f":"'Solar - PV Dist. Comm'!AD376","v":30.263694373225484},{"$f":"'Solar - PV Dist. Comm'!AE376","v":29.8080388166421},{"$f":"'Solar - PV Dist. Comm'!AF376","v":29.355580356363394},{"$f":"'Solar - PV Dist. Comm'!AG376","v":28.906285461499191},{"$f":"'Solar - PV Dist. Comm'!AH376","v":28.460121068418175},{"$f":"'Solar - PV Dist. Comm'!AI376","v":28.017054572636987},{"$f":"'Solar - PV Dist. Comm'!AJ376","v":27.577053820877659},{"$f":"'Solar - PV Dist. Comm'!AK376","v":27.140087103289421},{"$f":"'Solar - PV Dist. Comm'!AL376","v":26.706123145830766},{"$f":"'Solar - PV Dist. Comm'!AM376","v":26.275131102808089},{"$f":"'Solar - PV Dist. Comm'!AN376","v":25.847080549567082},{"$f":"'Solar - PV Dist. Comm'!AO376","v":25.421941475333263},{"$f":"'Solar - PV Dist. Comm'!AP376","v":24.999684276198071},{"$f":"'Solar - PV Dist. Comm'!AQ376","v":24.580279748247118}]
["RC3CoClass44","RD","Conservative",30,"CommPV","Class4",{"$f":"'Solar - PV Dist. Comm'!L377","v":71.697511700236532},{"$f":"'Solar - PV Dist. Comm'!M377","v":69.773458291919255},{"$f":"'Solar - PV Dist. Comm'!N377","v":68.665388824041571},{"$f":"'Solar - PV Dist. Comm'!O377","v":67.557319356163902},{"$f":"'Solar - PV Dist. Comm'!P377","v":66.449249888286218},{"$f":"'Solar - PV Dist. Comm'!Q377","v":65.341180420408548},{"$f":"'Solar - PV Dist. Comm'!R377","v":64.233110952530865},{"$f":"'Solar - PV Dist. Comm'!S377","v":63.125041484653188},{"$f":"'Solar - PV Dist. Comm'!T377","v":62.016972016775512},{"$f":"'Solar - PV Dist. Comm'!U377","v":60.908902548897835},{"$f":"'Solar - PV Dist. Comm'!V377","v":59.800833081020166},{"$f":"'Solar - PV Dist. Comm'!W377","v":58.692763613142482},{"$f":"'Solar - PV Dist. Comm'!X377","v":57.294438159513867},{"$f":"'Solar - PV Dist. Comm'!Y377","v":55.912518957172573},{"$f":"'Solar - PV Dist. Comm'!Z377","v":54.54671895356384},{"$f":"'Solar - PV Dist. Comm'!AA377","v":53.19675775387077},{"$f":"'Solar - PV Dist. Comm'!AB377","v":51.862361429107054},{"$f":"'Solar - PV Dist. Comm'!AC377","v":50.543262330809888},{"$f":"'Solar - PV Dist. Comm'!AD377","v":49.23919891206949},{"$f":"'Solar - PV Dist. Comm'!AE377","v":47.949915554643781},{"$f":"'Solar - PV Dist. Comm'!AF377","v":46.675162401918456},{"$f":"'Solar - PV Dist. Comm'!AG377","v":45.414695197482899},{"$f":"'Solar - PV Dist. Comm'!AH377","v":44.168275129103122},{"$f":"'Solar - PV Dist. Comm'!AI377","v":42.935668677882212},{"$f":"'Solar - PV Dist. Comm'!AJ377","v":41.716647472408205},{"$f":"'Solar - PV Dist. Comm'!AK377","v":40.510988147698207},{"$f":"'Solar - PV Dist. Comm'!AL377","v":39.318472208755487},{"$f":"'Solar - PV Dist. Comm'!AM377","v":38.13888589856478},{"$f":"'Solar - PV Dist. Comm'!AN377","v":36.972020070358056},{"$f":"'Solar - PV Dist. Comm'!AO377","v":35.817670063990541},{"$f":"'Solar - PV Dist. Comm'!AP377","v":34.675635586273508},{"$f":"'Solar - PV Dist. Comm'!AQ377","v":33.545720595116897}]
["RA3CoClass33","RD","Advanced",30,"CommPV","Class3",{"$f":"'Solar - PV Dist. Comm'!L378","v":67.908997839955276},{"$f":"'Solar - PV Dist. Comm'!M378","v":64.907799175710736},{"$f":"'Solar - PV Dist. Comm'!N378","v":60.08862059729077},{"$f":"'Solar - PV Dist. Comm'!O378","v":55.435443106866096},{"$f":"'Solar - PV Dist. Comm'!P378","v":50.939834833468453},{"$f":"'Solar - PV Dist. Comm'!Q378","v":46.593925450486402},{"$f":"'Solar - PV Dist. Comm'!R378","v":42.390360194183515},{"$f":"'Solar - PV Dist. Comm'!S378","v":38.322258327591435},{"$f":"'Solar - PV Dist. Comm'!T378","v":34.383175556332404},{"$f":"'Solar - PV Dist. Comm'!U378","v":30.567069964547972},{"$f":"'Solar - PV Dist. Comm'!V378","v":26.868271092206204},{"$f":"'Solar - PV Dist. Comm'!W378","v":23.281451820924268},{"$f":"'Solar - PV Dist. Comm'!X378","v":22.961275437727075},{"$f":"'Solar - PV Dist. Comm'!Y378","v":22.642485099478783},{"$f":"'Solar - PV Dist. Comm'!Z378","v":22.325071825326603},{"$f":"'Solar - PV Dist. Comm'!AA378","v":22.009026711838871},{"$f":"'Solar - PV Dist. Comm'!AB378","v":21.694340932172587},{"$f":"'Solar - PV Dist. Comm'!AC378","v":21.381005735251644},{"$f":"'Solar - PV Dist. Comm'!AD378","v":21.069012444955646},{"$f":"'Solar - PV Dist. Comm'!AE378","v":20.758352459319031},{"$f":"'Solar - PV Dist. Comm'!AF378","v":20.449017249740557},{"$f":"'Solar - PV Dist. Comm'!AG378","v":20.14099836020285},{"$f":"'Solar - PV Dist. Comm'!AH378","v":19.834287406501829},{"$f":"'Solar - PV Dist. Comm'!AI378","v":19.528876075485964},{"$f":"'Solar - PV Dist. Comm'!AJ378","v":19.224756124305273},{"$f":"'Solar - PV Dist. Comm'!AK378","v":18.921919379669646},{"$f":"'Solar - PV Dist. Comm'!AL378","v":18.620357737116692},{"$f":"'Solar - PV Dist. Comm'!AM378","v":18.320063160288754},{"$f":"'Solar - PV Dist. Comm'!AN378","v":18.021027680219003},{"$f":"'Solar - PV Dist. Comm'!AO378","v":17.723243394626532},{"$f":"'Solar - PV Dist. Comm'!AP378","v":17.426702467220249},{"$f":"'Solar - PV Dist. Comm'!AQ378","v":17.131397127011464}]
["RM3CoClass33","RD","Moderate",30,"CommPV","Class3",{"$f":"'Solar - PV Dist. Comm'!L379","v":67.908997839955276},{"$f":"'Solar - PV Dist. Comm'!M379","v":65.380968337654096},{"$f":"'Solar - PV Dist. Comm'!N379","v":61.700634820647018},{"$f":"'Solar - PV Dist. Comm'!O379","v":58.097251952968257},{"$f":"'Solar - PV Dist. Comm'!P379","v":54.568431307563337},{"$f":"'Solar - PV Dist. Comm'!Q379","v":51.111882289218229},{"$f":"'Solar - PV Dist. Comm'!R379","v":47.7254071762477},{"$f":"'Solar - PV Dist. Comm'!S379","v":44.40689646071386},{"$f":"'Solar - PV Dist. Comm'!T379","v":41.154324466414074},{"$f":"'Solar - PV Dist. Comm'!U379","v":37.965745225510624},{"$f":"'Solar - PV Dist. Comm'!V379","v":34.83928859616536},{"$f":"'Solar - PV Dist. Comm'!W379","v":31.773156604903789},{"$f":"'Solar - PV Dist. Comm'!X379","v":31.319452749837868},{"$f":"'Solar - PV Dist. Comm'!Y379","v":30.869012442115995},{"$f":"'Solar - PV Dist. Comm'!Z379","v":30.421800595285706},{"$f":"'Solar - PV Dist. Comm'!AA379","v":29.977782624051919},{"$f":"'Solar - PV Dist. Comm'!AB379","v":29.536924435360945},{"$f":"'Solar - PV Dist. Comm'!AC379","v":29.09919241967415},{"$f":"'Solar - PV Dist. Comm'!AD379","v":28.66455344242658},{"$f":"'Solar - PV Dist. Comm'!AE379","v":28.232974835666056},{"$f":"'Solar - PV Dist. Comm'!AF379","v":27.80442438986816},{"$f":"'Solar - PV Dist. Comm'!AG379","v":27.378870345923065},{"$f":"'Solar - PV Dist. Comm'!AH379","v":26.956281387289739},{"$f":"'Solar - PV Dist. Comm'!AI379","v":26.536626632313602},{"$f":"'Solar - PV Dist. Comm'!AJ379","v":26.119875626703678},{"$f":"'Solar - PV Dist. Comm'!AK379","v":25.705998336165376},{"$f":"'Solar - PV Dist. Comm'!AL379","v":25.294965139185106},{"$f":"'Solar - PV Dist. Comm'!AM379","v":24.886746819963179},{"$f":"'Solar - PV Dist. Comm'!AN379","v":24.481314561491374},{"$f":"'Solar - PV Dist. Comm'!AO379","v":24.078639938771797},{"$f":"'Solar - PV Dist. Comm'!AP379","v":23.678694912173579},{"$f":"'Solar - PV Dist. Comm'!AQ379","v":23.281451820924268}]
["RC3CoClass33","RD","Conservative",30,"CommPV","Class3",{"$f":"'Solar - PV Dist. Comm'!L380","v":67.908997839955276},{"$f":"'Solar - PV Dist. Comm'!M380","v":66.086611879119417},{"$f":"'Solar - PV Dist. Comm'!N380","v":65.037093069941861},{"$f":"'Solar - PV Dist. Comm'!O380","v":63.987574260764326},{"$f":"'Solar - PV Dist. Comm'!P380","v":62.93805545158677},{"$f":"'Solar - PV Dist. Comm'!Q380","v":61.888536642409221},{"$f":"'Solar - PV Dist. Comm'!R380","v":60.839017833231672},{"$f":"'Solar - PV Dist. Comm'!S380","v":59.789499024054123},{"$f":"'Solar - PV Dist. Comm'!T380","v":58.739980214876567},{"$f":"'Solar - PV Dist. Comm'!U380","v":57.690461405699025},{"$f":"'Solar - PV Dist. Comm'!V380","v":56.640942596521484},{"$f":"'Solar - PV Dist. Comm'!W380","v":55.591423787343935},{"$f":"'Solar - PV Dist. Comm'!X380","v":54.26698618890903},{"$f":"'Solar - PV Dist. Comm'!Y380","v":52.958087931475106},{"$f":"'Solar - PV Dist. Comm'!Z380","v":51.664457130413851},{"$f":"'Solar - PV Dist. Comm'!AA380","v":50.385828207038294},{"$f":"'Solar - PV Dist. Comm'!AB380","v":49.121941706836012},{"$f":"'Solar - PV Dist. Comm'!AC380","v":47.872544123953745},{"$f":"'Solar - PV Dist. Comm'!AD380","v":46.637387731683653},{"$f":"'Solar - PV Dist. Comm'!AE380","v":45.416230418713425},{"$f":"'Solar - PV Dist. Comm'!AF380","v":44.208835530912673},{"$f":"'Solar - PV Dist. Comm'!AG380","v":43.014971718438602},{"$f":"'Solar - PV Dist. Comm'!AH380","v":41.83441278795344},{"$f":"'Solar - PV Dist. Comm'!AI380","v":40.666937559755247},{"$f":"'Solar - PV Dist. Comm'!AJ380","v":39.512329729632725},{"$f":"'Solar - PV Dist. Comm'!AK380","v":38.370377735262707},{"$f":"'Solar - PV Dist. Comm'!AL380","v":37.240874626976925},{"$f":"'Solar - PV Dist. Comm'!AM380","v":36.123617942732515},{"$f":"'Solar - PV Dist. Comm'!AN380","v":35.018409587127245},{"$f":"'Solar - PV Dist. Comm'!AO380","v":33.925055714307888},{"$f":"'Solar - PV Dist. Comm'!AP380","v":32.843366614626284},{"$f":"'Solar - PV Dist. Comm'!AQ380","v":31.773156604903789}]
["RA3CoClass22","RD","Advanced",30,"CommPV","Class2",{"$f":"'Solar - PV Dist. Comm'!L381","v":64.283845173504048},{"$f":"'Solar - PV Dist. Comm'!M381","v":61.442858022995523},{"$f":"'Solar - PV Dist. Comm'!N381","v":56.880939286855032},{"$f":"'Solar - PV Dist. Comm'!O381","v":52.476160084189488},{"$f":"'Solar - PV Dist. Comm'!P381","v":48.220538658455787},{"$f":"'Solar - PV Dist. Comm'!Q381","v":44.106624820821082},{"$f":"'Solar - PV Dist. Comm'!R381","v":40.12745642328796},{"$f":"'Solar - PV Dist. Comm'!S381","v":36.27652003988895},{"$f":"'Solar - PV Dist. Comm'!T381","v":32.547715388846861},{"$f":"'Solar - PV Dist. Comm'!U381","v":28.93532308692896},{"$f":"'Solar - PV Dist. Comm'!V381","v":25.43397537748519},{"$f":"'Solar - PV Dist. Comm'!W381","v":22.038629517076007},{"$f":"'Solar - PV Dist. Comm'!X381","v":21.735544952433074},{"$f":"'Solar - PV Dist. Comm'!Y381","v":21.433772442182526},{"$f":"'Solar - PV Dist. Comm'!Z381","v":21.133303484892028},{"$f":"'Solar - PV Dist. Comm'!AA381","v":20.834129652417442},{"$f":"'Solar - PV Dist. Comm'!AB381","v":20.536242589114782},{"$f":"'Solar - PV Dist. Comm'!AC381","v":20.239634011062343},{"$f":"'Solar - PV Dist. Comm'!AD381","v":19.944295705292795},{"$f":"'Solar - PV Dist. Comm'!AE381","v":19.650219529035084},{"$f":"'Solar - PV Dist. Comm'!AF381","v":19.357397408966097},{"$f":"'Solar - PV Dist. Comm'!AG381","v":19.065821340471874},{"$f":"'Solar - PV Dist. Comm'!AH381","v":18.775483386918186},{"$f":"'Solar - PV Dist. Comm'!AI381","v":18.486375678930393},{"$f":"'Solar - PV Dist. Comm'!AJ381","v":18.19849041368251},{"$f":"'Solar - PV Dist. Comm'!AK381","v":17.911819854195166},{"$f":"'Solar - PV Dist. Comm'!AL381","v":17.626356328642505},{"$f":"'Solar - PV Dist. Comm'!AM381","v":17.342092229667799},{"$f":"'Solar - PV Dist. Comm'!AN381","v":17.059020013707663},{"$f":"'Solar - PV Dist. Comm'!AO381","v":16.777132200324761},{"$f":"'Solar - PV Dist. Comm'!AP381","v":16.496421371548891},{"$f":"'Solar - PV Dist. Comm'!AQ381","v":16.216880171226247}]
["RM3CoClass22","RD","Moderate",30,"CommPV","Class2",{"$f":"'Solar - PV Dist. Comm'!L382","v":64.283845173504048},{"$f":"'Solar - PV Dist. Comm'!M382","v":61.890768228045658},{"$f":"'Solar - PV Dist. Comm'!N382","v":58.406900146945198},{"$f":"'Solar - PV Dist. Comm'!O382","v":54.995874896467569},{"$f":"'Solar - PV Dist. Comm'!P382","v":51.655431549786243},{"$f":"'Solar - PV Dist. Comm'!Q382","v":48.383401789406101},{"$f":"'Solar - PV Dist. Comm'!R382","v":45.177705213538836},{"$f":"'Solar - PV Dist. Comm'!S382","v":42.036344925072356},{"$f":"'Solar - PV Dist. Comm'!T382","v":38.957403383481491},{"$f":"'Solar - PV Dist. Comm'!U382","v":35.939038501573499},{"$f":"'Solar - PV Dist. Comm'!V382","v":32.979479970373141},{"$f":"'Solar - PV Dist. Comm'!W382","v":30.077025796740543},{"$f":"'Solar - PV Dist. Comm'!X382","v":29.647541791654554},{"$f":"'Solar - PV Dist. Comm'!Y382","v":29.221147117568211},{"$f":"'Solar - PV Dist. Comm'!Z382","v":28.797808561031886},{"$f":"'Solar - PV Dist. Comm'!AA382","v":28.377493383000321},{"$f":"'Solar - PV Dist. Comm'!AB382","v":27.960169310392558},{"$f":"'Solar - PV Dist. Comm'!AC382","v":27.545804527831457},{"$f":"'Solar - PV Dist. Comm'!AD382","v":27.134367669558255},{"$f":"'Solar - PV Dist. Comm'!AE382","v":26.725827811518013},{"$f":"'Solar - PV Dist. Comm'!AF382","v":26.320154463611544},{"$f":"'Solar - PV Dist. Comm'!AG382","v":25.917317562109968},{"$f":"'Solar - PV Dist. Comm'!AH382","v":25.517287462227777},{"$f":"'Solar - PV Dist. Comm'!AI382","v":25.120034930850579},{"$f":"'Solar - PV Dist. Comm'!AJ382","v":24.72553113941386},{"$f":"'Solar - PV Dist. Comm'!AK382","v":24.33374765692902},{"$f":"'Solar - PV Dist. Comm'!AL382","v":23.944656443153164},{"$f":"'Solar - PV Dist. Comm'!AM382","v":23.558229841899298},{"$f":"'Solar - PV Dist. Comm'!AN382","v":23.174440574483381},{"$f":"'Solar - PV Dist. Comm'!AO382","v":22.793261733305222},{"$f":"'Solar - PV Dist. Comm'!AP382","v":22.414666775559784},{"$f":"'Solar - PV Dist. Comm'!AQ382","v":22.038629517076007}]
["RC3CoClass22","RD","Conservative",30,"CommPV","Class2",{"$f":"'Solar - PV Dist. Comm'!L383","v":64.283845173504048},{"$f":"'Solar - PV Dist. Comm'!M383","v":62.558742747035708},{"$f":"'Solar - PV Dist. Comm'!N383","v":61.565249884795954},{"$f":"'Solar - PV Dist. Comm'!O383","v":60.571757022556213},{"$f":"'Solar - PV Dist. Comm'!P383","v":59.578264160316465},{"$f":"'Solar - PV Dist. Comm'!Q383","v":58.584771298076717},{"$f":"'Solar - PV Dist. Comm'!R383","v":57.591278435836976},{"$f":"'Solar - PV Dist. Comm'!S383","v":56.597785573597228},{"$f":"'Solar - PV Dist. Comm'!T383","v":55.604292711357481},{"$f":"'Solar - PV Dist. Comm'!U383","v":54.61079984911774},{"$f":"'Solar - PV Dist. Comm'!V383","v":53.617306986877999},{"$f":"'Solar - PV Dist. Comm'!W383","v":52.623814124638251},{"$f":"'Solar - PV Dist. Comm'!X383","v":51.370078327794211},{"$f":"'Solar - PV Dist. Comm'!Y383","v":50.131052342945324},{"$f":"'Solar - PV Dist. Comm'!Z383","v":48.906478799346807},{"$f":"'Solar - PV Dist. Comm'!AA383","v":47.696106295568264},{"$f":"'Solar - PV Dist. Comm'!AB383","v":46.499689227430025},{"$f":"'Solar - PV Dist. Comm'!AC383","v":45.316987621857244},{"$f":"'Solar - PV Dist. Comm'!AD383","v":44.147766976415205},{"$f":"'Solar - PV Dist. Comm'!AE383","v":42.991798104300841},{"$f":"'Solar - PV Dist. Comm'!AF383","v":41.848856984574908},{"$f":"'Solar - PV Dist. Comm'!AG383","v":40.718724617429636},{"$f":"'Solar - PV Dist. Comm'!AH383","v":39.601186884295032},{"$f":"'Solar - PV Dist. Comm'!AI383","v":38.496034412596551},{"$f":"'Solar - PV Dist. Comm'!AJ383","v":37.403062444984307},{"$f":"'Solar - PV Dist. Comm'!AK383","v":36.32207071286269},{"$f":"'Solar - PV Dist. Comm'!AL383","v":35.252863314055894},{"$f":"'Solar - PV Dist. Comm'!AM383","v":34.195248594452821},{"$f":"'Solar - PV Dist. Comm'!AN383","v":33.149039033480754},{"$f":"'Solar - PV Dist. Comm'!AO383","v":32.114051133264432},{"$f":"'Solar - PV Dist. Comm'!AP383","v":31.090105311332611},{"$f":"'Solar - PV Dist. Comm'!AQ383","v":30.077025796740543}]
["RA3CoClass11","RD","Advanced",30,"CommPV","Class1",{"$f":"'Solar - PV Dist. Comm'!L384","v":61.952727674563405},{"$f":"'Solar - PV Dist. Comm'!M384","v":59.214762906162569},{"$f":"'Solar - PV Dist. Comm'!N384","v":54.818272491334518},{"$f":"'Solar - PV Dist. Comm'!O384","v":50.573223277604612},{"$f":"'Solar - PV Dist. Comm'!P384","v":46.471922949926245},{"$f":"'Solar - PV Dist. Comm'!Q384","v":42.507191484785913},{"$f":"'Solar - PV Dist. Comm'!R384","v":38.67231920173824},{"$f":"'Solar - PV Dist. Comm'!S384","v":34.961028870413742},{"$f":"'Solar - PV Dist. Comm'!T384","v":31.367441422834119},{"$f":"'Solar - PV Dist. Comm'!U384","v":27.886044877086547},{"$f":"'Solar - PV Dist. Comm'!V384","v":24.51166612684754},{"$f":"'Solar - PV Dist. Comm'!W384","v":21.239445293088409},{"$f":"'Solar - PV Dist. Comm'!X384","v":20.947351448281712},{"$f":"'Solar - PV Dist. Comm'!Y384","v":20.65652207899365},{"$f":"'Solar - PV Dist. Comm'!Z384","v":20.366948992078328},{"$f":"'Solar - PV Dist. Comm'!AA384","v":20.078624065020403},{"$f":"'Solar - PV Dist. Comm'!AB384","v":19.791539245175624},{"$f":"'Solar - PV Dist. Comm'!AC384","v":19.50568654902116},{"$f":"'Solar - PV Dist. Comm'!AD384","v":19.221058061415548},{"$f":"'Solar - PV Dist. Comm'!AE384","v":18.937645934868083},{"$f":"'Solar - PV Dist. Comm'!AF384","v":18.655442388817608},{"$f":"'Solar - PV Dist. Comm'!AG384","v":18.374439708920551},{"$f":"'Solar - PV Dist. Comm'!AH384","v":18.094630246347897},{"$f":"'Solar - PV Dist. Comm'!AI384","v":17.816006417091224},{"$f":"'Solar - PV Dist. Comm'!AJ384","v":17.538560701277497},{"$f":"'Solar - PV Dist. Comm'!AK384","v":17.262285642492522},{"$f":"'Solar - PV Dist. Comm'!AL384","v":16.987173847112953},{"$f":"'Solar - PV Dist. Comm'!AM384","v":16.71321798364675},{"$f":"'Solar - PV Dist. Comm'!AN384","v":16.440410782081873},{"$f":"'Solar - PV Dist. Comm'!AO384","v":16.168745033243205},{"$f":"'Solar - PV Dist. Comm'!AP384","v":15.898213588157519},{"$f":"'Solar - PV Dist. Comm'!AQ384","v":15.628809357426352}]
["RM3CoClass11","RD","Moderate",30,"CommPV","Class1",{"$f":"'Solar - PV Dist. Comm'!L385","v":61.952727674563405},{"$f":"'Solar - PV Dist. Comm'!M385","v":59.646430596252237},{"$f":"'Solar - PV Dist. Comm'!N385","v":56.288897612654644},{"$f":"'Solar - PV Dist. Comm'!O385","v":53.001565968700625},{"$f":"'Solar - PV Dist. Comm'!P385","v":49.782256725286643},{"$f":"'Solar - PV Dist. Comm'!Q385","v":46.628880194359247},{"$f":"'Solar - PV Dist. Comm'!R385","v":43.539431415494931},{"$f":"'Solar - PV Dist. Comm'!S385","v":40.51198590482614},{"$f":"'Solar - PV Dist. Comm'!T385","v":37.544695657373737},{"$f":"'Solar - PV Dist. Comm'!U385","v":34.635785385335652},{"$f":"'Solar - PV Dist. Comm'!V385","v":31.783548976242322},{"$f":"'Solar - PV Dist. Comm'!W385","v":28.986346156130466},{"$f":"'Solar - PV Dist. Comm'!X385","v":28.572436478887951},{"$f":"'Solar - PV Dist. Comm'!Y385","v":28.161504104599246},{"$f":"'Solar - PV Dist. Comm'!Z385","v":27.753517024230138},{"$f":"'Solar - PV Dist. Comm'!AA385","v":27.348443685947508},{"$f":"'Solar - PV Dist. Comm'!AB385","v":26.946252986985325},{"$f":"'Solar - PV Dist. Comm'!AC385","v":26.546914265683718},{"$f":"'Solar - PV Dist. Comm'!AD385","v":26.150397293696738},{"$f":"'Solar - PV Dist. Comm'!AE385","v":25.756672268364809},{"$f":"'Solar - PV Dist. Comm'!AF385","v":25.365709805247604},{"$f":"'Solar - PV Dist. Comm'!AG385","v":24.977480930813716},{"$f":"'Solar - PV Dist. Comm'!AH385","v":24.591957075282984},{"$f":"'Solar - PV Dist. Comm'!AI385","v":24.209110065618006},{"$f":"'Solar - PV Dist. Comm'!AJ385","v":23.828912118661105},{"$f":"'Solar - PV Dist. Comm'!AK385","v":23.451335834413257},{"$f":"'Solar - PV Dist. Comm'!AL385","v":23.076354189451603},{"$f":"'Solar - PV Dist. Comm'!AM385","v":22.703940530482189},{"$f":"'Solar - PV Dist. Comm'!AN385","v":22.334068568024684},{"$f":"'Solar - PV Dist. Comm'!AO385","v":21.966712370226023},{"$f":"'Solar - PV Dist. Comm'!AP385","v":21.601846356799786},{"$f":"'Solar - PV Dist. Comm'!AQ385","v":21.239445293088409}]
["RC3CoClass11","RD","Conservative",30,"CommPV","Class1",{"$f":"'Solar - PV Dist. Comm'!L386","v":61.952727674563405},{"$f":"'Solar - PV Dist. Comm'!M386","v":60.290182434009367},{"$f":"'Solar - PV Dist. Comm'!N386","v":59.332716486307618},{"$f":"'Solar - PV Dist. Comm'!O386","v":58.375250538605876},{"$f":"'Solar - PV Dist. Comm'!P386","v":57.41778459090412},{"$f":"'Solar - PV Dist. Comm'!Q386","v":56.46031864320237},{"$f":"'Solar - PV Dist. Comm'!R386","v":55.502852695500628},{"$f":"'Solar - PV Dist. Comm'!S386","v":54.545386747798879},{"$f":"'Solar - PV Dist. Comm'!T386","v":53.587920800097123},{"$f":"'Solar - PV Dist. Comm'!U386","v":52.630454852395381},{"$f":"'Solar - PV Dist. Comm'!V386","v":51.672988904693639},{"$f":"'Solar - PV Dist. Comm'!W386","v":50.71552295699189},{"$f":"'Solar - PV Dist. Comm'!X386","v":49.507251233542696},{"$f":"'Solar - PV Dist. Comm'!Y386","v":48.313155901910463},{"$f":"'Solar - PV Dist. Comm'!Z386","v":47.132988924355367},{"$f":"'Solar - PV Dist. Comm'!AA386","v":45.966508015987444},{"$f":"'Solar - PV Dist. Comm'!AB386","v":44.813476478942455},{"$f":"'Solar - PV Dist. Comm'!AC386","v":43.673663042260856},{"$f":"'Solar - PV Dist. Comm'!AD386","v":42.546841707242088},{"$f":"'Solar - PV Dist. Comm'!AE386","v":41.432791598057094},{"$f":"'Solar - PV Dist. Comm'!AF386","v":40.331296817411548},{"$f":"'Solar - PV Dist. Comm'!AG386","v":39.242146307061873},{"$f":"'Solar - PV Dist. Comm'!AH386","v":38.165133712994574},{"$f":"'Solar - PV Dist. Comm'!AI386","v":37.100057255088046},{"$f":"'Solar - PV Dist. Comm'!AJ386","v":36.046719601084085},{"$f":"'Solar - PV Dist. Comm'!AK386","v":35.004927744703522},{"$f":"'Solar - PV Dist. Comm'!AL386","v":33.974492887748077},{"$f":"'Solar - PV Dist. Comm'!AM386","v":32.955230326037075},{"$f":"'Solar - PV Dist. Comm'!AN386","v":31.946959339034237},{"$f":"'Solar - PV Dist. Comm'!AO386","v":30.949503083026102},{"$f":"'Solar - PV Dist. Comm'!AP386","v":29.962688487719412},{"$f":"'Solar - PV Dist. Comm'!AQ386","v":28.986346156130466}]
["RA3ReClass10","RD","Advanced",30,"ResPV","Class10",{"$f":"'Solar - PV Dist. Res'!L359","v":146.06602135435585},{"$f":"'Solar - PV Dist. Res'!M359","v":144.23725257522517},{"$f":"'Solar - PV Dist. Res'!N359","v":133.73921904287243},{"$f":"'Solar - PV Dist. Res'!O359","v":123.32283623609854},{"$f":"'Solar - PV Dist. Res'!P359","v":112.98715526076035},{"$f":"'Solar - PV Dist. Res'!Q359","v":102.73124186925679},{"$f":"'Solar - PV Dist. Res'!R359","v":92.554176179021439},{"$f":"'Solar - PV Dist. Res'!S359","v":82.45505239748293},{"$f":"'Solar - PV Dist. Res'!T359","v":72.432978553320737},{"$f":"'Solar - PV Dist. Res'!U359","v":62.487076233848271},{"$f":"'Solar - PV Dist. Res'!V359","v":52.616480328361412},{"$f":"'Solar - PV Dist. Res'!W359","v":42.820338777294999},{"$f":"'Solar - PV Dist. Res'!X359","v":42.228717059055249},{"$f":"'Solar - PV Dist. Res'!Y359","v":41.637095340815506},{"$f":"'Solar - PV Dist. Res'!Z359","v":41.045473622575749},{"$f":"'Solar - PV Dist. Res'!AA359","v":40.453851904335998},{"$f":"'Solar - PV Dist. Res'!AB359","v":39.862230186096234},{"$f":"'Solar - PV Dist. Res'!AC359","v":39.270608467856484},{"$f":"'Solar - PV Dist. Res'!AD359","v":38.67898674961674},{"$f":"'Solar - PV Dist. Res'!AE359","v":38.087365031376983},{"$f":"'Solar - PV Dist. Res'!AF359","v":37.495743313137226},{"$f":"'Solar - PV Dist. Res'!AG359","v":36.904121594897482},{"$f":"'Solar - PV Dist. Res'!AH359","v":36.312499876657725},{"$f":"'Solar - PV Dist. Res'!AI359","v":35.720878158417975},{"$f":"'Solar - PV Dist. Res'!AJ359","v":35.129256440178217},{"$f":"'Solar - PV Dist. Res'!AK359","v":34.537634721938467},{"$f":"'Solar - PV Dist. Res'!AL359","v":33.94601300369871},{"$f":"'Solar - PV Dist. Res'!AM359","v":33.354391285458966},{"$f":"'Solar - PV Dist. Res'!AN359","v":32.762769567219209},{"$f":"'Solar - PV Dist. Res'!AO359","v":32.171147848979459},{"$f":"'Solar - PV Dist. Res'!AP359","v":31.579526130739708},{"$f":"'Solar - PV Dist. Res'!AQ359","v":30.987904412499997}]
["RM3ReClass10","RD","Moderate",30,"ResPV","Class10",{"$f":"'Solar - PV Dist. Res'!L360","v":146.06602135435585},{"$f":"'Solar - PV Dist. Res'!M360","v":144.5811003193528},{"$f":"'Solar - PV Dist. Res'!N360","v":135.52804659705583},{"$f":"'Solar - PV Dist. Res'!O360","v":126.5028766985085},{"$f":"'Solar - PV Dist. Res'!P360","v":117.50546199660131},{"$f":"'Solar - PV Dist. Res'!Q360","v":108.53567465414665},{"$f":"'Solar - PV Dist. Res'!R360","v":99.593387617824234},{"$f":"'Solar - PV Dist. Res'!S360","v":90.678474612182299},{"$f":"'Solar - PV Dist. Res'!T360","v":81.79081013369354},{"$f":"'Solar - PV Dist. Res'!U360","v":72.930269444865772},{"$f":"'Solar - PV Dist. Res'!V360","v":64.096728568406206},{"$f":"'Solar - PV Dist. Res'!W360","v":55.290064281439037},{"$f":"'Solar - PV Dist. Res'!X360","v":54.651301856065999},{"$f":"'Solar - PV Dist. Res'!Y360","v":54.014184723122874},{"$f":"'Solar - PV Dist. Res'!Z360","v":53.378706533992499},{"$f":"'Solar - PV Dist. Res'!AA360","v":52.744860972678566},{"$f":"'Solar - PV Dist. Res'!AB360","v":52.112641755596428},{"$f":"'Solar - PV Dist. Res'!AC360","v":51.482042631365395},{"$f":"'Solar - PV Dist. Res'!AD360","v":50.853057380602749},{"$f":"'Solar - PV Dist. Res'!AE360","v":50.225679815719225},{"$f":"'Solar - PV Dist. Res'!AF360","v":49.599903780716154},{"$f":"'Solar - PV Dist. Res'!AG360","v":48.975723150984074},{"$f":"'Solar - PV Dist. Res'!AH360","v":48.353131833102957},{"$f":"'Solar - PV Dist. Res'!AI360","v":47.732123764643887},{"$f":"'Solar - PV Dist. Res'!AJ360","v":47.11269291397231},{"$f":"'Solar - PV Dist. Res'!AK360","v":46.494833280052738},{"$f":"'Solar - PV Dist. Res'!AL360","v":45.878538892254973},{"$f":"'Solar - PV Dist. Res'!AM360","v":45.263803810161775},{"$f":"'Solar - PV Dist. Res'!AN360","v":44.650622123377971},{"$f":"'Solar - PV Dist. Res'!AO360","v":44.038987951341099},{"$f":"'Solar - PV Dist. Res'!AP360","v":43.428895443133328},{"$f":"'Solar - PV Dist. Res'!AQ360","v":42.820338777294999}]
["RC3ReClass10","RD","Conservative",30,"ResPV","Class10",{"$f":"'Solar - PV Dist. Res'!L361","v":146.06602135435585},{"$f":"'Solar - PV Dist. Res'!M361","v":144.80479202512242},{"$f":"'Solar - PV Dist. Res'!N361","v":142.45564290592634},{"$f":"'Solar - PV Dist. Res'!O361","v":140.10649378673025},{"$f":"'Solar - PV Dist. Res'!P361","v":137.75734466753411},{"$f":"'Solar - PV Dist. Res'!Q361","v":135.40819554833803},{"$f":"'Solar - PV Dist. Res'!R361","v":133.05904642914197},{"$f":"'Solar - PV Dist. Res'!S361","v":130.70989730994586},{"$f":"'Solar - PV Dist. Res'!T361","v":128.36074819074975},{"$f":"'Solar - PV Dist. Res'!U361","v":126.01159907155365},{"$f":"'Solar - PV Dist. Res'!V361","v":123.66244995235756},{"$f":"'Solar - PV Dist. Res'!W361","v":121.31330083316141},{"$f":"'Solar - PV Dist. Res'!X361","v":117.9588114032736},{"$f":"'Solar - PV Dist. Res'!Y361","v":114.61002124002886},{"$f":"'Solar - PV Dist. Res'!Z361","v":111.26691583120201},{"$f":"'Solar - PV Dist. Res'!AA361","v":107.92948071379681},{"$f":"'Solar - PV Dist. Res'!AB361","v":104.59770147383702},{"$f":"'Solar - PV Dist. Res'!AC361","v":101.27156374615937},{"$f":"'Solar - PV Dist. Res'!AD361","v":97.951053214206681},{"$f":"'Solar - PV Dist. Res'!AE361","v":94.636155609822765},{"$f":"'Solar - PV Dist. Res'!AF361","v":91.326856713047874},{"$f":"'Solar - PV Dist. Res'!AG361","v":88.023142351915453},{"$f":"'Solar - PV Dist. Res'!AH361","v":84.724998402249838},{"$f":"'Solar - PV Dist. Res'!AI361","v":81.432410787464903},{"$f":"'Solar - PV Dist. Res'!AJ361","v":78.145365478363871},{"$f":"'Solar - PV Dist. Res'!AK361","v":74.863848492939979},{"$f":"'Solar - PV Dist. Res'!AL361","v":71.587845896178379},{"$f":"'Solar - PV Dist. Res'!AM361","v":68.317343799858691},{"$f":"'Solar - PV Dist. Res'!AN361","v":65.052328362358892},{"$f":"'Solar - PV Dist. Res'!AO361","v":61.792785788459952},{"$f":"'Solar - PV Dist. Res'!AP361","v":58.53870232915164},{"$f":"'Solar - PV Dist. Res'!AQ361","v":55.290064281439037}]
["RA3ReClass99","RD","Advanced",30,"ResPV","Class9",{"$f":"'Solar - PV Dist. Res'!L362","v":133.35216067477461},{"$f":"'Solar - PV Dist. Res'!M362","v":131.68257136296597},{"$f":"'Solar - PV Dist. Res'!N362","v":122.09830637515452},{"$f":"'Solar - PV Dist. Res'!O362","v":112.58858508050075},{"$f":"'Solar - PV Dist. Res'!P362","v":103.1525411783889},{"$f":"'Solar - PV Dist. Res'!Q362","v":93.78932173988278},{"$f":"'Solar - PV Dist. Res'!R362","v":84.49808695072123},{"$f":"'Solar - PV Dist. Res'!S362","v":75.278009860218646},{"$f":"'Solar - PV Dist. Res'!T362","v":66.1282761359125},{"$f":"'Solar - PV Dist. Res'!U362","v":57.0480838238053},{"$f":"'Solar - PV Dist. Res'!V362","v":48.036643114052566},{"$f":"'Solar - PV Dist. Res'!W362","v":39.093176111953028},{"$f":"'Solar - PV Dist. Res'!X362","v":38.553050258603491},{"$f":"'Solar - PV Dist. Res'!Y362","v":38.012924405253955},{"$f":"'Solar - PV Dist. Res'!Z362","v":37.472798551904411},{"$f":"'Solar - PV Dist. Res'!AA362","v":36.932672698554867},{"$f":"'Solar - PV Dist. Res'!AB362","v":36.392546845205317},{"$f":"'Solar - PV Dist. Res'!AC362","v":35.85242099185578},{"$f":"'Solar - PV Dist. Res'!AD362","v":35.312295138506244},{"$f":"'Solar - PV Dist. Res'!AE362","v":34.7721692851567},{"$f":"'Solar - PV Dist. Res'!AF362","v":34.232043431807156},{"$f":"'Solar - PV Dist. Res'!AG362","v":33.69191757845762},{"$f":"'Solar - PV Dist. Res'!AH362","v":33.151791725108083},{"$f":"'Solar - PV Dist. Res'!AI362","v":32.611665871758539},{"$f":"'Solar - PV Dist. Res'!AJ362","v":32.071540018408996},{"$f":"'Solar - PV Dist. Res'!AK362","v":31.531414165059456},{"$f":"'Solar - PV Dist. Res'!AL362","v":30.991288311709916},{"$f":"'Solar - PV Dist. Res'!AM362","v":30.451162458360379},{"$f":"'Solar - PV Dist. Res'!AN362","v":29.911036605010835},{"$f":"'Solar - PV Dist. Res'!AO362","v":29.370910751661299},{"$f":"'Solar - PV Dist. Res'!AP362","v":28.830784898311755},{"$f":"'Solar - PV Dist. Res'!AQ362","v":28.290659044962254}]
["RM3ReClass99","RD","Moderate",30,"ResPV","Class9",{"$f":"'Solar - PV Dist. Res'!L363","v":133.35216067477461},{"$f":"'Solar - PV Dist. Res'!M363","v":131.99648995400727},{"$f":"'Solar - PV Dist. Res'!N363","v":123.73143102120903},{"$f":"'Solar - PV Dist. Res'!O363","v":115.49182885180051},{"$f":"'Solar - PV Dist. Res'!P363","v":107.27756601461718},{"$f":"'Solar - PV Dist. Res'!Q363","v":99.088525799660275},{"$f":"'Solar - PV Dist. Res'!R363","v":90.924592212568996},{"$f":"'Solar - PV Dist. Res'!S363","v":82.785649969143861},{"$f":"'Solar - PV Dist. Res'!T363","v":74.671584489920249},{"$f":"'Solar - PV Dist. Res'!U363","v":66.582281894791365},{"$f":"'Solar - PV Dist. Res'!V363","v":58.517628997680767},{"$f":"'Solar - PV Dist. Res'!W363","v":50.477513301263087},{"$f":"'Solar - PV Dist. Res'!X363","v":49.894349956417088},{"$f":"'Solar - PV Dist. Res'!Y363","v":49.312688694659514},{"$f":"'Solar - PV Dist. Res'!Z363","v":48.732523719968768},{"$f":"'Solar - PV Dist. Res'!AA363","v":48.153849266104714},{"$f":"'Solar - PV Dist. Res'!AB363","v":47.576659596417706},{"$f":"'Solar - PV Dist. Res'!AC363","v":47.000949003658945},{"$f":"'Solar - PV Dist. Res'!AD363","v":46.426711809792494},{"$f":"'Solar - PV Dist. Res'!AE363","v":45.85394236580845},{"$f":"'Solar - PV Dist. Res'!AF363","v":45.282635051537824},{"$f":"'Solar - PV Dist. Res'!AG363","v":44.712784275468671},{"$f":"'Solar - PV Dist. Res'!AH363","v":44.144384474563672},{"$f":"'Solar - PV Dist. Res'!AI363","v":43.577430114079085},{"$f":"'Solar - PV Dist. Res'!AJ363","v":43.011915687385184},{"$f":"'Solar - PV Dist. Res'!AK363","v":42.447835715787861},{"$f":"'Solar - PV Dist. Res'!AL363","v":41.885184748351769},{"$f":"'Solar - PV Dist. Res'!AM363","v":41.323957361724737},{"$f":"'Solar - PV Dist. Res'!AN363","v":40.764148159963497},{"$f":"'Solar - PV Dist. Res'!AO363","v":40.205751774360778},{"$f":"'Solar - PV Dist. Res'!AP363","v":39.648762863273596},{"$f":"'Solar - PV Dist. Res'!AQ363","v":39.093176111953028}]
["RC3ReClass99","RD","Conservative",30,"ResPV","Class9",{"$f":"'Solar - PV Dist. Res'!L364","v":133.35216067477461},{"$f":"'Solar - PV Dist. Res'!M364","v":132.20071111381441},{"$f":"'Solar - PV Dist. Res'!N364","v":130.05603634354691},{"$f":"'Solar - PV Dist. Res'!O364","v":127.91136157327941},{"$f":"'Solar - PV Dist. Res'!P364","v":125.76668680301185},{"$f":"'Solar - PV Dist. Res'!Q364","v":123.62201203274435},{"$f":"'Solar - PV Dist. Res'!R364","v":121.47733726247688},{"$f":"'Solar - PV Dist. Res'!S364","v":119.33266249220935},{"$f":"'Solar - PV Dist. Res'!T364","v":117.18798772194182},{"$f":"'Solar - PV Dist. Res'!U364","v":115.0433129516743},{"$f":"'Solar - PV Dist. Res'!V364","v":112.89863818140678},{"$f":"'Solar - PV Dist. Res'!W364","v":110.75396341113922},{"$f":"'Solar - PV Dist. Res'!X364","v":107.69145503794945},{"$f":"'Solar - PV Dist. Res'!Y364","v":104.63414985653601},{"$f":"'Solar - PV Dist. Res'!Z364","v":101.5820346178451},{"$f":"'Solar - PV Dist. Res'!AA364","v":98.535096117766727},{"$f":"'Solar - PV Dist. Res'!AB364","v":95.493321196944279},{"$f":"'Solar - PV Dist. Res'!AC364","v":92.456696740585215},{"$f":"'Solar - PV Dist. Res'!AD364","v":89.42520967827241},{"$f":"'Solar - PV Dist. Res'!AE364","v":86.39884698377675},{"$f":"'Solar - PV Dist. Res'!AF364","v":83.377595674870477},{"$f":"'Solar - PV Dist. Res'!AG364","v":80.361442813141608},{"$f":"'Solar - PV Dist. Res'!AH364","v":77.350375503809246},{"$f":"'Solar - PV Dist. Res'!AI364","v":74.344380895539715},{"$f":"'Solar - PV Dist. Res'!AJ364","v":71.343446180263911},{"$f":"'Solar - PV Dist. Res'!AK364","v":68.347558592995142},{"$f":"'Solar - PV Dist. Res'!AL364","v":65.356705411648434},{"$f":"'Solar - PV Dist. Res'!AM364","v":62.370873956860166},{"$f":"'Solar - PV Dist. Res'!AN364","v":59.39005159180909},{"$f":"'Solar - PV Dist. Res'!AO364","v":56.414225722037919},{"$f":"'Solar - PV Dist. Res'!AP364","v":53.443383795276098},{"$f":"'Solar - PV Dist. Res'!AQ364","v":50.477513301263087}]
["RA3ReClass88","RD","Advanced",30,"ResPV","Class8",{"$f":"'Solar - PV Dist. Res'!L365","v":128.04401613331049},{"$f":"'Solar - PV Dist. Res'!M365","v":126.44088559762605},{"$f":"'Solar - PV Dist. Res'!N365","v":117.23812671831381},{"$f":"'Solar - PV Dist. Res'!O365","v":108.10694428591493},{"$f":"'Solar - PV Dist. Res'!P365","v":99.046506483311049},{"$f":"'Solar - PV Dist. Res'!Q365","v":90.055994332797425},{"$f":"'Solar - PV Dist. Res'!R365","v":81.134601449308732},{"$f":"'Solar - PV Dist. Res'!S365","v":72.281533799314502},{"$f":"'Solar - PV Dist. Res'!T365","v":63.4960094652332},{"$f":"'Solar - PV Dist. Res'!U365","v":54.777258415217787},{"$f":"'Solar - PV Dist. Res'!V365","v":46.124522278170559},{"$f":"'Solar - PV Dist. Res'!W365","v":37.537054123849288},{"$f":"'Solar - PV Dist. Res'!X365","v":37.018428230347823},{"$f":"'Solar - PV Dist. Res'!Y365","v":36.499802336846358},{"$f":"'Solar - PV Dist. Res'!Z365","v":35.981176443344886},{"$f":"'Solar - PV Dist. Res'!AA365","v":35.462550549843407},{"$f":"'Solar - PV Dist. Res'!AB365","v":34.943924656341927},{"$f":"'Solar - PV Dist. Res'!AC365","v":34.425298762840463},{"$f":"'Solar - PV Dist. Res'!AD365","v":33.906672869338998},{"$f":"'Solar - PV Dist. Res'!AE365","v":33.388046975837526},{"$f":"'Solar - PV Dist. Res'!AF365","v":32.869421082336054},{"$f":"'Solar - PV Dist. Res'!AG365","v":32.350795188834581},{"$f":"'Solar - PV Dist. Res'!AH365","v":31.832169295333109},{"$f":"'Solar - PV Dist. Res'!AI365","v":31.313543401831645},{"$f":"'Solar - PV Dist. Res'!AJ365","v":30.794917508330165},{"$f":"'Solar - PV Dist. Res'!AK365","v":30.276291614828697},{"$f":"'Solar - PV Dist. Res'!AL365","v":29.757665721327225},{"$f":"'Solar - PV Dist. Res'!AM365","v":29.239039827825756},{"$f":"'Solar - PV Dist. Res'!AN365","v":28.720413934324284},{"$f":"'Solar - PV Dist. Res'!AO365","v":28.201788040822816},{"$f":"'Solar - PV Dist. Res'!AP365","v":27.683162147321344},{"$f":"'Solar - PV Dist. Res'!AQ365","v":27.164536253819911}]
["RM3ReClass88","RD","Moderate",30,"ResPV","Class8",{"$f":"'Solar - PV Dist. Res'!L366","v":128.04401613331049},{"$f":"'Solar - PV Dist. Res'!M366","v":126.74230851370365},{"$f":"'Solar - PV Dist. Res'!N366","v":118.8062440811596},{"$f":"'Solar - PV Dist. Res'!O366","v":110.89462309374368},{"$f":"'Solar - PV Dist. Res'!P366","v":103.00733279469334},{"$f":"'Solar - PV Dist. Res'!Q366","v":95.144261119705334},{"$f":"'Solar - PV Dist. Res'!R366","v":87.305296691628158},{"$f":"'Solar - PV Dist. Res'!S366","v":79.490328815203299},{"$f":"'Solar - PV Dist. Res'!T366","v":71.699247471854818},{"$f":"'Solar - PV Dist. Res'!U366","v":63.931943314526343},{"$f":"'Solar - PV Dist. Res'!V366","v":56.188307662565613},{"$f":"'Solar - PV Dist. Res'!W366","v":48.468232496655418},{"$f":"'Solar - PV Dist. Res'!X366","v":47.908282238946974},{"$f":"'Solar - PV Dist. Res'!Y366","v":47.349774273213676},{"$f":"'Solar - PV Dist. Res'!Z366","v":46.792703034147237},{"$f":"'Solar - PV Dist. Res'!AA366","v":46.237062985035365},{"$f":"'Solar - PV Dist. Res'!AB366","v":45.682848617578443},{"$f":"'Solar - PV Dist. Res'!AC366","v":45.130054451707352},{"$f":"'Solar - PV Dist. Res'!AD366","v":44.578675035402973},{"$f":"'Solar - PV Dist. Res'!AE366","v":44.028704944516896},{"$f":"'Solar - PV Dist. Res'!AF366","v":43.480138782593549},{"$f":"'Solar - PV Dist. Res'!AG366","v":42.932971180693706},{"$f":"'Solar - PV Dist. Res'!AH366","v":42.387196797219325},{"$f":"'Solar - PV Dist. Res'!AI366","v":41.842810317739726},{"$f":"'Solar - PV Dist. Res'!AJ366","v":41.299806454819098},{"$f":"'Solar - PV Dist. Res'!AK366","v":40.758179947845299},{"$f":"'Solar - PV Dist. Res'!AL366","v":40.21792556286001},{"$f":"'Solar - PV Dist. Res'!AM366","v":39.679038092390094},{"$f":"'Solar - PV Dist. Res'!AN366","v":39.141512355280291},{"$f":"'Solar - PV Dist. Res'!AO366","v":38.605343196527222},{"$f":"'Solar - PV Dist. Res'!AP366","v":38.070525487114487},{"$f":"'Solar - PV Dist. Res'!AQ366","v":37.537054123849288}]
["RC3ReClass88","RD","Conservative",30,"ResPV","Class8",{"$f":"'Solar - PV Dist. Res'!L367","v":128.04401613331049},{"$f":"'Solar - PV Dist. Res'!M367","v":126.93840055562328},{"$f":"'Solar - PV Dist. Res'!N367","v":124.87909555827437},{"$f":"'Solar - PV Dist. Res'!O367","v":122.81979056092548},{"$f":"'Solar - PV Dist. Res'!P367","v":120.76048556357654},{"$f":"'Solar - PV Dist. Res'!Q367","v":118.70118056622763},{"$f":"'Solar - PV Dist. Res'!R367","v":116.64187556887877},{"$f":"'Solar - PV Dist. Res'!S367","v":114.58257057152984},{"$f":"'Solar - PV Dist. Res'!T367","v":112.52326557418093},{"$f":"'Solar - PV Dist. Res'!U367","v":110.46396057683201},{"$f":"'Solar - PV Dist. Res'!V367","v":108.40465557948312},{"$f":"'Solar - PV Dist. Res'!W367","v":106.34535058213416},{"$f":"'Solar - PV Dist. Res'!X367","v":103.40474677368539},{"$f":"'Solar - PV Dist. Res'!Y367","v":100.46913904155356},{"$f":"'Solar - PV Dist. Res'!Z367","v":97.53851466406951},{"$f":"'Solar - PV Dist. Res'!AA367","v":94.612860962718997},{"$f":"'Solar - PV Dist. Res'!AB367","v":91.692165301959719},{"$f":"'Solar - PV Dist. Res'!AC367","v":88.776415089039503},{"$f":"'Solar - PV Dist. Res'!AD367","v":85.86559777381521},{"$f":"'Solar - PV Dist. Res'!AE367","v":82.959700848572865},{"$f":"'Solar - PV Dist. Res'!AF367","v":80.058711847848258},{"$f":"'Solar - PV Dist. Res'!AG367","v":77.162618348248927},{"$f":"'Solar - PV Dist. Res'!AH367","v":74.271407968276648},{"$f":"'Solar - PV Dist. Res'!AI367","v":71.385068368151096},{"$f":"'Solar - PV Dist. Res'!AJ367","v":68.503587249634251},{"$f":"'Solar - PV Dist. Res'!AK367","v":65.62695235585565},{"$f":"'Solar - PV Dist. Res'!AL367","v":62.755151471138795},{"$f":"'Solar - PV Dist. Res'!AM367","v":59.888172420828027},{"$f":"'Solar - PV Dist. Res'!AN367","v":57.026003071116598},{"$f":"'Solar - PV Dist. Res'!AO367","v":54.168631328875449},{"$f":"'Solar - PV Dist. Res'!AP367","v":51.316045141482959},{"$f":"'Solar - PV Dist. Res'!AQ367","v":48.468232496655418}]
["RA3ReClass77","RD","Advanced",30,"ResPV","Class7",{"$f":"'Solar - PV Dist. Res'!L368","v":121.97492489306289},{"$f":"'Solar - PV Dist. Res'!M368","v":120.44778030178189},{"$f":"'Solar - PV Dist. Res'!N368","v":111.6812181693945},{"$f":"'Solar - PV Dist. Res'!O368","v":102.98283986941112},{"$f":"'Solar - PV Dist. Res'!P368","v":94.351853011577205},{"$f":"'Solar - PV Dist. Res'!Q368","v":85.787477436483201},{"$f":"'Solar - PV Dist. Res'!R368","v":77.288944980487017},{"$f":"'Solar - PV Dist. Res'!S368","v":68.855499246037496},{"$f":"'Solar - PV Dist. Res'!T368","v":60.486395377254951},{"$f":"'Solar - PV Dist. Res'!U368","v":52.180899840628449},{"$f":"'Solar - PV Dist. Res'!V368","v":43.938290210694618},{"$f":"'Solar - PV Dist. Res'!W368","v":35.757854960566505},{"$f":"'Solar - PV Dist. Res'!X368","v":35.263811144090319},{"$f":"'Solar - PV Dist. Res'!Y368","v":34.769767327614133},{"$f":"'Solar - PV Dist. Res'!Z368","v":34.27572351113794},{"$f":"'Solar - PV Dist. Res'!AA368","v":33.781679694661747},{"$f":"'Solar - PV Dist. Res'!AB368","v":33.287635878185554},{"$f":"'Solar - PV Dist. Res'!AC368","v":32.793592061709369},{"$f":"'Solar - PV Dist. Res'!AD368","v":32.299548245233183},{"$f":"'Solar - PV Dist. Res'!AE368","v":31.805504428756986},{"$f":"'Solar - PV Dist. Res'!AF368","v":31.311460612280797},{"$f":"'Solar - PV Dist. Res'!AG368","v":30.817416795804608},{"$f":"'Solar - PV Dist. Res'!AH368","v":30.323372979328418},{"$f":"'Solar - PV Dist. Res'!AI368","v":29.829329162852233},{"$f":"'Solar - PV Dist. Res'!AJ368","v":29.335285346376033},{"$f":"'Solar - PV Dist. Res'!AK368","v":28.841241529899847},{"$f":"'Solar - PV Dist. Res'!AL368","v":28.347197713423654},{"$f":"'Solar - PV Dist. Res'!AM368","v":27.853153896947468},{"$f":"'Solar - PV Dist. Res'!AN368","v":27.359110080471279},{"$f":"'Solar - PV Dist. Res'!AO368","v":26.865066263995089},{"$f":"'Solar - PV Dist. Res'!AP368","v":26.3710224475189},{"$f":"'Solar - PV Dist. Res'!AQ368","v":25.876978631042746}]
["RM3ReClass77","RD","Moderate",30,"ResPV","Class7",{"$f":"'Solar - PV Dist. Res'!L369","v":121.97492489306289},{"$f":"'Solar - PV Dist. Res'!M369","v":120.73491623097154},{"$f":"'Solar - PV Dist. Res'!N369","v":113.17500915887338},{"$f":"'Solar - PV Dist. Res'!O369","v":105.63838694985327},{"$f":"'Solar - PV Dist. Res'!P369","v":98.124942191647435},{"$f":"'Solar - PV Dist. Res'!Q369","v":90.634568131629749},{"$f":"'Solar - PV Dist. Res'!R369","v":83.167158671756042},{"$f":"'Solar - PV Dist. Res'!S369","v":75.722608363554343},{"$f":"'Solar - PV Dist. Res'!T369","v":68.30081240316153},{"$f":"'Solar - PV Dist. Res'!U369","v":60.901666626405103},{"$f":"'Solar - PV Dist. Res'!V369","v":53.525067503930096},{"$f":"'Solar - PV Dist. Res'!W369","v":46.170912136370269},{"$f":"'Solar - PV Dist. Res'!X369","v":45.637502667576911},{"$f":"'Solar - PV Dist. Res'!Y369","v":45.10546712831696},{"$f":"'Solar - PV Dist. Res'!Z369","v":44.574800217069253},{"$f":"'Solar - PV Dist. Res'!AA369","v":44.045496659553258},{"$f":"'Solar - PV Dist. Res'!AB369","v":43.51755120855433},{"$f":"'Solar - PV Dist. Res'!AC369","v":42.99095864375029},{"$f":"'Solar - PV Dist. Res'!AD369","v":42.465713771539427},{"$f":"'Solar - PV Dist. Res'!AE369","v":41.941811424869691},{"$f":"'Solar - PV Dist. Res'!AF369","v":41.419246463069271},{"$f":"'Solar - PV Dist. Res'!AG369","v":40.898013771678485},{"$f":"'Solar - PV Dist. Res'!AH369","v":40.378108262282908},{"$f":"'Solar - PV Dist. Res'!AI369","v":39.859524872347755},{"$f":"'Solar - PV Dist. Res'!AJ369","v":39.342258565053633},{"$f":"'Solar - PV Dist. Res'!AK369","v":38.826304329133407},{"$f":"'Solar - PV Dist. Res'!AL369","v":38.311657178710377},{"$f":"'Solar - PV Dist. Res'!AM369","v":37.798312153137715},{"$f":"'Solar - PV Dist. Res'!AN369","v":37.286264316839031},{"$f":"'Solar - PV Dist. Res'!AO369","v":36.775508759150235},{"$f":"'Solar - PV Dist. Res'!AP369","v":36.266040594162497},{"$f":"'Solar - PV Dist. Res'!AQ369","v":35.757854960566505}]
["RC3ReClass77","RD","Conservative",30,"ResPV","Class7",{"$f":"'Solar - PV Dist. Res'!L370","v":121.97492489306289},{"$f":"'Solar - PV Dist. Res'!M370","v":120.92171380892604},{"$f":"'Solar - PV Dist. Res'!N370","v":118.96001673030564},{"$f":"'Solar - PV Dist. Res'!O370","v":116.99831965168522},{"$f":"'Solar - PV Dist. Res'!P370","v":115.03662257306476},{"$f":"'Solar - PV Dist. Res'!Q370","v":113.07492549444434},{"$f":"'Solar - PV Dist. Res'!R370","v":111.11322841582394},{"$f":"'Solar - PV Dist. Res'!S370","v":109.15153133720351},{"$f":"'Solar - PV Dist. Res'!T370","v":107.18983425858306},{"$f":"'Solar - PV Dist. Res'!U370","v":105.22813717996263},{"$f":"'Solar - PV Dist. Res'!V370","v":103.26644010134221},{"$f":"'Solar - PV Dist. Res'!W370","v":101.30474302272174},{"$f":"'Solar - PV Dist. Res'!X370","v":98.503519353648798},{"$f":"'Solar - PV Dist. Res'!Y370","v":95.707054954488783},{"$f":"'Solar - PV Dist. Res'!Z370","v":92.915337706560294},{"$f":"'Solar - PV Dist. Res'!AA370","v":90.128355532291408},{"$f":"'Solar - PV Dist. Res'!AB370","v":87.346096395045166},{"$f":"'Solar - PV Dist. Res'!AC370","v":84.568548298946723},{"$f":"'Solar - PV Dist. Res'!AD370","v":81.795699288710608},{"$f":"'Solar - PV Dist. Res'!AE370","v":79.027537449469392},{"$f":"'Solar - PV Dist. Res'!AF370","v":76.26405090660289},{"$f":"'Solar - PV Dist. Res'!AG370","v":73.505227825568497},{"$f":"'Solar - PV Dist. Res'!AH370","v":70.751056411732179},{"$f":"'Solar - PV Dist. Res'!AI370","v":68.001524910200359},{"$f":"'Solar - PV Dist. Res'!AJ370","v":65.25662160565274},{"$f":"'Solar - PV Dist. Res'!AK370","v":62.516334822175892},{"$f":"'Solar - PV Dist. Res'!AL370","v":59.780652923097733},{"$f":"'Solar - PV Dist. Res'!AM370","v":57.049564310822731},{"$f":"'Solar - PV Dist. Res'!AN370","v":54.323057426668107},{"$f":"'Solar - PV Dist. Res'!AO370","v":51.601120750700666},{"$f":"'Solar - PV Dist. Res'!AP370","v":48.883742801574691},{"$f":"'Solar - PV Dist. Res'!AQ370","v":46.170912136370269}]
["RA3ReClass66","RD","Advanced",30,"ResPV","Class6",{"$f":"'Solar - PV Dist. Res'!L371","v":116.59745592925587},{"$f":"'Solar - PV Dist. Res'!M371","v":115.13763806639923},{"$f":"'Solar - PV Dist. Res'!N371","v":106.75756451621454},{"$f":"'Solar - PV Dist. Res'!O371","v":98.442668799923041},{"$f":"'Solar - PV Dist. Res'!P371","v":90.192193461122386},{"$f":"'Solar - PV Dist. Res'!Q371","v":82.005392735037958},{"$f":"'Solar - PV Dist. Res'!R371","v":73.881532323809111},{"$f":"'Solar - PV Dist. Res'!S371","v":65.819889176938261},{"$f":"'Solar - PV Dist. Res'!T371","v":57.819751276765338},{"$f":"'Solar - PV Dist. Res'!U371","v":49.880417428833482},{"$f":"'Solar - PV Dist. Res'!V371","v":42.001197057016476},{"$f":"'Solar - PV Dist. Res'!W371","v":34.181410003282544},{"$f":"'Solar - PV Dist. Res'!X371","v":33.709146936351324},{"$f":"'Solar - PV Dist. Res'!Y371","v":33.236883869420097},{"$f":"'Solar - PV Dist. Res'!Z371","v":32.764620802488871},{"$f":"'Solar - PV Dist. Res'!AA371","v":32.292357735557637},{"$f":"'Solar - PV Dist. Res'!AB371","v":31.820094668626407},{"$f":"'Solar - PV Dist. Res'!AC371","v":31.347831601695184},{"$f":"'Solar - PV Dist. Res'!AD371","v":30.875568534763961},{"$f":"'Solar - PV Dist. Res'!AE371","v":30.40330546783273},{"$f":"'Solar - PV Dist. Res'!AF371","v":29.9310424009015},{"$f":"'Solar - PV Dist. Res'!AG371","v":29.458779333970277},{"$f":"'Solar - PV Dist. Res'!AH371","v":28.98651626703905},{"$f":"'Solar - PV Dist. Res'!AI371","v":28.514253200107827},{"$f":"'Solar - PV Dist. Res'!AJ371","v":28.041990133176594},{"$f":"'Solar - PV Dist. Res'!AK371","v":27.569727066245367},{"$f":"'Solar - PV Dist. Res'!AL371","v":27.09746399931414},{"$f":"'Solar - PV Dist. Res'!AM371","v":26.625200932382917},{"$f":"'Solar - PV Dist. Res'!AN371","v":26.152937865451687},{"$f":"'Solar - PV Dist. Res'!AO371","v":25.680674798520464},{"$f":"'Solar - PV Dist. Res'!AP371","v":25.208411731589234},{"$f":"'Solar - PV Dist. Res'!AQ371","v":24.736148664658042}]
["RM3ReClass66","RD","Moderate",30,"ResPV","Class6",{"$f":"'Solar - PV Dist. Res'!L372","v":116.59745592925587},{"$f":"'Solar - PV Dist. Res'!M372","v":115.41211512698153},{"$f":"'Solar - PV Dist. Res'!N372","v":108.18549922669688},{"$f":"'Solar - PV Dist. Res'!O372","v":100.98114163728178},{"$f":"'Solar - PV Dist. Res'!P372","v":93.798939681922107},{"$f":"'Solar - PV Dist. Res'!Q372","v":86.638791314360191},{"$f":"'Solar - PV Dist. Res'!R372","v":79.500595114061866},{"$f":"'Solar - PV Dist. Res'!S372","v":72.384250281427811},{"$f":"'Solar - PV Dist. Res'!T372","v":65.289656633048807},{"$f":"'Solar - PV Dist. Res'!U372","v":58.216714597004454},{"$f":"'Solar - PV Dist. Res'!V372","v":51.165325208204891},{"$f":"'Solar - PV Dist. Res'!W372","v":44.135390103774931},{"$f":"'Solar - PV Dist. Res'!X372","v":43.625496885276057},{"$f":"'Solar - PV Dist. Res'!Y372","v":43.116917024324756},{"$f":"'Solar - PV Dist. Res'!Z372","v":42.609645453126291},{"$f":"'Solar - PV Dist. Res'!AA372","v":42.103677129925636},{"$f":"'Solar - PV Dist. Res'!AB372","v":41.599007038840384},{"$f":"'Solar - PV Dist. Res'!AC372","v":41.095630189695015},{"$f":"'Solar - PV Dist. Res'!AD372","v":40.593541617856459},{"$f":"'Solar - PV Dist. Res'!AE372","v":40.09273638407079},{"$f":"'Solar - PV Dist. Res'!AF372","v":39.593209574301369},{"$f":"'Solar - PV Dist. Res'!AG372","v":39.094956299568011},{"$f":"'Solar - PV Dist. Res'!AH372","v":38.597971695787564},{"$f":"'Solar - PV Dist. Res'!AI372","v":38.102250923615593},{"$f":"'Solar - PV Dist. Res'!AJ372","v":37.607789168289315},{"$f":"'Solar - PV Dist. Res'!AK372","v":37.114581639471702},{"$f":"'Solar - PV Dist. Res'!AL372","v":36.622623571096788},{"$f":"'Solar - PV Dist. Res'!AM372","v":36.131910221216174},{"$f":"'Solar - PV Dist. Res'!AN372","v":35.642436871846627},{"$f":"'Solar - PV Dist. Res'!AO372","v":35.154198828818913},{"$f":"'Solar - PV Dist. Res'!AP372","v":34.66719142162767},{"$f":"'Solar - PV Dist. Res'!AQ372","v":34.181410003282544}]
["RC3ReClass66","RD","Conservative",30,"ResPV","Class6",{"$f":"'Solar - PV Dist. Res'!L373","v":116.59745592925587},{"$f":"'Solar - PV Dist. Res'!M373","v":115.59067742068527},{"$f":"'Solar - PV Dist. Res'!N373","v":113.71546504509641},{"$f":"'Solar - PV Dist. Res'!O373","v":111.84025266950754},{"$f":"'Solar - PV Dist. Res'!P373","v":109.96504029391863},{"$f":"'Solar - PV Dist. Res'!Q373","v":108.08982791832976},{"$f":"'Solar - PV Dist. Res'!R373","v":106.21461554274092},{"$f":"'Solar - PV Dist. Res'!S373","v":104.33940316715203},{"$f":"'Solar - PV Dist. Res'!T373","v":102.46419079156314},{"$f":"'Solar - PV Dist. Res'!U373","v":100.58897841597425},{"$f":"'Solar - PV Dist. Res'!V373","v":98.713766040385394},{"$f":"'Solar - PV Dist. Res'!W373","v":96.838553664796464},{"$f":"'Solar - PV Dist. Res'!X373","v":94.160826635334701},{"$f":"'Solar - PV Dist. Res'!Y373","v":91.487649055396389},{"$f":"'Solar - PV Dist. Res'!Z373","v":88.819009340572507},{"$f":"'Solar - PV Dist. Res'!AA373","v":86.154895945751122},{"$f":"'Solar - PV Dist. Res'!AB373","v":83.495297364950616},{"$f":"'Solar - PV Dist. Res'!AC373","v":80.840202131154371},{"$f":"'Solar - PV Dist. Res'!AD373","v":78.189598816145676},{"$f":"'Solar - PV Dist. Res'!AE373","v":75.543476030344038},{"$f":"'Solar - PV Dist. Res'!AF373","v":72.9018224226418},{"$f":"'Solar - PV Dist. Res'!AG373","v":70.264626680241989},{"$f":"'Solar - PV Dist. Res'!AH373","v":67.631877528496773},{"$f":"'Solar - PV Dist. Res'!AI373","v":65.003563730746762},{"$f":"'Solar - PV Dist. Res'!AJ373","v":62.379674088161202},{"$f":"'Solar - PV Dist. Res'!AK373","v":59.760197439578839},{"$f":"'Solar - PV Dist. Res'!AL373","v":57.145122661349816},{"$f":"'Solar - PV Dist. Res'!AM373","v":54.534438667178009},{"$f":"'Solar - PV Dist. Res'!AN373","v":51.928134407964549},{"$f":"'Solar - PV Dist. Res'!AO373","v":49.326198871651791},{"$f":"'Solar - PV Dist. Res'!AP373","v":46.728621083068411},{"$f":"'Solar - PV Dist. Res'!AQ373","v":44.135390103774931}]
[{"$f":"_xlfn.CONCAT(LEFT(B158,1), LEFT(C158,1), LEFT(D158,1),LEFT(E158,2),LEFT(F158,6),RIGHT(F158,1))","v":"RA3ReClass55"},"RD","Advanced",30,"ResPV","Class5",{"$f":"'Solar - PV Dist. Res'!L374","v":115.15058127384511},{"$f":"'Solar - PV Dist. Res'!M374","v":113.70887850149752},{"$f":"'Solar - PV Dist. Res'!N374","v":105.43279449322527},{"$f":"'Solar - PV Dist. Res'!O374","v":97.221079517700389},{"$f":"'Solar - PV Dist. Res'!P374","v":89.072985517906346},{"$f":"'Solar - PV Dist. Res'!Q374","v":80.987775983371236},{"$f":"'Solar - PV Dist. Res'!R374","v":72.96472572824247},{"$f":"'Solar - PV Dist. Res'!S374","v":65.003120674460462},{"$f":"'Solar - PV Dist. Res'!T374","v":57.102257639895029},{"$f":"'Solar - PV Dist. Res'!U374","v":49.26144413131248},{"$f":"'Solar - PV Dist. Res'!V374","v":41.479998142045439},{"$f":"'Solar - PV Dist. Res'!W374","v":33.757247954241265},{"$f":"'Solar - PV Dist. Res'!X374","v":33.29084526785423},{"$f":"'Solar - PV Dist. Res'!Y374","v":32.824442581467189},{"$f":"'Solar - PV Dist. Res'!Z374","v":32.358039895080147},{"$f":"'Solar - PV Dist. Res'!AA374","v":31.891637208693101},{"$f":"'Solar - PV Dist. Res'!AB374","v":31.425234522306056},{"$f":"'Solar - PV Dist. Res'!AC374","v":30.958831835919018},{"$f":"'Solar - PV Dist. Res'!AD374","v":30.492429149531979},{"$f":"'Solar - PV Dist. Res'!AE374","v":30.026026463144934},{"$f":"'Solar - PV Dist. Res'!AF374","v":29.559623776757892},{"$f":"'Solar - PV Dist. Res'!AG374","v":29.093221090370854},{"$f":"'Solar - PV Dist. Res'!AH374","v":28.626818403983812},{"$f":"'Solar - PV Dist. Res'!AI374","v":28.160415717596774},{"$f":"'Solar - PV Dist. Res'!AJ374","v":27.694013031209725},{"$f":"'Solar - PV Dist. Res'!AK374","v":27.227610344822686},{"$f":"'Solar - PV Dist. Res'!AL374","v":26.761207658435644},{"$f":"'Solar - PV Dist. Res'!AM374","v":26.294804972048606},{"$f":"'Solar - PV Dist. Res'!AN374","v":25.828402285661564},{"$f":"'Solar - PV Dist. Res'!AO374","v":25.361999599274526},{"$f":"'Solar - PV Dist. Res'!AP374","v":24.895596912887481},{"$f":"'Solar - PV Dist. Res'!AQ374","v":24.429194226500474}]
["RM3ReClass55","RD","Moderate",30,"ResPV","Class5",{"$f":"'Solar - PV Dist. Res'!L375","v":115.15058127384511},{"$f":"'Solar - PV Dist. Res'!M375","v":113.97994953662857},{"$f":"'Solar - PV Dist. Res'!N375","v":106.84300975583706},{"$f":"'Solar - PV Dist. Res'!O375","v":99.728052079323732},{"$f":"'Solar - PV Dist. Res'!P375","v":92.634975104405811},{"$f":"'Solar - PV Dist. Res'!Q375","v":85.563678051132356},{"$f":"'Solar - PV Dist. Res'!R375","v":78.514060757511288},{"$f":"'Solar - PV Dist. Res'!S375","v":71.486023674780014},{"$f":"'Solar - PV Dist. Res'!T375","v":64.47946786271973},{"$f":"'Solar - PV Dist. Res'!U375","v":57.494294985012331},{"$f":"'Solar - PV Dist. Res'!V375","v":50.530407304640065},{"$f":"'Solar - PV Dist. Res'!W375","v":43.58770767932679},{"$f":"'Solar - PV Dist. Res'!X375","v":43.084141799352871},{"$f":"'Solar - PV Dist. Res'!Y375","v":42.581872979283176},{"$f":"'Solar - PV Dist. Res'!Z375","v":42.080896214210014},{"$f":"'Solar - PV Dist. Res'!AA375","v":41.581206524942182},{"$f":"'Solar - PV Dist. Res'!AB375","v":41.082798957840112},{"$f":"'Solar - PV Dist. Res'!AC375","v":40.58566858465209},{"$f":"'Solar - PV Dist. Res'!AD375","v":40.089810502351867},{"$f":"'Solar - PV Dist. Res'!AE375","v":39.595219832977463},{"$f":"'Solar - PV Dist. Res'!AF375","v":39.101891723471198},{"$f":"'Solar - PV Dist. Res'!AG375","v":38.60982134552097},{"$f":"'Solar - PV Dist. Res'!AH375","v":38.119003895402749},{"$f":"'Solar - PV Dist. Res'!AI375","v":37.629434593824186},{"$f":"'Solar - PV Dist. Res'!AJ375","v":37.141108685769616},{"$f":"'Solar - PV Dist. Res'!AK375","v":36.654021440345979},{"$f":"'Solar - PV Dist. Res'!AL375","v":36.168168150630109},{"$f":"'Solar - PV Dist. Res'!AM375","v":35.683544133517145},{"$f":"'Solar - PV Dist. Res'!AN375","v":35.200144729569963},{"$f":"'Solar - PV Dist. Res'!AO375","v":34.71796530286997},{"$f":"'Solar - PV Dist. Res'!AP375","v":34.237001240868786},{"$f":"'Solar - PV Dist. Res'!AQ375","v":33.757247954241265}]
["RC3ReClass55","RD","Conservative",30,"ResPV","Class5",{"$f":"'Solar - PV Dist. Res'!L376","v":115.15058127384511},{"$f":"'Solar - PV Dist. Res'!M376","v":114.15629602506353},{"$f":"'Solar - PV Dist. Res'!N376","v":112.30435343043283},{"$f":"'Solar - PV Dist. Res'!O376","v":110.45241083580211},{"$f":"'Solar - PV Dist. Res'!P376","v":108.60046824117136},{"$f":"'Solar - PV Dist. Res'!Q376","v":106.74852564654066},{"$f":"'Solar - PV Dist. Res'!R376","v":104.89658305190996},{"$f":"'Solar - PV Dist. Res'!S376","v":103.04464045727923},{"$f":"'Solar - PV Dist. Res'!T376","v":101.1926978626485},{"$f":"'Solar - PV Dist. Res'!U376","v":99.340755268017773},{"$f":"'Solar - PV Dist. Res'!V376","v":97.488812673387059},{"$f":"'Solar - PV Dist. Res'!W376","v":95.636870078756303},{"$f":"'Solar - PV Dist. Res'!X376","v":92.992371350393881},{"$f":"'Solar - PV Dist. Res'!Y376","v":90.352365616779323},{"$f":"'Solar - PV Dist. Res'!Z376","v":87.716841437256178},{"$f":"'Solar - PV Dist. Res'!AA376","v":85.085787409977485},{"$f":"'Solar - PV Dist. Res'!AB376","v":82.459192171741009},{"$f":"'Solar - PV Dist. Res'!AC376","v":79.837044397825963},{"$f":"'Solar - PV Dist. Res'!AD376","v":77.219332801830092},{"$f":"'Solar - PV Dist. Res'!AE376","v":74.60604613550781},{"$f":"'Solar - PV Dist. Res'!AF376","v":71.997173188608983},{"$f":"'Solar - PV Dist. Res'!AG376","v":69.392702788718807},{"$f":"'Solar - PV Dist. Res'!AH376","v":66.792623801098145},{"$f":"'Solar - PV Dist. Res'!AI376","v":64.196925128524938},{"$f":"'Solar - PV Dist. Res'!AJ376","v":61.605595711136367},{"$f":"'Solar - PV Dist. Res'!AK376","v":59.01862452627163},{"$f":"'Solar - PV Dist. Res'!AL376","v":56.436000588315807},{"$f":"'Solar - PV Dist. Res'!AM376","v":53.857712948544275},{"$f":"'Solar - PV Dist. Res'!AN376","v":51.283750694967992},{"$f":"'Solar - PV Dist. Res'!AO376","v":48.714102952179545},{"$f":"'Solar - PV Dist. Res'!AP376","v":46.148758881200081},{"$f":"'Solar - PV Dist. Res'!AQ376","v":43.58770767932679}]
["RA3ReClass44","RD","Advanced",30,"ResPV","Class4",{"$f":"'Solar - PV Dist. Res'!L377","v":109.0661636283243},{"$f":"'Solar - PV Dist. Res'!M377","v":107.70063868930268},{"$f":"'Solar - PV Dist. Res'!N377","v":99.861852964883582},{"$f":"'Solar - PV Dist. Res'!O377","v":92.084035091260859},{"$f":"'Solar - PV Dist. Res'!P377","v":84.366476537847319},{"$f":"'Solar - PV Dist. Res'!Q377","v":76.708479710494899},{"$f":"'Solar - PV Dist. Res'!R377","v":69.109357741295625},{"$f":"'Solar - PV Dist. Res'!S377","v":61.568434283212177},{"$f":"'Solar - PV Dist. Res'!T377","v":54.085043309408903},{"$f":"'Solar - PV Dist. Res'!U377","v":46.65852891715825},{"$f":"'Solar - PV Dist. Res'!V377","v":39.288245136201461},{"$f":"'Solar - PV Dist. Res'!W377","v":31.973555741445992},{"$f":"'Solar - PV Dist. Res'!X377","v":31.531797209726509},{"$f":"'Solar - PV Dist. Res'!Y377","v":31.090038678007026},{"$f":"'Solar - PV Dist. Res'!Z377","v":30.64828014628754},{"$f":"'Solar - PV Dist. Res'!AA377","v":30.206521614568054},{"$f":"'Solar - PV Dist. Res'!AB377","v":29.76476308284856},{"$f":"'Solar - PV Dist. Res'!AC377","v":29.323004551129078},{"$f":"'Solar - PV Dist. Res'!AD377","v":28.881246019409595},{"$f":"'Solar - PV Dist. Res'!AE377","v":28.439487487690108},{"$f":"'Solar - PV Dist. Res'!AF377","v":27.997728955970622},{"$f":"'Solar - PV Dist. Res'!AG377","v":27.555970424251139},{"$f":"'Solar - PV Dist. Res'!AH377","v":27.114211892531653},{"$f":"'Solar - PV Dist. Res'!AI377","v":26.67245336081217},{"$f":"'Solar - PV Dist. Res'!AJ377","v":26.23069482909268},{"$f":"'Solar - PV Dist. Res'!AK377","v":25.788936297373198},{"$f":"'Solar - PV Dist. Res'!AL377","v":25.347177765653711},{"$f":"'Solar - PV Dist. Res'!AM377","v":24.905419233934229},{"$f":"'Solar - PV Dist. Res'!AN377","v":24.463660702214742},{"$f":"'Solar - PV Dist. Res'!AO377","v":24.02190217049526},{"$f":"'Solar - PV Dist. Res'!AP377","v":23.580143638775773},{"$f":"'Solar - PV Dist. Res'!AQ377","v":23.138385107056319}]
["RM3ReClass44","RD","Moderate",30,"ResPV","Class4",{"$f":"'Solar - PV Dist. Res'!L378","v":109.0661636283243},{"$f":"'Solar - PV Dist. Res'!M378","v":107.95738665831374},{"$f":"'Solar - PV Dist. Res'!N378","v":101.1975541561559},{"$f":"'Solar - PV Dist. Res'!O378","v":94.458542250434292},{"$f":"'Solar - PV Dist. Res'!P378","v":87.740254896461408},{"$f":"'Solar - PV Dist. Res'!Q378","v":81.042596639377237},{"$f":"'Solar - PV Dist. Res'!R378","v":74.365472609628384},{"$f":"'Solar - PV Dist. Res'!S378","v":67.708788518488618},{"$f":"'Solar - PV Dist. Res'!T378","v":61.07245065362082},{"$f":"'Solar - PV Dist. Res'!U378","v":54.4563658746792},{"$f":"'Solar - PV Dist. Res'!V378","v":47.860441608951938},{"$f":"'Solar - PV Dist. Res'!W378","v":41.284585847043552},{"$f":"'Solar - PV Dist. Res'!X378","v":40.807627780003799},{"$f":"'Solar - PV Dist. Res'!Y378","v":40.331898237789417},{"$f":"'Solar - PV Dist. Res'!Z378","v":39.857392479945986},{"$f":"'Solar - PV Dist. Res'!AA378","v":39.384105790376751},{"$f":"'Solar - PV Dist. Res'!AB378","v":38.912033477186469},{"$f":"'Solar - PV Dist. Res'!AC378","v":38.4411708725263},{"$f":"'Solar - PV Dist. Res'!AD378","v":37.97151333243999},{"$f":"'Solar - PV Dist. Res'!AE378","v":37.503056236711167},{"$f":"'Solar - PV Dist. Res'!AF378","v":37.035794988711871},{"$f":"'Solar - PV Dist. Res'!AG378","v":36.56972501525216},{"$f":"'Solar - PV Dist. Res'!AH378","v":36.104841766430994},{"$f":"'Solar - PV Dist. Res'!AI378","v":35.641140715488064},{"$f":"'Solar - PV Dist. Res'!AJ378","v":35.178617358656972},{"$f":"'Solar - PV Dist. Res'!AK378","v":34.717267215019355},{"$f":"'Solar - PV Dist. Res'!AL378","v":34.257085826360168},{"$f":"'Solar - PV Dist. Res'!AM378","v":33.798068757024154},{"$f":"'Solar - PV Dist. Res'!AN378","v":33.340211593773233},{"$f":"'Solar - PV Dist. Res'!AO378","v":32.883509945645137},{"$f":"'Solar - PV Dist. Res'!AP378","v":32.427959443812981},{"$f":"'Solar - PV Dist. Res'!AQ378","v":31.973555741445992}]
["RC3ReClass44","RD","Conservative",30,"ResPV","Class4",{"$f":"'Solar - PV Dist. Res'!L379","v":109.0661636283243},{"$f":"'Solar - PV Dist. Res'!M379","v":108.12441521127596},{"$f":"'Solar - PV Dist. Res'!N379","v":106.37032702672822},{"$f":"'Solar - PV Dist. Res'!O379","v":104.61623884218048},{"$f":"'Solar - PV Dist. Res'!P379","v":102.86215065763268},{"$f":"'Solar - PV Dist. Res'!Q379","v":101.10806247308494},{"$f":"'Solar - PV Dist. Res'!R379","v":99.353974288537216},{"$f":"'Solar - PV Dist. Res'!S379","v":97.599886103989462},{"$f":"'Solar - PV Dist. Res'!T379","v":95.845797919441694},{"$f":"'Solar - PV Dist. Res'!U379","v":94.091709734893925},{"$f":"'Solar - PV Dist. Res'!V379","v":92.337621550346185},{"$f":"'Solar - PV Dist. Res'!W379","v":90.583533365798388},{"$f":"'Solar - PV Dist. Res'!X379","v":88.07876675644404},{"$f":"'Solar - PV Dist. Res'!Y379","v":85.57825573742133},{"$f":"'Solar - PV Dist. Res'!Z379","v":83.081989472584297},{"$f":"'Solar - PV Dist. Res'!AA379","v":80.589957162545758},{"$f":"'Solar - PV Dist. Res'!AB379","v":78.1021480445214},{"$f":"'Solar - PV Dist. Res'!AC379","v":75.618551392174993},{"$f":"'Solar - PV Dist. Res'!AD379","v":73.139156515464151},{"$f":"'Solar - PV Dist. Res'!AE379","v":70.663952760486978},{"$f":"'Solar - PV Dist. Res'!AF379","v":68.192929509329474},{"$f":"'Solar - PV Dist. Res'!AG379","v":65.726076179913662},{"$f":"'Solar - PV Dist. Res'!AH379","v":63.263382225846634},{"$f":"'Solar - PV Dist. Res'!AI379","v":60.804837136270123},{"$f":"'Solar - PV Dist. Res'!AJ379","v":58.350430435711097},{"$f":"'Solar - PV Dist. Res'!AK379","v":55.900151683932833},{"$f":"'Solar - PV Dist. Res'!AL379","v":53.453990475787073},{"$f":"'Solar - PV Dist. Res'!AM379","v":51.011936441066531},{"$f":"'Solar - PV Dist. Res'!AN379","v":48.573979244358526},{"$f":"'Solar - PV Dist. Res'!AO379","v":46.140108584899025},{"$f":"'Solar - PV Dist. Res'!AP379","v":43.710314196427717},{"$f":"'Solar - PV Dist. Res'!AQ379","v":41.284585847043552}]
["RA3ReClass33","RD","Advanced",30,"ResPV","Class3",{"$f":"'Solar - PV Dist. Res'!L380","v":103.06474358550402},{"$f":"'Solar - PV Dist. Res'!M380","v":101.77435733721276},{"$f":"'Solar - PV Dist. Res'!N380","v":94.366904706329606},{"$f":"'Solar - PV Dist. Res'!O380","v":87.017065139849294},{"$f":"'Solar - PV Dist. Res'!P380","v":79.724169094433492},{"$f":"'Solar - PV Dist. Res'!Q380","v":72.487557361399993},{"$f":"'Solar - PV Dist. Res'!R380","v":65.306580868090052},{"$f":"'Solar - PV Dist. Res'!S380","v":58.180600483799324},{"$f":"'Solar - PV Dist. Res'!T380","v":51.108986830150911},{"$f":"'Solar - PV Dist. Res'!U380","v":44.091120095791943},{"$f":"'Solar - PV Dist. Res'!V380","v":37.126389855299287},{"$f":"'Solar - PV Dist. Res'!W380","v":30.214194892183365},{"$f":"'Solar - PV Dist. Res'!X380","v":29.796744343968125},{"$f":"'Solar - PV Dist. Res'!Y380","v":29.379293795752883},{"$f":"'Solar - PV Dist. Res'!Z380","v":28.961843247537637},{"$f":"'Solar - PV Dist. Res'!AA380","v":28.54439269932239},{"$f":"'Solar - PV Dist. Res'!AB380","v":28.126942151107141},{"$f":"'Solar - PV Dist. Res'!AC380","v":27.709491602891902},{"$f":"'Solar - PV Dist. Res'!AD380","v":27.292041054676659},{"$f":"'Solar - PV Dist. Res'!AE380","v":26.874590506461413},{"$f":"'Solar - PV Dist. Res'!AF380","v":26.457139958246167},{"$f":"'Solar - PV Dist. Res'!AG380","v":26.039689410030928},{"$f":"'Solar - PV Dist. Res'!AH380","v":25.622238861815681},{"$f":"'Solar - PV Dist. Res'!AI380","v":25.204788313600439},{"$f":"'Solar - PV Dist. Res'!AJ380","v":24.787337765385189},{"$f":"'Solar - PV Dist. Res'!AK380","v":24.369887217169946},{"$f":"'Solar - PV Dist. Res'!AL380","v":23.952436668954704},{"$f":"'Solar - PV Dist. Res'!AM380","v":23.534986120739461},{"$f":"'Solar - PV Dist. Res'!AN380","v":23.117535572524215},{"$f":"'Solar - PV Dist. Res'!AO380","v":22.700085024308976},{"$f":"'Solar - PV Dist. Res'!AP380","v":22.28263447609373},{"$f":"'Solar - PV Dist. Res'!AQ380","v":21.865183927878515}]
["RM3ReClass33","RD","Moderate",30,"ResPV","Class3",{"$f":"'Solar - PV Dist. Res'!L381","v":103.06474358550402},{"$f":"'Solar - PV Dist. Res'!M381","v":102.01697762119377},{"$f":"'Solar - PV Dist. Res'!N381","v":95.629108273464013},{"$f":"'Solar - PV Dist. Res'!O381","v":89.26091385846874},{"$f":"'Solar - PV Dist. Res'!P381","v":82.912303616427295},{"$f":"'Solar - PV Dist. Res'!Q381","v":76.58318734493092},{"$f":"'Solar - PV Dist. Res'!R381","v":70.273475394670697},{"$f":"'Solar - PV Dist. Res'!S381","v":63.983078665204623},{"$f":"'Solar - PV Dist. Res'!T381","v":57.711908600763635},{"$f":"'Solar - PV Dist. Res'!U381","v":51.459877186095902},{"$f":"'Solar - PV Dist. Res'!V381","v":45.226896942349263},{"$f":"'Solar - PV Dist. Res'!W381","v":39.012880922991037},{"$f":"'Solar - PV Dist. Res'!X381","v":38.562167711439841},{"$f":"'Solar - PV Dist. Res'!Y381","v":38.112615424522865},{"$f":"'Solar - PV Dist. Res'!Z381","v":37.664219582631546},{"$f":"'Solar - PV Dist. Res'!AA381","v":37.21697572917472},{"$f":"'Solar - PV Dist. Res'!AB381","v":36.770879430431002},{"$f":"'Solar - PV Dist. Res'!AC381","v":36.325926275402274},{"$f":"'Solar - PV Dist. Res'!AD381","v":35.882111875668286},{"$f":"'Solar - PV Dist. Res'!AE381","v":35.439431865242369},{"$f":"'Solar - PV Dist. Res'!AF381","v":34.997881900428318},{"$f":"'Solar - PV Dist. Res'!AG381","v":34.557457659678256},{"$f":"'Solar - PV Dist. Res'!AH381","v":34.118154843451698},{"$f":"'Solar - PV Dist. Res'!AI381","v":33.679969174075588},{"$f":"'Solar - PV Dist. Res'!AJ381","v":33.24289639560552},{"$f":"'Solar - PV Dist. Res'!AK381","v":32.806932273687892},{"$f":"'Solar - PV Dist. Res'!AL381","v":32.372072595423184},{"$f":"'Solar - PV Dist. Res'!AM381","v":31.938313169230256},{"$f":"'Solar - PV Dist. Res'!AN381","v":31.505649824711668},{"$f":"'Solar - PV Dist. Res'!AO381","v":31.074078412520041},{"$f":"'Solar - PV Dist. Res'!AP381","v":30.643594804225362},{"$f":"'Solar - PV Dist. Res'!AQ381","v":30.214194892183365}]
["RC3ReClass33","RD","Conservative",30,"ResPV","Class3",{"$f":"'Solar - PV Dist. Res'!L382","v":103.06474358550402},{"$f":"'Solar - PV Dist. Res'!M382","v":102.17481534473535},{"$f":"'Solar - PV Dist. Res'!N382","v":100.51724673727196},{"$f":"'Solar - PV Dist. Res'!O382","v":98.859678129808586},{"$f":"'Solar - PV Dist. Res'!P382","v":97.202109522345154},{"$f":"'Solar - PV Dist. Res'!Q382","v":95.544540914881765},{"$f":"'Solar - PV Dist. Res'!R382","v":93.886972307418404},{"$f":"'Solar - PV Dist. Res'!S382","v":92.229403699955},{"$f":"'Solar - PV Dist. Res'!T382","v":90.571835092491582},{"$f":"'Solar - PV Dist. Res'!U382","v":88.914266485028179},{"$f":"'Solar - PV Dist. Res'!V382","v":87.25669787756479},{"$f":"'Solar - PV Dist. Res'!W382","v":85.599129270101358},{"$f":"'Solar - PV Dist. Res'!X382","v":83.232188692505076},{"$f":"'Solar - PV Dist. Res'!Y382","v":80.869269539260245},{"$f":"'Solar - PV Dist. Res'!Z382","v":78.510361570485244},{"$f":"'Solar - PV Dist. Res'!AA382","v":76.155454581034576},{"$f":"'Solar - PV Dist. Res'!AB382","v":73.804538400351461},{"$f":"'Solar - PV Dist. Res'!AC382","v":71.457602892321717},{"$f":"'Solar - PV Dist. Res'!AD382","v":69.114637955127819},{"$f":"'Solar - PV Dist. Res'!AE382","v":66.775633521104183},{"$f":"'Solar - PV Dist. Res'!AF382","v":64.44057955659278},{"$f":"'Solar - PV Dist. Res'!AG382","v":62.109466061799807},{"$f":"'Solar - PV Dist. Res'!AH382","v":59.782283070652838},{"$f":"'Solar - PV Dist. Res'!AI382","v":57.459020650658829},{"$f":"'Solar - PV Dist. Res'!AJ382","v":55.139668902762885},{"$f":"'Solar - PV Dist. Res'!AK382","v":52.824217961207523},{"$f":"'Solar - PV Dist. Res'!AL382","v":50.512657993392942},{"$f":"'Solar - PV Dist. Res'!AM382","v":48.204979199737686},{"$f":"'Solar - PV Dist. Res'!AN382","v":45.901171813540316},{"$f":"'Solar - PV Dist. Res'!AO382","v":43.601226100841473},{"$f":"'Solar - PV Dist. Res'!AP382","v":41.30513236028694},{"$f":"'Solar - PV Dist. Res'!AQ382","v":39.012880922991037}]
["RA3ReClass22","RD","Advanced",30,"ResPV","Class2",{"$f":"'Solar - PV Dist. Res'!L383","v":96.150328194775994},{"$f":"'Solar - PV Dist. Res'!M383","v":94.946511477682051},{"$f":"'Solar - PV Dist. Res'!N383","v":88.036010594751147},{"$f":"'Solar - PV Dist. Res'!O383","v":81.179257626557387},{"$f":"'Solar - PV Dist. Res'!P383","v":74.37562794813708},{"$f":"'Solar - PV Dist. Res'!Q383","v":67.624506575850461},{"$f":"'Solar - PV Dist. Res'!R383","v":60.925287982074863},{"$f":"'Solar - PV Dist. Res'!S383","v":54.277375914155471},{"$f":"'Solar - PV Dist. Res'!T383","v":47.680183217500023},{"$f":"'Solar - PV Dist. Res'!U383","v":41.133131662707029},{"$f":"'Solar - PV Dist. Res'!V383","v":34.635651776620776},{"$f":"'Solar - PV Dist. Res'!W383","v":28.187182677209471},{"$f":"'Solar - PV Dist. Res'!X383","v":27.797738083261731},{"$f":"'Solar - PV Dist. Res'!Y383","v":27.408293489313991},{"$f":"'Solar - PV Dist. Res'!Z383","v":27.018848895366244},{"$f":"'Solar - PV Dist. Res'!AA383","v":26.6294043014185},{"$f":"'Solar - PV Dist. Res'!AB383","v":26.239959707470749},{"$f":"'Solar - PV Dist. Res'!AC383","v":25.850515113523009},{"$f":"'Solar - PV Dist. Res'!AD383","v":25.461070519575269},{"$f":"'Solar - PV Dist. Res'!AE383","v":25.071625925627526},{"$f":"'Solar - PV Dist. Res'!AF383","v":24.682181331679782},{"$f":"'Solar - PV Dist. Res'!AG383","v":24.292736737732042},{"$f":"'Solar - PV Dist. Res'!AH383","v":23.903292143784295},{"$f":"'Solar - PV Dist. Res'!AI383","v":23.513847549836555},{"$f":"'Solar - PV Dist. Res'!AJ383","v":23.124402955888808},{"$f":"'Solar - PV Dist. Res'!AK383","v":22.734958361941068},{"$f":"'Solar - PV Dist. Res'!AL383","v":22.345513767993321},{"$f":"'Solar - PV Dist. Res'!AM383","v":21.956069174045581},{"$f":"'Solar - PV Dist. Res'!AN383","v":21.566624580097837},{"$f":"'Solar - PV Dist. Res'!AO383","v":21.177179986150097},{"$f":"'Solar - PV Dist. Res'!AP383","v":20.78773539220235},{"$f":"'Solar - PV Dist. Res'!AQ383","v":20.398290798254639}]
["RM3ReClass22","RD","Moderate",30,"ResPV","Class2",{"$f":"'Solar - PV Dist. Res'!L384","v":96.150328194775994},{"$f":"'Solar - PV Dist. Res'!M384","v":95.172854833517704},{"$f":"'Solar - PV Dist. Res'!N384","v":89.213535352554544},{"$f":"'Solar - PV Dist. Res'!O384","v":83.272570850935622},{"$f":"'Solar - PV Dist. Res'!P384","v":77.34987665777939},{"$f":"'Solar - PV Dist. Res'!Q384","v":71.445368622183153},{"$f":"'Solar - PV Dist. Res'!R384","v":65.558963109237709},{"$f":"'Solar - PV Dist. Res'!S384","v":59.690576996078271},{"$f":"'Solar - PV Dist. Res'!T384","v":53.840127667972006},{"$f":"'Solar - PV Dist. Res'!U384","v":48.00753301444103},{"$f":"'Solar - PV Dist. Res'!V384","v":42.192711425421081},{"$f":"'Solar - PV Dist. Res'!W384","v":36.395581787455129},{"$f":"'Solar - PV Dist. Res'!X384","v":35.975106058270242},{"$f":"'Solar - PV Dist. Res'!Y384","v":35.555713369519026},{"$f":"'Solar - PV Dist. Res'!Z384","v":35.137399542121244},{"$f":"'Solar - PV Dist. Res'!AA384","v":34.720160418469852},{"$f":"'Solar - PV Dist. Res'!AB384","v":34.30399186229333},{"$f":"'Solar - PV Dist. Res'!AC384","v":33.888889758518914},{"$f":"'Solar - PV Dist. Res'!AD384","v":33.474850013137036},{"$f":"'Solar - PV Dist. Res'!AE384","v":33.061868553066674},{"$f":"'Solar - PV Dist. Res'!AF384","v":32.649941326021846},{"$f":"'Solar - PV Dist. Res'!AG384","v":32.239064300379006},{"$f":"'Solar - PV Dist. Res'!AH384","v":31.829233465045569},{"$f":"'Solar - PV Dist. Res'!AI384","v":31.420444829329348},{"$f":"'Solar - PV Dist. Res'!AJ384","v":31.012694422809044},{"$f":"'Solar - PV Dist. Res'!AK384","v":30.605978295205709},{"$f":"'Solar - PV Dist. Res'!AL384","v":30.200292516255129},{"$f":"'Solar - PV Dist. Res'!AM384","v":29.795633175581298},{"$f":"'Solar - PV Dist. Res'!AN384","v":29.391996382570706},{"$f":"'Solar - PV Dist. Res'!AO384","v":28.989378266247712},{"$f":"'Solar - PV Dist. Res'!AP384","v":28.587774975150733},{"$f":"'Solar - PV Dist. Res'!AQ384","v":28.187182677209471}]
["RC3ReClass22","RD","Conservative",30,"ResPV","Class2",{"$f":"'Solar - PV Dist. Res'!L385","v":96.150328194775994},{"$f":"'Solar - PV Dist. Res'!M385","v":95.320103527805188},{"$f":"'Solar - PV Dist. Res'!N385","v":93.773738009700139},{"$f":"'Solar - PV Dist. Res'!O385","v":92.227372491595077},{"$f":"'Solar - PV Dist. Res'!P385","v":90.681006973489986},{"$f":"'Solar - PV Dist. Res'!Q385","v":89.134641455384937},{"$f":"'Solar - PV Dist. Res'!R385","v":87.588275937279903},{"$f":"'Solar - PV Dist. Res'!S385","v":86.041910419174826},{"$f":"'Solar - PV Dist. Res'!T385","v":84.495544901069749},{"$f":"'Solar - PV Dist. Res'!U385","v":82.949179382964687},{"$f":"'Solar - PV Dist. Res'!V385","v":81.402813864859624},{"$f":"'Solar - PV Dist. Res'!W385","v":79.856448346754533},{"$f":"'Solar - PV Dist. Res'!X385","v":77.648301259437417},{"$f":"'Solar - PV Dist. Res'!Y385","v":75.443905806847667},{"$f":"'Solar - PV Dist. Res'!Z385","v":73.24325243607764},{"$f":"'Solar - PV Dist. Res'!AA385","v":71.046331626625388},{"$f":"'Solar - PV Dist. Res'!AB385","v":68.853133890257254},{"$f":"'Solar - PV Dist. Res'!AC385","v":66.663649770871416},{"$f":"'Solar - PV Dist. Res'!AD385","v":64.477869844361905},{"$f":"'Solar - PV Dist. Res'!AE385","v":62.295784718483411},{"$f":"'Solar - PV Dist. Res'!AF385","v":60.117385032716754},{"$f":"'Solar - PV Dist. Res'!AG385","v":57.942661458135021},{"$f":"'Solar - PV Dist. Res'!AH385","v":55.771604697270448},{"$f":"'Solar - PV Dist. Res'!AI385","v":53.604205483981843},{"$f":"'Solar - PV Dist. Res'!AJ385","v":51.440454583322854},{"$f":"'Solar - PV Dist. Res'!AK385","v":49.280342791410689},{"$f":"'Solar - PV Dist. Res'!AL385","v":47.123860935295745},{"$f":"'Solar - PV Dist. Res'!AM385","v":44.970999872831655},{"$f":"'Solar - PV Dist. Res'!AN385","v":42.821750492546172},{"$f":"'Solar - PV Dist. Res'!AO385","v":40.67610371351256},{"$f":"'Solar - PV Dist. Res'!AP385","v":38.53405048522179},{"$f":"'Solar - PV Dist. Res'!AQ385","v":36.395581787455129}]
["RA3ReClass11","RD","Advanced",30,"ResPV","Class1",{"$f":"'Solar - PV Dist. Res'!L386","v":94.662833782019774},{"$f":"'Solar - PV Dist. Res'!M386","v":93.477640720968211},{"$f":"'Solar - PV Dist. Res'!N386","v":86.674048796599408},{"$f":"'Solar - PV Dist. Res'!O386","v":79.923373279427736},{"$f":"'Solar - PV Dist. Res'!P386","v":73.224999207754934},{"$f":"'Solar - PV Dist. Res'!Q386","v":66.578321112050503},{"$f":"'Solar - PV Dist. Res'!R386","v":59.982742832511668},{"$f":"'Solar - PV Dist. Res'!S386","v":53.437677340815},{"$f":"'Solar - PV Dist. Res'!T386","v":46.942546565948028},{"$f":"'Solar - PV Dist. Res'!U386","v":40.496781224011769},{"$f":"'Solar - PV Dist. Res'!V386","v":34.09982065188948},{"$f":"'Solar - PV Dist. Res'!W386","v":27.751112644679246},{"$f":"'Solar - PV Dist. Res'!X386","v":27.367692956402156},{"$f":"'Solar - PV Dist. Res'!Y386","v":26.984273268125062},{"$f":"'Solar - PV Dist. Res'!Z386","v":26.600853579847968},{"$f":"'Solar - PV Dist. Res'!AA386","v":26.21743389157087},{"$f":"'Solar - PV Dist. Res'!AB386","v":25.834014203293769},{"$f":"'Solar - PV Dist. Res'!AC386","v":25.450594515016675},{"$f":"'Solar - PV Dist. Res'!AD386","v":25.067174826739585},{"$f":"'Solar - PV Dist. Res'!AE386","v":24.683755138462487},{"$f":"'Solar - PV Dist. Res'!AF386","v":24.30033545018539},{"$f":"'Solar - PV Dist. Res'!AG386","v":23.916915761908299},{"$f":"'Solar - PV Dist. Res'!AH386","v":23.533496073631202},{"$f":"'Solar - PV Dist. Res'!AI386","v":23.150076385354108},{"$f":"'Solar - PV Dist. Res'!AJ386","v":22.766656697077007},{"$f":"'Solar - PV Dist. Res'!AK386","v":22.383237008799917},{"$f":"'Solar - PV Dist. Res'!AL386","v":21.999817320522819},{"$f":"'Solar - PV Dist. Res'!AM386","v":21.616397632245729},{"$f":"'Solar - PV Dist. Res'!AN386","v":21.232977943968631},{"$f":"'Solar - PV Dist. Res'!AO386","v":20.849558255691537},{"$f":"'Solar - PV Dist. Res'!AP386","v":20.466138567414443},{"$f":"'Solar - PV Dist. Res'!AQ386","v":20.082718879137374}]
["RM3ReClass11","RD","Moderate",30,"ResPV","Class1",{"$f":"'Solar - PV Dist. Res'!L387","v":94.662833782019774},{"$f":"'Solar - PV Dist. Res'!M387","v":93.700482430127323},{"$f":"'Solar - PV Dist. Res'!N387","v":87.833356648324568},{"$f":"'Solar - PV Dist. Res'!O387","v":81.98430188501294},{"$f":"'Solar - PV Dist. Res'!P387","v":76.153234779212411},{"$f":"'Solar - PV Dist. Res'!Q387","v":70.340072481877542},{"$f":"'Solar - PV Dist. Res'!R387","v":64.544732651973618},{"$f":"'Solar - PV Dist. Res'!S387","v":58.767133452588816},{"$f":"'Solar - PV Dist. Res'!T387","v":53.007193547082153},{"$f":"'Solar - PV Dist. Res'!U387","v":47.264832095266563},{"$f":"'Solar - PV Dist. Res'!V387","v":41.539968749626908},{"$f":"'Solar - PV Dist. Res'!W387","v":35.832523651572522},{"$f":"'Solar - PV Dist. Res'!X387","v":35.418552895481383},{"$f":"'Solar - PV Dist. Res'!Y387","v":35.005648424638316},{"$f":"'Solar - PV Dist. Res'!Z387","v":34.593806124615583},{"$f":"'Solar - PV Dist. Res'!AA387","v":34.183021902126434},{"$f":"'Solar - PV Dist. Res'!AB387","v":33.773291684889571},{"$f":"'Solar - PV Dist. Res'!AC387","v":33.364611421494487},{"$f":"'Solar - PV Dist. Res'!AD387","v":32.956977081268029},{"$f":"'Solar - PV Dist. Res'!AE387","v":32.550384654141816},{"$f":"'Solar - PV Dist. Res'!AF387","v":32.144830150520761},{"$f":"'Solar - PV Dist. Res'!AG387","v":31.740309601152614},{"$f":"'Solar - PV Dist. Res'!AH387","v":31.336819056998404},{"$f":"'Solar - PV Dist. Res'!AI387","v":30.934354589103993},{"$f":"'Solar - PV Dist. Res'!AJ387","v":30.532912288472517},{"$f":"'Solar - PV Dist. Res'!AK387","v":30.132488265937837},{"$f":"'Solar - PV Dist. Res'!AL387","v":29.733078652038934},{"$f":"'Solar - PV Dist. Res'!AM387","v":29.334679596895306},{"$f":"'Solar - PV Dist. Res'!AN387","v":28.9372872700832},{"$f":"'Solar - PV Dist. Res'!AO387","v":28.540897860512946},{"$f":"'Solar - PV Dist. Res'!AP387","v":28.145507576307018},{"$f":"'Solar - PV Dist. Res'!AQ387","v":27.751112644679246}]
["RC3ReClass11","RD","Conservative",30,"ResPV","Class1",{"$f":"'Solar - PV Dist. Res'!L388","v":94.662833782019774},{"$f":"'Solar - PV Dist. Res'!M388","v":93.845453112325288},{"$f":"'Solar - PV Dist. Res'!N388","v":92.323010654197745},{"$f":"'Solar - PV Dist. Res'!O388","v":90.800568196070188},{"$f":"'Solar - PV Dist. Res'!P388","v":89.278125737942602},{"$f":"'Solar - PV Dist. Res'!Q388","v":87.755683279815045},{"$f":"'Solar - PV Dist. Res'!R388","v":86.233240821687517},{"$f":"'Solar - PV Dist. Res'!S388","v":84.710798363559945},{"$f":"'Solar - PV Dist. Res'!T388","v":83.188355905432374},{"$f":"'Solar - PV Dist. Res'!U388","v":81.665913447304803},{"$f":"'Solar - PV Dist. Res'!V388","v":80.143470989177246},{"$f":"'Solar - PV Dist. Res'!W388","v":78.62102853104966},{"$f":"'Solar - PV Dist. Res'!X388","v":76.447042600710347},{"$f":"'Solar - PV Dist. Res'!Y388","v":74.276750265403678},{"$f":"'Solar - PV Dist. Res'!Z388","v":72.110142120010337},{"$f":"'Solar - PV Dist. Res'!AA388","v":69.94720879131539},{"$f":"'Solar - PV Dist. Res'!AB388","v":67.787940937872946},{"$f":"'Solar - PV Dist. Res'!AC388","v":65.63232924987193},{"$f":"'Solar - PV Dist. Res'!AD388","v":63.480364449002046},{"$f":"'Solar - PV Dist. Res'!AE388","v":61.332037288320798},{"$f":"'Solar - PV Dist. Res'!AF388","v":59.187338552120984},{"$f":"'Solar - PV Dist. Res'!AG388","v":57.046259055798942},{"$f":"'Solar - PV Dist. Res'!AH388","v":54.908789645723438},{"$f":"'Solar - PV Dist. Res'!AI388","v":52.774921199105215},{"$f":"'Solar - PV Dist. Res'!AJ388","v":50.644644623867208},{"$f":"'Solar - PV Dist. Res'!AK388","v":48.517950858515377},{"$f":"'Solar - PV Dist. Res'!AL388","v":46.394830872010317},{"$f":"'Solar - PV Dist. Res'!AM388","v":44.275275663639285},{"$f":"'Solar - PV Dist. Res'!AN388","v":42.159276262889165},{"$f":"'Solar - PV Dist. Res'!AO388","v":40.046823729319755},{"$f":"'Solar - PV Dist. Res'!AP388","v":37.937909152438003},{"$f":"'Solar - PV Dist. Res'!AQ388","v":35.832523651572522}]
[{"$f":"_xlfn.CONCAT(LEFT(B173,1), LEFT(C173,1), LEFT(D173,1),LEFT(E173,2),LEFT(F173,6),RIGHT(F173,1))","v":"RA3GeHydroFh"},"RD","Advanced",30,"Geothermal","HydroFlash",{"$f":"Geothermal!L270","v":58.257001925559365},{"$f":"Geothermal!M270","v":57.019986381386467},{"$f":"Geothermal!N270","v":55.794665685767725},{"$f":"Geothermal!O270","v":54.58103983870317},{"$f":"Geothermal!P270","v":53.379108840192785},{"$f":"Geothermal!Q270","v":52.188872690236579},{"$f":"Geothermal!R270","v":51.010331388834544},{"$f":"Geothermal!S270","v":49.843484935986687},{"$f":"Geothermal!T270","v":48.688333331693009},{"$f":"Geothermal!U270","v":47.544876575953495},{"$f":"Geothermal!V270","v":46.413114668768152},{"$f":"Geothermal!W270","v":45.293047610137002},{"$f":"Geothermal!X270","v":45.146820829722039},{"$f":"Geothermal!Y270","v":45.00132518320914},{"$f":"Geothermal!Z270","v":44.856557014928811},{"$f":"Geothermal!AA270","v":44.712512687489884},{"$f":"Geothermal!AB270","v":44.569188581688152},{"$f":"Geothermal!AC270","v":44.426581096415433},{"$f":"Geothermal!AD270","v":44.284686648569071},{"$f":"Geothermal!AE270","v":44.143501672961946},{"$f":"Geothermal!AF270","v":44.003022622232848},{"$f":"Geothermal!AG270","v":43.863245966757397},{"$f":"Geothermal!AH270","v":43.724168194559333},{"$f":"Geothermal!AI270","v":43.585785811222259},{"$f":"Geothermal!AJ270","v":43.44809533980186},{"$f":"Geothermal!AK270","v":43.311093320738571},{"$f":"Geothermal!AL270","v":43.174776311770593},{"$f":"Geothermal!AM270","v":43.039140887847459},{"$f":"Geothermal!AN270","v":42.904183641043943},{"$f":"Geothermal!AO270","v":42.769901180474442},{"$f":"Geothermal!AP270","v":42.636290132207783},{"$f":"Geothermal!AQ270","v":42.503347139182466}]
["RM3GeHydroFh","RD","Moderate",30,"Geothermal","HydroFlash",{"$f":"Geothermal!L271","v":58.257001925559365},{"$f":"Geothermal!M271","v":57.400599169082241},{"$f":"Geothermal!N271","v":56.652276437162207},{"$f":"Geothermal!O271","v":55.906684392795391},{"$f":"Geothermal!P271","v":55.163823035981778},{"$f":"Geothermal!Q271","v":54.423692366721376},{"$f":"Geothermal!R271","v":53.686292385014198},{"$f":"Geothermal!S271","v":52.951623090860224},{"$f":"Geothermal!T271","v":52.21968448425946},{"$f":"Geothermal!U271","v":51.490476565211928},{"$f":"Geothermal!V271","v":50.763999333717564},{"$f":"Geothermal!W271","v":50.130583345237689},{"$f":"Geothermal!X271","v":49.960838386216452},{"$f":"Geothermal!Y271","v":49.791942151990312},{"$f":"Geothermal!Z271","v":49.623890398935309},{"$f":"Geothermal!AA271","v":49.456678904645578},{"$f":"Geothermal!AB271","v":49.2903034678273},{"$f":"Geothermal!AC271","v":49.124759908193113},{"$f":"Geothermal!AD271","v":48.960044066357092},{"$f":"Geothermal!AE271","v":48.796151803730261},{"$f":"Geothermal!AF271","v":48.633079002416565},{"$f":"Geothermal!AG271","v":48.470821565109432},{"$f":"Geothermal!AH271","v":48.309375414988835},{"$f":"Geothermal!AI271","v":48.148736495618834},{"$f":"Geothermal!AJ271","v":47.988900770845696},{"$f":"Geothermal!AK271","v":47.829864224696422},{"$f":"Geothermal!AL271","v":47.671622861277889},{"$f":"Geothermal!AM271","v":47.514172704676447},{"$f":"Geothermal!AN271","v":47.357509798858011},{"$f":"Geothermal!AO271","v":47.201630207568662},{"$f":"Geothermal!AP271","v":47.046530014235785},{"$f":"Geothermal!AQ271","v":46.892205321869554}]
["RC3GeHydroFh","RD","Conservative",30,"Geothermal","HydroFlash",{"$f":"Geothermal!L272","v":58.257001925559365},{"$f":"Geothermal!M272","v":58.053240160498177},{"$f":"Geothermal!N272","v":57.850497204262304},{"$f":"Geothermal!O272","v":57.64876796280759},{"$f":"Geothermal!P272","v":57.448047367560164},{"$f":"Geothermal!Q272","v":57.248330375288973},{"$f":"Geothermal!R272","v":57.049611967979139},{"$f":"Geothermal!S272","v":56.851887152705864},{"$f":"Geothermal!T272","v":56.655150961508951},{"$f":"Geothermal!U272","v":56.459398451268015},{"$f":"Geothermal!V272","v":56.264624703578285},{"$f":"Geothermal!W272","v":56.07082482462701},{"$f":"Geothermal!X272","v":55.877993945070486},{"$f":"Geothermal!Y272","v":55.686127219911747},{"$f":"Geothermal!Z272","v":55.495219828378801},{"$f":"Geothermal!AA272","v":55.305266973803519},{"$f":"Geothermal!AB272","v":55.116263883501112},{"$f":"Geothermal!AC272","v":54.928205808650212},{"$f":"Geothermal!AD272","v":54.741088024173571},{"$f":"Geothermal!AE272","v":54.554905828619326},{"$f":"Geothermal!AF272","v":54.369654544042838},{"$f":"Geothermal!AG272","v":54.185329515889229},{"$f":"Geothermal!AH272","v":54.00192611287639},{"$f":"Geothermal!AI272","v":53.819439726878628},{"$f":"Geothermal!AJ272","v":53.637865772810841},{"$f":"Geothermal!AK272","v":53.457199688513406},{"$f":"Geothermal!AL272","v":53.277436934637436},{"$f":"Geothermal!AM272","v":53.098572994530869},{"$f":"Geothermal!AN272","v":52.920603374124823},{"$f":"Geothermal!AO272","v":52.743523601820812},{"$f":"Geothermal!AP272","v":52.56732922837832},{"$f":"Geothermal!AQ272","v":52.392015826803032}]
["RA3GeHydroBy","RD","Advanced",30,"Geothermal","HydroBinary",{"$f":"Geothermal!L273","v":84.63062700113214},{"$f":"Geothermal!M273","v":82.673442685079351},{"$f":"Geothermal!N273","v":81.148920185908977},{"$f":"Geothermal!O273","v":79.638236757870956},{"$f":"Geothermal!P273","v":78.141392400965259},{"$f":"Geothermal!Q273","v":76.658387115191971},{"$f":"Geothermal!R273","v":75.189220900551064},{"$f":"Geothermal!S273","v":73.73389375704248},{"$f":"Geothermal!T273","v":72.292405684666292},{"$f":"Geothermal!U273","v":70.864756683422456},{"$f":"Geothermal!V273","v":69.450946753311001},{"$f":"Geothermal!W273","v":68.393683748853874},{"$f":"Geothermal!X273","v":68.172326065702805},{"$f":"Geothermal!Y273","v":67.952075170967476},{"$f":"Geothermal!Z273","v":67.732925530705828},{"$f":"Geothermal!AA273","v":67.514871638645474},{"$f":"Geothermal!AB273","v":67.29790801604544},{"$f":"Geothermal!AC273","v":67.082029211558392},{"$f":"Geothermal!AD273","v":66.867229801093785},{"$f":"Geothermal!AE273","v":66.653504387681508},{"$f":"Geothermal!AF273","v":66.440847601336287},{"$f":"Geothermal!AG273","v":66.22925409892278},{"$f":"Geothermal!AH273","v":66.01871856402137},{"$f":"Geothermal!AI273","v":65.809235706794453},{"$f":"Geothermal!AJ273","v":65.600800263853657},{"$f":"Geothermal!AK273","v":65.393406998127574},{"$f":"Geothermal!AL273","v":65.187050698730133},{"$f":"Geothermal!AM273","v":64.981726180829668},{"$f":"Geothermal!AN273","v":64.77742828551871},{"$f":"Geothermal!AO273","v":64.574151879684308},{"$f":"Geothermal!AP273","v":64.37189185587907},{"$f":"Geothermal!AQ273","v":64.170643132192865}]
["RM3GeHydroBy","RD","Moderate",30,"Geothermal","HydroBinary",{"$f":"Geothermal!L274","v":84.63062700113214},{"$f":"Geothermal!M274","v":83.610845630393499},{"$f":"Geothermal!N274","v":82.745712598127213},{"$f":"Geothermal!O274","v":81.88345289167556},{"$f":"Geothermal!P274","v":81.024066511038512},{"$f":"Geothermal!Q274","v":80.167553456216098},{"$f":"Geothermal!R274","v":79.313913727208288},{"$f":"Geothermal!S274","v":78.463147324015097},{"$f":"Geothermal!T274","v":77.615254246636539},{"$f":"Geothermal!U274","v":76.7702344950726},{"$f":"Geothermal!V274","v":75.928088069323238},{"$f":"Geothermal!W274","v":75.224786690065855},{"$f":"Geothermal!X274","v":74.969274986007591},{"$f":"Geothermal!Y274","v":74.715040840469598},{"$f":"Geothermal!Z274","v":74.462077865659282},{"$f":"Geothermal!AA274","v":74.210379705723042},{"$f":"Geothermal!AB274","v":73.959940036586488},{"$f":"Geothermal!AC274","v":73.710752565795616},{"$f":"Geothermal!AD274","v":73.462811032358687},{"$f":"Geothermal!AE274","v":73.216109206588925},{"$f":"Geothermal!AF274","v":72.970640889948044},{"$f":"Geothermal!AG274","v":72.726399914890351},{"$f":"Geothermal!AH274","v":72.483380144707951},{"$f":"Geothermal!AI274","v":72.241575473376457},{"$f":"Geothermal!AJ274","v":72.000979825401643},{"$f":"Geothermal!AK274","v":71.761587155666675},{"$f":"Geothermal!AL274","v":71.523391449280382},{"$f":"Geothermal!AM274","v":71.286386721426041},{"$f":"Geothermal!AN274","v":71.050567017210952},{"$f":"Geothermal!AO274","v":70.815926411516955},{"$f":"Geothermal!AP274","v":70.58245900885143},{"$f":"Geothermal!AQ274","v":70.350158943199233}]
["RC3GeHydroBy","RD","Conservative",30,"Geothermal","HydroBinary",{"$f":"Geothermal!L275","v":84.63062700113214},{"$f":"Geothermal!M275","v":84.337070863515521},{"$f":"Geothermal!N275","v":84.044982506587004},{"$f":"Geothermal!O275","v":83.754354591443118},{"$f":"Geothermal!P275","v":83.465179815874933},{"$f":"Geothermal!Q275","v":83.177450914184618},{"$f":"Geothermal!R275","v":82.891160657002743},{"$f":"Geothermal!S275","v":82.606301851106778},{"$f":"Geothermal!T275","v":82.322867339240275},{"$f":"Geothermal!U275","v":82.040849999933116},{"$f":"Geothermal!V275","v":81.760242747322508},{"$f":"Geothermal!W275","v":81.481038530974942},{"$f":"Geothermal!X275","v":81.203230335709122},{"$f":"Geothermal!Y275","v":80.926811181419623},{"$f":"Geothermal!Z275","v":80.651774122901585},{"$f":"Geothermal!AA275","v":80.378112249676121},{"$f":"Geothermal!AB275","v":80.105818685816786},{"$f":"Geothermal!AC275","v":79.834886589776758},{"$f":"Geothermal!AD275","v":79.565309154216919},{"$f":"Geothermal!AE275","v":79.297079605834881},{"$f":"Geothermal!AF275","v":79.030191205194754},{"$f":"Geothermal!AG275","v":78.764637246557811},{"$f":"Geothermal!AH275","v":78.500411057714089},{"$f":"Geothermal!AI275","v":78.23750599981453},{"$f":"Geothermal!AJ275","v":77.97591546720453},{"$f":"Geothermal!AK275","v":77.715632887257556},{"$f":"Geothermal!AL275","v":77.456651720210317},{"$f":"Geothermal!AM275","v":77.198965458998302},{"$f":"Geothermal!AN275","v":76.942567629092366},{"$f":"Geothermal!AO275","v":76.687451788335949},{"$f":"Geothermal!AP275","v":76.433611526783338},{"$f":"Geothermal!AQ275","v":76.181040466538477}]
["RA3GeNFEGSFh","RD","Advanced",30,"Geothermal","NFEGSFlash",{"$f":"Geothermal!L276","v":156.17637360124721},{"$f":"Geothermal!M276","v":144.99286478764441},{"$f":"Geothermal!N276","v":134.78904609532069},{"$f":"Geothermal!O276","v":124.70076304452012},{"$f":"Geothermal!P276","v":114.7280156352428},{"$f":"Geothermal!Q276","v":104.87080386748865},{"$f":"Geothermal!R276","v":95.12912774125769},{"$f":"Geothermal!S276","v":85.502987256549929},{"$f":"Geothermal!T276","v":75.992382413365377},{"$f":"Geothermal!U276","v":66.597313211704019},{"$f":"Geothermal!V276","v":57.317779651565822},{"$f":"Geothermal!W276","v":48.382490184329171},{"$f":"Geothermal!X276","v":48.233364649562276},{"$f":"Geothermal!Y276","v":48.08498474246921},{"$f":"Geothermal!Z276","v":47.937346734911614},{"$f":"Geothermal!AA276","v":47.790446917391797},{"$f":"Geothermal!AB276","v":47.644281598959594},{"$f":"Geothermal!AC276","v":47.498847107119538},{"$f":"Geothermal!AD276","v":47.354139787738696},{"$f":"Geothermal!AE276","v":47.210156004954747},{"$f":"Geothermal!AF276","v":47.066892141084715},{"$f":"Geothermal!AG276","v":46.924344596534048},{"$f":"Geothermal!AH276","v":46.782509789706126},{"$f":"Geothermal!AI276","v":46.641384156912345},{"$f":"Geothermal!AJ276","v":46.500964152282528},{"$f":"Geothermal!AK276","v":46.361246247675858},{"$f":"Geothermal!AL276","v":46.222226932592235},{"$f":"Geothermal!AM276","v":46.083902714084019},{"$f":"Geothermal!AN276","v":45.946270116668352},{"$f":"Geothermal!AO276","v":45.809325682239759},{"$f":"Geothermal!AP276","v":45.673065969983305},{"$f":"Geothermal!AQ276","v":45.537487556288141}]
["RM3GeNFEGSFh","RD","Moderate",30,"Geothermal","NFEGSFlash",{"$f":"Geothermal!L277","v":156.17637360124721},{"$f":"Geothermal!M277","v":151.49546207008729},{"$f":"Geothermal!N277","v":147.25643745872409},{"$f":"Geothermal!O277","v":142.98697755864643},{"$f":"Geothermal!P277","v":138.73840961300243},{"$f":"Geothermal!Q277","v":134.51073362179324},{"$f":"Geothermal!R277","v":130.30394958501881},{"$f":"Geothermal!S277","v":126.11805750267911},{"$f":"Geothermal!T277","v":121.95305737477518},{"$f":"Geothermal!U277","v":117.808949201305},{"$f":"Geothermal!V277","v":113.68573298226953},{"$f":"Geothermal!W277","v":109.79102829144091},{"$f":"Geothermal!X277","v":109.38389704960071},{"$f":"Geothermal!Y277","v":108.97880146396972},{"$f":"Geothermal!Z277","v":108.57573135626687},{"$f":"Geothermal!AA277","v":108.17467659910255},{"$f":"Geothermal!AB277","v":107.77562711572403},{"$f":"Geothermal!AC277","v":107.37857287976242},{"$f":"Geothermal!AD277","v":106.98350391498062},{"$f":"Geothermal!AE277","v":106.59041029502272},{"$f":"Geothermal!AF277","v":106.19928214316461},{"$f":"Geothermal!AG277","v":105.81010963206582},{"$f":"Geothermal!AH277","v":105.42288298352248},{"$f":"Geothermal!AI277","v":105.0375924682219},{"$f":"Geothermal!AJ277","v":104.65422840549779},{"$f":"Geothermal!AK277","v":104.27278116308732},{"$f":"Geothermal!AL277","v":103.89324115688889},{"$f":"Geothermal!AM277","v":103.51559885072147},{"$f":"Geothermal!AN277","v":103.13984475608487},{"$f":"Geothermal!AO277","v":102.76596943192143},{"$f":"Geothermal!AP277","v":102.39396348437884},{"$f":"Geothermal!AQ277","v":102.02381756657395}]
["RC3GeNFEGSFh","RD","Conservative",30,"Geothermal","NFEGSFlash",{"$f":"Geothermal!L278","v":156.17637360124721},{"$f":"Geothermal!M278","v":155.56538757568683},{"$f":"Geothermal!N278","v":154.95745648025419},{"$f":"Geothermal!O278","v":154.35256504029871},{"$f":"Geothermal!P278","v":153.75069805754302},{"$f":"Geothermal!Q278","v":153.15184040970112},{"$f":"Geothermal!R278","v":152.55597705009842},{"$f":"Geothermal!S278","v":151.96309300729374},{"$f":"Geothermal!T278","v":151.37317338470302},{"$f":"Geothermal!U278","v":150.78620336022533},{"$f":"Geothermal!V278","v":150.20216818586999},{"$f":"Geothermal!W278","v":149.62105318738648},{"$f":"Geothermal!X278","v":149.04284376389535},{"$f":"Geothermal!Y278","v":148.46752538752168},{"$f":"Geothermal!Z278","v":147.89508360302986},{"$f":"Geothermal!AA278","v":147.32550402746051},{"$f":"Geothermal!AB278","v":146.758772349769},{"$f":"Geothermal!AC278","v":146.19487433046598},{"$f":"Geothermal!AD278","v":145.63379580125942},{"$f":"Geothermal!AE278","v":145.07552266469895},{"$f":"Geothermal!AF278","v":144.52004089382129},{"$f":"Geothermal!AG278","v":143.96733653179797},{"$f":"Geothermal!AH278","v":143.41739569158474},{"$f":"Geothermal!AI278","v":142.87020455557266},{"$f":"Geothermal!AJ278","v":142.3257493752406},{"$f":"Geothermal!AK278","v":141.7840164708102},{"$f":"Geothermal!AL278","v":141.24499223090194},{"$f":"Geothermal!AM278","v":140.70866311219328},{"$f":"Geothermal!AN278","v":140.17501563907808},{"$f":"Geothermal!AO278","v":139.6440364033285},{"$f":"Geothermal!AP278","v":139.11571206375766},{"$f":"Geothermal!AQ278","v":138.59002934588469}]
["RA3GeNFEGSBy","RD","Advanced",30,"Geothermal","NFEGSBinary",{"$f":"Geothermal!L279","v":416.83983573995528},{"$f":"Geothermal!M279","v":382.47513961815866},{"$f":"Geothermal!N279","v":350.68663388476136},{"$f":"Geothermal!O279","v":319.23282237848491},{"$f":"Geothermal!P279","v":288.11370509932937},{"$f":"Geothermal!Q279","v":257.32928204729467},{"$f":"Geothermal!R279","v":226.87955322238085},{"$f":"Geothermal!S279","v":196.76451862458791},{"$f":"Geothermal!T279","v":166.98417825391581},{"$f":"Geothermal!U279","v":137.5385321103646},{"$f":"Geothermal!V279","v":108.42758019393425},{"$f":"Geothermal!W279","v":80.055981641239114},{"$f":"Geothermal!X279","v":79.794454377493295},{"$f":"Geothermal!Y279","v":79.534234750066176},{"$f":"Geothermal!Z279","v":79.27531622077619},{"$f":"Geothermal!AA279","v":79.01769228413265},{"$f":"Geothermal!AB279","v":78.761356467172362},{"$f":"Geothermal!AC279","v":78.506302329296815},{"$f":"Geothermal!AD279","v":78.252523462110716},{"$f":"Geothermal!AE279","v":78.00001348926051},{"$f":"Geothermal!AF279","v":77.748766066274555},{"$f":"Geothermal!AG279","v":77.498774880403545},{"$f":"Geothermal!AH279","v":77.250033650461859},{"$f":"Geothermal!AI279","v":77.002536126669924},{"$f":"Geothermal!AJ279","v":76.756276090496939},{"$f":"Geothermal!AK279","v":76.511247354504803},{"$f":"Geothermal!AL279","v":76.267443762192613},{"$f":"Geothermal!AM279","v":76.024859187842026},{"$f":"Geothermal!AN279","v":75.783487536363154},{"$f":"Geothermal!AO279","v":75.543322743141701},{"$f":"Geothermal!AP279","v":75.304358773886349},{"$f":"Geothermal!AQ279","v":75.06658962447726}]
["RM3GeNFEGSBy","RD","Moderate",30,"Geothermal","NFEGSBinary",{"$f":"Geothermal!L280","v":416.83983573995528},{"$f":"Geothermal!M280","v":407.24572117994546},{"$f":"Geothermal!N280","v":398.65117066025027},{"$f":"Geothermal!O280","v":390.09680844739859},{"$f":"Geothermal!P280","v":381.58263454139023},{"$f":"Geothermal!Q280","v":373.10864894222533},{"$f":"Geothermal!R280","v":364.67485164990387},{"$f":"Geothermal!S280","v":356.28124266442586},{"$f":"Geothermal!T280","v":347.92782198579118},{"$f":"Geothermal!U280","v":339.61458961399995},{"$f":"Geothermal!V280","v":331.34154554905206},{"$f":"Geothermal!W280","v":323.84702983678011},{"$f":"Geothermal!X280","v":322.66774900084317},{"$f":"Geothermal!Y280","v":321.49436456908586},{"$f":"Geothermal!Z280","v":320.32684705948736},{"$f":"Geothermal!AA280","v":319.16516713743687},{"$f":"Geothermal!AB280","v":318.00929561499663},{"$f":"Geothermal!AC280","v":316.85920345016854},{"$f":"Geothermal!AD280","v":315.71486174616467},{"$f":"Geothermal!AE280","v":314.57624175068077},{"$f":"Geothermal!AF280","v":313.44331485517426},{"$f":"Geothermal!AG280","v":312.31605259414539},{"$f":"Geothermal!AH280","v":311.19442664442153},{"$f":"Geothermal!AI280","v":310.07840882444634},{"$f":"Geothermal!AJ280","v":308.96797109357107},{"$f":"Geothermal!AK280","v":307.86308555135014},{"$f":"Geothermal!AL280","v":306.76372443684028},{"$f":"Geothermal!AM280","v":305.66986012790301},{"$f":"Geothermal!AN280","v":304.58146514051043},{"$f":"Geothermal!AO280","v":303.4985121280547},{"$f":"Geothermal!AP280","v":302.42097388066139},{"$f":"Geothermal!AQ280","v":301.34882332450502}]
["RC3GeNFEGSBy","RD","Conservative",30,"Geothermal","NFEGSBinary",{"$f":"Geothermal!L281","v":416.83983573995528},{"$f":"Geothermal!M281","v":415.25474980655957},{"$f":"Geothermal!N281","v":413.67758930283077},{"$f":"Geothermal!O281","v":412.10831460162063},{"$f":"Geothermal!P281","v":410.54688627391658},{"$f":"Geothermal!Q281","v":408.99326508785106},{"$f":"Geothermal!R281","v":407.4474120077158},{"$f":"Geothermal!S281","v":405.90928819298125},{"$f":"Geothermal!T281","v":404.37885499732039},{"$f":"Geothermal!U281","v":402.85607396763783},{"$f":"Geothermal!V281","v":401.34090684310365},{"$f":"Geothermal!W281","v":399.83331555419221},{"$f":"Geothermal!X281","v":398.33326222172531},{"$f":"Geothermal!Y281","v":396.84070915592071},{"$f":"Geothermal!Z281","v":395.35561885544519},{"$f":"Geothermal!AA281","v":393.87795400647195},{"$f":"Geothermal!AB281","v":392.40767748174358},{"$f":"Geothermal!AC281","v":390.94475233963897},{"$f":"Geothermal!AD281","v":389.48914182324478},{"$f":"Geothermal!AE281","v":388.04080935943256},{"$f":"Geothermal!AF281","v":386.59971855793941},{"$f":"Geothermal!AG281","v":385.1658332104538},{"$f":"Geothermal!AH281","v":383.73911728970558},{"$f":"Geothermal!AI281","v":382.319534948561},{"$f":"Geothermal!AJ281","v":380.90705051912227},{"$f":"Geothermal!AK281","v":379.50162851183069},{"$f":"Geothermal!AL281","v":378.10323361457552},{"$f":"Geothermal!AM281","v":376.71183069180665},{"$f":"Geothermal!AN281","v":375.32738478365172},{"$f":"Geothermal!AO281","v":373.94986110503748},{"$f":"Geothermal!AP281","v":372.57922504481633},{"$f":"Geothermal!AQ281","v":371.21544216489622}]
["RA3GeDeepEGh","RD","Advanced",30,"Geothermal","DeepEGSFlash",{"$f":"Geothermal!L282","v":156.17637360124721},{"$f":"Geothermal!M282","v":144.99286478764441},{"$f":"Geothermal!N282","v":134.78904609532069},{"$f":"Geothermal!O282","v":124.70076304452012},{"$f":"Geothermal!P282","v":114.7280156352428},{"$f":"Geothermal!Q282","v":104.87080386748865},{"$f":"Geothermal!R282","v":95.12912774125769},{"$f":"Geothermal!S282","v":85.502987256549929},{"$f":"Geothermal!T282","v":75.992382413365377},{"$f":"Geothermal!U282","v":66.597313211704019},{"$f":"Geothermal!V282","v":57.317779651565822},{"$f":"Geothermal!W282","v":48.382490184329171},{"$f":"Geothermal!X282","v":48.233364649562276},{"$f":"Geothermal!Y282","v":48.08498474246921},{"$f":"Geothermal!Z282","v":47.937346734911614},{"$f":"Geothermal!AA282","v":47.790446917391797},{"$f":"Geothermal!AB282","v":47.644281598959594},{"$f":"Geothermal!AC282","v":47.498847107119538},{"$f":"Geothermal!AD282","v":47.354139787738696},{"$f":"Geothermal!AE282","v":47.210156004954747},{"$f":"Geothermal!AF282","v":47.066892141084715},{"$f":"Geothermal!AG282","v":46.924344596534048},{"$f":"Geothermal!AH282","v":46.782509789706126},{"$f":"Geothermal!AI282","v":46.641384156912345},{"$f":"Geothermal!AJ282","v":46.500964152282528},{"$f":"Geothermal!AK282","v":46.361246247675858},{"$f":"Geothermal!AL282","v":46.222226932592235},{"$f":"Geothermal!AM282","v":46.083902714084019},{"$f":"Geothermal!AN282","v":45.946270116668352},{"$f":"Geothermal!AO282","v":45.809325682239759},{"$f":"Geothermal!AP282","v":45.673065969983305},{"$f":"Geothermal!AQ282","v":45.537487556288141}]
["RM3GeDeepEGh","RD","Moderate",30,"Geothermal","DeepEGSFlash",{"$f":"Geothermal!L283","v":156.17637360124721},{"$f":"Geothermal!M283","v":151.49546207008729},{"$f":"Geothermal!N283","v":147.25643745872409},{"$f":"Geothermal!O283","v":142.98697755864643},{"$f":"Geothermal!P283","v":138.73840961300243},{"$f":"Geothermal!Q283","v":134.51073362179324},{"$f":"Geothermal!R283","v":130.30394958501881},{"$f":"Geothermal!S283","v":126.11805750267911},{"$f":"Geothermal!T283","v":121.95305737477518},{"$f":"Geothermal!U283","v":117.808949201305},{"$f":"Geothermal!V283","v":113.68573298226953},{"$f":"Geothermal!W283","v":109.78830833516336},{"$f":"Geothermal!X283","v":109.38119069310454},{"$f":"Geothermal!Y283","v":108.97610863925604},{"$f":"Geothermal!Z283","v":108.57305199567676},{"$f":"Geothermal!AA283","v":108.17201063531539},{"$f":"Geothermal!AB283","v":107.77297448175584},{"$f":"Geothermal!AC283","v":107.37593350896407},{"$f":"Geothermal!AD283","v":106.98087774103625},{"$f":"Geothermal!AE283","v":106.58779725194809},{"$f":"Geothermal!AF283","v":106.19668216530536},{"$f":"Geothermal!AG283","v":105.80752265409582},{"$f":"Geothermal!AH283","v":105.42030894044235},{"$f":"Geothermal!AI283","v":105.03503129535716},{"$f":"Geothermal!AJ283","v":104.65168003849737},{"$f":"Geothermal!AK283","v":104.27024553792191},{"$f":"Geothermal!AL283","v":103.8907182098493},{"$f":"Geothermal!AM283","v":103.51308851841704},{"$f":"Geothermal!AN283","v":103.13734697544196},{"$f":"Geothermal!AO283","v":102.76348414018177},{"$f":"Geothermal!AP283","v":102.39149061909785},{"$f":"Geothermal!AQ283","v":102.02135706561938}]
["RC3GeDeepEGh","RD","Conservative",30,"Geothermal","DeepEGSFlash",{"$f":"Geothermal!L284","v":156.17637360124721},{"$f":"Geothermal!M284","v":155.56538757568683},{"$f":"Geothermal!N284","v":154.95745648025419},{"$f":"Geothermal!O284","v":154.35256504029871},{"$f":"Geothermal!P284","v":153.75069805754302},{"$f":"Geothermal!Q284","v":153.15184040970112},{"$f":"Geothermal!R284","v":152.55597705009842},{"$f":"Geothermal!S284","v":151.96309300729374},{"$f":"Geothermal!T284","v":151.37317338470302},{"$f":"Geothermal!U284","v":150.78620336022533},{"$f":"Geothermal!V284","v":150.20216818586999},{"$f":"Geothermal!W284","v":149.62105318738648},{"$f":"Geothermal!X284","v":149.04284376389535},{"$f":"Geothermal!Y284","v":148.46752538752168},{"$f":"Geothermal!Z284","v":147.89508360302986},{"$f":"Geothermal!AA284","v":147.32550402746051},{"$f":"Geothermal!AB284","v":146.758772349769},{"$f":"Geothermal!AC284","v":146.19487433046598},{"$f":"Geothermal!AD284","v":145.63379580125942},{"$f":"Geothermal!AE284","v":145.07552266469895},{"$f":"Geothermal!AF284","v":144.52004089382129},{"$f":"Geothermal!AG284","v":143.96733653179797},{"$f":"Geothermal!AH284","v":143.41739569158474},{"$f":"Geothermal!AI284","v":142.87020455557266},{"$f":"Geothermal!AJ284","v":142.3257493752406},{"$f":"Geothermal!AK284","v":141.7840164708102},{"$f":"Geothermal!AL284","v":141.24499223090194},{"$f":"Geothermal!AM284","v":140.70866311219328},{"$f":"Geothermal!AN284","v":140.17501563907808},{"$f":"Geothermal!AO284","v":139.6440364033285},{"$f":"Geothermal!AP284","v":139.11571206375766},{"$f":"Geothermal!AQ284","v":138.59002934588469}]
["RA3GeDeepEGy","RD","Advanced",30,"Geothermal","DeepEGSBinary",{"$f":"Geothermal!L285","v":416.83983573995528},{"$f":"Geothermal!M285","v":382.47513961815866},{"$f":"Geothermal!N285","v":350.68663388476136},{"$f":"Geothermal!O285","v":319.23282237848491},{"$f":"Geothermal!P285","v":288.11370509932937},{"$f":"Geothermal!Q285","v":257.32928204729467},{"$f":"Geothermal!R285","v":226.87955322238085},{"$f":"Geothermal!S285","v":196.76451862458791},{"$f":"Geothermal!T285","v":166.98417825391581},{"$f":"Geothermal!U285","v":137.5385321103646},{"$f":"Geothermal!V285","v":108.42758019393425},{"$f":"Geothermal!W285","v":80.055981641239114},{"$f":"Geothermal!X285","v":79.794454377493295},{"$f":"Geothermal!Y285","v":79.534234750066176},{"$f":"Geothermal!Z285","v":79.27531622077619},{"$f":"Geothermal!AA285","v":79.01769228413265},{"$f":"Geothermal!AB285","v":78.761356467172362},{"$f":"Geothermal!AC285","v":78.506302329296815},{"$f":"Geothermal!AD285","v":78.252523462110716},{"$f":"Geothermal!AE285","v":78.00001348926051},{"$f":"Geothermal!AF285","v":77.748766066274555},{"$f":"Geothermal!AG285","v":77.498774880403545},{"$f":"Geothermal!AH285","v":77.250033650461859},{"$f":"Geothermal!AI285","v":77.002536126669924},{"$f":"Geothermal!AJ285","v":76.756276090496939},{"$f":"Geothermal!AK285","v":76.511247354504803},{"$f":"Geothermal!AL285","v":76.267443762192613},{"$f":"Geothermal!AM285","v":76.024859187842026},{"$f":"Geothermal!AN285","v":75.783487536363154},{"$f":"Geothermal!AO285","v":75.543322743141701},{"$f":"Geothermal!AP285","v":75.304358773886349},{"$f":"Geothermal!AQ285","v":75.06658962447726}]
["RM3GeDeepEGy","RD","Moderate",30,"Geothermal","DeepEGSBinary",{"$f":"Geothermal!L286","v":416.83983573995528},{"$f":"Geothermal!M286","v":407.24572117994546},{"$f":"Geothermal!N286","v":398.65117066025027},{"$f":"Geothermal!O286","v":390.09680844739859},{"$f":"Geothermal!P286","v":381.58263454139023},{"$f":"Geothermal!Q286","v":373.10864894222533},{"$f":"Geothermal!R286","v":364.67485164990387},{"$f":"Geothermal!S286","v":356.28124266442586},{"$f":"Geothermal!T286","v":347.92782198579118},{"$f":"Geothermal!U286","v":339.61458961399995},{"$f":"Geothermal!V286","v":331.34154554905206},{"$f":"Geothermal!W286","v":323.84702983678011},{"$f":"Geothermal!X286","v":322.66774900084317},{"$f":"Geothermal!Y286","v":321.49436456908586},{"$f":"Geothermal!Z286","v":320.32684705948736},{"$f":"Geothermal!AA286","v":319.16516713743687},{"$f":"Geothermal!AB286","v":318.00929561499663},{"$f":"Geothermal!AC286","v":316.85920345016854},{"$f":"Geothermal!AD286","v":315.71486174616467},{"$f":"Geothermal!AE286","v":314.57624175068077},{"$f":"Geothermal!AF286","v":313.44331485517426},{"$f":"Geothermal!AG286","v":312.31605259414539},{"$f":"Geothermal!AH286","v":311.19442664442153},{"$f":"Geothermal!AI286","v":310.07840882444634},{"$f":"Geothermal!AJ286","v":308.96797109357107},{"$f":"Geothermal!AK286","v":307.86308555135014},{"$f":"Geothermal!AL286","v":306.76372443684028},{"$f":"Geothermal!AM286","v":305.66986012790301},{"$f":"Geothermal!AN286","v":304.58146514051043},{"$f":"Geothermal!AO286","v":303.4985121280547},{"$f":"Geothermal!AP286","v":302.42097388066139},{"$f":"Geothermal!AQ286","v":301.34882332450502}]
["RC3GeDeepEGy","RD","Conservative",30,"Geothermal","DeepEGSBinary",{"$f":"Geothermal!L287","v":416.83983573995528},{"$f":"Geothermal!M287","v":415.25474980655957},{"$f":"Geothermal!N287","v":413.67758930283077},{"$f":"Geothermal!O287","v":412.10831460162063},{"$f":"Geothermal!P287","v":410.54688627391658},{"$f":"Geothermal!Q287","v":408.99326508785106},{"$f":"Geothermal!R287","v":407.4474120077158},{"$f":"Geothermal!S287","v":405.90928819298125},{"$f":"Geothermal!T287","v":404.37885499732039},{"$f":"Geothermal!U287","v":402.85607396763783},{"$f":"Geothermal!V287","v":401.34090684310365},{"$f":"Geothermal!W287","v":399.83331555419221},{"$f":"Geothermal!X287","v":398.33326222172531},{"$f":"Geothermal!Y287","v":396.84070915592071},{"$f":"Geothermal!Z287","v":395.35561885544519},{"$f":"Geothermal!AA287","v":393.87795400647195},{"$f":"Geothermal!AB287","v":392.40767748174358},{"$f":"Geothermal!AC287","v":390.94475233963897},{"$f":"Geothermal!AD287","v":389.48914182324478},{"$f":"Geothermal!AE287","v":388.04080935943256},{"$f":"Geothermal!AF287","v":386.59971855793941},{"$f":"Geothermal!AG287","v":385.1658332104538},{"$f":"Geothermal!AH287","v":383.73911728970558},{"$f":"Geothermal!AI287","v":382.319534948561},{"$f":"Geothermal!AJ287","v":380.90705051912227},{"$f":"Geothermal!AK287","v":379.50162851183069},{"$f":"Geothermal!AL287","v":378.10323361457552},{"$f":"Geothermal!AM287","v":376.71183069180665},{"$f":"Geothermal!AN287","v":375.32738478365172},{"$f":"Geothermal!AO287","v":373.94986110503748},{"$f":"Geothermal!AP287","v":372.57922504481633},{"$f":"Geothermal!AQ287","v":371.21544216489622}]
["RM3NuNuclear","RD","Moderate",30,"Nuclear","Nuclear",{"$f":"Nuclear!L164","v":79.991102322921691},{"$f":"Nuclear!M164","v":79.597104084332912},{"$f":"Nuclear!N164","v":79.218013404116022},{"$f":"Nuclear!O164","v":79.068063194644509},{"$f":"Nuclear!P164","v":78.672192875742283},{"$f":"Nuclear!Q164","v":77.578406691961106},{"$f":"Nuclear!R164","v":77.596247131260995},{"$f":"Nuclear!S164","v":77.343346022409946},{"$f":"Nuclear!T164","v":77.112044118047436},{"$f":"Nuclear!U164","v":76.854949948126645},{"$f":"Nuclear!V164","v":76.585181845669425},{"$f":"Nuclear!W164","v":76.267570601984815},{"$f":"Nuclear!X164","v":75.995594164301949},{"$f":"Nuclear!Y164","v":75.645792988730122},{"$f":"Nuclear!Z164","v":75.270628430427067},{"$f":"Nuclear!AA164","v":74.950439379493872},{"$f":"Nuclear!AB164","v":74.636294871767305},{"$f":"Nuclear!AC164","v":74.293681311805074},{"$f":"Nuclear!AD164","v":73.964855389159283},{"$f":"Nuclear!AE164","v":73.663434913356099},{"$f":"Nuclear!AF164","v":73.378151199236797},{"$f":"Nuclear!AG164","v":73.062366293453948},{"$f":"Nuclear!AH164","v":72.714748153662455},{"$f":"Nuclear!AI164","v":72.41937250906625},{"$f":"Nuclear!AJ164","v":72.131135944962722},{"$f":"Nuclear!AK164","v":71.839621780791532},{"$f":"Nuclear!AL164","v":71.583568251697841},{"$f":"Nuclear!AM164","v":71.284898726424274},{"$f":"Nuclear!AN164","v":70.959231335369367},{"$f":"Nuclear!AO164","v":70.628157942376575},{"$f":"Nuclear!AP164","v":70.310633639137038},{"$f":"Nuclear!AQ164","v":69.575048297662931}]
["RA3BiDedicad","RD","Advanced",30,"Biopower","Dedicated",{"$f":"Biopower!L157","v":118.90822140737666},{"$f":"Biopower!M157","v":118.77478682011929},{"$f":"Biopower!N157","v":118.64135223286192},{"$f":"Biopower!O157","v":118.50578653260402},{"$f":"Biopower!P157","v":118.22072104316445},{"$f":"Biopower!Q157","v":118.19713604330173},{"$f":"Biopower!R157","v":118.1966341724478},{"$f":"Biopower!S157","v":117.97417931804227},{"$f":"Biopower!T157","v":117.76128870076968},{"$f":"Biopower!U157","v":117.53527401629975},{"$f":"Biopower!V157","v":117.28958696467279},{"$f":"Biopower!W157","v":117.00311776745329},{"$f":"Biopower!X157","v":116.76441930798671},{"$f":"Biopower!Y157","v":116.45048734092603},{"$f":"Biopower!Z157","v":116.11492567066361},{"$f":"Biopower!AA157","v":115.83510994119959},{"$f":"Biopower!AB157","v":115.55157305568932},{"$f":"Biopower!AC157","v":115.24376684975911},{"$f":"Biopower!AD157","v":114.95657860879206},{"$f":"Biopower!AE157","v":114.68391136990175},{"$f":"Biopower!AF157","v":114.42500173811257},{"$f":"Biopower!AG157","v":114.14007963881218},{"$f":"Biopower!AH157","v":113.82798956794684},{"$f":"Biopower!AI157","v":113.56047462795988},{"$f":"Biopower!AJ157","v":113.2990600426763},{"$f":"Biopower!AK157","v":113.03484153025238},{"$f":"Biopower!AL157","v":112.80089167905851},{"$f":"Biopower!AM157","v":112.53057759911596},{"$f":"Biopower!AN157","v":112.23720685921796},{"$f":"Biopower!AO157","v":111.93923309084053},{"$f":"Biopower!AP157","v":111.65281730400599},{"$f":"Biopower!AQ157","v":111.00948105972748}]
["RM3BiDedicad","RD","Moderate",30,"Biopower","Dedicated",{"$f":"Biopower!L158","v":118.90822140737666},{"$f":"Biopower!M158","v":118.77478682011929},{"$f":"Biopower!N158","v":118.64135223286192},{"$f":"Biopower!O158","v":118.50578653260402},{"$f":"Biopower!P158","v":118.22072104316445},{"$f":"Biopower!Q158","v":118.19713604330173},{"$f":"Biopower!R158","v":118.1966341724478},{"$f":"Biopower!S158","v":117.97417931804227},{"$f":"Biopower!T158","v":117.76128870076968},{"$f":"Biopower!U158","v":117.53527401629975},{"$f":"Biopower!V158","v":117.28958696467279},{"$f":"Biopower!W158","v":117.00311776745329},{"$f":"Biopower!X158","v":116.76441930798671},{"$f":"Biopower!Y158","v":116.45048734092603},{"$f":"Biopower!Z158","v":116.11492567066361},{"$f":"Biopower!AA158","v":115.83510994119959},{"$f":"Biopower!AB158","v":115.55157305568932},{"$f":"Biopower!AC158","v":115.24376684975911},{"$f":"Biopower!AD158","v":114.95657860879206},{"$f":"Biopower!AE158","v":114.68391136990175},{"$f":"Biopower!AF158","v":114.42500173811257},{"$f":"Biopower!AG158","v":114.14007963881218},{"$f":"Biopower!AH158","v":113.82798956794684},{"$f":"Biopower!AI158","v":113.56047462795988},{"$f":"Biopower!AJ158","v":113.2990600426763},{"$f":"Biopower!AK158","v":113.03484153025238},{"$f":"Biopower!AL158","v":112.80089167905851},{"$f":"Biopower!AM158","v":112.53057759911596},{"$f":"Biopower!AN158","v":112.23720685921796},{"$f":"Biopower!AO158","v":111.93923309084053},{"$f":"Biopower!AP158","v":111.65281730400599},{"$f":"Biopower!AQ158","v":111.00948105972748}]
["RC3BiDedicad","RD","Conservative",30,"Biopower","Dedicated",{"$f":"Biopower!L159","v":118.90822140737666},{"$f":"Biopower!M159","v":118.77478682011929},{"$f":"Biopower!N159","v":118.64135223286192},{"$f":"Biopower!O159","v":118.50578653260402},{"$f":"Biopower!P159","v":118.22072104316445},{"$f":"Biopower!Q159","v":118.19713604330173},{"$f":"Biopower!R159","v":118.1966341724478},{"$f":"Biopower!S159","v":117.97417931804227},{"$f":"Biopower!T159","v":117.76128870076968},{"$f":"Biopower!U159","v":117.53527401629975},{"$f":"Biopower!V159","v":117.28958696467279},{"$f":"Biopower!W159","v":117.00311776745329},{"$f":"Biopower!X159","v":116.76441930798671},{"$f":"Biopower!Y159","v":116.45048734092603},{"$f":"Biopower!Z159","v":116.11492567066361},{"$f":"Biopower!AA159","v":115.83510994119959},{"$f":"Biopower!AB159","v":115.55157305568932},{"$f":"Biopower!AC159","v":115.24376684975911},{"$f":"Biopower!AD159","v":114.95657860879206},{"$f":"Biopower!AE159","v":114.68391136990175},{"$f":"Biopower!AF159","v":114.42500173811257},{"$f":"Biopower!AG159","v":114.14007963881218},{"$f":"Biopower!AH159","v":113.82798956794684},{"$f":"Biopower!AI159","v":113.56047462795988},{"$f":"Biopower!AJ159","v":113.2990600426763},{"$f":"Biopower!AK159","v":113.03484153025238},{"$f":"Biopower!AL159","v":112.80089167905851},{"$f":"Biopower!AM159","v":112.53057759911596},{"$f":"Biopower!AN159","v":112.23720685921796},{"$f":"Biopower!AO159","v":111.93923309084053},{"$f":"Biopower!AP159","v":111.65281730400599},{"$f":"Biopower!AQ159","v":111.00948105972748}]
[{"$f":"_xlfn.CONCAT(LEFT(B195,1), LEFT(C195,1), LEFT(D195,1),LEFT(E195,2),LEFT(F195,6),RIGHT(F195,1))","v":"RA3Ut2Hr Bae"},"RD","Advanced",30,"Utility-Scale Battery Storage","2Hr Battery Storage","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RM3Ut2Hr Bae","RD","Moderate",30,"Utility-Scale Battery Storage","2Hr Battery Storage","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RC3Ut2Hr Bae","RD","Conservative",30,"Utility-Scale Battery Storage","2Hr Battery Storage","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
[{"$f":"_xlfn.CONCAT(LEFT(B198,1), LEFT(C198,1), LEFT(D198,1),LEFT(E198,2),LEFT(F198,6),RIGHT(F198,1))","v":"RA3Ut4Hr Bae"},"RD","Advanced",30,"Utility-Scale Battery Storage","4Hr Battery Storage","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RM3Ut4Hr Bae","RD","Moderate",30,"Utility-Scale Battery Storage","4Hr Battery Storage","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RC3Ut4Hr Bae","RD","Conservative",30,"Utility-Scale Battery Storage","4Hr Battery Storage","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
[{"$f":"_xlfn.CONCAT(LEFT(B201,1), LEFT(C201,1), LEFT(D201,1),LEFT(E201,2),LEFT(F201,6),RIGHT(F201,1))","v":"RA3Ut6Hr Bae"},"RD","Advanced",30,"Utility-Scale Battery Storage","6Hr Battery Storage","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RM3Ut6Hr Bae","RD","Moderate",30,"Utility-Scale Battery Storage","6Hr Battery Storage","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RC3Ut6Hr Bae","RD","Conservative",30,"Utility-Scale Battery Storage","6Hr Battery Storage","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RA3Ut8Hr Bae","RD","Advanced",30,"Utility-Scale Battery Storage","8Hr Battery Storage","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RM3Ut8Hr Bae","RD","Moderate",30,"Utility-Scale Battery Storage","8Hr Battery Storage","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RC3Ut8Hr Bae","RD","Conservative",30,"Utility-Scale Battery Storage","8Hr Battery Storage","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RA3Ut10Hr Be","RD","Advanced",30,"Utility-Scale Battery Storage","10Hr Battery Storage","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RM3Ut10Hr Be","RD","Moderate",30,"Utility-Scale Battery Storage","10Hr Battery Storage","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RC3Ut10Hr Be","RD","Conservative",30,"Utility-Scale Battery Storage","10Hr Battery Storage","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RA3HyNPD11","RD","Advanced",30,"Hydropower","NPD1",{"$f":"Hydropower!L481","v":65.581323043641731},{"$f":"Hydropower!M481","v":65.581316067813717},{"$f":"Hydropower!N481","v":65.581316067813717},{"$f":"Hydropower!O481","v":65.581316067813717},{"$f":"Hydropower!P481","v":65.581316067813717},{"$f":"Hydropower!Q481","v":65.581316067813717},{"$f":"Hydropower!R481","v":65.581316067813717},{"$f":"Hydropower!S481","v":65.135917499300959},{"$f":"Hydropower!T481","v":64.690518930788173},{"$f":"Hydropower!U481","v":64.245120362275415},{"$f":"Hydropower!V481","v":63.799721793762622},{"$f":"Hydropower!W481","v":62.30225043378038},{"$f":"Hydropower!X481","v":61.919208085604126},{"$f":"Hydropower!Y481","v":61.536165737427886},{"$f":"Hydropower!Z481","v":61.153123389251633},{"$f":"Hydropower!AA481","v":60.770081041075386},{"$f":"Hydropower!AB481","v":60.387038692899139},{"$f":"Hydropower!AC481","v":60.003996344722886},{"$f":"Hydropower!AD481","v":59.620953996546639},{"$f":"Hydropower!AE481","v":59.237911648370392},{"$f":"Hydropower!AF481","v":58.854869300194139},{"$f":"Hydropower!AG481","v":56.662256960951559},{"$f":"Hydropower!AH481","v":56.662256960951581},{"$f":"Hydropower!AI481","v":56.662256960951581},{"$f":"Hydropower!AJ481","v":56.662256960951581},{"$f":"Hydropower!AK481","v":56.662256960951581},{"$f":"Hydropower!AL481","v":56.662256960951581},{"$f":"Hydropower!AM481","v":56.662256960951581},{"$f":"Hydropower!AN481","v":56.662256960951581},{"$f":"Hydropower!AO481","v":56.662256960951581},{"$f":"Hydropower!AP481","v":56.662256960951581},{"$f":"Hydropower!AQ481","v":56.662256960951581}]
["RM3HyNPD11","RD","Moderate",30,"Hydropower","NPD1",{"$f":"Hydropower!L482","v":65.581323043641731},{"$f":"Hydropower!M482","v":65.581316067813717},{"$f":"Hydropower!N482","v":65.581316067813717},{"$f":"Hydropower!O482","v":65.581316067813717},{"$f":"Hydropower!P482","v":65.581316067813717},{"$f":"Hydropower!Q482","v":65.581316067813717},{"$f":"Hydropower!R482","v":65.581316067813717},{"$f":"Hydropower!S482","v":65.581316765396522},{"$f":"Hydropower!T482","v":65.581317462979328},{"$f":"Hydropower!U482","v":65.581318160562134},{"$f":"Hydropower!V482","v":65.58131885814494},{"$f":"Hydropower!W482","v":65.581319555727731},{"$f":"Hydropower!X482","v":65.581320253310537},{"$f":"Hydropower!Y482","v":65.581320950893343},{"$f":"Hydropower!Z482","v":65.581321648476148},{"$f":"Hydropower!AA482","v":65.581322346058954},{"$f":"Hydropower!AB482","v":65.581323043641731},{"$f":"Hydropower!AC482","v":65.581323043641731},{"$f":"Hydropower!AD482","v":65.581323043641731},{"$f":"Hydropower!AE482","v":65.581323043641731},{"$f":"Hydropower!AF482","v":65.581323043641731},{"$f":"Hydropower!AG482","v":62.958066643180764},{"$f":"Hydropower!AH482","v":62.958066643180764},{"$f":"Hydropower!AI482","v":62.958066643180764},{"$f":"Hydropower!AJ482","v":62.958066643180764},{"$f":"Hydropower!AK482","v":62.958066643180764},{"$f":"Hydropower!AL482","v":62.958066643180764},{"$f":"Hydropower!AM482","v":62.958066643180764},{"$f":"Hydropower!AN482","v":62.958066643180764},{"$f":"Hydropower!AO482","v":62.958066643180764},{"$f":"Hydropower!AP482","v":62.958066643180764},{"$f":"Hydropower!AQ482","v":62.958066643180764}]
["RC3HyNPD11","RD","Conservative",30,"Hydropower","NPD1",{"$f":"Hydropower!L483","v":65.581323043641731},{"$f":"Hydropower!M483","v":65.581316067813717},{"$f":"Hydropower!N483","v":65.581316067813717},{"$f":"Hydropower!O483","v":65.581316067813717},{"$f":"Hydropower!P483","v":65.581316067813717},{"$f":"Hydropower!Q483","v":65.581316067813717},{"$f":"Hydropower!R483","v":65.581316067813717},{"$f":"Hydropower!S483","v":65.581316067813717},{"$f":"Hydropower!T483","v":65.581316067813717},{"$f":"Hydropower!U483","v":65.581316067813717},{"$f":"Hydropower!V483","v":65.581316067813717},{"$f":"Hydropower!W483","v":65.581323043641731},{"$f":"Hydropower!X483","v":65.581323043641731},{"$f":"Hydropower!Y483","v":65.581323043641731},{"$f":"Hydropower!Z483","v":65.581323043641731},{"$f":"Hydropower!AA483","v":65.581323043641731},{"$f":"Hydropower!AB483","v":65.581323043641731},{"$f":"Hydropower!AC483","v":65.581323043641731},{"$f":"Hydropower!AD483","v":65.581323043641731},{"$f":"Hydropower!AE483","v":65.581323043641731},{"$f":"Hydropower!AF483","v":65.581323043641731},{"$f":"Hydropower!AG483","v":65.581323043641731},{"$f":"Hydropower!AH483","v":65.581323043641731},{"$f":"Hydropower!AI483","v":65.581323043641731},{"$f":"Hydropower!AJ483","v":65.581323043641731},{"$f":"Hydropower!AK483","v":65.581323043641731},{"$f":"Hydropower!AL483","v":65.581323043641731},{"$f":"Hydropower!AM483","v":65.581323043641731},{"$f":"Hydropower!AN483","v":65.581323043641731},{"$f":"Hydropower!AO483","v":65.581323043641731},{"$f":"Hydropower!AP483","v":65.581323043641731},{"$f":"Hydropower!AQ483","v":65.581323043641731}]
["RA3HyNPD22","RD","Advanced",30,"Hydropower","NPD2",{"$f":"Hydropower!L484","v":100.01822886169468},{"$f":"Hydropower!M484","v":100.01822507132387},{"$f":"Hydropower!N484","v":100.01822507132387},{"$f":"Hydropower!O484","v":100.01822507132387},{"$f":"Hydropower!P484","v":100.01822507132387},{"$f":"Hydropower!Q484","v":100.01822507132387},{"$f":"Hydropower!R484","v":100.01822507132387},{"$f":"Hydropower!S484","v":92.136165993187518},{"$f":"Hydropower!T484","v":84.254106915051167},{"$f":"Hydropower!U484","v":76.372047836914817},{"$f":"Hydropower!V484","v":68.489988758778466},{"$f":"Hydropower!W484","v":65.186382630171408},{"$f":"Hydropower!X484","v":64.793543770470109},{"$f":"Hydropower!Y484","v":64.400704910768795},{"$f":"Hydropower!Z484","v":64.007866051067481},{"$f":"Hydropower!AA484","v":63.615027191366181},{"$f":"Hydropower!AB484","v":63.22218833166486},{"$f":"Hydropower!AC484","v":62.829349471963553},{"$f":"Hydropower!AD484","v":62.436510612262246},{"$f":"Hydropower!AE484","v":62.043671752560932},{"$f":"Hydropower!AF484","v":61.650832892859626},{"$f":"Hydropower!AG484","v":59.285304535265851},{"$f":"Hydropower!AH484","v":59.285304535265865},{"$f":"Hydropower!AI484","v":59.285304535265865},{"$f":"Hydropower!AJ484","v":59.285304535265865},{"$f":"Hydropower!AK484","v":59.285304535265865},{"$f":"Hydropower!AL484","v":59.285304535265865},{"$f":"Hydropower!AM484","v":59.285304535265865},{"$f":"Hydropower!AN484","v":59.285304535265865},{"$f":"Hydropower!AO484","v":59.285304535265865},{"$f":"Hydropower!AP484","v":59.285304535265865},{"$f":"Hydropower!AQ484","v":59.285304535265865}]
["RM3HyNPD22","RD","Moderate",30,"Hydropower","NPD2",{"$f":"Hydropower!L485","v":100.01822886169468},{"$f":"Hydropower!M485","v":100.01822507132387},{"$f":"Hydropower!N485","v":100.01822507132387},{"$f":"Hydropower!O485","v":100.01822507132387},{"$f":"Hydropower!P485","v":100.01822507132387},{"$f":"Hydropower!Q485","v":100.01822507132387},{"$f":"Hydropower!R485","v":100.01822507132387},{"$f":"Hydropower!S485","v":96.285877318850751},{"$f":"Hydropower!T485","v":92.553529566377605},{"$f":"Hydropower!U485","v":88.82118181390446},{"$f":"Hydropower!V485","v":85.088834061431328},{"$f":"Hydropower!W485","v":89.041875069551367},{"$f":"Hydropower!X485","v":84.956948871660259},{"$f":"Hydropower!Y485","v":80.872022673769123},{"$f":"Hydropower!Z485","v":76.787096475878002},{"$f":"Hydropower!AA485","v":72.70217027798688},{"$f":"Hydropower!AB485","v":68.617244080095759},{"$f":"Hydropower!AC485","v":68.617244080095787},{"$f":"Hydropower!AD485","v":68.617244080095787},{"$f":"Hydropower!AE485","v":68.617244080095787},{"$f":"Hydropower!AF485","v":68.617244080095787},{"$f":"Hydropower!AG485","v":65.872561600180447},{"$f":"Hydropower!AH485","v":65.872561600180447},{"$f":"Hydropower!AI485","v":65.872561600180447},{"$f":"Hydropower!AJ485","v":65.872561600180447},{"$f":"Hydropower!AK485","v":65.872561600180447},{"$f":"Hydropower!AL485","v":65.872561600180447},{"$f":"Hydropower!AM485","v":65.872561600180447},{"$f":"Hydropower!AN485","v":65.872561600180447},{"$f":"Hydropower!AO485","v":65.872561600180447},{"$f":"Hydropower!AP485","v":65.872561600180447},{"$f":"Hydropower!AQ485","v":65.872561600180447}]
["RC3HyNPD22","RD","Conservative",30,"Hydropower","NPD2",{"$f":"Hydropower!L486","v":100.01822886169468},{"$f":"Hydropower!M486","v":100.01822507132387},{"$f":"Hydropower!N486","v":100.01822507132387},{"$f":"Hydropower!O486","v":100.01822507132387},{"$f":"Hydropower!P486","v":100.01822507132387},{"$f":"Hydropower!Q486","v":100.01822507132387},{"$f":"Hydropower!R486","v":100.01822507132387},{"$f":"Hydropower!S486","v":100.01822507132387},{"$f":"Hydropower!T486","v":100.01822507132387},{"$f":"Hydropower!U486","v":100.01822507132387},{"$f":"Hydropower!V486","v":100.01822507132387},{"$f":"Hydropower!W486","v":100.01822886169468},{"$f":"Hydropower!X486","v":100.01822886169468},{"$f":"Hydropower!Y486","v":100.01822886169468},{"$f":"Hydropower!Z486","v":100.01822886169468},{"$f":"Hydropower!AA486","v":100.01822886169468},{"$f":"Hydropower!AB486","v":100.01822886169468},{"$f":"Hydropower!AC486","v":100.01822886169468},{"$f":"Hydropower!AD486","v":100.01822886169468},{"$f":"Hydropower!AE486","v":100.01822886169468},{"$f":"Hydropower!AF486","v":100.01822886169468},{"$f":"Hydropower!AG486","v":100.01822886169468},{"$f":"Hydropower!AH486","v":100.01822886169468},{"$f":"Hydropower!AI486","v":100.01822886169468},{"$f":"Hydropower!AJ486","v":100.01822886169468},{"$f":"Hydropower!AK486","v":100.01822886169468},{"$f":"Hydropower!AL486","v":100.01822886169468},{"$f":"Hydropower!AM486","v":100.01822886169468},{"$f":"Hydropower!AN486","v":100.01822886169468},{"$f":"Hydropower!AO486","v":100.01822886169468},{"$f":"Hydropower!AP486","v":100.01822886169468},{"$f":"Hydropower!AQ486","v":100.01822886169468}]
["RA3HyNPD33","RD","Advanced",30,"Hydropower","NPD3",{"$f":"Hydropower!L487","v":129.33087433778996},{"$f":"Hydropower!M487","v":129.33087912789583},{"$f":"Hydropower!N487","v":129.33087912789583},{"$f":"Hydropower!O487","v":129.33087912789583},{"$f":"Hydropower!P487","v":129.33087912789583},{"$f":"Hydropower!Q487","v":129.33087912789583},{"$f":"Hydropower!R487","v":129.33087912789583},{"$f":"Hydropower!S487","v":120.32052280543421},{"$f":"Hydropower!T487","v":111.3101664829726},{"$f":"Hydropower!U487","v":102.29981016051099},{"$f":"Hydropower!V487","v":93.289453838049369},{"$f":"Hydropower!W487","v":85.159538001738085},{"$f":"Hydropower!X487","v":84.663393542638303},{"$f":"Hydropower!Y487","v":84.167249083538522},{"$f":"Hydropower!Z487","v":83.67110462443874},{"$f":"Hydropower!AA487","v":83.174960165338959},{"$f":"Hydropower!AB487","v":82.678815706239178},{"$f":"Hydropower!AC487","v":82.182671247139396},{"$f":"Hydropower!AD487","v":81.686526788039615},{"$f":"Hydropower!AE487","v":81.190382328939847},{"$f":"Hydropower!AF487","v":80.694237869840052},{"$f":"Hydropower!AG487","v":77.450358835456527},{"$f":"Hydropower!AH487","v":77.450358835456512},{"$f":"Hydropower!AI487","v":77.450358835456512},{"$f":"Hydropower!AJ487","v":77.450358835456512},{"$f":"Hydropower!AK487","v":77.450358835456512},{"$f":"Hydropower!AL487","v":77.450358835456512},{"$f":"Hydropower!AM487","v":77.450358835456512},{"$f":"Hydropower!AN487","v":77.450358835456512},{"$f":"Hydropower!AO487","v":77.450358835456512},{"$f":"Hydropower!AP487","v":77.450358835456512},{"$f":"Hydropower!AQ487","v":77.450358835456512}]
["RM3HyNPD33","RD","Moderate",30,"Hydropower","NPD3",{"$f":"Hydropower!L488","v":129.33087433778996},{"$f":"Hydropower!M488","v":129.33087912789583},{"$f":"Hydropower!N488","v":129.33087912789583},{"$f":"Hydropower!O488","v":129.33087912789583},{"$f":"Hydropower!P488","v":129.33087912789583},{"$f":"Hydropower!Q488","v":129.33087912789583},{"$f":"Hydropower!R488","v":129.33087912789583},{"$f":"Hydropower!S488","v":125.10591854612422},{"$f":"Hydropower!T488","v":120.88095796435259},{"$f":"Hydropower!U488","v":116.65599738258101},{"$f":"Hydropower!V488","v":112.43103680080937},{"$f":"Hydropower!W488","v":111.38753433859654},{"$f":"Hydropower!X488","v":107.03835212697408},{"$f":"Hydropower!Y488","v":102.68916991535163},{"$f":"Hydropower!Z488","v":98.339987703729165},{"$f":"Hydropower!AA488","v":93.990805492106716},{"$f":"Hydropower!AB488","v":89.641623280484254},{"$f":"Hydropower!AC488","v":89.641623280484211},{"$f":"Hydropower!AD488","v":89.641623280484211},{"$f":"Hydropower!AE488","v":89.641623280484211},{"$f":"Hydropower!AF488","v":89.641623280484211},{"$f":"Hydropower!AG488","v":86.05596222030816},{"$f":"Hydropower!AH488","v":86.05596222030816},{"$f":"Hydropower!AI488","v":86.05596222030816},{"$f":"Hydropower!AJ488","v":86.05596222030816},{"$f":"Hydropower!AK488","v":86.05596222030816},{"$f":"Hydropower!AL488","v":86.05596222030816},{"$f":"Hydropower!AM488","v":86.05596222030816},{"$f":"Hydropower!AN488","v":86.05596222030816},{"$f":"Hydropower!AO488","v":86.05596222030816},{"$f":"Hydropower!AP488","v":86.05596222030816},{"$f":"Hydropower!AQ488","v":86.05596222030816}]
["RC3HyNPD33","RD","Conservative",30,"Hydropower","NPD3",{"$f":"Hydropower!L489","v":129.33087433778996},{"$f":"Hydropower!M489","v":129.33087912789583},{"$f":"Hydropower!N489","v":129.33087912789583},{"$f":"Hydropower!O489","v":129.33087912789583},{"$f":"Hydropower!P489","v":129.33087912789583},{"$f":"Hydropower!Q489","v":129.33087912789583},{"$f":"Hydropower!R489","v":129.33087912789583},{"$f":"Hydropower!S489","v":129.33087912789583},{"$f":"Hydropower!T489","v":129.33087912789583},{"$f":"Hydropower!U489","v":129.33087912789583},{"$f":"Hydropower!V489","v":129.33087912789583},{"$f":"Hydropower!W489","v":129.33087433778996},{"$f":"Hydropower!X489","v":129.33087433778996},{"$f":"Hydropower!Y489","v":129.33087433778996},{"$f":"Hydropower!Z489","v":129.33087433778996},{"$f":"Hydropower!AA489","v":129.33087433778996},{"$f":"Hydropower!AB489","v":129.33087433778996},{"$f":"Hydropower!AC489","v":129.33087433778996},{"$f":"Hydropower!AD489","v":129.33087433778996},{"$f":"Hydropower!AE489","v":129.33087433778996},{"$f":"Hydropower!AF489","v":129.33087433778996},{"$f":"Hydropower!AG489","v":129.33087433778996},{"$f":"Hydropower!AH489","v":129.33087433778996},{"$f":"Hydropower!AI489","v":129.33087433778996},{"$f":"Hydropower!AJ489","v":129.33087433778996},{"$f":"Hydropower!AK489","v":129.33087433778996},{"$f":"Hydropower!AL489","v":129.33087433778996},{"$f":"Hydropower!AM489","v":129.33087433778996},{"$f":"Hydropower!AN489","v":129.33087433778996},{"$f":"Hydropower!AO489","v":129.33087433778996},{"$f":"Hydropower!AP489","v":129.33087433778996},{"$f":"Hydropower!AQ489","v":129.33087433778996}]
["RA3HyNPD44","RD","Advanced",30,"Hydropower","NPD4",{"$f":"Hydropower!L490","v":240.97284063752457},{"$f":"Hydropower!M490","v":240.97291419628459},{"$f":"Hydropower!N490","v":240.97291419628459},{"$f":"Hydropower!O490","v":240.97291419628459},{"$f":"Hydropower!P490","v":240.97291419628459},{"$f":"Hydropower!Q490","v":240.97291419628459},{"$f":"Hydropower!R490","v":240.97291419628459},{"$f":"Hydropower!S490","v":225.13794741371959},{"$f":"Hydropower!T490","v":209.30298063115458},{"$f":"Hydropower!U490","v":193.46801384858955},{"$f":"Hydropower!V490","v":177.63304706602455},{"$f":"Hydropower!W490","v":159.50405658023959},{"$f":"Hydropower!X490","v":158.45500767385732},{"$f":"Hydropower!Y490","v":157.40595876747514},{"$f":"Hydropower!Z490","v":156.35690986109287},{"$f":"Hydropower!AA490","v":155.30786095471066},{"$f":"Hydropower!AB490","v":154.25881204832845},{"$f":"Hydropower!AC490","v":153.20976314194621},{"$f":"Hydropower!AD490","v":152.160714235564},{"$f":"Hydropower!AE490","v":151.11166532918179},{"$f":"Hydropower!AF490","v":150.06261642279955},{"$f":"Hydropower!AG490","v":145.06475260526645},{"$f":"Hydropower!AH490","v":145.06475260526642},{"$f":"Hydropower!AI490","v":145.06475260526642},{"$f":"Hydropower!AJ490","v":145.06475260526642},{"$f":"Hydropower!AK490","v":145.06475260526642},{"$f":"Hydropower!AL490","v":145.06475260526642},{"$f":"Hydropower!AM490","v":145.06475260526642},{"$f":"Hydropower!AN490","v":145.06475260526642},{"$f":"Hydropower!AO490","v":145.06475260526642},{"$f":"Hydropower!AP490","v":145.06475260526642},{"$f":"Hydropower!AQ490","v":145.06475260526642}]
["RM3HyNPD44","RD","Moderate",30,"Hydropower","NPD4",{"$f":"Hydropower!L491","v":240.97284063752457},{"$f":"Hydropower!M491","v":240.97291419628459},{"$f":"Hydropower!N491","v":240.97291419628459},{"$f":"Hydropower!O491","v":240.97291419628459},{"$f":"Hydropower!P491","v":240.97291419628459},{"$f":"Hydropower!Q491","v":240.97291419628459},{"$f":"Hydropower!R491","v":240.97291419628459},{"$f":"Hydropower!S491","v":233.66533787627873},{"$f":"Hydropower!T491","v":226.35776155627292},{"$f":"Hydropower!U491","v":219.05018523626705},{"$f":"Hydropower!V491","v":211.74260891626125},{"$f":"Hydropower!W491","v":204.43732515789921},{"$f":"Hydropower!X491","v":197.12966688976064},{"$f":"Hydropower!Y491","v":189.82200862162216},{"$f":"Hydropower!Z491","v":182.51435035348359},{"$f":"Hydropower!AA491","v":175.20669208534505},{"$f":"Hydropower!AB491","v":167.89903381720652},{"$f":"Hydropower!AC491","v":167.89903381720646},{"$f":"Hydropower!AD491","v":167.89903381720646},{"$f":"Hydropower!AE491","v":167.89903381720646},{"$f":"Hydropower!AF491","v":167.89903381720646},{"$f":"Hydropower!AG491","v":161.18305808893174},{"$f":"Hydropower!AH491","v":161.18305808893174},{"$f":"Hydropower!AI491","v":161.18305808893174},{"$f":"Hydropower!AJ491","v":161.18305808893174},{"$f":"Hydropower!AK491","v":161.18305808893174},{"$f":"Hydropower!AL491","v":161.18305808893174},{"$f":"Hydropower!AM491","v":161.18305808893174},{"$f":"Hydropower!AN491","v":161.18305808893174},{"$f":"Hydropower!AO491","v":161.18305808893174},{"$f":"Hydropower!AP491","v":161.18305808893174},{"$f":"Hydropower!AQ491","v":161.18305808893174}]
["RC3HyNPD44","RD","Conservative",30,"Hydropower","NPD4",{"$f":"Hydropower!L492","v":240.97284063752457},{"$f":"Hydropower!M492","v":240.97291419628459},{"$f":"Hydropower!N492","v":240.97291419628459},{"$f":"Hydropower!O492","v":240.97291419628459},{"$f":"Hydropower!P492","v":240.97291419628459},{"$f":"Hydropower!Q492","v":240.97291419628459},{"$f":"Hydropower!R492","v":240.97291419628459},{"$f":"Hydropower!S492","v":240.97291419628459},{"$f":"Hydropower!T492","v":240.97291419628459},{"$f":"Hydropower!U492","v":240.97291419628459},{"$f":"Hydropower!V492","v":240.97291419628459},{"$f":"Hydropower!W492","v":240.97284063752457},{"$f":"Hydropower!X492","v":240.97284063752457},{"$f":"Hydropower!Y492","v":240.97284063752457},{"$f":"Hydropower!Z492","v":240.97284063752457},{"$f":"Hydropower!AA492","v":240.97284063752457},{"$f":"Hydropower!AB492","v":240.97284063752457},{"$f":"Hydropower!AC492","v":240.97284063752457},{"$f":"Hydropower!AD492","v":240.97284063752457},{"$f":"Hydropower!AE492","v":240.97284063752457},{"$f":"Hydropower!AF492","v":240.97284063752457},{"$f":"Hydropower!AG492","v":240.97284063752457},{"$f":"Hydropower!AH492","v":240.97284063752457},{"$f":"Hydropower!AI492","v":240.97284063752457},{"$f":"Hydropower!AJ492","v":240.97284063752457},{"$f":"Hydropower!AK492","v":240.97284063752457},{"$f":"Hydropower!AL492","v":240.97284063752457},{"$f":"Hydropower!AM492","v":240.97284063752457},{"$f":"Hydropower!AN492","v":240.97284063752457},{"$f":"Hydropower!AO492","v":240.97284063752457},{"$f":"Hydropower!AP492","v":240.97284063752457},{"$f":"Hydropower!AQ492","v":240.97284063752457}]
[{"$f":"_xlfn.CONCAT(LEFT(B222,1), LEFT(C222,1), LEFT(D222,1),LEFT(E222,2),LEFT(F222,6),RIGHT(F222,1))","v":"RA3HyNPD55"},"RD","Advanced",30,"Hydropower","NPD5",{"$f":"Hydropower!L493","v":64.225598620361581},{"$f":"Hydropower!M493","v":64.225599887107506},{"$f":"Hydropower!N493","v":64.225599887107506},{"$f":"Hydropower!O493","v":64.225599887107506},{"$f":"Hydropower!P493","v":64.225599887107506},{"$f":"Hydropower!Q493","v":64.225599887107506},{"$f":"Hydropower!R493","v":64.225599887107506},{"$f":"Hydropower!S493","v":65.202725463774556},{"$f":"Hydropower!T493","v":66.179851040441619},{"$f":"Hydropower!U493","v":67.156976617108683},{"$f":"Hydropower!V493","v":68.134102193775746},{"$f":"Hydropower!W493","v":51.552818068789072},{"$f":"Hydropower!X493","v":51.135151169632778},{"$f":"Hydropower!Y493","v":50.717484270476476},{"$f":"Hydropower!Z493","v":50.299817371320174},{"$f":"Hydropower!AA493","v":49.882150472163872},{"$f":"Hydropower!AB493","v":49.46448357300757},{"$f":"Hydropower!AC493","v":49.046816673851268},{"$f":"Hydropower!AD493","v":48.629149774694973},{"$f":"Hydropower!AE493","v":48.211482875538671},{"$f":"Hydropower!AF493","v":47.793815976382376},{"$f":"Hydropower!AG493","v":46.885933738996229},{"$f":"Hydropower!AH493","v":46.885933738996208},{"$f":"Hydropower!AI493","v":46.885933738996208},{"$f":"Hydropower!AJ493","v":46.885933738996208},{"$f":"Hydropower!AK493","v":46.885933738996208},{"$f":"Hydropower!AL493","v":46.885933738996208},{"$f":"Hydropower!AM493","v":46.885933738996208},{"$f":"Hydropower!AN493","v":46.885933738996208},{"$f":"Hydropower!AO493","v":46.885933738996208},{"$f":"Hydropower!AP493","v":46.885933738996208},{"$f":"Hydropower!AQ493","v":46.885933738996208}]
["RM3HyNPD55","RD","Moderate",30,"Hydropower","NPD5",{"$f":"Hydropower!L494","v":64.225598620361581},{"$f":"Hydropower!M494","v":64.225599887107506},{"$f":"Hydropower!N494","v":64.225599887107506},{"$f":"Hydropower!O494","v":64.225599887107506},{"$f":"Hydropower!P494","v":64.225599887107506},{"$f":"Hydropower!Q494","v":64.225599887107506},{"$f":"Hydropower!R494","v":64.225599887107506},{"$f":"Hydropower!S494","v":65.037908014175088},{"$f":"Hydropower!T494","v":65.850216141242697},{"$f":"Hydropower!U494","v":66.662524268310293},{"$f":"Hydropower!V494","v":67.474832395377888},{"$f":"Hydropower!W494","v":51.219708610493356},{"$f":"Hydropower!X494","v":51.828991489407606},{"$f":"Hydropower!Y494","v":52.438274368321871},{"$f":"Hydropower!Z494","v":53.047557247236121},{"$f":"Hydropower!AA494","v":53.656840126150378},{"$f":"Hydropower!AB494","v":54.266123005064642},{"$f":"Hydropower!AC494","v":54.266123005064621},{"$f":"Hydropower!AD494","v":54.266123005064621},{"$f":"Hydropower!AE494","v":54.266123005064621},{"$f":"Hydropower!AF494","v":54.266123005064621},{"$f":"Hydropower!AG494","v":52.09548042589649},{"$f":"Hydropower!AH494","v":52.09548042589649},{"$f":"Hydropower!AI494","v":52.09548042589649},{"$f":"Hydropower!AJ494","v":52.09548042589649},{"$f":"Hydropower!AK494","v":52.09548042589649},{"$f":"Hydropower!AL494","v":52.09548042589649},{"$f":"Hydropower!AM494","v":52.09548042589649},{"$f":"Hydropower!AN494","v":52.09548042589649},{"$f":"Hydropower!AO494","v":52.09548042589649},{"$f":"Hydropower!AP494","v":52.09548042589649},{"$f":"Hydropower!AQ494","v":52.09548042589649}]
["RC3HyNPD55","RD","Conservative",30,"Hydropower","NPD5",{"$f":"Hydropower!L495","v":64.225598620361581},{"$f":"Hydropower!M495","v":64.225599887107506},{"$f":"Hydropower!N495","v":64.225599887107506},{"$f":"Hydropower!O495","v":64.225599887107506},{"$f":"Hydropower!P495","v":64.225599887107506},{"$f":"Hydropower!Q495","v":64.225599887107506},{"$f":"Hydropower!R495","v":64.225599887107506},{"$f":"Hydropower!S495","v":64.225599887107506},{"$f":"Hydropower!T495","v":64.225599887107506},{"$f":"Hydropower!U495","v":64.225599887107506},{"$f":"Hydropower!V495","v":64.225599887107506},{"$f":"Hydropower!W495","v":64.225598620361581},{"$f":"Hydropower!X495","v":64.225598620361581},{"$f":"Hydropower!Y495","v":64.225598620361581},{"$f":"Hydropower!Z495","v":64.225598620361581},{"$f":"Hydropower!AA495","v":64.225598620361581},{"$f":"Hydropower!AB495","v":64.225598620361581},{"$f":"Hydropower!AC495","v":64.225598620361581},{"$f":"Hydropower!AD495","v":64.225598620361581},{"$f":"Hydropower!AE495","v":64.225598620361581},{"$f":"Hydropower!AF495","v":64.225598620361581},{"$f":"Hydropower!AG495","v":64.225598620361581},{"$f":"Hydropower!AH495","v":64.225598620361581},{"$f":"Hydropower!AI495","v":64.225598620361581},{"$f":"Hydropower!AJ495","v":64.225598620361581},{"$f":"Hydropower!AK495","v":64.225598620361581},{"$f":"Hydropower!AL495","v":64.225598620361581},{"$f":"Hydropower!AM495","v":64.225598620361581},{"$f":"Hydropower!AN495","v":64.225598620361581},{"$f":"Hydropower!AO495","v":64.225598620361581},{"$f":"Hydropower!AP495","v":64.225598620361581},{"$f":"Hydropower!AQ495","v":64.225598620361581}]
["RA3HyNPD66","RD","Advanced",30,"Hydropower","NPD6",{"$f":"Hydropower!L496","v":100.89287724258998},{"$f":"Hydropower!M496","v":100.89287179508845},{"$f":"Hydropower!N496","v":100.89287179508845},{"$f":"Hydropower!O496","v":100.89287179508845},{"$f":"Hydropower!P496","v":100.89287179508845},{"$f":"Hydropower!Q496","v":100.89287179508845},{"$f":"Hydropower!R496","v":100.89287179508845},{"$f":"Hydropower!S496","v":102.48609897175058},{"$f":"Hydropower!T496","v":104.07932614841273},{"$f":"Hydropower!U496","v":105.67255332507487},{"$f":"Hydropower!V496","v":107.26578050173701},{"$f":"Hydropower!W496","v":81.330063558827874},{"$f":"Hydropower!X496","v":80.649048135514036},{"$f":"Hydropower!Y496","v":79.968032712200227},{"$f":"Hydropower!Z496","v":79.287017288886418},{"$f":"Hydropower!AA496","v":78.60600186557258},{"$f":"Hydropower!AB496","v":77.924986442258771},{"$f":"Hydropower!AC496","v":77.243971018944947},{"$f":"Hydropower!AD496","v":76.562955595631124},{"$f":"Hydropower!AE496","v":75.881940172317314},{"$f":"Hydropower!AF496","v":75.200924749003491},{"$f":"Hydropower!AG496","v":73.967560807093719},{"$f":"Hydropower!AH496","v":73.967560807093747},{"$f":"Hydropower!AI496","v":73.967560807093747},{"$f":"Hydropower!AJ496","v":73.967560807093747},{"$f":"Hydropower!AK496","v":73.967560807093747},{"$f":"Hydropower!AL496","v":73.967560807093747},{"$f":"Hydropower!AM496","v":73.967560807093747},{"$f":"Hydropower!AN496","v":73.967560807093747},{"$f":"Hydropower!AO496","v":73.967560807093747},{"$f":"Hydropower!AP496","v":73.967560807093747},{"$f":"Hydropower!AQ496","v":73.967560807093747}]
["RM3HyNPD66","RD","Moderate",30,"Hydropower","NPD6",{"$f":"Hydropower!L497","v":100.89287724258998},{"$f":"Hydropower!M497","v":100.89287179508845},{"$f":"Hydropower!N497","v":100.89287179508845},{"$f":"Hydropower!O497","v":100.89287179508845},{"$f":"Hydropower!P497","v":100.89287179508845},{"$f":"Hydropower!Q497","v":100.89287179508845},{"$f":"Hydropower!R497","v":100.89287179508845},{"$f":"Hydropower!S497","v":102.21736137606995},{"$f":"Hydropower!T497","v":103.54185095705145},{"$f":"Hydropower!U497","v":104.86634053803294},{"$f":"Hydropower!V497","v":106.19083011901444},{"$f":"Hydropower!W497","v":80.643343740359867},{"$f":"Hydropower!X497","v":81.636795360628071},{"$f":"Hydropower!Y497","v":82.630246980896288},{"$f":"Hydropower!Z497","v":83.623698601164492},{"$f":"Hydropower!AA497","v":84.617150221432695},{"$f":"Hydropower!AB497","v":85.610601841700912},{"$f":"Hydropower!AC497","v":85.610601841700941},{"$f":"Hydropower!AD497","v":85.610601841700941},{"$f":"Hydropower!AE497","v":85.610601841700941},{"$f":"Hydropower!AF497","v":85.610601841700941},{"$f":"Hydropower!AG497","v":82.186169458210344},{"$f":"Hydropower!AH497","v":82.186169458210344},{"$f":"Hydropower!AI497","v":82.186169458210344},{"$f":"Hydropower!AJ497","v":82.186169458210344},{"$f":"Hydropower!AK497","v":82.186169458210344},{"$f":"Hydropower!AL497","v":82.186169458210344},{"$f":"Hydropower!AM497","v":82.186169458210344},{"$f":"Hydropower!AN497","v":82.186169458210344},{"$f":"Hydropower!AO497","v":82.186169458210344},{"$f":"Hydropower!AP497","v":82.186169458210344},{"$f":"Hydropower!AQ497","v":82.186169458210344}]
["RC3HyNPD66","RD","Conservative",30,"Hydropower","NPD6",{"$f":"Hydropower!L498","v":100.89287724258998},{"$f":"Hydropower!M498","v":100.89287179508845},{"$f":"Hydropower!N498","v":100.89287179508845},{"$f":"Hydropower!O498","v":100.89287179508845},{"$f":"Hydropower!P498","v":100.89287179508845},{"$f":"Hydropower!Q498","v":100.89287179508845},{"$f":"Hydropower!R498","v":100.89287179508845},{"$f":"Hydropower!S498","v":100.89287179508845},{"$f":"Hydropower!T498","v":100.89287179508845},{"$f":"Hydropower!U498","v":100.89287179508845},{"$f":"Hydropower!V498","v":100.89287179508845},{"$f":"Hydropower!W498","v":100.89287724258998},{"$f":"Hydropower!X498","v":100.89287724258998},{"$f":"Hydropower!Y498","v":100.89287724258998},{"$f":"Hydropower!Z498","v":100.89287724258998},{"$f":"Hydropower!AA498","v":100.89287724258998},{"$f":"Hydropower!AB498","v":100.89287724258998},{"$f":"Hydropower!AC498","v":100.89287724258998},{"$f":"Hydropower!AD498","v":100.89287724258998},{"$f":"Hydropower!AE498","v":100.89287724258998},{"$f":"Hydropower!AF498","v":100.89287724258998},{"$f":"Hydropower!AG498","v":100.89287724258998},{"$f":"Hydropower!AH498","v":100.89287724258998},{"$f":"Hydropower!AI498","v":100.89287724258998},{"$f":"Hydropower!AJ498","v":100.89287724258998},{"$f":"Hydropower!AK498","v":100.89287724258998},{"$f":"Hydropower!AL498","v":100.89287724258998},{"$f":"Hydropower!AM498","v":100.89287724258998},{"$f":"Hydropower!AN498","v":100.89287724258998},{"$f":"Hydropower!AO498","v":100.89287724258998},{"$f":"Hydropower!AP498","v":100.89287724258998},{"$f":"Hydropower!AQ498","v":100.89287724258998}]
["RA3HyNPD77","RD","Advanced",30,"Hydropower","NPD7",{"$f":"Hydropower!L499","v":125.44192094235873},{"$f":"Hydropower!M499","v":125.441927111566},{"$f":"Hydropower!N499","v":125.441927111566},{"$f":"Hydropower!O499","v":125.441927111566},{"$f":"Hydropower!P499","v":125.441927111566},{"$f":"Hydropower!Q499","v":125.441927111566},{"$f":"Hydropower!R499","v":125.441927111566},{"$f":"Hydropower!S499","v":121.56084310284025},{"$f":"Hydropower!T499","v":117.6797590941145},{"$f":"Hydropower!U499","v":113.79867508538878},{"$f":"Hydropower!V499","v":109.91759107666303},{"$f":"Hydropower!W499","v":102.13672000256281},{"$f":"Hydropower!X499","v":101.29526244420238},{"$f":"Hydropower!Y499","v":100.45380488584195},{"$f":"Hydropower!Z499","v":99.612347327481515},{"$f":"Hydropower!AA499","v":98.770889769121098},{"$f":"Hydropower!AB499","v":97.929432210760652},{"$f":"Hydropower!AC499","v":97.087974652400234},{"$f":"Hydropower!AD499","v":96.246517094039788},{"$f":"Hydropower!AE499","v":95.405059535679356},{"$f":"Hydropower!AF499","v":94.563601977318925},{"$f":"Hydropower!AG499","v":92.890657652239938},{"$f":"Hydropower!AH499","v":92.890657652239938},{"$f":"Hydropower!AI499","v":92.890657652239938},{"$f":"Hydropower!AJ499","v":92.890657652239938},{"$f":"Hydropower!AK499","v":92.890657652239938},{"$f":"Hydropower!AL499","v":92.890657652239938},{"$f":"Hydropower!AM499","v":92.890657652239938},{"$f":"Hydropower!AN499","v":92.890657652239938},{"$f":"Hydropower!AO499","v":92.890657652239938},{"$f":"Hydropower!AP499","v":92.890657652239938},{"$f":"Hydropower!AQ499","v":92.890657652239938}]
["RM3HyNPD77","RD","Moderate",30,"Hydropower","NPD7",{"$f":"Hydropower!L500","v":125.44192094235873},{"$f":"Hydropower!M500","v":125.441927111566},{"$f":"Hydropower!N500","v":125.441927111566},{"$f":"Hydropower!O500","v":125.441927111566},{"$f":"Hydropower!P500","v":125.441927111566},{"$f":"Hydropower!Q500","v":125.441927111566},{"$f":"Hydropower!R500","v":125.441927111566},{"$f":"Hydropower!S500","v":124.0068913770274},{"$f":"Hydropower!T500","v":122.57185564248881},{"$f":"Hydropower!U500","v":121.13681990795021},{"$f":"Hydropower!V500","v":119.7017841734116},{"$f":"Hydropower!W500","v":114.45634110406273},{"$f":"Hydropower!X500","v":113.06754043357027},{"$f":"Hydropower!Y500","v":111.67873976307781},{"$f":"Hydropower!Z500","v":110.2899390925854},{"$f":"Hydropower!AA500","v":108.90113842209294},{"$f":"Hydropower!AB500","v":107.51233775160048},{"$f":"Hydropower!AC500","v":107.51233775160043},{"$f":"Hydropower!AD500","v":107.51233775160043},{"$f":"Hydropower!AE500","v":107.51233775160043},{"$f":"Hydropower!AF500","v":107.51233775160043},{"$f":"Hydropower!AG500","v":103.21183899613169},{"$f":"Hydropower!AH500","v":103.21183899613169},{"$f":"Hydropower!AI500","v":103.21183899613169},{"$f":"Hydropower!AJ500","v":103.21183899613169},{"$f":"Hydropower!AK500","v":103.21183899613169},{"$f":"Hydropower!AL500","v":103.21183899613169},{"$f":"Hydropower!AM500","v":103.21183899613169},{"$f":"Hydropower!AN500","v":103.21183899613169},{"$f":"Hydropower!AO500","v":103.21183899613169},{"$f":"Hydropower!AP500","v":103.21183899613169},{"$f":"Hydropower!AQ500","v":103.21183899613169}]
["RC3HyNPD77","RD","Conservative",30,"Hydropower","NPD7",{"$f":"Hydropower!L501","v":125.44192094235873},{"$f":"Hydropower!M501","v":125.441927111566},{"$f":"Hydropower!N501","v":125.441927111566},{"$f":"Hydropower!O501","v":125.441927111566},{"$f":"Hydropower!P501","v":125.441927111566},{"$f":"Hydropower!Q501","v":125.441927111566},{"$f":"Hydropower!R501","v":125.441927111566},{"$f":"Hydropower!S501","v":125.441927111566},{"$f":"Hydropower!T501","v":125.441927111566},{"$f":"Hydropower!U501","v":125.441927111566},{"$f":"Hydropower!V501","v":125.441927111566},{"$f":"Hydropower!W501","v":125.44192094235873},{"$f":"Hydropower!X501","v":125.44192094235873},{"$f":"Hydropower!Y501","v":125.44192094235873},{"$f":"Hydropower!Z501","v":125.44192094235873},{"$f":"Hydropower!AA501","v":125.44192094235873},{"$f":"Hydropower!AB501","v":125.44192094235873},{"$f":"Hydropower!AC501","v":125.44192094235873},{"$f":"Hydropower!AD501","v":125.44192094235873},{"$f":"Hydropower!AE501","v":125.44192094235873},{"$f":"Hydropower!AF501","v":125.44192094235873},{"$f":"Hydropower!AG501","v":125.44192094235873},{"$f":"Hydropower!AH501","v":125.44192094235873},{"$f":"Hydropower!AI501","v":125.44192094235873},{"$f":"Hydropower!AJ501","v":125.44192094235873},{"$f":"Hydropower!AK501","v":125.44192094235873},{"$f":"Hydropower!AL501","v":125.44192094235873},{"$f":"Hydropower!AM501","v":125.44192094235873},{"$f":"Hydropower!AN501","v":125.44192094235873},{"$f":"Hydropower!AO501","v":125.44192094235873},{"$f":"Hydropower!AP501","v":125.44192094235873},{"$f":"Hydropower!AQ501","v":125.44192094235873}]
["RA3HyNPD88","RD","Advanced",30,"Hydropower","NPD8",{"$f":"Hydropower!L502","v":359.88407984274602},{"$f":"Hydropower!M502","v":359.88406910785108},{"$f":"Hydropower!N502","v":359.88406910785108},{"$f":"Hydropower!O502","v":359.88406910785108},{"$f":"Hydropower!P502","v":359.88406910785108},{"$f":"Hydropower!Q502","v":359.88406910785108},{"$f":"Hydropower!R502","v":359.88406910785108},{"$f":"Hydropower!S502","v":355.28954854109054},{"$f":"Hydropower!T502","v":350.69502797433006},{"$f":"Hydropower!U502","v":346.10050740756958},{"$f":"Hydropower!V502","v":341.50598684080916},{"$f":"Hydropower!W502","v":273.20769777644404},{"$f":"Hydropower!X502","v":271.04029178031067},{"$f":"Hydropower!Y502","v":268.87288578417719},{"$f":"Hydropower!Z502","v":266.70547978804382},{"$f":"Hydropower!AA502","v":264.53807379191045},{"$f":"Hydropower!AB502","v":262.37066779577702},{"$f":"Hydropower!AC502","v":260.20326179964366},{"$f":"Hydropower!AD502","v":258.03585580351023},{"$f":"Hydropower!AE502","v":255.86844980737678},{"$f":"Hydropower!AF502","v":253.70104381124341},{"$f":"Hydropower!AG502","v":248.47535234255355},{"$f":"Hydropower!AH502","v":248.47535234255363},{"$f":"Hydropower!AI502","v":248.47535234255363},{"$f":"Hydropower!AJ502","v":248.47535234255363},{"$f":"Hydropower!AK502","v":248.47535234255363},{"$f":"Hydropower!AL502","v":248.47535234255363},{"$f":"Hydropower!AM502","v":248.47535234255363},{"$f":"Hydropower!AN502","v":248.47535234255363},{"$f":"Hydropower!AO502","v":248.47535234255363},{"$f":"Hydropower!AP502","v":248.47535234255363},{"$f":"Hydropower!AQ502","v":248.47535234255363}]
["RM3HyNPD88","RD","Moderate",30,"Hydropower","NPD8",{"$f":"Hydropower!L503","v":359.88407984274602},{"$f":"Hydropower!M503","v":359.88406910785108},{"$f":"Hydropower!N503","v":359.88406910785108},{"$f":"Hydropower!O503","v":359.88406910785108},{"$f":"Hydropower!P503","v":359.88406910785108},{"$f":"Hydropower!Q503","v":359.88406910785108},{"$f":"Hydropower!R503","v":359.88406910785108},{"$f":"Hydropower!S503","v":359.13071450449246},{"$f":"Hydropower!T503","v":358.37735990113384},{"$f":"Hydropower!U503","v":357.62400529777528},{"$f":"Hydropower!V503","v":356.87065069441667},{"$f":"Hydropower!W503","v":290.66149777890001},{"$f":"Hydropower!X503","v":290.04661279641147},{"$f":"Hydropower!Y503","v":289.43172781392286},{"$f":"Hydropower!Z503","v":288.81684283143426},{"$f":"Hydropower!AA503","v":288.20195784894571},{"$f":"Hydropower!AB503","v":287.58707286645705},{"$f":"Hydropower!AC503","v":287.58707286645716},{"$f":"Hydropower!AD503","v":287.58707286645716},{"$f":"Hydropower!AE503","v":287.58707286645716},{"$f":"Hydropower!AF503","v":287.58707286645716},{"$f":"Hydropower!AG503","v":276.0835849860153},{"$f":"Hydropower!AH503","v":276.0835849860153},{"$f":"Hydropower!AI503","v":276.0835849860153},{"$f":"Hydropower!AJ503","v":276.0835849860153},{"$f":"Hydropower!AK503","v":276.0835849860153},{"$f":"Hydropower!AL503","v":276.0835849860153},{"$f":"Hydropower!AM503","v":276.0835849860153},{"$f":"Hydropower!AN503","v":276.0835849860153},{"$f":"Hydropower!AO503","v":276.0835849860153},{"$f":"Hydropower!AP503","v":276.0835849860153},{"$f":"Hydropower!AQ503","v":276.0835849860153}]
["RC3HyNPD88","RD","Conservative",30,"Hydropower","NPD8",{"$f":"Hydropower!L504","v":359.88407984274602},{"$f":"Hydropower!M504","v":359.88406910785108},{"$f":"Hydropower!N504","v":359.88406910785108},{"$f":"Hydropower!O504","v":359.88406910785108},{"$f":"Hydropower!P504","v":359.88406910785108},{"$f":"Hydropower!Q504","v":359.88406910785108},{"$f":"Hydropower!R504","v":359.88406910785108},{"$f":"Hydropower!S504","v":359.88406910785108},{"$f":"Hydropower!T504","v":359.88406910785108},{"$f":"Hydropower!U504","v":359.88406910785108},{"$f":"Hydropower!V504","v":359.88406910785108},{"$f":"Hydropower!W504","v":359.88407984274602},{"$f":"Hydropower!X504","v":359.88407984274602},{"$f":"Hydropower!Y504","v":359.88407984274602},{"$f":"Hydropower!Z504","v":359.88407984274602},{"$f":"Hydropower!AA504","v":359.88407984274602},{"$f":"Hydropower!AB504","v":359.88407984274602},{"$f":"Hydropower!AC504","v":359.88407984274602},{"$f":"Hydropower!AD504","v":359.88407984274602},{"$f":"Hydropower!AE504","v":359.88407984274602},{"$f":"Hydropower!AF504","v":359.88407984274602},{"$f":"Hydropower!AG504","v":359.88407984274602},{"$f":"Hydropower!AH504","v":359.88407984274602},{"$f":"Hydropower!AI504","v":359.88407984274602},{"$f":"Hydropower!AJ504","v":359.88407984274602},{"$f":"Hydropower!AK504","v":359.88407984274602},{"$f":"Hydropower!AL504","v":359.88407984274602},{"$f":"Hydropower!AM504","v":359.88407984274602},{"$f":"Hydropower!AN504","v":359.88407984274602},{"$f":"Hydropower!AO504","v":359.88407984274602},{"$f":"Hydropower!AP504","v":359.88407984274602},{"$f":"Hydropower!AQ504","v":359.88407984274602}]
["RA3HyNSD11","RD","Advanced",30,"Hydropower","NSD1",{"$f":"Hydropower!L508","v":91.345593929852058},{"$f":"Hydropower!M508","v":90.627262141036468},{"$f":"Hydropower!N508","v":89.933399369997943},{"$f":"Hydropower!O508","v":89.263172112163346},{"$f":"Hydropower!P508","v":88.615775255185241},{"$f":"Hydropower!Q508","v":87.990431111798316},{"$f":"Hydropower!R508","v":87.386388485620486},{"$f":"Hydropower!S508","v":86.802921768776173},{"$f":"Hydropower!T508","v":86.239330070257722},{"$f":"Hydropower!U508","v":85.694936373978308},{"$f":"Hydropower!V508","v":85.169086725504343},{"$f":"Hydropower!W508","v":84.661149446490981},{"$f":"Hydropower!X508","v":84.170514375876735},{"$f":"Hydropower!Y508","v":83.69659213692583},{"$f":"Hydropower!Z508","v":83.238813429237752},{"$f":"Hydropower!AA508","v":82.796628344873568},{"$f":"Hydropower!AB508","v":82.369505707777506},{"$f":"Hydropower!AC508","v":81.956932435700224},{"$f":"Hydropower!AD508","v":81.895462523056864},{"$f":"Hydropower!AE508","v":81.834315584034556},{"$f":"Hydropower!AF508","v":81.773489921673686},{"$f":"Hydropower!AG508","v":81.712983847930744},{"$f":"Hydropower!AH508","v":81.652795683631538},{"$f":"Hydropower!AI508","v":81.592923758424476},{"$f":"Hydropower!AJ508","v":81.533366410734303},{"$f":"Hydropower!AK508","v":81.474121987716032},{"$f":"Hydropower!AL508","v":81.415188845208945},{"$f":"Hydropower!AM508","v":81.356565347691017},{"$f":"Hydropower!AN508","v":81.29824986823364},{"$f":"Hydropower!AO508","v":81.240240788456276},{"$f":"Hydropower!AP508","v":81.182536498481667},{"$f":"Hydropower!AQ508","v":81.125135396891139}]
["RM3HyNSD11","RD","Moderate",30,"Hydropower","NSD1",{"$f":"Hydropower!L509","v":95.458771311042824},{"$f":"Hydropower!M509","v":95.458771311042824},{"$f":"Hydropower!N509","v":95.458771311042824},{"$f":"Hydropower!O509","v":95.458771311042824},{"$f":"Hydropower!P509","v":95.458771311042824},{"$f":"Hydropower!Q509","v":95.458771311042824},{"$f":"Hydropower!R509","v":95.458771311042824},{"$f":"Hydropower!S509","v":95.458771311042824},{"$f":"Hydropower!T509","v":95.458771311042824},{"$f":"Hydropower!U509","v":95.458771311042824},{"$f":"Hydropower!V509","v":95.458771311042824},{"$f":"Hydropower!W509","v":95.458771311042824},{"$f":"Hydropower!X509","v":95.458771311042824},{"$f":"Hydropower!Y509","v":95.458771311042824},{"$f":"Hydropower!Z509","v":95.458771311042824},{"$f":"Hydropower!AA509","v":95.458771311042824},{"$f":"Hydropower!AB509","v":95.458771311042824},{"$f":"Hydropower!AC509","v":95.458771311042824},{"$f":"Hydropower!AD509","v":95.458771311042824},{"$f":"Hydropower!AE509","v":95.458771311042824},{"$f":"Hydropower!AF509","v":95.458771311042824},{"$f":"Hydropower!AG509","v":95.458771311042824},{"$f":"Hydropower!AH509","v":95.458771311042824},{"$f":"Hydropower!AI509","v":95.458771311042824},{"$f":"Hydropower!AJ509","v":95.458771311042824},{"$f":"Hydropower!AK509","v":95.458771311042824},{"$f":"Hydropower!AL509","v":95.458771311042824},{"$f":"Hydropower!AM509","v":95.458771311042824},{"$f":"Hydropower!AN509","v":95.458771311042824},{"$f":"Hydropower!AO509","v":95.458771311042824},{"$f":"Hydropower!AP509","v":95.458771311042824},{"$f":"Hydropower!AQ509","v":95.458771311042824}]
["RC3HyNSD11","RD","Conservative",30,"Hydropower","NSD1",{"$f":"Hydropower!L510","v":95.829103522129785},{"$f":"Hydropower!M510","v":95.829103522129785},{"$f":"Hydropower!N510","v":95.829103522129785},{"$f":"Hydropower!O510","v":95.829103522129785},{"$f":"Hydropower!P510","v":95.829103522129785},{"$f":"Hydropower!Q510","v":95.829103522129785},{"$f":"Hydropower!R510","v":95.829103522129785},{"$f":"Hydropower!S510","v":95.829103522129785},{"$f":"Hydropower!T510","v":95.829103522129785},{"$f":"Hydropower!U510","v":95.829103522129785},{"$f":"Hydropower!V510","v":95.829103522129785},{"$f":"Hydropower!W510","v":95.829103522129785},{"$f":"Hydropower!X510","v":95.829103522129785},{"$f":"Hydropower!Y510","v":95.829103522129785},{"$f":"Hydropower!Z510","v":95.829103522129785},{"$f":"Hydropower!AA510","v":95.829103522129785},{"$f":"Hydropower!AB510","v":95.829103522129785},{"$f":"Hydropower!AC510","v":95.829103522129785},{"$f":"Hydropower!AD510","v":95.829103522129785},{"$f":"Hydropower!AE510","v":95.829103522129785},{"$f":"Hydropower!AF510","v":95.829103522129785},{"$f":"Hydropower!AG510","v":95.829103522129785},{"$f":"Hydropower!AH510","v":95.829103522129785},{"$f":"Hydropower!AI510","v":95.829103522129785},{"$f":"Hydropower!AJ510","v":95.829103522129785},{"$f":"Hydropower!AK510","v":95.829103522129785},{"$f":"Hydropower!AL510","v":95.829103522129785},{"$f":"Hydropower!AM510","v":95.829103522129785},{"$f":"Hydropower!AN510","v":95.829103522129785},{"$f":"Hydropower!AO510","v":95.829103522129785},{"$f":"Hydropower!AP510","v":95.829103522129785},{"$f":"Hydropower!AQ510","v":95.829103522129785}]
["RA3HyNSD22","RD","Advanced",30,"Hydropower","NSD2",{"$f":"Hydropower!L511","v":69.01760673841568},{"$f":"Hydropower!M511","v":68.785324281088364},{"$f":"Hydropower!N511","v":68.560954216983973},{"$f":"Hydropower!O511","v":68.344227020942341},{"$f":"Hydropower!P511","v":68.134882348819716},{"$f":"Hydropower!Q511","v":67.932668724749618},{"$f":"Hydropower!R511","v":67.737343239056756},{"$f":"Hydropower!S511","v":67.548671256461134},{"$f":"Hydropower!T511","v":67.366426134221726},{"$f":"Hydropower!U511","v":67.190388949881367},{"$f":"Hydropower!V511","v":67.020348238285351},{"$f":"Hydropower!W511","v":66.856099737558537},{"$f":"Hydropower!X511","v":66.69744614373505},{"$f":"Hydropower!Y511","v":66.544196873746486},{"$f":"Hydropower!Z511","v":66.396167836483301},{"$f":"Hydropower!AA511","v":66.253181211655019},{"$f":"Hydropower!AB511","v":66.115065236183042},{"$f":"Hydropower!AC511","v":65.98165399786977},{"$f":"Hydropower!AD511","v":65.961776856717421},{"$f":"Hydropower!AE511","v":65.942004153524721},{"$f":"Hydropower!AF511","v":65.922335339556383},{"$f":"Hydropower!AG511","v":65.902769868960391},{"$f":"Hydropower!AH511","v":65.883307198752689},{"$f":"Hydropower!AI511","v":65.863946788802082},{"$f":"Hydropower!AJ511","v":65.844688101815422},{"$f":"Hydropower!AK511","v":65.825530603322534},{"$f":"Hydropower!AL511","v":65.806473761661465},{"$f":"Hydropower!AM511","v":65.787517047963703},{"$f":"Hydropower!AN511","v":65.768659936139485},{"$f":"Hydropower!AO511","v":65.749901902863257},{"$f":"Hydropower!AP511","v":65.731242427559039},{"$f":"Hydropower!AQ511","v":65.71268099238614}]
["RM3HyNSD22","RD","Moderate",30,"Hydropower","NSD2",{"$f":"Hydropower!L512","v":71.360582462321688},{"$f":"Hydropower!M512","v":71.360582462321688},{"$f":"Hydropower!N512","v":71.360582462321688},{"$f":"Hydropower!O512","v":71.360582462321688},{"$f":"Hydropower!P512","v":71.360582462321688},{"$f":"Hydropower!Q512","v":71.360582462321688},{"$f":"Hydropower!R512","v":71.360582462321688},{"$f":"Hydropower!S512","v":71.360582462321688},{"$f":"Hydropower!T512","v":71.360582462321688},{"$f":"Hydropower!U512","v":71.360582462321688},{"$f":"Hydropower!V512","v":71.360582462321688},{"$f":"Hydropower!W512","v":71.360582462321688},{"$f":"Hydropower!X512","v":71.360582462321688},{"$f":"Hydropower!Y512","v":71.360582462321688},{"$f":"Hydropower!Z512","v":71.360582462321688},{"$f":"Hydropower!AA512","v":71.360582462321688},{"$f":"Hydropower!AB512","v":71.360582462321688},{"$f":"Hydropower!AC512","v":71.360582462321688},{"$f":"Hydropower!AD512","v":71.360582462321688},{"$f":"Hydropower!AE512","v":71.360582462321688},{"$f":"Hydropower!AF512","v":71.360582462321688},{"$f":"Hydropower!AG512","v":71.360582462321688},{"$f":"Hydropower!AH512","v":71.360582462321688},{"$f":"Hydropower!AI512","v":71.360582462321688},{"$f":"Hydropower!AJ512","v":71.360582462321688},{"$f":"Hydropower!AK512","v":71.360582462321688},{"$f":"Hydropower!AL512","v":71.360582462321688},{"$f":"Hydropower!AM512","v":71.360582462321688},{"$f":"Hydropower!AN512","v":71.360582462321688},{"$f":"Hydropower!AO512","v":71.360582462321688},{"$f":"Hydropower!AP512","v":71.360582462321688},{"$f":"Hydropower!AQ512","v":71.360582462321688}]
["RC3HyNSD22","RD","Conservative",30,"Hydropower","NSD2",{"$f":"Hydropower!L513","v":71.688434491694764},{"$f":"Hydropower!M513","v":71.688434491694764},{"$f":"Hydropower!N513","v":71.688434491694764},{"$f":"Hydropower!O513","v":71.688434491694764},{"$f":"Hydropower!P513","v":71.688434491694764},{"$f":"Hydropower!Q513","v":71.688434491694764},{"$f":"Hydropower!R513","v":71.688434491694764},{"$f":"Hydropower!S513","v":71.688434491694764},{"$f":"Hydropower!T513","v":71.688434491694764},{"$f":"Hydropower!U513","v":71.688434491694764},{"$f":"Hydropower!V513","v":71.688434491694764},{"$f":"Hydropower!W513","v":71.688434491694764},{"$f":"Hydropower!X513","v":71.688434491694764},{"$f":"Hydropower!Y513","v":71.688434491694764},{"$f":"Hydropower!Z513","v":71.688434491694764},{"$f":"Hydropower!AA513","v":71.688434491694764},{"$f":"Hydropower!AB513","v":71.688434491694764},{"$f":"Hydropower!AC513","v":71.688434491694764},{"$f":"Hydropower!AD513","v":71.688434491694764},{"$f":"Hydropower!AE513","v":71.688434491694764},{"$f":"Hydropower!AF513","v":71.688434491694764},{"$f":"Hydropower!AG513","v":71.688434491694764},{"$f":"Hydropower!AH513","v":71.688434491694764},{"$f":"Hydropower!AI513","v":71.688434491694764},{"$f":"Hydropower!AJ513","v":71.688434491694764},{"$f":"Hydropower!AK513","v":71.688434491694764},{"$f":"Hydropower!AL513","v":71.688434491694764},{"$f":"Hydropower!AM513","v":71.688434491694764},{"$f":"Hydropower!AN513","v":71.688434491694764},{"$f":"Hydropower!AO513","v":71.688434491694764},{"$f":"Hydropower!AP513","v":71.688434491694764},{"$f":"Hydropower!AQ513","v":71.688434491694764}]
["RA3HyNSD33","RD","Advanced",30,"Hydropower","NSD3",{"$f":"Hydropower!L514","v":85.562238206013902},{"$f":"Hydropower!M514","v":84.85078270777845},{"$f":"Hydropower!N514","v":84.163561995619489},{"$f":"Hydropower!O514","v":83.499750543755539},{"$f":"Hydropower!P514","v":82.85855094684382},{"$f":"Hydropower!Q514","v":82.239192962094819},{"$f":"Hydropower!R514","v":81.64093258401607},{"$f":"Hydropower!S514","v":81.063051150673502},{"$f":"Hydropower!T514","v":80.504854480396745},{"$f":"Hydropower!U514","v":79.965672037891537},{"$f":"Hydropower!V514","v":79.444856128757351},{"$f":"Hydropower!W514","v":78.941781121442588},{"$f":"Hydropower!X514","v":78.455842695703154},{"$f":"Hydropower!Y514","v":77.986457116660873},{"$f":"Hydropower!Z514","v":77.533060533590515},{"$f":"Hydropower!AA514","v":77.09510830259245},{"$f":"Hydropower!AB514","v":76.672074332337729},{"$f":"Hydropower!AC514","v":76.263450452099406},{"$f":"Hydropower!AD514","v":76.202568965289117},{"$f":"Hydropower!AE514","v":76.142007360408158},{"$f":"Hydropower!AF514","v":76.08176395674117},{"$f":"Hydropower!AG514","v":76.021837082403579},{"$f":"Hydropower!AH514","v":75.962225074295205},{"$f":"Hydropower!AI514","v":75.902926278054053},{"$f":"Hydropower!AJ514","v":75.843939048010469},{"$f":"Hydropower!AK514","v":75.785261747141419},{"$f":"Hydropower!AL514","v":75.726892747025033},{"$f":"Hydropower!AM514","v":75.668830427795555},{"$f":"Hydropower!AN514","v":75.611073178098152},{"$f":"Hydropower!AO514","v":75.553619395044464},{"$f":"Hydropower!AP514","v":75.496467484167866},{"$f":"Hydropower!AQ514","v":75.43961585937943}]
["RM3HyNSD33","RD","Moderate",30,"Hydropower","NSD3",{"$f":"Hydropower!L515","v":89.510094207322993},{"$f":"Hydropower!M515","v":89.510094207322993},{"$f":"Hydropower!N515","v":89.510094207322993},{"$f":"Hydropower!O515","v":89.510094207322993},{"$f":"Hydropower!P515","v":89.510094207322993},{"$f":"Hydropower!Q515","v":89.510094207322993},{"$f":"Hydropower!R515","v":89.510094207322993},{"$f":"Hydropower!S515","v":89.510094207322993},{"$f":"Hydropower!T515","v":89.510094207322993},{"$f":"Hydropower!U515","v":89.510094207322993},{"$f":"Hydropower!V515","v":89.510094207322993},{"$f":"Hydropower!W515","v":89.510094207322993},{"$f":"Hydropower!X515","v":89.510094207322993},{"$f":"Hydropower!Y515","v":89.510094207322993},{"$f":"Hydropower!Z515","v":89.510094207322993},{"$f":"Hydropower!AA515","v":89.510094207322993},{"$f":"Hydropower!AB515","v":89.510094207322993},{"$f":"Hydropower!AC515","v":89.510094207322993},{"$f":"Hydropower!AD515","v":89.510094207322993},{"$f":"Hydropower!AE515","v":89.510094207322993},{"$f":"Hydropower!AF515","v":89.510094207322993},{"$f":"Hydropower!AG515","v":89.510094207322993},{"$f":"Hydropower!AH515","v":89.510094207322993},{"$f":"Hydropower!AI515","v":89.510094207322993},{"$f":"Hydropower!AJ515","v":89.510094207322993},{"$f":"Hydropower!AK515","v":89.510094207322993},{"$f":"Hydropower!AL515","v":89.510094207322993},{"$f":"Hydropower!AM515","v":89.510094207322993},{"$f":"Hydropower!AN515","v":89.510094207322993},{"$f":"Hydropower!AO515","v":89.510094207322993},{"$f":"Hydropower!AP515","v":89.510094207322993},{"$f":"Hydropower!AQ515","v":89.510094207322993}]
["RC3HyNSD33","RD","Conservative",30,"Hydropower","NSD3",{"$f":"Hydropower!L516","v":89.851006068602047},{"$f":"Hydropower!M516","v":89.851006068602047},{"$f":"Hydropower!N516","v":89.851006068602047},{"$f":"Hydropower!O516","v":89.851006068602047},{"$f":"Hydropower!P516","v":89.851006068602047},{"$f":"Hydropower!Q516","v":89.851006068602047},{"$f":"Hydropower!R516","v":89.851006068602047},{"$f":"Hydropower!S516","v":89.851006068602047},{"$f":"Hydropower!T516","v":89.851006068602047},{"$f":"Hydropower!U516","v":89.851006068602047},{"$f":"Hydropower!V516","v":89.851006068602047},{"$f":"Hydropower!W516","v":89.851006068602047},{"$f":"Hydropower!X516","v":89.851006068602047},{"$f":"Hydropower!Y516","v":89.851006068602047},{"$f":"Hydropower!Z516","v":89.851006068602047},{"$f":"Hydropower!AA516","v":89.851006068602047},{"$f":"Hydropower!AB516","v":89.851006068602047},{"$f":"Hydropower!AC516","v":89.851006068602047},{"$f":"Hydropower!AD516","v":89.851006068602047},{"$f":"Hydropower!AE516","v":89.851006068602047},{"$f":"Hydropower!AF516","v":89.851006068602047},{"$f":"Hydropower!AG516","v":89.851006068602047},{"$f":"Hydropower!AH516","v":89.851006068602047},{"$f":"Hydropower!AI516","v":89.851006068602047},{"$f":"Hydropower!AJ516","v":89.851006068602047},{"$f":"Hydropower!AK516","v":89.851006068602047},{"$f":"Hydropower!AL516","v":89.851006068602047},{"$f":"Hydropower!AM516","v":89.851006068602047},{"$f":"Hydropower!AN516","v":89.851006068602047},{"$f":"Hydropower!AO516","v":89.851006068602047},{"$f":"Hydropower!AP516","v":89.851006068602047},{"$f":"Hydropower!AQ516","v":89.851006068602047}]
["RA3HyNSD44","RD","Advanced",30,"Hydropower","NSD4",{"$f":"Hydropower!L517","v":59.447479387144121},{"$f":"Hydropower!M517","v":59.283268332812362},{"$f":"Hydropower!N517","v":59.124650909822272},{"$f":"Hydropower!O517","v":58.971436578555696},{"$f":"Hydropower!P517","v":58.823441289873386},{"$f":"Hydropower!Q517","v":58.68048726402543},{"$f":"Hydropower!R517","v":58.542402777092825},{"$f":"Hydropower!S517","v":58.409021954703675},{"$f":"Hydropower!T517","v":58.280184572776115},{"$f":"Hydropower!U517","v":58.155735865048733},{"$f":"Hydropower!V517","v":58.035526337167099},{"$f":"Hydropower!W517","v":57.919411587103319},{"$f":"Hydropower!X517","v":57.807252131692692},{"$f":"Hydropower!Y517","v":57.698913239079133},{"$f":"Hydropower!Z517","v":57.594264766868221},{"$f":"Hydropower!AA517","v":57.493181005793211},{"$f":"Hydropower!AB517","v":57.395540528706505},{"$f":"Hydropower!AC517","v":57.301226044714888},{"$f":"Hydropower!AD517","v":57.28717398782139},{"$f":"Hydropower!AE517","v":57.273195762880839},{"$f":"Hydropower!AF517","v":57.259290981967304},{"$f":"Hydropower!AG517","v":57.24545925919309},{"$f":"Hydropower!AH517","v":57.231700210698023},{"$f":"Hydropower!AI517","v":57.218013454638779},{"$f":"Hydropower!AJ517","v":57.204398611178306},{"$f":"Hydropower!AK517","v":57.190855302475299},{"$f":"Hydropower!AL517","v":57.177383152673706},{"$f":"Hydropower!AM517","v":57.163981787892247},{"$f":"Hydropower!AN517","v":57.150650836214126},{"$f":"Hydropower!AO517","v":57.137389927676644},{"$f":"Hydropower!AP517","v":57.124198694260919},{"$f":"Hydropower!AQ517","v":57.111076769881763}]
["RM3HyNSD44","RD","Moderate",30,"Hydropower","NSD4",{"$f":"Hydropower!L518","v":61.377228888296138},{"$f":"Hydropower!M518","v":61.377228888296138},{"$f":"Hydropower!N518","v":61.377228888296138},{"$f":"Hydropower!O518","v":61.377228888296138},{"$f":"Hydropower!P518","v":61.377228888296138},{"$f":"Hydropower!Q518","v":61.377228888296138},{"$f":"Hydropower!R518","v":61.377228888296138},{"$f":"Hydropower!S518","v":61.377228888296138},{"$f":"Hydropower!T518","v":61.377228888296138},{"$f":"Hydropower!U518","v":61.377228888296138},{"$f":"Hydropower!V518","v":61.377228888296138},{"$f":"Hydropower!W518","v":61.377228888296138},{"$f":"Hydropower!X518","v":61.377228888296138},{"$f":"Hydropower!Y518","v":61.377228888296138},{"$f":"Hydropower!Z518","v":61.377228888296138},{"$f":"Hydropower!AA518","v":61.377228888296138},{"$f":"Hydropower!AB518","v":61.377228888296138},{"$f":"Hydropower!AC518","v":61.377228888296138},{"$f":"Hydropower!AD518","v":61.377228888296138},{"$f":"Hydropower!AE518","v":61.377228888296138},{"$f":"Hydropower!AF518","v":61.377228888296138},{"$f":"Hydropower!AG518","v":61.377228888296138},{"$f":"Hydropower!AH518","v":61.377228888296138},{"$f":"Hydropower!AI518","v":61.377228888296138},{"$f":"Hydropower!AJ518","v":61.377228888296138},{"$f":"Hydropower!AK518","v":61.377228888296138},{"$f":"Hydropower!AL518","v":61.377228888296138},{"$f":"Hydropower!AM518","v":61.377228888296138},{"$f":"Hydropower!AN518","v":61.377228888296138},{"$f":"Hydropower!AO518","v":61.377228888296138},{"$f":"Hydropower!AP518","v":61.377228888296138},{"$f":"Hydropower!AQ518","v":61.377228888296138}]
["RC3HyNSD44","RD","Conservative",30,"Hydropower","NSD4",{"$f":"Hydropower!L519","v":61.66516969106916},{"$f":"Hydropower!M519","v":61.66516969106916},{"$f":"Hydropower!N519","v":61.66516969106916},{"$f":"Hydropower!O519","v":61.66516969106916},{"$f":"Hydropower!P519","v":61.66516969106916},{"$f":"Hydropower!Q519","v":61.66516969106916},{"$f":"Hydropower!R519","v":61.66516969106916},{"$f":"Hydropower!S519","v":61.66516969106916},{"$f":"Hydropower!T519","v":61.66516969106916},{"$f":"Hydropower!U519","v":61.66516969106916},{"$f":"Hydropower!V519","v":61.66516969106916},{"$f":"Hydropower!W519","v":61.66516969106916},{"$f":"Hydropower!X519","v":61.66516969106916},{"$f":"Hydropower!Y519","v":61.66516969106916},{"$f":"Hydropower!Z519","v":61.66516969106916},{"$f":"Hydropower!AA519","v":61.66516969106916},{"$f":"Hydropower!AB519","v":61.66516969106916},{"$f":"Hydropower!AC519","v":61.66516969106916},{"$f":"Hydropower!AD519","v":61.66516969106916},{"$f":"Hydropower!AE519","v":61.66516969106916},{"$f":"Hydropower!AF519","v":61.66516969106916},{"$f":"Hydropower!AG519","v":61.66516969106916},{"$f":"Hydropower!AH519","v":61.66516969106916},{"$f":"Hydropower!AI519","v":61.66516969106916},{"$f":"Hydropower!AJ519","v":61.66516969106916},{"$f":"Hydropower!AK519","v":61.66516969106916},{"$f":"Hydropower!AL519","v":61.66516969106916},{"$f":"Hydropower!AM519","v":61.66516969106916},{"$f":"Hydropower!AN519","v":61.66516969106916},{"$f":"Hydropower!AO519","v":61.66516969106916},{"$f":"Hydropower!AP519","v":61.66516969106916},{"$f":"Hydropower!AQ519","v":61.66516969106916}]
[{"$f":"_xlfn.CONCAT(LEFT(B246,1), LEFT(C246,1), LEFT(D246,1),LEFT(E246,2),LEFT(F246,6),RIGHT(F246,1))","v":"RA3Co1Hr Bae"},"RD","Advanced",30,"Commercial Battery Storage","1Hr Battery Storage","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RM3Co1Hr Bae","RD","Moderate",30,"Commercial Battery Storage","1Hr Battery Storage","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RC3Co1Hr Bae","RD","Conservative",30,"Commercial Battery Storage","1Hr Battery Storage","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RA3Co2Hr Bae","RD","Advanced",30,"Commercial Battery Storage","2Hr Battery Storage","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RM3Co2Hr Bae","RD","Moderate",30,"Commercial Battery Storage","2Hr Battery Storage","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RC3Co2Hr Bae","RD","Conservative",30,"Commercial Battery Storage","2Hr Battery Storage","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RA3Co4Hr Bae","RD","Advanced",30,"Commercial Battery Storage","4Hr Battery Storage","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RM3Co4Hr Bae","RD","Moderate",30,"Commercial Battery Storage","4Hr Battery Storage","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RC3Co4Hr Bae","RD","Conservative",30,"Commercial Battery Storage","4Hr Battery Storage","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RA3Co6Hr Bae","RD","Advanced",30,"Commercial Battery Storage","6Hr Battery Storage","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RM3Co6Hr Bae","RD","Moderate",30,"Commercial Battery Storage","6Hr Battery Storage","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RC3Co6Hr Bae","RD","Conservative",30,"Commercial Battery Storage","6Hr Battery Storage","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RA3Co8Hr Bae","RD","Advanced",30,"Commercial Battery Storage","8Hr Battery Storage","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RM3Co8Hr Bae","RD","Moderate",30,"Commercial Battery Storage","8Hr Battery Storage","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RC3Co8Hr Bae","RD","Conservative",30,"Commercial Battery Storage","8Hr Battery Storage","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RA3Re3kW/6ke","RD","Advanced",30,"Residential Battery Storage","3kW/6kWh Battery Storage","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RM3Re3kW/6ke","RD","Moderate",30,"Residential Battery Storage","3kW/6kWh Battery Storage","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RC3Re3kW/6ke","RD","Conservative",30,"Residential Battery Storage","3kW/6kWh Battery Storage","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RA3Re5kW/20e","RD","Advanced",30,"Residential Battery Storage","5kW/20kWh Battery Storage","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RM3Re5kW/20e","RD","Moderate",30,"Residential Battery Storage","5kW/20kWh Battery Storage","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RC3Re5kW/20e","RD","Conservative",30,"Residential Battery Storage","5kW/20kWh Battery Storage","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RA3UtClass10","RD","Advanced",30,"Utility-Scale PV-Plus-Battery","Class10",{"$f":"'Utility-Scale PV-Plus-Battery'!L420","v":70.488715928507887},{"$f":"'Utility-Scale PV-Plus-Battery'!M420","v":69.301112542282965},{"$f":"'Utility-Scale PV-Plus-Battery'!N420","v":64.358690389964011},{"$f":"'Utility-Scale PV-Plus-Battery'!O420","v":59.581868810864833},{"$f":"'Utility-Scale PV-Plus-Battery'!P420","v":54.962335800708566},{"$f":"'Utility-Scale PV-Plus-Battery'!Q420","v":50.492338532994559},{"$f":"'Utility-Scale PV-Plus-Battery'!R420","v":46.164635730399894},{"$f":"'Utility-Scale PV-Plus-Battery'!S420","v":41.972455005035847},{"$f":"'Utility-Scale PV-Plus-Battery'!T420","v":37.90945454655342},{"$f":"'Utility-Scale PV-Plus-Battery'!U420","v":33.969688628411525},{"$f":"'Utility-Scale PV-Plus-Battery'!V420","v":30.147576478414475},{"$f":"'Utility-Scale PV-Plus-Battery'!W420","v":26.437874122889745},{"$f":"'Utility-Scale PV-Plus-Battery'!X420","v":26.043213233104463},{"$f":"'Utility-Scale PV-Plus-Battery'!Y420","v":25.650588851388665},{"$f":"'Utility-Scale PV-Plus-Battery'!Z420","v":25.259976523093094},{"$f":"'Utility-Scale PV-Plus-Battery'!AA420","v":24.871352450505412},{"$f":"'Utility-Scale PV-Plus-Battery'!AB420","v":24.484693464446309},{"$f":"'Utility-Scale PV-Plus-Battery'!AC420","v":24.099976997438365},{"$f":"'Utility-Scale PV-Plus-Battery'!AD420","v":23.717181058345272},{"$f":"'Utility-Scale PV-Plus-Battery'!AE420","v":23.336284208386658},{"$f":"'Utility-Scale PV-Plus-Battery'!AF420","v":22.957265538440552},{"$f":"'Utility-Scale PV-Plus-Battery'!AG420","v":22.580104647552069},{"$f":"'Utility-Scale PV-Plus-Battery'!AH420","v":22.204781622572725},{"$f":"'Utility-Scale PV-Plus-Battery'!AI420","v":21.831277018860014},{"$f":"'Utility-Scale PV-Plus-Battery'!AJ420","v":21.459571841972181},{"$f":"'Utility-Scale PV-Plus-Battery'!AK420","v":21.089647530297366},{"$f":"'Utility-Scale PV-Plus-Battery'!AL420","v":20.721485938560665},{"$f":"'Utility-Scale PV-Plus-Battery'!AM420","v":20.35506932215656},{"$f":"'Utility-Scale PV-Plus-Battery'!AN420","v":19.990380322257746},{"$f":"'Utility-Scale PV-Plus-Battery'!AO420","v":19.627401951654587},{"$f":"'Utility-Scale PV-Plus-Battery'!AP420","v":19.266117581282614},{"$f":"'Utility-Scale PV-Plus-Battery'!AQ420","v":18.906510927398426}]
["RM3UtClass10","RD","Moderate",30,"Utility-Scale PV-Plus-Battery","Class10",{"$f":"'Utility-Scale PV-Plus-Battery'!L421","v":70.488715928507887},{"$f":"'Utility-Scale PV-Plus-Battery'!M421","v":69.77809753607346},{"$f":"'Utility-Scale PV-Plus-Battery'!N421","v":65.927374190164642},{"$f":"'Utility-Scale PV-Plus-Battery'!O421","v":62.154170894564693},{"$f":"'Utility-Scale PV-Plus-Battery'!P421","v":58.456150197048757},{"$f":"'Utility-Scale PV-Plus-Battery'!Q421","v":54.831068796062482},{"$f":"'Utility-Scale PV-Plus-Battery'!R421","v":51.276772771796232},{"$f":"'Utility-Scale PV-Plus-Battery'!S421","v":47.791193110265795},{"$f":"'Utility-Scale PV-Plus-Battery'!T421","v":44.372341499063197},{"$f":"'Utility-Scale PV-Plus-Battery'!U421","v":41.018306375252799},{"$f":"'Utility-Scale PV-Plus-Battery'!V421","v":37.727249207523229},{"$f":"'Utility-Scale PV-Plus-Battery'!W421","v":34.497400996182463},{"$f":"'Utility-Scale PV-Plus-Battery'!X421","v":34.066871817270396},{"$f":"'Utility-Scale PV-Plus-Battery'!Y421","v":33.639434862886667},{"$f":"'Utility-Scale PV-Plus-Battery'!Z421","v":33.215056084184681},{"$f":"'Utility-Scale PV-Plus-Battery'!AA421","v":32.793701947907657},{"$f":"'Utility-Scale PV-Plus-Battery'!AB421","v":32.375339426229765},{"$f":"'Utility-Scale PV-Plus-Battery'!AC421","v":31.959935986849192},{"$f":"'Utility-Scale PV-Plus-Battery'!AD421","v":31.5474595833252},{"$f":"'Utility-Scale PV-Plus-Battery'!AE421","v":31.137878645652016},{"$f":"'Utility-Scale PV-Plus-Battery'!AF421","v":30.731162071062379},{"$f":"'Utility-Scale PV-Plus-Battery'!AG421","v":30.327279215053828},{"$f":"'Utility-Scale PV-Plus-Battery'!AH421","v":29.926199882631252},{"$f":"'Utility-Scale PV-Plus-Battery'!AI421","v":29.527894319759216},{"$f":"'Utility-Scale PV-Plus-Battery'!AJ421","v":29.132333205017975},{"$f":"'Utility-Scale PV-Plus-Battery'!AK421","v":28.739487641457231},{"$f":"'Utility-Scale PV-Plus-Battery'!AL421","v":28.349329148641981},{"$f":"'Utility-Scale PV-Plus-Battery'!AM421","v":27.961829654884706},{"$f":"'Utility-Scale PV-Plus-Battery'!AN421","v":27.576961489658867},{"$f":"'Utility-Scale PV-Plus-Battery'!AO421","v":27.194697376188344},{"$f":"'Utility-Scale PV-Plus-Battery'!AP421","v":26.815010424207877},{"$f":"'Utility-Scale PV-Plus-Battery'!AQ421","v":26.437874122889745}]
["RC3UtClass10","RD","Conservative",30,"Utility-Scale PV-Plus-Battery","Class10",{"$f":"'Utility-Scale PV-Plus-Battery'!L422","v":70.488715928507887},{"$f":"'Utility-Scale PV-Plus-Battery'!M422","v":70.488715928507887},{"$f":"'Utility-Scale PV-Plus-Battery'!N422","v":68.821502648543898},{"$f":"'Utility-Scale PV-Plus-Battery'!O422","v":67.154946796297395},{"$f":"'Utility-Scale PV-Plus-Battery'!P422","v":65.489028747060431},{"$f":"'Utility-Scale PV-Plus-Battery'!Q422","v":63.823729649512494},{"$f":"'Utility-Scale PV-Plus-Battery'!R422","v":62.159031387994403},{"$f":"'Utility-Scale PV-Plus-Battery'!S422","v":60.494916546969094},{"$f":"'Utility-Scale PV-Plus-Battery'!T422","v":58.831368377522828},{"$f":"'Utility-Scale PV-Plus-Battery'!U422","v":57.168370765771918},{"$f":"'Utility-Scale PV-Plus-Battery'!V422","v":55.505908203048833},{"$f":"'Utility-Scale PV-Plus-Battery'!W422","v":53.843965757752827},{"$f":"'Utility-Scale PV-Plus-Battery'!X422","v":52.773980749083769},{"$f":"'Utility-Scale PV-Plus-Battery'!Y422","v":51.715880361427885},{"$f":"'Utility-Scale PV-Plus-Battery'!Z422","v":50.669467977275737},{"$f":"'Utility-Scale PV-Plus-Battery'!AA422","v":49.63455128970952},{"$f":"'Utility-Scale PV-Plus-Battery'!AB422","v":48.610942184947348},{"$f":"'Utility-Scale PV-Plus-Battery'!AC422","v":47.598456628706842},{"$f":"'Utility-Scale PV-Plus-Battery'!AD422","v":46.596914556243931},{"$f":"'Utility-Scale PV-Plus-Battery'!AE422","v":45.606139765928987},{"$f":"'Utility-Scale PV-Plus-Battery'!AF422","v":44.625959816228047},{"$f":"'Utility-Scale PV-Plus-Battery'!AG422","v":43.656205925963029},{"$f":"'Utility-Scale PV-Plus-Battery'!AH422","v":42.696712877729581},{"$f":"'Utility-Scale PV-Plus-Battery'!AI422","v":41.747318924356527},{"$f":"'Utility-Scale PV-Plus-Battery'!AJ422","v":40.807865698296013},{"$f":"'Utility-Scale PV-Plus-Battery'!AK422","v":39.87819812383745},{"$f":"'Utility-Scale PV-Plus-Battery'!AL422","v":38.958164332043431},{"$f":"'Utility-Scale PV-Plus-Battery'!AM422","v":38.047615578309419},{"$f":"'Utility-Scale PV-Plus-Battery'!AN422","v":37.146406162453424},{"$f":"'Utility-Scale PV-Plus-Battery'!AO422","v":36.254393351245554},{"$f":"'Utility-Scale PV-Plus-Battery'!AP422","v":35.371437303290804},{"$f":"'Utility-Scale PV-Plus-Battery'!AQ422","v":34.497400996182463}]
["RA3UtClass99","RD","Advanced",30,"Utility-Scale PV-Plus-Battery","Class9",{"$f":"'Utility-Scale PV-Plus-Battery'!L423","v":65.04754462075509},{"$f":"'Utility-Scale PV-Plus-Battery'!M423","v":63.946642998275493},{"$f":"'Utility-Scale PV-Plus-Battery'!N423","v":59.381627768439145},{"$f":"'Utility-Scale PV-Plus-Battery'!O423","v":54.970216057363913},{"$f":"'Utility-Scale PV-Plus-Battery'!P423","v":50.704667852535529},{"$f":"'Utility-Scale PV-Plus-Battery'!Q423","v":46.577765616195521},{"$f":"'Utility-Scale PV-Plus-Battery'!R423","v":42.582769663165308},{"$f":"'Utility-Scale PV-Plus-Battery'!S423","v":38.713378202091995},{"$f":"'Utility-Scale PV-Plus-Battery'!T423","v":34.963691456859671},{"$f":"'Utility-Scale PV-Plus-Battery'!U423","v":31.328179370656411},{"$f":"'Utility-Scale PV-Plus-Battery'!V423","v":27.801652466370527},{"$f":"'Utility-Scale PV-Plus-Battery'!W423","v":24.379235496414928},{"$f":"'Utility-Scale PV-Plus-Battery'!X423","v":24.015113128994891},{"$f":"'Utility-Scale PV-Plus-Battery'!Y423","v":23.652875283647948},{"$f":"'Utility-Scale PV-Plus-Battery'!Z423","v":23.292499324644755},{"$f":"'Utility-Scale PV-Plus-Battery'!AA423","v":22.93396322344196},{"$f":"'Utility-Scale PV-Plus-Battery'!AB423","v":22.577245532452523},{"$f":"'Utility-Scale PV-Plus-Battery'!AC423","v":22.222325360268062},{"$f":"'Utility-Scale PV-Plus-Battery'!AD423","v":21.869182348238493},{"$f":"'Utility-Scale PV-Plus-Battery'!AE423","v":21.517796648321699},{"$f":"'Utility-Scale PV-Plus-Battery'!AF423","v":21.168148902121889},{"$f":"'Utility-Scale PV-Plus-Battery'!AG423","v":20.820220221041566},{"$f":"'Utility-Scale PV-Plus-Battery'!AH423","v":20.47399216747727},{"$f":"'Utility-Scale PV-Plus-Battery'!AI423","v":20.129446736994208},{"$f":"'Utility-Scale PV-Plus-Battery'!AJ423","v":19.786566341419611},{"$f":"'Utility-Scale PV-Plus-Battery'!AK423","v":19.445333792798792},{"$f":"'Utility-Scale PV-Plus-Battery'!AL423","v":19.105732288161658},{"$f":"'Utility-Scale PV-Plus-Battery'!AM423","v":18.7677453950513},{"$f":"'Utility-Scale PV-Plus-Battery'!AN423","v":18.431357037769338},{"$f":"'Utility-Scale PV-Plus-Battery'!AO423","v":18.096551484295841},{"$f":"'Utility-Scale PV-Plus-Battery'!AP423","v":17.763313333844533},{"$f":"'Utility-Scale PV-Plus-Battery'!AQ423","v":17.431627505016589}]
["RM3UtClass99","RD","Moderate",30,"Utility-Scale PV-Plus-Battery","Class9",{"$f":"'Utility-Scale PV-Plus-Battery'!L424","v":65.04754462075509},{"$f":"'Utility-Scale PV-Plus-Battery'!M424","v":64.388784820366013},{"$f":"'Utility-Scale PV-Plus-Battery'!N424","v":60.83269869931835},{"$f":"'Utility-Scale PV-Plus-Battery'!O424","v":57.348514741481708},{"$f":"'Utility-Scale PV-Plus-Battery'!P424","v":53.934055834367442},{"$f":"'Utility-Scale PV-Plus-Battery'!Q424","v":50.587232897072511},{"$f":"'Utility-Scale PV-Plus-Battery'!R424","v":47.30604040605288},{"$f":"'Utility-Scale PV-Plus-Battery'!S424","v":44.088552196566333},{"$f":"'Utility-Scale PV-Plus-Battery'!T424","v":40.932917519670774},{"$f":"'Utility-Scale PV-Plus-Battery'!U424","v":37.837357336373181},{"$f":"'Utility-Scale PV-Plus-Battery'!V424","v":34.800160832068002},{"$f":"'Utility-Scale PV-Plus-Battery'!W424","v":31.819682135797176},{"$f":"'Utility-Scale PV-Plus-Battery'!X424","v":31.422124341815582},{"$f":"'Utility-Scale PV-Plus-Battery'!Y424","v":31.02743298515276},{"$f":"'Utility-Scale PV-Plus-Battery'!Z424","v":30.635576394449998},{"$f":"'Utility-Scale PV-Plus-Battery'!AA424","v":30.246523379274688},{"$f":"'Utility-Scale PV-Plus-Battery'!AB424","v":29.860243220626366},{"$f":"'Utility-Scale PV-Plus-Battery'!AC424","v":29.476705661678434},{"$f":"'Utility-Scale PV-Plus-Battery'!AD424","v":29.095880898748135},{"$f":"'Utility-Scale PV-Plus-Battery'!AE424","v":28.717739572488},{"$f":"'Utility-Scale PV-Plus-Battery'!AF424","v":28.342252759292165},{"$f":"'Utility-Scale PV-Plus-Battery'!AG424","v":27.969391962911043},{"$f":"'Utility-Scale PV-Plus-Battery'!AH424","v":27.599129106268197},{"$f":"'Utility-Scale PV-Plus-Battery'!AI424","v":27.231436523473569},{"$f":"'Utility-Scale PV-Plus-Battery'!AJ424","v":26.866286952027103},{"$f":"'Utility-Scale PV-Plus-Battery'!AK424","v":26.503653525207437},{"$f":"'Utility-Scale PV-Plus-Battery'!AL424","v":26.143509764640186},{"$f":"'Utility-Scale PV-Plus-Battery'!AM424","v":25.785829573040598},{"$f":"'Utility-Scale PV-Plus-Battery'!AN424","v":25.430587227125741},{"$f":"'Utility-Scale PV-Plus-Battery'!AO424","v":25.077757370691273},{"$f":"'Utility-Scale PV-Plus-Battery'!AP424","v":24.727315007848166},{"$f":"'Utility-Scale PV-Plus-Battery'!AQ424","v":24.379235496414928}]
["RC3UtClass99","RD","Conservative",30,"Utility-Scale PV-Plus-Battery","Class9",{"$f":"'Utility-Scale PV-Plus-Battery'!L425","v":65.04754462075509},{"$f":"'Utility-Scale PV-Plus-Battery'!M425","v":65.04754462075509},{"$f":"'Utility-Scale PV-Plus-Battery'!N425","v":63.509027018437507},{"$f":"'Utility-Scale PV-Plus-Battery'!O425","v":61.971116095617852},{"$f":"'Utility-Scale PV-Plus-Battery'!P425","v":60.433793742460367},{"$f":"'Utility-Scale PV-Plus-Battery'!Q425","v":58.897042562817397},{"$f":"'Utility-Scale PV-Plus-Battery'!R425","v":57.360845839415347},{"$f":"'Utility-Scale PV-Plus-Battery'!S425","v":55.825187501058863},{"$f":"'Utility-Scale PV-Plus-Battery'!T425","v":54.290052091717868},{"$f":"'Utility-Scale PV-Plus-Battery'!U425","v":52.755424741373027},{"$f":"'Utility-Scale PV-Plus-Battery'!V425","v":51.221291138503261},{"$f":"'Utility-Scale PV-Plus-Battery'!W425","v":49.687637504109311},{"$f":"'Utility-Scale PV-Plus-Battery'!X425","v":48.698995116568391},{"$f":"'Utility-Scale PV-Plus-Battery'!Y425","v":47.721383797241877},{"$f":"'Utility-Scale PV-Plus-Battery'!Z425","v":46.7546202235526},{"$f":"'Utility-Scale PV-Plus-Battery'!AA425","v":45.798525110151992},{"$f":"'Utility-Scale PV-Plus-Battery'!AB425","v":44.852923098419666},{"$f":"'Utility-Scale PV-Plus-Battery'!AC425","v":43.917642649572208},{"$f":"'Utility-Scale PV-Plus-Battery'!AD425","v":42.992515941244271},{"$f":"'Utility-Scale PV-Plus-Battery'!AE425","v":42.077378767411268},{"$f":"'Utility-Scale PV-Plus-Battery'!AF425","v":41.172070441528248},{"$f":"'Utility-Scale PV-Plus-Battery'!AG425","v":40.27643370276504},{"$f":"'Utility-Scale PV-Plus-Battery'!AH425","v":39.390314625222935},{"$f":"'Utility-Scale PV-Plus-Battery'!AI425","v":38.513562530022632},{"$f":"'Utility-Scale PV-Plus-Battery'!AJ425","v":37.646029900158396},{"$f":"'Utility-Scale PV-Plus-Battery'!AK425","v":36.787572298017025},{"$f":"'Utility-Scale PV-Plus-Battery'!AL425","v":35.938048285465257},{"$f":"'Utility-Scale PV-Plus-Battery'!AM425","v":35.097319346412412},{"$f":"'Utility-Scale PV-Plus-Battery'!AN425","v":34.26524981175956},{"$f":"'Utility-Scale PV-Plus-Battery'!AO425","v":33.441706786649682},{"$f":"'Utility-Scale PV-Plus-Battery'!AP425","v":32.626560079937036},{"$f":"'Utility-Scale PV-Plus-Battery'!AQ425","v":31.819682135797176}]
["RA3UtClass88","RD","Advanced",30,"Utility-Scale PV-Plus-Battery","Class8",{"$f":"'Utility-Scale PV-Plus-Battery'!L426","v":62.030123446421676},{"$f":"'Utility-Scale PV-Plus-Battery'!M426","v":60.977661448286064},{"$f":"'Utility-Scale PV-Plus-Battery'!N426","v":56.622235720624069},{"$f":"'Utility-Scale PV-Plus-Battery'!O426","v":52.413704156645736},{"$f":"'Utility-Scale PV-Plus-Battery'!P426","v":48.344648822374133},{"$f":"'Utility-Scale PV-Plus-Battery'!Q426","v":44.40815346267523},{"$f":"'Utility-Scale PV-Plus-Battery'!R426","v":40.597760591101142},{"$f":"'Utility-Scale PV-Plus-Battery'!S426","v":36.907433068670187},{"$f":"'Utility-Scale PV-Plus-Battery'!T426","v":33.331519609912981},{"$f":"'Utility-Scale PV-Plus-Battery'!U426","v":29.864723737078442},{"$f":"'Utility-Scale PV-Plus-Battery'!V426","v":26.502075771941243},{"$f":"'Utility-Scale PV-Plus-Battery'!W426","v":23.238907511883248},{"$f":"'Utility-Scale PV-Plus-Battery'!X426","v":22.891715141172256},{"$f":"'Utility-Scale PV-Plus-Battery'!Y426","v":22.546322627331413},{"$f":"'Utility-Scale PV-Plus-Battery'!Z426","v":22.202708348229883},{"$f":"'Utility-Scale PV-Plus-Battery'!AA426","v":21.86085126126601},{"$f":"'Utility-Scale PV-Plus-Battery'!AB426","v":21.52073087834469},{"$f":"'Utility-Scale PV-Plus-Battery'!AC426","v":21.182327242239644},{"$f":"'Utility-Scale PV-Plus-Battery'!AD426","v":20.845620904250396},{"$f":"'Utility-Scale PV-Plus-Battery'!AE426","v":20.51059290307056},{"$f":"'Utility-Scale PV-Plus-Battery'!AF426","v":20.177224744789999},{"$f":"'Utility-Scale PV-Plus-Battery'!AG426","v":19.845498383959161},{"$f":"'Utility-Scale PV-Plus-Battery'!AH426","v":19.515396205649022},{"$f":"'Utility-Scale PV-Plus-Battery'!AI426","v":19.186901008444707},{"$f":"'Utility-Scale PV-Plus-Battery'!AJ426","v":18.859995988315468},{"$f":"'Utility-Scale PV-Plus-Battery'!AK426","v":18.534664723307539},{"$f":"'Utility-Scale PV-Plus-Battery'!AL426","v":18.210891159010057},{"$f":"'Utility-Scale PV-Plus-Battery'!AM426","v":17.888659594747867},{"$f":"'Utility-Scale PV-Plus-Battery'!AN426","v":17.567954670458064},{"$f":"'Utility-Scale PV-Plus-Battery'!AO426","v":17.248761354209947},{"$f":"'Utility-Scale PV-Plus-Battery'!AP426","v":16.931064930330994},{"$f":"'Utility-Scale PV-Plus-Battery'!AQ426","v":16.614850988103768}]
["RM3UtClass88","RD","Moderate",30,"Utility-Scale PV-Plus-Battery","Class8",{"$f":"'Utility-Scale PV-Plus-Battery'!L427","v":62.030123446421676},{"$f":"'Utility-Scale PV-Plus-Battery'!M427","v":61.400338144878162},{"$f":"'Utility-Scale PV-Plus-Battery'!N427","v":58.007832550236003},{"$f":"'Utility-Scale PV-Plus-Battery'!O427","v":54.684087450825899},{"$f":"'Utility-Scale PV-Plus-Battery'!P427","v":51.427016057948997},{"$f":"'Utility-Scale PV-Plus-Battery'!Q427","v":48.234616142690619},{"$f":"'Utility-Scale PV-Plus-Battery'!R427","v":45.104965730009944},{"$f":"'Utility-Scale PV-Plus-Battery'!S427","v":42.036219058541846},{"$f":"'Utility-Scale PV-Plus-Battery'!T427","v":39.026602786701623},{"$f":"'Utility-Scale PV-Plus-Battery'!U427","v":36.074412427333684},{"$f":"'Utility-Scale PV-Plus-Battery'!V427","v":33.178008994635263},{"$f":"'Utility-Scale PV-Plus-Battery'!W427","v":30.335815848432546},{"$f":"'Utility-Scale PV-Plus-Battery'!X427","v":29.956561628691937},{"$f":"'Utility-Scale PV-Plus-Battery'!Y427","v":29.580047703985148},{"$f":"'Utility-Scale PV-Plus-Battery'!Z427","v":29.206243739093161},{"$f":"'Utility-Scale PV-Plus-Battery'!AA427","v":28.835119860145809},{"$f":"'Utility-Scale PV-Plus-Battery'!AB427","v":28.466646645504696},{"$f":"'Utility-Scale PV-Plus-Battery'!AC427","v":28.100795116872426},{"$f":"'Utility-Scale PV-Plus-Battery'!AD427","v":27.737536730621187},{"$f":"'Utility-Scale PV-Plus-Battery'!AE427","v":27.376843369334178},{"$f":"'Utility-Scale PV-Plus-Battery'!AF427","v":27.018687333553359},{"$f":"'Utility-Scale PV-Plus-Battery'!AG427","v":26.663041333727499},{"$f":"'Utility-Scale PV-Plus-Battery'!AH427","v":26.309878482354474},{"$f":"'Utility-Scale PV-Plus-Battery'!AI427","v":25.959172286312178},{"$f":"'Utility-Scale PV-Plus-Battery'!AJ427","v":25.610896639372431},{"$f":"'Utility-Scale PV-Plus-Battery'!AK427","v":25.265025814892638},{"$f":"'Utility-Scale PV-Plus-Battery'!AL427","v":24.921534458680039},{"$f":"'Utility-Scale PV-Plus-Battery'!AM427","v":24.580397582023469},{"$f":"'Utility-Scale PV-Plus-Battery'!AN427","v":24.241590554888035},{"$f":"'Utility-Scale PV-Plus-Battery'!AO427","v":23.905089099267862},{"$f":"'Utility-Scale PV-Plus-Battery'!AP427","v":23.570869282692591},{"$f":"'Utility-Scale PV-Plus-Battery'!AQ427","v":23.238907511883248}]
["RC3UtClass88","RD","Conservative",30,"Utility-Scale PV-Plus-Battery","Class8",{"$f":"'Utility-Scale PV-Plus-Battery'!L428","v":62.030123446421676},{"$f":"'Utility-Scale PV-Plus-Battery'!M428","v":62.030123446421676},{"$f":"'Utility-Scale PV-Plus-Battery'!N428","v":60.562974496331996},{"$f":"'Utility-Scale PV-Plus-Battery'!O428","v":59.096404083132036},{"$f":"'Utility-Scale PV-Plus-Battery'!P428","v":57.630394937063897},{"$f":"'Utility-Scale PV-Plus-Battery'!Q428","v":56.164930468951269},{"$f":"'Utility-Scale PV-Plus-Battery'!R428","v":54.699994737000324},{"$f":"'Utility-Scale PV-Plus-Battery'!S428","v":53.235572415525255},{"$f":"'Utility-Scale PV-Plus-Battery'!T428","v":51.771648765469273},{"$f":"'Utility-Scale PV-Plus-Battery'!U428","v":50.308209606602517},{"$f":"'Utility-Scale PV-Plus-Battery'!V428","v":48.845241291285802},{"$f":"'Utility-Scale PV-Plus-Battery'!W428","v":47.382730679699158},{"$f":"'Utility-Scale PV-Plus-Battery'!X428","v":46.439287429984113},{"$f":"'Utility-Scale PV-Plus-Battery'!Y428","v":45.506397353234824},{"$f":"'Utility-Scale PV-Plus-Battery'!Z428","v":44.583884630660009},{"$f":"'Utility-Scale PV-Plus-Battery'!AA428","v":43.671577325075909},{"$f":"'Utility-Scale PV-Plus-Battery'!AB428","v":42.769307274402358},{"$f":"'Utility-Scale PV-Plus-Battery'!AC428","v":41.87690998864592},{"$f":"'Utility-Scale PV-Plus-Battery'!AD428","v":40.994224550237817},{"$f":"'Utility-Scale PV-Plus-Battery'!AE428","v":40.121093517599888},{"$f":"'Utility-Scale PV-Plus-Battery'!AF428","v":39.257362831817041},{"$f":"'Utility-Scale PV-Plus-Battery'!AG428","v":38.402881726300407},{"$f":"'Utility-Scale PV-Plus-Battery'!AH428","v":37.557502639329734},{"$f":"'Utility-Scale PV-Plus-Battery'!AI428","v":36.72108112936855},{"$f":"'Utility-Scale PV-Plus-Battery'!AJ428","v":35.893475793050314},{"$f":"'Utility-Scale PV-Plus-Battery'!AK428","v":35.074548185737349},{"$f":"'Utility-Scale PV-Plus-Battery'!AL428","v":34.264162744559442},{"$f":"'Utility-Scale PV-Plus-Battery'!AM428","v":33.462186713841746},{"$f":"'Utility-Scale PV-Plus-Battery'!AN428","v":32.668490072836335},{"$f":"'Utility-Scale PV-Plus-Battery'!AO428","v":31.882945465674492},{"$f":"'Utility-Scale PV-Plus-Battery'!AP428","v":31.105428133460741},{"$f":"'Utility-Scale PV-Plus-Battery'!AQ428","v":30.335815848432546}]
["RA3UtClass77","RD","Advanced",30,"Utility-Scale PV-Plus-Battery","Class7",{"$f":"'Utility-Scale PV-Plus-Battery'!L429","v":59.230196826269513},{"$f":"'Utility-Scale PV-Plus-Battery'!M429","v":58.222911913241212},{"$f":"'Utility-Scale PV-Plus-Battery'!N429","v":54.062158083020009},{"$f":"'Utility-Scale PV-Plus-Battery'!O429","v":50.042036672105297},{"$f":"'Utility-Scale PV-Plus-Battery'!P429","v":46.155431739545158},{"$f":"'Utility-Scale PV-Plus-Battery'!Q429","v":42.395709441416031},{"$f":"'Utility-Scale PV-Plus-Battery'!R429","v":38.756676738268219},{"$f":"'Utility-Scale PV-Plus-Battery'!S429","v":35.232544426282509},{"$f":"'Utility-Scale PV-Plus-Battery'!T429","v":31.817893950922816},{"$f":"'Utility-Scale PV-Plus-Battery'!U429","v":28.507647541419711},{"$f":"'Utility-Scale PV-Plus-Battery'!V429","v":25.297041270471311},{"$f":"'Utility-Scale PV-Plus-Battery'!W429","v":22.181600698699743},{"$f":"'Utility-Scale PV-Plus-Battery'!X429","v":21.850114657432716},{"$f":"'Utility-Scale PV-Plus-Battery'!Y429","v":21.520349667982146},{"$f":"'Utility-Scale PV-Plus-Battery'!Z429","v":21.192285051895301},{"$f":"'Utility-Scale PV-Plus-Battery'!AA429","v":20.86590068454219},{"$f":"'Utility-Scale PV-Plus-Battery'!AB429","v":20.541176971213776},{"$f":"'Utility-Scale PV-Plus-Battery'!AC429","v":20.218094824542838},{"$f":"'Utility-Scale PV-Plus-Battery'!AD429","v":19.89663564316135},{"$f":"'Utility-Scale PV-Plus-Battery'!AE429","v":19.576781291514759},{"$f":"'Utility-Scale PV-Plus-Battery'!AF429","v":19.258514080759173},{"$f":"'Utility-Scale PV-Plus-Battery'!AG429","v":18.941816750672999},{"$f":"'Utility-Scale PV-Plus-Battery'!AH429","v":18.626672452519472},{"$f":"'Utility-Scale PV-Plus-Battery'!AI429","v":18.31306473280091},{"$f":"'Utility-Scale PV-Plus-Battery'!AJ429","v":18.000977517849993},{"$f":"'Utility-Scale PV-Plus-Battery'!AK429","v":17.690395099206885},{"$f":"'Utility-Scale PV-Plus-Battery'!AL429","v":17.381302119734769},{"$f":"'Utility-Scale PV-Plus-Battery'!AM429","v":17.073683560429647},{"$f":"'Utility-Scale PV-Plus-Battery'!AN429","v":16.767524727883075},{"$f":"'Utility-Scale PV-Plus-Battery'!AO429","v":16.462811242359511},{"$f":"'Utility-Scale PV-Plus-Battery'!AP429","v":16.159529026452454},{"$f":"'Utility-Scale PV-Plus-Battery'!AQ429","v":15.85766429428587}]
["RM3UtClass77","RD","Moderate",30,"Utility-Scale PV-Plus-Battery","Class7",{"$f":"'Utility-Scale PV-Plus-Battery'!L430","v":59.230196826269513},{"$f":"'Utility-Scale PV-Plus-Battery'!M430","v":58.627435467410166},{"$f":"'Utility-Scale PV-Plus-Battery'!N430","v":55.386839767620238},{"$f":"'Utility-Scale PV-Plus-Battery'!O430","v":52.212072577067502},{"$f":"'Utility-Scale PV-Plus-Battery'!P430","v":49.101131822994567},{"$f":"'Utility-Scale PV-Plus-Battery'!Q430","v":46.052096720314779},{"$f":"'Utility-Scale PV-Plus-Battery'!R430","v":43.063123625051809},{"$f":"'Utility-Scale PV-Plus-Battery'!S430","v":40.132442144029078},{"$f":"'Utility-Scale PV-Plus-Battery'!T430","v":37.258351482070779},{"$f":"'Utility-Scale PV-Plus-Battery'!U430","v":34.439217009570889},{"$f":"'Utility-Scale PV-Plus-Battery'!V430","v":31.673467034726208},{"$f":"'Utility-Scale PV-Plus-Battery'!W430","v":28.959589766029008},{"$f":"'Utility-Scale PV-Plus-Battery'!X430","v":28.597332009924166},{"$f":"'Utility-Scale PV-Plus-Battery'!Y430","v":28.237696904637279},{"$f":"'Utility-Scale PV-Plus-Battery'!Z430","v":27.880655366118823},{"$f":"'Utility-Scale PV-Plus-Battery'!AA430","v":27.526178753274131},{"$f":"'Utility-Scale PV-Plus-Battery'!AB430","v":27.174238859201086},{"$f":"'Utility-Scale PV-Plus-Battery'!AC430","v":26.82480790264551},{"$f":"'Utility-Scale PV-Plus-Battery'!AD430","v":26.477858519667425},{"$f":"'Utility-Scale PV-Plus-Battery'!AE430","v":26.133363755511994},{"$f":"'Utility-Scale PV-Plus-Battery'!AF430","v":25.791297056678836},{"$f":"'Utility-Scale PV-Plus-Battery'!AG430","v":25.451632263183956},{"$f":"'Utility-Scale PV-Plus-Battery'!AH430","v":25.114343601008429},{"$f":"'Utility-Scale PV-Plus-Battery'!AI430","v":24.779405674728451},{"$f":"'Utility-Scale PV-Plus-Battery'!AJ430","v":24.446793460321384},{"$f":"'Utility-Scale PV-Plus-Battery'!AK430","v":24.116482298142639},{"$f":"'Utility-Scale PV-Plus-Battery'!AL430","v":23.788447886068589},{"$f":"'Utility-Scale PV-Plus-Battery'!AM430","v":23.462666272800504},{"$f":"'Utility-Scale PV-Plus-Battery'!AN430","v":23.139113851325124},{"$f":"'Utility-Scale PV-Plus-Battery'!AO430","v":22.81776735252727},{"$f":"'Utility-Scale PV-Plus-Battery'!AP430","v":22.498603838950228},{"$f":"'Utility-Scale PV-Plus-Battery'!AQ430","v":22.181600698699743}]
["RC3UtClass77","RD","Conservative",30,"Utility-Scale PV-Plus-Battery","Class7",{"$f":"'Utility-Scale PV-Plus-Battery'!L431","v":59.230196826269513},{"$f":"'Utility-Scale PV-Plus-Battery'!M431","v":59.230196826269513},{"$f":"'Utility-Scale PV-Plus-Battery'!N431","v":57.829272303487841},{"$f":"'Utility-Scale PV-Plus-Battery'!O431","v":56.428900203496028},{"$f":"'Utility-Scale PV-Plus-Battery'!P431","v":55.029064036061541},{"$f":"'Utility-Scale PV-Plus-Battery'!Q431","v":53.629747960813219},{"$f":"'Utility-Scale PV-Plus-Battery'!R431","v":52.230936755540746},{"$f":"'Utility-Scale PV-Plus-Battery'!S431","v":50.8326157863318},{"$f":"'Utility-Scale PV-Plus-Battery'!T431","v":49.434770979423732},{"$f":"'Utility-Scale PV-Plus-Battery'!U431","v":48.037388794656394},{"$f":"'Utility-Scale PV-Plus-Battery'!V431","v":46.640456200420147},{"$f":"'Utility-Scale PV-Plus-Battery'!W431","v":45.243960650002506},{"$f":"'Utility-Scale PV-Plus-Battery'!X431","v":44.342516221647998},{"$f":"'Utility-Scale PV-Plus-Battery'!Y431","v":43.45117860523105},{"$f":"'Utility-Scale PV-Plus-Battery'!Z431","v":42.569779029039324},{"$f":"'Utility-Scale PV-Plus-Battery'!AA431","v":41.698152455965513},{"$f":"'Utility-Scale PV-Plus-Battery'!AB431","v":40.836137480802037},{"$f":"'Utility-Scale PV-Plus-Battery'!AC431","v":39.983576230906188},{"$f":"'Utility-Scale PV-Plus-Battery'!AD431","v":39.140314270107517},{"$f":"'Utility-Scale PV-Plus-Battery'!AE431","v":38.306200505734573},{"$f":"'Utility-Scale PV-Plus-Battery'!AF431","v":37.481087098643464},{"$f":"'Utility-Scale PV-Plus-Battery'!AG431","v":36.664829376135899},{"$f":"'Utility-Scale PV-Plus-Battery'!AH431","v":35.857285747658963},{"$f":"'Utility-Scale PV-Plus-Battery'!AI431","v":35.058317623183456},{"$f":"'Utility-Scale PV-Plus-Battery'!AJ431","v":34.267789334162195},{"$f":"'Utility-Scale PV-Plus-Battery'!AK431","v":33.485568056973371},{"$f":"'Utility-Scale PV-Plus-Battery'!AL431","v":32.711523738758601},{"$f":"'Utility-Scale PV-Plus-Battery'!AM431","v":31.945529025568501},{"$f":"'Utility-Scale PV-Plus-Battery'!AN431","v":31.187459192732625},{"$f":"'Utility-Scale PV-Plus-Battery'!AO431","v":30.437192077373652},{"$f":"'Utility-Scale PV-Plus-Battery'!AP431","v":29.694608012989381},{"$f":"'Utility-Scale PV-Plus-Battery'!AQ431","v":28.959589766029008}]
["RA3UtClass66","RD","Advanced",30,"Utility-Scale PV-Plus-Battery","Class6",{"$f":"'Utility-Scale PV-Plus-Battery'!L432","v":56.499842462313154},{"$f":"'Utility-Scale PV-Plus-Battery'!M432","v":55.536824316040082},{"$f":"'Utility-Scale PV-Plus-Battery'!N432","v":51.566080827327298},{"$f":"'Utility-Scale PV-Plus-Battery'!O432","v":47.729830206814832},{"$f":"'Utility-Scale PV-Plus-Battery'!P432","v":44.02125391571424},{"$f":"'Utility-Scale PV-Plus-Battery'!Q432","v":40.433996151023514},{"$f":"'Utility-Scale PV-Plus-Battery'!R432","v":36.962124157531186},{"$f":"'Utility-Scale PV-Plus-Battery'!S432","v":33.600092699295033},{"$f":"'Utility-Scale PV-Plus-Battery'!T432","v":30.342712169728095},{"$f":"'Utility-Scale PV-Plus-Battery'!U432","v":27.185119895977397},{"$f":"'Utility-Scale PV-Plus-Battery'!V432","v":24.122754256850968},{"$f":"'Utility-Scale PV-Plus-Battery'!W432","v":21.151331286631127},{"$f":"'Utility-Scale PV-Plus-Battery'!X432","v":20.835158185234469},{"$f":"'Utility-Scale PV-Plus-Battery'!Y432","v":20.520629064329032},{"$f":"'Utility-Scale PV-Plus-Battery'!Z432","v":20.207724168606291},{"$f":"'Utility-Scale PV-Plus-Battery'!AA432","v":19.896424271472657},{"$f":"'Utility-Scale PV-Plus-Battery'!AB432","v":19.586710652241411},{"$f":"'Utility-Scale PV-Plus-Battery'!AC432","v":19.278565074586584},{"$f":"'Utility-Scale PV-Plus-Battery'!AD432","v":18.971969766176613},{"$f":"'Utility-Scale PV-Plus-Battery'!AE432","v":18.666907399411791},{"$f":"'Utility-Scale PV-Plus-Battery'!AF432","v":18.363361073194902},{"$f":"'Utility-Scale PV-Plus-Battery'!AG432","v":18.061314295669789},{"$f":"'Utility-Scale PV-Plus-Battery'!AH432","v":17.760750967867143},{"$f":"'Utility-Scale PV-Plus-Battery'!AI432","v":17.4616553682011},{"$f":"'Utility-Scale PV-Plus-Battery'!AJ432","v":17.164012137764491},{"$f":"'Utility-Scale PV-Plus-Battery'!AK432","v":16.867806266373858},{"$f":"'Utility-Scale PV-Plus-Battery'!AL432","v":16.573023079319004},{"$f":"'Utility-Scale PV-Plus-Battery'!AM432","v":16.279648224774959},{"$f":"'Utility-Scale PV-Plus-Battery'!AN432","v":15.987667661836955},{"$f":"'Utility-Scale PV-Plus-Battery'!AO432","v":15.697067649141813},{"$f":"'Utility-Scale PV-Plus-Battery'!AP432","v":15.407834734041566},{"$f":"'Utility-Scale PV-Plus-Battery'!AQ432","v":15.119955742297366}]
["RM3UtClass66","RD","Moderate",30,"Utility-Scale PV-Plus-Battery","Class6",{"$f":"'Utility-Scale PV-Plus-Battery'!L433","v":56.499842462313154},{"$f":"'Utility-Scale PV-Plus-Battery'!M433","v":55.923561400094009},{"$f":"'Utility-Scale PV-Plus-Battery'!N433","v":52.831212349836051},{"$f":"'Utility-Scale PV-Plus-Battery'!O433","v":49.801817119678724},{"$f":"'Utility-Scale PV-Plus-Battery'!P433","v":46.833457088013247},{"$f":"'Utility-Scale PV-Plus-Battery'!Q433","v":43.924291682871221},{"$f":"'Utility-Scale PV-Plus-Battery'!R433","v":41.072554393721873},{"$f":"'Utility-Scale PV-Plus-Battery'!S433","v":38.276549030081881},{"$f":"'Utility-Scale PV-Plus-Battery'!T433","v":35.534646208870981},{"$f":"'Utility-Scale PV-Plus-Battery'!U433","v":32.84528005398483},{"$f":"'Utility-Scale PV-Plus-Battery'!V433","v":30.206945092945368},{"$f":"'Utility-Scale PV-Plus-Battery'!W433","v":27.618193336743079},{"$f":"'Utility-Scale PV-Plus-Battery'!X433","v":27.272521008921601},{"$f":"'Utility-Scale PV-Plus-Battery'!Y433","v":26.929356060076149},{"$f":"'Utility-Scale PV-Plus-Battery'!Z433","v":26.588670636780879},{"$f":"'Utility-Scale PV-Plus-Battery'!AA433","v":26.250437310415201},{"$f":"'Utility-Scale PV-Plus-Battery'!AB433","v":25.914629068752369},{"$f":"'Utility-Scale PV-Plus-Battery'!AC433","v":25.58121930775711},{"$f":"'Utility-Scale PV-Plus-Battery'!AD433","v":25.25018182358583},{"$f":"'Utility-Scale PV-Plus-Battery'!AE433","v":24.921490804783343},{"$f":"'Utility-Scale PV-Plus-Battery'!AF433","v":24.595120824670143},{"$f":"'Utility-Scale PV-Plus-Battery'!AG433","v":24.271046833914692},{"$f":"'Utility-Scale PV-Plus-Battery'!AH433","v":23.949244153285026},{"$f":"'Utility-Scale PV-Plus-Battery'!AI433","v":23.629688466574578},{"$f":"'Utility-Scale PV-Plus-Battery'!AJ433","v":23.312355813696978},{"$f":"'Utility-Scale PV-Plus-Battery'!AK433","v":22.997222583945025},{"$f":"'Utility-Scale PV-Plus-Battery'!AL433","v":22.684265509408988},{"$f":"'Utility-Scale PV-Plus-Battery'!AM433","v":22.373461658549651},{"$f":"'Utility-Scale PV-Plus-Battery'!AN433","v":22.064788429921748},{"$f":"'Utility-Scale PV-Plus-Battery'!AO433","v":21.7582235460434},{"$f":"'Utility-Scale PV-Plus-Battery'!AP433","v":21.453745047407534},{"$f":"'Utility-Scale PV-Plus-Battery'!AQ433","v":21.151331286631127}]
["RC3UtClass66","RD","Conservative",30,"Utility-Scale PV-Plus-Battery","Class6",{"$f":"'Utility-Scale PV-Plus-Battery'!L434","v":56.499842462313154},{"$f":"'Utility-Scale PV-Plus-Battery'!M434","v":56.499842462313154},{"$f":"'Utility-Scale PV-Plus-Battery'!N434","v":55.163496829849365},{"$f":"'Utility-Scale PV-Plus-Battery'!O434","v":53.827678154955734},{"$f":"'Utility-Scale PV-Plus-Battery'!P434","v":52.492370707555544},{"$f":"'Utility-Scale PV-Plus-Battery'!Q434","v":51.157559377476574},{"$f":"'Utility-Scale PV-Plus-Battery'!R434","v":49.82322964421185},{"$f":"'Utility-Scale PV-Plus-Battery'!S434","v":48.489367548433457},{"$f":"'Utility-Scale PV-Plus-Battery'!T434","v":47.155959665141729},{"$f":"'Utility-Scale PV-Plus-Battery'!U434","v":45.822993078341852},{"$f":"'Utility-Scale PV-Plus-Battery'!V434","v":44.490455357146679},{"$f":"'Utility-Scale PV-Plus-Battery'!W434","v":43.158334533213782},{"$f":"'Utility-Scale PV-Plus-Battery'!X434","v":42.297898757672897},{"$f":"'Utility-Scale PV-Plus-Battery'!Y434","v":41.44713182034085},{"$f":"'Utility-Scale PV-Plus-Battery'!Z434","v":40.605871899882814},{"$f":"'Utility-Scale PV-Plus-Battery'!AA434","v":39.773960763789688},{"$f":"'Utility-Scale PV-Plus-Battery'!AB434","v":38.951243669461888},{"$f":"'Utility-Scale PV-Plus-Battery'!AC434","v":38.137569268546514},{"$f":"'Utility-Scale PV-Plus-Battery'!AD434","v":37.33278951440365},{"$f":"'Utility-Scale PV-Plus-Battery'!AE434","v":36.536759572583172},{"$f":"'Utility-Scale PV-Plus-Battery'!AF434","v":35.749337734198285},{"$f":"'Utility-Scale PV-Plus-Battery'!AG434","v":34.970385332087119},{"$f":"'Utility-Scale PV-Plus-Battery'!AH434","v":34.199766659658273},{"$f":"'Utility-Scale PV-Plus-Battery'!AI434","v":33.437348892320415},{"$f":"'Utility-Scale PV-Plus-Battery'!AJ434","v":32.683002011400831},{"$f":"'Utility-Scale PV-Plus-Battery'!AK434","v":31.936598730460908},{"$f":"'Utility-Scale PV-Plus-Battery'!AL434","v":31.198014423921478},{"$f":"'Utility-Scale PV-Plus-Battery'!AM434","v":30.467127057913473},{"$f":"'Utility-Scale PV-Plus-Battery'!AN434","v":29.743817123273811},{"$f":"'Utility-Scale PV-Plus-Battery'!AO434","v":29.02796757060889},{"$f":"'Utility-Scale PV-Plus-Battery'!AP434","v":28.319463747351939},{"$f":"'Utility-Scale PV-Plus-Battery'!AQ434","v":27.618193336743079}]
[{"$f":"_xlfn.CONCAT(LEFT(B282,1), LEFT(C282,1), LEFT(D282,1),LEFT(E282,2),LEFT(F282,6),RIGHT(F282,1))","v":"RA3UtClass55"},"RD","Advanced",30,"Utility-Scale PV-Plus-Battery","Class5",{"$f":"'Utility-Scale PV-Plus-Battery'!L435","v":54.534283993505476},{"$f":"'Utility-Scale PV-Plus-Battery'!M435","v":53.603262831412231},{"$f":"'Utility-Scale PV-Plus-Battery'!N435","v":49.769413464972459},{"$f":"'Utility-Scale PV-Plus-Battery'!O435","v":46.065616726931779},{"$f":"'Utility-Scale PV-Plus-Battery'!P435","v":42.485269962647543},{"$f":"'Utility-Scale PV-Plus-Battery'!Q435","v":39.022219151645537},{"$f":"'Utility-Scale PV-Plus-Battery'!R435","v":35.67072039148001},{"$f":"'Utility-Scale PV-Plus-Battery'!S435","v":32.425405420908305},{"$f":"'Utility-Scale PV-Plus-Battery'!T435","v":29.281250676409179},{"$f":"'Utility-Scale PV-Plus-Battery'!U435","v":26.233549450433916},{"$f":"'Utility-Scale PV-Plus-Battery'!V435","v":23.277886781532125},{"$f":"'Utility-Scale PV-Plus-Battery'!W435","v":20.41011675806266},{"$f":"'Utility-Scale PV-Plus-Battery'!X435","v":20.104965398802257},{"$f":"'Utility-Scale PV-Plus-Battery'!Y435","v":19.801402400080068},{"$f":"'Utility-Scale PV-Plus-Battery'!Z435","v":19.499408672934944},{"$f":"'Utility-Scale PV-Plus-Battery'!AA435","v":19.198965639021139},{"$f":"'Utility-Scale PV-Plus-Battery'!AB435","v":18.900055208588075},{"$f":"'Utility-Scale PV-Plus-Battery'!AC435","v":18.602659759678367},{"$f":"'Utility-Scale PV-Plus-Battery'!AD435","v":18.306762118464718},{"$f":"'Utility-Scale PV-Plus-Battery'!AE435","v":18.012345540652355},{"$f":"'Utility-Scale PV-Plus-Battery'!AF435","v":17.719393693878914},{"$f":"'Utility-Scale PV-Plus-Battery'!AG435","v":17.427890641048641},{"$f":"'Utility-Scale PV-Plus-Battery'!AH435","v":17.137820824542484},{"$f":"'Utility-Scale PV-Plus-Battery'!AI435","v":16.849169051249483},{"$f":"'Utility-Scale PV-Plus-Battery'!AJ435","v":16.561920478369117},{"$f":"'Utility-Scale PV-Plus-Battery'!AK435","v":16.276060599937527},{"$f":"'Utility-Scale PV-Plus-Battery'!AL435","v":15.99157523403383},{"$f":"'Utility-Scale PV-Plus-Battery'!AM435","v":15.708450510625912},{"$f":"'Utility-Scale PV-Plus-Battery'!AN435","v":15.426672860017694},{"$f":"'Utility-Scale PV-Plus-Battery'!AO435","v":15.146229001862483},{"$f":"'Utility-Scale PV-Plus-Battery'!AP435","v":14.867105934709437},{"$f":"'Utility-Scale PV-Plus-Battery'!AQ435","v":14.589290926052341}]
["RM3UtClass55","RD","Moderate",30,"Utility-Scale PV-Plus-Battery","Class5",{"$f":"'Utility-Scale PV-Plus-Battery'!L436","v":54.534283993505476},{"$f":"'Utility-Scale PV-Plus-Battery'!M436","v":53.977144009635694},{"$f":"'Utility-Scale PV-Plus-Battery'!N436","v":50.99158451847903},{"$f":"'Utility-Scale PV-Plus-Battery'!O436","v":48.066899867563237},{"$f":"'Utility-Scale PV-Plus-Battery'!P436","v":45.201232026486721},{"$f":"'Utility-Scale PV-Plus-Battery'!Q436","v":42.392798654402561},{"$f":"'Utility-Scale PV-Plus-Battery'!R436","v":39.639889227647231},{"$f":"'Utility-Scale PV-Plus-Battery'!S436","v":36.940861407258254},{"$f":"'Utility-Scale PV-Plus-Battery'!T436","v":34.294137628807547},{"$f":"'Utility-Scale PV-Plus-Battery'!U436","v":31.698201898474299},{"$f":"'Utility-Scale PV-Plus-Battery'!V436","v":29.151596780632442},{"$f":"'Utility-Scale PV-Plus-Battery'!W436","v":26.652920563448095},{"$f":"'Utility-Scale PV-Plus-Battery'!X436","v":26.319194831600285},{"$f":"'Utility-Scale PV-Plus-Battery'!Y436","v":25.987893158825631},{"$f":"'Utility-Scale PV-Plus-Battery'!Z436","v":25.65898858407558},{"$f":"'Utility-Scale PV-Plus-Battery'!AA436","v":25.33245455791042},{"$f":"'Utility-Scale PV-Plus-Battery'!AB436","v":25.00826493434348},{"$f":"'Utility-Scale PV-Plus-Battery'!AC436","v":24.686393962888072},{"$f":"'Utility-Scale PV-Plus-Battery'!AD436","v":24.366816280800904},{"$f":"'Utility-Scale PV-Plus-Battery'!AE436","v":24.049506905516132},{"$f":"'Utility-Scale PV-Plus-Battery'!AF436","v":23.734441227264234},{"$f":"'Utility-Scale PV-Plus-Battery'!AG436","v":23.421595001870323},{"$f":"'Utility-Scale PV-Plus-Battery'!AH436","v":23.110944343726388},{"$f":"'Utility-Scale PV-Plus-Battery'!AI436","v":22.802465718932542},{"$f":"'Utility-Scale PV-Plus-Battery'!AJ436","v":22.496135938602134},{"$f":"'Utility-Scale PV-Plus-Battery'!AK436","v":22.191932152326121},{"$f":"'Utility-Scale PV-Plus-Battery'!AL436","v":21.88983184179197},{"$f":"'Utility-Scale PV-Plus-Battery'!AM436","v":21.589812814552676},{"$f":"'Utility-Scale PV-Plus-Battery'!AN436","v":21.291853197941581},{"$f":"'Utility-Scale PV-Plus-Battery'!AO436","v":20.995931433128899},{"$f":"'Utility-Scale PV-Plus-Battery'!AP436","v":20.702026269315855},{"$f":"'Utility-Scale PV-Plus-Battery'!AQ436","v":20.41011675806266}]
["RC3UtClass55","RD","Conservative",30,"Utility-Scale PV-Plus-Battery","Class5",{"$f":"'Utility-Scale PV-Plus-Battery'!L437","v":54.534283993505476},{"$f":"'Utility-Scale PV-Plus-Battery'!M437","v":54.534283993505476},{"$f":"'Utility-Scale PV-Plus-Battery'!N437","v":53.244428145095434},{"$f":"'Utility-Scale PV-Plus-Battery'!O437","v":51.955080922064347},{"$f":"'Utility-Scale PV-Plus-Battery'!P437","v":50.666227141565088},{"$f":"'Utility-Scale PV-Plus-Battery'!Q437","v":49.377852219089327},{"$f":"'Utility-Scale PV-Plus-Battery'!R437","v":48.089942139280268},{"$f":"'Utility-Scale PV-Plus-Battery'!S437","v":46.802483428437462},{"$f":"'Utility-Scale PV-Plus-Battery'!T437","v":45.515463128600103},{"$f":"'Utility-Scale PV-Plus-Battery'!U437","v":44.22886877310458},{"$f":"'Utility-Scale PV-Plus-Battery'!V437","v":42.942688363518691},{"$f":"'Utility-Scale PV-Plus-Battery'!W437","v":41.656910347863587},{"$f":"'Utility-Scale PV-Plus-Battery'!X437","v":40.826028995786039},{"$f":"'Utility-Scale PV-Plus-Battery'!Y437","v":40.004499533457349},{"$f":"'Utility-Scale PV-Plus-Battery'!Z437","v":39.192165191190668},{"$f":"'Utility-Scale PV-Plus-Battery'!AA437","v":38.388872681683509},{"$f":"'Utility-Scale PV-Plus-Battery'!AB437","v":37.594472103881706},{"$f":"'Utility-Scale PV-Plus-Battery'!AC437","v":36.808816850010274},{"$f":"'Utility-Scale PV-Plus-Battery'!AD437","v":36.03176351565012},{"$f":"'Utility-Scale PV-Plus-Battery'!AE437","v":35.263171812744986},{"$f":"'Utility-Scale PV-Plus-Battery'!AF437","v":34.502904485427607},{"$f":"'Utility-Scale PV-Plus-Battery'!AG437","v":33.750827228559274},{"$f":"'Utility-Scale PV-Plus-Battery'!AH437","v":33.006808608881173},{"$f":"'Utility-Scale PV-Plus-Battery'!AI437","v":32.270719988680341},{"$f":"'Utility-Scale PV-Plus-Battery'!AJ437","v":31.542435451877328},{"$f":"'Utility-Scale PV-Plus-Battery'!AK437","v":30.82183173244611},{"$f":"'Utility-Scale PV-Plus-Battery'!AL437","v":30.108788145081181},{"$f":"'Utility-Scale PV-Plus-Battery'!AM437","v":29.403186518029695},{"$f":"'Utility-Scale PV-Plus-Battery'!AN437","v":28.704911128010377},{"$f":"'Utility-Scale PV-Plus-Battery'!AO437","v":28.013848637143795},{"$f":"'Utility-Scale PV-Plus-Battery'!AP437","v":27.329888031821959},{"$f":"'Utility-Scale PV-Plus-Battery'!AQ437","v":26.652920563448095}]
["RA3UtClass44","RD","Advanced",30,"Utility-Scale PV-Plus-Battery","Class4",{"$f":"'Utility-Scale PV-Plus-Battery'!L438","v":51.094318502146379},{"$f":"'Utility-Scale PV-Plus-Battery'!M438","v":50.219557245366772},{"$f":"'Utility-Scale PV-Plus-Battery'!N438","v":46.62550531217952},{"$f":"'Utility-Scale PV-Plus-Battery'!O438","v":43.153693859369845},{"$f":"'Utility-Scale PV-Plus-Battery'!P438","v":39.797901669206105},{"$f":"'Utility-Scale PV-Plus-Battery'!Q438","v":36.552331146682846},{"$f":"'Utility-Scale PV-Plus-Battery'!R438","v":33.411571888343907},{"$f":"'Utility-Scale PV-Plus-Battery'!S438","v":30.370568076193116},{"$f":"'Utility-Scale PV-Plus-Battery'!T438","v":27.424589217299797},{"$f":"'Utility-Scale PV-Plus-Battery'!U438","v":24.569203820156158},{"$f":"'Utility-Scale PV-Plus-Battery'!V438","v":21.800255657354899},{"$f":"'Utility-Scale PV-Plus-Battery'!W438","v":19.11384231302139},{"$f":"'Utility-Scale PV-Plus-Battery'!X438","v":18.827976481752827},{"$f":"'Utility-Scale PV-Plus-Battery'!Y438","v":18.543601393867082},{"$f":"'Utility-Scale PV-Plus-Battery'!Z438","v":18.260699130190215},{"$f":"'Utility-Scale PV-Plus-Battery'!AA438","v":17.979252250437511},{"$f":"'Utility-Scale PV-Plus-Battery'!AB438","v":17.699243772573045},{"$f":"'Utility-Scale PV-Plus-Battery'!AC438","v":17.420657153310888},{"$f":"'Utility-Scale PV-Plus-Battery'!AD438","v":17.143476269683667},{"$f":"'Utility-Scale PV-Plus-Battery'!AE438","v":16.86768540160972},{"$f":"'Utility-Scale PV-Plus-Battery'!AF438","v":16.593269215394972},{"$f":"'Utility-Scale PV-Plus-Battery'!AG438","v":16.320212748110528},{"$f":"'Utility-Scale PV-Plus-Battery'!AH438","v":16.048501392791021},{"$f":"'Utility-Scale PV-Plus-Battery'!AI438","v":15.778120884402748},{"$f":"'Utility-Scale PV-Plus-Battery'!AJ438","v":15.509057286534317},{"$f":"'Utility-Scale PV-Plus-Battery'!AK438","v":15.241296978765662},{"$f":"'Utility-Scale PV-Plus-Battery'!AL438","v":14.974826644674529},{"$f":"'Utility-Scale PV-Plus-Battery'!AM438","v":14.70963326044218},{"$f":"'Utility-Scale PV-Plus-Battery'!AN438","v":14.445704084022879},{"$f":"'Utility-Scale PV-Plus-Battery'!AO438","v":14.18302664484388},{"$f":"'Utility-Scale PV-Plus-Battery'!AP438","v":13.921588734005075},{"$f":"'Utility-Scale PV-Plus-Battery'!AQ438","v":13.661378394949422}]
["RM3UtClass44","RD","Moderate",30,"Utility-Scale PV-Plus-Battery","Class4",{"$f":"'Utility-Scale PV-Plus-Battery'!L439","v":51.094318502146379},{"$f":"'Utility-Scale PV-Plus-Battery'!M439","v":50.570835137710382},{"$f":"'Utility-Scale PV-Plus-Battery'!N439","v":47.772307437393629},{"$f":"'Utility-Scale PV-Plus-Battery'!O439","v":45.030996925588319},{"$f":"'Utility-Scale PV-Plus-Battery'!P439","v":42.345152656284647},{"$f":"'Utility-Scale PV-Plus-Battery'!Q439","v":39.71309518364022},{"$f":"'Utility-Scale PV-Plus-Battery'!R439","v":37.133212896054864},{"$f":"'Utility-Scale PV-Plus-Battery'!S439","v":34.603958577752124},{"$f":"'Utility-Scale PV-Plus-Battery'!T439","v":32.123846181179239},{"$f":"'Utility-Scale PV-Plus-Battery'!U439","v":29.691447794959902},{"$f":"'Utility-Scale PV-Plus-Battery'!V439","v":27.305390793418621},{"$f":"'Utility-Scale PV-Plus-Battery'!W439","v":24.964355154855085},{"$f":"'Utility-Scale PV-Plus-Battery'!X439","v":24.651551267085136},{"$f":"'Utility-Scale PV-Plus-Battery'!Y439","v":24.341024940176968},{"$f":"'Utility-Scale PV-Plus-Battery'!Z439","v":24.032750787906132},{"$f":"'Utility-Scale PV-Plus-Battery'!AA439","v":23.726703812296947},{"$f":"'Utility-Scale PV-Plus-Battery'!AB439","v":23.422859395920124},{"$f":"'Utility-Scale PV-Plus-Battery'!AC439","v":23.121193294381943},{"$f":"'Utility-Scale PV-Plus-Battery'!AD439","v":22.821681628999105},{"$f":"'Utility-Scale PV-Plus-Battery'!AE439","v":22.524300879653779},{"$f":"'Utility-Scale PV-Plus-Battery'!AF439","v":22.229027877823231},{"$f":"'Utility-Scale PV-Plus-Battery'!AG439","v":21.93583979977906},{"$f":"'Utility-Scale PV-Plus-Battery'!AH439","v":21.644714159950805},{"$f":"'Utility-Scale PV-Plus-Battery'!AI439","v":21.355628804449221},{"$f":"'Utility-Scale PV-Plus-Battery'!AJ439","v":21.06856190474446},{"$f":"'Utility-Scale PV-Plus-Battery'!AK439","v":20.783491951494671},{"$f":"'Utility-Scale PV-Plus-Battery'!AL439","v":20.500397748520708},{"$f":"'Utility-Scale PV-Plus-Battery'!AM439","v":20.219258406922602},{"$f":"'Utility-Scale PV-Plus-Battery'!AN439","v":19.940053339333915},{"$f":"'Utility-Scale PV-Plus-Battery'!AO439","v":19.662762254309907},{"$f":"'Utility-Scale PV-Plus-Battery'!AP439","v":19.387365150845785},{"$f":"'Utility-Scale PV-Plus-Battery'!AQ439","v":19.11384231302139}]
["RC3UtClass44","RD","Conservative",30,"Utility-Scale PV-Plus-Battery","Class4",{"$f":"'Utility-Scale PV-Plus-Battery'!L440","v":51.094318502146379},{"$f":"'Utility-Scale PV-Plus-Battery'!M440","v":51.094318502146379},{"$f":"'Utility-Scale PV-Plus-Battery'!N440","v":49.885825409097464},{"$f":"'Utility-Scale PV-Plus-Battery'!O440","v":48.677808857871568},{"$f":"'Utility-Scale PV-Plus-Battery'!P440","v":47.470254623339635},{"$f":"'Utility-Scale PV-Plus-Battery'!Q440","v":46.263149040968841},{"$f":"'Utility-Scale PV-Plus-Battery'!R440","v":45.05647897947641},{"$f":"'Utility-Scale PV-Plus-Battery'!S440","v":43.85023181506881},{"$f":"'Utility-Scale PV-Plus-Battery'!T440","v":42.644395407159806},{"$f":"'Utility-Scale PV-Plus-Battery'!U440","v":41.438958075469877},{"$f":"'Utility-Scale PV-Plus-Battery'!V440","v":40.233908578415353},{"$f":"'Utility-Scale PV-Plus-Battery'!W440","v":39.029236092704096},{"$f":"'Utility-Scale PV-Plus-Battery'!X440","v":38.250144335230793},{"$f":"'Utility-Scale PV-Plus-Battery'!Y440","v":37.479846430483626},{"$f":"'Utility-Scale PV-Plus-Battery'!Z440","v":36.718194547185306},{"$f":"'Utility-Scale PV-Plus-Battery'!AA440","v":35.965044147119492},{"$f":"'Utility-Scale PV-Plus-Battery'!AB440","v":35.220253893967019},{"$f":"'Utility-Scale PV-Plus-Battery'!AC440","v":34.483685565153557},{"$f":"'Utility-Scale PV-Plus-Battery'!AD440","v":33.755203966593434},{"$f":"'Utility-Scale PV-Plus-Battery'!AE440","v":33.034676850219114},{"$f":"'Utility-Scale PV-Plus-Battery'!AF440","v":32.321974834190762},{"$f":"'Utility-Scale PV-Plus-Battery'!AG440","v":31.616971325684791},{"$f":"'Utility-Scale PV-Plus-Battery'!AH440","v":30.919542446164776},{"$f":"'Utility-Scale PV-Plus-Battery'!AI440","v":30.229566959041957},{"$f":"'Utility-Scale PV-Plus-Battery'!AJ440","v":29.54692619963684},{"$f":"'Utility-Scale PV-Plus-Battery'!AK440","v":28.871504007356798},{"$f":"'Utility-Scale PV-Plus-Battery'!AL440","v":28.203186660008452},{"$f":"'Utility-Scale PV-Plus-Battery'!AM440","v":27.541862810166684},{"$f":"'Utility-Scale PV-Plus-Battery'!AN440","v":26.887423423525732},{"$f":"'Utility-Scale PV-Plus-Battery'!AO440","v":26.23976171916058},{"$f":"'Utility-Scale PV-Plus-Battery'!AP440","v":25.598773111629932},{"$f":"'Utility-Scale PV-Plus-Battery'!AQ440","v":24.964355154855085}]
["RA3UtClass33","RD","Advanced",30,"Utility-Scale PV-Plus-Battery","Class3",{"$f":"'Utility-Scale PV-Plus-Battery'!L441","v":48.395882889319608},{"$f":"'Utility-Scale PV-Plus-Battery'!M441","v":47.565486715870499},{"$f":"'Utility-Scale PV-Plus-Battery'!N441","v":44.159733178177468},{"$f":"'Utility-Scale PV-Plus-Battery'!O441","v":40.870055263854255},{"$f":"'Utility-Scale PV-Plus-Battery'!P441","v":37.690534199291129},{"$f":"'Utility-Scale PV-Plus-Battery'!Q441","v":34.615654916041649},{"$f":"'Utility-Scale PV-Plus-Battery'!R441","v":31.640271285816926},{"$f":"'Utility-Scale PV-Plus-Battery'!S441","v":28.759575008972366},{"$f":"'Utility-Scale PV-Plus-Battery'!T441","v":25.96906769840259},{"$f":"'Utility-Scale PV-Plus-Battery'!U441","v":23.264535768076325},{"$f":"'Utility-Scale PV-Plus-Battery'!V441","v":20.642027791355947},{"$f":"'Utility-Scale PV-Plus-Battery'!W441","v":18.097834040945767},{"$f":"'Utility-Scale PV-Plus-Battery'!X441","v":17.827093046737033},{"$f":"'Utility-Scale PV-Plus-Battery'!Y441","v":17.557765976404085},{"$f":"'Utility-Scale PV-Plus-Battery'!Z441","v":17.289835831607025},{"$f":"'Utility-Scale PV-Plus-Battery'!AA441","v":17.02328606796349},{"$f":"'Utility-Scale PV-Plus-Battery'!AB441","v":16.758100575491373},{"$f":"'Utility-Scale PV-Plus-Battery'!AC441","v":16.494263660133193},{"$f":"'Utility-Scale PV-Plus-Battery'!AD441","v":16.231760026291568},{"$f":"'Utility-Scale PV-Plus-Battery'!AE441","v":15.970574760310766},{"$f":"'Utility-Scale PV-Plus-Battery'!AF441","v":15.710693314843855},{"$f":"'Utility-Scale PV-Plus-Battery'!AG441","v":15.452101494049394},{"$f":"'Utility-Scale PV-Plus-Battery'!AH441","v":15.194785439565788},{"$f":"'Utility-Scale PV-Plus-Battery'!AI441","v":14.9387316172149},{"$f":"'Utility-Scale PV-Plus-Battery'!AJ441","v":14.683926804390158},{"$f":"'Utility-Scale PV-Plus-Battery'!AK441","v":14.4303580780874},{"$f":"'Utility-Scale PV-Plus-Battery'!AL441","v":14.178012803539588},{"$f":"'Utility-Scale PV-Plus-Battery'!AM441","v":13.926878623419308},{"$f":"'Utility-Scale PV-Plus-Battery'!AN441","v":13.676943447575344},{"$f":"'Utility-Scale PV-Plus-Battery'!AO441","v":13.428195443271878},{"$f":"'Utility-Scale PV-Plus-Battery'!AP441","v":13.180623025901117},{"$f":"'Utility-Scale PV-Plus-Battery'!AQ441","v":12.934214850141881}]
["RM3UtClass33","RD","Moderate",30,"Utility-Scale PV-Plus-Battery","Class3",{"$f":"'Utility-Scale PV-Plus-Battery'!L442","v":48.395882889319608},{"$f":"'Utility-Scale PV-Plus-Battery'!M442","v":47.898941228826644},{"$f":"'Utility-Scale PV-Plus-Battery'!N442","v":45.247250274051204},{"$f":"'Utility-Scale PV-Plus-Battery'!O442","v":42.649890208634012},{"$f":"'Utility-Scale PV-Plus-Battery'!P442","v":40.105195019670496},{"$f":"'Utility-Scale PV-Plus-Battery'!Q442","v":37.611566855229867},{"$f":"'Utility-Scale PV-Plus-Battery'!R442","v":35.16747252372798},{"$f":"'Utility-Scale PV-Plus-Battery'!S442","v":32.771440210854628},{"$f":"'Utility-Scale PV-Plus-Battery'!T442","v":30.422056398079956},{"$f":"'Utility-Scale PV-Plus-Battery'!U442","v":28.117962968128083},{"$f":"'Utility-Scale PV-Plus-Battery'!V442","v":25.857854484035578},{"$f":"'Utility-Scale PV-Plus-Battery'!W442","v":23.640475629523728},{"$f":"'Utility-Scale PV-Plus-Battery'!X442","v":23.344095923882815},{"$f":"'Utility-Scale PV-Plus-Battery'!Y442","v":23.049878256329247},{"$f":"'Utility-Scale PV-Plus-Battery'!Z442","v":22.757798487651772},{"$f":"'Utility-Scale PV-Plus-Battery'!AA442","v":22.467832848326189},{"$f":"'Utility-Scale PV-Plus-Battery'!AB442","v":22.179957931174126},{"$f":"'Utility-Scale PV-Plus-Battery'!AC442","v":21.894150684204462},{"$f":"'Utility-Scale PV-Plus-Battery'!AD442","v":21.610388403631813},{"$f":"'Utility-Scale PV-Plus-Battery'!AE442","v":21.328648727066813},{"$f":"'Utility-Scale PV-Plus-Battery'!AF442","v":21.048909626872955},{"$f":"'Utility-Scale PV-Plus-Battery'!AG442","v":20.771149403685062},{"$f":"'Utility-Scale PV-Plus-Battery'!AH442","v":20.49534668008458},{"$f":"'Utility-Scale PV-Plus-Battery'!AI442","v":20.221480394427086},{"$f":"'Utility-Scale PV-Plus-Battery'!AJ442","v":19.949529794817511},{"$f":"'Utility-Scale PV-Plus-Battery'!AK442","v":19.67947443322883},{"$f":"'Utility-Scale PV-Plus-Battery'!AL442","v":19.411294159760018},{"$f":"'Utility-Scale PV-Plus-Battery'!AM442","v":19.144969117029245},{"$f":"'Utility-Scale PV-Plus-Battery'!AN442","v":18.8804797346985},{"$f":"'Utility-Scale PV-Plus-Battery'!AO442","v":18.61780672412586},{"$f":"'Utility-Scale PV-Plus-Battery'!AP442","v":18.356931073141741},{"$f":"'Utility-Scale PV-Plus-Battery'!AQ442","v":18.097834040945767}]
["RC3UtClass33","RD","Conservative",30,"Utility-Scale PV-Plus-Battery","Class3",{"$f":"'Utility-Scale PV-Plus-Battery'!L443","v":48.395882889319608},{"$f":"'Utility-Scale PV-Plus-Battery'!M443","v":48.395882889319608},{"$f":"'Utility-Scale PV-Plus-Battery'!N443","v":47.251213737870025},{"$f":"'Utility-Scale PV-Plus-Battery'!O443","v":46.106995960720646},{"$f":"'Utility-Scale PV-Plus-Battery'!P443","v":44.963216084011762},{"$f":"'Utility-Scale PV-Plus-Battery'!Q443","v":43.81986116487321},{"$f":"'Utility-Scale PV-Plus-Battery'!R443","v":42.676918765522444},{"$f":"'Utility-Scale PV-Plus-Battery'!S443","v":41.534376928864184},{"$f":"'Utility-Scale PV-Plus-Battery'!T443","v":40.39222415549095},{"$f":"'Utility-Scale PV-Plus-Battery'!U443","v":39.250449381991835},{"$f":"'Utility-Scale PV-Plus-Battery'!V443","v":38.109041960483033},{"$f":"'Utility-Scale PV-Plus-Battery'!W443","v":36.967991639281109},{"$f":"'Utility-Scale PV-Plus-Battery'!X443","v":36.229584134179163},{"$f":"'Utility-Scale PV-Plus-Battery'!Y443","v":35.499529758622309},{"$f":"'Utility-Scale PV-Plus-Battery'!Z443","v":34.777687780124623},{"$f":"'Utility-Scale PV-Plus-Battery'!AA443","v":34.063920608020865},{"$f":"'Utility-Scale PV-Plus-Battery'!AB443","v":33.35809370629935},{"$f":"'Utility-Scale PV-Plus-Battery'!AC443","v":32.6600755093205},{"$f":"'Utility-Scale PV-Plus-Battery'!AD443","v":31.96973734031031},{"$f":"'Utility-Scale PV-Plus-Battery'!AE443","v":31.286953332522764},{"$f":"'Utility-Scale PV-Plus-Battery'!AF443","v":30.611600352969685},{"$f":"'Utility-Scale PV-Plus-Battery'!AG443","v":29.943557928621107},{"$f":"'Utility-Scale PV-Plus-Battery'!AH443","v":29.282708174983277},{"$f":"'Utility-Scale PV-Plus-Battery'!AI443","v":28.628935726965373},{"$f":"'Utility-Scale PV-Plus-Battery'!AJ443","v":27.982127671949904},{"$f":"'Utility-Scale PV-Plus-Battery'!AK443","v":27.342173484985121},{"$f":"'Utility-Scale PV-Plus-Battery'!AL443","v":26.70896496602165},{"$f":"'Utility-Scale PV-Plus-Battery'!AM443","v":26.082396179118145},{"$f":"'Utility-Scale PV-Plus-Battery'!AN443","v":25.46236339354461},{"$f":"'Utility-Scale PV-Plus-Battery'!AO443","v":24.848765026714428},{"$f":"'Utility-Scale PV-Plus-Battery'!AP443","v":24.24150158887926},{"$f":"'Utility-Scale PV-Plus-Battery'!AQ443","v":23.640475629523728}]
["RA3UtClass22","RD","Advanced",30,"Utility-Scale PV-Plus-Battery","Class2",{"$f":"'Utility-Scale PV-Plus-Battery'!L444","v":46.239067423411669},{"$f":"'Utility-Scale PV-Plus-Battery'!M444","v":45.4442786585739},{"$f":"'Utility-Scale PV-Plus-Battery'!N444","v":42.189150577269444},{"$f":"'Utility-Scale PV-Plus-Battery'!O444","v":39.045147416733592},{"$f":"'Utility-Scale PV-Plus-Battery'!P444","v":36.006594192454926},{"$f":"'Utility-Scale PV-Plus-Battery'!Q444","v":33.068203515811717},{"$f":"'Utility-Scale PV-Plus-Battery'!R444","v":30.225042180379511},{"$f":"'Utility-Scale PV-Plus-Battery'!S444","v":27.472501262306338},{"$f":"'Utility-Scale PV-Plus-Battery'!T444","v":24.806269293997882},{"$f":"'Utility-Scale PV-Plus-Battery'!U444","v":22.222308135123445},{"$f":"'Utility-Scale PV-Plus-Battery'!V444","v":19.716831218753917},{"$f":"'Utility-Scale PV-Plus-Battery'!W444","v":17.286283895380478},{"$f":"'Utility-Scale PV-Plus-Battery'!X444","v":17.027629756544901},{"$f":"'Utility-Scale PV-Plus-Battery'!Y444","v":16.770327986365022},{"$f":"'Utility-Scale PV-Plus-Battery'!Z444","v":16.514362324540613},{"$f":"'Utility-Scale PV-Plus-Battery'!AA444","v":16.259716944773206},{"$f":"'Utility-Scale PV-Plus-Battery'!AB444","v":16.006376436075168},{"$f":"'Utility-Scale PV-Plus-Battery'!AC444","v":15.754325785112314},{"$f":"'Utility-Scale PV-Plus-Battery'!AD444","v":15.503550359512769},{"$f":"'Utility-Scale PV-Plus-Battery'!AE444","v":15.254035892079894},{"$f":"'Utility-Scale PV-Plus-Battery'!AF444","v":15.005768465851427},{"$f":"'Utility-Scale PV-Plus-Battery'!AG444","v":14.758734499951418},{"$f":"'Utility-Scale PV-Plus-Battery'!AH444","v":14.512920736185222},{"$f":"'Utility-Scale PV-Plus-Battery'!AI444","v":14.268314226331425},{"$f":"'Utility-Scale PV-Plus-Battery'!AJ444","v":14.024902320087854},{"$f":"'Utility-Scale PV-Plus-Battery'!AK444","v":13.782672653631778},{"$f":"'Utility-Scale PV-Plus-Battery'!AL444","v":13.541613138757217},{"$f":"'Utility-Scale PV-Plus-Battery'!AM444","v":13.301711952554784},{"$f":"'Utility-Scale PV-Plus-Battery'!AN444","v":13.062957527601947},{"$f":"'Utility-Scale PV-Plus-Battery'!AO444","v":12.825338542633569},{"$f":"'Utility-Scale PV-Plus-Battery'!AP444","v":12.588843913664894},{"$f":"'Utility-Scale PV-Plus-Battery'!AQ444","v":12.353462785540708}]
["RM3UtClass22","RD","Moderate",30,"Utility-Scale PV-Plus-Battery","Class2",{"$f":"'Utility-Scale PV-Plus-Battery'!L445","v":46.239067423411669},{"$f":"'Utility-Scale PV-Plus-Battery'!M445","v":45.763428749381333},{"$f":"'Utility-Scale PV-Plus-Battery'!N445","v":43.229179193014062},{"$f":"'Utility-Scale PV-Plus-Battery'!O445","v":40.746942733917543},{"$f":"'Utility-Scale PV-Plus-Battery'!P445","v":38.315121836460548},{"$f":"'Utility-Scale PV-Plus-Battery'!Q445","v":35.932184423348701},{"$f":"'Utility-Scale PV-Plus-Battery'!R445","v":33.596660509260204},{"$f":"'Utility-Scale PV-Plus-Battery'!S445","v":31.307139043927609},{"$f":"'Utility-Scale PV-Plus-Battery'!T445","v":29.062264949273203},{"$f":"'Utility-Scale PV-Plus-Battery'!U445","v":26.860736336518936},{"$f":"'Utility-Scale PV-Plus-Battery'!V445","v":24.701301890378161},{"$f":"'Utility-Scale PV-Plus-Battery'!W445","v":22.58275840850693},{"$f":"'Utility-Scale PV-Plus-Battery'!X445","v":22.299514054925993},{"$f":"'Utility-Scale PV-Plus-Battery'!Y445","v":22.018339022019447},{"$f":"'Utility-Scale PV-Plus-Battery'!Z445","v":21.739210174688282},{"$f":"'Utility-Scale PV-Plus-Battery'!AA445","v":21.462104732533643},{"$f":"'Utility-Scale PV-Plus-Battery'!AB445","v":21.187000262807736},{"$f":"'Utility-Scale PV-Plus-Battery'!AC445","v":20.913874673540171},{"$f":"'Utility-Scale PV-Plus-Battery'!AD445","v":20.642706206834458},{"$f":"'Utility-Scale PV-Plus-Battery'!AE445","v":20.37347343232943},{"$f":"'Utility-Scale PV-Plus-Battery'!AF445","v":20.106155240820719},{"$f":"'Utility-Scale PV-Plus-Battery'!AG445","v":19.840730838037533},{"$f":"'Utility-Scale PV-Plus-Battery'!AH445","v":19.577179738569953},{"$f":"'Utility-Scale PV-Plus-Battery'!AI445","v":19.315481759942578},{"$f":"'Utility-Scale PV-Plus-Battery'!AJ445","v":19.055617016829945},{"$f":"'Utility-Scale PV-Plus-Battery'!AK445","v":18.797565915409859},{"$f":"'Utility-Scale PV-Plus-Battery'!AL445","v":18.541309147850416},{"$f":"'Utility-Scale PV-Plus-Battery'!AM445","v":18.286827686926991},{"$f":"'Utility-Scale PV-Plus-Battery'!AN445","v":18.034102780765451},{"$f":"'Utility-Scale PV-Plus-Battery'!AO445","v":17.783115947707937},{"$f":"'Utility-Scale PV-Plus-Battery'!AP445","v":17.533848971297832},{"$f":"'Utility-Scale PV-Plus-Battery'!AQ445","v":17.286283895380478}]
["RC3UtClass22","RD","Conservative",30,"Utility-Scale PV-Plus-Battery","Class2",{"$f":"'Utility-Scale PV-Plus-Battery'!L446","v":46.239067423411669},{"$f":"'Utility-Scale PV-Plus-Battery'!M446","v":46.239067423411669},{"$f":"'Utility-Scale PV-Plus-Battery'!N446","v":45.145411704960928},{"$f":"'Utility-Scale PV-Plus-Battery'!O446","v":44.0521872448209},{"$f":"'Utility-Scale PV-Plus-Battery'!P446","v":42.959381169609181},{"$f":"'Utility-Scale PV-Plus-Battery'!Q446","v":41.866981113268764},{"$f":"'Utility-Scale PV-Plus-Battery'!R446","v":40.77497519232049},{"$f":"'Utility-Scale PV-Plus-Battery'!S446","v":39.683351982550128},{"$f":"'Utility-Scale PV-Plus-Battery'!T446","v":38.592100497033854},{"$f":"'Utility-Scale PV-Plus-Battery'!U446","v":37.501210165413781},{"$f":"'Utility-Scale PV-Plus-Battery'!V446","v":36.410670814340691},{"$f":"'Utility-Scale PV-Plus-Battery'!W446","v":35.320472649008636},{"$f":"'Utility-Scale PV-Plus-Battery'!X446","v":34.614620439223764},{"$f":"'Utility-Scale PV-Plus-Battery'!Y446","v":33.916767210477694},{"$f":"'Utility-Scale PV-Plus-Battery'!Z446","v":33.226777959602245},{"$f":"'Utility-Scale PV-Plus-Battery'!AA446","v":32.544520702627501},{"$f":"'Utility-Scale PV-Plus-Battery'!AB446","v":31.869866390870556},{"$f":"'Utility-Scale PV-Plus-Battery'!AC446","v":31.20268882980703},{"$f":"'Utility-Scale PV-Plus-Battery'!AD446","v":30.542864600618358},{"$f":"'Utility-Scale PV-Plus-Battery'!AE446","v":29.890272984312364},{"$f":"'Utility-Scale PV-Plus-Battery'!AF446","v":29.244795888319153},{"$f":"'Utility-Scale PV-Plus-Battery'!AG446","v":28.606317775468789},{"$f":"'Utility-Scale PV-Plus-Battery'!AH446","v":27.974725595260946},{"$f":"'Utility-Scale PV-Plus-Battery'!AI446","v":27.349908717340693},{"$f":"'Utility-Scale PV-Plus-Battery'!AJ446","v":26.731758867098399},{"$f":"'Utility-Scale PV-Plus-Battery'!AK446","v":26.120170063314838},{"$f":"'Utility-Scale PV-Plus-Battery'!AL446","v":25.515038557776297},{"$f":"'Utility-Scale PV-Plus-Battery'!AM446","v":24.916262776787367},{"$f":"'Utility-Scale PV-Plus-Battery'!AN446","v":24.32374326451226},{"$f":"'Utility-Scale PV-Plus-Battery'!AO446","v":23.737382628078208},{"$f":"'Utility-Scale PV-Plus-Battery'!AP446","v":23.157085484377475},{"$f":"'Utility-Scale PV-Plus-Battery'!AQ446","v":22.58275840850693}]
["RA3UtClass11","RD","Advanced",30,"Utility-Scale PV-Plus-Battery","Class1",{"$f":"'Utility-Scale PV-Plus-Battery'!L447","v":44.900977018181372},{"$f":"'Utility-Scale PV-Plus-Battery'!M447","v":44.128344820018704},{"$f":"'Utility-Scale PV-Plus-Battery'!N447","v":40.966719218820501},{"$f":"'Utility-Scale PV-Plus-Battery'!O447","v":37.913136736165903},{"$f":"'Utility-Scale PV-Plus-Battery'!P447","v":34.962074552833954},{"$f":"'Utility-Scale PV-Plus-Battery'!Q447","v":32.108387366225784},{"$f":"'Utility-Scale PV-Plus-Battery'!R447","v":29.347274823832521},{"$f":"'Utility-Scale PV-Plus-Battery'!S447","v":26.674252383247264},{"$f":"'Utility-Scale PV-Plus-Battery'!T447","v":24.085125168846481},{"$f":"'Utility-Scale PV-Plus-Battery'!U447","v":21.575964458434196},{"$f":"'Utility-Scale PV-Plus-Battery'!V447","v":19.143086485616546},{"$f":"'Utility-Scale PV-Plus-Battery'!W447","v":16.783033287504644},{"$f":"'Utility-Scale PV-Plus-Battery'!X447","v":16.531876870773718},{"$f":"'Utility-Scale PV-Plus-Battery'!Y447","v":16.282034564804981},{"$f":"'Utility-Scale PV-Plus-Battery'!Z447","v":16.0334905680871},{"$f":"'Utility-Scale PV-Plus-Battery'!AA447","v":15.786229500717303},{"$f":"'Utility-Scale PV-Plus-Battery'!AB447","v":15.54023638624812},{"$f":"'Utility-Scale PV-Plus-Battery'!AC447","v":15.295496634537914},{"$f":"'Utility-Scale PV-Plus-Battery'!AD447","v":15.051996025539751},{"$f":"'Utility-Scale PV-Plus-Battery'!AE447","v":14.809720693968293},{"$f":"'Utility-Scale PV-Plus-Battery'!AF447","v":14.568657114788486},{"$f":"'Utility-Scale PV-Plus-Battery'!AG447","v":14.328792089474186},{"$f":"'Utility-Scale PV-Plus-Battery'!AH447","v":14.09011273298843},{"$f":"'Utility-Scale PV-Plus-Battery'!AI447","v":13.852606461440512},{"$f":"'Utility-Scale PV-Plus-Battery'!AJ447","v":13.61626098037833},{"$f":"'Utility-Scale PV-Plus-Battery'!AK447","v":13.38106427367719},{"$f":"'Utility-Scale PV-Plus-Battery'!AL447","v":13.147004592989076},{"$f":"'Utility-Scale PV-Plus-Battery'!AM447","v":12.914070447718847},{"$f":"'Utility-Scale PV-Plus-Battery'!AN447","v":12.682250595496107},{"$f":"'Utility-Scale PV-Plus-Battery'!AO447","v":12.451534033113539},{"$f":"'Utility-Scale PV-Plus-Battery'!AP447","v":12.221909987904612},{"$f":"'Utility-Scale PV-Plus-Battery'!AQ447","v":11.993367909535234}]
["RM3UtClass11","RD","Moderate",30,"Utility-Scale PV-Plus-Battery","Class1",{"$f":"'Utility-Scale PV-Plus-Battery'!L448","v":44.900977018181372},{"$f":"'Utility-Scale PV-Plus-Battery'!M448","v":44.438594318496484},{"$f":"'Utility-Scale PV-Plus-Battery'!N448","v":41.977239984440565},{"$f":"'Utility-Scale PV-Plus-Battery'!O448","v":39.566455952362944},{"$f":"'Utility-Scale PV-Plus-Battery'!P448","v":37.204687434979284},{"$f":"'Utility-Scale PV-Plus-Battery'!Q448","v":34.890443411505075},{"$f":"'Utility-Scale PV-Plus-Battery'!R448","v":32.622293345552414},{"$f":"'Utility-Scale PV-Plus-Battery'!S448","v":30.398864107373388},{"$f":"'Utility-Scale PV-Plus-Battery'!T448","v":28.218837085424351},{"$f":"'Utility-Scale PV-Plus-Battery'!U448","v":26.080945473508159},{"$f":"'Utility-Scale PV-Plus-Battery'!V448","v":23.983971720909587},{"$f":"'Utility-Scale PV-Plus-Battery'!W448","v":21.926745133984561},{"$f":"'Utility-Scale PV-Plus-Battery'!X448","v":21.65165343122526},{"$f":"'Utility-Scale PV-Plus-Battery'!Y448","v":21.378573356604676},{"$f":"'Utility-Scale PV-Plus-Battery'!Z448","v":21.107482401285598},{"$f":"'Utility-Scale PV-Plus-Battery'!AA448","v":20.838358401765447},{"$f":"'Utility-Scale PV-Plus-Battery'!AB448","v":20.571179533009929},{"$f":"'Utility-Scale PV-Plus-Battery'!AC448","v":20.305924301757752},{"$f":"'Utility-Scale PV-Plus-Battery'!AD448","v":20.042571539990995},{"$f":"'Utility-Scale PV-Plus-Battery'!AE448","v":19.781100398566277},{"$f":"'Utility-Scale PV-Plus-Battery'!AF448","v":19.521490341001794},{"$f":"'Utility-Scale PV-Plus-Battery'!AG448","v":19.263721137415672},{"$f":"'Utility-Scale PV-Plus-Battery'!AH448","v":19.00777285861103},{"$f":"'Utility-Scale PV-Plus-Battery'!AI448","v":18.753625870303548},{"$f":"'Utility-Scale PV-Plus-Battery'!AJ448","v":18.501260827487261},{"$f":"'Utility-Scale PV-Plus-Battery'!AK448","v":18.250658668934602},{"$f":"'Utility-Scale PV-Plus-Battery'!AL448","v":18.001800611826813},{"$f":"'Utility-Scale PV-Plus-Battery'!AM448","v":17.754668146510927},{"$f":"'Utility-Scale PV-Plus-Battery'!AN448","v":17.509243031379707},{"$f":"'Utility-Scale PV-Plus-Battery'!AO448","v":17.26550728787107},{"$f":"'Utility-Scale PV-Plus-Battery'!AP448","v":17.023443195583564},{"$f":"'Utility-Scale PV-Plus-Battery'!AQ448","v":16.783033287504644}]
["RC3UtClass11","RD","Conservative",30,"Utility-Scale PV-Plus-Battery","Class1",{"$f":"'Utility-Scale PV-Plus-Battery'!L449","v":44.900977018181372},{"$f":"'Utility-Scale PV-Plus-Battery'!M449","v":44.900977018181372},{"$f":"'Utility-Scale PV-Plus-Battery'!N449","v":43.838970083000497},{"$f":"'Utility-Scale PV-Plus-Battery'!O449","v":42.777381926150959},{"$f":"'Utility-Scale PV-Plus-Battery'!P449","v":41.716200046787044},{"$f":"'Utility-Scale PV-Plus-Battery'!Q449","v":40.655412436707216},{"$f":"'Utility-Scale PV-Plus-Battery'!R449","v":39.595007556322656},{"$f":"'Utility-Scale PV-Plus-Battery'!S449","v":38.534974312019045},{"$f":"'Utility-Scale PV-Plus-Battery'!T449","v":37.475302034817936},{"$f":"'Utility-Scale PV-Plus-Battery'!U449","v":36.415980460251994},{"$f":"'Utility-Scale PV-Plus-Battery'!V449","v":35.356999709373724},{"$f":"'Utility-Scale PV-Plus-Battery'!W449","v":34.298350270824422},{"$f":"'Utility-Scale PV-Plus-Battery'!X449","v":33.612711937449575},{"$f":"'Utility-Scale PV-Plus-Battery'!Y449","v":32.934852028030967},{"$f":"'Utility-Scale PV-Plus-Battery'!Z449","v":32.264639118687917},{"$f":"'Utility-Scale PV-Plus-Battery'!AA449","v":31.601944727881765},{"$f":"'Utility-Scale PV-Plus-Battery'!AB449","v":30.94664323455234},{"$f":"'Utility-Scale PV-Plus-Battery'!AC449","v":30.298611798972203},{"$f":"'Utility-Scale PV-Plus-Battery'!AD449","v":29.65773028621398},{"$f":"'Utility-Scale PV-Plus-Battery'!AE449","v":29.023881192130791},{"$f":"'Utility-Scale PV-Plus-Battery'!AF449","v":28.396949571753765},{"$f":"'Utility-Scale PV-Plus-Battery'!AG449","v":27.776822970015395},{"$f":"'Utility-Scale PV-Plus-Battery'!AH449","v":27.163391354710832},{"$f":"'Utility-Scale PV-Plus-Battery'!AI449","v":26.556547051613297},{"$f":"'Utility-Scale PV-Plus-Battery'!AJ449","v":25.956184681663334},{"$f":"'Utility-Scale PV-Plus-Battery'!AK449","v":25.362201100154891},{"$f":"'Utility-Scale PV-Plus-Battery'!AL449","v":24.774495337844709},{"$f":"'Utility-Scale PV-Plus-Battery'!AM449","v":24.192968543914244},{"$f":"'Utility-Scale PV-Plus-Battery'!AN449","v":23.617523930716665},{"$f":"'Utility-Scale PV-Plus-Battery'!AO449","v":23.048066720243963},{"$f":"'Utility-Scale PV-Plus-Battery'!AP449","v":22.484504092252095},{"$f":"'Utility-Scale PV-Plus-Battery'!AQ449","v":21.926745133984561}]
["RA3PuClass 1","RD","Advanced",30,"Pumped Storage Hydropower","Class 1","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RM3PuClass 1","RD","Moderate",30,"Pumped Storage Hydropower","Class 1","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RC3PuClass 1","RD","Conservative",30,"Pumped Storage Hydropower","Class 1","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RA3PuClass 2","RD","Advanced",30,"Pumped Storage Hydropower","Class 2","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RM3PuClass 2","RD","Moderate",30,"Pumped Storage Hydropower","Class 2","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RC3PuClass 2","RD","Conservative",30,"Pumped Storage Hydropower","Class 2","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RA3PuClass 3","RD","Advanced",30,"Pumped Storage Hydropower","Class 3","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RM3PuClass 3","RD","Moderate",30,"Pumped Storage Hydropower","Class 3","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RC3PuClass 3","RD","Conservative",30,"Pumped Storage Hydropower","Class 3","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RA3PuClass 4","RD","Advanced",30,"Pumped Storage Hydropower","Class 4","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RM3PuClass 4","RD","Moderate",30,"Pumped Storage Hydropower","Class 4","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RC3PuClass 4","RD","Conservative",30,"Pumped Storage Hydropower","Class 4","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
[{"$f":"_xlfn.CONCAT(LEFT(B309,1), LEFT(C309,1), LEFT(D309,1),LEFT(E309,2),LEFT(F309,6),RIGHT(F309,1))","v":"RA3NaCTAvgCF"},"RD","Advanced",30,"NaturalGas_FE","CTAvgCF","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RM3NaCTAvgCF","RD","Moderate",30,"NaturalGas_FE","CTAvgCF","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RC3NaCTAvgCF","RD","Conservative",30,"NaturalGas_FE","CTAvgCF","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RA3NaCTHighF","RD","Advanced",30,"NaturalGas_FE","CTHighCF","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RM3NaCTHighF","RD","Moderate",30,"NaturalGas_FE","CTHighCF","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RC3NaCTHighF","RD","Conservative",30,"NaturalGas_FE","CTHighCF","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RA3NaCCAvgCF","RD","Advanced",30,"NaturalGas_FE","CCAvgCF","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
[{"$f":"_xlfn.CONCAT(LEFT(B316,1), LEFT(C316,1), LEFT(D316,1),LEFT(E316,2),LEFT(F316,6),RIGHT(F316,1))","v":"RM3NaCCAvgCF"},"RD","Moderate",30,"NaturalGas_FE","CCAvgCF","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RC3NaCCAvgCF","RD","Conservative",30,"NaturalGas_FE","CCAvgCF","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RA3NaCCHighF","RD","Advanced",30,"NaturalGas_FE","CCHighCF","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RM3NaCCHighF","RD","Moderate",30,"NaturalGas_FE","CCHighCF","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RC3NaCCHighF","RD","Conservative",30,"NaturalGas_FE","CCHighCF","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RA3NaCCCCSAF","RD","Advanced",30,"NaturalGas_FE","CCCCSAvgCF","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RM3NaCCCCSAF","RD","Moderate",30,"NaturalGas_FE","CCCCSAvgCF","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RC3NaCCCCSAF","RD","Conservative",30,"NaturalGas_FE","CCCCSAvgCF","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RA3NaCCCCSHF","RD","Advanced",30,"NaturalGas_FE","CCCCSHighCF","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RM3NaCCCCSHF","RD","Moderate",30,"NaturalGas_FE","CCCCSHighCF","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RC3NaCCCCSHF","RD","Conservative",30,"NaturalGas_FE","CCCCSHighCF","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RA3ConewAvgF","RD","Advanced",30,"Coal_FE","newAvgCF","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RM3ConewAvgF","RD","Moderate",30,"Coal_FE","newAvgCF","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RC3ConewAvgF","RD","Conservative",30,"Coal_FE","newAvgCF","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RA3ConewHigF","RD","Advanced",30,"Coal_FE","newHighCF","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RM3ConewHigF","RD","Moderate",30,"Coal_FE","newHighCF","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RC3ConewHigF","RD","Conservative",30,"Coal_FE","newHighCF","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RA3CoIGCCAvF","RD","Advanced",30,"Coal_FE","IGCCAvgCF","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RM3CoIGCCAvF","RD","Moderate",30,"Coal_FE","IGCCAvgCF","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RC3CoIGCCAvF","RD","Conservative",30,"Coal_FE","IGCCAvgCF","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RA3CoIGCCHiF","RD","Advanced",30,"Coal_FE","IGCCHighCF","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RM3CoIGCCHiF","RD","Moderate",30,"Coal_FE","IGCCHighCF","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RC3CoIGCCHiF","RD","Conservative",30,"Coal_FE","IGCCHighCF","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RA3CoCCS36AF","RD","Advanced",30,"Coal_FE","CCS36AvgCF","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RM3CoCCS36AF","RD","Moderate",30,"Coal_FE","CCS36AvgCF","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RC3CoCCS36AF","RD","Conservative",30,"Coal_FE","CCS36AvgCF","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RA3CoCCS90AF","RD","Advanced",30,"Coal_FE","CCS90AvgCF","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RM3CoCCS90AF","RD","Moderate",30,"Coal_FE","CCS90AvgCF","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RC3CoCCS90AF","RD","Conservative",30,"Coal_FE","CCS90AvgCF","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
[{"$f":"_xlfn.CONCAT(LEFT(B345,1), LEFT(C345,1), LEFT(D345,1),LEFT(E345,2),LEFT(F345,6),RIGHT(F345,1))","v":"RA3CoCCS36HF"},"RD","Advanced",30,"Coal_FE","CCS36HighCF","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RM3CoCCS36HF","RD","Moderate",30,"Coal_FE","CCS36HighCF","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RC3CoCCS36HF","RD","Conservative",30,"Coal_FE","CCS36HighCF","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RA3CoCCS90HF","RD","Advanced",30,"Coal_FE","CCS90HighCF","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RM3CoCCS90HF","RD","Moderate",30,"Coal_FE","CCS90HighCF","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RC3CoCCS90HF","RD","Conservative",30,"Coal_FE","CCS90HighCF","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]

{"sheet":"Summary_FOM","index":24,"n_rows":350,"n_cols":38,"rows_kept":350,"cut":false,"hidden":false,"merged":[]}
["Key","FinancialCase","CostCase","CRPYears","Technology","TechDetail",{"$f":"'Solar - CSP'!L110","v":2019},{"$f":"'Solar - CSP'!M110","v":2020},{"$f":"'Solar - CSP'!N110","v":2021},{"$f":"'Solar - CSP'!O110","v":2022},{"$f":"'Solar - CSP'!P110","v":2023},{"$f":"'Solar - CSP'!Q110","v":2024},{"$f":"'Solar - CSP'!R110","v":2025},{"$f":"'Solar - CSP'!S110","v":2026},{"$f":"'Solar - CSP'!T110","v":2027},{"$f":"'Solar - CSP'!U110","v":2028},{"$f":"'Solar - CSP'!V110","v":2029},{"$f":"'Solar - CSP'!W110","v":2030},{"$f":"'Solar - CSP'!X110","v":2031},{"$f":"'Solar - CSP'!Y110","v":2032},{"$f":"'Solar - CSP'!Z110","v":2033},{"$f":"'Solar - CSP'!AA110","v":2034},{"$f":"'Solar - CSP'!AB110","v":2035},{"$f":"'Solar - CSP'!AC110","v":2036},{"$f":"'Solar - CSP'!AD110","v":2037},{"$f":"'Solar - CSP'!AE110","v":2038},{"$f":"'Solar - CSP'!AF110","v":2039},{"$f":"'Solar - CSP'!AG110","v":2040},{"$f":"'Solar - CSP'!AH110","v":2041},{"$f":"'Solar - CSP'!AI110","v":2042},{"$f":"'Solar - CSP'!AJ110","v":2043},{"$f":"'Solar - CSP'!AK110","v":2044},{"$f":"'Solar - CSP'!AL110","v":2045},{"$f":"'Solar - CSP'!AM110","v":2046},{"$f":"'Solar - CSP'!AN110","v":2047},{"$f":"'Solar - CSP'!AO110","v":2048},{"$f":"'Solar - CSP'!AP110","v":2049},{"$f":"'Solar - CSP'!AQ110","v":2050}]
[{"$f":"_xlfn.CONCAT(LEFT(B2,1), LEFT(C2,1), LEFT(D2,1),LEFT(E2,2),LEFT(F2,6),RIGHT(F2,1))","v":"RA3CSClass77"},"RD","Advanced",30,"CSP","Class7",{"$f":"'Solar - CSP'!L144","v":65.612049999999996},{"$f":"'Solar - CSP'!M144","v":65.612049999999996},{"$f":"'Solar - CSP'!N144","v":65.612049999999996},{"$f":"'Solar - CSP'!O144","v":62.652599999999978},{"$f":"'Solar - CSP'!P144","v":59.693150000000003},{"$f":"'Solar - CSP'!Q144","v":56.733700000000006},{"$f":"'Solar - CSP'!R144","v":53.774250000000009},{"$f":"'Solar - CSP'!S144","v":50.814800000000012},{"$f":"'Solar - CSP'!T144","v":47.855350000000016},{"$f":"'Solar - CSP'!U144","v":44.895900000000019},{"$f":"'Solar - CSP'!V144","v":41.936450000000022},{"$f":"'Solar - CSP'!W144","v":38.976999999999997},{"$f":"'Solar - CSP'!X144","v":38.976999999999997},{"$f":"'Solar - CSP'!Y144","v":38.976999999999997},{"$f":"'Solar - CSP'!Z144","v":38.976999999999997},{"$f":"'Solar - CSP'!AA144","v":38.976999999999997},{"$f":"'Solar - CSP'!AB144","v":38.976999999999997},{"$f":"'Solar - CSP'!AC144","v":38.976999999999997},{"$f":"'Solar - CSP'!AD144","v":38.976999999999997},{"$f":"'Solar - CSP'!AE144","v":38.976999999999997},{"$f":"'Solar - CSP'!AF144","v":38.976999999999997},{"$f":"'Solar - CSP'!AG144","v":38.976999999999997},{"$f":"'Solar - CSP'!AH144","v":38.976999999999997},{"$f":"'Solar - CSP'!AI144","v":38.976999999999997},{"$f":"'Solar - CSP'!AJ144","v":38.976999999999997},{"$f":"'Solar - CSP'!AK144","v":38.976999999999997},{"$f":"'Solar - CSP'!AL144","v":38.976999999999997},{"$f":"'Solar - CSP'!AM144","v":38.976999999999997},{"$f":"'Solar - CSP'!AN144","v":38.976999999999997},{"$f":"'Solar - CSP'!AO144","v":38.976999999999997},{"$f":"'Solar - CSP'!AP144","v":38.976999999999997},{"$f":"'Solar - CSP'!AQ144","v":38.976999999999997}]
[{"$f":"_xlfn.CONCAT(LEFT(B3,1), LEFT(C3,1), LEFT(D3,1),LEFT(E3,2),LEFT(F3,6),RIGHT(F3,1))","v":"RM3CSClass77"},"RD","Moderate",30,"CSP","Class7",{"$f":"'Solar - CSP'!L145","v":65.612049999999996},{"$f":"'Solar - CSP'!M145","v":65.612049999999996},{"$f":"'Solar - CSP'!N145","v":65.612049999999996},{"$f":"'Solar - CSP'!O145","v":63.927043149137504},{"$f":"'Solar - CSP'!P145","v":62.242036298274996},{"$f":"'Solar - CSP'!Q145","v":60.557029447412496},{"$f":"'Solar - CSP'!R145","v":58.872022596549996},{"$f":"'Solar - CSP'!S145","v":57.187015745687496},{"$f":"'Solar - CSP'!T145","v":55.502008894824996},{"$f":"'Solar - CSP'!U145","v":53.817002043962496},{"$f":"'Solar - CSP'!V145","v":52.131995193099989},{"$f":"'Solar - CSP'!W145","v":50.446988342237489},{"$f":"'Solar - CSP'!X145","v":50.446988342237489},{"$f":"'Solar - CSP'!Y145","v":50.446988342237489},{"$f":"'Solar - CSP'!Z145","v":50.446988342237489},{"$f":"'Solar - CSP'!AA145","v":50.446988342237489},{"$f":"'Solar - CSP'!AB145","v":50.446988342237489},{"$f":"'Solar - CSP'!AC145","v":50.446988342237489},{"$f":"'Solar - CSP'!AD145","v":50.446988342237489},{"$f":"'Solar - CSP'!AE145","v":50.446988342237489},{"$f":"'Solar - CSP'!AF145","v":50.446988342237489},{"$f":"'Solar - CSP'!AG145","v":50.446988342237489},{"$f":"'Solar - CSP'!AH145","v":50.446988342237489},{"$f":"'Solar - CSP'!AI145","v":50.446988342237489},{"$f":"'Solar - CSP'!AJ145","v":50.446988342237489},{"$f":"'Solar - CSP'!AK145","v":50.446988342237489},{"$f":"'Solar - CSP'!AL145","v":50.446988342237489},{"$f":"'Solar - CSP'!AM145","v":50.446988342237489},{"$f":"'Solar - CSP'!AN145","v":50.446988342237489},{"$f":"'Solar - CSP'!AO145","v":50.446988342237489},{"$f":"'Solar - CSP'!AP145","v":50.446988342237489},{"$f":"'Solar - CSP'!AQ145","v":50.446988342237489}]
["RC3CSClass77","RD","Conservative",30,"CSP","Class7",{"$f":"'Solar - CSP'!L146","v":65.612049999999996},{"$f":"'Solar - CSP'!M146","v":65.612049999999996},{"$f":"'Solar - CSP'!N146","v":65.612049999999996},{"$f":"'Solar - CSP'!O146","v":65.612049999999996},{"$f":"'Solar - CSP'!P146","v":65.612049999999996},{"$f":"'Solar - CSP'!Q146","v":65.612049999999996},{"$f":"'Solar - CSP'!R146","v":65.612049999999996},{"$f":"'Solar - CSP'!S146","v":65.612049999999996},{"$f":"'Solar - CSP'!T146","v":65.612049999999996},{"$f":"'Solar - CSP'!U146","v":65.612049999999996},{"$f":"'Solar - CSP'!V146","v":65.612049999999996},{"$f":"'Solar - CSP'!W146","v":65.612049999999996},{"$f":"'Solar - CSP'!X146","v":65.612049999999996},{"$f":"'Solar - CSP'!Y146","v":65.612049999999996},{"$f":"'Solar - CSP'!Z146","v":65.612049999999996},{"$f":"'Solar - CSP'!AA146","v":65.612049999999996},{"$f":"'Solar - CSP'!AB146","v":65.612049999999996},{"$f":"'Solar - CSP'!AC146","v":65.612049999999996},{"$f":"'Solar - CSP'!AD146","v":65.612049999999996},{"$f":"'Solar - CSP'!AE146","v":65.612049999999996},{"$f":"'Solar - CSP'!AF146","v":65.612049999999996},{"$f":"'Solar - CSP'!AG146","v":65.612049999999996},{"$f":"'Solar - CSP'!AH146","v":65.612049999999996},{"$f":"'Solar - CSP'!AI146","v":65.612049999999996},{"$f":"'Solar - CSP'!AJ146","v":65.612049999999996},{"$f":"'Solar - CSP'!AK146","v":65.612049999999996},{"$f":"'Solar - CSP'!AL146","v":65.612049999999996},{"$f":"'Solar - CSP'!AM146","v":65.612049999999996},{"$f":"'Solar - CSP'!AN146","v":65.612049999999996},{"$f":"'Solar - CSP'!AO146","v":65.612049999999996},{"$f":"'Solar - CSP'!AP146","v":65.612049999999996},{"$f":"'Solar - CSP'!AQ146","v":65.612049999999996}]
["RA3CSClass33","RD","Advanced",30,"CSP","Class3",{"$f":"'Solar - CSP'!L147","v":65.612049999999996},{"$f":"'Solar - CSP'!M147","v":65.612049999999996},{"$f":"'Solar - CSP'!N147","v":65.612049999999996},{"$f":"'Solar - CSP'!O147","v":62.652599999999978},{"$f":"'Solar - CSP'!P147","v":59.693150000000003},{"$f":"'Solar - CSP'!Q147","v":56.733700000000006},{"$f":"'Solar - CSP'!R147","v":53.774250000000009},{"$f":"'Solar - CSP'!S147","v":50.814800000000012},{"$f":"'Solar - CSP'!T147","v":47.855350000000016},{"$f":"'Solar - CSP'!U147","v":44.895900000000019},{"$f":"'Solar - CSP'!V147","v":41.936450000000022},{"$f":"'Solar - CSP'!W147","v":38.976999999999997},{"$f":"'Solar - CSP'!X147","v":38.976999999999997},{"$f":"'Solar - CSP'!Y147","v":38.976999999999997},{"$f":"'Solar - CSP'!Z147","v":38.976999999999997},{"$f":"'Solar - CSP'!AA147","v":38.976999999999997},{"$f":"'Solar - CSP'!AB147","v":38.976999999999997},{"$f":"'Solar - CSP'!AC147","v":38.976999999999997},{"$f":"'Solar - CSP'!AD147","v":38.976999999999997},{"$f":"'Solar - CSP'!AE147","v":38.976999999999997},{"$f":"'Solar - CSP'!AF147","v":38.976999999999997},{"$f":"'Solar - CSP'!AG147","v":38.976999999999997},{"$f":"'Solar - CSP'!AH147","v":38.976999999999997},{"$f":"'Solar - CSP'!AI147","v":38.976999999999997},{"$f":"'Solar - CSP'!AJ147","v":38.976999999999997},{"$f":"'Solar - CSP'!AK147","v":38.976999999999997},{"$f":"'Solar - CSP'!AL147","v":38.976999999999997},{"$f":"'Solar - CSP'!AM147","v":38.976999999999997},{"$f":"'Solar - CSP'!AN147","v":38.976999999999997},{"$f":"'Solar - CSP'!AO147","v":38.976999999999997},{"$f":"'Solar - CSP'!AP147","v":38.976999999999997},{"$f":"'Solar - CSP'!AQ147","v":38.976999999999997}]
["RM3CSClass33","RD","Moderate",30,"CSP","Class3",{"$f":"'Solar - CSP'!L148","v":65.612049999999996},{"$f":"'Solar - CSP'!M148","v":65.612049999999996},{"$f":"'Solar - CSP'!N148","v":65.612049999999996},{"$f":"'Solar - CSP'!O148","v":63.927043149137504},{"$f":"'Solar - CSP'!P148","v":62.242036298274996},{"$f":"'Solar - CSP'!Q148","v":60.557029447412496},{"$f":"'Solar - CSP'!R148","v":58.872022596549996},{"$f":"'Solar - CSP'!S148","v":57.187015745687496},{"$f":"'Solar - CSP'!T148","v":55.502008894824996},{"$f":"'Solar - CSP'!U148","v":53.817002043962496},{"$f":"'Solar - CSP'!V148","v":52.131995193099989},{"$f":"'Solar - CSP'!W148","v":50.446988342237489},{"$f":"'Solar - CSP'!X148","v":50.446988342237489},{"$f":"'Solar - CSP'!Y148","v":50.446988342237489},{"$f":"'Solar - CSP'!Z148","v":50.446988342237489},{"$f":"'Solar - CSP'!AA148","v":50.446988342237489},{"$f":"'Solar - CSP'!AB148","v":50.446988342237489},{"$f":"'Solar - CSP'!AC148","v":50.446988342237489},{"$f":"'Solar - CSP'!AD148","v":50.446988342237489},{"$f":"'Solar - CSP'!AE148","v":50.446988342237489},{"$f":"'Solar - CSP'!AF148","v":50.446988342237489},{"$f":"'Solar - CSP'!AG148","v":50.446988342237489},{"$f":"'Solar - CSP'!AH148","v":50.446988342237489},{"$f":"'Solar - CSP'!AI148","v":50.446988342237489},{"$f":"'Solar - CSP'!AJ148","v":50.446988342237489},{"$f":"'Solar - CSP'!AK148","v":50.446988342237489},{"$f":"'Solar - CSP'!AL148","v":50.446988342237489},{"$f":"'Solar - CSP'!AM148","v":50.446988342237489},{"$f":"'Solar - CSP'!AN148","v":50.446988342237489},{"$f":"'Solar - CSP'!AO148","v":50.446988342237489},{"$f":"'Solar - CSP'!AP148","v":50.446988342237489},{"$f":"'Solar - CSP'!AQ148","v":50.446988342237489}]
["RC3CSClass33","RD","Conservative",30,"CSP","Class3",{"$f":"'Solar - CSP'!L149","v":65.612049999999996},{"$f":"'Solar - CSP'!M149","v":65.612049999999996},{"$f":"'Solar - CSP'!N149","v":65.612049999999996},{"$f":"'Solar - CSP'!O149","v":65.612049999999996},{"$f":"'Solar - CSP'!P149","v":65.612049999999996},{"$f":"'Solar - CSP'!Q149","v":65.612049999999996},{"$f":"'Solar - CSP'!R149","v":65.612049999999996},{"$f":"'Solar - CSP'!S149","v":65.612049999999996},{"$f":"'Solar - CSP'!T149","v":65.612049999999996},{"$f":"'Solar - CSP'!U149","v":65.612049999999996},{"$f":"'Solar - CSP'!V149","v":65.612049999999996},{"$f":"'Solar - CSP'!W149","v":65.612049999999996},{"$f":"'Solar - CSP'!X149","v":65.612049999999996},{"$f":"'Solar - CSP'!Y149","v":65.612049999999996},{"$f":"'Solar - CSP'!Z149","v":65.612049999999996},{"$f":"'Solar - CSP'!AA149","v":65.612049999999996},{"$f":"'Solar - CSP'!AB149","v":65.612049999999996},{"$f":"'Solar - CSP'!AC149","v":65.612049999999996},{"$f":"'Solar - CSP'!AD149","v":65.612049999999996},{"$f":"'Solar - CSP'!AE149","v":65.612049999999996},{"$f":"'Solar - CSP'!AF149","v":65.612049999999996},{"$f":"'Solar - CSP'!AG149","v":65.612049999999996},{"$f":"'Solar - CSP'!AH149","v":65.612049999999996},{"$f":"'Solar - CSP'!AI149","v":65.612049999999996},{"$f":"'Solar - CSP'!AJ149","v":65.612049999999996},{"$f":"'Solar - CSP'!AK149","v":65.612049999999996},{"$f":"'Solar - CSP'!AL149","v":65.612049999999996},{"$f":"'Solar - CSP'!AM149","v":65.612049999999996},{"$f":"'Solar - CSP'!AN149","v":65.612049999999996},{"$f":"'Solar - CSP'!AO149","v":65.612049999999996},{"$f":"'Solar - CSP'!AP149","v":65.612049999999996},{"$f":"'Solar - CSP'!AQ149","v":65.612049999999996}]
["RA3CSClass22","RD","Advanced",30,"CSP","Class2",{"$f":"'Solar - CSP'!L150","v":65.612049999999996},{"$f":"'Solar - CSP'!M150","v":65.612049999999996},{"$f":"'Solar - CSP'!N150","v":65.612049999999996},{"$f":"'Solar - CSP'!O150","v":62.652599999999978},{"$f":"'Solar - CSP'!P150","v":59.693150000000003},{"$f":"'Solar - CSP'!Q150","v":56.733700000000006},{"$f":"'Solar - CSP'!R150","v":53.774250000000009},{"$f":"'Solar - CSP'!S150","v":50.814800000000012},{"$f":"'Solar - CSP'!T150","v":47.855350000000016},{"$f":"'Solar - CSP'!U150","v":44.895900000000019},{"$f":"'Solar - CSP'!V150","v":41.936450000000022},{"$f":"'Solar - CSP'!W150","v":38.976999999999997},{"$f":"'Solar - CSP'!X150","v":38.976999999999997},{"$f":"'Solar - CSP'!Y150","v":38.976999999999997},{"$f":"'Solar - CSP'!Z150","v":38.976999999999997},{"$f":"'Solar - CSP'!AA150","v":38.976999999999997},{"$f":"'Solar - CSP'!AB150","v":38.976999999999997},{"$f":"'Solar - CSP'!AC150","v":38.976999999999997},{"$f":"'Solar - CSP'!AD150","v":38.976999999999997},{"$f":"'Solar - CSP'!AE150","v":38.976999999999997},{"$f":"'Solar - CSP'!AF150","v":38.976999999999997},{"$f":"'Solar - CSP'!AG150","v":38.976999999999997},{"$f":"'Solar - CSP'!AH150","v":38.976999999999997},{"$f":"'Solar - CSP'!AI150","v":38.976999999999997},{"$f":"'Solar - CSP'!AJ150","v":38.976999999999997},{"$f":"'Solar - CSP'!AK150","v":38.976999999999997},{"$f":"'Solar - CSP'!AL150","v":38.976999999999997},{"$f":"'Solar - CSP'!AM150","v":38.976999999999997},{"$f":"'Solar - CSP'!AN150","v":38.976999999999997},{"$f":"'Solar - CSP'!AO150","v":38.976999999999997},{"$f":"'Solar - CSP'!AP150","v":38.976999999999997},{"$f":"'Solar - CSP'!AQ150","v":38.976999999999997}]
["RM3CSClass22","RD","Moderate",30,"CSP","Class2",{"$f":"'Solar - CSP'!L151","v":65.612049999999996},{"$f":"'Solar - CSP'!M151","v":65.612049999999996},{"$f":"'Solar - CSP'!N151","v":65.612049999999996},{"$f":"'Solar - CSP'!O151","v":63.927043149137504},{"$f":"'Solar - CSP'!P151","v":62.242036298274996},{"$f":"'Solar - CSP'!Q151","v":60.557029447412496},{"$f":"'Solar - CSP'!R151","v":58.872022596549996},{"$f":"'Solar - CSP'!S151","v":57.187015745687496},{"$f":"'Solar - CSP'!T151","v":55.502008894824996},{"$f":"'Solar - CSP'!U151","v":53.817002043962496},{"$f":"'Solar - CSP'!V151","v":52.131995193099989},{"$f":"'Solar - CSP'!W151","v":50.446988342237489},{"$f":"'Solar - CSP'!X151","v":50.446988342237489},{"$f":"'Solar - CSP'!Y151","v":50.446988342237489},{"$f":"'Solar - CSP'!Z151","v":50.446988342237489},{"$f":"'Solar - CSP'!AA151","v":50.446988342237489},{"$f":"'Solar - CSP'!AB151","v":50.446988342237489},{"$f":"'Solar - CSP'!AC151","v":50.446988342237489},{"$f":"'Solar - CSP'!AD151","v":50.446988342237489},{"$f":"'Solar - CSP'!AE151","v":50.446988342237489},{"$f":"'Solar - CSP'!AF151","v":50.446988342237489},{"$f":"'Solar - CSP'!AG151","v":50.446988342237489},{"$f":"'Solar - CSP'!AH151","v":50.446988342237489},{"$f":"'Solar - CSP'!AI151","v":50.446988342237489},{"$f":"'Solar - CSP'!AJ151","v":50.446988342237489},{"$f":"'Solar - CSP'!AK151","v":50.446988342237489},{"$f":"'Solar - CSP'!AL151","v":50.446988342237489},{"$f":"'Solar - CSP'!AM151","v":50.446988342237489},{"$f":"'Solar - CSP'!AN151","v":50.446988342237489},{"$f":"'Solar - CSP'!AO151","v":50.446988342237489},{"$f":"'Solar - CSP'!AP151","v":50.446988342237489},{"$f":"'Solar - CSP'!AQ151","v":50.446988342237489}]
["RC3CSClass22","RD","Conservative",30,"CSP","Class2",{"$f":"'Solar - CSP'!L152","v":65.612049999999996},{"$f":"'Solar - CSP'!M152","v":65.612049999999996},{"$f":"'Solar - CSP'!N152","v":65.612049999999996},{"$f":"'Solar - CSP'!O152","v":65.612049999999996},{"$f":"'Solar - CSP'!P152","v":65.612049999999996},{"$f":"'Solar - CSP'!Q152","v":65.612049999999996},{"$f":"'Solar - CSP'!R152","v":65.612049999999996},{"$f":"'Solar - CSP'!S152","v":65.612049999999996},{"$f":"'Solar - CSP'!T152","v":65.612049999999996},{"$f":"'Solar - CSP'!U152","v":65.612049999999996},{"$f":"'Solar - CSP'!V152","v":65.612049999999996},{"$f":"'Solar - CSP'!W152","v":65.612049999999996},{"$f":"'Solar - CSP'!X152","v":65.612049999999996},{"$f":"'Solar - CSP'!Y152","v":65.612049999999996},{"$f":"'Solar - CSP'!Z152","v":65.612049999999996},{"$f":"'Solar - CSP'!AA152","v":65.612049999999996},{"$f":"'Solar - CSP'!AB152","v":65.612049999999996},{"$f":"'Solar - CSP'!AC152","v":65.612049999999996},{"$f":"'Solar - CSP'!AD152","v":65.612049999999996},{"$f":"'Solar - CSP'!AE152","v":65.612049999999996},{"$f":"'Solar - CSP'!AF152","v":65.612049999999996},{"$f":"'Solar - CSP'!AG152","v":65.612049999999996},{"$f":"'Solar - CSP'!AH152","v":65.612049999999996},{"$f":"'Solar - CSP'!AI152","v":65.612049999999996},{"$f":"'Solar - CSP'!AJ152","v":65.612049999999996},{"$f":"'Solar - CSP'!AK152","v":65.612049999999996},{"$f":"'Solar - CSP'!AL152","v":65.612049999999996},{"$f":"'Solar - CSP'!AM152","v":65.612049999999996},{"$f":"'Solar - CSP'!AN152","v":65.612049999999996},{"$f":"'Solar - CSP'!AO152","v":65.612049999999996},{"$f":"'Solar - CSP'!AP152","v":65.612049999999996},{"$f":"'Solar - CSP'!AQ152","v":65.612049999999996}]
["RA3OfClass11","RD","Advanced",30,"OffShoreWind","Class1",{"$f":"'Offshore Wind'!L313","v":109.87290355345478},{"$f":"'Offshore Wind'!M313","v":102.33303645943096},{"$f":"'Offshore Wind'!N313","v":96.98341562093178},{"$f":"'Offshore Wind'!O313","v":92.833927326741005},{"$f":"'Offshore Wind'!P313","v":89.443548526907975},{"$f":"'Offshore Wind'!Q313","v":86.577024095807261},{"$f":"'Offshore Wind'!R313","v":84.093927688408783},{"$f":"'Offshore Wind'!S313","v":81.90368143288417},{"$f":"'Offshore Wind'!T313","v":79.944439394218023},{"$f":"'Offshore Wind'!U313","v":78.172089384163854},{"$f":"'Offshore Wind'!V313","v":76.554060594384978},{"$f":"'Offshore Wind'!W313","v":75.065618393969388},{"$f":"'Offshore Wind'!X313","v":73.687536163284264},{"$f":"'Offshore Wind'!Y313","v":72.404572300194218},{"$f":"'Offshore Wind'!Z313","v":71.204439755885815},{"$f":"'Offshore Wind'!AA313","v":70.07708851904539},{"$f":"'Offshore Wind'!AB313","v":69.014193500361174},{"$f":"'Offshore Wind'!AC313","v":68.008781063214272},{"$f":"'Offshore Wind'!AD313","v":67.054951461695026},{"$f":"'Offshore Wind'!AE313","v":66.147669069260459},{"$f":"'Offshore Wind'!AF313","v":65.282601451640858},{"$f":"'Offshore Wind'!AG313","v":64.455994241360813},{"$f":"'Offshore Wind'!AH313","v":63.664572661861989},{"$f":"'Offshore Wind'!AI313","v":62.905463167504259},{"$f":"'Offshore Wind'!AJ313","v":62.176130461446391},{"$f":"'Offshore Wind'!AK313","v":61.474326406337369},{"$f":"'Offshore Wind'!AL313","v":60.798048230761275},{"$f":"'Offshore Wind'!AM313","v":60.145504072854898},{"$f":"'Offshore Wind'!AN313","v":59.515084367671221},{"$f":"'Offshore Wind'!AO313","v":58.905337927896213},{"$f":"'Offshore Wind'!AP313","v":58.314951823362819},{"$f":"'Offshore Wind'!AQ313","v":57.742734357617053}]
["RM3OfClass11","RD","Moderate",30,"OffShoreWind","Class1",{"$f":"'Offshore Wind'!L314","v":113.93122070304592},{"$f":"'Offshore Wind'!M314","v":107.23280416179153},{"$f":"'Offshore Wind'!N314","v":102.48020199159619},{"$f":"'Offshore Wind'!O314","v":98.793797353299652},{"$f":"'Offshore Wind'!P314","v":95.781785450341815},{"$f":"'Offshore Wind'!Q314","v":93.235165672333537},{"$f":"'Offshore Wind'!R314","v":91.029183280146484},{"$f":"'Offshore Wind'!S314","v":89.083368909087426},{"$f":"'Offshore Wind'!T314","v":87.342778641849918},{"$f":"'Offshore Wind'!U314","v":85.768223218499131},{"$f":"'Offshore Wind'!V314","v":84.330766738892095},{"$f":"'Offshore Wind'!W314","v":83.008434961470243},{"$f":"'Offshore Wind'!X314","v":81.784146960883803},{"$f":"'Offshore Wind'!Y314","v":80.644362100595529},{"$f":"'Offshore Wind'!Z314","v":79.578164568696749},{"$f":"'Offshore Wind'!AA314","v":78.576625936982552},{"$f":"'Offshore Wind'!AB314","v":77.632350197637706},{"$f":"'Offshore Wind'!AC314","v":76.739141973171044},{"$f":"'Offshore Wind'!AD314","v":75.891759930400198},{"$f":"'Offshore Wind'!AE314","v":75.085730419629414},{"$f":"'Offshore Wind'!AF314","v":74.317204507049397},{"$f":"'Offshore Wind'!AG314","v":73.582846813284675},{"$f":"'Offshore Wind'!AH314","v":72.879748027442361},{"$f":"'Offshore Wind'!AI314","v":72.205355292103633},{"$f":"'Offshore Wind'!AJ314","v":71.557416250020523},{"$f":"'Offshore Wind'!AK314","v":70.933933656383317},{"$f":"'Offshore Wind'!AL314","v":70.333128249434068},{"$f":"'Offshore Wind'!AM314","v":69.75340813942266},{"$f":"'Offshore Wind'!AN314","v":69.193343389145809},{"$f":"'Offshore Wind'!AO314","v":68.65164476406035},{"$f":"'Offshore Wind'!AP314","v":68.127145857247015},{"$f":"'Offshore Wind'!AQ314","v":67.618787965795022}]
["RC3OfClass11","RD","Conservative",30,"OffShoreWind","Class1",{"$f":"'Offshore Wind'!L315","v":120.53089486723958},{"$f":"'Offshore Wind'!M315","v":116.05333110108563},{"$f":"'Offshore Wind'!N315","v":112.87644905125326},{"$f":"'Offshore Wind'!O315","v":110.41226789229425},{"$f":"'Offshore Wind'!P315","v":108.39888528509931},{"$f":"'Offshore Wind'!Q315","v":106.69659454609346},{"$f":"'Offshore Wind'!R315","v":105.22200323526694},{"$f":"'Offshore Wind'!S315","v":103.92132151894535},{"$f":"'Offshore Wind'!T315","v":102.75782207630792},{"$f":"'Offshore Wind'!U315","v":101.70530880425686},{"$f":"'Offshore Wind'!V315","v":100.74443946911299},{"$f":"'Offshore Wind'!W315","v":99.860525365391211},{"$f":"'Offshore Wind'!X315","v":99.042148730107144},{"$f":"'Offshore Wind'!Y315","v":98.280258310153968},{"$f":"'Offshore Wind'!Z315","v":97.567557419280604},{"$f":"'Offshore Wind'!AA315","v":96.898077840017677},{"$f":"'Offshore Wind'!AB315","v":96.266875702959027},{"$f":"'Offshore Wind'!AC315","v":95.669809701334472},{"$f":"'Offshore Wind'!AD315","v":95.103376260321596},{"$f":"'Offshore Wind'!AE315","v":94.564584963953195},{"$f":"'Offshore Wind'!AF315","v":94.050862988270524},{"$f":"'Offshore Wind'!AG315","v":93.559980795330404},{"$f":"'Offshore Wind'!AH315","v":93.089993653126655},{"$f":"'Offshore Wind'!AI315","v":92.639195101362574},{"$f":"'Offshore Wind'!AJ315","v":92.206079549404876},{"$f":"'Offshore Wind'!AK315","v":91.789311936805078},{"$f":"'Offshore Wind'!AL315","v":91.387702914120823},{"$f":"'Offshore Wind'!AM315","v":91.000188380930595},{"$f":"'Offshore Wind'!AN315","v":90.625812494167633},{"$f":"'Offshore Wind'!AO315","v":90.263713463610216},{"$f":"'Offshore Wind'!AP315","v":89.913111603294283},{"$f":"'Offshore Wind'!AQ315","v":89.573299222116574}]
["RA3OfClass22","RD","Advanced",30,"OffShoreWind","Class2",{"$f":"'Offshore Wind'!L316","v":112.23504039222381},{"$f":"'Offshore Wind'!M316","v":104.53307511706336},{"$f":"'Offshore Wind'!N316","v":99.068443788740211},{"$f":"'Offshore Wind'!O316","v":94.829746428030319},{"$f":"'Offshore Wind'!P316","v":91.366478513579764},{"$f":"'Offshore Wind'!Q316","v":88.438327214170798},{"$f":"'Offshore Wind'!R316","v":85.901847185256599},{"$f":"'Offshore Wind'!S316","v":83.664513238419318},{"$f":"'Offshore Wind'!T316","v":81.663149824546707},{"$f":"'Offshore Wind'!U316","v":79.852696395773791},{"$f":"'Offshore Wind'!V316","v":78.199881910096153},{"$f":"'Offshore Wind'!W316","v":76.679439971435087},{"$f":"'Offshore Wind'!X316","v":75.271730610687186},{"$f":"'Offshore Wind'!Y316","v":73.961184549386275},{"$f":"'Offshore Wind'!Z316","v":72.735250581773016},{"$f":"'Offshore Wind'!AA316","v":71.583662633235264},{"$f":"'Offshore Wind'!AB316","v":70.497916634935706},{"$f":"'Offshore Wind'!AC316","v":69.470889025356556},{"$f":"'Offshore Wind'!AD316","v":68.49655322106311},{"$f":"'Offshore Wind'!AE316","v":67.569765335526739},{"$f":"'Offshore Wind'!AF316","v":66.686099792290193},{"$f":"'Offshore Wind'!AG316","v":65.841721509439509},{"$f":"'Offshore Wind'!AH316","v":65.033285306612555},{"$f":"'Offshore Wind'!AI316","v":64.257855860353217},{"$f":"'Offshore Wind'!AJ316","v":63.512843367951483},{"$f":"'Offshore Wind'!AK316","v":62.795951359775266},{"$f":"'Offshore Wind'!AL316","v":62.105134007203581},{"$f":"'Offshore Wind'!AM316","v":61.438560925472835},{"$f":"'Offshore Wind'!AN316","v":60.794587945902663},{"$f":"'Offshore Wind'!AO316","v":60.171732682376586},{"$f":"'Offshore Wind'!AP316","v":59.568653978289404},{"$f":"'Offshore Wind'!AQ316","v":58.984134517129746}]
["RM3OfClass22","RD","Moderate",30,"OffShoreWind","Class2",{"$f":"'Offshore Wind'!L317","v":116.38060653708516},{"$f":"'Offshore Wind'!M317","v":109.53818200148648},{"$f":"'Offshore Wind'!N317","v":104.68340453325898},{"$f":"'Offshore Wind'!O317","v":100.91774657665459},{"$f":"'Offshore Wind'!P317","v":97.840979997660298},{"$f":"'Offshore Wind'!Q317","v":95.239610921167852},{"$f":"'Offshore Wind'!R317","v":92.986202529432816},{"$f":"'Offshore Wind'!S317","v":90.998555462061617},{"$f":"'Offshore Wind'!T317","v":89.220544572828416},{"$f":"'Offshore Wind'!U317","v":87.612138079287504},{"$f":"'Offshore Wind'!V317","v":86.143777993834149},{"$f":"'Offshore Wind'!W317","v":84.793017654833378},{"$f":"'Offshore Wind'!X317","v":83.542408917341675},{"$f":"'Offshore Wind'!Y317","v":82.378120037229735},{"$f":"'Offshore Wind'!Z317","v":81.289000525606653},{"$f":"'Offshore Wind'!AA317","v":80.26593000367285},{"$f":"'Offshore Wind'!AB317","v":79.301353458235468},{"$f":"'Offshore Wind'!AC317","v":78.38894231855069},{"$f":"'Offshore Wind'!AD317","v":77.523342569002239},{"$f":"'Offshore Wind'!AE317","v":76.699984381742993},{"$f":"'Offshore Wind'!AF317","v":75.914936075461327},{"$f":"'Offshore Wind'!AG317","v":75.164790564089401},{"$f":"'Offshore Wind'!AH317","v":74.446575990007972},{"$f":"'Offshore Wind'!AI317","v":73.757684612397838},{"$f":"'Offshore Wind'!AJ317","v":73.095815651007214},{"$f":"'Offshore Wind'!AK317","v":72.458928922636787},{"$f":"'Offshore Wind'!AL317","v":71.845206913515497},{"$f":"'Offshore Wind'!AM317","v":71.253023510155629},{"$f":"'Offshore Wind'!AN317","v":70.680918033403557},{"$f":"'Offshore Wind'!AO317","v":70.12757353170575},{"$f":"'Offshore Wind'!AP317","v":69.591798521780476},{"$f":"'Offshore Wind'!AQ317","v":69.07251153986266}]
["RC3OfClass22","RD","Conservative",30,"OffShoreWind","Class2",{"$f":"'Offshore Wind'!L318","v":123.12216585187493},{"$f":"'Offshore Wind'!M318","v":118.54833978648334},{"$f":"'Offshore Wind'!N318","v":115.30315854841042},{"$f":"'Offshore Wind'!O318","v":112.78600042329573},{"$f":"'Offshore Wind'!P318","v":110.72933248301885},{"$f":"'Offshore Wind'!Q318","v":108.990444516354},{"$f":"'Offshore Wind'!R318","v":107.48415124494593},{"$f":"'Offshore Wind'!S318","v":106.15550641762727},{"$f":"'Offshore Wind'!T318","v":104.96699311983122},{"$f":"'Offshore Wind'!U318","v":103.89185206337838},{"$f":"'Offshore Wind'!V318","v":102.91032517955435},{"$f":"'Offshore Wind'!W318","v":102.00740797316411},{"$f":"'Offshore Wind'!X318","v":101.1714372128895},{"$f":"'Offshore Wind'!Y318","v":100.39316705443966},{"$f":"'Offshore Wind'!Z318","v":99.665143941481418},{"$f":"'Offshore Wind'!AA318","v":98.981271346963268},{"$f":"'Offshore Wind'!AB318","v":98.336499114162763},{"$f":"'Offshore Wind'!AC318","v":97.72659690313624},{"$f":"'Offshore Wind'!AD318","v":97.147985816366727},{"$f":"'Offshore Wind'!AE318","v":96.597611147497929},{"$f":"'Offshore Wind'!AF318","v":96.072844759913878},{"$f":"'Offshore Wind'!AG318","v":95.571409183255483},{"$f":"'Offshore Wind'!AH318","v":95.091317876089832},{"$f":"'Offshore Wind'!AI318","v":94.630827691252037},{"$f":"'Offshore Wind'!AJ318","v":94.188400669699604},{"$f":"'Offshore Wind'!AK318","v":93.762673048771191},{"$f":"'Offshore Wind'!AL318","v":93.352429909425013},{"$f":"'Offshore Wind'!AM318","v":92.956584274345204},{"$f":"'Offshore Wind'!AN318","v":92.574159750975141},{"$f":"'Offshore Wind'!AO318","v":92.204276021627564},{"$f":"'Offshore Wind'!AP318","v":91.846136638016915},{"$f":"'Offshore Wind'!AQ318","v":91.499018694522306}]
["RA3OfClass33","RD","Advanced",30,"OffShoreWind","Class3",{"$f":"'Offshore Wind'!L319","v":114.24112311476195},{"$f":"'Offshore Wind'!M319","v":106.40149335073873},{"$f":"'Offshore Wind'!N319","v":100.83918751314931},{"$f":"'Offshore Wind'!O319","v":96.524727917119037},{"$f":"'Offshore Wind'!P319","v":92.999557749126097},{"$f":"'Offshore Wind'!Q319","v":90.019068840088309},{"$f":"'Offshore Wind'!R319","v":87.437251911536663},{"$f":"'Offshore Wind'!S319","v":85.159927985102883},{"$f":"'Offshore Wind'!T319","v":83.122792315506402},{"$f":"'Offshore Wind'!U319","v":81.279978945214964},{"$f":"'Offshore Wind'!V319","v":79.597622147513448},{"$f":"'Offshore Wind'!W319","v":78.050003916198051},{"$f":"'Offshore Wind'!X319","v":76.617133238475674},{"$f":"'Offshore Wind'!Y319","v":75.283162551483187},{"$f":"'Offshore Wind'!Z319","v":74.035316309924042},{"$f":"'Offshore Wind'!AA319","v":72.863144943952932},{"$f":"'Offshore Wind'!AB319","v":71.757992383490233},{"$f":"'Offshore Wind'!AC319","v":70.712607740885147},{"$f":"'Offshore Wind'!AD319","v":69.720856713893767},{"$f":"'Offshore Wind'!AE319","v":68.777503474452459},{"$f":"'Offshore Wind'!AF319","v":67.878043343602329},{"$f":"'Offshore Wind'!AG319","v":67.018572691393601},{"$f":"'Offshore Wind'!AH319","v":66.195686545900813},{"$f":"'Offshore Wind'!AI319","v":65.406397117863492},{"$f":"'Offshore Wind'!AJ319","v":64.648068314585416},{"$f":"'Offshore Wind'!AK319","v":63.918362619467018},{"$f":"'Offshore Wind'!AL319","v":63.215197636863032},{"$f":"'Offshore Wind'!AM319","v":62.536710265816787},{"$f":"'Offshore Wind'!AN319","v":61.881226949870545},{"$f":"'Offshore Wind'!AO319","v":61.247238806822743},{"$f":"'Offshore Wind'!AP319","v":60.6333807083114},{"$f":"'Offshore Wind'!AQ319","v":60.038413579579107}]
["RM3OfClass33","RD","Moderate",30,"OffShoreWind","Class3",{"$f":"'Offshore Wind'!L320","v":118.46078687289348},{"$f":"'Offshore Wind'!M320","v":111.49606123067812},{"$f":"'Offshore Wind'!N320","v":106.55450974636132},{"$f":"'Offshore Wind'!O320","v":102.72154463381585},{"$f":"'Offshore Wind'!P320","v":99.589784104145977},{"$f":"'Offshore Wind'!Q320","v":96.941918304873724},{"$f":"'Offshore Wind'!R320","v":94.648232619829187},{"$f":"'Offshore Wind'!S320","v":92.625058461930621},{"$f":"'Offshore Wind'!T320","v":90.815267507283707},{"$f":"'Offshore Wind'!U320","v":89.178112447642278},{"$f":"'Offshore Wind'!V320","v":87.683506977613845},{"$f":"'Offshore Wind'!W320","v":86.308603225211257},{"$f":"'Offshore Wind'!X320","v":85.035641178341578},{"$f":"'Offshore Wind'!Y320","v":83.850541865068365},{"$f":"'Offshore Wind'!Z320","v":82.741955493297041},{"$f":"'Offshore Wind'!AA320","v":81.7005986670966},{"$f":"'Offshore Wind'!AB320","v":80.718781335398489},{"$f":"'Offshore Wind'!AC320","v":79.790061810945673},{"$f":"'Offshore Wind'!AD320","v":78.908990380751561},{"$f":"'Offshore Wind'!AE320","v":78.070915536126222},{"$f":"'Offshore Wind'!AF320","v":77.271835321110117},{"$f":"'Offshore Wind'!AG320","v":76.508281751572994},{"$f":"'Offshore Wind'!AH320","v":75.777229851081685},{"$f":"'Offshore Wind'!AI320","v":75.076025268206081},{"$f":"'Offshore Wind'!AJ320","v":74.402326098679126},{"$f":"'Offshore Wind'!AK320","v":73.754055693183147},{"$f":"'Offshore Wind'!AL320","v":73.129364051809432},{"$f":"'Offshore Wind'!AM320","v":72.526595996010329},{"$f":"'Offshore Wind'!AN320","v":71.944264738536205},{"$f":"'Offshore Wind'!AO320","v":71.381029788716418},{"$f":"'Offshore Wind'!AP320","v":70.835678366764895},{"$f":"'Offshore Wind'!AQ320","v":70.30710967889479}]
["RC3OfClass33","RD","Conservative",30,"OffShoreWind","Class3",{"$f":"'Offshore Wind'!L321","v":125.32284443508533},{"$f":"'Offshore Wind'!M321","v":120.66726606298444},{"$f":"'Offshore Wind'!N321","v":117.36408064020725},{"$f":"'Offshore Wind'!O321","v":114.80193097406362},{"$f":"'Offshore Wind'!P321","v":112.70850226810636},{"$f":"'Offshore Wind'!Q321","v":110.93853351691855},{"$f":"'Offshore Wind'!R321","v":109.40531684532915},{"$f":"'Offshore Wind'!S321","v":108.05292389600547},{"$f":"'Offshore Wind'!T321","v":106.84316717918553},{"$f":"'Offshore Wind'!U321","v":105.74880911269639},{"$f":"'Offshore Wind'!V321","v":104.74973847322826},{"$f":"'Offshore Wind'!W321","v":103.83068257609321},{"$f":"'Offshore Wind'!X321","v":102.97976972204047},{"$f":"'Offshore Wind'!Y321","v":102.18758880708465},{"$f":"'Offshore Wind'!Z321","v":101.44655305045106},{"$f":"'Offshore Wind'!AA321","v":100.7504569561107},{"$f":"'Offshore Wind'!AB321","v":100.09416010112737},{"$f":"'Offshore Wind'!AC321","v":99.473356532702113},{"$f":"'Offshore Wind'!AD321","v":98.884403384307447},{"$f":"'Offshore Wind'!AE321","v":98.324191349939582},{"$f":"'Offshore Wind'!AF321","v":97.790045317818297},{"$f":"'Offshore Wind'!AG321","v":97.279647110208955},{"$f":"'Offshore Wind'!AH321","v":96.790974678350167},{"$f":"'Offshore Wind'!AI321","v":96.322253718163836},{"$f":"'Offshore Wind'!AJ321","v":95.871918781215115},{"$f":"'Offshore Wind'!AK321","v":95.438581729026481},{"$f":"'Offshore Wind'!AL321","v":95.021005927162378},{"$f":"'Offshore Wind'!AM321","v":94.618084969736273},{"$f":"'Offshore Wind'!AN321","v":94.228825012206556},{"$f":"'Offshore Wind'!AO321","v":93.852330002137748},{"$f":"'Offshore Wind'!AP321","v":93.487789255572963},{"$f":"'Offshore Wind'!AQ321","v":93.134466945717421}]
["RA3OfClass44","RD","Advanced",30,"OffShoreWind","Class4",{"$f":"'Offshore Wind'!L322","v":115.30521965670661},{"$f":"'Offshore Wind'!M322","v":107.39256782589538},{"$f":"'Offshore Wind'!N322","v":101.77845200740205},{"$f":"'Offshore Wind'!O322","v":97.423805468077433},{"$f":"'Offshore Wind'!P322","v":93.865800176590824},{"$f":"'Offshore Wind'!Q322","v":90.857549566206444},{"$f":"'Offshore Wind'!R322","v":88.251684358097478},{"$f":"'Offshore Wind'!S322","v":85.953148345779596},{"$f":"'Offshore Wind'!T322","v":83.897037818772858},{"$f":"'Offshore Wind'!U322","v":82.037059602046867},{"$f":"'Offshore Wind'!V322","v":80.33903252728625},{"$f":"'Offshore Wind'!W322","v":78.776999038458555},{"$f":"'Offshore Wind'!X322","v":77.330781916901884},{"$f":"'Offshore Wind'!Y322","v":75.98438598796163},{"$f":"'Offshore Wind'!Z322","v":74.724916708792932},{"$f":"'Offshore Wind'!AA322","v":73.541827177251577},{"$f":"'Offshore Wind'!AB322","v":72.426380696475022},{"$f":"'Offshore Wind'!AC322","v":71.371258840571713},{"$f":"'Offshore Wind'!AD322","v":70.370270169468299},{"$f":"'Offshore Wind'!AE322","v":69.418130086090656},{"$f":"'Offshore Wind'!AF322","v":68.510291952742293},{"$f":"'Offshore Wind'!AG322","v":67.642815779194308},{"$f":"'Offshore Wind'!AH322","v":66.81226487798169},{"$f":"'Offshore Wind'!AI322","v":66.015623630143679},{"$f":"'Offshore Wind'!AJ322","v":65.250231389153996},{"$f":"'Offshore Wind'!AK322","v":64.513728865663793},{"$f":"'Offshore Wind'!AL322","v":63.804014267597317},{"$f":"'Offshore Wind'!AM322","v":63.119207140183143},{"$f":"'Offshore Wind'!AN322","v":62.45761833865707},{"$f":"'Offshore Wind'!AO322","v":61.817724926365962},{"$f":"'Offshore Wind'!AP322","v":61.198149059488365},{"$f":"'Offshore Wind'!AQ322","v":60.597640121931072}]
["RM3OfClass44","RD","Moderate",30,"OffShoreWind","Class4",{"$f":"'Offshore Wind'!L323","v":119.56418738429129},{"$f":"'Offshore Wind'!M323","v":112.53458895135566},{"$f":"'Offshore Wind'!N323","v":107.54700948952133},{"$f":"'Offshore Wind'!O323","v":103.67834230393552},{"$f":"'Offshore Wind'!P323","v":100.51741105658569},{"$f":"'Offshore Wind'!Q323","v":97.844881766936965},{"$f":"'Offshore Wind'!R323","v":95.529831594751386},{"$f":"'Offshore Wind'!S323","v":93.487812623650058},{"$f":"'Offshore Wind'!T323","v":91.661164409165565},{"$f":"'Offshore Wind'!U323","v":90.008760103104848},{"$f":"'Offshore Wind'!V323","v":88.500233161815743},{"$f":"'Offshore Wind'!W323","v":87.11252289728732},{"$f":"'Offshore Wind'!X323","v":85.827703872167007},{"$f":"'Offshore Wind'!Y323","v":84.631565976229922},{"$f":"'Offshore Wind'!Z323","v":83.512653699981414},{"$f":"'Offshore Wind'!AA323","v":82.461597177494056},{"$f":"'Offshore Wind'!AB323","v":81.470634728880114},{"$f":"'Offshore Wind'!AC323","v":80.533264665921877},{"$f":"'Offshore Wind'!AD323","v":79.643986514395593},{"$f":"'Offshore Wind'!AE323","v":78.798105439231364},{"$f":"'Offshore Wind'!AF323","v":77.99158220833489},{"$f":"'Offshore Wind'!AG323","v":77.220916535110561},{"$f":"'Offshore Wind'!AH323","v":76.483055267045785},{"$f":"'Offshore Wind'!AI323","v":75.775319328809772},{"$f":"'Offshore Wind'!AJ323","v":75.095345002517377},{"$f":"'Offshore Wind'!AK323","v":74.441036295944471},{"$f":"'Offshore Wind'!AL323","v":73.810525977397035},{"$f":"'Offshore Wind'!AM323","v":73.202143451201621},{"$f":"'Offshore Wind'!AN323","v":72.614388081459964},{"$f":"'Offshore Wind'!AO323","v":72.045906891529199},{"$f":"'Offshore Wind'!AP323","v":71.495475805211456},{"$f":"'Offshore Wind'!AQ323","v":70.961983775399261}]
["RC3OfClass44","RD","Conservative",30,"OffShoreWind","Class4",{"$f":"'Offshore Wind'!L324","v":126.49016143752831},{"$f":"'Offshore Wind'!M324","v":121.79121877845758},{"$f":"'Offshore Wind'!N324","v":118.45726590443388},{"$f":"'Offshore Wind'!O324","v":115.8712511490356},{"$f":"'Offshore Wind'!P324","v":113.75832324536316},{"$f":"'Offshore Wind'!Q324","v":111.97186815741554},{"$f":"'Offshore Wind'!R324","v":110.42437037133946},{"$f":"'Offshore Wind'!S324","v":109.05938058629243},{"$f":"'Offshore Wind'!T324","v":107.83835561594115},{"$f":"'Offshore Wind'!U324","v":106.73380417422557},{"$f":"'Offshore Wind'!V324","v":105.72542771226873},{"$f":"'Offshore Wind'!W324","v":104.79781128828195},{"$f":"'Offshore Wind'!X324","v":103.93897262432112},{"$f":"'Offshore Wind'!Y324","v":103.13941295687044},{"$f":"'Offshore Wind'!Z324","v":102.39147483824502},{"$f":"'Offshore Wind'!AA324","v":101.68889497145344},{"$f":"'Offshore Wind'!AB324","v":101.026485053198},{"$f":"'Offshore Wind'!AC324","v":100.39989902297285},{"$f":"'Offshore Wind'!AD324","v":99.805460082846736},{"$f":"'Offshore Wind'!AE324","v":99.2400299652504},{"$f":"'Offshore Wind'!AF324","v":98.700908641131122},{"$f":"'Offshore Wind'!AG324","v":98.185756340136464},{"$f":"'Offshore Wind'!AH324","v":97.692532179174293},{"$f":"'Offshore Wind'!AI324","v":97.21944532744844},{"$f":"'Offshore Wind'!AJ324","v":96.764915755187516},{"$f":"'Offshore Wind'!AK324","v":96.327542394127278},{"$f":"'Offshore Wind'!AL324","v":95.906077091226692},{"$f":"'Offshore Wind'!AM324","v":95.49940313500484},{"$f":"'Offshore Wind'!AN324","v":95.106517423775998},{"$f":"'Offshore Wind'!AO324","v":94.726515558843104},{"$f":"'Offshore Wind'!AP324","v":94.358579305150585},{"$f":"'Offshore Wind'!AQ324","v":94.001965982060412}]
["RA3OfClass55","RD","Advanced",30,"OffShoreWind","Class5",{"$f":"'Offshore Wind'!L325","v":118.48547229332628},{"$f":"'Offshore Wind'!M325","v":110.35458028290731},{"$f":"'Offshore Wind'!N325","v":104.5856205927557},{"$f":"'Offshore Wind'!O325","v":100.11086781557415},{"$f":"'Offshore Wind'!P325","v":96.454728582336713},{"$f":"'Offshore Wind'!Q325","v":93.363506906429279},{"$f":"'Offshore Wind'!R325","v":90.685768892185109},{"$f":"'Offshore Wind'!S325","v":88.323836571917738},{"$f":"'Offshore Wind'!T325","v":86.211016115003559},{"$f":"'Offshore Wind'!U325","v":84.29973752657358},{"$f":"'Offshore Wind'!V325","v":82.554876881766134},{"$f":"'Offshore Wind'!W325","v":80.949760684834473},{"$f":"'Offshore Wind'!X325","v":79.4636552058587},{"$f":"'Offshore Wind'!Y325","v":78.080124104584584},{"$f":"'Offshore Wind'!Z325","v":76.785917191614544},{"$f":"'Offshore Wind'!AA325","v":75.570196668924268},{"$f":"'Offshore Wind'!AB325","v":74.423984871347159},{"$f":"'Offshore Wind'!AC325","v":73.339761522257476},{"$f":"'Offshore Wind'!AD325","v":72.31116441443298},{"$f":"'Offshore Wind'!AE325","v":71.332763195439711},{"$f":"'Offshore Wind'!AF325","v":70.399885826003},{"$f":"'Offshore Wind'!AG325","v":69.508483646361398},{"$f":"'Offshore Wind'!AH325","v":68.655025181195541},{"$f":"'Offshore Wind'!AI325","v":67.83641163725143},{"$f":"'Offshore Wind'!AJ325","v":67.049908984263894},{"$f":"'Offshore Wind'!AK325","v":66.293092860928169},{"$f":"'Offshore Wind'!AL325","v":65.563803505288107},{"$f":"'Offshore Wind'!AM325","v":64.86010859743331},{"$f":"'Offshore Wind'!AN325","v":64.180272404014005},{"$f":"'Offshore Wind'!AO325","v":63.522729984005345},{"$f":"'Offshore Wind'!AP325","v":62.886065491043951},{"$f":"'Offshore Wind'!AQ325","v":62.268993815584018}]
["RM3OfClass55","RD","Moderate",30,"OffShoreWind","Class5",{"$f":"'Offshore Wind'!L326","v":122.8619073253856},{"$f":"'Offshore Wind'!M326","v":115.63842435697724},{"$f":"'Offshore Wind'!N326","v":110.51328162800658},{"$f":"'Offshore Wind'!O326","v":106.53791208277224},{"$f":"'Offshore Wind'!P326","v":103.28979865959822},{"$f":"'Offshore Wind'!Q326","v":100.54355789058062},{"$f":"'Offshore Wind'!R326","v":98.164655930627575},{"$f":"'Offshore Wind'!S326","v":96.066315691189857},{"$f":"'Offshore Wind'!T326","v":94.189286385393217},{"$f":"'Offshore Wind'!U326","v":92.491306838534598},{"$f":"'Offshore Wind'!V326","v":90.941172962219213},{"$f":"'Offshore Wind'!W326","v":89.515188027725557},{"$f":"'Offshore Wind'!X326","v":88.194932193201595},{"$f":"'Offshore Wind'!Y326","v":86.965803416984855},{"$f":"'Offshore Wind'!Z326","v":85.816030233248568},{"$f":"'Offshore Wind'!AA326","v":84.735984344218835},{"$f":"'Offshore Wind'!AB326","v":83.717689993810851},{"$f":"'Offshore Wind'!AC326","v":82.754466169651806},{"$f":"'Offshore Wind'!AD326","v":81.840660688014196},{"$f":"'Offshore Wind'!AE326","v":80.971449224793233},{"$f":"'Offshore Wind'!AF326","v":80.142681141155578},{"$f":"'Offshore Wind'!AG326","v":79.350759608512902},{"$f":"'Offshore Wind'!AH326","v":78.592547264840206},{"$f":"'Offshore Wind'!AI326","v":77.865291142779839},{"$f":"'Offshore Wind'!AJ326","v":77.166562330346551},{"$f":"'Offshore Wind'!AK326","v":76.494207025402488},{"$f":"'Offshore Wind'!AL326","v":75.846306495822589},{"$f":"'Offshore Wind'!AM326","v":75.221144068953393},{"$f":"'Offshore Wind'!AN326","v":74.617177719605834},{"$f":"'Offshore Wind'!AO326","v":74.03301715446095},{"$f":"'Offshore Wind'!AP326","v":73.467404535869548},{"$f":"'Offshore Wind'!AQ326","v":72.91919817274723}]
["RC3OfClass55","RD","Conservative",30,"OffShoreWind","Class5",{"$f":"'Offshore Wind'!L327","v":129.9789078326682},{"$f":"'Offshore Wind'!M327","v":125.15036284661412},{"$f":"'Offshore Wind'!N327","v":121.72445565821032},{"$f":"'Offshore Wind'!O327","v":119.06711559534826},{"$f":"'Offshore Wind'!P327","v":116.89591067215625},{"$f":"'Offshore Wind'!Q327","v":115.06018306627266},{"$f":"'Offshore Wind'!R327","v":113.47000348375245},{"$f":"'Offshore Wind'!S327","v":112.06736568610219},{"$f":"'Offshore Wind'!T327","v":110.81266342089037},{"$f":"'Offshore Wind'!U327","v":109.6776471602771},{"$f":"'Offshore Wind'!V327","v":108.64145849769838},{"$f":"'Offshore Wind'!W327","v":107.68825732926605},{"$f":"'Offshore Wind'!X327","v":106.80573089181479},{"$f":"'Offshore Wind'!Y327","v":105.98411843483632},{"$f":"'Offshore Wind'!Z327","v":105.21555130929457},{"$f":"'Offshore Wind'!AA327","v":104.49359346915145},{"$f":"'Offshore Wind'!AB327","v":103.81291351164433},{"$f":"'Offshore Wind'!AC327","v":103.16904550684224},{"$f":"'Offshore Wind'!AD327","v":102.55821124643251},{"$f":"'Offshore Wind'!AE327","v":101.97718590576072},{"$f":"'Offshore Wind'!AF327","v":101.42319498581922},{"$f":"'Offshore Wind'!AG327","v":100.89383418265635},{"$f":"'Offshore Wind'!AH327","v":100.3870063232405},{"$f":"'Offshore Wind'!AI327","v":99.900871183570445},{"$f":"'Offshore Wind'!AJ327","v":99.433805154808169},{"$f":"'Offshore Wind'!AK327","v":98.984368525590256},{"$f":"'Offshore Wind'!AL327","v":98.551278717356922},{"$f":"'Offshore Wind'!AM327","v":98.133388218420265},{"$f":"'Offshore Wind'!AN327","v":97.729666260378437},{"$f":"'Offshore Wind'!AO327","v":97.339183500161951},{"$f":"'Offshore Wind'!AP327","v":96.961099134836701},{"$f":"'Offshore Wind'!AQ327","v":96.594649999765181}]
["RA3OfClass66","RD","Advanced",30,"OffShoreWind","Class6",{"$f":"'Offshore Wind'!L328","v":116.81255389296074},{"$f":"'Offshore Wind'!M328","v":108.7964634577251},{"$f":"'Offshore Wind'!N328","v":103.10895678143099},{"$f":"'Offshore Wind'!O328","v":98.697383870212263},{"$f":"'Offshore Wind'!P328","v":95.092866346195351},{"$f":"'Offshore Wind'!Q328","v":92.045290203543104},{"$f":"'Offshore Wind'!R328","v":89.405359669901245},{"$f":"'Offshore Wind'!S328","v":87.076775910959711},{"$f":"'Offshore Wind'!T328","v":84.993786758682532},{"$f":"'Offshore Wind'!U328","v":83.109493867797752},{"$f":"'Offshore Wind'!V328","v":81.389269234665605},{"$f":"'Offshore Wind'!W328","v":79.806815971582282},{"$f":"'Offshore Wind'!X328","v":78.341693092013358},{"$f":"'Offshore Wind'!Y328","v":76.977696323446878},{"$f":"'Offshore Wind'!Z328","v":75.701762558371527},{"$f":"'Offshore Wind'!AA328","v":74.503207019647192},{"$f":"'Offshore Wind'!AB328","v":73.373178799429965},{"$f":"'Offshore Wind'!AC328","v":72.304263801277244},{"$f":"'Offshore Wind'!AD328","v":71.290189647152786},{"$f":"'Offshore Wind'!AE328","v":70.325602656777704},{"$f":"'Offshore Wind'!AF328","v":69.405896756268007},{"$f":"'Offshore Wind'!AG328","v":68.527080449641772},{"$f":"'Offshore Wind'!AH328","v":67.685672123135859},{"$f":"'Offshore Wind'!AI328","v":66.87861673593406},{"$f":"'Offshore Wind'!AJ328","v":66.103218860052536},{"$f":"'Offshore Wind'!AK328","v":65.357088364194311},{"$f":"'Offshore Wind'!AL328","v":64.638095980483612},{"$f":"'Offshore Wind'!AM328","v":63.944336671793906},{"$f":"'Offshore Wind'!AN328","v":63.274099211917132},{"$f":"'Offshore Wind'!AO328","v":62.625840755521587},{"$f":"'Offshore Wind'!AP328","v":61.998165446841774},{"$f":"'Offshore Wind'!AQ328","v":61.389806321032367}]
["RM3OfClass66","RD","Moderate",30,"OffShoreWind","Class6",{"$f":"'Offshore Wind'!L329","v":121.12719722557009},{"$f":"'Offshore Wind'!M329","v":114.00570395546551},{"$f":"'Offshore Wind'!N329","v":108.95292406904292},{"$f":"'Offshore Wind'!O329","v":105.03368350512378},{"$f":"'Offshore Wind'!P329","v":101.83143079893834},{"$f":"'Offshore Wind'!Q329","v":99.123964713646942},{"$f":"'Offshore Wind'!R329","v":96.778650912515758},{"$f":"'Offshore Wind'!S329","v":94.709937528833763},{"$f":"'Offshore Wind'!T329","v":92.859410348596597},{"$f":"'Offshore Wind'!U329","v":91.185404890479859},{"$f":"'Offshore Wind'!V329","v":89.657157642411178},{"$f":"'Offshore Wind'!W329","v":88.251306454185183},{"$f":"'Offshore Wind'!X329","v":86.949691557119763},{"$f":"'Offshore Wind'!Y329","v":85.737917078492018},{"$f":"'Offshore Wind'!Z329","v":84.60437775598858},{"$f":"'Offshore Wind'!AA329","v":83.539581235560973},{"$f":"'Offshore Wind'!AB329","v":82.535664372306599},{"$f":"'Offshore Wind'!AC329","v":81.586040484307802},{"$f":"'Offshore Wind'!AD329","v":80.685137192069433},{"$f":"'Offshore Wind'!AE329","v":79.828198287015184},{"$f":"'Offshore Wind'!AF329","v":79.011131733952681},{"$f":"'Offshore Wind'!AG329","v":78.230391488584829},{"$f":"'Offshore Wind'!AH329","v":77.482884485884},{"$f":"'Offshore Wind'!AI329","v":76.765896628150273},{"$f":"'Offshore Wind'!AJ329","v":76.077033297658019},{"$f":"'Offshore Wind'!AK329","v":75.414171102202019},{"$f":"'Offshore Wind'!AL329","v":74.775418400592585},{"$f":"'Offshore Wind'!AM329","v":74.159082758196504},{"$f":"'Offshore Wind'!AN329","v":73.563643921964854},{"$f":"'Offshore Wind'!AO329","v":72.987731228388384},{"$f":"'Offshore Wind'!AP329","v":72.430104599461416},{"$f":"'Offshore Wind'!AQ329","v":71.889638463848115}]
["RC3OfClass66","RD","Conservative",30,"OffShoreWind","Class6",{"$f":"'Offshore Wind'!L330","v":128.14371148020419},{"$f":"'Offshore Wind'!M330","v":123.38334161805193},{"$f":"'Offshore Wind'!N330","v":120.00580544984575},{"$f":"'Offshore Wind'!O330","v":117.38598486512008},{"$f":"'Offshore Wind'!P330","v":115.24543558769349},{"$f":"'Offshore Wind'!Q330","v":113.4356269609936},{"$f":"'Offshore Wind'!R330","v":111.86789941948732},{"$f":"'Offshore Wind'!S330","v":110.48506572554125},{"$f":"'Offshore Wind'!T330","v":109.24807883476164},{"$f":"'Offshore Wind'!U330","v":108.12908807964152},{"$f":"'Offshore Wind'!V330","v":107.10752955733507},{"$f":"'Offshore Wind'!W330","v":106.16778681332435},{"$f":"'Offshore Wind'!X330","v":105.29772093063517},{"$f":"'Offshore Wind'!Y330","v":104.48770897260941},{"$f":"'Offshore Wind'!Z330","v":103.72999338912888},{"$f":"'Offshore Wind'!AA330","v":103.01822900588546},{"$f":"'Offshore Wind'!AB330","v":102.34715969518282},{"$f":"'Offshore Wind'!AC330","v":101.71238258238456},{"$f":"'Offshore Wind'!AD330","v":101.11017280440321},{"$f":"'Offshore Wind'!AE330","v":100.53735106848292},{"$f":"'Offshore Wind'!AF330","v":99.991182049283069},{"$f":"'Offshore Wind'!AG330","v":99.469295389666257},{"$f":"'Offshore Wind'!AH330","v":98.969623526976619},{"$f":"'Offshore Wind'!AI330","v":98.490352219677547},{"$f":"'Offshore Wind'!AJ330","v":98.029880782965918},{"$f":"'Offshore Wind'!AK330","v":97.586789833030565},{"$f":"'Offshore Wind'!AL330","v":97.159814900276743},{"$f":"'Offshore Wind'!AM330","v":96.747824674947282},{"$f":"'Offshore Wind'!AN330","v":96.34980294225096},{"$f":"'Offshore Wind'!AO330","v":95.964833480685755},{"$f":"'Offshore Wind'!AP330","v":95.592087358770442},{"$f":"'Offshore Wind'!AQ330","v":95.230812187130837}]
["RA3OfClass77","RD","Advanced",30,"OffShoreWind","Class7",{"$f":"'Offshore Wind'!L331","v":111.63062037450126},{"$f":"'Offshore Wind'!M331","v":103.97013253786486},{"$f":"'Offshore Wind'!N331","v":98.534929920510834},{"$f":"'Offshore Wind'!O331","v":94.319059241423076},{"$f":"'Offshore Wind'!P331","v":90.874442083874413},{"$f":"'Offshore Wind'!Q331","v":87.962059774738876},{"$f":"'Offshore Wind'!R331","v":85.439239466520391},{"$f":"'Offshore Wind'!S331","v":83.213954247238007},{"$f":"'Offshore Wind'!T331","v":81.223368787432648},{"$f":"'Offshore Wind'!U331","v":79.422665204070583},{"$f":"'Offshore Wind'!V331","v":77.778751629883985},{"$f":"'Offshore Wind'!W331","v":76.266497736064352},{"$f":"'Offshore Wind'!X331","v":74.866369320748447},{"$f":"'Offshore Wind'!Y331","v":73.562880950796242},{"$f":"'Offshore Wind'!Z331","v":72.343549012529976},{"$f":"'Offshore Wind'!AA331","v":71.198162717289023},{"$f":"'Offshore Wind'!AB331","v":70.118263793247579},{"$f":"'Offshore Wind'!AC331","v":69.096767041445219},{"$f":"'Offshore Wind'!AD331","v":68.127678333442205},{"$f":"'Offshore Wind'!AE331","v":67.205881484112041},{"$f":"'Offshore Wind'!AF331","v":66.32697475008014},{"$f":"'Offshore Wind'!AG331","v":65.487143702521593},{"$f":"'Offshore Wind'!AH331","v":64.683061175893556},{"$f":"'Offshore Wind'!AI331","v":63.911807654354462},{"$f":"'Offshore Wind'!AJ331","v":63.170807282073916},{"$f":"'Offshore Wind'!AK331","v":62.457775956611165},{"$f":"'Offshore Wind'!AL331","v":61.770678866758011},{"$f":"'Offshore Wind'!AM331","v":61.107695484932613},{"$f":"'Offshore Wind'!AN331","v":60.467190496805799},{"$f":"'Offshore Wind'!AO331","v":59.847689499363675},{"$f":"'Offshore Wind'!AP331","v":59.247858558539541},{"$f":"'Offshore Wind'!AQ331","v":58.666486913443734}]
["RM3OfClass77","RD","Moderate",30,"OffShoreWind","Class7",{"$f":"'Offshore Wind'!L332","v":115.75386137782044},{"$f":"'Offshore Wind'!M332","v":108.9482853909871},{"$f":"'Offshore Wind'!N332","v":104.11965238417852},{"$f":"'Offshore Wind'!O332","v":100.37427364733396},{"$f":"'Offshore Wind'!P332","v":97.314076397345161},{"$f":"'Offshore Wind'!Q332","v":94.72671648891486},{"$f":"'Offshore Wind'!R332","v":92.485443390536602},{"$f":"'Offshore Wind'!S332","v":90.508500410511814},{"$f":"'Offshore Wind'!T332","v":88.740064653692031},{"$f":"'Offshore Wind'!U332","v":87.140319921023078},{"$f":"'Offshore Wind'!V332","v":85.679867403703255},{"$f":"'Offshore Wind'!W332","v":84.336381322235468},{"$f":"'Offshore Wind'!X332","v":83.09250749527294},{"$f":"'Offshore Wind'!Y332","v":81.934488666858684},{"$f":"'Offshore Wind'!Z332","v":80.851234396894682},{"$f":"'Offshore Wind'!AA332","v":79.833673422610502},{"$f":"'Offshore Wind'!AB332","v":78.874291416869909},{"$f":"'Offshore Wind'!AC332","v":77.966793890218028},{"$f":"'Offshore Wind'!AD332","v":77.105855660050111},{"$f":"'Offshore Wind'!AE332","v":76.286931508439594},{"$f":"'Offshore Wind'!AF332","v":75.506110927381144},{"$f":"'Offshore Wind'!AG332","v":74.760005179007422},{"$f":"'Offshore Wind'!AH332","v":74.045658410061336},{"$f":"'Offshore Wind'!AI332","v":73.360476923205539},{"$f":"'Offshore Wind'!AJ332","v":72.702172328593562},{"$f":"'Offshore Wind'!AK332","v":72.068715430036562},{"$f":"'Offshore Wind'!AL332","v":71.458298501631006},{"$f":"'Offshore Wind'!AM332","v":70.869304187007614},{"$f":"'Offshore Wind'!AN332","v":70.300279673216764},{"$f":"'Offshore Wind'!AO332","v":69.749915100891755},{"$f":"'Offshore Wind'!AP332","v":69.217025403252748},{"$f":"'Offshore Wind'!AQ332","v":68.700534940547811}]
["RC3OfClass77","RD","Conservative",30,"OffShoreWind","Class7",{"$f":"'Offshore Wind'!L333","v":122.45911533390688},{"$f":"'Offshore Wind'!M333","v":117.90992072070566},{"$f":"'Offshore Wind'!N333","v":114.68221577608418},{"$f":"'Offshore Wind'!O333","v":112.17861331730394},{"$f":"'Offshore Wind'!P333","v":110.13302116288295},{"$f":"'Offshore Wind'!Q333","v":108.40349763972841},{"$f":"'Offshore Wind'!R333","v":106.90531621826148},{"$f":"'Offshore Wind'!S333","v":105.58382654968173},{"$f":"'Offshore Wind'!T333","v":104.40171375948124},{"$f":"'Offshore Wind'!U333","v":103.33236266643131},{"$f":"'Offshore Wind'!V333","v":102.35612160506025},{"$f":"'Offshore Wind'!W333","v":101.45806688396856},{"$f":"'Offshore Wind'!X333","v":100.62659808190571},{"$f":"'Offshore Wind'!Y333","v":99.852519146280031},{"$f":"'Offshore Wind'!Z333","v":99.128416660438759},{"$f":"'Offshore Wind'!AA333","v":98.448226928993094},{"$f":"'Offshore Wind'!AB333","v":97.806926991859029},{"$f":"'Offshore Wind'!AC333","v":97.200309290767279},{"$f":"'Offshore Wind'!AD333","v":96.624814201658538},{"$f":"'Offshore Wind'!AE333","v":96.077403468704489},{"$f":"'Offshore Wind'!AF333","v":95.555463108608592},{"$f":"'Offshore Wind'!AG333","v":95.056727915886199},{"$f":"'Offshore Wind'!AH333","v":94.579222047237536},{"$f":"'Offshore Wind'!AI333","v":94.121211742878316},{"$f":"'Offshore Wind'!AJ333","v":93.68116732614584},{"$f":"'Offshore Wind'!AK333","v":93.257732378657806},{"$f":"'Offshore Wind'!AL333","v":92.84969852408301},{"$f":"'Offshore Wind'!AM333","v":92.455984638810875},{"$f":"'Offshore Wind'!AN333","v":92.075619588457315},{"$f":"'Offshore Wind'!AO333","v":91.707727796115023},{"$f":"'Offshore Wind'!AP333","v":91.351517102616071},{"$f":"'Offshore Wind'!AQ333","v":91.006268495407383}]
["RA3OfClass88","RD","Advanced",30,"OffShoreWind","Class8",{"$f":"'Offshore Wind'!L334","v":80.403866126360725},{"$f":"'Offshore Wind'!M334","v":75.14897969220074},{"$f":"'Offshore Wind'!N334","v":71.420578432394649},{"$f":"'Offshore Wind'!O334","v":68.528605739251063},{"$f":"'Offshore Wind'!P334","v":66.165691998234664},{"$f":"'Offshore Wind'!Q334","v":64.167876896411627},{"$f":"'Offshore Wind'!R334","v":62.43729073842858},{"$f":"'Offshore Wind'!S334","v":60.910805564074671},{"$f":"'Offshore Wind'!T334","v":59.545318045284979},{"$f":"'Offshore Wind'!U334","v":58.310084332505227},{"$f":"'Offshore Wind'!V334","v":57.182404304268587},{"$f":"'Offshore Wind'!W334","v":56.145039238086632},{"$f":"'Offshore Wind'!X334","v":55.184589202445558},{"$f":"'Offshore Wind'!Y334","v":54.290431611125001},{"$f":"'Offshore Wind'!Z334","v":53.454003044462496},{"$f":"'Offshore Wind'!AA334","v":52.668299178979012},{"$f":"'Offshore Wind'!AB334","v":51.927517870108602},{"$f":"'Offshore Wind'!AC334","v":51.226798863949128},{"$f":"'Offshore Wind'!AD334","v":50.56203035131891},{"$f":"'Offshore Wind'!AE334","v":49.929702768285566},{"$f":"'Offshore Wind'!AF334","v":49.326796638539143},{"$f":"'Offshore Wind'!AG334","v":48.750695367586729},{"$f":"'Offshore Wind'!AH334","v":48.199116610302504},{"$f":"'Offshore Wind'!AI334","v":47.670057658175331},{"$f":"'Offshore Wind'!AJ334","v":47.161751544120555},{"$f":"'Offshore Wind'!AK334","v":46.672631435948617},{"$f":"'Offshore Wind'!AL334","v":46.201301508479489},{"$f":"'Offshore Wind'!AM334","v":45.746512929276207},{"$f":"'Offshore Wind'!AN334","v":45.307143917158925},{"$f":"'Offshore Wind'!AO334","v":44.882183071736236},{"$f":"'Offshore Wind'!AP334","v":44.47071535049642},{"$f":"'Offshore Wind'!AQ334","v":44.071910204379165}]
["RM3OfClass88","RD","Moderate",30,"OffShoreWind","Class8",{"$f":"'Offshore Wind'!L335","v":83.247576642399991},{"$f":"'Offshore Wind'!M335","v":78.647843418485934},{"$f":"'Offshore Wind'!N335","v":75.384280758914485},{"$f":"'Offshore Wind'!O335","v":72.852864895608363},{"$f":"'Offshore Wind'!P335","v":70.784547535000428},{"$f":"'Offshore Wind'!Q335","v":69.035810123787158},{"$f":"'Offshore Wind'!R335","v":67.520984875428979},{"$f":"'Offshore Wind'!S335","v":66.18481431108637},{"$f":"'Offshore Wind'!T335","v":64.989569012122843},{"$f":"'Offshore Wind'!U335","v":63.90833811985523},{"$f":"'Offshore Wind'!V335","v":62.921251651514922},{"$f":"'Offshore Wind'!W335","v":62.013220123140378},{"$f":"'Offshore Wind'!X335","v":61.172514240301652},{"$f":"'Offshore Wind'!Y335","v":60.389835788208792},{"$f":"'Offshore Wind'!Z335","v":59.657688991943466},{"$f":"'Offshore Wind'!AA335","v":58.969942792381737},{"$f":"'Offshore Wind'!AB335","v":58.321518427600864},{"$f":"'Offshore Wind'!AC335","v":57.708161596079727},{"$f":"'Offshore Wind'!AD335","v":57.126273128637351},{"$f":"'Offshore Wind'!AE335","v":56.572781016387601},{"$f":"'Offshore Wind'!AF335","v":56.045042236369717},{"$f":"'Offshore Wind'!AG335","v":55.540766418130744},{"$f":"'Offshore Wind'!AH335","v":55.057955768029409},{"$f":"'Offshore Wind'!AI335","v":54.594857265331214},{"$f":"'Offshore Wind'!AJ335","v":54.149924239654865},{"$f":"'Offshore Wind'!AK335","v":53.721785203686807},{"$f":"'Offshore Wind'!AL335","v":53.309218356816146},{"$f":"'Offshore Wind'!AM335","v":52.911130564848037},{"$f":"'Offshore Wind'!AN335","v":52.526539904723286},{"$f":"'Offshore Wind'!AO335","v":52.154561072441297},{"$f":"'Offshore Wind'!AP335","v":51.794393108457953},{"$f":"'Offshore Wind'!AQ335","v":51.445309012455674}]
["RC3OfClass88","RD","Conservative",30,"OffShoreWind","Class8",{"$f":"'Offshore Wind'!L336","v":87.742693503115902},{"$f":"'Offshore Wind'!M336","v":84.846867011140262},{"$f":"'Offshore Wind'!N336","v":82.792245417288882},{"$f":"'Offshore Wind'!O336","v":81.198557096179798},{"$f":"'Offshore Wind'!P336","v":79.896418925313242},{"$f":"'Offshore Wind'!Q336","v":78.795476788805786},{"$f":"'Offshore Wind'!R336","v":77.841797331461862},{"$f":"'Offshore Wind'!S336","v":77.000592433337602},{"$f":"'Offshore Wind'!T336","v":76.248109010352778},{"$f":"'Offshore Wind'!U336","v":75.567404954410435},{"$f":"'Offshore Wind'!V336","v":74.945970839486222},{"$f":"'Offshore Wind'!W336","v":74.374306869553067},{"$f":"'Offshore Wind'!X336","v":73.845028702978766},{"$f":"'Offshore Wind'!Y336","v":73.352282518377137},{"$f":"'Offshore Wind'!Z336","v":72.891349245634828},{"$f":"'Offshore Wind'!AA336","v":72.458368990586095},{"$f":"'Offshore Wind'!AB336","v":72.050144347510582},{"$f":"'Offshore Wind'!AC336","v":71.663996961284184},{"$f":"'Offshore Wind'!AD336","v":71.297660924525744},{"$f":"'Offshore Wind'!AE336","v":70.949202211003126},{"$f":"'Offshore Wind'!AF336","v":70.616956868583415},{"$f":"'Offshore Wind'!AG336","v":70.299482962460544},{"$f":"'Offshore Wind'!AH336","v":69.995522753659188},{"$f":"'Offshore Wind'!AI336","v":69.703972603416659},{"$f":"'Offshore Wind'!AJ336","v":69.423858783726033},{"$f":"'Offshore Wind'!AK336","v":69.154317855534941},{"$f":"'Offshore Wind'!AL336","v":68.894580617151732},{"$f":"'Offshore Wind'!AM336","v":68.643958870629575},{"$f":"'Offshore Wind'!AN336","v":68.401834432550103},{"$f":"'Offshore Wind'!AO336","v":68.167649947376916},{"$f":"'Offshore Wind'!AP336","v":67.940901159807808},{"$f":"'Offshore Wind'!AQ336","v":67.721130376607775}]
["RA3OfClass99","RD","Advanced",30,"OffShoreWind","Class9",{"$f":"'Offshore Wind'!L337","v":81.312728168339021},{"$f":"'Offshore Wind'!M337","v":75.998442018157817},{"$f":"'Offshore Wind'!N337","v":72.227895989131582},{"$f":"'Offshore Wind'!O337","v":69.303233273307939},{"$f":"'Offshore Wind'!P337","v":66.913609838950379},{"$f":"'Offshore Wind'!Q337","v":64.893212013181156},{"$f":"'Offshore Wind'!R337","v":63.143063809924165},{"$f":"'Offshore Wind'!S337","v":61.599323688769161},{"$f":"'Offshore Wind'!T337","v":60.218401094100493},{"$f":"'Offshore Wind'!U337","v":58.969204656782679},{"$f":"'Offshore Wind'!V337","v":57.828777659742947},{"$f":"'Offshore Wind'!W337","v":56.779686518960972},{"$f":"'Offshore Wind'!X337","v":55.808379833973717},{"$f":"'Offshore Wind'!Y337","v":54.904114943919289},{"$f":"'Offshore Wind'!Z337","v":54.058231630716719},{"$f":"'Offshore Wind'!AA337","v":53.263646396040727},{"$f":"'Offshore Wind'!AB337","v":52.514491509561722},{"$f":"'Offshore Wind'!AC337","v":51.805851778473553},{"$f":"'Offshore Wind'!AD337","v":51.133568914893061},{"$f":"'Offshore Wind'!AE337","v":50.494093683792499},{"$f":"'Offshore Wind'!AF337","v":49.884372477575234},{"$f":"'Offshore Wind'!AG337","v":49.301759124521183},{"$f":"'Offshore Wind'!AH337","v":48.743945480535494},{"$f":"'Offshore Wind'!AI337","v":48.208906199069411},{"$f":"'Offshore Wind'!AJ337","v":47.694854339753533},{"$f":"'Offshore Wind'!AK337","v":47.200205359380519},{"$f":"'Offshore Wind'!AL337","v":46.723547654766293},{"$f":"'Offshore Wind'!AM337","v":46.263618277033331},{"$f":"'Offshore Wind'!AN337","v":45.819282764711851},{"$f":"'Offshore Wind'!AO337","v":45.389518284833024},{"$f":"'Offshore Wind'!AP337","v":44.97339945150928},{"$f":"'Offshore Wind'!AQ337","v":44.57008632739403}]
["RM3OfClass99","RD","Moderate",30,"OffShoreWind","Class9",{"$f":"'Offshore Wind'!L338","v":84.188583165370559},{"$f":"'Offshore Wind'!M338","v":79.536855887789073},{"$f":"'Offshore Wind'!N338","v":76.236402860057453},{"$f":"'Offshore Wind'!O338","v":73.676372604167213},{"$f":"'Offshore Wind'!P338","v":71.584675582475981},{"$f":"'Offshore Wind'!Q338","v":69.816170949473388},{"$f":"'Offshore Wind'!R338","v":68.28422255474436},{"$f":"'Offshore Wind'!S338","v":66.932948304894509},{"$f":"'Offshore Wind'!T338","v":65.724192298854106},{"$f":"'Offshore Wind'!U338","v":64.630739485378726},{"$f":"'Offshore Wind'!V338","v":63.632495277162889},{"$f":"'Offshore Wind'!W338","v":62.714199623083715},{"$f":"'Offshore Wind'!X338","v":61.863990644160296},{"$f":"'Offshore Wind'!Y338","v":61.072465021272642},{"$f":"'Offshore Wind'!Z338","v":60.332042249431268},{"$f":"'Offshore Wind'!AA338","v":59.636521965793605},{"$f":"'Offshore Wind'!AB338","v":58.98076799958141},{"$f":"'Offshore Wind'!AC338","v":58.360477959879944},{"$f":"'Offshore Wind'!AD338","v":57.772011993541035},{"$f":"'Offshore Wind'!AE338","v":57.212263366578824},{"$f":"'Offshore Wind'!AF338","v":56.678559180065633},{"$f":"'Offshore Wind'!AG338","v":56.168583173863496},{"$f":"'Offshore Wind'!AH338","v":55.680314971849789},{"$f":"'Offshore Wind'!AI338","v":55.211981737650781},{"$f":"'Offshore Wind'!AJ338","v":54.762019317770616},{"$f":"'Offshore Wind'!AK338","v":54.329040721999938},{"$f":"'Offshore Wind'!AL338","v":53.911810338847197},{"$f":"'Offshore Wind'!AM338","v":53.509222677644871},{"$f":"'Offshore Wind'!AN338","v":53.120284715959549},{"$f":"'Offshore Wind'!AO338","v":52.744101142570344},{"$f":"'Offshore Wind'!AP338","v":52.379861944118169},{"$f":"'Offshore Wind'!AQ338","v":52.026831902484169}]
["RC3OfClass99","RD","Conservative",30,"OffShoreWind","Class9",{"$f":"'Offshore Wind'!L339","v":88.734511526649641},{"$f":"'Offshore Wind'!M339","v":85.805951449766837},{"$f":"'Offshore Wind'!N339","v":83.728105007817405},{"$f":"'Offshore Wind'!O339","v":82.116402094978071},{"$f":"'Offshore Wind'!P339","v":80.799544930934601},{"$f":"'Offshore Wind'!Q339","v":79.686158063016919},{"$f":"'Offshore Wind'!R339","v":78.721698488985169},{"$f":"'Offshore Wind'!S339","v":77.870984854051798},{"$f":"'Offshore Wind'!T339","v":77.109995576145835},{"$f":"'Offshore Wind'!U339","v":76.42159703848175},{"$f":"'Offshore Wind'!V339","v":75.793138412102351},{"$f":"'Offshore Wind'!W339","v":75.215012518034584},{"$f":"'Offshore Wind'!X339","v":74.679751544184683},{"$f":"'Offshore Wind'!Y339","v":74.181435499263017},{"$f":"'Offshore Wind'!Z339","v":73.715291970152919},{"$f":"'Offshore Wind'!AA339","v":73.277417431561631},{"$f":"'Offshore Wind'!AB339","v":72.864578335219548},{"$f":"'Offshore Wind'!AC339","v":72.474066050651089},{"$f":"'Offshore Wind'!AD339","v":72.103589057313584},{"$f":"'Offshore Wind'!AE339","v":71.751191467301865},{"$f":"'Offshore Wind'!AF339","v":71.415190519649514},{"$f":"'Offshore Wind'!AG339","v":71.094127980336538},{"$f":"'Offshore Wind'!AH339","v":70.786731893270115},{"$f":"'Offshore Wind'!AI339","v":70.49188614447425},{"$f":"'Offshore Wind'!AJ339","v":70.208605999202334},{"$f":"'Offshore Wind'!AK339","v":69.936018258336745},{"$f":"'Offshore Wind'!AL339","v":69.673345025352432},{"$f":"'Offshore Wind'!AM339","v":69.419890323112071},{"$f":"'Offshore Wind'!AN339","v":69.175028980430781},{"$f":"'Offshore Wind'!AO339","v":68.938197341586388},{"$f":"'Offshore Wind'!AP339","v":68.708885451320683},{"$f":"'Offshore Wind'!AQ339","v":68.486630442766696}]
["RA3OfClass10","RD","Advanced",30,"OffShoreWind","Class10",{"$f":"'Offshore Wind'!L340","v":84.607026511785918},{"$f":"'Offshore Wind'!M340","v":79.077437733645894},{"$f":"'Offshore Wind'!N340","v":75.154132059025244},{"$f":"'Offshore Wind'!O340","v":72.11097975667667},{"$f":"'Offshore Wind'!P340","v":69.624543280885206},{"$f":"'Offshore Wind'!Q340","v":67.522291194897875},{"$f":"'Offshore Wind'!R340","v":65.70123760626457},{"$f":"'Offshore Wind'!S340","v":64.094954502745168},{"$f":"'Offshore Wind'!T340","v":62.658085303915989},{"$f":"'Offshore Wind'!U340","v":61.358279007025189},{"$f":"'Offshore Wind'!V340","v":60.171648828124525},{"$f":"'Offshore Wind'!W340","v":59.080054880155366},{"$f":"'Offshore Wind'!X340","v":58.069396742137194},{"$f":"'Offshore Wind'!Y340","v":57.128496525775958},{"$f":"'Offshore Wind'!Z340","v":56.248343153503868},{"$f":"'Offshore Wind'!AA340","v":55.42156614662585},{"$f":"'Offshore Wind'!AB340","v":54.64206004998448},{"$f":"'Offshore Wind'!AC340","v":53.904710536986251},{"$f":"'Offshore Wind'!AD340","v":53.205190851155308},{"$f":"'Offshore Wind'!AE340","v":52.539807963997156},{"$f":"'Offshore Wind'!AF340","v":51.905384554264494},{"$f":"'Offshore Wind'!AG340","v":51.299167243416008},{"$f":"'Offshore Wind'!AH340","v":50.718754375363829},{"$f":"'Offshore Wind'!AI340","v":50.162038548806748},{"$f":"'Offshore Wind'!AJ340","v":49.627160427394685},{"$f":"'Offshore Wind'!AK340","v":49.112471271844448},{"$f":"'Offshore Wind'!AL340","v":48.61650228937652},{"$f":"'Offshore Wind'!AM340","v":48.137939364088353},{"$f":"'Offshore Wind'!AN340","v":47.675602073015277},{"$f":"'Offshore Wind'!AO340","v":47.228426144203063},{"$f":"'Offshore Wind'!AP340","v":46.795448700743187},{"$f":"'Offshore Wind'!AQ340","v":46.375795776124463}]
["RM3OfClass10","RD","Moderate",30,"OffShoreWind","Class10",{"$f":"'Offshore Wind'!L341","v":87.599393702739917},{"$f":"'Offshore Wind'!M341","v":82.759206662340276},{"$f":"'Offshore Wind'!N341","v":79.325039304923749},{"$f":"'Offshore Wind'!O341","v":76.661292157211918},{"$f":"'Offshore Wind'!P341","v":74.484852264524108},{"$f":"'Offshore Wind'!Q341","v":72.644698554997888},{"$f":"'Offshore Wind'!R341","v":71.050684907107581},{"$f":"'Offshore Wind'!S341","v":69.644665224124466},{"$f":"'Offshore Wind'!T341","v":68.386937759395735},{"$f":"'Offshore Wind'!U341","v":67.249184872940248},{"$f":"'Offshore Wind'!V341","v":66.210497866707925},{"$f":"'Offshore Wind'!W341","v":65.254998444901716},{"$f":"'Offshore Wind'!X341","v":64.370344157181705},{"$f":"'Offshore Wind'!Y341","v":63.546750718996108},{"$f":"'Offshore Wind'!Z341","v":62.776330509291405},{"$f":"'Offshore Wind'!AA341","v":62.052631964146173},{"$f":"'Offshore Wind'!AB341","v":61.370310826308291},{"$f":"'Offshore Wind'!AC341","v":60.724890398089855},{"$f":"'Offshore Wind'!AD341","v":60.112583361579588},{"$f":"'Offshore Wind'!AE341","v":59.530157116782064},{"$f":"'Offshore Wind'!AF341","v":58.974830475124079},{"$f":"'Offshore Wind'!AG341","v":58.444193335661829},{"$f":"'Offshore Wind'!AH341","v":57.936143468891757},{"$f":"'Offshore Wind'!AI341","v":57.448836213867757},{"$f":"'Offshore Wind'!AJ341","v":56.980644047085541},{"$f":"'Offshore Wind'!AK341","v":56.530123785908643},{"$f":"'Offshore Wind'!AL341","v":56.095989759365537},{"$f":"'Offshore Wind'!AM341","v":55.677091689014894},{"$f":"'Offshore Wind'!AN341","v":55.272396321179933},{"$f":"'Offshore Wind'!AO341","v":54.880972072061809},{"$f":"'Offshore Wind'!AP341","v":54.50197611147523},{"$f":"'Offshore Wind'!AQ341","v":54.134643434724445}]
["RC3OfClass10","RD","Conservative",30,"OffShoreWind","Class10",{"$f":"'Offshore Wind'!L342","v":92.329495496731624},{"$f":"'Offshore Wind'!M342","v":89.282287935902801},{"$f":"'Offshore Wind'!N342","v":87.120259764403215},{"$f":"'Offshore Wind'!O342","v":85.443260429275568},{"$f":"'Offshore Wind'!P342","v":84.073052203574406},{"$f":"'Offshore Wind'!Q342","v":82.914557655749547},{"$f":"'Offshore Wind'!R342","v":81.911024032074835},{"$f":"'Offshore Wind'!S342","v":81.025844642745582},{"$f":"'Offshore Wind'!T342","v":80.234024696947174},{"$f":"'Offshore Wind'!U342","v":79.517736427707945},{"$f":"'Offshore Wind'!V342","v":78.863816471246011},{"$f":"'Offshore Wind'!W342","v":78.262268423992225},{"$f":"'Offshore Wind'!X342","v":77.705321923421153},{"$f":"'Offshore Wind'!Y342","v":77.18681713611835},{"$f":"'Offshore Wind'!Z342","v":76.701788299746426},{"$f":"'Offshore Wind'!AA342","v":76.246173741854193},{"$f":"'Offshore Wind'!AB342","v":75.816608910417173},{"$f":"'Offshore Wind'!AC342","v":75.410275437688782},{"$f":"'Offshore Wind'!AD342","v":75.024788964618779},{"$f":"'Offshore Wind'!AE342","v":74.658114362592329},{"$f":"'Offshore Wind'!AF342","v":74.30850069537955},{"$f":"'Offshore Wind'!AG342","v":73.974430650166497},{"$f":"'Offshore Wind'!AH342","v":73.654580738917602},{"$f":"'Offshore Wind'!AI342","v":73.347789629491118},{"$f":"'Offshore Wind'!AJ342","v":73.053032691663816},{"$f":"'Offshore Wind'!AK342","v":72.769401349588364},{"$f":"'Offshore Wind'!AL342","v":72.496086191092758},{"$f":"'Offshore Wind'!AM342","v":72.232363042269213},{"$f":"'Offshore Wind'!AN342","v":71.977581403789955},{"$f":"'Offshore Wind'!AO342","v":71.731154784023204},{"$f":"'Offshore Wind'!AP342","v":71.492552567418031},{"$f":"'Offshore Wind'!AQ342","v":71.261293134550726}]
["RA3OfClass11","RD","Advanced",30,"OffShoreWind","Class11",{"$f":"'Offshore Wind'!L343","v":91.55089196765914},{"$f":"'Offshore Wind'!M343","v":85.567478937743019},{"$f":"'Offshore Wind'!N343","v":81.322179832198117},{"$f":"'Offshore Wind'!O343","v":78.029270021277895},{"$f":"'Offshore Wind'!P343","v":75.338766802281995},{"$f":"'Offshore Wind'!Q343","v":73.063978743323304},{"$f":"'Offshore Wind'!R343","v":71.093467696737093},{"$f":"'Offshore Wind'!S343","v":69.355353772365859},{"$f":"'Offshore Wind'!T343","v":67.800557885816872},{"$f":"'Offshore Wind'!U343","v":66.394073923767266},{"$f":"'Offshore Wind'!V343","v":65.110054666820957},{"$f":"'Offshore Wind'!W343","v":63.928871451628389},{"$f":"'Offshore Wind'!X343","v":62.835266607862273},{"$f":"'Offshore Wind'!Y343","v":61.81714485590075},{"$f":"'Offshore Wind'!Z343","v":60.864755561276048},{"$f":"'Offshore Wind'!AA343","v":59.970123335576808},{"$f":"'Offshore Wind'!AB343","v":59.126641636904836},{"$f":"'Offshore Wind'!AC343","v":58.328776395800972},{"$f":"'Offshore Wind'!AD343","v":57.571845750355834},{"$f":"'Offshore Wind'!AE343","v":56.851853577946144},{"$f":"'Offshore Wind'!AF343","v":56.165361788306221},{"$f":"'Offshore Wind'!AG343","v":55.509391027689979},{"$f":"'Offshore Wind'!AH343","v":54.88134253135992},{"$f":"'Offshore Wind'!AI343","v":54.278935939435634},{"$f":"'Offshore Wind'!AJ343","v":53.700159316167358},{"$f":"'Offshore Wind'!AK343","v":53.143228606988714},{"$f":"'Offshore Wind'!AL343","v":52.606554472401257},{"$f":"'Offshore Wind'!AM343","v":52.088714944419728},{"$f":"'Offshore Wind'!AN343","v":51.58843272043972},{"$f":"'Offshore Wind'!AO343","v":51.104556181609674},{"$f":"'Offshore Wind'!AP343","v":50.636043425815018},{"$f":"'Offshore Wind'!AQ343","v":50.181948758390099}]
["RM3OfClass11","RD","Moderate",30,"OffShoreWind","Class11",{"$f":"'Offshore Wind'!L344","v":94.78884863297742},{"$f":"'Offshore Wind'!M344","v":89.551417900470071},{"$f":"'Offshore Wind'!N344","v":85.835401658084976},{"$f":"'Offshore Wind'!O344","v":82.953035530782842},{"$f":"'Offshore Wind'!P344","v":80.597970925577627},{"$f":"'Offshore Wind'!Q344","v":78.606792173523814},{"$f":"'Offshore Wind'!R344","v":76.881954683192546},{"$f":"'Offshore Wind'!S344","v":75.360540193070278},{"$f":"'Offshore Wind'!T344","v":73.999588555890398},{"$f":"'Offshore Wind'!U344","v":72.768458047134501},{"$f":"'Offshore Wind'!V344","v":71.644523950685198},{"$f":"'Offshore Wind'!W344","v":70.610604807707674},{"$f":"'Offshore Wind'!X344","v":69.653345198631371},{"$f":"'Offshore Wind'!Y344","v":68.762157823383063},{"$f":"'Offshore Wind'!Z344","v":67.928507708300117},{"$f":"'Offshore Wind'!AA344","v":67.145413796891773},{"$f":"'Offshore Wind'!AB344","v":66.407093218177849},{"$f":"'Offshore Wind'!AC344","v":65.70870186306604},{"$f":"'Offshore Wind'!AD344","v":65.046141580997983},{"$f":"'Offshore Wind'!AE344","v":64.415914466124022},{"$f":"'Offshore Wind'!AF344","v":63.815011072242065},{"$f":"'Offshore Wind'!AG344","v":63.240823496672689},{"$f":"'Offshore Wind'!AH344","v":62.691076975792761},{"$f":"'Offshore Wind'!AI344","v":62.163775453695841},{"$f":"'Offshore Wind'!AJ344","v":61.657157832815244},{"$f":"'Offshore Wind'!AK344","v":61.1696624856705},{"$f":"'Offshore Wind'!AL344","v":60.699898223738941},{"$f":"'Offshore Wind'!AM344","v":60.246620362959966},{"$f":"'Offshore Wind'!AN344","v":59.808710848490627},{"$f":"'Offshore Wind'!AO344","v":59.38516163961323},{"$f":"'Offshore Wind'!AP344","v":58.975060733407673},{"$f":"'Offshore Wind'!AQ344","v":58.577580339734723}]
["RC3OfClass11","RD","Conservative",30,"OffShoreWind","Class11",{"$f":"'Offshore Wind'!L345","v":99.907159205887581},{"$f":"'Offshore Wind'!M345","v":96.609861313429306},{"$f":"'Offshore Wind'!N345","v":94.270391227780792},{"$f":"'Offshore Wind'!O345","v":92.455757251266789},{"$f":"'Offshore Wind'!P345","v":90.973093335322517},{"$f":"'Offshore Wind'!Q345","v":89.719518856159596},{"$f":"'Offshore Wind'!R345","v":88.633623249674017},{"$f":"'Offshore Wind'!S345","v":87.675795442864242},{"$f":"'Offshore Wind'!T345","v":86.818989273160014},{"$f":"'Offshore Wind'!U345","v":86.043913813609521},{"$f":"'Offshore Wind'!V345","v":85.336325357215728},{"$f":"'Offshore Wind'!W345","v":84.685407075862159},{"$f":"'Offshore Wind'!X345","v":84.082750878052806},{"$f":"'Offshore Wind'!Y345","v":83.521691380701725},{"$f":"'Offshore Wind'!Z345","v":82.996855271567227},{"$f":"'Offshore Wind'!AA345","v":82.503847528733075},{"$f":"'Offshore Wind'!AB345","v":82.039027464757453},{"$f":"'Offshore Wind'!AC345","v":81.599345402896788},{"$f":"'Offshore Wind'!AD345","v":81.182221295053225},{"$f":"'Offshore Wind'!AE345","v":80.785452985594532},{"$f":"'Offshore Wind'!AF345","v":80.407145835502746},{"$f":"'Offshore Wind'!AG345","v":80.045658003110105},{"$f":"'Offshore Wind'!AH345","v":79.699557379108938},{"$f":"'Offshore Wind'!AI345","v":79.367587318539208},{"$f":"'Offshore Wind'!AJ345","v":79.04863909775537},{"$f":"'Offshore Wind'!AK345","v":78.741729572299178},{"$f":"'Offshore Wind'!AL345","v":78.445982899946017},{"$f":"'Offshore Wind'!AM345","v":78.16061547240794},{"$f":"'Offshore Wind'!AN345","v":77.884923402594936},{"$f":"'Offshore Wind'!AO345","v":77.618272064350847},{"$f":"'Offshore Wind'!AP345","v":77.360087293460438},{"$f":"'Offshore Wind'!AQ345","v":77.109847943044457}]
["RA3OfClass12","RD","Advanced",30,"OffShoreWind","Class12",{"$f":"'Offshore Wind'!L346","v":92.779538007957001},{"$f":"'Offshore Wind'!M346","v":86.715825413845806},{"$f":"'Offshore Wind'!N346","v":82.413552860813894},{"$f":"'Offshore Wind'!O346","v":79.076451010763421},{"$f":"'Offshore Wind'!P346","v":76.349840266702699},{"$f":"'Offshore Wind'!Q346","v":74.044523730291885},{"$f":"'Offshore Wind'!R346","v":72.047567713670801},{"$f":"'Offshore Wind'!S346","v":70.286127672591505},{"$f":"'Offshore Wind'!T346","v":68.710465863620314},{"$f":"'Offshore Wind'!U346","v":67.285106378748651},{"$f":"'Offshore Wind'!V346","v":65.983855119559593},{"$f":"'Offshore Wind'!W346","v":64.786819998951117},{"$f":"'Offshore Wind'!X346","v":63.678538583148786},{"$f":"'Offshore Wind'!Y346","v":62.646753269509119},{"$f":"'Offshore Wind'!Z346","v":61.68158256652768},{"$f":"'Offshore Wind'!AA346","v":60.774944053199732},{"$f":"'Offshore Wind'!AB346","v":59.920142525448398},{"$f":"'Offshore Wind'!AC346","v":59.111569644603357},{"$f":"'Offshore Wind'!AD346","v":58.344480716477207},{"$f":"'Offshore Wind'!AE346","v":57.614825989037584},{"$f":"'Offshore Wind'!AF346","v":56.919121231605537},{"$f":"'Offshore Wind'!AG346","v":56.254347106431503},{"$f":"'Offshore Wind'!AH346","v":55.617869972416486},{"$f":"'Offshore Wind'!AI346","v":55.007378866426741},{"$f":"'Offshore Wind'!AJ346","v":54.420834851808017},{"$f":"'Offshore Wind'!AK346","v":53.85642993133721},{"$f":"'Offshore Wind'!AL346","v":53.312553436005693},{"$f":"'Offshore Wind'!AM346","v":52.787764314504209},{"$f":"'Offshore Wind'!AN346","v":52.28076812236602},{"$f":"'Offshore Wind'!AO346","v":51.790397785598579},{"$f":"'Offshore Wind'!AP346","v":51.315597419384581},{"$f":"'Offshore Wind'!AQ346","v":50.855408637494349}]
["RM3OfClass12","RD","Moderate",30,"OffShoreWind","Class12",{"$f":"'Offshore Wind'!L347","v":100.83577727194744},{"$f":"'Offshore Wind'!M347","v":95.264231605586971},{"$f":"'Offshore Wind'!N347","v":91.311157045023947},{"$f":"'Offshore Wind'!O347","v":88.244914200844832},{"$f":"'Offshore Wind'!P347","v":85.739611378663483},{"$f":"'Offshore Wind'!Q347","v":83.621408024087856},{"$f":"'Offshore Wind'!R347","v":81.786536818100458},{"$f":"'Offshore Wind'!S347","v":80.168065712303019},{"$f":"'Offshore Wind'!T347","v":78.720293973921343},{"$f":"'Offshore Wind'!U347","v":77.410625130339469},{"$f":"'Offshore Wind'!V347","v":76.214991151739994},{"$f":"'Offshore Wind'!W347","v":75.115114510953234},{"$f":"'Offshore Wind'!X347","v":74.096787797164382},{"$f":"'Offshore Wind'!Y347","v":73.148748307560894},{"$f":"'Offshore Wind'!Z347","v":72.261916591176984},{"$f":"'Offshore Wind'!AA347","v":71.428866244299812},{"$f":"'Offshore Wind'!AB347","v":70.64344548537953},{"$f":"'Offshore Wind'!AC347","v":69.900501181821369},{"$f":"'Offshore Wind'!AD347","v":69.195673746997883},{"$f":"'Offshore Wind'!AE347","v":68.525242130803917},{"$f":"'Offshore Wind'!AF347","v":67.88600490341598},{"$f":"'Offshore Wind'!AG347","v":67.275187794468735},{"$f":"'Offshore Wind'!AH347","v":66.69037092481652},{"$f":"'Offshore Wind'!AI347","v":66.129430902818768},{"$f":"'Offshore Wind'!AJ347","v":65.590494284029759},{"$f":"'Offshore Wind'!AK347","v":65.071899819019066},{"$f":"'Offshore Wind'!AL347","v":64.572167570240893},{"$f":"'Offshore Wind'!AM347","v":64.089973450668978},{"$f":"'Offshore Wind'!AN347","v":63.624128080637405},{"$f":"'Offshore Wind'!AO347","v":63.173559112810402},{"$f":"'Offshore Wind'!AP347","v":62.737296364253496},{"$f":"'Offshore Wind'!AQ347","v":62.314459237055523}]
["RC3OfClass12","RD","Conservative",30,"OffShoreWind","Class12",{"$f":"'Offshore Wind'!L348","v":106.2806036664213},{"$f":"'Offshore Wind'!M348","v":102.77295903650739},{"$f":"'Offshore Wind'!N348","v":100.28424556553519},{"$f":"'Offshore Wind'!O348","v":98.35384942585452},{"$f":"'Offshore Wind'!P348","v":96.776600935621289},{"$f":"'Offshore Wind'!Q348","v":95.443056338364798},{"$f":"'Offshore Wind'!R348","v":94.287887464649074},{"$f":"'Offshore Wind'!S348","v":93.268956305707377},{"$f":"'Offshore Wind'!T348","v":92.357491324968407},{"$f":"'Offshore Wind'!U348","v":91.532970956430091},{"$f":"'Offshore Wind'!V348","v":90.780242834735176},{"$f":"'Offshore Wind'!W348","v":90.087800086591358},{"$f":"'Offshore Wind'!X348","v":89.446698237478699},{"$f":"'Offshore Wind'!Y348","v":88.849846695054509},{"$f":"'Offshore Wind'!Z348","v":88.291529363762962},{"$f":"'Offshore Wind'!AA348","v":87.767070847104975},{"$f":"'Offshore Wind'!AB348","v":87.272598204821264},{"$f":"'Offshore Wind'!AC348","v":86.804867210092979},{"$f":"'Offshore Wind'!AD348","v":86.361133224082295},{"$f":"'Offshore Wind'!AE348","v":85.939053607564787},{"$f":"'Offshore Wind'!AF348","v":85.536612855543993},{"$f":"'Offshore Wind'!AG348","v":85.152064387244721},{"$f":"'Offshore Wind'!AH348","v":84.783884733849064},{"$f":"'Offshore Wind'!AI348","v":84.430737084401628},{"$f":"'Offshore Wind'!AJ348","v":84.091441985705245},{"$f":"'Offshore Wind'!AK348","v":83.764953574907381},{"$f":"'Offshore Wind'!AL348","v":83.450340136592587},{"$f":"'Offshore Wind'!AM348","v":83.146768073223427},{"$f":"'Offshore Wind'!AN348","v":82.853488594168397},{"$f":"'Offshore Wind'!AO348","v":82.569826588138994},{"$f":"'Offshore Wind'!AP348","v":82.295171262876849},{"$f":"'Offshore Wind'!AQ348","v":82.028968225630095}]
["RA3OfClass13","RD","Advanced",30,"OffShoreWind","Class13",{"$f":"'Offshore Wind'!L349","v":99.827676130149968},{"$f":"'Offshore Wind'!M349","v":93.303324425150862},{"$f":"'Offshore Wind'!N349","v":88.674223221705873},{"$f":"'Offshore Wind'!O349","v":85.083613375474556},{"$f":"'Offshore Wind'!P349","v":82.149871516706781},{"$f":"'Offshore Wind'!Q349","v":79.669428118135841},{"$f":"'Offshore Wind'!R349","v":77.520770313261806},{"$f":"'Offshore Wind'!S349","v":75.625519811707662},{"$f":"'Offshore Wind'!T349","v":73.930160467030476},{"$f":"'Offshore Wind'!U349","v":72.396521390140464},{"$f":"'Offshore Wind'!V349","v":70.996418608262687},{"$f":"'Offshore Wind'!W349","v":69.708448901771263},{"$f":"'Offshore Wind'!X349","v":68.51597520969176},{"$f":"'Offshore Wind'!Y349","v":67.40580876203137},{"$f":"'Offshore Wind'!Z349","v":66.367317404817697},{"$f":"'Offshore Wind'!AA349","v":65.391804723693326},{"$f":"'Offshore Wind'!AB349","v":64.472066903263567},{"$f":"'Offshore Wind'!AC349","v":63.602069558917037},{"$f":"'Offshore Wind'!AD349","v":62.776707558586381},{"$f":"'Offshore Wind'!AE349","v":61.99162350469264},{"$f":"'Offshore Wind'!AF349","v":61.243068481696355},{"$f":"'Offshore Wind'!AG349","v":60.527793783282945},{"$f":"'Offshore Wind'!AH349","v":59.842965699818585},{"$f":"'Offshore Wind'!AI349","v":59.186097712355078},{"$f":"'Offshore Wind'!AJ349","v":58.554995993327175},{"$f":"'Offshore Wind'!AK349","v":57.947715198264468},{"$f":"'Offshore Wind'!AL349","v":57.362522301247679},{"$f":"'Offshore Wind'!AM349","v":56.797866779322334},{"$f":"'Offshore Wind'!AN349","v":56.252355853587282},{"$f":"'Offshore Wind'!AO349","v":55.72473379150658},{"$f":"'Offshore Wind'!AP349","v":55.21386449637361},{"$f":"'Offshore Wind'!AQ349","v":54.718716776697256}]
["RM3OfClass13","RD","Moderate",30,"OffShoreWind","Class13",{"$f":"'Offshore Wind'!L350","v":103.35836471615565},{"$f":"'Offshore Wind'!M350","v":97.647436863005566},{"$f":"'Offshore Wind'!N350","v":93.595469067102073},{"$f":"'Offshore Wind'!O350","v":90.45251867021814},{"$f":"'Offshore Wind'!P350","v":87.884541213952005},{"$f":"'Offshore Wind'!Q350","v":85.713347211303912},{"$f":"'Offshore Wind'!R350","v":83.832573418048497},{"$f":"'Offshore Wind'!S350","v":82.173613360801923},{"$f":"'Offshore Wind'!T350","v":80.689623021164564},{"$f":"'Offshore Wind'!U350","v":79.347190467416794},{"$f":"'Offshore Wind'!V350","v":78.121645564898429},{"$f":"'Offshore Wind'!W350","v":76.994253541384523},{"$f":"'Offshore Wind'!X350","v":75.950451562250336},{"$f":"'Offshore Wind'!Y350","v":74.978695168014497},{"$f":"'Offshore Wind'!Z350","v":74.069677768994936},{"$f":"'Offshore Wind'!AA350","v":73.215787176698143},{"$f":"'Offshore Wind'!AB350","v":72.410717711748362},{"$f":"'Offshore Wind'!AC350","v":71.649187326715889},{"$f":"'Offshore Wind'!AD350","v":70.926727372111017},{"$f":"'Offshore Wind'!AE350","v":70.239523709100268},{"$f":"'Offshore Wind'!AF350","v":69.584294818363219},{"$f":"'Offshore Wind'!AG350","v":68.958197026195947},{"$f":"'Offshore Wind'!AH350","v":68.358749915844854},{"$f":"'Offshore Wind'!AI350","v":67.78377697522707},{"$f":"'Offshore Wind'!AJ350","v":67.231357892330948},{"$f":"'Offshore Wind'!AK350","v":66.699789858598294},{"$f":"'Offshore Wind'!AL350","v":66.187555913196761},{"$f":"'Offshore Wind'!AM350","v":65.693298844693317},{"$f":"'Offshore Wind'!AN350","v":65.215799518960935},{"$f":"'Offshore Wind'!AO350","v":64.753958761975952},{"$f":"'Offshore Wind'!AP350","v":64.30678211994136},{"$f":"'Offshore Wind'!AQ350","v":63.873366965213158}]
["RC3OfClass13","RD","Conservative",30,"OffShoreWind","Class13",{"$f":"'Offshore Wind'!L351","v":108.93940318803087},{"$f":"'Offshore Wind'!M351","v":105.34400854972162},{"$f":"'Offshore Wind'!N351","v":102.79303545697672},{"$f":"'Offshore Wind'!O351","v":100.8143470028413},{"$f":"'Offshore Wind'!P351","v":99.19764081866748},{"$f":"'Offshore Wind'!Q351","v":97.830735216534123},{"$f":"'Offshore Wind'!R351","v":96.646667725922583},{"$f":"'Offshore Wind'!S351","v":95.602246180358222},{"$f":"'Offshore Wind'!T351","v":94.667979271787161},{"$f":"'Offshore Wind'!U351","v":93.822832050504317},{"$f":"'Offshore Wind'!V351","v":93.051273087613325},{"$f":"'Offshore Wind'!W351","v":92.341507644791506},{"$f":"'Offshore Wind'!X351","v":91.684367485479981},{"$f":"'Offshore Wind'!Y351","v":91.072584633477902},{"$f":"'Offshore Wind'!Z351","v":90.500299994868428},{"$f":"'Offshore Wind'!AA351","v":89.962721209741034},{"$f":"'Offshore Wind'!AB351","v":89.455878449304066},{"$f":"'Offshore Wind'!AC351","v":88.976446326598293},{"$f":"'Offshore Wind'!AD351","v":88.521611540733005},{"$f":"'Offshore Wind'!AE351","v":88.088972847170737},{"$f":"'Offshore Wind'!AF351","v":87.676464319450176},{"$f":"'Offshore Wind'!AG351","v":87.282295682952025},{"$f":"'Offshore Wind'!AH351","v":86.904905356559169},{"$f":"'Offshore Wind'!AI351","v":86.542923086597582},{"$f":"'Offshore Wind'!AJ351","v":86.19513991373735},{"$f":"'Offshore Wind'!AK351","v":85.860483810994822},{"$f":"'Offshore Wind'!AL351","v":85.53799975442584},{"$f":"'Offshore Wind'!AM351","v":85.226833292558595},{"$f":"'Offshore Wind'!AN351","v":84.926216902423747},{"$f":"'Offshore Wind'!AO351","v":84.635458583615616},{"$f":"'Offshore Wind'!AP351","v":84.353932263814272},{"$f":"'Offshore Wind'!AQ351","v":84.081069681140917}]
["RA3OfClass14","RD","Advanced",30,"OffShoreWind","Class14",{"$f":"'Offshore Wind'!L352","v":90.119749674171018},{"$f":"'Offshore Wind'!M352","v":84.229870582182514},{"$f":"'Offshore Wind'!N352","v":80.050934861721814},{"$f":"'Offshore Wind'!O352","v":76.809500491376383},{"$f":"'Offshore Wind'!P352","v":74.161055769733309},{"$f":"'Offshore Wind'!Q352","v":71.921827663604432},{"$f":"'Offshore Wind'!R352","v":69.982120049272623},{"$f":"'Offshore Wind'!S352","v":68.271176677744805},{"$f":"'Offshore Wind'!T352","v":66.740685678927179},{"$f":"'Offshore Wind'!U352","v":65.356188162229884},{"$f":"'Offshore Wind'!V352","v":64.092240957284105},{"$f":"'Offshore Wind'!W352","v":62.929522240025833},{"$f":"'Offshore Wind'!X352","v":61.853012851155228},{"$f":"'Offshore Wind'!Y352","v":60.850806586938674},{"$f":"'Offshore Wind'!Z352","v":59.913305236823405},{"$f":"'Offshore Wind'!AA352","v":59.032658085303098},{"$f":"'Offshore Wind'!AB352","v":58.202361865295593},{"$f":"'Offshore Wind'!AC352","v":57.416969017048935},{"$f":"'Offshore Wind'!AD352","v":56.671870866477974},{"$f":"'Offshore Wind'!AE352","v":55.963133759166716},{"$f":"'Offshore Wind'!AF352","v":55.287373349780665},{"$f":"'Offshore Wind'!AG352","v":54.641656858441678},{"$f":"'Offshore Wind'!AH352","v":54.023426144834886},{"$f":"'Offshore Wind'!AI352","v":53.430436496132558},{"$f":"'Offshore Wind'!AJ352","v":52.860707427576628},{"$f":"'Offshore Wind'!AK352","v":52.312482773307089},{"$f":"'Offshore Wind'!AL352","v":51.784198038706037},{"$f":"'Offshore Wind'!AM352","v":51.274453484283001},{"$f":"'Offshore Wind'!AN352","v":50.78199177448947},{"$f":"'Offshore Wind'!AO352","v":50.305679292815647},{"$f":"'Offshore Wind'!AP352","v":49.8444904243742},{"$f":"'Offshore Wind'!AQ352","v":49.397494257792161}]
["RM3OfClass14","RD","Moderate",30,"OffShoreWind","Class14",{"$f":"'Offshore Wind'!L353","v":93.307089937741338},{"$f":"'Offshore Wind'!M353","v":88.151531795106223},{"$f":"'Offshore Wind'!N353","v":84.493605079687683},{"$f":"'Offshore Wind'!O353","v":81.65629669001585},{"$f":"'Offshore Wind'!P353","v":79.338046937052567},{"$f":"'Offshore Wind'!Q353","v":77.377994699057894},{"$f":"'Offshore Wind'!R353","v":75.680120221634027},{"$f":"'Offshore Wind'!S353","v":74.182488794417452},{"$f":"'Offshore Wind'!T353","v":72.84281183196218},{"$f":"'Offshore Wind'!U353","v":71.630926607463124},{"$f":"'Offshore Wind'!V353","v":70.524562078998912},{"$f":"'Offshore Wind'!W353","v":69.506805371818132},{"$f":"'Offshore Wind'!X353","v":68.564509841004238},{"$f":"'Offshore Wind'!Y353","v":67.687253689327093},{"$f":"'Offshore Wind'!Z353","v":66.866635363580372},{"$f":"'Offshore Wind'!AA353","v":66.095782936578161},{"$f":"'Offshore Wind'!AB353","v":65.369003936363796},{"$f":"'Offshore Wind'!AC353","v":64.681529977950433},{"$f":"'Offshore Wind'!AD353","v":64.029326973908553},{"$f":"'Offshore Wind'!AE353","v":63.40895169836913},{"$f":"'Offshore Wind'!AF353","v":62.817441749409461},{"$f":"'Offshore Wind'!AG353","v":62.252229991618933},{"$f":"'Offshore Wind'!AH353","v":61.711077220945256},{"$f":"'Offshore Wind'!AI353","v":61.19201858423672},{"$f":"'Offshore Wind'!AJ353","v":60.693320513764483},{"$f":"'Offshore Wind'!AK353","v":60.213445793728688},{"$f":"'Offshore Wind'!AL353","v":59.751024982950582},{"$f":"'Offshore Wind'!AM353","v":59.304832854525714},{"$f":"'Offshore Wind'!AN353","v":58.873768831273431},{"$f":"'Offshore Wind'!AO353","v":58.456840630374984},{"$f":"'Offshore Wind'!AP353","v":58.053150505526709},{"$f":"'Offshore Wind'!AQ353","v":57.66188360677436}]
["RC3OfClass14","RD","Conservative",30,"OffShoreWind","Class14",{"$f":"'Offshore Wind'!L354","v":98.345390031510718},{"$f":"'Offshore Wind'!M354","v":95.099636175016528},{"$f":"'Offshore Wind'!N354","v":92.79673716488638},{"$f":"'Offshore Wind'!O354","v":91.010469918342707},{"$f":"'Offshore Wind'!P354","v":89.550983308392205},{"$f":"'Offshore Wind'!Q354","v":88.317004962228182},{"$f":"'Offshore Wind'!R354","v":87.248084298262043},{"$f":"'Offshore Wind'!S354","v":86.305229451898015},{"$f":"'Offshore Wind'!T354","v":85.46181705171837},{"$f":"'Offshore Wind'!U354","v":84.698857730492335},{"$f":"'Offshore Wind'!V354","v":84.002330441767867},{"$f":"'Offshore Wind'!W354","v":83.361587448300938},{"$f":"'Offshore Wind'!X354","v":82.768352095603859},{"$f":"'Offshore Wind'!Y354","v":82.216063195224194},{"$f":"'Offshore Wind'!Z354","v":81.699431431637706},{"$f":"'Offshore Wind'!AA354","v":81.214130486810902},{"$f":"'Offshore Wind'!AB354","v":80.756576585273677},{"$f":"'Offshore Wind'!AC354","v":80.323767723453926},{"$f":"'Offshore Wind'!AD354","v":79.913164185094033},{"$f":"'Offshore Wind'!AE354","v":79.522598239109669},{"$f":"'Offshore Wind'!AF354","v":79.150204863868012},{"$f":"'Offshore Wind'!AG354","v":78.794367883306521},{"$f":"'Offshore Wind'!AH354","v":78.45367757514353},{"$f":"'Offshore Wind'!AI354","v":78.12689693855036},{"$f":"'Offshore Wind'!AJ354","v":77.8129345816766},{"$f":"'Offshore Wind'!AK354","v":77.510822728779502},{"$f":"'Offshore Wind'!AL354","v":77.219699228979522},{"$f":"'Offshore Wind'!AM354","v":76.938792723513913},{"$f":"'Offshore Wind'!AN354","v":76.667410328599857},{"$f":"'Offshore Wind'!AO354","v":76.404927338687216},{"$f":"'Offshore Wind'!AP354","v":76.150778565013368},{"$f":"'Offshore Wind'!AQ354","v":75.904451007373822}]
["RA3UtClass10","RD","Advanced",30,"UtilityPV","Class10",{"$f":"'Solar - Utility PV'!L252","v":22.887668615750123},{"$f":"'Solar - Utility PV'!M252","v":23.396400000000003},{"$f":"'Solar - Utility PV'!N252","v":22.524111075316796},{"$f":"'Solar - Utility PV'!O252","v":21.660262239731235},{"$f":"'Solar - Utility PV'!P252","v":20.804195046576123},{"$f":"'Solar - Utility PV'!Q252","v":19.955317804145924},{"$f":"'Solar - Utility PV'!R252","v":19.113097325083508},{"$f":"'Solar - Utility PV'!S252","v":18.277051869934624},{"$f":"'Solar - Utility PV'!T252","v":17.446745087973056},{"$f":"'Solar - Utility PV'!U252","v":16.62178079464821},{"$f":"'Solar - Utility PV'!V252","v":15.801798453917113},{"$f":"'Solar - Utility PV'!W252","v":14.986469256908581},{"$f":"'Solar - Utility PV'!X252","v":14.852633706842221},{"$f":"'Solar - Utility PV'!Y252","v":14.719670678616282},{"$f":"'Solar - Utility PV'!Z252","v":14.587554758973273},{"$f":"'Solar - Utility PV'!AA252","v":14.456261512088687},{"$f":"'Solar - Utility PV'!AB252","v":14.32576743302657},{"$f":"'Solar - Utility PV'!AC252","v":14.196049903829682},{"$f":"'Solar - Utility PV'!AD252","v":14.067087152071897},{"$f":"'Solar - Utility PV'!AE252","v":13.938858211713235},{"$f":"'Solar - Utility PV'!AF252","v":13.81134288610969},{"$f":"'Solar - Utility PV'!AG252","v":13.684521713040663},{"$f":"'Solar - Utility PV'!AH252","v":13.558375931626845},{"$f":"'Solar - Utility PV'!AI252","v":13.432887451020328},{"$f":"'Solar - Utility PV'!AJ252","v":13.308038820757197},{"$f":"'Solar - Utility PV'!AK252","v":13.18381320267053},{"$f":"'Solar - Utility PV'!AL252","v":13.060194344268758},{"$f":"'Solar - Utility PV'!AM252","v":12.937166553491073},{"$f":"'Solar - Utility PV'!AN252","v":12.814714674757361},{"$f":"'Solar - Utility PV'!AO252","v":12.692824066236005},{"$f":"'Solar - Utility PV'!AP252","v":12.571480578257781},{"$f":"'Solar - Utility PV'!AQ252","v":12.450670532809108}]
["RM3UtClass10","RD","Moderate",30,"UtilityPV","Class10",{"$f":"'Solar - Utility PV'!L253","v":22.887668615750123},{"$f":"'Solar - Utility PV'!M253","v":23.396400000000003},{"$f":"'Solar - Utility PV'!N253","v":22.710378654528096},{"$f":"'Solar - Utility PV'!O253","v":22.026963369662248},{"$f":"'Solar - Utility PV'!P253","v":21.346039172140426},{"$f":"'Solar - Utility PV'!Q253","v":20.667497753817244},{"$f":"'Solar - Utility PV'!R253","v":19.991236995584185},{"$f":"'Solar - Utility PV'!S253","v":19.317160531521946},{"$f":"'Solar - Utility PV'!T253","v":18.645177349373412},{"$f":"'Solar - Utility PV'!U253","v":17.975201423854461},{"$f":"'Solar - Utility PV'!V253","v":17.307151379696318},{"$f":"'Solar - Utility PV'!W253","v":16.640950181644566},{"$f":"'Solar - Utility PV'!X253","v":16.555605115149937},{"$f":"'Solar - Utility PV'!Y253","v":16.470563232028109},{"$f":"'Solar - Utility PV'!Z253","v":16.385819562059851},{"$f":"'Solar - Utility PV'!AA253","v":16.301369243074177},{"$f":"'Solar - Utility PV'!AB253","v":16.217207518028133},{"$f":"'Solar - Utility PV'!AC253","v":16.133329732180755},{"$f":"'Solar - Utility PV'!AD253","v":16.049731330357737},{"$f":"'Solar - Utility PV'!AE253","v":15.966407854303359},{"$f":"'Solar - Utility PV'!AF253","v":15.883354940116543},{"$f":"'Solar - Utility PV'!AG253","v":15.800568315767796},{"$f":"'Solar - Utility PV'!AH253","v":15.71804379869422},{"$f":"'Solar - Utility PV'!AI253","v":15.635777293469637},{"$f":"'Solar - Utility PV'!AJ253","v":15.55376478954717},{"$f":"'Solar - Utility PV'!AK253","v":15.472002359071638},{"$f":"'Solar - Utility PV'!AL253","v":15.390486154759238},{"$f":"'Solar - Utility PV'!AM253","v":15.309212407842166},{"$f":"'Solar - Utility PV'!AN253","v":15.228177426075824},{"$f":"'Solar - Utility PV'!AO253","v":15.147377591806414},{"$f":"'Solar - Utility PV'!AP253","v":15.066809360096796},{"$f":"'Solar - Utility PV'!AQ253","v":14.986469256908581}]
["RC3UtClass10","RD","Conservative",30,"UtilityPV","Class10",{"$f":"'Solar - Utility PV'!L254","v":22.887668615750123},{"$f":"'Solar - Utility PV'!M254","v":23.396400000000003},{"$f":"'Solar - Utility PV'!N254","v":23.144352657361942},{"$f":"'Solar - Utility PV'!O254","v":22.893481143104367},{"$f":"'Solar - Utility PV'!P254","v":22.64375035787263},{"$f":"'Solar - Utility PV'!Q254","v":22.395126585537888},{"$f":"'Solar - Utility PV'!R254","v":22.14757742572267},{"$f":"'Solar - Utility PV'!S254","v":21.901071730238009},{"$f":"'Solar - Utility PV'!T254","v":21.655579543170102},{"$f":"'Solar - Utility PV'!U254","v":21.411072044374396},{"$f":"'Solar - Utility PV'!V254","v":21.167521496153093},{"$f":"'Solar - Utility PV'!W254","v":20.924901192908766},{"$f":"'Solar - Utility PV'!X254","v":20.710191685655687},{"$f":"'Solar - Utility PV'!Y254","v":20.495538314004566},{"$f":"'Solar - Utility PV'!Z254","v":20.28094068902514},{"$f":"'Solar - Utility PV'!AA254","v":20.066398425371748},{"$f":"'Solar - Utility PV'!AB254","v":19.851911141242141},{"$f":"'Solar - Utility PV'!AC254","v":19.637478458336844},{"$f":"'Solar - Utility PV'!AD254","v":19.42310000181908},{"$f":"'Solar - Utility PV'!AE254","v":19.208775400275233},{"$f":"'Solar - Utility PV'!AF254","v":18.994504285675866},{"$f":"'Solar - Utility PV'!AG254","v":18.780286293337269},{"$f":"'Solar - Utility PV'!AH254","v":18.566121061883521},{"$f":"'Solar - Utility PV'!AI254","v":18.352008233209069},{"$f":"'Solar - Utility PV'!AJ254","v":18.137947452441814},{"$f":"'Solar - Utility PV'!AK254","v":17.923938367906707},{"$f":"'Solar - Utility PV'!AL254","v":17.709980631089827},{"$f":"'Solar - Utility PV'!AM254","v":17.496073896602937},{"$f":"'Solar - Utility PV'!AN254","v":17.28221782214851},{"$f":"'Solar - Utility PV'!AO254","v":17.068412068485269},{"$f":"'Solar - Utility PV'!AP254","v":16.854656299394115},{"$f":"'Solar - Utility PV'!AQ254","v":16.640950181644566}]
["RA3UtClass99","RD","Advanced",30,"UtilityPV","Class9",{"$f":"'Solar - Utility PV'!L255","v":22.887668615750123},{"$f":"'Solar - Utility PV'!M255","v":23.396400000000003},{"$f":"'Solar - Utility PV'!N255","v":22.524111075316796},{"$f":"'Solar - Utility PV'!O255","v":21.660262239731235},{"$f":"'Solar - Utility PV'!P255","v":20.804195046576123},{"$f":"'Solar - Utility PV'!Q255","v":19.955317804145924},{"$f":"'Solar - Utility PV'!R255","v":19.113097325083508},{"$f":"'Solar - Utility PV'!S255","v":18.277051869934624},{"$f":"'Solar - Utility PV'!T255","v":17.446745087973056},{"$f":"'Solar - Utility PV'!U255","v":16.62178079464821},{"$f":"'Solar - Utility PV'!V255","v":15.801798453917113},{"$f":"'Solar - Utility PV'!W255","v":14.986469256908581},{"$f":"'Solar - Utility PV'!X255","v":14.852633706842221},{"$f":"'Solar - Utility PV'!Y255","v":14.719670678616282},{"$f":"'Solar - Utility PV'!Z255","v":14.587554758973273},{"$f":"'Solar - Utility PV'!AA255","v":14.456261512088687},{"$f":"'Solar - Utility PV'!AB255","v":14.32576743302657},{"$f":"'Solar - Utility PV'!AC255","v":14.196049903829682},{"$f":"'Solar - Utility PV'!AD255","v":14.067087152071897},{"$f":"'Solar - Utility PV'!AE255","v":13.938858211713235},{"$f":"'Solar - Utility PV'!AF255","v":13.81134288610969},{"$f":"'Solar - Utility PV'!AG255","v":13.684521713040663},{"$f":"'Solar - Utility PV'!AH255","v":13.558375931626845},{"$f":"'Solar - Utility PV'!AI255","v":13.432887451020328},{"$f":"'Solar - Utility PV'!AJ255","v":13.308038820757197},{"$f":"'Solar - Utility PV'!AK255","v":13.18381320267053},{"$f":"'Solar - Utility PV'!AL255","v":13.060194344268758},{"$f":"'Solar - Utility PV'!AM255","v":12.937166553491073},{"$f":"'Solar - Utility PV'!AN255","v":12.814714674757361},{"$f":"'Solar - Utility PV'!AO255","v":12.692824066236005},{"$f":"'Solar - Utility PV'!AP255","v":12.571480578257781},{"$f":"'Solar - Utility PV'!AQ255","v":12.450670532809108}]
["RM3UtClass99","RD","Moderate",30,"UtilityPV","Class9",{"$f":"'Solar - Utility PV'!L256","v":22.887668615750123},{"$f":"'Solar - Utility PV'!M256","v":23.396400000000003},{"$f":"'Solar - Utility PV'!N256","v":22.710378654528096},{"$f":"'Solar - Utility PV'!O256","v":22.026963369662248},{"$f":"'Solar - Utility PV'!P256","v":21.346039172140426},{"$f":"'Solar - Utility PV'!Q256","v":20.667497753817244},{"$f":"'Solar - Utility PV'!R256","v":19.991236995584185},{"$f":"'Solar - Utility PV'!S256","v":19.317160531521946},{"$f":"'Solar - Utility PV'!T256","v":18.645177349373412},{"$f":"'Solar - Utility PV'!U256","v":17.975201423854461},{"$f":"'Solar - Utility PV'!V256","v":17.307151379696318},{"$f":"'Solar - Utility PV'!W256","v":16.640950181644566},{"$f":"'Solar - Utility PV'!X256","v":16.555605115149937},{"$f":"'Solar - Utility PV'!Y256","v":16.470563232028109},{"$f":"'Solar - Utility PV'!Z256","v":16.385819562059851},{"$f":"'Solar - Utility PV'!AA256","v":16.301369243074177},{"$f":"'Solar - Utility PV'!AB256","v":16.217207518028133},{"$f":"'Solar - Utility PV'!AC256","v":16.133329732180755},{"$f":"'Solar - Utility PV'!AD256","v":16.049731330357737},{"$f":"'Solar - Utility PV'!AE256","v":15.966407854303359},{"$f":"'Solar - Utility PV'!AF256","v":15.883354940116543},{"$f":"'Solar - Utility PV'!AG256","v":15.800568315767796},{"$f":"'Solar - Utility PV'!AH256","v":15.71804379869422},{"$f":"'Solar - Utility PV'!AI256","v":15.635777293469637},{"$f":"'Solar - Utility PV'!AJ256","v":15.55376478954717},{"$f":"'Solar - Utility PV'!AK256","v":15.472002359071638},{"$f":"'Solar - Utility PV'!AL256","v":15.390486154759238},{"$f":"'Solar - Utility PV'!AM256","v":15.309212407842166},{"$f":"'Solar - Utility PV'!AN256","v":15.228177426075824},{"$f":"'Solar - Utility PV'!AO256","v":15.147377591806414},{"$f":"'Solar - Utility PV'!AP256","v":15.066809360096796},{"$f":"'Solar - Utility PV'!AQ256","v":14.986469256908581}]
["RC3UtClass99","RD","Conservative",30,"UtilityPV","Class9",{"$f":"'Solar - Utility PV'!L257","v":22.887668615750123},{"$f":"'Solar - Utility PV'!M257","v":23.396400000000003},{"$f":"'Solar - Utility PV'!N257","v":23.144352657361942},{"$f":"'Solar - Utility PV'!O257","v":22.893481143104367},{"$f":"'Solar - Utility PV'!P257","v":22.64375035787263},{"$f":"'Solar - Utility PV'!Q257","v":22.395126585537888},{"$f":"'Solar - Utility PV'!R257","v":22.14757742572267},{"$f":"'Solar - Utility PV'!S257","v":21.901071730238009},{"$f":"'Solar - Utility PV'!T257","v":21.655579543170102},{"$f":"'Solar - Utility PV'!U257","v":21.411072044374396},{"$f":"'Solar - Utility PV'!V257","v":21.167521496153093},{"$f":"'Solar - Utility PV'!W257","v":20.924901192908766},{"$f":"'Solar - Utility PV'!X257","v":20.710191685655687},{"$f":"'Solar - Utility PV'!Y257","v":20.495538314004566},{"$f":"'Solar - Utility PV'!Z257","v":20.28094068902514},{"$f":"'Solar - Utility PV'!AA257","v":20.066398425371748},{"$f":"'Solar - Utility PV'!AB257","v":19.851911141242141},{"$f":"'Solar - Utility PV'!AC257","v":19.637478458336844},{"$f":"'Solar - Utility PV'!AD257","v":19.42310000181908},{"$f":"'Solar - Utility PV'!AE257","v":19.208775400275233},{"$f":"'Solar - Utility PV'!AF257","v":18.994504285675866},{"$f":"'Solar - Utility PV'!AG257","v":18.780286293337269},{"$f":"'Solar - Utility PV'!AH257","v":18.566121061883521},{"$f":"'Solar - Utility PV'!AI257","v":18.352008233209069},{"$f":"'Solar - Utility PV'!AJ257","v":18.137947452441814},{"$f":"'Solar - Utility PV'!AK257","v":17.923938367906707},{"$f":"'Solar - Utility PV'!AL257","v":17.709980631089827},{"$f":"'Solar - Utility PV'!AM257","v":17.496073896602937},{"$f":"'Solar - Utility PV'!AN257","v":17.28221782214851},{"$f":"'Solar - Utility PV'!AO257","v":17.068412068485269},{"$f":"'Solar - Utility PV'!AP257","v":16.854656299394115},{"$f":"'Solar - Utility PV'!AQ257","v":16.640950181644566}]
["RA3UtClass88","RD","Advanced",30,"UtilityPV","Class8",{"$f":"'Solar - Utility PV'!L258","v":22.887668615750123},{"$f":"'Solar - Utility PV'!M258","v":23.396400000000003},{"$f":"'Solar - Utility PV'!N258","v":22.524111075316796},{"$f":"'Solar - Utility PV'!O258","v":21.660262239731235},{"$f":"'Solar - Utility PV'!P258","v":20.804195046576123},{"$f":"'Solar - Utility PV'!Q258","v":19.955317804145924},{"$f":"'Solar - Utility PV'!R258","v":19.113097325083508},{"$f":"'Solar - Utility PV'!S258","v":18.277051869934624},{"$f":"'Solar - Utility PV'!T258","v":17.446745087973056},{"$f":"'Solar - Utility PV'!U258","v":16.62178079464821},{"$f":"'Solar - Utility PV'!V258","v":15.801798453917113},{"$f":"'Solar - Utility PV'!W258","v":14.986469256908581},{"$f":"'Solar - Utility PV'!X258","v":14.852633706842221},{"$f":"'Solar - Utility PV'!Y258","v":14.719670678616282},{"$f":"'Solar - Utility PV'!Z258","v":14.587554758973273},{"$f":"'Solar - Utility PV'!AA258","v":14.456261512088687},{"$f":"'Solar - Utility PV'!AB258","v":14.32576743302657},{"$f":"'Solar - Utility PV'!AC258","v":14.196049903829682},{"$f":"'Solar - Utility PV'!AD258","v":14.067087152071897},{"$f":"'Solar - Utility PV'!AE258","v":13.938858211713235},{"$f":"'Solar - Utility PV'!AF258","v":13.81134288610969},{"$f":"'Solar - Utility PV'!AG258","v":13.684521713040663},{"$f":"'Solar - Utility PV'!AH258","v":13.558375931626845},{"$f":"'Solar - Utility PV'!AI258","v":13.432887451020328},{"$f":"'Solar - Utility PV'!AJ258","v":13.308038820757197},{"$f":"'Solar - Utility PV'!AK258","v":13.18381320267053},{"$f":"'Solar - Utility PV'!AL258","v":13.060194344268758},{"$f":"'Solar - Utility PV'!AM258","v":12.937166553491073},{"$f":"'Solar - Utility PV'!AN258","v":12.814714674757361},{"$f":"'Solar - Utility PV'!AO258","v":12.692824066236005},{"$f":"'Solar - Utility PV'!AP258","v":12.571480578257781},{"$f":"'Solar - Utility PV'!AQ258","v":12.450670532809108}]
["RM3UtClass88","RD","Moderate",30,"UtilityPV","Class8",{"$f":"'Solar - Utility PV'!L259","v":22.887668615750123},{"$f":"'Solar - Utility PV'!M259","v":23.396400000000003},{"$f":"'Solar - Utility PV'!N259","v":22.710378654528096},{"$f":"'Solar - Utility PV'!O259","v":22.026963369662248},{"$f":"'Solar - Utility PV'!P259","v":21.346039172140426},{"$f":"'Solar - Utility PV'!Q259","v":20.667497753817244},{"$f":"'Solar - Utility PV'!R259","v":19.991236995584185},{"$f":"'Solar - Utility PV'!S259","v":19.317160531521946},{"$f":"'Solar - Utility PV'!T259","v":18.645177349373412},{"$f":"'Solar - Utility PV'!U259","v":17.975201423854461},{"$f":"'Solar - Utility PV'!V259","v":17.307151379696318},{"$f":"'Solar - Utility PV'!W259","v":16.640950181644566},{"$f":"'Solar - Utility PV'!X259","v":16.555605115149937},{"$f":"'Solar - Utility PV'!Y259","v":16.470563232028109},{"$f":"'Solar - Utility PV'!Z259","v":16.385819562059851},{"$f":"'Solar - Utility PV'!AA259","v":16.301369243074177},{"$f":"'Solar - Utility PV'!AB259","v":16.217207518028133},{"$f":"'Solar - Utility PV'!AC259","v":16.133329732180755},{"$f":"'Solar - Utility PV'!AD259","v":16.049731330357737},{"$f":"'Solar - Utility PV'!AE259","v":15.966407854303359},{"$f":"'Solar - Utility PV'!AF259","v":15.883354940116543},{"$f":"'Solar - Utility PV'!AG259","v":15.800568315767796},{"$f":"'Solar - Utility PV'!AH259","v":15.71804379869422},{"$f":"'Solar - Utility PV'!AI259","v":15.635777293469637},{"$f":"'Solar - Utility PV'!AJ259","v":15.55376478954717},{"$f":"'Solar - Utility PV'!AK259","v":15.472002359071638},{"$f":"'Solar - Utility PV'!AL259","v":15.390486154759238},{"$f":"'Solar - Utility PV'!AM259","v":15.309212407842166},{"$f":"'Solar - Utility PV'!AN259","v":15.228177426075824},{"$f":"'Solar - Utility PV'!AO259","v":15.147377591806414},{"$f":"'Solar - Utility PV'!AP259","v":15.066809360096796},{"$f":"'Solar - Utility PV'!AQ259","v":14.986469256908581}]
["RC3UtClass88","RD","Conservative",30,"UtilityPV","Class8",{"$f":"'Solar - Utility PV'!L260","v":22.887668615750123},{"$f":"'Solar - Utility PV'!M260","v":23.396400000000003},{"$f":"'Solar - Utility PV'!N260","v":23.144352657361942},{"$f":"'Solar - Utility PV'!O260","v":22.893481143104367},{"$f":"'Solar - Utility PV'!P260","v":22.64375035787263},{"$f":"'Solar - Utility PV'!Q260","v":22.395126585537888},{"$f":"'Solar - Utility PV'!R260","v":22.14757742572267},{"$f":"'Solar - Utility PV'!S260","v":21.901071730238009},{"$f":"'Solar - Utility PV'!T260","v":21.655579543170102},{"$f":"'Solar - Utility PV'!U260","v":21.411072044374396},{"$f":"'Solar - Utility PV'!V260","v":21.167521496153093},{"$f":"'Solar - Utility PV'!W260","v":20.924901192908766},{"$f":"'Solar - Utility PV'!X260","v":20.710191685655687},{"$f":"'Solar - Utility PV'!Y260","v":20.495538314004566},{"$f":"'Solar - Utility PV'!Z260","v":20.28094068902514},{"$f":"'Solar - Utility PV'!AA260","v":20.066398425371748},{"$f":"'Solar - Utility PV'!AB260","v":19.851911141242141},{"$f":"'Solar - Utility PV'!AC260","v":19.637478458336844},{"$f":"'Solar - Utility PV'!AD260","v":19.42310000181908},{"$f":"'Solar - Utility PV'!AE260","v":19.208775400275233},{"$f":"'Solar - Utility PV'!AF260","v":18.994504285675866},{"$f":"'Solar - Utility PV'!AG260","v":18.780286293337269},{"$f":"'Solar - Utility PV'!AH260","v":18.566121061883521},{"$f":"'Solar - Utility PV'!AI260","v":18.352008233209069},{"$f":"'Solar - Utility PV'!AJ260","v":18.137947452441814},{"$f":"'Solar - Utility PV'!AK260","v":17.923938367906707},{"$f":"'Solar - Utility PV'!AL260","v":17.709980631089827},{"$f":"'Solar - Utility PV'!AM260","v":17.496073896602937},{"$f":"'Solar - Utility PV'!AN260","v":17.28221782214851},{"$f":"'Solar - Utility PV'!AO260","v":17.068412068485269},{"$f":"'Solar - Utility PV'!AP260","v":16.854656299394115},{"$f":"'Solar - Utility PV'!AQ260","v":16.640950181644566}]
["RA3UtClass77","RD","Advanced",30,"UtilityPV","Class7",{"$f":"'Solar - Utility PV'!L261","v":22.887668615750123},{"$f":"'Solar - Utility PV'!M261","v":23.396400000000003},{"$f":"'Solar - Utility PV'!N261","v":22.524111075316796},{"$f":"'Solar - Utility PV'!O261","v":21.660262239731235},{"$f":"'Solar - Utility PV'!P261","v":20.804195046576123},{"$f":"'Solar - Utility PV'!Q261","v":19.955317804145924},{"$f":"'Solar - Utility PV'!R261","v":19.113097325083508},{"$f":"'Solar - Utility PV'!S261","v":18.277051869934624},{"$f":"'Solar - Utility PV'!T261","v":17.446745087973056},{"$f":"'Solar - Utility PV'!U261","v":16.62178079464821},{"$f":"'Solar - Utility PV'!V261","v":15.801798453917113},{"$f":"'Solar - Utility PV'!W261","v":14.986469256908581},{"$f":"'Solar - Utility PV'!X261","v":14.852633706842221},{"$f":"'Solar - Utility PV'!Y261","v":14.719670678616282},{"$f":"'Solar - Utility PV'!Z261","v":14.587554758973273},{"$f":"'Solar - Utility PV'!AA261","v":14.456261512088687},{"$f":"'Solar - Utility PV'!AB261","v":14.32576743302657},{"$f":"'Solar - Utility PV'!AC261","v":14.196049903829682},{"$f":"'Solar - Utility PV'!AD261","v":14.067087152071897},{"$f":"'Solar - Utility PV'!AE261","v":13.938858211713235},{"$f":"'Solar - Utility PV'!AF261","v":13.81134288610969},{"$f":"'Solar - Utility PV'!AG261","v":13.684521713040663},{"$f":"'Solar - Utility PV'!AH261","v":13.558375931626845},{"$f":"'Solar - Utility PV'!AI261","v":13.432887451020328},{"$f":"'Solar - Utility PV'!AJ261","v":13.308038820757197},{"$f":"'Solar - Utility PV'!AK261","v":13.18381320267053},{"$f":"'Solar - Utility PV'!AL261","v":13.060194344268758},{"$f":"'Solar - Utility PV'!AM261","v":12.937166553491073},{"$f":"'Solar - Utility PV'!AN261","v":12.814714674757361},{"$f":"'Solar - Utility PV'!AO261","v":12.692824066236005},{"$f":"'Solar - Utility PV'!AP261","v":12.571480578257781},{"$f":"'Solar - Utility PV'!AQ261","v":12.450670532809108}]
["RM3UtClass77","RD","Moderate",30,"UtilityPV","Class7",{"$f":"'Solar - Utility PV'!L262","v":22.887668615750123},{"$f":"'Solar - Utility PV'!M262","v":23.396400000000003},{"$f":"'Solar - Utility PV'!N262","v":22.710378654528096},{"$f":"'Solar - Utility PV'!O262","v":22.026963369662248},{"$f":"'Solar - Utility PV'!P262","v":21.346039172140426},{"$f":"'Solar - Utility PV'!Q262","v":20.667497753817244},{"$f":"'Solar - Utility PV'!R262","v":19.991236995584185},{"$f":"'Solar - Utility PV'!S262","v":19.317160531521946},{"$f":"'Solar - Utility PV'!T262","v":18.645177349373412},{"$f":"'Solar - Utility PV'!U262","v":17.975201423854461},{"$f":"'Solar - Utility PV'!V262","v":17.307151379696318},{"$f":"'Solar - Utility PV'!W262","v":16.640950181644566},{"$f":"'Solar - Utility PV'!X262","v":16.555605115149937},{"$f":"'Solar - Utility PV'!Y262","v":16.470563232028109},{"$f":"'Solar - Utility PV'!Z262","v":16.385819562059851},{"$f":"'Solar - Utility PV'!AA262","v":16.301369243074177},{"$f":"'Solar - Utility PV'!AB262","v":16.217207518028133},{"$f":"'Solar - Utility PV'!AC262","v":16.133329732180755},{"$f":"'Solar - Utility PV'!AD262","v":16.049731330357737},{"$f":"'Solar - Utility PV'!AE262","v":15.966407854303359},{"$f":"'Solar - Utility PV'!AF262","v":15.883354940116543},{"$f":"'Solar - Utility PV'!AG262","v":15.800568315767796},{"$f":"'Solar - Utility PV'!AH262","v":15.71804379869422},{"$f":"'Solar - Utility PV'!AI262","v":15.635777293469637},{"$f":"'Solar - Utility PV'!AJ262","v":15.55376478954717},{"$f":"'Solar - Utility PV'!AK262","v":15.472002359071638},{"$f":"'Solar - Utility PV'!AL262","v":15.390486154759238},{"$f":"'Solar - Utility PV'!AM262","v":15.309212407842166},{"$f":"'Solar - Utility PV'!AN262","v":15.228177426075824},{"$f":"'Solar - Utility PV'!AO262","v":15.147377591806414},{"$f":"'Solar - Utility PV'!AP262","v":15.066809360096796},{"$f":"'Solar - Utility PV'!AQ262","v":14.986469256908581}]
[{"$f":"_xlfn.CONCAT(LEFT(B64,1), LEFT(C64,1), LEFT(D64,1),LEFT(E64,2),LEFT(F64,6),RIGHT(F64,1))","v":"RC3UtClass77"},"RD","Conservative",30,"UtilityPV","Class7",{"$f":"'Solar - Utility PV'!L263","v":22.887668615750123},{"$f":"'Solar - Utility PV'!M263","v":23.396400000000003},{"$f":"'Solar - Utility PV'!N263","v":23.144352657361942},{"$f":"'Solar - Utility PV'!O263","v":22.893481143104367},{"$f":"'Solar - Utility PV'!P263","v":22.64375035787263},{"$f":"'Solar - Utility PV'!Q263","v":22.395126585537888},{"$f":"'Solar - Utility PV'!R263","v":22.14757742572267},{"$f":"'Solar - Utility PV'!S263","v":21.901071730238009},{"$f":"'Solar - Utility PV'!T263","v":21.655579543170102},{"$f":"'Solar - Utility PV'!U263","v":21.411072044374396},{"$f":"'Solar - Utility PV'!V263","v":21.167521496153093},{"$f":"'Solar - Utility PV'!W263","v":20.924901192908766},{"$f":"'Solar - Utility PV'!X263","v":20.710191685655687},{"$f":"'Solar - Utility PV'!Y263","v":20.495538314004566},{"$f":"'Solar - Utility PV'!Z263","v":20.28094068902514},{"$f":"'Solar - Utility PV'!AA263","v":20.066398425371748},{"$f":"'Solar - Utility PV'!AB263","v":19.851911141242141},{"$f":"'Solar - Utility PV'!AC263","v":19.637478458336844},{"$f":"'Solar - Utility PV'!AD263","v":19.42310000181908},{"$f":"'Solar - Utility PV'!AE263","v":19.208775400275233},{"$f":"'Solar - Utility PV'!AF263","v":18.994504285675866},{"$f":"'Solar - Utility PV'!AG263","v":18.780286293337269},{"$f":"'Solar - Utility PV'!AH263","v":18.566121061883521},{"$f":"'Solar - Utility PV'!AI263","v":18.352008233209069},{"$f":"'Solar - Utility PV'!AJ263","v":18.137947452441814},{"$f":"'Solar - Utility PV'!AK263","v":17.923938367906707},{"$f":"'Solar - Utility PV'!AL263","v":17.709980631089827},{"$f":"'Solar - Utility PV'!AM263","v":17.496073896602937},{"$f":"'Solar - Utility PV'!AN263","v":17.28221782214851},{"$f":"'Solar - Utility PV'!AO263","v":17.068412068485269},{"$f":"'Solar - Utility PV'!AP263","v":16.854656299394115},{"$f":"'Solar - Utility PV'!AQ263","v":16.640950181644566}]
["RA3UtClass66","RD","Advanced",30,"UtilityPV","Class6",{"$f":"'Solar - Utility PV'!L264","v":22.887668615750123},{"$f":"'Solar - Utility PV'!M264","v":23.396400000000003},{"$f":"'Solar - Utility PV'!N264","v":22.524111075316796},{"$f":"'Solar - Utility PV'!O264","v":21.660262239731235},{"$f":"'Solar - Utility PV'!P264","v":20.804195046576123},{"$f":"'Solar - Utility PV'!Q264","v":19.955317804145924},{"$f":"'Solar - Utility PV'!R264","v":19.113097325083508},{"$f":"'Solar - Utility PV'!S264","v":18.277051869934624},{"$f":"'Solar - Utility PV'!T264","v":17.446745087973056},{"$f":"'Solar - Utility PV'!U264","v":16.62178079464821},{"$f":"'Solar - Utility PV'!V264","v":15.801798453917113},{"$f":"'Solar - Utility PV'!W264","v":14.986469256908581},{"$f":"'Solar - Utility PV'!X264","v":14.852633706842221},{"$f":"'Solar - Utility PV'!Y264","v":14.719670678616282},{"$f":"'Solar - Utility PV'!Z264","v":14.587554758973273},{"$f":"'Solar - Utility PV'!AA264","v":14.456261512088687},{"$f":"'Solar - Utility PV'!AB264","v":14.32576743302657},{"$f":"'Solar - Utility PV'!AC264","v":14.196049903829682},{"$f":"'Solar - Utility PV'!AD264","v":14.067087152071897},{"$f":"'Solar - Utility PV'!AE264","v":13.938858211713235},{"$f":"'Solar - Utility PV'!AF264","v":13.81134288610969},{"$f":"'Solar - Utility PV'!AG264","v":13.684521713040663},{"$f":"'Solar - Utility PV'!AH264","v":13.558375931626845},{"$f":"'Solar - Utility PV'!AI264","v":13.432887451020328},{"$f":"'Solar - Utility PV'!AJ264","v":13.308038820757197},{"$f":"'Solar - Utility PV'!AK264","v":13.18381320267053},{"$f":"'Solar - Utility PV'!AL264","v":13.060194344268758},{"$f":"'Solar - Utility PV'!AM264","v":12.937166553491073},{"$f":"'Solar - Utility PV'!AN264","v":12.814714674757361},{"$f":"'Solar - Utility PV'!AO264","v":12.692824066236005},{"$f":"'Solar - Utility PV'!AP264","v":12.571480578257781},{"$f":"'Solar - Utility PV'!AQ264","v":12.450670532809108}]
["RM3UtClass66","RD","Moderate",30,"UtilityPV","Class6",{"$f":"'Solar - Utility PV'!L265","v":22.887668615750123},{"$f":"'Solar - Utility PV'!M265","v":23.396400000000003},{"$f":"'Solar - Utility PV'!N265","v":22.710378654528096},{"$f":"'Solar - Utility PV'!O265","v":22.026963369662248},{"$f":"'Solar - Utility PV'!P265","v":21.346039172140426},{"$f":"'Solar - Utility PV'!Q265","v":20.667497753817244},{"$f":"'Solar - Utility PV'!R265","v":19.991236995584185},{"$f":"'Solar - Utility PV'!S265","v":19.317160531521946},{"$f":"'Solar - Utility PV'!T265","v":18.645177349373412},{"$f":"'Solar - Utility PV'!U265","v":17.975201423854461},{"$f":"'Solar - Utility PV'!V265","v":17.307151379696318},{"$f":"'Solar - Utility PV'!W265","v":16.640950181644566},{"$f":"'Solar - Utility PV'!X265","v":16.555605115149937},{"$f":"'Solar - Utility PV'!Y265","v":16.470563232028109},{"$f":"'Solar - Utility PV'!Z265","v":16.385819562059851},{"$f":"'Solar - Utility PV'!AA265","v":16.301369243074177},{"$f":"'Solar - Utility PV'!AB265","v":16.217207518028133},{"$f":"'Solar - Utility PV'!AC265","v":16.133329732180755},{"$f":"'Solar - Utility PV'!AD265","v":16.049731330357737},{"$f":"'Solar - Utility PV'!AE265","v":15.966407854303359},{"$f":"'Solar - Utility PV'!AF265","v":15.883354940116543},{"$f":"'Solar - Utility PV'!AG265","v":15.800568315767796},{"$f":"'Solar - Utility PV'!AH265","v":15.71804379869422},{"$f":"'Solar - Utility PV'!AI265","v":15.635777293469637},{"$f":"'Solar - Utility PV'!AJ265","v":15.55376478954717},{"$f":"'Solar - Utility PV'!AK265","v":15.472002359071638},{"$f":"'Solar - Utility PV'!AL265","v":15.390486154759238},{"$f":"'Solar - Utility PV'!AM265","v":15.309212407842166},{"$f":"'Solar - Utility PV'!AN265","v":15.228177426075824},{"$f":"'Solar - Utility PV'!AO265","v":15.147377591806414},{"$f":"'Solar - Utility PV'!AP265","v":15.066809360096796},{"$f":"'Solar - Utility PV'!AQ265","v":14.986469256908581}]
["RC3UtClass66","RD","Conservative",30,"UtilityPV","Class6",{"$f":"'Solar - Utility PV'!L266","v":22.887668615750123},{"$f":"'Solar - Utility PV'!M266","v":23.396400000000003},{"$f":"'Solar - Utility PV'!N266","v":23.144352657361942},{"$f":"'Solar - Utility PV'!O266","v":22.893481143104367},{"$f":"'Solar - Utility PV'!P266","v":22.64375035787263},{"$f":"'Solar - Utility PV'!Q266","v":22.395126585537888},{"$f":"'Solar - Utility PV'!R266","v":22.14757742572267},{"$f":"'Solar - Utility PV'!S266","v":21.901071730238009},{"$f":"'Solar - Utility PV'!T266","v":21.655579543170102},{"$f":"'Solar - Utility PV'!U266","v":21.411072044374396},{"$f":"'Solar - Utility PV'!V266","v":21.167521496153093},{"$f":"'Solar - Utility PV'!W266","v":20.924901192908766},{"$f":"'Solar - Utility PV'!X266","v":20.710191685655687},{"$f":"'Solar - Utility PV'!Y266","v":20.495538314004566},{"$f":"'Solar - Utility PV'!Z266","v":20.28094068902514},{"$f":"'Solar - Utility PV'!AA266","v":20.066398425371748},{"$f":"'Solar - Utility PV'!AB266","v":19.851911141242141},{"$f":"'Solar - Utility PV'!AC266","v":19.637478458336844},{"$f":"'Solar - Utility PV'!AD266","v":19.42310000181908},{"$f":"'Solar - Utility PV'!AE266","v":19.208775400275233},{"$f":"'Solar - Utility PV'!AF266","v":18.994504285675866},{"$f":"'Solar - Utility PV'!AG266","v":18.780286293337269},{"$f":"'Solar - Utility PV'!AH266","v":18.566121061883521},{"$f":"'Solar - Utility PV'!AI266","v":18.352008233209069},{"$f":"'Solar - Utility PV'!AJ266","v":18.137947452441814},{"$f":"'Solar - Utility PV'!AK266","v":17.923938367906707},{"$f":"'Solar - Utility PV'!AL266","v":17.709980631089827},{"$f":"'Solar - Utility PV'!AM266","v":17.496073896602937},{"$f":"'Solar - Utility PV'!AN266","v":17.28221782214851},{"$f":"'Solar - Utility PV'!AO266","v":17.068412068485269},{"$f":"'Solar - Utility PV'!AP266","v":16.854656299394115},{"$f":"'Solar - Utility PV'!AQ266","v":16.640950181644566}]
["RA3UtClass55","RD","Advanced",30,"UtilityPV","Class5",{"$f":"'Solar - Utility PV'!L267","v":22.887668615750123},{"$f":"'Solar - Utility PV'!M267","v":23.396400000000003},{"$f":"'Solar - Utility PV'!N267","v":22.524111075316796},{"$f":"'Solar - Utility PV'!O267","v":21.660262239731235},{"$f":"'Solar - Utility PV'!P267","v":20.804195046576123},{"$f":"'Solar - Utility PV'!Q267","v":19.955317804145924},{"$f":"'Solar - Utility PV'!R267","v":19.113097325083508},{"$f":"'Solar - Utility PV'!S267","v":18.277051869934624},{"$f":"'Solar - Utility PV'!T267","v":17.446745087973056},{"$f":"'Solar - Utility PV'!U267","v":16.62178079464821},{"$f":"'Solar - Utility PV'!V267","v":15.801798453917113},{"$f":"'Solar - Utility PV'!W267","v":14.986469256908581},{"$f":"'Solar - Utility PV'!X267","v":14.852633706842221},{"$f":"'Solar - Utility PV'!Y267","v":14.719670678616282},{"$f":"'Solar - Utility PV'!Z267","v":14.587554758973273},{"$f":"'Solar - Utility PV'!AA267","v":14.456261512088687},{"$f":"'Solar - Utility PV'!AB267","v":14.32576743302657},{"$f":"'Solar - Utility PV'!AC267","v":14.196049903829682},{"$f":"'Solar - Utility PV'!AD267","v":14.067087152071897},{"$f":"'Solar - Utility PV'!AE267","v":13.938858211713235},{"$f":"'Solar - Utility PV'!AF267","v":13.81134288610969},{"$f":"'Solar - Utility PV'!AG267","v":13.684521713040663},{"$f":"'Solar - Utility PV'!AH267","v":13.558375931626845},{"$f":"'Solar - Utility PV'!AI267","v":13.432887451020328},{"$f":"'Solar - Utility PV'!AJ267","v":13.308038820757197},{"$f":"'Solar - Utility PV'!AK267","v":13.18381320267053},{"$f":"'Solar - Utility PV'!AL267","v":13.060194344268758},{"$f":"'Solar - Utility PV'!AM267","v":12.937166553491073},{"$f":"'Solar - Utility PV'!AN267","v":12.814714674757361},{"$f":"'Solar - Utility PV'!AO267","v":12.692824066236005},{"$f":"'Solar - Utility PV'!AP267","v":12.571480578257781},{"$f":"'Solar - Utility PV'!AQ267","v":12.450670532809108}]
["RM3UtClass55","RD","Moderate",30,"UtilityPV","Class5",{"$f":"'Solar - Utility PV'!L268","v":22.887668615750123},{"$f":"'Solar - Utility PV'!M268","v":23.396400000000003},{"$f":"'Solar - Utility PV'!N268","v":22.710378654528096},{"$f":"'Solar - Utility PV'!O268","v":22.026963369662248},{"$f":"'Solar - Utility PV'!P268","v":21.346039172140426},{"$f":"'Solar - Utility PV'!Q268","v":20.667497753817244},{"$f":"'Solar - Utility PV'!R268","v":19.991236995584185},{"$f":"'Solar - Utility PV'!S268","v":19.317160531521946},{"$f":"'Solar - Utility PV'!T268","v":18.645177349373412},{"$f":"'Solar - Utility PV'!U268","v":17.975201423854461},{"$f":"'Solar - Utility PV'!V268","v":17.307151379696318},{"$f":"'Solar - Utility PV'!W268","v":16.640950181644566},{"$f":"'Solar - Utility PV'!X268","v":16.555605115149937},{"$f":"'Solar - Utility PV'!Y268","v":16.470563232028109},{"$f":"'Solar - Utility PV'!Z268","v":16.385819562059851},{"$f":"'Solar - Utility PV'!AA268","v":16.301369243074177},{"$f":"'Solar - Utility PV'!AB268","v":16.217207518028133},{"$f":"'Solar - Utility PV'!AC268","v":16.133329732180755},{"$f":"'Solar - Utility PV'!AD268","v":16.049731330357737},{"$f":"'Solar - Utility PV'!AE268","v":15.966407854303359},{"$f":"'Solar - Utility PV'!AF268","v":15.883354940116543},{"$f":"'Solar - Utility PV'!AG268","v":15.800568315767796},{"$f":"'Solar - Utility PV'!AH268","v":15.71804379869422},{"$f":"'Solar - Utility PV'!AI268","v":15.635777293469637},{"$f":"'Solar - Utility PV'!AJ268","v":15.55376478954717},{"$f":"'Solar - Utility PV'!AK268","v":15.472002359071638},{"$f":"'Solar - Utility PV'!AL268","v":15.390486154759238},{"$f":"'Solar - Utility PV'!AM268","v":15.309212407842166},{"$f":"'Solar - Utility PV'!AN268","v":15.228177426075824},{"$f":"'Solar - Utility PV'!AO268","v":15.147377591806414},{"$f":"'Solar - Utility PV'!AP268","v":15.066809360096796},{"$f":"'Solar - Utility PV'!AQ268","v":14.986469256908581}]
["RC3UtClass55","RD","Conservative",30,"UtilityPV","Class5",{"$f":"'Solar - Utility PV'!L269","v":22.887668615750123},{"$f":"'Solar - Utility PV'!M269","v":23.396400000000003},{"$f":"'Solar - Utility PV'!N269","v":23.144352657361942},{"$f":"'Solar - Utility PV'!O269","v":22.893481143104367},{"$f":"'Solar - Utility PV'!P269","v":22.64375035787263},{"$f":"'Solar - Utility PV'!Q269","v":22.395126585537888},{"$f":"'Solar - Utility PV'!R269","v":22.14757742572267},{"$f":"'Solar - Utility PV'!S269","v":21.901071730238009},{"$f":"'Solar - Utility PV'!T269","v":21.655579543170102},{"$f":"'Solar - Utility PV'!U269","v":21.411072044374396},{"$f":"'Solar - Utility PV'!V269","v":21.167521496153093},{"$f":"'Solar - Utility PV'!W269","v":20.924901192908766},{"$f":"'Solar - Utility PV'!X269","v":20.710191685655687},{"$f":"'Solar - Utility PV'!Y269","v":20.495538314004566},{"$f":"'Solar - Utility PV'!Z269","v":20.28094068902514},{"$f":"'Solar - Utility PV'!AA269","v":20.066398425371748},{"$f":"'Solar - Utility PV'!AB269","v":19.851911141242141},{"$f":"'Solar - Utility PV'!AC269","v":19.637478458336844},{"$f":"'Solar - Utility PV'!AD269","v":19.42310000181908},{"$f":"'Solar - Utility PV'!AE269","v":19.208775400275233},{"$f":"'Solar - Utility PV'!AF269","v":18.994504285675866},{"$f":"'Solar - Utility PV'!AG269","v":18.780286293337269},{"$f":"'Solar - Utility PV'!AH269","v":18.566121061883521},{"$f":"'Solar - Utility PV'!AI269","v":18.352008233209069},{"$f":"'Solar - Utility PV'!AJ269","v":18.137947452441814},{"$f":"'Solar - Utility PV'!AK269","v":17.923938367906707},{"$f":"'Solar - Utility PV'!AL269","v":17.709980631089827},{"$f":"'Solar - Utility PV'!AM269","v":17.496073896602937},{"$f":"'Solar - Utility PV'!AN269","v":17.28221782214851},{"$f":"'Solar - Utility PV'!AO269","v":17.068412068485269},{"$f":"'Solar - Utility PV'!AP269","v":16.854656299394115},{"$f":"'Solar - Utility PV'!AQ269","v":16.640950181644566}]
["RA3UtClass44","RD","Advanced",30,"UtilityPV","Class4",{"$f":"'Solar - Utility PV'!L270","v":22.887668615750123},{"$f":"'Solar - Utility PV'!M270","v":23.396400000000003},{"$f":"'Solar - Utility PV'!N270","v":22.524111075316796},{"$f":"'Solar - Utility PV'!O270","v":21.660262239731235},{"$f":"'Solar - Utility PV'!P270","v":20.804195046576123},{"$f":"'Solar - Utility PV'!Q270","v":19.955317804145924},{"$f":"'Solar - Utility PV'!R270","v":19.113097325083508},{"$f":"'Solar - Utility PV'!S270","v":18.277051869934624},{"$f":"'Solar - Utility PV'!T270","v":17.446745087973056},{"$f":"'Solar - Utility PV'!U270","v":16.62178079464821},{"$f":"'Solar - Utility PV'!V270","v":15.801798453917113},{"$f":"'Solar - Utility PV'!W270","v":14.986469256908581},{"$f":"'Solar - Utility PV'!X270","v":14.852633706842221},{"$f":"'Solar - Utility PV'!Y270","v":14.719670678616282},{"$f":"'Solar - Utility PV'!Z270","v":14.587554758973273},{"$f":"'Solar - Utility PV'!AA270","v":14.456261512088687},{"$f":"'Solar - Utility PV'!AB270","v":14.32576743302657},{"$f":"'Solar - Utility PV'!AC270","v":14.196049903829682},{"$f":"'Solar - Utility PV'!AD270","v":14.067087152071897},{"$f":"'Solar - Utility PV'!AE270","v":13.938858211713235},{"$f":"'Solar - Utility PV'!AF270","v":13.81134288610969},{"$f":"'Solar - Utility PV'!AG270","v":13.684521713040663},{"$f":"'Solar - Utility PV'!AH270","v":13.558375931626845},{"$f":"'Solar - Utility PV'!AI270","v":13.432887451020328},{"$f":"'Solar - Utility PV'!AJ270","v":13.308038820757197},{"$f":"'Solar - Utility PV'!AK270","v":13.18381320267053},{"$f":"'Solar - Utility PV'!AL270","v":13.060194344268758},{"$f":"'Solar - Utility PV'!AM270","v":12.937166553491073},{"$f":"'Solar - Utility PV'!AN270","v":12.814714674757361},{"$f":"'Solar - Utility PV'!AO270","v":12.692824066236005},{"$f":"'Solar - Utility PV'!AP270","v":12.571480578257781},{"$f":"'Solar - Utility PV'!AQ270","v":12.450670532809108}]
["RM3UtClass44","RD","Moderate",30,"UtilityPV","Class4",{"$f":"'Solar - Utility PV'!L271","v":22.887668615750123},{"$f":"'Solar - Utility PV'!M271","v":23.396400000000003},{"$f":"'Solar - Utility PV'!N271","v":22.710378654528096},{"$f":"'Solar - Utility PV'!O271","v":22.026963369662248},{"$f":"'Solar - Utility PV'!P271","v":21.346039172140426},{"$f":"'Solar - Utility PV'!Q271","v":20.667497753817244},{"$f":"'Solar - Utility PV'!R271","v":19.991236995584185},{"$f":"'Solar - Utility PV'!S271","v":19.317160531521946},{"$f":"'Solar - Utility PV'!T271","v":18.645177349373412},{"$f":"'Solar - Utility PV'!U271","v":17.975201423854461},{"$f":"'Solar - Utility PV'!V271","v":17.307151379696318},{"$f":"'Solar - Utility PV'!W271","v":16.640950181644566},{"$f":"'Solar - Utility PV'!X271","v":16.555605115149937},{"$f":"'Solar - Utility PV'!Y271","v":16.470563232028109},{"$f":"'Solar - Utility PV'!Z271","v":16.385819562059851},{"$f":"'Solar - Utility PV'!AA271","v":16.301369243074177},{"$f":"'Solar - Utility PV'!AB271","v":16.217207518028133},{"$f":"'Solar - Utility PV'!AC271","v":16.133329732180755},{"$f":"'Solar - Utility PV'!AD271","v":16.049731330357737},{"$f":"'Solar - Utility PV'!AE271","v":15.966407854303359},{"$f":"'Solar - Utility PV'!AF271","v":15.883354940116543},{"$f":"'Solar - Utility PV'!AG271","v":15.800568315767796},{"$f":"'Solar - Utility PV'!AH271","v":15.71804379869422},{"$f":"'Solar - Utility PV'!AI271","v":15.635777293469637},{"$f":"'Solar - Utility PV'!AJ271","v":15.55376478954717},{"$f":"'Solar - Utility PV'!AK271","v":15.472002359071638},{"$f":"'Solar - Utility PV'!AL271","v":15.390486154759238},{"$f":"'Solar - Utility PV'!AM271","v":15.309212407842166},{"$f":"'Solar - Utility PV'!AN271","v":15.228177426075824},{"$f":"'Solar - Utility PV'!AO271","v":15.147377591806414},{"$f":"'Solar - Utility PV'!AP271","v":15.066809360096796},{"$f":"'Solar - Utility PV'!AQ271","v":14.986469256908581}]
["RC3UtClass44","RD","Conservative",30,"UtilityPV","Class4",{"$f":"'Solar - Utility PV'!L272","v":22.887668615750123},{"$f":"'Solar - Utility PV'!M272","v":23.396400000000003},{"$f":"'Solar - Utility PV'!N272","v":23.144352657361942},{"$f":"'Solar - Utility PV'!O272","v":22.893481143104367},{"$f":"'Solar - Utility PV'!P272","v":22.64375035787263},{"$f":"'Solar - Utility PV'!Q272","v":22.395126585537888},{"$f":"'Solar - Utility PV'!R272","v":22.14757742572267},{"$f":"'Solar - Utility PV'!S272","v":21.901071730238009},{"$f":"'Solar - Utility PV'!T272","v":21.655579543170102},{"$f":"'Solar - Utility PV'!U272","v":21.411072044374396},{"$f":"'Solar - Utility PV'!V272","v":21.167521496153093},{"$f":"'Solar - Utility PV'!W272","v":20.924901192908766},{"$f":"'Solar - Utility PV'!X272","v":20.710191685655687},{"$f":"'Solar - Utility PV'!Y272","v":20.495538314004566},{"$f":"'Solar - Utility PV'!Z272","v":20.28094068902514},{"$f":"'Solar - Utility PV'!AA272","v":20.066398425371748},{"$f":"'Solar - Utility PV'!AB272","v":19.851911141242141},{"$f":"'Solar - Utility PV'!AC272","v":19.637478458336844},{"$f":"'Solar - Utility PV'!AD272","v":19.42310000181908},{"$f":"'Solar - Utility PV'!AE272","v":19.208775400275233},{"$f":"'Solar - Utility PV'!AF272","v":18.994504285675866},{"$f":"'Solar - Utility PV'!AG272","v":18.780286293337269},{"$f":"'Solar - Utility PV'!AH272","v":18.566121061883521},{"$f":"'Solar - Utility PV'!AI272","v":18.352008233209069},{"$f":"'Solar - Utility PV'!AJ272","v":18.137947452441814},{"$f":"'Solar - Utility PV'!AK272","v":17.923938367906707},{"$f":"'Solar - Utility PV'!AL272","v":17.709980631089827},{"$f":"'Solar - Utility PV'!AM272","v":17.496073896602937},{"$f":"'Solar - Utility PV'!AN272","v":17.28221782214851},{"$f":"'Solar - Utility PV'!AO272","v":17.068412068485269},{"$f":"'Solar - Utility PV'!AP272","v":16.854656299394115},{"$f":"'Solar - Utility PV'!AQ272","v":16.640950181644566}]
["RA3UtClass33","RD","Advanced",30,"UtilityPV","Class3",{"$f":"'Solar - Utility PV'!L273","v":22.887668615750123},{"$f":"'Solar - Utility PV'!M273","v":23.396400000000003},{"$f":"'Solar - Utility PV'!N273","v":22.524111075316796},{"$f":"'Solar - Utility PV'!O273","v":21.660262239731235},{"$f":"'Solar - Utility PV'!P273","v":20.804195046576123},{"$f":"'Solar - Utility PV'!Q273","v":19.955317804145924},{"$f":"'Solar - Utility PV'!R273","v":19.113097325083508},{"$f":"'Solar - Utility PV'!S273","v":18.277051869934624},{"$f":"'Solar - Utility PV'!T273","v":17.446745087973056},{"$f":"'Solar - Utility PV'!U273","v":16.62178079464821},{"$f":"'Solar - Utility PV'!V273","v":15.801798453917113},{"$f":"'Solar - Utility PV'!W273","v":14.986469256908581},{"$f":"'Solar - Utility PV'!X273","v":14.852633706842221},{"$f":"'Solar - Utility PV'!Y273","v":14.719670678616282},{"$f":"'Solar - Utility PV'!Z273","v":14.587554758973273},{"$f":"'Solar - Utility PV'!AA273","v":14.456261512088687},{"$f":"'Solar - Utility PV'!AB273","v":14.32576743302657},{"$f":"'Solar - Utility PV'!AC273","v":14.196049903829682},{"$f":"'Solar - Utility PV'!AD273","v":14.067087152071897},{"$f":"'Solar - Utility PV'!AE273","v":13.938858211713235},{"$f":"'Solar - Utility PV'!AF273","v":13.81134288610969},{"$f":"'Solar - Utility PV'!AG273","v":13.684521713040663},{"$f":"'Solar - Utility PV'!AH273","v":13.558375931626845},{"$f":"'Solar - Utility PV'!AI273","v":13.432887451020328},{"$f":"'Solar - Utility PV'!AJ273","v":13.308038820757197},{"$f":"'Solar - Utility PV'!AK273","v":13.18381320267053},{"$f":"'Solar - Utility PV'!AL273","v":13.060194344268758},{"$f":"'Solar - Utility PV'!AM273","v":12.937166553491073},{"$f":"'Solar - Utility PV'!AN273","v":12.814714674757361},{"$f":"'Solar - Utility PV'!AO273","v":12.692824066236005},{"$f":"'Solar - Utility PV'!AP273","v":12.571480578257781},{"$f":"'Solar - Utility PV'!AQ273","v":12.450670532809108}]
["RM3UtClass33","RD","Moderate",30,"UtilityPV","Class3",{"$f":"'Solar - Utility PV'!L274","v":22.887668615750123},{"$f":"'Solar - Utility PV'!M274","v":23.396400000000003},{"$f":"'Solar - Utility PV'!N274","v":22.710378654528096},{"$f":"'Solar - Utility PV'!O274","v":22.026963369662248},{"$f":"'Solar - Utility PV'!P274","v":21.346039172140426},{"$f":"'Solar - Utility PV'!Q274","v":20.667497753817244},{"$f":"'Solar - Utility PV'!R274","v":19.991236995584185},{"$f":"'Solar - Utility PV'!S274","v":19.317160531521946},{"$f":"'Solar - Utility PV'!T274","v":18.645177349373412},{"$f":"'Solar - Utility PV'!U274","v":17.975201423854461},{"$f":"'Solar - Utility PV'!V274","v":17.307151379696318},{"$f":"'Solar - Utility PV'!W274","v":16.640950181644566},{"$f":"'Solar - Utility PV'!X274","v":16.555605115149937},{"$f":"'Solar - Utility PV'!Y274","v":16.470563232028109},{"$f":"'Solar - Utility PV'!Z274","v":16.385819562059851},{"$f":"'Solar - Utility PV'!AA274","v":16.301369243074177},{"$f":"'Solar - Utility PV'!AB274","v":16.217207518028133},{"$f":"'Solar - Utility PV'!AC274","v":16.133329732180755},{"$f":"'Solar - Utility PV'!AD274","v":16.049731330357737},{"$f":"'Solar - Utility PV'!AE274","v":15.966407854303359},{"$f":"'Solar - Utility PV'!AF274","v":15.883354940116543},{"$f":"'Solar - Utility PV'!AG274","v":15.800568315767796},{"$f":"'Solar - Utility PV'!AH274","v":15.71804379869422},{"$f":"'Solar - Utility PV'!AI274","v":15.635777293469637},{"$f":"'Solar - Utility PV'!AJ274","v":15.55376478954717},{"$f":"'Solar - Utility PV'!AK274","v":15.472002359071638},{"$f":"'Solar - Utility PV'!AL274","v":15.390486154759238},{"$f":"'Solar - Utility PV'!AM274","v":15.309212407842166},{"$f":"'Solar - Utility PV'!AN274","v":15.228177426075824},{"$f":"'Solar - Utility PV'!AO274","v":15.147377591806414},{"$f":"'Solar - Utility PV'!AP274","v":15.066809360096796},{"$f":"'Solar - Utility PV'!AQ274","v":14.986469256908581}]
["RC3UtClass33","RD","Conservative",30,"UtilityPV","Class3",{"$f":"'Solar - Utility PV'!L275","v":22.887668615750123},{"$f":"'Solar - Utility PV'!M275","v":23.396400000000003},{"$f":"'Solar - Utility PV'!N275","v":23.144352657361942},{"$f":"'Solar - Utility PV'!O275","v":22.893481143104367},{"$f":"'Solar - Utility PV'!P275","v":22.64375035787263},{"$f":"'Solar - Utility PV'!Q275","v":22.395126585537888},{"$f":"'Solar - Utility PV'!R275","v":22.14757742572267},{"$f":"'Solar - Utility PV'!S275","v":21.901071730238009},{"$f":"'Solar - Utility PV'!T275","v":21.655579543170102},{"$f":"'Solar - Utility PV'!U275","v":21.411072044374396},{"$f":"'Solar - Utility PV'!V275","v":21.167521496153093},{"$f":"'Solar - Utility PV'!W275","v":20.924901192908766},{"$f":"'Solar - Utility PV'!X275","v":20.710191685655687},{"$f":"'Solar - Utility PV'!Y275","v":20.495538314004566},{"$f":"'Solar - Utility PV'!Z275","v":20.28094068902514},{"$f":"'Solar - Utility PV'!AA275","v":20.066398425371748},{"$f":"'Solar - Utility PV'!AB275","v":19.851911141242141},{"$f":"'Solar - Utility PV'!AC275","v":19.637478458336844},{"$f":"'Solar - Utility PV'!AD275","v":19.42310000181908},{"$f":"'Solar - Utility PV'!AE275","v":19.208775400275233},{"$f":"'Solar - Utility PV'!AF275","v":18.994504285675866},{"$f":"'Solar - Utility PV'!AG275","v":18.780286293337269},{"$f":"'Solar - Utility PV'!AH275","v":18.566121061883521},{"$f":"'Solar - Utility PV'!AI275","v":18.352008233209069},{"$f":"'Solar - Utility PV'!AJ275","v":18.137947452441814},{"$f":"'Solar - Utility PV'!AK275","v":17.923938367906707},{"$f":"'Solar - Utility PV'!AL275","v":17.709980631089827},{"$f":"'Solar - Utility PV'!AM275","v":17.496073896602937},{"$f":"'Solar - Utility PV'!AN275","v":17.28221782214851},{"$f":"'Solar - Utility PV'!AO275","v":17.068412068485269},{"$f":"'Solar - Utility PV'!AP275","v":16.854656299394115},{"$f":"'Solar - Utility PV'!AQ275","v":16.640950181644566}]
["RA3UtClass22","RD","Advanced",30,"UtilityPV","Class2",{"$f":"'Solar - Utility PV'!L276","v":22.887668615750123},{"$f":"'Solar - Utility PV'!M276","v":23.396400000000003},{"$f":"'Solar - Utility PV'!N276","v":22.524111075316796},{"$f":"'Solar - Utility PV'!O276","v":21.660262239731235},{"$f":"'Solar - Utility PV'!P276","v":20.804195046576123},{"$f":"'Solar - Utility PV'!Q276","v":19.955317804145924},{"$f":"'Solar - Utility PV'!R276","v":19.113097325083508},{"$f":"'Solar - Utility PV'!S276","v":18.277051869934624},{"$f":"'Solar - Utility PV'!T276","v":17.446745087973056},{"$f":"'Solar - Utility PV'!U276","v":16.62178079464821},{"$f":"'Solar - Utility PV'!V276","v":15.801798453917113},{"$f":"'Solar - Utility PV'!W276","v":14.986469256908581},{"$f":"'Solar - Utility PV'!X276","v":14.852633706842221},{"$f":"'Solar - Utility PV'!Y276","v":14.719670678616282},{"$f":"'Solar - Utility PV'!Z276","v":14.587554758973273},{"$f":"'Solar - Utility PV'!AA276","v":14.456261512088687},{"$f":"'Solar - Utility PV'!AB276","v":14.32576743302657},{"$f":"'Solar - Utility PV'!AC276","v":14.196049903829682},{"$f":"'Solar - Utility PV'!AD276","v":14.067087152071897},{"$f":"'Solar - Utility PV'!AE276","v":13.938858211713235},{"$f":"'Solar - Utility PV'!AF276","v":13.81134288610969},{"$f":"'Solar - Utility PV'!AG276","v":13.684521713040663},{"$f":"'Solar - Utility PV'!AH276","v":13.558375931626845},{"$f":"'Solar - Utility PV'!AI276","v":13.432887451020328},{"$f":"'Solar - Utility PV'!AJ276","v":13.308038820757197},{"$f":"'Solar - Utility PV'!AK276","v":13.18381320267053},{"$f":"'Solar - Utility PV'!AL276","v":13.060194344268758},{"$f":"'Solar - Utility PV'!AM276","v":12.937166553491073},{"$f":"'Solar - Utility PV'!AN276","v":12.814714674757361},{"$f":"'Solar - Utility PV'!AO276","v":12.692824066236005},{"$f":"'Solar - Utility PV'!AP276","v":12.571480578257781},{"$f":"'Solar - Utility PV'!AQ276","v":12.450670532809108}]
["RM3UtClass22","RD","Moderate",30,"UtilityPV","Class2",{"$f":"'Solar - Utility PV'!L277","v":22.887668615750123},{"$f":"'Solar - Utility PV'!M277","v":23.396400000000003},{"$f":"'Solar - Utility PV'!N277","v":22.710378654528096},{"$f":"'Solar - Utility PV'!O277","v":22.026963369662248},{"$f":"'Solar - Utility PV'!P277","v":21.346039172140426},{"$f":"'Solar - Utility PV'!Q277","v":20.667497753817244},{"$f":"'Solar - Utility PV'!R277","v":19.991236995584185},{"$f":"'Solar - Utility PV'!S277","v":19.317160531521946},{"$f":"'Solar - Utility PV'!T277","v":18.645177349373412},{"$f":"'Solar - Utility PV'!U277","v":17.975201423854461},{"$f":"'Solar - Utility PV'!V277","v":17.307151379696318},{"$f":"'Solar - Utility PV'!W277","v":16.640950181644566},{"$f":"'Solar - Utility PV'!X277","v":16.555605115149937},{"$f":"'Solar - Utility PV'!Y277","v":16.470563232028109},{"$f":"'Solar - Utility PV'!Z277","v":16.385819562059851},{"$f":"'Solar - Utility PV'!AA277","v":16.301369243074177},{"$f":"'Solar - Utility PV'!AB277","v":16.217207518028133},{"$f":"'Solar - Utility PV'!AC277","v":16.133329732180755},{"$f":"'Solar - Utility PV'!AD277","v":16.049731330357737},{"$f":"'Solar - Utility PV'!AE277","v":15.966407854303359},{"$f":"'Solar - Utility PV'!AF277","v":15.883354940116543},{"$f":"'Solar - Utility PV'!AG277","v":15.800568315767796},{"$f":"'Solar - Utility PV'!AH277","v":15.71804379869422},{"$f":"'Solar - Utility PV'!AI277","v":15.635777293469637},{"$f":"'Solar - Utility PV'!AJ277","v":15.55376478954717},{"$f":"'Solar - Utility PV'!AK277","v":15.472002359071638},{"$f":"'Solar - Utility PV'!AL277","v":15.390486154759238},{"$f":"'Solar - Utility PV'!AM277","v":15.309212407842166},{"$f":"'Solar - Utility PV'!AN277","v":15.228177426075824},{"$f":"'Solar - Utility PV'!AO277","v":15.147377591806414},{"$f":"'Solar - Utility PV'!AP277","v":15.066809360096796},{"$f":"'Solar - Utility PV'!AQ277","v":14.986469256908581}]
[{"$f":"_xlfn.CONCAT(LEFT(B79,1), LEFT(C79,1), LEFT(D79,1),LEFT(E79,2),LEFT(F79,6),RIGHT(F79,1))","v":"RC3UtClass22"},"RD","Conservative",30,"UtilityPV","Class2",{"$f":"'Solar - Utility PV'!L278","v":22.887668615750123},{"$f":"'Solar - Utility PV'!M278","v":23.396400000000003},{"$f":"'Solar - Utility PV'!N278","v":23.144352657361942},{"$f":"'Solar - Utility PV'!O278","v":22.893481143104367},{"$f":"'Solar - Utility PV'!P278","v":22.64375035787263},{"$f":"'Solar - Utility PV'!Q278","v":22.395126585537888},{"$f":"'Solar - Utility PV'!R278","v":22.14757742572267},{"$f":"'Solar - Utility PV'!S278","v":21.901071730238009},{"$f":"'Solar - Utility PV'!T278","v":21.655579543170102},{"$f":"'Solar - Utility PV'!U278","v":21.411072044374396},{"$f":"'Solar - Utility PV'!V278","v":21.167521496153093},{"$f":"'Solar - Utility PV'!W278","v":20.924901192908766},{"$f":"'Solar - Utility PV'!X278","v":20.710191685655687},{"$f":"'Solar - Utility PV'!Y278","v":20.495538314004566},{"$f":"'Solar - Utility PV'!Z278","v":20.28094068902514},{"$f":"'Solar - Utility PV'!AA278","v":20.066398425371748},{"$f":"'Solar - Utility PV'!AB278","v":19.851911141242141},{"$f":"'Solar - Utility PV'!AC278","v":19.637478458336844},{"$f":"'Solar - Utility PV'!AD278","v":19.42310000181908},{"$f":"'Solar - Utility PV'!AE278","v":19.208775400275233},{"$f":"'Solar - Utility PV'!AF278","v":18.994504285675866},{"$f":"'Solar - Utility PV'!AG278","v":18.780286293337269},{"$f":"'Solar - Utility PV'!AH278","v":18.566121061883521},{"$f":"'Solar - Utility PV'!AI278","v":18.352008233209069},{"$f":"'Solar - Utility PV'!AJ278","v":18.137947452441814},{"$f":"'Solar - Utility PV'!AK278","v":17.923938367906707},{"$f":"'Solar - Utility PV'!AL278","v":17.709980631089827},{"$f":"'Solar - Utility PV'!AM278","v":17.496073896602937},{"$f":"'Solar - Utility PV'!AN278","v":17.28221782214851},{"$f":"'Solar - Utility PV'!AO278","v":17.068412068485269},{"$f":"'Solar - Utility PV'!AP278","v":16.854656299394115},{"$f":"'Solar - Utility PV'!AQ278","v":16.640950181644566}]
["RA3UtClass11","RD","Advanced",30,"UtilityPV","Class1",{"$f":"'Solar - Utility PV'!L279","v":22.887668615750123},{"$f":"'Solar - Utility PV'!M279","v":23.396400000000003},{"$f":"'Solar - Utility PV'!N279","v":22.524111075316796},{"$f":"'Solar - Utility PV'!O279","v":21.660262239731235},{"$f":"'Solar - Utility PV'!P279","v":20.804195046576123},{"$f":"'Solar - Utility PV'!Q279","v":19.955317804145924},{"$f":"'Solar - Utility PV'!R279","v":19.113097325083508},{"$f":"'Solar - Utility PV'!S279","v":18.277051869934624},{"$f":"'Solar - Utility PV'!T279","v":17.446745087973056},{"$f":"'Solar - Utility PV'!U279","v":16.62178079464821},{"$f":"'Solar - Utility PV'!V279","v":15.801798453917113},{"$f":"'Solar - Utility PV'!W279","v":14.986469256908581},{"$f":"'Solar - Utility PV'!X279","v":14.852633706842221},{"$f":"'Solar - Utility PV'!Y279","v":14.719670678616282},{"$f":"'Solar - Utility PV'!Z279","v":14.587554758973273},{"$f":"'Solar - Utility PV'!AA279","v":14.456261512088687},{"$f":"'Solar - Utility PV'!AB279","v":14.32576743302657},{"$f":"'Solar - Utility PV'!AC279","v":14.196049903829682},{"$f":"'Solar - Utility PV'!AD279","v":14.067087152071897},{"$f":"'Solar - Utility PV'!AE279","v":13.938858211713235},{"$f":"'Solar - Utility PV'!AF279","v":13.81134288610969},{"$f":"'Solar - Utility PV'!AG279","v":13.684521713040663},{"$f":"'Solar - Utility PV'!AH279","v":13.558375931626845},{"$f":"'Solar - Utility PV'!AI279","v":13.432887451020328},{"$f":"'Solar - Utility PV'!AJ279","v":13.308038820757197},{"$f":"'Solar - Utility PV'!AK279","v":13.18381320267053},{"$f":"'Solar - Utility PV'!AL279","v":13.060194344268758},{"$f":"'Solar - Utility PV'!AM279","v":12.937166553491073},{"$f":"'Solar - Utility PV'!AN279","v":12.814714674757361},{"$f":"'Solar - Utility PV'!AO279","v":12.692824066236005},{"$f":"'Solar - Utility PV'!AP279","v":12.571480578257781},{"$f":"'Solar - Utility PV'!AQ279","v":12.450670532809108}]
["RM3UtClass11","RD","Moderate",30,"UtilityPV","Class1",{"$f":"'Solar - Utility PV'!L280","v":22.887668615750123},{"$f":"'Solar - Utility PV'!M280","v":23.396400000000003},{"$f":"'Solar - Utility PV'!N280","v":22.710378654528096},{"$f":"'Solar - Utility PV'!O280","v":22.026963369662248},{"$f":"'Solar - Utility PV'!P280","v":21.346039172140426},{"$f":"'Solar - Utility PV'!Q280","v":20.667497753817244},{"$f":"'Solar - Utility PV'!R280","v":19.991236995584185},{"$f":"'Solar - Utility PV'!S280","v":19.317160531521946},{"$f":"'Solar - Utility PV'!T280","v":18.645177349373412},{"$f":"'Solar - Utility PV'!U280","v":17.975201423854461},{"$f":"'Solar - Utility PV'!V280","v":17.307151379696318},{"$f":"'Solar - Utility PV'!W280","v":16.640950181644566},{"$f":"'Solar - Utility PV'!X280","v":16.555605115149937},{"$f":"'Solar - Utility PV'!Y280","v":16.470563232028109},{"$f":"'Solar - Utility PV'!Z280","v":16.385819562059851},{"$f":"'Solar - Utility PV'!AA280","v":16.301369243074177},{"$f":"'Solar - Utility PV'!AB280","v":16.217207518028133},{"$f":"'Solar - Utility PV'!AC280","v":16.133329732180755},{"$f":"'Solar - Utility PV'!AD280","v":16.049731330357737},{"$f":"'Solar - Utility PV'!AE280","v":15.966407854303359},{"$f":"'Solar - Utility PV'!AF280","v":15.883354940116543},{"$f":"'Solar - Utility PV'!AG280","v":15.800568315767796},{"$f":"'Solar - Utility PV'!AH280","v":15.71804379869422},{"$f":"'Solar - Utility PV'!AI280","v":15.635777293469637},{"$f":"'Solar - Utility PV'!AJ280","v":15.55376478954717},{"$f":"'Solar - Utility PV'!AK280","v":15.472002359071638},{"$f":"'Solar - Utility PV'!AL280","v":15.390486154759238},{"$f":"'Solar - Utility PV'!AM280","v":15.309212407842166},{"$f":"'Solar - Utility PV'!AN280","v":15.228177426075824},{"$f":"'Solar - Utility PV'!AO280","v":15.147377591806414},{"$f":"'Solar - Utility PV'!AP280","v":15.066809360096796},{"$f":"'Solar - Utility PV'!AQ280","v":14.986469256908581}]
["RC3UtClass11","RD","Conservative",30,"UtilityPV","Class1",{"$f":"'Solar - Utility PV'!L281","v":22.887668615750123},{"$f":"'Solar - Utility PV'!M281","v":23.396400000000003},{"$f":"'Solar - Utility PV'!N281","v":23.144352657361942},{"$f":"'Solar - Utility PV'!O281","v":22.893481143104367},{"$f":"'Solar - Utility PV'!P281","v":22.64375035787263},{"$f":"'Solar - Utility PV'!Q281","v":22.395126585537888},{"$f":"'Solar - Utility PV'!R281","v":22.14757742572267},{"$f":"'Solar - Utility PV'!S281","v":21.901071730238009},{"$f":"'Solar - Utility PV'!T281","v":21.655579543170102},{"$f":"'Solar - Utility PV'!U281","v":21.411072044374396},{"$f":"'Solar - Utility PV'!V281","v":21.167521496153093},{"$f":"'Solar - Utility PV'!W281","v":20.924901192908766},{"$f":"'Solar - Utility PV'!X281","v":20.710191685655687},{"$f":"'Solar - Utility PV'!Y281","v":20.495538314004566},{"$f":"'Solar - Utility PV'!Z281","v":20.28094068902514},{"$f":"'Solar - Utility PV'!AA281","v":20.066398425371748},{"$f":"'Solar - Utility PV'!AB281","v":19.851911141242141},{"$f":"'Solar - Utility PV'!AC281","v":19.637478458336844},{"$f":"'Solar - Utility PV'!AD281","v":19.42310000181908},{"$f":"'Solar - Utility PV'!AE281","v":19.208775400275233},{"$f":"'Solar - Utility PV'!AF281","v":18.994504285675866},{"$f":"'Solar - Utility PV'!AG281","v":18.780286293337269},{"$f":"'Solar - Utility PV'!AH281","v":18.566121061883521},{"$f":"'Solar - Utility PV'!AI281","v":18.352008233209069},{"$f":"'Solar - Utility PV'!AJ281","v":18.137947452441814},{"$f":"'Solar - Utility PV'!AK281","v":17.923938367906707},{"$f":"'Solar - Utility PV'!AL281","v":17.709980631089827},{"$f":"'Solar - Utility PV'!AM281","v":17.496073896602937},{"$f":"'Solar - Utility PV'!AN281","v":17.28221782214851},{"$f":"'Solar - Utility PV'!AO281","v":17.068412068485269},{"$f":"'Solar - Utility PV'!AP281","v":16.854656299394115},{"$f":"'Solar - Utility PV'!AQ281","v":16.640950181644566}]
["RA3LaClass11","RD","Advanced",30,"LandbasedWind","Class1",{"$f":"'Land-Based Wind'!L252","v":43},{"$f":"'Land-Based Wind'!M252","v":42.216363636363639},{"$f":"'Land-Based Wind'!N252","v":41.43272727272727},{"$f":"'Land-Based Wind'!O252","v":40.649090909090908},{"$f":"'Land-Based Wind'!P252","v":39.865454545454547},{"$f":"'Land-Based Wind'!Q252","v":39.081818181818178},{"$f":"'Land-Based Wind'!R252","v":38.298181818181824},{"$f":"'Land-Based Wind'!S252","v":37.514545454545456},{"$f":"'Land-Based Wind'!T252","v":36.730909090909094},{"$f":"'Land-Based Wind'!U252","v":35.947272727272725},{"$f":"'Land-Based Wind'!V252","v":35.163636363636364},{"$f":"'Land-Based Wind'!W252","v":34.380000000000003},{"$f":"'Land-Based Wind'!X252","v":33.8643},{"$f":"'Land-Based Wind'!Y252","v":33.348599999999998},{"$f":"'Land-Based Wind'!Z252","v":32.832900000000002},{"$f":"'Land-Based Wind'!AA252","v":32.3172},{"$f":"'Land-Based Wind'!AB252","v":31.801500000000004},{"$f":"'Land-Based Wind'!AC252","v":31.285800000000002},{"$f":"'Land-Based Wind'!AD252","v":30.770100000000003},{"$f":"'Land-Based Wind'!AE252","v":30.254400000000004},{"$f":"'Land-Based Wind'!AF252","v":29.738700000000001},{"$f":"'Land-Based Wind'!AG252","v":29.223000000000003},{"$f":"'Land-Based Wind'!AH252","v":28.707299999999996},{"$f":"'Land-Based Wind'!AI252","v":28.191600000000001},{"$f":"'Land-Based Wind'!AJ252","v":27.675900000000002},{"$f":"'Land-Based Wind'!AK252","v":27.160199999999996},{"$f":"'Land-Based Wind'!AL252","v":26.644500000000001},{"$f":"'Land-Based Wind'!AM252","v":26.128800000000002},{"$f":"'Land-Based Wind'!AN252","v":25.613099999999996},{"$f":"'Land-Based Wind'!AO252","v":25.0974},{"$f":"'Land-Based Wind'!AP252","v":24.581699999999998},{"$f":"'Land-Based Wind'!AQ252","v":24.065999999999999}]
["RM3LaClass11","RD","Moderate",30,"LandbasedWind","Class1",{"$f":"'Land-Based Wind'!L253","v":43},{"$f":"'Land-Based Wind'!M253","v":42.631818181818183},{"$f":"'Land-Based Wind'!N253","v":42.263636363636358},{"$f":"'Land-Based Wind'!O253","v":41.895454545454548},{"$f":"'Land-Based Wind'!P253","v":41.527272727272731},{"$f":"'Land-Based Wind'!Q253","v":41.159090909090907},{"$f":"'Land-Based Wind'!R253","v":40.790909090909096},{"$f":"'Land-Based Wind'!S253","v":40.422727272727279},{"$f":"'Land-Based Wind'!T253","v":40.054545454545455},{"$f":"'Land-Based Wind'!U253","v":39.686363636363637},{"$f":"'Land-Based Wind'!V253","v":39.31818181818182},{"$f":"'Land-Based Wind'!W253","v":38.950000000000003},{"$f":"'Land-Based Wind'!X253","v":38.657875000000004},{"$f":"'Land-Based Wind'!Y253","v":38.365750000000006},{"$f":"'Land-Based Wind'!Z253","v":38.073625000000007},{"$f":"'Land-Based Wind'!AA253","v":37.781500000000008},{"$f":"'Land-Based Wind'!AB253","v":37.489375000000003},{"$f":"'Land-Based Wind'!AC253","v":37.197250000000004},{"$f":"'Land-Based Wind'!AD253","v":36.905124999999998},{"$f":"'Land-Based Wind'!AE253","v":36.613},{"$f":"'Land-Based Wind'!AF253","v":36.320875000000001},{"$f":"'Land-Based Wind'!AG253","v":36.028750000000002},{"$f":"'Land-Based Wind'!AH253","v":35.736625000000004},{"$f":"'Land-Based Wind'!AI253","v":35.444500000000005},{"$f":"'Land-Based Wind'!AJ253","v":35.152375000000006},{"$f":"'Land-Based Wind'!AK253","v":34.860250000000001},{"$f":"'Land-Based Wind'!AL253","v":34.568124999999995},{"$f":"'Land-Based Wind'!AM253","v":34.275999999999996},{"$f":"'Land-Based Wind'!AN253","v":33.983874999999998},{"$f":"'Land-Based Wind'!AO253","v":33.691749999999999},{"$f":"'Land-Based Wind'!AP253","v":33.399625},{"$f":"'Land-Based Wind'!AQ253","v":33.107500000000002}]
["RC3LaClass11","RD","Conservative",30,"LandbasedWind","Class1",{"$f":"'Land-Based Wind'!L254","v":43},{"$f":"'Land-Based Wind'!M254","v":43},{"$f":"'Land-Based Wind'!N254","v":43},{"$f":"'Land-Based Wind'!O254","v":43},{"$f":"'Land-Based Wind'!P254","v":43},{"$f":"'Land-Based Wind'!Q254","v":43},{"$f":"'Land-Based Wind'!R254","v":43},{"$f":"'Land-Based Wind'!S254","v":43},{"$f":"'Land-Based Wind'!T254","v":43},{"$f":"'Land-Based Wind'!U254","v":43},{"$f":"'Land-Based Wind'!V254","v":43},{"$f":"'Land-Based Wind'!W254","v":43},{"$f":"'Land-Based Wind'!X254","v":42.902474999999995},{"$f":"'Land-Based Wind'!Y254","v":42.804950000000005},{"$f":"'Land-Based Wind'!Z254","v":42.707425000000001},{"$f":"'Land-Based Wind'!AA254","v":42.609899999999996},{"$f":"'Land-Based Wind'!AB254","v":42.512374999999999},{"$f":"'Land-Based Wind'!AC254","v":42.414850000000001},{"$f":"'Land-Based Wind'!AD254","v":42.317324999999997},{"$f":"'Land-Based Wind'!AE254","v":42.219799999999999},{"$f":"'Land-Based Wind'!AF254","v":42.122275000000002},{"$f":"'Land-Based Wind'!AG254","v":42.024749999999997},{"$f":"'Land-Based Wind'!AH254","v":41.927225},{"$f":"'Land-Based Wind'!AI254","v":41.829700000000003},{"$f":"'Land-Based Wind'!AJ254","v":41.732174999999998},{"$f":"'Land-Based Wind'!AK254","v":41.634650000000001},{"$f":"'Land-Based Wind'!AL254","v":41.537125000000003},{"$f":"'Land-Based Wind'!AM254","v":41.439599999999999},{"$f":"'Land-Based Wind'!AN254","v":41.342075000000001},{"$f":"'Land-Based Wind'!AO254","v":41.244550000000004},{"$f":"'Land-Based Wind'!AP254","v":41.147024999999999},{"$f":"'Land-Based Wind'!AQ254","v":41.049500000000002}]
["RA3LaClass22","RD","Advanced",30,"LandbasedWind","Class2",{"$f":"'Land-Based Wind'!L255","v":43},{"$f":"'Land-Based Wind'!M255","v":42.216363636363639},{"$f":"'Land-Based Wind'!N255","v":41.43272727272727},{"$f":"'Land-Based Wind'!O255","v":40.649090909090908},{"$f":"'Land-Based Wind'!P255","v":39.865454545454547},{"$f":"'Land-Based Wind'!Q255","v":39.081818181818178},{"$f":"'Land-Based Wind'!R255","v":38.298181818181824},{"$f":"'Land-Based Wind'!S255","v":37.514545454545456},{"$f":"'Land-Based Wind'!T255","v":36.730909090909094},{"$f":"'Land-Based Wind'!U255","v":35.947272727272725},{"$f":"'Land-Based Wind'!V255","v":35.163636363636364},{"$f":"'Land-Based Wind'!W255","v":34.380000000000003},{"$f":"'Land-Based Wind'!X255","v":33.8643},{"$f":"'Land-Based Wind'!Y255","v":33.348599999999998},{"$f":"'Land-Based Wind'!Z255","v":32.832900000000002},{"$f":"'Land-Based Wind'!AA255","v":32.3172},{"$f":"'Land-Based Wind'!AB255","v":31.801500000000004},{"$f":"'Land-Based Wind'!AC255","v":31.285800000000002},{"$f":"'Land-Based Wind'!AD255","v":30.770100000000003},{"$f":"'Land-Based Wind'!AE255","v":30.254400000000004},{"$f":"'Land-Based Wind'!AF255","v":29.738700000000001},{"$f":"'Land-Based Wind'!AG255","v":29.223000000000003},{"$f":"'Land-Based Wind'!AH255","v":28.707299999999996},{"$f":"'Land-Based Wind'!AI255","v":28.191600000000001},{"$f":"'Land-Based Wind'!AJ255","v":27.675900000000002},{"$f":"'Land-Based Wind'!AK255","v":27.160199999999996},{"$f":"'Land-Based Wind'!AL255","v":26.644500000000001},{"$f":"'Land-Based Wind'!AM255","v":26.128800000000002},{"$f":"'Land-Based Wind'!AN255","v":25.613099999999996},{"$f":"'Land-Based Wind'!AO255","v":25.0974},{"$f":"'Land-Based Wind'!AP255","v":24.581699999999998},{"$f":"'Land-Based Wind'!AQ255","v":24.065999999999999}]
["RM3LaClass22","RD","Moderate",30,"LandbasedWind","Class2",{"$f":"'Land-Based Wind'!L256","v":43},{"$f":"'Land-Based Wind'!M256","v":42.631818181818183},{"$f":"'Land-Based Wind'!N256","v":42.263636363636358},{"$f":"'Land-Based Wind'!O256","v":41.895454545454548},{"$f":"'Land-Based Wind'!P256","v":41.527272727272731},{"$f":"'Land-Based Wind'!Q256","v":41.159090909090907},{"$f":"'Land-Based Wind'!R256","v":40.790909090909096},{"$f":"'Land-Based Wind'!S256","v":40.422727272727279},{"$f":"'Land-Based Wind'!T256","v":40.054545454545455},{"$f":"'Land-Based Wind'!U256","v":39.686363636363637},{"$f":"'Land-Based Wind'!V256","v":39.31818181818182},{"$f":"'Land-Based Wind'!W256","v":38.950000000000003},{"$f":"'Land-Based Wind'!X256","v":38.657875000000004},{"$f":"'Land-Based Wind'!Y256","v":38.365750000000006},{"$f":"'Land-Based Wind'!Z256","v":38.073625000000007},{"$f":"'Land-Based Wind'!AA256","v":37.781500000000008},{"$f":"'Land-Based Wind'!AB256","v":37.489375000000003},{"$f":"'Land-Based Wind'!AC256","v":37.197250000000004},{"$f":"'Land-Based Wind'!AD256","v":36.905124999999998},{"$f":"'Land-Based Wind'!AE256","v":36.613},{"$f":"'Land-Based Wind'!AF256","v":36.320875000000001},{"$f":"'Land-Based Wind'!AG256","v":36.028750000000002},{"$f":"'Land-Based Wind'!AH256","v":35.736625000000004},{"$f":"'Land-Based Wind'!AI256","v":35.444500000000005},{"$f":"'Land-Based Wind'!AJ256","v":35.152375000000006},{"$f":"'Land-Based Wind'!AK256","v":34.860250000000001},{"$f":"'Land-Based Wind'!AL256","v":34.568124999999995},{"$f":"'Land-Based Wind'!AM256","v":34.275999999999996},{"$f":"'Land-Based Wind'!AN256","v":33.983874999999998},{"$f":"'Land-Based Wind'!AO256","v":33.691749999999999},{"$f":"'Land-Based Wind'!AP256","v":33.399625},{"$f":"'Land-Based Wind'!AQ256","v":33.107500000000002}]
["RC3LaClass22","RD","Conservative",30,"LandbasedWind","Class2",{"$f":"'Land-Based Wind'!L257","v":43},{"$f":"'Land-Based Wind'!M257","v":43},{"$f":"'Land-Based Wind'!N257","v":43},{"$f":"'Land-Based Wind'!O257","v":43},{"$f":"'Land-Based Wind'!P257","v":43},{"$f":"'Land-Based Wind'!Q257","v":43},{"$f":"'Land-Based Wind'!R257","v":43},{"$f":"'Land-Based Wind'!S257","v":43},{"$f":"'Land-Based Wind'!T257","v":43},{"$f":"'Land-Based Wind'!U257","v":43},{"$f":"'Land-Based Wind'!V257","v":43},{"$f":"'Land-Based Wind'!W257","v":43},{"$f":"'Land-Based Wind'!X257","v":42.902474999999995},{"$f":"'Land-Based Wind'!Y257","v":42.804950000000005},{"$f":"'Land-Based Wind'!Z257","v":42.707425000000001},{"$f":"'Land-Based Wind'!AA257","v":42.609899999999996},{"$f":"'Land-Based Wind'!AB257","v":42.512374999999999},{"$f":"'Land-Based Wind'!AC257","v":42.414850000000001},{"$f":"'Land-Based Wind'!AD257","v":42.317324999999997},{"$f":"'Land-Based Wind'!AE257","v":42.219799999999999},{"$f":"'Land-Based Wind'!AF257","v":42.122275000000002},{"$f":"'Land-Based Wind'!AG257","v":42.024749999999997},{"$f":"'Land-Based Wind'!AH257","v":41.927225},{"$f":"'Land-Based Wind'!AI257","v":41.829700000000003},{"$f":"'Land-Based Wind'!AJ257","v":41.732174999999998},{"$f":"'Land-Based Wind'!AK257","v":41.634650000000001},{"$f":"'Land-Based Wind'!AL257","v":41.537125000000003},{"$f":"'Land-Based Wind'!AM257","v":41.439599999999999},{"$f":"'Land-Based Wind'!AN257","v":41.342075000000001},{"$f":"'Land-Based Wind'!AO257","v":41.244550000000004},{"$f":"'Land-Based Wind'!AP257","v":41.147024999999999},{"$f":"'Land-Based Wind'!AQ257","v":41.049500000000002}]
["RA3LaClass33","RD","Advanced",30,"LandbasedWind","Class3",{"$f":"'Land-Based Wind'!L258","v":43},{"$f":"'Land-Based Wind'!M258","v":42.216363636363639},{"$f":"'Land-Based Wind'!N258","v":41.43272727272727},{"$f":"'Land-Based Wind'!O258","v":40.649090909090908},{"$f":"'Land-Based Wind'!P258","v":39.865454545454547},{"$f":"'Land-Based Wind'!Q258","v":39.081818181818178},{"$f":"'Land-Based Wind'!R258","v":38.298181818181824},{"$f":"'Land-Based Wind'!S258","v":37.514545454545456},{"$f":"'Land-Based Wind'!T258","v":36.730909090909094},{"$f":"'Land-Based Wind'!U258","v":35.947272727272725},{"$f":"'Land-Based Wind'!V258","v":35.163636363636364},{"$f":"'Land-Based Wind'!W258","v":34.380000000000003},{"$f":"'Land-Based Wind'!X258","v":33.8643},{"$f":"'Land-Based Wind'!Y258","v":33.348599999999998},{"$f":"'Land-Based Wind'!Z258","v":32.832900000000002},{"$f":"'Land-Based Wind'!AA258","v":32.3172},{"$f":"'Land-Based Wind'!AB258","v":31.801500000000004},{"$f":"'Land-Based Wind'!AC258","v":31.285800000000002},{"$f":"'Land-Based Wind'!AD258","v":30.770100000000003},{"$f":"'Land-Based Wind'!AE258","v":30.254400000000004},{"$f":"'Land-Based Wind'!AF258","v":29.738700000000001},{"$f":"'Land-Based Wind'!AG258","v":29.223000000000003},{"$f":"'Land-Based Wind'!AH258","v":28.707299999999996},{"$f":"'Land-Based Wind'!AI258","v":28.191600000000001},{"$f":"'Land-Based Wind'!AJ258","v":27.675900000000002},{"$f":"'Land-Based Wind'!AK258","v":27.160199999999996},{"$f":"'Land-Based Wind'!AL258","v":26.644500000000001},{"$f":"'Land-Based Wind'!AM258","v":26.128800000000002},{"$f":"'Land-Based Wind'!AN258","v":25.613099999999996},{"$f":"'Land-Based Wind'!AO258","v":25.0974},{"$f":"'Land-Based Wind'!AP258","v":24.581699999999998},{"$f":"'Land-Based Wind'!AQ258","v":24.065999999999999}]
["RM3LaClass33","RD","Moderate",30,"LandbasedWind","Class3",{"$f":"'Land-Based Wind'!L259","v":43},{"$f":"'Land-Based Wind'!M259","v":42.631818181818183},{"$f":"'Land-Based Wind'!N259","v":42.263636363636358},{"$f":"'Land-Based Wind'!O259","v":41.895454545454548},{"$f":"'Land-Based Wind'!P259","v":41.527272727272731},{"$f":"'Land-Based Wind'!Q259","v":41.159090909090907},{"$f":"'Land-Based Wind'!R259","v":40.790909090909096},{"$f":"'Land-Based Wind'!S259","v":40.422727272727279},{"$f":"'Land-Based Wind'!T259","v":40.054545454545455},{"$f":"'Land-Based Wind'!U259","v":39.686363636363637},{"$f":"'Land-Based Wind'!V259","v":39.31818181818182},{"$f":"'Land-Based Wind'!W259","v":38.950000000000003},{"$f":"'Land-Based Wind'!X259","v":38.657875000000004},{"$f":"'Land-Based Wind'!Y259","v":38.365750000000006},{"$f":"'Land-Based Wind'!Z259","v":38.073625000000007},{"$f":"'Land-Based Wind'!AA259","v":37.781500000000008},{"$f":"'Land-Based Wind'!AB259","v":37.489375000000003},{"$f":"'Land-Based Wind'!AC259","v":37.197250000000004},{"$f":"'Land-Based Wind'!AD259","v":36.905124999999998},{"$f":"'Land-Based Wind'!AE259","v":36.613},{"$f":"'Land-Based Wind'!AF259","v":36.320875000000001},{"$f":"'Land-Based Wind'!AG259","v":36.028750000000002},{"$f":"'Land-Based Wind'!AH259","v":35.736625000000004},{"$f":"'Land-Based Wind'!AI259","v":35.444500000000005},{"$f":"'Land-Based Wind'!AJ259","v":35.152375000000006},{"$f":"'Land-Based Wind'!AK259","v":34.860250000000001},{"$f":"'Land-Based Wind'!AL259","v":34.568124999999995},{"$f":"'Land-Based Wind'!AM259","v":34.275999999999996},{"$f":"'Land-Based Wind'!AN259","v":33.983874999999998},{"$f":"'Land-Based Wind'!AO259","v":33.691749999999999},{"$f":"'Land-Based Wind'!AP259","v":33.399625},{"$f":"'Land-Based Wind'!AQ259","v":33.107500000000002}]
["RC3LaClass33","RD","Conservative",30,"LandbasedWind","Class3",{"$f":"'Land-Based Wind'!L260","v":43},{"$f":"'Land-Based Wind'!M260","v":43},{"$f":"'Land-Based Wind'!N260","v":43},{"$f":"'Land-Based Wind'!O260","v":43},{"$f":"'Land-Based Wind'!P260","v":43},{"$f":"'Land-Based Wind'!Q260","v":43},{"$f":"'Land-Based Wind'!R260","v":43},{"$f":"'Land-Based Wind'!S260","v":43},{"$f":"'Land-Based Wind'!T260","v":43},{"$f":"'Land-Based Wind'!U260","v":43},{"$f":"'Land-Based Wind'!V260","v":43},{"$f":"'Land-Based Wind'!W260","v":43},{"$f":"'Land-Based Wind'!X260","v":42.902474999999995},{"$f":"'Land-Based Wind'!Y260","v":42.804950000000005},{"$f":"'Land-Based Wind'!Z260","v":42.707425000000001},{"$f":"'Land-Based Wind'!AA260","v":42.609899999999996},{"$f":"'Land-Based Wind'!AB260","v":42.512374999999999},{"$f":"'Land-Based Wind'!AC260","v":42.414850000000001},{"$f":"'Land-Based Wind'!AD260","v":42.317324999999997},{"$f":"'Land-Based Wind'!AE260","v":42.219799999999999},{"$f":"'Land-Based Wind'!AF260","v":42.122275000000002},{"$f":"'Land-Based Wind'!AG260","v":42.024749999999997},{"$f":"'Land-Based Wind'!AH260","v":41.927225},{"$f":"'Land-Based Wind'!AI260","v":41.829700000000003},{"$f":"'Land-Based Wind'!AJ260","v":41.732174999999998},{"$f":"'Land-Based Wind'!AK260","v":41.634650000000001},{"$f":"'Land-Based Wind'!AL260","v":41.537125000000003},{"$f":"'Land-Based Wind'!AM260","v":41.439599999999999},{"$f":"'Land-Based Wind'!AN260","v":41.342075000000001},{"$f":"'Land-Based Wind'!AO260","v":41.244550000000004},{"$f":"'Land-Based Wind'!AP260","v":41.147024999999999},{"$f":"'Land-Based Wind'!AQ260","v":41.049500000000002}]
["RA3LaClass44","RD","Advanced",30,"LandbasedWind","Class4",{"$f":"'Land-Based Wind'!L261","v":43},{"$f":"'Land-Based Wind'!M261","v":42.216363636363639},{"$f":"'Land-Based Wind'!N261","v":41.43272727272727},{"$f":"'Land-Based Wind'!O261","v":40.649090909090908},{"$f":"'Land-Based Wind'!P261","v":39.865454545454547},{"$f":"'Land-Based Wind'!Q261","v":39.081818181818178},{"$f":"'Land-Based Wind'!R261","v":38.298181818181824},{"$f":"'Land-Based Wind'!S261","v":37.514545454545456},{"$f":"'Land-Based Wind'!T261","v":36.730909090909094},{"$f":"'Land-Based Wind'!U261","v":35.947272727272725},{"$f":"'Land-Based Wind'!V261","v":35.163636363636364},{"$f":"'Land-Based Wind'!W261","v":34.380000000000003},{"$f":"'Land-Based Wind'!X261","v":33.8643},{"$f":"'Land-Based Wind'!Y261","v":33.348599999999998},{"$f":"'Land-Based Wind'!Z261","v":32.832900000000002},{"$f":"'Land-Based Wind'!AA261","v":32.3172},{"$f":"'Land-Based Wind'!AB261","v":31.801500000000004},{"$f":"'Land-Based Wind'!AC261","v":31.285800000000002},{"$f":"'Land-Based Wind'!AD261","v":30.770100000000003},{"$f":"'Land-Based Wind'!AE261","v":30.254400000000004},{"$f":"'Land-Based Wind'!AF261","v":29.738700000000001},{"$f":"'Land-Based Wind'!AG261","v":29.223000000000003},{"$f":"'Land-Based Wind'!AH261","v":28.707299999999996},{"$f":"'Land-Based Wind'!AI261","v":28.191600000000001},{"$f":"'Land-Based Wind'!AJ261","v":27.675900000000002},{"$f":"'Land-Based Wind'!AK261","v":27.160199999999996},{"$f":"'Land-Based Wind'!AL261","v":26.644500000000001},{"$f":"'Land-Based Wind'!AM261","v":26.128800000000002},{"$f":"'Land-Based Wind'!AN261","v":25.613099999999996},{"$f":"'Land-Based Wind'!AO261","v":25.0974},{"$f":"'Land-Based Wind'!AP261","v":24.581699999999998},{"$f":"'Land-Based Wind'!AQ261","v":24.065999999999999}]
["RM3LaClass44","RD","Moderate",30,"LandbasedWind","Class4",{"$f":"'Land-Based Wind'!L262","v":43},{"$f":"'Land-Based Wind'!M262","v":42.631818181818183},{"$f":"'Land-Based Wind'!N262","v":42.263636363636358},{"$f":"'Land-Based Wind'!O262","v":41.895454545454548},{"$f":"'Land-Based Wind'!P262","v":41.527272727272731},{"$f":"'Land-Based Wind'!Q262","v":41.159090909090907},{"$f":"'Land-Based Wind'!R262","v":40.790909090909096},{"$f":"'Land-Based Wind'!S262","v":40.422727272727279},{"$f":"'Land-Based Wind'!T262","v":40.054545454545455},{"$f":"'Land-Based Wind'!U262","v":39.686363636363637},{"$f":"'Land-Based Wind'!V262","v":39.31818181818182},{"$f":"'Land-Based Wind'!W262","v":38.950000000000003},{"$f":"'Land-Based Wind'!X262","v":38.657875000000004},{"$f":"'Land-Based Wind'!Y262","v":38.365750000000006},{"$f":"'Land-Based Wind'!Z262","v":38.073625000000007},{"$f":"'Land-Based Wind'!AA262","v":37.781500000000008},{"$f":"'Land-Based Wind'!AB262","v":37.489375000000003},{"$f":"'Land-Based Wind'!AC262","v":37.197250000000004},{"$f":"'Land-Based Wind'!AD262","v":36.905124999999998},{"$f":"'Land-Based Wind'!AE262","v":36.613},{"$f":"'Land-Based Wind'!AF262","v":36.320875000000001},{"$f":"'Land-Based Wind'!AG262","v":36.028750000000002},{"$f":"'Land-Based Wind'!AH262","v":35.736625000000004},{"$f":"'Land-Based Wind'!AI262","v":35.444500000000005},{"$f":"'Land-Based Wind'!AJ262","v":35.152375000000006},{"$f":"'Land-Based Wind'!AK262","v":34.860250000000001},{"$f":"'Land-Based Wind'!AL262","v":34.568124999999995},{"$f":"'Land-Based Wind'!AM262","v":34.275999999999996},{"$f":"'Land-Based Wind'!AN262","v":33.983874999999998},{"$f":"'Land-Based Wind'!AO262","v":33.691749999999999},{"$f":"'Land-Based Wind'!AP262","v":33.399625},{"$f":"'Land-Based Wind'!AQ262","v":33.107500000000002}]
["RC3LaClass44","RD","Conservative",30,"LandbasedWind","Class4",{"$f":"'Land-Based Wind'!L263","v":43},{"$f":"'Land-Based Wind'!M263","v":43},{"$f":"'Land-Based Wind'!N263","v":43},{"$f":"'Land-Based Wind'!O263","v":43},{"$f":"'Land-Based Wind'!P263","v":43},{"$f":"'Land-Based Wind'!Q263","v":43},{"$f":"'Land-Based Wind'!R263","v":43},{"$f":"'Land-Based Wind'!S263","v":43},{"$f":"'Land-Based Wind'!T263","v":43},{"$f":"'Land-Based Wind'!U263","v":43},{"$f":"'Land-Based Wind'!V263","v":43},{"$f":"'Land-Based Wind'!W263","v":43},{"$f":"'Land-Based Wind'!X263","v":42.902474999999995},{"$f":"'Land-Based Wind'!Y263","v":42.804950000000005},{"$f":"'Land-Based Wind'!Z263","v":42.707425000000001},{"$f":"'Land-Based Wind'!AA263","v":42.609899999999996},{"$f":"'Land-Based Wind'!AB263","v":42.512374999999999},{"$f":"'Land-Based Wind'!AC263","v":42.414850000000001},{"$f":"'Land-Based Wind'!AD263","v":42.317324999999997},{"$f":"'Land-Based Wind'!AE263","v":42.219799999999999},{"$f":"'Land-Based Wind'!AF263","v":42.122275000000002},{"$f":"'Land-Based Wind'!AG263","v":42.024749999999997},{"$f":"'Land-Based Wind'!AH263","v":41.927225},{"$f":"'Land-Based Wind'!AI263","v":41.829700000000003},{"$f":"'Land-Based Wind'!AJ263","v":41.732174999999998},{"$f":"'Land-Based Wind'!AK263","v":41.634650000000001},{"$f":"'Land-Based Wind'!AL263","v":41.537125000000003},{"$f":"'Land-Based Wind'!AM263","v":41.439599999999999},{"$f":"'Land-Based Wind'!AN263","v":41.342075000000001},{"$f":"'Land-Based Wind'!AO263","v":41.244550000000004},{"$f":"'Land-Based Wind'!AP263","v":41.147024999999999},{"$f":"'Land-Based Wind'!AQ263","v":41.049500000000002}]
["RA3LaClass55","RD","Advanced",30,"LandbasedWind","Class5",{"$f":"'Land-Based Wind'!L264","v":43},{"$f":"'Land-Based Wind'!M264","v":42.216363636363639},{"$f":"'Land-Based Wind'!N264","v":41.43272727272727},{"$f":"'Land-Based Wind'!O264","v":40.649090909090908},{"$f":"'Land-Based Wind'!P264","v":39.865454545454547},{"$f":"'Land-Based Wind'!Q264","v":39.081818181818178},{"$f":"'Land-Based Wind'!R264","v":38.298181818181824},{"$f":"'Land-Based Wind'!S264","v":37.514545454545456},{"$f":"'Land-Based Wind'!T264","v":36.730909090909094},{"$f":"'Land-Based Wind'!U264","v":35.947272727272725},{"$f":"'Land-Based Wind'!V264","v":35.163636363636364},{"$f":"'Land-Based Wind'!W264","v":34.380000000000003},{"$f":"'Land-Based Wind'!X264","v":33.8643},{"$f":"'Land-Based Wind'!Y264","v":33.348599999999998},{"$f":"'Land-Based Wind'!Z264","v":32.832900000000002},{"$f":"'Land-Based Wind'!AA264","v":32.3172},{"$f":"'Land-Based Wind'!AB264","v":31.801500000000004},{"$f":"'Land-Based Wind'!AC264","v":31.285800000000002},{"$f":"'Land-Based Wind'!AD264","v":30.770100000000003},{"$f":"'Land-Based Wind'!AE264","v":30.254400000000004},{"$f":"'Land-Based Wind'!AF264","v":29.738700000000001},{"$f":"'Land-Based Wind'!AG264","v":29.223000000000003},{"$f":"'Land-Based Wind'!AH264","v":28.707299999999996},{"$f":"'Land-Based Wind'!AI264","v":28.191600000000001},{"$f":"'Land-Based Wind'!AJ264","v":27.675900000000002},{"$f":"'Land-Based Wind'!AK264","v":27.160199999999996},{"$f":"'Land-Based Wind'!AL264","v":26.644500000000001},{"$f":"'Land-Based Wind'!AM264","v":26.128800000000002},{"$f":"'Land-Based Wind'!AN264","v":25.613099999999996},{"$f":"'Land-Based Wind'!AO264","v":25.0974},{"$f":"'Land-Based Wind'!AP264","v":24.581699999999998},{"$f":"'Land-Based Wind'!AQ264","v":24.065999999999999}]
["RM3LaClass55","RD","Moderate",30,"LandbasedWind","Class5",{"$f":"'Land-Based Wind'!L265","v":43},{"$f":"'Land-Based Wind'!M265","v":42.631818181818183},{"$f":"'Land-Based Wind'!N265","v":42.263636363636358},{"$f":"'Land-Based Wind'!O265","v":41.895454545454548},{"$f":"'Land-Based Wind'!P265","v":41.527272727272731},{"$f":"'Land-Based Wind'!Q265","v":41.159090909090907},{"$f":"'Land-Based Wind'!R265","v":40.790909090909096},{"$f":"'Land-Based Wind'!S265","v":40.422727272727279},{"$f":"'Land-Based Wind'!T265","v":40.054545454545455},{"$f":"'Land-Based Wind'!U265","v":39.686363636363637},{"$f":"'Land-Based Wind'!V265","v":39.31818181818182},{"$f":"'Land-Based Wind'!W265","v":38.950000000000003},{"$f":"'Land-Based Wind'!X265","v":38.657875000000004},{"$f":"'Land-Based Wind'!Y265","v":38.365750000000006},{"$f":"'Land-Based Wind'!Z265","v":38.073625000000007},{"$f":"'Land-Based Wind'!AA265","v":37.781500000000008},{"$f":"'Land-Based Wind'!AB265","v":37.489375000000003},{"$f":"'Land-Based Wind'!AC265","v":37.197250000000004},{"$f":"'Land-Based Wind'!AD265","v":36.905124999999998},{"$f":"'Land-Based Wind'!AE265","v":36.613},{"$f":"'Land-Based Wind'!AF265","v":36.320875000000001},{"$f":"'Land-Based Wind'!AG265","v":36.028750000000002},{"$f":"'Land-Based Wind'!AH265","v":35.736625000000004},{"$f":"'Land-Based Wind'!AI265","v":35.444500000000005},{"$f":"'Land-Based Wind'!AJ265","v":35.152375000000006},{"$f":"'Land-Based Wind'!AK265","v":34.860250000000001},{"$f":"'Land-Based Wind'!AL265","v":34.568124999999995},{"$f":"'Land-Based Wind'!AM265","v":34.275999999999996},{"$f":"'Land-Based Wind'!AN265","v":33.983874999999998},{"$f":"'Land-Based Wind'!AO265","v":33.691749999999999},{"$f":"'Land-Based Wind'!AP265","v":33.399625},{"$f":"'Land-Based Wind'!AQ265","v":33.107500000000002}]
["RC3LaClass55","RD","Conservative",30,"LandbasedWind","Class5",{"$f":"'Land-Based Wind'!L266","v":43},{"$f":"'Land-Based Wind'!M266","v":43},{"$f":"'Land-Based Wind'!N266","v":43},{"$f":"'Land-Based Wind'!O266","v":43},{"$f":"'Land-Based Wind'!P266","v":43},{"$f":"'Land-Based Wind'!Q266","v":43},{"$f":"'Land-Based Wind'!R266","v":43},{"$f":"'Land-Based Wind'!S266","v":43},{"$f":"'Land-Based Wind'!T266","v":43},{"$f":"'Land-Based Wind'!U266","v":43},{"$f":"'Land-Based Wind'!V266","v":43},{"$f":"'Land-Based Wind'!W266","v":43},{"$f":"'Land-Based Wind'!X266","v":42.902474999999995},{"$f":"'Land-Based Wind'!Y266","v":42.804950000000005},{"$f":"'Land-Based Wind'!Z266","v":42.707425000000001},{"$f":"'Land-Based Wind'!AA266","v":42.609899999999996},{"$f":"'Land-Based Wind'!AB266","v":42.512374999999999},{"$f":"'Land-Based Wind'!AC266","v":42.414850000000001},{"$f":"'Land-Based Wind'!AD266","v":42.317324999999997},{"$f":"'Land-Based Wind'!AE266","v":42.219799999999999},{"$f":"'Land-Based Wind'!AF266","v":42.122275000000002},{"$f":"'Land-Based Wind'!AG266","v":42.024749999999997},{"$f":"'Land-Based Wind'!AH266","v":41.927225},{"$f":"'Land-Based Wind'!AI266","v":41.829700000000003},{"$f":"'Land-Based Wind'!AJ266","v":41.732174999999998},{"$f":"'Land-Based Wind'!AK266","v":41.634650000000001},{"$f":"'Land-Based Wind'!AL266","v":41.537125000000003},{"$f":"'Land-Based Wind'!AM266","v":41.439599999999999},{"$f":"'Land-Based Wind'!AN266","v":41.342075000000001},{"$f":"'Land-Based Wind'!AO266","v":41.244550000000004},{"$f":"'Land-Based Wind'!AP266","v":41.147024999999999},{"$f":"'Land-Based Wind'!AQ266","v":41.049500000000002}]
["RA3LaClass66","RD","Advanced",30,"LandbasedWind","Class6",{"$f":"'Land-Based Wind'!L267","v":43},{"$f":"'Land-Based Wind'!M267","v":42.216363636363639},{"$f":"'Land-Based Wind'!N267","v":41.43272727272727},{"$f":"'Land-Based Wind'!O267","v":40.649090909090908},{"$f":"'Land-Based Wind'!P267","v":39.865454545454547},{"$f":"'Land-Based Wind'!Q267","v":39.081818181818178},{"$f":"'Land-Based Wind'!R267","v":38.298181818181824},{"$f":"'Land-Based Wind'!S267","v":37.514545454545456},{"$f":"'Land-Based Wind'!T267","v":36.730909090909094},{"$f":"'Land-Based Wind'!U267","v":35.947272727272725},{"$f":"'Land-Based Wind'!V267","v":35.163636363636364},{"$f":"'Land-Based Wind'!W267","v":34.380000000000003},{"$f":"'Land-Based Wind'!X267","v":33.8643},{"$f":"'Land-Based Wind'!Y267","v":33.348599999999998},{"$f":"'Land-Based Wind'!Z267","v":32.832900000000002},{"$f":"'Land-Based Wind'!AA267","v":32.3172},{"$f":"'Land-Based Wind'!AB267","v":31.801500000000004},{"$f":"'Land-Based Wind'!AC267","v":31.285800000000002},{"$f":"'Land-Based Wind'!AD267","v":30.770100000000003},{"$f":"'Land-Based Wind'!AE267","v":30.254400000000004},{"$f":"'Land-Based Wind'!AF267","v":29.738700000000001},{"$f":"'Land-Based Wind'!AG267","v":29.223000000000003},{"$f":"'Land-Based Wind'!AH267","v":28.707299999999996},{"$f":"'Land-Based Wind'!AI267","v":28.191600000000001},{"$f":"'Land-Based Wind'!AJ267","v":27.675900000000002},{"$f":"'Land-Based Wind'!AK267","v":27.160199999999996},{"$f":"'Land-Based Wind'!AL267","v":26.644500000000001},{"$f":"'Land-Based Wind'!AM267","v":26.128800000000002},{"$f":"'Land-Based Wind'!AN267","v":25.613099999999996},{"$f":"'Land-Based Wind'!AO267","v":25.0974},{"$f":"'Land-Based Wind'!AP267","v":24.581699999999998},{"$f":"'Land-Based Wind'!AQ267","v":24.065999999999999}]
["RM3LaClass66","RD","Moderate",30,"LandbasedWind","Class6",{"$f":"'Land-Based Wind'!L268","v":43},{"$f":"'Land-Based Wind'!M268","v":42.631818181818183},{"$f":"'Land-Based Wind'!N268","v":42.263636363636358},{"$f":"'Land-Based Wind'!O268","v":41.895454545454548},{"$f":"'Land-Based Wind'!P268","v":41.527272727272731},{"$f":"'Land-Based Wind'!Q268","v":41.159090909090907},{"$f":"'Land-Based Wind'!R268","v":40.790909090909096},{"$f":"'Land-Based Wind'!S268","v":40.422727272727279},{"$f":"'Land-Based Wind'!T268","v":40.054545454545455},{"$f":"'Land-Based Wind'!U268","v":39.686363636363637},{"$f":"'Land-Based Wind'!V268","v":39.31818181818182},{"$f":"'Land-Based Wind'!W268","v":38.950000000000003},{"$f":"'Land-Based Wind'!X268","v":38.657875000000004},{"$f":"'Land-Based Wind'!Y268","v":38.365750000000006},{"$f":"'Land-Based Wind'!Z268","v":38.073625000000007},{"$f":"'Land-Based Wind'!AA268","v":37.781500000000008},{"$f":"'Land-Based Wind'!AB268","v":37.489375000000003},{"$f":"'Land-Based Wind'!AC268","v":37.197250000000004},{"$f":"'Land-Based Wind'!AD268","v":36.905124999999998},{"$f":"'Land-Based Wind'!AE268","v":36.613},{"$f":"'Land-Based Wind'!AF268","v":36.320875000000001},{"$f":"'Land-Based Wind'!AG268","v":36.028750000000002},{"$f":"'Land-Based Wind'!AH268","v":35.736625000000004},{"$f":"'Land-Based Wind'!AI268","v":35.444500000000005},{"$f":"'Land-Based Wind'!AJ268","v":35.152375000000006},{"$f":"'Land-Based Wind'!AK268","v":34.860250000000001},{"$f":"'Land-Based Wind'!AL268","v":34.568124999999995},{"$f":"'Land-Based Wind'!AM268","v":34.275999999999996},{"$f":"'Land-Based Wind'!AN268","v":33.983874999999998},{"$f":"'Land-Based Wind'!AO268","v":33.691749999999999},{"$f":"'Land-Based Wind'!AP268","v":33.399625},{"$f":"'Land-Based Wind'!AQ268","v":33.107500000000002}]
["RC3LaClass66","RD","Conservative",30,"LandbasedWind","Class6",{"$f":"'Land-Based Wind'!L269","v":43},{"$f":"'Land-Based Wind'!M269","v":43},{"$f":"'Land-Based Wind'!N269","v":43},{"$f":"'Land-Based Wind'!O269","v":43},{"$f":"'Land-Based Wind'!P269","v":43},{"$f":"'Land-Based Wind'!Q269","v":43},{"$f":"'Land-Based Wind'!R269","v":43},{"$f":"'Land-Based Wind'!S269","v":43},{"$f":"'Land-Based Wind'!T269","v":43},{"$f":"'Land-Based Wind'!U269","v":43},{"$f":"'Land-Based Wind'!V269","v":43},{"$f":"'Land-Based Wind'!W269","v":43},{"$f":"'Land-Based Wind'!X269","v":42.902474999999995},{"$f":"'Land-Based Wind'!Y269","v":42.804950000000005},{"$f":"'Land-Based Wind'!Z269","v":42.707425000000001},{"$f":"'Land-Based Wind'!AA269","v":42.609899999999996},{"$f":"'Land-Based Wind'!AB269","v":42.512374999999999},{"$f":"'Land-Based Wind'!AC269","v":42.414850000000001},{"$f":"'Land-Based Wind'!AD269","v":42.317324999999997},{"$f":"'Land-Based Wind'!AE269","v":42.219799999999999},{"$f":"'Land-Based Wind'!AF269","v":42.122275000000002},{"$f":"'Land-Based Wind'!AG269","v":42.024749999999997},{"$f":"'Land-Based Wind'!AH269","v":41.927225},{"$f":"'Land-Based Wind'!AI269","v":41.829700000000003},{"$f":"'Land-Based Wind'!AJ269","v":41.732174999999998},{"$f":"'Land-Based Wind'!AK269","v":41.634650000000001},{"$f":"'Land-Based Wind'!AL269","v":41.537125000000003},{"$f":"'Land-Based Wind'!AM269","v":41.439599999999999},{"$f":"'Land-Based Wind'!AN269","v":41.342075000000001},{"$f":"'Land-Based Wind'!AO269","v":41.244550000000004},{"$f":"'Land-Based Wind'!AP269","v":41.147024999999999},{"$f":"'Land-Based Wind'!AQ269","v":41.049500000000002}]
["RA3LaClass77","RD","Advanced",30,"LandbasedWind","Class7",{"$f":"'Land-Based Wind'!L270","v":43},{"$f":"'Land-Based Wind'!M270","v":42.216363636363639},{"$f":"'Land-Based Wind'!N270","v":41.43272727272727},{"$f":"'Land-Based Wind'!O270","v":40.649090909090908},{"$f":"'Land-Based Wind'!P270","v":39.865454545454547},{"$f":"'Land-Based Wind'!Q270","v":39.081818181818178},{"$f":"'Land-Based Wind'!R270","v":38.298181818181824},{"$f":"'Land-Based Wind'!S270","v":37.514545454545456},{"$f":"'Land-Based Wind'!T270","v":36.730909090909094},{"$f":"'Land-Based Wind'!U270","v":35.947272727272725},{"$f":"'Land-Based Wind'!V270","v":35.163636363636364},{"$f":"'Land-Based Wind'!W270","v":34.380000000000003},{"$f":"'Land-Based Wind'!X270","v":33.8643},{"$f":"'Land-Based Wind'!Y270","v":33.348599999999998},{"$f":"'Land-Based Wind'!Z270","v":32.832900000000002},{"$f":"'Land-Based Wind'!AA270","v":32.3172},{"$f":"'Land-Based Wind'!AB270","v":31.801500000000004},{"$f":"'Land-Based Wind'!AC270","v":31.285800000000002},{"$f":"'Land-Based Wind'!AD270","v":30.770100000000003},{"$f":"'Land-Based Wind'!AE270","v":30.254400000000004},{"$f":"'Land-Based Wind'!AF270","v":29.738700000000001},{"$f":"'Land-Based Wind'!AG270","v":29.223000000000003},{"$f":"'Land-Based Wind'!AH270","v":28.707299999999996},{"$f":"'Land-Based Wind'!AI270","v":28.191600000000001},{"$f":"'Land-Based Wind'!AJ270","v":27.675900000000002},{"$f":"'Land-Based Wind'!AK270","v":27.160199999999996},{"$f":"'Land-Based Wind'!AL270","v":26.644500000000001},{"$f":"'Land-Based Wind'!AM270","v":26.128800000000002},{"$f":"'Land-Based Wind'!AN270","v":25.613099999999996},{"$f":"'Land-Based Wind'!AO270","v":25.0974},{"$f":"'Land-Based Wind'!AP270","v":24.581699999999998},{"$f":"'Land-Based Wind'!AQ270","v":24.065999999999999}]
["RM3LaClass77","RD","Moderate",30,"LandbasedWind","Class7",{"$f":"'Land-Based Wind'!L271","v":43},{"$f":"'Land-Based Wind'!M271","v":42.631818181818183},{"$f":"'Land-Based Wind'!N271","v":42.263636363636358},{"$f":"'Land-Based Wind'!O271","v":41.895454545454548},{"$f":"'Land-Based Wind'!P271","v":41.527272727272731},{"$f":"'Land-Based Wind'!Q271","v":41.159090909090907},{"$f":"'Land-Based Wind'!R271","v":40.790909090909096},{"$f":"'Land-Based Wind'!S271","v":40.422727272727279},{"$f":"'Land-Based Wind'!T271","v":40.054545454545455},{"$f":"'Land-Based Wind'!U271","v":39.686363636363637},{"$f":"'Land-Based Wind'!V271","v":39.31818181818182},{"$f":"'Land-Based Wind'!W271","v":38.950000000000003},{"$f":"'Land-Based Wind'!X271","v":38.657875000000004},{"$f":"'Land-Based Wind'!Y271","v":38.365750000000006},{"$f":"'Land-Based Wind'!Z271","v":38.073625000000007},{"$f":"'Land-Based Wind'!AA271","v":37.781500000000008},{"$f":"'Land-Based Wind'!AB271","v":37.489375000000003},{"$f":"'Land-Based Wind'!AC271","v":37.197250000000004},{"$f":"'Land-Based Wind'!AD271","v":36.905124999999998},{"$f":"'Land-Based Wind'!AE271","v":36.613},{"$f":"'Land-Based Wind'!AF271","v":36.320875000000001},{"$f":"'Land-Based Wind'!AG271","v":36.028750000000002},{"$f":"'Land-Based Wind'!AH271","v":35.736625000000004},{"$f":"'Land-Based Wind'!AI271","v":35.444500000000005},{"$f":"'Land-Based Wind'!AJ271","v":35.152375000000006},{"$f":"'Land-Based Wind'!AK271","v":34.860250000000001},{"$f":"'Land-Based Wind'!AL271","v":34.568124999999995},{"$f":"'Land-Based Wind'!AM271","v":34.275999999999996},{"$f":"'Land-Based Wind'!AN271","v":33.983874999999998},{"$f":"'Land-Based Wind'!AO271","v":33.691749999999999},{"$f":"'Land-Based Wind'!AP271","v":33.399625},{"$f":"'Land-Based Wind'!AQ271","v":33.107500000000002}]
["RC3LaClass77","RD","Conservative",30,"LandbasedWind","Class7",{"$f":"'Land-Based Wind'!L272","v":43},{"$f":"'Land-Based Wind'!M272","v":43},{"$f":"'Land-Based Wind'!N272","v":43},{"$f":"'Land-Based Wind'!O272","v":43},{"$f":"'Land-Based Wind'!P272","v":43},{"$f":"'Land-Based Wind'!Q272","v":43},{"$f":"'Land-Based Wind'!R272","v":43},{"$f":"'Land-Based Wind'!S272","v":43},{"$f":"'Land-Based Wind'!T272","v":43},{"$f":"'Land-Based Wind'!U272","v":43},{"$f":"'Land-Based Wind'!V272","v":43},{"$f":"'Land-Based Wind'!W272","v":43},{"$f":"'Land-Based Wind'!X272","v":42.902474999999995},{"$f":"'Land-Based Wind'!Y272","v":42.804950000000005},{"$f":"'Land-Based Wind'!Z272","v":42.707425000000001},{"$f":"'Land-Based Wind'!AA272","v":42.609899999999996},{"$f":"'Land-Based Wind'!AB272","v":42.512374999999999},{"$f":"'Land-Based Wind'!AC272","v":42.414850000000001},{"$f":"'Land-Based Wind'!AD272","v":42.317324999999997},{"$f":"'Land-Based Wind'!AE272","v":42.219799999999999},{"$f":"'Land-Based Wind'!AF272","v":42.122275000000002},{"$f":"'Land-Based Wind'!AG272","v":42.024749999999997},{"$f":"'Land-Based Wind'!AH272","v":41.927225},{"$f":"'Land-Based Wind'!AI272","v":41.829700000000003},{"$f":"'Land-Based Wind'!AJ272","v":41.732174999999998},{"$f":"'Land-Based Wind'!AK272","v":41.634650000000001},{"$f":"'Land-Based Wind'!AL272","v":41.537125000000003},{"$f":"'Land-Based Wind'!AM272","v":41.439599999999999},{"$f":"'Land-Based Wind'!AN272","v":41.342075000000001},{"$f":"'Land-Based Wind'!AO272","v":41.244550000000004},{"$f":"'Land-Based Wind'!AP272","v":41.147024999999999},{"$f":"'Land-Based Wind'!AQ272","v":41.049500000000002}]
["RA3LaClass88","RD","Advanced",30,"LandbasedWind","Class8",{"$f":"'Land-Based Wind'!L273","v":43},{"$f":"'Land-Based Wind'!M273","v":42.216363636363639},{"$f":"'Land-Based Wind'!N273","v":41.43272727272727},{"$f":"'Land-Based Wind'!O273","v":40.649090909090908},{"$f":"'Land-Based Wind'!P273","v":39.865454545454547},{"$f":"'Land-Based Wind'!Q273","v":39.081818181818178},{"$f":"'Land-Based Wind'!R273","v":38.298181818181824},{"$f":"'Land-Based Wind'!S273","v":37.514545454545456},{"$f":"'Land-Based Wind'!T273","v":36.730909090909094},{"$f":"'Land-Based Wind'!U273","v":35.947272727272725},{"$f":"'Land-Based Wind'!V273","v":35.163636363636364},{"$f":"'Land-Based Wind'!W273","v":34.380000000000003},{"$f":"'Land-Based Wind'!X273","v":33.8643},{"$f":"'Land-Based Wind'!Y273","v":33.348599999999998},{"$f":"'Land-Based Wind'!Z273","v":32.832900000000002},{"$f":"'Land-Based Wind'!AA273","v":32.3172},{"$f":"'Land-Based Wind'!AB273","v":31.801500000000004},{"$f":"'Land-Based Wind'!AC273","v":31.285800000000002},{"$f":"'Land-Based Wind'!AD273","v":30.770100000000003},{"$f":"'Land-Based Wind'!AE273","v":30.254400000000004},{"$f":"'Land-Based Wind'!AF273","v":29.738700000000001},{"$f":"'Land-Based Wind'!AG273","v":29.223000000000003},{"$f":"'Land-Based Wind'!AH273","v":28.707299999999996},{"$f":"'Land-Based Wind'!AI273","v":28.191600000000001},{"$f":"'Land-Based Wind'!AJ273","v":27.675900000000002},{"$f":"'Land-Based Wind'!AK273","v":27.160199999999996},{"$f":"'Land-Based Wind'!AL273","v":26.644500000000001},{"$f":"'Land-Based Wind'!AM273","v":26.128800000000002},{"$f":"'Land-Based Wind'!AN273","v":25.613099999999996},{"$f":"'Land-Based Wind'!AO273","v":25.0974},{"$f":"'Land-Based Wind'!AP273","v":24.581699999999998},{"$f":"'Land-Based Wind'!AQ273","v":24.065999999999999}]
["RM3LaClass88","RD","Moderate",30,"LandbasedWind","Class8",{"$f":"'Land-Based Wind'!L274","v":43},{"$f":"'Land-Based Wind'!M274","v":42.631818181818183},{"$f":"'Land-Based Wind'!N274","v":42.263636363636358},{"$f":"'Land-Based Wind'!O274","v":41.895454545454548},{"$f":"'Land-Based Wind'!P274","v":41.527272727272731},{"$f":"'Land-Based Wind'!Q274","v":41.159090909090907},{"$f":"'Land-Based Wind'!R274","v":40.790909090909096},{"$f":"'Land-Based Wind'!S274","v":40.422727272727279},{"$f":"'Land-Based Wind'!T274","v":40.054545454545455},{"$f":"'Land-Based Wind'!U274","v":39.686363636363637},{"$f":"'Land-Based Wind'!V274","v":39.31818181818182},{"$f":"'Land-Based Wind'!W274","v":38.950000000000003},{"$f":"'Land-Based Wind'!X274","v":38.657875000000004},{"$f":"'Land-Based Wind'!Y274","v":38.365750000000006},{"$f":"'Land-Based Wind'!Z274","v":38.073625000000007},{"$f":"'Land-Based Wind'!AA274","v":37.781500000000008},{"$f":"'Land-Based Wind'!AB274","v":37.489375000000003},{"$f":"'Land-Based Wind'!AC274","v":37.197250000000004},{"$f":"'Land-Based Wind'!AD274","v":36.905124999999998},{"$f":"'Land-Based Wind'!AE274","v":36.613},{"$f":"'Land-Based Wind'!AF274","v":36.320875000000001},{"$f":"'Land-Based Wind'!AG274","v":36.028750000000002},{"$f":"'Land-Based Wind'!AH274","v":35.736625000000004},{"$f":"'Land-Based Wind'!AI274","v":35.444500000000005},{"$f":"'Land-Based Wind'!AJ274","v":35.152375000000006},{"$f":"'Land-Based Wind'!AK274","v":34.860250000000001},{"$f":"'Land-Based Wind'!AL274","v":34.568124999999995},{"$f":"'Land-Based Wind'!AM274","v":34.275999999999996},{"$f":"'Land-Based Wind'!AN274","v":33.983874999999998},{"$f":"'Land-Based Wind'!AO274","v":33.691749999999999},{"$f":"'Land-Based Wind'!AP274","v":33.399625},{"$f":"'Land-Based Wind'!AQ274","v":33.107500000000002}]
["RC3LaClass88","RD","Conservative",30,"LandbasedWind","Class8",{"$f":"'Land-Based Wind'!L275","v":43},{"$f":"'Land-Based Wind'!M275","v":43},{"$f":"'Land-Based Wind'!N275","v":43},{"$f":"'Land-Based Wind'!O275","v":43},{"$f":"'Land-Based Wind'!P275","v":43},{"$f":"'Land-Based Wind'!Q275","v":43},{"$f":"'Land-Based Wind'!R275","v":43},{"$f":"'Land-Based Wind'!S275","v":43},{"$f":"'Land-Based Wind'!T275","v":43},{"$f":"'Land-Based Wind'!U275","v":43},{"$f":"'Land-Based Wind'!V275","v":43},{"$f":"'Land-Based Wind'!W275","v":43},{"$f":"'Land-Based Wind'!X275","v":42.902474999999995},{"$f":"'Land-Based Wind'!Y275","v":42.804950000000005},{"$f":"'Land-Based Wind'!Z275","v":42.707425000000001},{"$f":"'Land-Based Wind'!AA275","v":42.609899999999996},{"$f":"'Land-Based Wind'!AB275","v":42.512374999999999},{"$f":"'Land-Based Wind'!AC275","v":42.414850000000001},{"$f":"'Land-Based Wind'!AD275","v":42.317324999999997},{"$f":"'Land-Based Wind'!AE275","v":42.219799999999999},{"$f":"'Land-Based Wind'!AF275","v":42.122275000000002},{"$f":"'Land-Based Wind'!AG275","v":42.024749999999997},{"$f":"'Land-Based Wind'!AH275","v":41.927225},{"$f":"'Land-Based Wind'!AI275","v":41.829700000000003},{"$f":"'Land-Based Wind'!AJ275","v":41.732174999999998},{"$f":"'Land-Based Wind'!AK275","v":41.634650000000001},{"$f":"'Land-Based Wind'!AL275","v":41.537125000000003},{"$f":"'Land-Based Wind'!AM275","v":41.439599999999999},{"$f":"'Land-Based Wind'!AN275","v":41.342075000000001},{"$f":"'Land-Based Wind'!AO275","v":41.244550000000004},{"$f":"'Land-Based Wind'!AP275","v":41.147024999999999},{"$f":"'Land-Based Wind'!AQ275","v":41.049500000000002}]
["RA3LaClass99","RD","Advanced",30,"LandbasedWind","Class9",{"$f":"'Land-Based Wind'!L276","v":43},{"$f":"'Land-Based Wind'!M276","v":42.216363636363639},{"$f":"'Land-Based Wind'!N276","v":41.43272727272727},{"$f":"'Land-Based Wind'!O276","v":40.649090909090908},{"$f":"'Land-Based Wind'!P276","v":39.865454545454547},{"$f":"'Land-Based Wind'!Q276","v":39.081818181818178},{"$f":"'Land-Based Wind'!R276","v":38.298181818181824},{"$f":"'Land-Based Wind'!S276","v":37.514545454545456},{"$f":"'Land-Based Wind'!T276","v":36.730909090909094},{"$f":"'Land-Based Wind'!U276","v":35.947272727272725},{"$f":"'Land-Based Wind'!V276","v":35.163636363636364},{"$f":"'Land-Based Wind'!W276","v":34.380000000000003},{"$f":"'Land-Based Wind'!X276","v":33.8643},{"$f":"'Land-Based Wind'!Y276","v":33.348599999999998},{"$f":"'Land-Based Wind'!Z276","v":32.832900000000002},{"$f":"'Land-Based Wind'!AA276","v":32.3172},{"$f":"'Land-Based Wind'!AB276","v":31.801500000000004},{"$f":"'Land-Based Wind'!AC276","v":31.285800000000002},{"$f":"'Land-Based Wind'!AD276","v":30.770100000000003},{"$f":"'Land-Based Wind'!AE276","v":30.254400000000004},{"$f":"'Land-Based Wind'!AF276","v":29.738700000000001},{"$f":"'Land-Based Wind'!AG276","v":29.223000000000003},{"$f":"'Land-Based Wind'!AH276","v":28.707299999999996},{"$f":"'Land-Based Wind'!AI276","v":28.191600000000001},{"$f":"'Land-Based Wind'!AJ276","v":27.675900000000002},{"$f":"'Land-Based Wind'!AK276","v":27.160199999999996},{"$f":"'Land-Based Wind'!AL276","v":26.644500000000001},{"$f":"'Land-Based Wind'!AM276","v":26.128800000000002},{"$f":"'Land-Based Wind'!AN276","v":25.613099999999996},{"$f":"'Land-Based Wind'!AO276","v":25.0974},{"$f":"'Land-Based Wind'!AP276","v":24.581699999999998},{"$f":"'Land-Based Wind'!AQ276","v":24.065999999999999}]
["RM3LaClass99","RD","Moderate",30,"LandbasedWind","Class9",{"$f":"'Land-Based Wind'!L277","v":43},{"$f":"'Land-Based Wind'!M277","v":42.631818181818183},{"$f":"'Land-Based Wind'!N277","v":42.263636363636358},{"$f":"'Land-Based Wind'!O277","v":41.895454545454548},{"$f":"'Land-Based Wind'!P277","v":41.527272727272731},{"$f":"'Land-Based Wind'!Q277","v":41.159090909090907},{"$f":"'Land-Based Wind'!R277","v":40.790909090909096},{"$f":"'Land-Based Wind'!S277","v":40.422727272727279},{"$f":"'Land-Based Wind'!T277","v":40.054545454545455},{"$f":"'Land-Based Wind'!U277","v":39.686363636363637},{"$f":"'Land-Based Wind'!V277","v":39.31818181818182},{"$f":"'Land-Based Wind'!W277","v":38.950000000000003},{"$f":"'Land-Based Wind'!X277","v":38.657875000000004},{"$f":"'Land-Based Wind'!Y277","v":38.365750000000006},{"$f":"'Land-Based Wind'!Z277","v":38.073625000000007},{"$f":"'Land-Based Wind'!AA277","v":37.781500000000008},{"$f":"'Land-Based Wind'!AB277","v":37.489375000000003},{"$f":"'Land-Based Wind'!AC277","v":37.197250000000004},{"$f":"'Land-Based Wind'!AD277","v":36.905124999999998},{"$f":"'Land-Based Wind'!AE277","v":36.613},{"$f":"'Land-Based Wind'!AF277","v":36.320875000000001},{"$f":"'Land-Based Wind'!AG277","v":36.028750000000002},{"$f":"'Land-Based Wind'!AH277","v":35.736625000000004},{"$f":"'Land-Based Wind'!AI277","v":35.444500000000005},{"$f":"'Land-Based Wind'!AJ277","v":35.152375000000006},{"$f":"'Land-Based Wind'!AK277","v":34.860250000000001},{"$f":"'Land-Based Wind'!AL277","v":34.568124999999995},{"$f":"'Land-Based Wind'!AM277","v":34.275999999999996},{"$f":"'Land-Based Wind'!AN277","v":33.983874999999998},{"$f":"'Land-Based Wind'!AO277","v":33.691749999999999},{"$f":"'Land-Based Wind'!AP277","v":33.399625},{"$f":"'Land-Based Wind'!AQ277","v":33.107500000000002}]
["RC3LaClass99","RD","Conservative",30,"LandbasedWind","Class9",{"$f":"'Land-Based Wind'!L278","v":43},{"$f":"'Land-Based Wind'!M278","v":43},{"$f":"'Land-Based Wind'!N278","v":43},{"$f":"'Land-Based Wind'!O278","v":43},{"$f":"'Land-Based Wind'!P278","v":43},{"$f":"'Land-Based Wind'!Q278","v":43},{"$f":"'Land-Based Wind'!R278","v":43},{"$f":"'Land-Based Wind'!S278","v":43},{"$f":"'Land-Based Wind'!T278","v":43},{"$f":"'Land-Based Wind'!U278","v":43},{"$f":"'Land-Based Wind'!V278","v":43},{"$f":"'Land-Based Wind'!W278","v":43},{"$f":"'Land-Based Wind'!X278","v":42.902474999999995},{"$f":"'Land-Based Wind'!Y278","v":42.804950000000005},{"$f":"'Land-Based Wind'!Z278","v":42.707425000000001},{"$f":"'Land-Based Wind'!AA278","v":42.609899999999996},{"$f":"'Land-Based Wind'!AB278","v":42.512374999999999},{"$f":"'Land-Based Wind'!AC278","v":42.414850000000001},{"$f":"'Land-Based Wind'!AD278","v":42.317324999999997},{"$f":"'Land-Based Wind'!AE278","v":42.219799999999999},{"$f":"'Land-Based Wind'!AF278","v":42.122275000000002},{"$f":"'Land-Based Wind'!AG278","v":42.024749999999997},{"$f":"'Land-Based Wind'!AH278","v":41.927225},{"$f":"'Land-Based Wind'!AI278","v":41.829700000000003},{"$f":"'Land-Based Wind'!AJ278","v":41.732174999999998},{"$f":"'Land-Based Wind'!AK278","v":41.634650000000001},{"$f":"'Land-Based Wind'!AL278","v":41.537125000000003},{"$f":"'Land-Based Wind'!AM278","v":41.439599999999999},{"$f":"'Land-Based Wind'!AN278","v":41.342075000000001},{"$f":"'Land-Based Wind'!AO278","v":41.244550000000004},{"$f":"'Land-Based Wind'!AP278","v":41.147024999999999},{"$f":"'Land-Based Wind'!AQ278","v":41.049500000000002}]
["RA3LaClass10","RD","Advanced",30,"LandbasedWind","Class10",{"$f":"'Land-Based Wind'!L279","v":43},{"$f":"'Land-Based Wind'!M279","v":42.216363636363639},{"$f":"'Land-Based Wind'!N279","v":41.43272727272727},{"$f":"'Land-Based Wind'!O279","v":40.649090909090908},{"$f":"'Land-Based Wind'!P279","v":39.865454545454547},{"$f":"'Land-Based Wind'!Q279","v":39.081818181818178},{"$f":"'Land-Based Wind'!R279","v":38.298181818181824},{"$f":"'Land-Based Wind'!S279","v":37.514545454545456},{"$f":"'Land-Based Wind'!T279","v":36.730909090909094},{"$f":"'Land-Based Wind'!U279","v":35.947272727272725},{"$f":"'Land-Based Wind'!V279","v":35.163636363636364},{"$f":"'Land-Based Wind'!W279","v":34.380000000000003},{"$f":"'Land-Based Wind'!X279","v":33.8643},{"$f":"'Land-Based Wind'!Y279","v":33.348599999999998},{"$f":"'Land-Based Wind'!Z279","v":32.832900000000002},{"$f":"'Land-Based Wind'!AA279","v":32.3172},{"$f":"'Land-Based Wind'!AB279","v":31.801500000000004},{"$f":"'Land-Based Wind'!AC279","v":31.285800000000002},{"$f":"'Land-Based Wind'!AD279","v":30.770100000000003},{"$f":"'Land-Based Wind'!AE279","v":30.254400000000004},{"$f":"'Land-Based Wind'!AF279","v":29.738700000000001},{"$f":"'Land-Based Wind'!AG279","v":29.223000000000003},{"$f":"'Land-Based Wind'!AH279","v":28.707299999999996},{"$f":"'Land-Based Wind'!AI279","v":28.191600000000001},{"$f":"'Land-Based Wind'!AJ279","v":27.675900000000002},{"$f":"'Land-Based Wind'!AK279","v":27.160199999999996},{"$f":"'Land-Based Wind'!AL279","v":26.644500000000001},{"$f":"'Land-Based Wind'!AM279","v":26.128800000000002},{"$f":"'Land-Based Wind'!AN279","v":25.613099999999996},{"$f":"'Land-Based Wind'!AO279","v":25.0974},{"$f":"'Land-Based Wind'!AP279","v":24.581699999999998},{"$f":"'Land-Based Wind'!AQ279","v":24.065999999999999}]
["RM3LaClass10","RD","Moderate",30,"LandbasedWind","Class10",{"$f":"'Land-Based Wind'!L280","v":43},{"$f":"'Land-Based Wind'!M280","v":42.631818181818183},{"$f":"'Land-Based Wind'!N280","v":42.263636363636358},{"$f":"'Land-Based Wind'!O280","v":41.895454545454548},{"$f":"'Land-Based Wind'!P280","v":41.527272727272731},{"$f":"'Land-Based Wind'!Q280","v":41.159090909090907},{"$f":"'Land-Based Wind'!R280","v":40.790909090909096},{"$f":"'Land-Based Wind'!S280","v":40.422727272727279},{"$f":"'Land-Based Wind'!T280","v":40.054545454545455},{"$f":"'Land-Based Wind'!U280","v":39.686363636363637},{"$f":"'Land-Based Wind'!V280","v":39.31818181818182},{"$f":"'Land-Based Wind'!W280","v":38.950000000000003},{"$f":"'Land-Based Wind'!X280","v":38.657875000000004},{"$f":"'Land-Based Wind'!Y280","v":38.365750000000006},{"$f":"'Land-Based Wind'!Z280","v":38.073625000000007},{"$f":"'Land-Based Wind'!AA280","v":37.781500000000008},{"$f":"'Land-Based Wind'!AB280","v":37.489375000000003},{"$f":"'Land-Based Wind'!AC280","v":37.197250000000004},{"$f":"'Land-Based Wind'!AD280","v":36.905124999999998},{"$f":"'Land-Based Wind'!AE280","v":36.613},{"$f":"'Land-Based Wind'!AF280","v":36.320875000000001},{"$f":"'Land-Based Wind'!AG280","v":36.028750000000002},{"$f":"'Land-Based Wind'!AH280","v":35.736625000000004},{"$f":"'Land-Based Wind'!AI280","v":35.444500000000005},{"$f":"'Land-Based Wind'!AJ280","v":35.152375000000006},{"$f":"'Land-Based Wind'!AK280","v":34.860250000000001},{"$f":"'Land-Based Wind'!AL280","v":34.568124999999995},{"$f":"'Land-Based Wind'!AM280","v":34.275999999999996},{"$f":"'Land-Based Wind'!AN280","v":33.983874999999998},{"$f":"'Land-Based Wind'!AO280","v":33.691749999999999},{"$f":"'Land-Based Wind'!AP280","v":33.399625},{"$f":"'Land-Based Wind'!AQ280","v":33.107500000000002}]
["RC3LaClass10","RD","Conservative",30,"LandbasedWind","Class10",{"$f":"'Land-Based Wind'!L281","v":43},{"$f":"'Land-Based Wind'!M281","v":43},{"$f":"'Land-Based Wind'!N281","v":43},{"$f":"'Land-Based Wind'!O281","v":43},{"$f":"'Land-Based Wind'!P281","v":43},{"$f":"'Land-Based Wind'!Q281","v":43},{"$f":"'Land-Based Wind'!R281","v":43},{"$f":"'Land-Based Wind'!S281","v":43},{"$f":"'Land-Based Wind'!T281","v":43},{"$f":"'Land-Based Wind'!U281","v":43},{"$f":"'Land-Based Wind'!V281","v":43},{"$f":"'Land-Based Wind'!W281","v":43},{"$f":"'Land-Based Wind'!X281","v":42.902474999999995},{"$f":"'Land-Based Wind'!Y281","v":42.804950000000005},{"$f":"'Land-Based Wind'!Z281","v":42.707425000000001},{"$f":"'Land-Based Wind'!AA281","v":42.609899999999996},{"$f":"'Land-Based Wind'!AB281","v":42.512374999999999},{"$f":"'Land-Based Wind'!AC281","v":42.414850000000001},{"$f":"'Land-Based Wind'!AD281","v":42.317324999999997},{"$f":"'Land-Based Wind'!AE281","v":42.219799999999999},{"$f":"'Land-Based Wind'!AF281","v":42.122275000000002},{"$f":"'Land-Based Wind'!AG281","v":42.024749999999997},{"$f":"'Land-Based Wind'!AH281","v":41.927225},{"$f":"'Land-Based Wind'!AI281","v":41.829700000000003},{"$f":"'Land-Based Wind'!AJ281","v":41.732174999999998},{"$f":"'Land-Based Wind'!AK281","v":41.634650000000001},{"$f":"'Land-Based Wind'!AL281","v":41.537125000000003},{"$f":"'Land-Based Wind'!AM281","v":41.439599999999999},{"$f":"'Land-Based Wind'!AN281","v":41.342075000000001},{"$f":"'Land-Based Wind'!AO281","v":41.244550000000004},{"$f":"'Land-Based Wind'!AP281","v":41.147024999999999},{"$f":"'Land-Based Wind'!AQ281","v":41.049500000000002}]
["RA3CoClass10","RD","Advanced",30,"CommPV","Class10",{"$f":"'Solar - PV Dist. Comm'!L228","v":19.268385484388549},{"$f":"'Solar - PV Dist. Comm'!M228","v":18.55},{"$f":"'Solar - PV Dist. Comm'!N228","v":17.680999530888872},{"$f":"'Solar - PV Dist. Comm'!O228","v":16.811999061777747},{"$f":"'Solar - PV Dist. Comm'!P228","v":15.942998592666623},{"$f":"'Solar - PV Dist. Comm'!Q228","v":15.073998123555498},{"$f":"'Solar - PV Dist. Comm'!R228","v":14.204997654444373},{"$f":"'Solar - PV Dist. Comm'!S228","v":13.335997185333252},{"$f":"'Solar - PV Dist. Comm'!T228","v":12.466996716222123},{"$f":"'Solar - PV Dist. Comm'!U228","v":11.597996247110999},{"$f":"'Solar - PV Dist. Comm'!V228","v":10.728995777999872},{"$f":"'Solar - PV Dist. Comm'!W228","v":9.8599953088887418},{"$f":"'Solar - PV Dist. Comm'!X228","v":9.7861435157172245},{"$f":"'Solar - PV Dist. Comm'!Y228","v":9.7122917225457073},{"$f":"'Solar - PV Dist. Comm'!Z228","v":9.63843992937419},{"$f":"'Solar - PV Dist. Comm'!AA228","v":9.5645881362026728},{"$f":"'Solar - PV Dist. Comm'!AB228","v":9.4907363430311555},{"$f":"'Solar - PV Dist. Comm'!AC228","v":9.4168845498596347},{"$f":"'Solar - PV Dist. Comm'!AD228","v":9.3430327566881175},{"$f":"'Solar - PV Dist. Comm'!AE228","v":9.2691809635166003},{"$f":"'Solar - PV Dist. Comm'!AF228","v":9.195329170345083},{"$f":"'Solar - PV Dist. Comm'!AG228","v":9.1214773771735658},{"$f":"'Solar - PV Dist. Comm'!AH228","v":9.0476255840020485},{"$f":"'Solar - PV Dist. Comm'!AI228","v":8.9737737908305313},{"$f":"'Solar - PV Dist. Comm'!AJ228","v":8.8999219976590123},{"$f":"'Solar - PV Dist. Comm'!AK228","v":8.826070204487495},{"$f":"'Solar - PV Dist. Comm'!AL228","v":8.752218411315976},{"$f":"'Solar - PV Dist. Comm'!AM228","v":8.6783666181444588},{"$f":"'Solar - PV Dist. Comm'!AN228","v":8.6045148249729415},{"$f":"'Solar - PV Dist. Comm'!AO228","v":8.5306630318014243},{"$f":"'Solar - PV Dist. Comm'!AP228","v":8.456811238629907},{"$f":"'Solar - PV Dist. Comm'!AQ228","v":8.3829594454583862}]
["RM3CoClass10","RD","Moderate",30,"CommPV","Class10",{"$f":"'Solar - PV Dist. Comm'!L229","v":19.268385484388549},{"$f":"'Solar - PV Dist. Comm'!M229","v":18.55},{"$f":"'Solar - PV Dist. Comm'!N229","v":17.854388957071201},{"$f":"'Solar - PV Dist. Comm'!O229","v":17.158777914142401},{"$f":"'Solar - PV Dist. Comm'!P229","v":16.463166871213602},{"$f":"'Solar - PV Dist. Comm'!Q229","v":15.767555828284802},{"$f":"'Solar - PV Dist. Comm'!R229","v":15.071944785356006},{"$f":"'Solar - PV Dist. Comm'!S229","v":14.376333742427207},{"$f":"'Solar - PV Dist. Comm'!T229","v":13.680722699498407},{"$f":"'Solar - PV Dist. Comm'!U229","v":12.985111656569607},{"$f":"'Solar - PV Dist. Comm'!V229","v":12.289500613640811},{"$f":"'Solar - PV Dist. Comm'!W229","v":11.59388957071201},{"$f":"'Solar - PV Dist. Comm'!X229","v":11.507194857620847},{"$f":"'Solar - PV Dist. Comm'!Y229","v":11.420500144529683},{"$f":"'Solar - PV Dist. Comm'!Z229","v":11.33380543143852},{"$f":"'Solar - PV Dist. Comm'!AA229","v":11.247110718347358},{"$f":"'Solar - PV Dist. Comm'!AB229","v":11.160416005256195},{"$f":"'Solar - PV Dist. Comm'!AC229","v":11.073721292165033},{"$f":"'Solar - PV Dist. Comm'!AD229","v":10.98702657907387},{"$f":"'Solar - PV Dist. Comm'!AE229","v":10.900331865982707},{"$f":"'Solar - PV Dist. Comm'!AF229","v":10.813637152891543},{"$f":"'Solar - PV Dist. Comm'!AG229","v":10.72694243980038},{"$f":"'Solar - PV Dist. Comm'!AH229","v":10.640247726709216},{"$f":"'Solar - PV Dist. Comm'!AI229","v":10.553553013618053},{"$f":"'Solar - PV Dist. Comm'!AJ229","v":10.466858300526891},{"$f":"'Solar - PV Dist. Comm'!AK229","v":10.380163587435728},{"$f":"'Solar - PV Dist. Comm'!AL229","v":10.293468874344565},{"$f":"'Solar - PV Dist. Comm'!AM229","v":10.206774161253403},{"$f":"'Solar - PV Dist. Comm'!AN229","v":10.12007944816224},{"$f":"'Solar - PV Dist. Comm'!AO229","v":10.033384735071076},{"$f":"'Solar - PV Dist. Comm'!AP229","v":9.9466900219799133},{"$f":"'Solar - PV Dist. Comm'!AQ229","v":9.8599953088887418}]
["RC3CoClass10","RD","Conservative",30,"CommPV","Class10",{"$f":"'Solar - PV Dist. Comm'!L230","v":19.268385484388549},{"$f":"'Solar - PV Dist. Comm'!M230","v":18.55},{"$f":"'Solar - PV Dist. Comm'!N230","v":18.310960942610386},{"$f":"'Solar - PV Dist. Comm'!O230","v":18.071921885220771},{"$f":"'Solar - PV Dist. Comm'!P230","v":17.832882827831156},{"$f":"'Solar - PV Dist. Comm'!Q230","v":17.593843770441541},{"$f":"'Solar - PV Dist. Comm'!R230","v":17.354804713051927},{"$f":"'Solar - PV Dist. Comm'!S230","v":17.115765655662315},{"$f":"'Solar - PV Dist. Comm'!T230","v":16.8767265982727},{"$f":"'Solar - PV Dist. Comm'!U230","v":16.637687540883086},{"$f":"'Solar - PV Dist. Comm'!V230","v":16.398648483493474},{"$f":"'Solar - PV Dist. Comm'!W230","v":16.159609426103859},{"$f":"'Solar - PV Dist. Comm'!X230","v":15.931323433334267},{"$f":"'Solar - PV Dist. Comm'!Y230","v":15.703037440564678},{"$f":"'Solar - PV Dist. Comm'!Z230","v":15.474751447795086},{"$f":"'Solar - PV Dist. Comm'!AA230","v":15.24646545502549},{"$f":"'Solar - PV Dist. Comm'!AB230","v":15.018179462255898},{"$f":"'Solar - PV Dist. Comm'!AC230","v":14.789893469486305},{"$f":"'Solar - PV Dist. Comm'!AD230","v":14.561607476716713},{"$f":"'Solar - PV Dist. Comm'!AE230","v":14.333321483947124},{"$f":"'Solar - PV Dist. Comm'!AF230","v":14.105035491177528},{"$f":"'Solar - PV Dist. Comm'!AG230","v":13.876749498407936},{"$f":"'Solar - PV Dist. Comm'!AH230","v":13.648463505638343},{"$f":"'Solar - PV Dist. Comm'!AI230","v":13.420177512868751},{"$f":"'Solar - PV Dist. Comm'!AJ230","v":13.191891520099158},{"$f":"'Solar - PV Dist. Comm'!AK230","v":12.963605527329566},{"$f":"'Solar - PV Dist. Comm'!AL230","v":12.735319534559974},{"$f":"'Solar - PV Dist. Comm'!AM230","v":12.507033541790381},{"$f":"'Solar - PV Dist. Comm'!AN230","v":12.278747549020789},{"$f":"'Solar - PV Dist. Comm'!AO230","v":12.050461556251197},{"$f":"'Solar - PV Dist. Comm'!AP230","v":11.822175563481604},{"$f":"'Solar - PV Dist. Comm'!AQ230","v":11.59388957071201}]
["RA3CoClass99","RD","Advanced",30,"CommPV","Class9",{"$f":"'Solar - PV Dist. Comm'!L231","v":19.268385484388549},{"$f":"'Solar - PV Dist. Comm'!M231","v":18.55},{"$f":"'Solar - PV Dist. Comm'!N231","v":17.680999530888872},{"$f":"'Solar - PV Dist. Comm'!O231","v":16.811999061777747},{"$f":"'Solar - PV Dist. Comm'!P231","v":15.942998592666623},{"$f":"'Solar - PV Dist. Comm'!Q231","v":15.073998123555498},{"$f":"'Solar - PV Dist. Comm'!R231","v":14.204997654444373},{"$f":"'Solar - PV Dist. Comm'!S231","v":13.335997185333252},{"$f":"'Solar - PV Dist. Comm'!T231","v":12.466996716222123},{"$f":"'Solar - PV Dist. Comm'!U231","v":11.597996247110999},{"$f":"'Solar - PV Dist. Comm'!V231","v":10.728995777999872},{"$f":"'Solar - PV Dist. Comm'!W231","v":9.8599953088887418},{"$f":"'Solar - PV Dist. Comm'!X231","v":9.7861435157172245},{"$f":"'Solar - PV Dist. Comm'!Y231","v":9.7122917225457073},{"$f":"'Solar - PV Dist. Comm'!Z231","v":9.63843992937419},{"$f":"'Solar - PV Dist. Comm'!AA231","v":9.5645881362026728},{"$f":"'Solar - PV Dist. Comm'!AB231","v":9.4907363430311555},{"$f":"'Solar - PV Dist. Comm'!AC231","v":9.4168845498596347},{"$f":"'Solar - PV Dist. Comm'!AD231","v":9.3430327566881175},{"$f":"'Solar - PV Dist. Comm'!AE231","v":9.2691809635166003},{"$f":"'Solar - PV Dist. Comm'!AF231","v":9.195329170345083},{"$f":"'Solar - PV Dist. Comm'!AG231","v":9.1214773771735658},{"$f":"'Solar - PV Dist. Comm'!AH231","v":9.0476255840020485},{"$f":"'Solar - PV Dist. Comm'!AI231","v":8.9737737908305313},{"$f":"'Solar - PV Dist. Comm'!AJ231","v":8.8999219976590123},{"$f":"'Solar - PV Dist. Comm'!AK231","v":8.826070204487495},{"$f":"'Solar - PV Dist. Comm'!AL231","v":8.752218411315976},{"$f":"'Solar - PV Dist. Comm'!AM231","v":8.6783666181444588},{"$f":"'Solar - PV Dist. Comm'!AN231","v":8.6045148249729415},{"$f":"'Solar - PV Dist. Comm'!AO231","v":8.5306630318014243},{"$f":"'Solar - PV Dist. Comm'!AP231","v":8.456811238629907},{"$f":"'Solar - PV Dist. Comm'!AQ231","v":8.3829594454583862}]
["RM3CoClass99","RD","Moderate",30,"CommPV","Class9",{"$f":"'Solar - PV Dist. Comm'!L232","v":19.268385484388549},{"$f":"'Solar - PV Dist. Comm'!M232","v":18.55},{"$f":"'Solar - PV Dist. Comm'!N232","v":17.854388957071201},{"$f":"'Solar - PV Dist. Comm'!O232","v":17.158777914142401},{"$f":"'Solar - PV Dist. Comm'!P232","v":16.463166871213602},{"$f":"'Solar - PV Dist. Comm'!Q232","v":15.767555828284802},{"$f":"'Solar - PV Dist. Comm'!R232","v":15.071944785356006},{"$f":"'Solar - PV Dist. Comm'!S232","v":14.376333742427207},{"$f":"'Solar - PV Dist. Comm'!T232","v":13.680722699498407},{"$f":"'Solar - PV Dist. Comm'!U232","v":12.985111656569607},{"$f":"'Solar - PV Dist. Comm'!V232","v":12.289500613640811},{"$f":"'Solar - PV Dist. Comm'!W232","v":11.59388957071201},{"$f":"'Solar - PV Dist. Comm'!X232","v":11.507194857620847},{"$f":"'Solar - PV Dist. Comm'!Y232","v":11.420500144529683},{"$f":"'Solar - PV Dist. Comm'!Z232","v":11.33380543143852},{"$f":"'Solar - PV Dist. Comm'!AA232","v":11.247110718347358},{"$f":"'Solar - PV Dist. Comm'!AB232","v":11.160416005256195},{"$f":"'Solar - PV Dist. Comm'!AC232","v":11.073721292165033},{"$f":"'Solar - PV Dist. Comm'!AD232","v":10.98702657907387},{"$f":"'Solar - PV Dist. Comm'!AE232","v":10.900331865982707},{"$f":"'Solar - PV Dist. Comm'!AF232","v":10.813637152891543},{"$f":"'Solar - PV Dist. Comm'!AG232","v":10.72694243980038},{"$f":"'Solar - PV Dist. Comm'!AH232","v":10.640247726709216},{"$f":"'Solar - PV Dist. Comm'!AI232","v":10.553553013618053},{"$f":"'Solar - PV Dist. Comm'!AJ232","v":10.466858300526891},{"$f":"'Solar - PV Dist. Comm'!AK232","v":10.380163587435728},{"$f":"'Solar - PV Dist. Comm'!AL232","v":10.293468874344565},{"$f":"'Solar - PV Dist. Comm'!AM232","v":10.206774161253403},{"$f":"'Solar - PV Dist. Comm'!AN232","v":10.12007944816224},{"$f":"'Solar - PV Dist. Comm'!AO232","v":10.033384735071076},{"$f":"'Solar - PV Dist. Comm'!AP232","v":9.9466900219799133},{"$f":"'Solar - PV Dist. Comm'!AQ232","v":9.8599953088887418}]
["RC3CoClass99","RD","Conservative",30,"CommPV","Class9",{"$f":"'Solar - PV Dist. Comm'!L233","v":19.268385484388549},{"$f":"'Solar - PV Dist. Comm'!M233","v":18.55},{"$f":"'Solar - PV Dist. Comm'!N233","v":18.310960942610386},{"$f":"'Solar - PV Dist. Comm'!O233","v":18.071921885220771},{"$f":"'Solar - PV Dist. Comm'!P233","v":17.832882827831156},{"$f":"'Solar - PV Dist. Comm'!Q233","v":17.593843770441541},{"$f":"'Solar - PV Dist. Comm'!R233","v":17.354804713051927},{"$f":"'Solar - PV Dist. Comm'!S233","v":17.115765655662315},{"$f":"'Solar - PV Dist. Comm'!T233","v":16.8767265982727},{"$f":"'Solar - PV Dist. Comm'!U233","v":16.637687540883086},{"$f":"'Solar - PV Dist. Comm'!V233","v":16.398648483493474},{"$f":"'Solar - PV Dist. Comm'!W233","v":16.159609426103859},{"$f":"'Solar - PV Dist. Comm'!X233","v":15.931323433334267},{"$f":"'Solar - PV Dist. Comm'!Y233","v":15.703037440564678},{"$f":"'Solar - PV Dist. Comm'!Z233","v":15.474751447795086},{"$f":"'Solar - PV Dist. Comm'!AA233","v":15.24646545502549},{"$f":"'Solar - PV Dist. Comm'!AB233","v":15.018179462255898},{"$f":"'Solar - PV Dist. Comm'!AC233","v":14.789893469486305},{"$f":"'Solar - PV Dist. Comm'!AD233","v":14.561607476716713},{"$f":"'Solar - PV Dist. Comm'!AE233","v":14.333321483947124},{"$f":"'Solar - PV Dist. Comm'!AF233","v":14.105035491177528},{"$f":"'Solar - PV Dist. Comm'!AG233","v":13.876749498407936},{"$f":"'Solar - PV Dist. Comm'!AH233","v":13.648463505638343},{"$f":"'Solar - PV Dist. Comm'!AI233","v":13.420177512868751},{"$f":"'Solar - PV Dist. Comm'!AJ233","v":13.191891520099158},{"$f":"'Solar - PV Dist. Comm'!AK233","v":12.963605527329566},{"$f":"'Solar - PV Dist. Comm'!AL233","v":12.735319534559974},{"$f":"'Solar - PV Dist. Comm'!AM233","v":12.507033541790381},{"$f":"'Solar - PV Dist. Comm'!AN233","v":12.278747549020789},{"$f":"'Solar - PV Dist. Comm'!AO233","v":12.050461556251197},{"$f":"'Solar - PV Dist. Comm'!AP233","v":11.822175563481604},{"$f":"'Solar - PV Dist. Comm'!AQ233","v":11.59388957071201}]
["RA3CoClass88","RD","Advanced",30,"CommPV","Class8",{"$f":"'Solar - PV Dist. Comm'!L234","v":19.268385484388549},{"$f":"'Solar - PV Dist. Comm'!M234","v":18.55},{"$f":"'Solar - PV Dist. Comm'!N234","v":17.680999530888872},{"$f":"'Solar - PV Dist. Comm'!O234","v":16.811999061777747},{"$f":"'Solar - PV Dist. Comm'!P234","v":15.942998592666623},{"$f":"'Solar - PV Dist. Comm'!Q234","v":15.073998123555498},{"$f":"'Solar - PV Dist. Comm'!R234","v":14.204997654444373},{"$f":"'Solar - PV Dist. Comm'!S234","v":13.335997185333252},{"$f":"'Solar - PV Dist. Comm'!T234","v":12.466996716222123},{"$f":"'Solar - PV Dist. Comm'!U234","v":11.597996247110999},{"$f":"'Solar - PV Dist. Comm'!V234","v":10.728995777999872},{"$f":"'Solar - PV Dist. Comm'!W234","v":9.8599953088887418},{"$f":"'Solar - PV Dist. Comm'!X234","v":9.7861435157172245},{"$f":"'Solar - PV Dist. Comm'!Y234","v":9.7122917225457073},{"$f":"'Solar - PV Dist. Comm'!Z234","v":9.63843992937419},{"$f":"'Solar - PV Dist. Comm'!AA234","v":9.5645881362026728},{"$f":"'Solar - PV Dist. Comm'!AB234","v":9.4907363430311555},{"$f":"'Solar - PV Dist. Comm'!AC234","v":9.4168845498596347},{"$f":"'Solar - PV Dist. Comm'!AD234","v":9.3430327566881175},{"$f":"'Solar - PV Dist. Comm'!AE234","v":9.2691809635166003},{"$f":"'Solar - PV Dist. Comm'!AF234","v":9.195329170345083},{"$f":"'Solar - PV Dist. Comm'!AG234","v":9.1214773771735658},{"$f":"'Solar - PV Dist. Comm'!AH234","v":9.0476255840020485},{"$f":"'Solar - PV Dist. Comm'!AI234","v":8.9737737908305313},{"$f":"'Solar - PV Dist. Comm'!AJ234","v":8.8999219976590123},{"$f":"'Solar - PV Dist. Comm'!AK234","v":8.826070204487495},{"$f":"'Solar - PV Dist. Comm'!AL234","v":8.752218411315976},{"$f":"'Solar - PV Dist. Comm'!AM234","v":8.6783666181444588},{"$f":"'Solar - PV Dist. Comm'!AN234","v":8.6045148249729415},{"$f":"'Solar - PV Dist. Comm'!AO234","v":8.5306630318014243},{"$f":"'Solar - PV Dist. Comm'!AP234","v":8.456811238629907},{"$f":"'Solar - PV Dist. Comm'!AQ234","v":8.3829594454583862}]
["RM3CoClass88","RD","Moderate",30,"CommPV","Class8",{"$f":"'Solar - PV Dist. Comm'!L235","v":19.268385484388549},{"$f":"'Solar - PV Dist. Comm'!M235","v":18.55},{"$f":"'Solar - PV Dist. Comm'!N235","v":17.854388957071201},{"$f":"'Solar - PV Dist. Comm'!O235","v":17.158777914142401},{"$f":"'Solar - PV Dist. Comm'!P235","v":16.463166871213602},{"$f":"'Solar - PV Dist. Comm'!Q235","v":15.767555828284802},{"$f":"'Solar - PV Dist. Comm'!R235","v":15.071944785356006},{"$f":"'Solar - PV Dist. Comm'!S235","v":14.376333742427207},{"$f":"'Solar - PV Dist. Comm'!T235","v":13.680722699498407},{"$f":"'Solar - PV Dist. Comm'!U235","v":12.985111656569607},{"$f":"'Solar - PV Dist. Comm'!V235","v":12.289500613640811},{"$f":"'Solar - PV Dist. Comm'!W235","v":11.59388957071201},{"$f":"'Solar - PV Dist. Comm'!X235","v":11.507194857620847},{"$f":"'Solar - PV Dist. Comm'!Y235","v":11.420500144529683},{"$f":"'Solar - PV Dist. Comm'!Z235","v":11.33380543143852},{"$f":"'Solar - PV Dist. Comm'!AA235","v":11.247110718347358},{"$f":"'Solar - PV Dist. Comm'!AB235","v":11.160416005256195},{"$f":"'Solar - PV Dist. Comm'!AC235","v":11.073721292165033},{"$f":"'Solar - PV Dist. Comm'!AD235","v":10.98702657907387},{"$f":"'Solar - PV Dist. Comm'!AE235","v":10.900331865982707},{"$f":"'Solar - PV Dist. Comm'!AF235","v":10.813637152891543},{"$f":"'Solar - PV Dist. Comm'!AG235","v":10.72694243980038},{"$f":"'Solar - PV Dist. Comm'!AH235","v":10.640247726709216},{"$f":"'Solar - PV Dist. Comm'!AI235","v":10.553553013618053},{"$f":"'Solar - PV Dist. Comm'!AJ235","v":10.466858300526891},{"$f":"'Solar - PV Dist. Comm'!AK235","v":10.380163587435728},{"$f":"'Solar - PV Dist. Comm'!AL235","v":10.293468874344565},{"$f":"'Solar - PV Dist. Comm'!AM235","v":10.206774161253403},{"$f":"'Solar - PV Dist. Comm'!AN235","v":10.12007944816224},{"$f":"'Solar - PV Dist. Comm'!AO235","v":10.033384735071076},{"$f":"'Solar - PV Dist. Comm'!AP235","v":9.9466900219799133},{"$f":"'Solar - PV Dist. Comm'!AQ235","v":9.8599953088887418}]
["RC3CoClass88","RD","Conservative",30,"CommPV","Class8",{"$f":"'Solar - PV Dist. Comm'!L236","v":19.268385484388549},{"$f":"'Solar - PV Dist. Comm'!M236","v":18.55},{"$f":"'Solar - PV Dist. Comm'!N236","v":18.310960942610386},{"$f":"'Solar - PV Dist. Comm'!O236","v":18.071921885220771},{"$f":"'Solar - PV Dist. Comm'!P236","v":17.832882827831156},{"$f":"'Solar - PV Dist. Comm'!Q236","v":17.593843770441541},{"$f":"'Solar - PV Dist. Comm'!R236","v":17.354804713051927},{"$f":"'Solar - PV Dist. Comm'!S236","v":17.115765655662315},{"$f":"'Solar - PV Dist. Comm'!T236","v":16.8767265982727},{"$f":"'Solar - PV Dist. Comm'!U236","v":16.637687540883086},{"$f":"'Solar - PV Dist. Comm'!V236","v":16.398648483493474},{"$f":"'Solar - PV Dist. Comm'!W236","v":16.159609426103859},{"$f":"'Solar - PV Dist. Comm'!X236","v":15.931323433334267},{"$f":"'Solar - PV Dist. Comm'!Y236","v":15.703037440564678},{"$f":"'Solar - PV Dist. Comm'!Z236","v":15.474751447795086},{"$f":"'Solar - PV Dist. Comm'!AA236","v":15.24646545502549},{"$f":"'Solar - PV Dist. Comm'!AB236","v":15.018179462255898},{"$f":"'Solar - PV Dist. Comm'!AC236","v":14.789893469486305},{"$f":"'Solar - PV Dist. Comm'!AD236","v":14.561607476716713},{"$f":"'Solar - PV Dist. Comm'!AE236","v":14.333321483947124},{"$f":"'Solar - PV Dist. Comm'!AF236","v":14.105035491177528},{"$f":"'Solar - PV Dist. Comm'!AG236","v":13.876749498407936},{"$f":"'Solar - PV Dist. Comm'!AH236","v":13.648463505638343},{"$f":"'Solar - PV Dist. Comm'!AI236","v":13.420177512868751},{"$f":"'Solar - PV Dist. Comm'!AJ236","v":13.191891520099158},{"$f":"'Solar - PV Dist. Comm'!AK236","v":12.963605527329566},{"$f":"'Solar - PV Dist. Comm'!AL236","v":12.735319534559974},{"$f":"'Solar - PV Dist. Comm'!AM236","v":12.507033541790381},{"$f":"'Solar - PV Dist. Comm'!AN236","v":12.278747549020789},{"$f":"'Solar - PV Dist. Comm'!AO236","v":12.050461556251197},{"$f":"'Solar - PV Dist. Comm'!AP236","v":11.822175563481604},{"$f":"'Solar - PV Dist. Comm'!AQ236","v":11.59388957071201}]
["RA3CoClass77","RD","Advanced",30,"CommPV","Class7",{"$f":"'Solar - PV Dist. Comm'!L237","v":19.268385484388549},{"$f":"'Solar - PV Dist. Comm'!M237","v":18.55},{"$f":"'Solar - PV Dist. Comm'!N237","v":17.680999530888872},{"$f":"'Solar - PV Dist. Comm'!O237","v":16.811999061777747},{"$f":"'Solar - PV Dist. Comm'!P237","v":15.942998592666623},{"$f":"'Solar - PV Dist. Comm'!Q237","v":15.073998123555498},{"$f":"'Solar - PV Dist. Comm'!R237","v":14.204997654444373},{"$f":"'Solar - PV Dist. Comm'!S237","v":13.335997185333252},{"$f":"'Solar - PV Dist. Comm'!T237","v":12.466996716222123},{"$f":"'Solar - PV Dist. Comm'!U237","v":11.597996247110999},{"$f":"'Solar - PV Dist. Comm'!V237","v":10.728995777999872},{"$f":"'Solar - PV Dist. Comm'!W237","v":9.8599953088887418},{"$f":"'Solar - PV Dist. Comm'!X237","v":9.7861435157172245},{"$f":"'Solar - PV Dist. Comm'!Y237","v":9.7122917225457073},{"$f":"'Solar - PV Dist. Comm'!Z237","v":9.63843992937419},{"$f":"'Solar - PV Dist. Comm'!AA237","v":9.5645881362026728},{"$f":"'Solar - PV Dist. Comm'!AB237","v":9.4907363430311555},{"$f":"'Solar - PV Dist. Comm'!AC237","v":9.4168845498596347},{"$f":"'Solar - PV Dist. Comm'!AD237","v":9.3430327566881175},{"$f":"'Solar - PV Dist. Comm'!AE237","v":9.2691809635166003},{"$f":"'Solar - PV Dist. Comm'!AF237","v":9.195329170345083},{"$f":"'Solar - PV Dist. Comm'!AG237","v":9.1214773771735658},{"$f":"'Solar - PV Dist. Comm'!AH237","v":9.0476255840020485},{"$f":"'Solar - PV Dist. Comm'!AI237","v":8.9737737908305313},{"$f":"'Solar - PV Dist. Comm'!AJ237","v":8.8999219976590123},{"$f":"'Solar - PV Dist. Comm'!AK237","v":8.826070204487495},{"$f":"'Solar - PV Dist. Comm'!AL237","v":8.752218411315976},{"$f":"'Solar - PV Dist. Comm'!AM237","v":8.6783666181444588},{"$f":"'Solar - PV Dist. Comm'!AN237","v":8.6045148249729415},{"$f":"'Solar - PV Dist. Comm'!AO237","v":8.5306630318014243},{"$f":"'Solar - PV Dist. Comm'!AP237","v":8.456811238629907},{"$f":"'Solar - PV Dist. Comm'!AQ237","v":8.3829594454583862}]
["RM3CoClass77","RD","Moderate",30,"CommPV","Class7",{"$f":"'Solar - PV Dist. Comm'!L238","v":19.268385484388549},{"$f":"'Solar - PV Dist. Comm'!M238","v":18.55},{"$f":"'Solar - PV Dist. Comm'!N238","v":17.854388957071201},{"$f":"'Solar - PV Dist. Comm'!O238","v":17.158777914142401},{"$f":"'Solar - PV Dist. Comm'!P238","v":16.463166871213602},{"$f":"'Solar - PV Dist. Comm'!Q238","v":15.767555828284802},{"$f":"'Solar - PV Dist. Comm'!R238","v":15.071944785356006},{"$f":"'Solar - PV Dist. Comm'!S238","v":14.376333742427207},{"$f":"'Solar - PV Dist. Comm'!T238","v":13.680722699498407},{"$f":"'Solar - PV Dist. Comm'!U238","v":12.985111656569607},{"$f":"'Solar - PV Dist. Comm'!V238","v":12.289500613640811},{"$f":"'Solar - PV Dist. Comm'!W238","v":11.59388957071201},{"$f":"'Solar - PV Dist. Comm'!X238","v":11.507194857620847},{"$f":"'Solar - PV Dist. Comm'!Y238","v":11.420500144529683},{"$f":"'Solar - PV Dist. Comm'!Z238","v":11.33380543143852},{"$f":"'Solar - PV Dist. Comm'!AA238","v":11.247110718347358},{"$f":"'Solar - PV Dist. Comm'!AB238","v":11.160416005256195},{"$f":"'Solar - PV Dist. Comm'!AC238","v":11.073721292165033},{"$f":"'Solar - PV Dist. Comm'!AD238","v":10.98702657907387},{"$f":"'Solar - PV Dist. Comm'!AE238","v":10.900331865982707},{"$f":"'Solar - PV Dist. Comm'!AF238","v":10.813637152891543},{"$f":"'Solar - PV Dist. Comm'!AG238","v":10.72694243980038},{"$f":"'Solar - PV Dist. Comm'!AH238","v":10.640247726709216},{"$f":"'Solar - PV Dist. Comm'!AI238","v":10.553553013618053},{"$f":"'Solar - PV Dist. Comm'!AJ238","v":10.466858300526891},{"$f":"'Solar - PV Dist. Comm'!AK238","v":10.380163587435728},{"$f":"'Solar - PV Dist. Comm'!AL238","v":10.293468874344565},{"$f":"'Solar - PV Dist. Comm'!AM238","v":10.206774161253403},{"$f":"'Solar - PV Dist. Comm'!AN238","v":10.12007944816224},{"$f":"'Solar - PV Dist. Comm'!AO238","v":10.033384735071076},{"$f":"'Solar - PV Dist. Comm'!AP238","v":9.9466900219799133},{"$f":"'Solar - PV Dist. Comm'!AQ238","v":9.8599953088887418}]
["RC3CoClass77","RD","Conservative",30,"CommPV","Class7",{"$f":"'Solar - PV Dist. Comm'!L239","v":19.268385484388549},{"$f":"'Solar - PV Dist. Comm'!M239","v":18.55},{"$f":"'Solar - PV Dist. Comm'!N239","v":18.310960942610386},{"$f":"'Solar - PV Dist. Comm'!O239","v":18.071921885220771},{"$f":"'Solar - PV Dist. Comm'!P239","v":17.832882827831156},{"$f":"'Solar - PV Dist. Comm'!Q239","v":17.593843770441541},{"$f":"'Solar - PV Dist. Comm'!R239","v":17.354804713051927},{"$f":"'Solar - PV Dist. Comm'!S239","v":17.115765655662315},{"$f":"'Solar - PV Dist. Comm'!T239","v":16.8767265982727},{"$f":"'Solar - PV Dist. Comm'!U239","v":16.637687540883086},{"$f":"'Solar - PV Dist. Comm'!V239","v":16.398648483493474},{"$f":"'Solar - PV Dist. Comm'!W239","v":16.159609426103859},{"$f":"'Solar - PV Dist. Comm'!X239","v":15.931323433334267},{"$f":"'Solar - PV Dist. Comm'!Y239","v":15.703037440564678},{"$f":"'Solar - PV Dist. Comm'!Z239","v":15.474751447795086},{"$f":"'Solar - PV Dist. Comm'!AA239","v":15.24646545502549},{"$f":"'Solar - PV Dist. Comm'!AB239","v":15.018179462255898},{"$f":"'Solar - PV Dist. Comm'!AC239","v":14.789893469486305},{"$f":"'Solar - PV Dist. Comm'!AD239","v":14.561607476716713},{"$f":"'Solar - PV Dist. Comm'!AE239","v":14.333321483947124},{"$f":"'Solar - PV Dist. Comm'!AF239","v":14.105035491177528},{"$f":"'Solar - PV Dist. Comm'!AG239","v":13.876749498407936},{"$f":"'Solar - PV Dist. Comm'!AH239","v":13.648463505638343},{"$f":"'Solar - PV Dist. Comm'!AI239","v":13.420177512868751},{"$f":"'Solar - PV Dist. Comm'!AJ239","v":13.191891520099158},{"$f":"'Solar - PV Dist. Comm'!AK239","v":12.963605527329566},{"$f":"'Solar - PV Dist. Comm'!AL239","v":12.735319534559974},{"$f":"'Solar - PV Dist. Comm'!AM239","v":12.507033541790381},{"$f":"'Solar - PV Dist. Comm'!AN239","v":12.278747549020789},{"$f":"'Solar - PV Dist. Comm'!AO239","v":12.050461556251197},{"$f":"'Solar - PV Dist. Comm'!AP239","v":11.822175563481604},{"$f":"'Solar - PV Dist. Comm'!AQ239","v":11.59388957071201}]
["RA3CoClass66","RD","Advanced",30,"CommPV","Class6",{"$f":"'Solar - PV Dist. Comm'!L240","v":19.268385484388549},{"$f":"'Solar - PV Dist. Comm'!M240","v":18.55},{"$f":"'Solar - PV Dist. Comm'!N240","v":17.680999530888872},{"$f":"'Solar - PV Dist. Comm'!O240","v":16.811999061777747},{"$f":"'Solar - PV Dist. Comm'!P240","v":15.942998592666623},{"$f":"'Solar - PV Dist. Comm'!Q240","v":15.073998123555498},{"$f":"'Solar - PV Dist. Comm'!R240","v":14.204997654444373},{"$f":"'Solar - PV Dist. Comm'!S240","v":13.335997185333252},{"$f":"'Solar - PV Dist. Comm'!T240","v":12.466996716222123},{"$f":"'Solar - PV Dist. Comm'!U240","v":11.597996247110999},{"$f":"'Solar - PV Dist. Comm'!V240","v":10.728995777999872},{"$f":"'Solar - PV Dist. Comm'!W240","v":9.8599953088887418},{"$f":"'Solar - PV Dist. Comm'!X240","v":9.7861435157172245},{"$f":"'Solar - PV Dist. Comm'!Y240","v":9.7122917225457073},{"$f":"'Solar - PV Dist. Comm'!Z240","v":9.63843992937419},{"$f":"'Solar - PV Dist. Comm'!AA240","v":9.5645881362026728},{"$f":"'Solar - PV Dist. Comm'!AB240","v":9.4907363430311555},{"$f":"'Solar - PV Dist. Comm'!AC240","v":9.4168845498596347},{"$f":"'Solar - PV Dist. Comm'!AD240","v":9.3430327566881175},{"$f":"'Solar - PV Dist. Comm'!AE240","v":9.2691809635166003},{"$f":"'Solar - PV Dist. Comm'!AF240","v":9.195329170345083},{"$f":"'Solar - PV Dist. Comm'!AG240","v":9.1214773771735658},{"$f":"'Solar - PV Dist. Comm'!AH240","v":9.0476255840020485},{"$f":"'Solar - PV Dist. Comm'!AI240","v":8.9737737908305313},{"$f":"'Solar - PV Dist. Comm'!AJ240","v":8.8999219976590123},{"$f":"'Solar - PV Dist. Comm'!AK240","v":8.826070204487495},{"$f":"'Solar - PV Dist. Comm'!AL240","v":8.752218411315976},{"$f":"'Solar - PV Dist. Comm'!AM240","v":8.6783666181444588},{"$f":"'Solar - PV Dist. Comm'!AN240","v":8.6045148249729415},{"$f":"'Solar - PV Dist. Comm'!AO240","v":8.5306630318014243},{"$f":"'Solar - PV Dist. Comm'!AP240","v":8.456811238629907},{"$f":"'Solar - PV Dist. Comm'!AQ240","v":8.3829594454583862}]
["RM3CoClass66","RD","Moderate",30,"CommPV","Class6",{"$f":"'Solar - PV Dist. Comm'!L241","v":19.268385484388549},{"$f":"'Solar - PV Dist. Comm'!M241","v":18.55},{"$f":"'Solar - PV Dist. Comm'!N241","v":17.854388957071201},{"$f":"'Solar - PV Dist. Comm'!O241","v":17.158777914142401},{"$f":"'Solar - PV Dist. Comm'!P241","v":16.463166871213602},{"$f":"'Solar - PV Dist. Comm'!Q241","v":15.767555828284802},{"$f":"'Solar - PV Dist. Comm'!R241","v":15.071944785356006},{"$f":"'Solar - PV Dist. Comm'!S241","v":14.376333742427207},{"$f":"'Solar - PV Dist. Comm'!T241","v":13.680722699498407},{"$f":"'Solar - PV Dist. Comm'!U241","v":12.985111656569607},{"$f":"'Solar - PV Dist. Comm'!V241","v":12.289500613640811},{"$f":"'Solar - PV Dist. Comm'!W241","v":11.59388957071201},{"$f":"'Solar - PV Dist. Comm'!X241","v":11.507194857620847},{"$f":"'Solar - PV Dist. Comm'!Y241","v":11.420500144529683},{"$f":"'Solar - PV Dist. Comm'!Z241","v":11.33380543143852},{"$f":"'Solar - PV Dist. Comm'!AA241","v":11.247110718347358},{"$f":"'Solar - PV Dist. Comm'!AB241","v":11.160416005256195},{"$f":"'Solar - PV Dist. Comm'!AC241","v":11.073721292165033},{"$f":"'Solar - PV Dist. Comm'!AD241","v":10.98702657907387},{"$f":"'Solar - PV Dist. Comm'!AE241","v":10.900331865982707},{"$f":"'Solar - PV Dist. Comm'!AF241","v":10.813637152891543},{"$f":"'Solar - PV Dist. Comm'!AG241","v":10.72694243980038},{"$f":"'Solar - PV Dist. Comm'!AH241","v":10.640247726709216},{"$f":"'Solar - PV Dist. Comm'!AI241","v":10.553553013618053},{"$f":"'Solar - PV Dist. Comm'!AJ241","v":10.466858300526891},{"$f":"'Solar - PV Dist. Comm'!AK241","v":10.380163587435728},{"$f":"'Solar - PV Dist. Comm'!AL241","v":10.293468874344565},{"$f":"'Solar - PV Dist. Comm'!AM241","v":10.206774161253403},{"$f":"'Solar - PV Dist. Comm'!AN241","v":10.12007944816224},{"$f":"'Solar - PV Dist. Comm'!AO241","v":10.033384735071076},{"$f":"'Solar - PV Dist. Comm'!AP241","v":9.9466900219799133},{"$f":"'Solar - PV Dist. Comm'!AQ241","v":9.8599953088887418}]
["RC3CoClass66","RD","Conservative",30,"CommPV","Class6",{"$f":"'Solar - PV Dist. Comm'!L242","v":19.268385484388549},{"$f":"'Solar - PV Dist. Comm'!M242","v":18.55},{"$f":"'Solar - PV Dist. Comm'!N242","v":18.310960942610386},{"$f":"'Solar - PV Dist. Comm'!O242","v":18.071921885220771},{"$f":"'Solar - PV Dist. Comm'!P242","v":17.832882827831156},{"$f":"'Solar - PV Dist. Comm'!Q242","v":17.593843770441541},{"$f":"'Solar - PV Dist. Comm'!R242","v":17.354804713051927},{"$f":"'Solar - PV Dist. Comm'!S242","v":17.115765655662315},{"$f":"'Solar - PV Dist. Comm'!T242","v":16.8767265982727},{"$f":"'Solar - PV Dist. Comm'!U242","v":16.637687540883086},{"$f":"'Solar - PV Dist. Comm'!V242","v":16.398648483493474},{"$f":"'Solar - PV Dist. Comm'!W242","v":16.159609426103859},{"$f":"'Solar - PV Dist. Comm'!X242","v":15.931323433334267},{"$f":"'Solar - PV Dist. Comm'!Y242","v":15.703037440564678},{"$f":"'Solar - PV Dist. Comm'!Z242","v":15.474751447795086},{"$f":"'Solar - PV Dist. Comm'!AA242","v":15.24646545502549},{"$f":"'Solar - PV Dist. Comm'!AB242","v":15.018179462255898},{"$f":"'Solar - PV Dist. Comm'!AC242","v":14.789893469486305},{"$f":"'Solar - PV Dist. Comm'!AD242","v":14.561607476716713},{"$f":"'Solar - PV Dist. Comm'!AE242","v":14.333321483947124},{"$f":"'Solar - PV Dist. Comm'!AF242","v":14.105035491177528},{"$f":"'Solar - PV Dist. Comm'!AG242","v":13.876749498407936},{"$f":"'Solar - PV Dist. Comm'!AH242","v":13.648463505638343},{"$f":"'Solar - PV Dist. Comm'!AI242","v":13.420177512868751},{"$f":"'Solar - PV Dist. Comm'!AJ242","v":13.191891520099158},{"$f":"'Solar - PV Dist. Comm'!AK242","v":12.963605527329566},{"$f":"'Solar - PV Dist. Comm'!AL242","v":12.735319534559974},{"$f":"'Solar - PV Dist. Comm'!AM242","v":12.507033541790381},{"$f":"'Solar - PV Dist. Comm'!AN242","v":12.278747549020789},{"$f":"'Solar - PV Dist. Comm'!AO242","v":12.050461556251197},{"$f":"'Solar - PV Dist. Comm'!AP242","v":11.822175563481604},{"$f":"'Solar - PV Dist. Comm'!AQ242","v":11.59388957071201}]
[{"$f":"_xlfn.CONCAT(LEFT(B128,1), LEFT(C128,1), LEFT(D128,1),LEFT(E128,2),LEFT(F128,6),RIGHT(F128,1))","v":"RA3CoClass55"},"RD","Advanced",30,"CommPV","Class5",{"$f":"'Solar - PV Dist. Comm'!L243","v":19.268385484388549},{"$f":"'Solar - PV Dist. Comm'!M243","v":18.55},{"$f":"'Solar - PV Dist. Comm'!N243","v":17.680999530888872},{"$f":"'Solar - PV Dist. Comm'!O243","v":16.811999061777747},{"$f":"'Solar - PV Dist. Comm'!P243","v":15.942998592666623},{"$f":"'Solar - PV Dist. Comm'!Q243","v":15.073998123555498},{"$f":"'Solar - PV Dist. Comm'!R243","v":14.204997654444373},{"$f":"'Solar - PV Dist. Comm'!S243","v":13.335997185333252},{"$f":"'Solar - PV Dist. Comm'!T243","v":12.466996716222123},{"$f":"'Solar - PV Dist. Comm'!U243","v":11.597996247110999},{"$f":"'Solar - PV Dist. Comm'!V243","v":10.728995777999872},{"$f":"'Solar - PV Dist. Comm'!W243","v":9.8599953088887418},{"$f":"'Solar - PV Dist. Comm'!X243","v":9.7861435157172245},{"$f":"'Solar - PV Dist. Comm'!Y243","v":9.7122917225457073},{"$f":"'Solar - PV Dist. Comm'!Z243","v":9.63843992937419},{"$f":"'Solar - PV Dist. Comm'!AA243","v":9.5645881362026728},{"$f":"'Solar - PV Dist. Comm'!AB243","v":9.4907363430311555},{"$f":"'Solar - PV Dist. Comm'!AC243","v":9.4168845498596347},{"$f":"'Solar - PV Dist. Comm'!AD243","v":9.3430327566881175},{"$f":"'Solar - PV Dist. Comm'!AE243","v":9.2691809635166003},{"$f":"'Solar - PV Dist. Comm'!AF243","v":9.195329170345083},{"$f":"'Solar - PV Dist. Comm'!AG243","v":9.1214773771735658},{"$f":"'Solar - PV Dist. Comm'!AH243","v":9.0476255840020485},{"$f":"'Solar - PV Dist. Comm'!AI243","v":8.9737737908305313},{"$f":"'Solar - PV Dist. Comm'!AJ243","v":8.8999219976590123},{"$f":"'Solar - PV Dist. Comm'!AK243","v":8.826070204487495},{"$f":"'Solar - PV Dist. Comm'!AL243","v":8.752218411315976},{"$f":"'Solar - PV Dist. Comm'!AM243","v":8.6783666181444588},{"$f":"'Solar - PV Dist. Comm'!AN243","v":8.6045148249729415},{"$f":"'Solar - PV Dist. Comm'!AO243","v":8.5306630318014243},{"$f":"'Solar - PV Dist. Comm'!AP243","v":8.456811238629907},{"$f":"'Solar - PV Dist. Comm'!AQ243","v":8.3829594454583862}]
["RM3CoClass55","RD","Moderate",30,"CommPV","Class5",{"$f":"'Solar - PV Dist. Comm'!L244","v":19.268385484388549},{"$f":"'Solar - PV Dist. Comm'!M244","v":18.55},{"$f":"'Solar - PV Dist. Comm'!N244","v":17.854388957071201},{"$f":"'Solar - PV Dist. Comm'!O244","v":17.158777914142401},{"$f":"'Solar - PV Dist. Comm'!P244","v":16.463166871213602},{"$f":"'Solar - PV Dist. Comm'!Q244","v":15.767555828284802},{"$f":"'Solar - PV Dist. Comm'!R244","v":15.071944785356006},{"$f":"'Solar - PV Dist. Comm'!S244","v":14.376333742427207},{"$f":"'Solar - PV Dist. Comm'!T244","v":13.680722699498407},{"$f":"'Solar - PV Dist. Comm'!U244","v":12.985111656569607},{"$f":"'Solar - PV Dist. Comm'!V244","v":12.289500613640811},{"$f":"'Solar - PV Dist. Comm'!W244","v":11.59388957071201},{"$f":"'Solar - PV Dist. Comm'!X244","v":11.507194857620847},{"$f":"'Solar - PV Dist. Comm'!Y244","v":11.420500144529683},{"$f":"'Solar - PV Dist. Comm'!Z244","v":11.33380543143852},{"$f":"'Solar - PV Dist. Comm'!AA244","v":11.247110718347358},{"$f":"'Solar - PV Dist. Comm'!AB244","v":11.160416005256195},{"$f":"'Solar - PV Dist. Comm'!AC244","v":11.073721292165033},{"$f":"'Solar - PV Dist. Comm'!AD244","v":10.98702657907387},{"$f":"'Solar - PV Dist. Comm'!AE244","v":10.900331865982707},{"$f":"'Solar - PV Dist. Comm'!AF244","v":10.813637152891543},{"$f":"'Solar - PV Dist. Comm'!AG244","v":10.72694243980038},{"$f":"'Solar - PV Dist. Comm'!AH244","v":10.640247726709216},{"$f":"'Solar - PV Dist. Comm'!AI244","v":10.553553013618053},{"$f":"'Solar - PV Dist. Comm'!AJ244","v":10.466858300526891},{"$f":"'Solar - PV Dist. Comm'!AK244","v":10.380163587435728},{"$f":"'Solar - PV Dist. Comm'!AL244","v":10.293468874344565},{"$f":"'Solar - PV Dist. Comm'!AM244","v":10.206774161253403},{"$f":"'Solar - PV Dist. Comm'!AN244","v":10.12007944816224},{"$f":"'Solar - PV Dist. Comm'!AO244","v":10.033384735071076},{"$f":"'Solar - PV Dist. Comm'!AP244","v":9.9466900219799133},{"$f":"'Solar - PV Dist. Comm'!AQ244","v":9.8599953088887418}]
["RC3CoClass55","RD","Conservative",30,"CommPV","Class5",{"$f":"'Solar - PV Dist. Comm'!L245","v":19.268385484388549},{"$f":"'Solar - PV Dist. Comm'!M245","v":18.55},{"$f":"'Solar - PV Dist. Comm'!N245","v":18.310960942610386},{"$f":"'Solar - PV Dist. Comm'!O245","v":18.071921885220771},{"$f":"'Solar - PV Dist. Comm'!P245","v":17.832882827831156},{"$f":"'Solar - PV Dist. Comm'!Q245","v":17.593843770441541},{"$f":"'Solar - PV Dist. Comm'!R245","v":17.354804713051927},{"$f":"'Solar - PV Dist. Comm'!S245","v":17.115765655662315},{"$f":"'Solar - PV Dist. Comm'!T245","v":16.8767265982727},{"$f":"'Solar - PV Dist. Comm'!U245","v":16.637687540883086},{"$f":"'Solar - PV Dist. Comm'!V245","v":16.398648483493474},{"$f":"'Solar - PV Dist. Comm'!W245","v":16.159609426103859},{"$f":"'Solar - PV Dist. Comm'!X245","v":15.931323433334267},{"$f":"'Solar - PV Dist. Comm'!Y245","v":15.703037440564678},{"$f":"'Solar - PV Dist. Comm'!Z245","v":15.474751447795086},{"$f":"'Solar - PV Dist. Comm'!AA245","v":15.24646545502549},{"$f":"'Solar - PV Dist. Comm'!AB245","v":15.018179462255898},{"$f":"'Solar - PV Dist. Comm'!AC245","v":14.789893469486305},{"$f":"'Solar - PV Dist. Comm'!AD245","v":14.561607476716713},{"$f":"'Solar - PV Dist. Comm'!AE245","v":14.333321483947124},{"$f":"'Solar - PV Dist. Comm'!AF245","v":14.105035491177528},{"$f":"'Solar - PV Dist. Comm'!AG245","v":13.876749498407936},{"$f":"'Solar - PV Dist. Comm'!AH245","v":13.648463505638343},{"$f":"'Solar - PV Dist. Comm'!AI245","v":13.420177512868751},{"$f":"'Solar - PV Dist. Comm'!AJ245","v":13.191891520099158},{"$f":"'Solar - PV Dist. Comm'!AK245","v":12.963605527329566},{"$f":"'Solar - PV Dist. Comm'!AL245","v":12.735319534559974},{"$f":"'Solar - PV Dist. Comm'!AM245","v":12.507033541790381},{"$f":"'Solar - PV Dist. Comm'!AN245","v":12.278747549020789},{"$f":"'Solar - PV Dist. Comm'!AO245","v":12.050461556251197},{"$f":"'Solar - PV Dist. Comm'!AP245","v":11.822175563481604},{"$f":"'Solar - PV Dist. Comm'!AQ245","v":11.59388957071201}]
["RA3CoClass44","RD","Advanced",30,"CommPV","Class4",{"$f":"'Solar - PV Dist. Comm'!L246","v":19.268385484388549},{"$f":"'Solar - PV Dist. Comm'!M246","v":18.55},{"$f":"'Solar - PV Dist. Comm'!N246","v":17.680999530888872},{"$f":"'Solar - PV Dist. Comm'!O246","v":16.811999061777747},{"$f":"'Solar - PV Dist. Comm'!P246","v":15.942998592666623},{"$f":"'Solar - PV Dist. Comm'!Q246","v":15.073998123555498},{"$f":"'Solar - PV Dist. Comm'!R246","v":14.204997654444373},{"$f":"'Solar - PV Dist. Comm'!S246","v":13.335997185333252},{"$f":"'Solar - PV Dist. Comm'!T246","v":12.466996716222123},{"$f":"'Solar - PV Dist. Comm'!U246","v":11.597996247110999},{"$f":"'Solar - PV Dist. Comm'!V246","v":10.728995777999872},{"$f":"'Solar - PV Dist. Comm'!W246","v":9.8599953088887418},{"$f":"'Solar - PV Dist. Comm'!X246","v":9.7861435157172245},{"$f":"'Solar - PV Dist. Comm'!Y246","v":9.7122917225457073},{"$f":"'Solar - PV Dist. Comm'!Z246","v":9.63843992937419},{"$f":"'Solar - PV Dist. Comm'!AA246","v":9.5645881362026728},{"$f":"'Solar - PV Dist. Comm'!AB246","v":9.4907363430311555},{"$f":"'Solar - PV Dist. Comm'!AC246","v":9.4168845498596347},{"$f":"'Solar - PV Dist. Comm'!AD246","v":9.3430327566881175},{"$f":"'Solar - PV Dist. Comm'!AE246","v":9.2691809635166003},{"$f":"'Solar - PV Dist. Comm'!AF246","v":9.195329170345083},{"$f":"'Solar - PV Dist. Comm'!AG246","v":9.1214773771735658},{"$f":"'Solar - PV Dist. Comm'!AH246","v":9.0476255840020485},{"$f":"'Solar - PV Dist. Comm'!AI246","v":8.9737737908305313},{"$f":"'Solar - PV Dist. Comm'!AJ246","v":8.8999219976590123},{"$f":"'Solar - PV Dist. Comm'!AK246","v":8.826070204487495},{"$f":"'Solar - PV Dist. Comm'!AL246","v":8.752218411315976},{"$f":"'Solar - PV Dist. Comm'!AM246","v":8.6783666181444588},{"$f":"'Solar - PV Dist. Comm'!AN246","v":8.6045148249729415},{"$f":"'Solar - PV Dist. Comm'!AO246","v":8.5306630318014243},{"$f":"'Solar - PV Dist. Comm'!AP246","v":8.456811238629907},{"$f":"'Solar - PV Dist. Comm'!AQ246","v":8.3829594454583862}]
["RM3CoClass44","RD","Moderate",30,"CommPV","Class4",{"$f":"'Solar - PV Dist. Comm'!L247","v":19.268385484388549},{"$f":"'Solar - PV Dist. Comm'!M247","v":18.55},{"$f":"'Solar - PV Dist. Comm'!N247","v":17.854388957071201},{"$f":"'Solar - PV Dist. Comm'!O247","v":17.158777914142401},{"$f":"'Solar - PV Dist. Comm'!P247","v":16.463166871213602},{"$f":"'Solar - PV Dist. Comm'!Q247","v":15.767555828284802},{"$f":"'Solar - PV Dist. Comm'!R247","v":15.071944785356006},{"$f":"'Solar - PV Dist. Comm'!S247","v":14.376333742427207},{"$f":"'Solar - PV Dist. Comm'!T247","v":13.680722699498407},{"$f":"'Solar - PV Dist. Comm'!U247","v":12.985111656569607},{"$f":"'Solar - PV Dist. Comm'!V247","v":12.289500613640811},{"$f":"'Solar - PV Dist. Comm'!W247","v":11.59388957071201},{"$f":"'Solar - PV Dist. Comm'!X247","v":11.507194857620847},{"$f":"'Solar - PV Dist. Comm'!Y247","v":11.420500144529683},{"$f":"'Solar - PV Dist. Comm'!Z247","v":11.33380543143852},{"$f":"'Solar - PV Dist. Comm'!AA247","v":11.247110718347358},{"$f":"'Solar - PV Dist. Comm'!AB247","v":11.160416005256195},{"$f":"'Solar - PV Dist. Comm'!AC247","v":11.073721292165033},{"$f":"'Solar - PV Dist. Comm'!AD247","v":10.98702657907387},{"$f":"'Solar - PV Dist. Comm'!AE247","v":10.900331865982707},{"$f":"'Solar - PV Dist. Comm'!AF247","v":10.813637152891543},{"$f":"'Solar - PV Dist. Comm'!AG247","v":10.72694243980038},{"$f":"'Solar - PV Dist. Comm'!AH247","v":10.640247726709216},{"$f":"'Solar - PV Dist. Comm'!AI247","v":10.553553013618053},{"$f":"'Solar - PV Dist. Comm'!AJ247","v":10.466858300526891},{"$f":"'Solar - PV Dist. Comm'!AK247","v":10.380163587435728},{"$f":"'Solar - PV Dist. Comm'!AL247","v":10.293468874344565},{"$f":"'Solar - PV Dist. Comm'!AM247","v":10.206774161253403},{"$f":"'Solar - PV Dist. Comm'!AN247","v":10.12007944816224},{"$f":"'Solar - PV Dist. Comm'!AO247","v":10.033384735071076},{"$f":"'Solar - PV Dist. Comm'!AP247","v":9.9466900219799133},{"$f":"'Solar - PV Dist. Comm'!AQ247","v":9.8599953088887418}]
["RC3CoClass44","RD","Conservative",30,"CommPV","Class4",{"$f":"'Solar - PV Dist. Comm'!L248","v":19.268385484388549},{"$f":"'Solar - PV Dist. Comm'!M248","v":18.55},{"$f":"'Solar - PV Dist. Comm'!N248","v":18.310960942610386},{"$f":"'Solar - PV Dist. Comm'!O248","v":18.071921885220771},{"$f":"'Solar - PV Dist. Comm'!P248","v":17.832882827831156},{"$f":"'Solar - PV Dist. Comm'!Q248","v":17.593843770441541},{"$f":"'Solar - PV Dist. Comm'!R248","v":17.354804713051927},{"$f":"'Solar - PV Dist. Comm'!S248","v":17.115765655662315},{"$f":"'Solar - PV Dist. Comm'!T248","v":16.8767265982727},{"$f":"'Solar - PV Dist. Comm'!U248","v":16.637687540883086},{"$f":"'Solar - PV Dist. Comm'!V248","v":16.398648483493474},{"$f":"'Solar - PV Dist. Comm'!W248","v":16.159609426103859},{"$f":"'Solar - PV Dist. Comm'!X248","v":15.931323433334267},{"$f":"'Solar - PV Dist. Comm'!Y248","v":15.703037440564678},{"$f":"'Solar - PV Dist. Comm'!Z248","v":15.474751447795086},{"$f":"'Solar - PV Dist. Comm'!AA248","v":15.24646545502549},{"$f":"'Solar - PV Dist. Comm'!AB248","v":15.018179462255898},{"$f":"'Solar - PV Dist. Comm'!AC248","v":14.789893469486305},{"$f":"'Solar - PV Dist. Comm'!AD248","v":14.561607476716713},{"$f":"'Solar - PV Dist. Comm'!AE248","v":14.333321483947124},{"$f":"'Solar - PV Dist. Comm'!AF248","v":14.105035491177528},{"$f":"'Solar - PV Dist. Comm'!AG248","v":13.876749498407936},{"$f":"'Solar - PV Dist. Comm'!AH248","v":13.648463505638343},{"$f":"'Solar - PV Dist. Comm'!AI248","v":13.420177512868751},{"$f":"'Solar - PV Dist. Comm'!AJ248","v":13.191891520099158},{"$f":"'Solar - PV Dist. Comm'!AK248","v":12.963605527329566},{"$f":"'Solar - PV Dist. Comm'!AL248","v":12.735319534559974},{"$f":"'Solar - PV Dist. Comm'!AM248","v":12.507033541790381},{"$f":"'Solar - PV Dist. Comm'!AN248","v":12.278747549020789},{"$f":"'Solar - PV Dist. Comm'!AO248","v":12.050461556251197},{"$f":"'Solar - PV Dist. Comm'!AP248","v":11.822175563481604},{"$f":"'Solar - PV Dist. Comm'!AQ248","v":11.59388957071201}]
["RA3CoClass33","RD","Advanced",30,"CommPV","Class3",{"$f":"'Solar - PV Dist. Comm'!L249","v":19.268385484388549},{"$f":"'Solar - PV Dist. Comm'!M249","v":18.55},{"$f":"'Solar - PV Dist. Comm'!N249","v":17.680999530888872},{"$f":"'Solar - PV Dist. Comm'!O249","v":16.811999061777747},{"$f":"'Solar - PV Dist. Comm'!P249","v":15.942998592666623},{"$f":"'Solar - PV Dist. Comm'!Q249","v":15.073998123555498},{"$f":"'Solar - PV Dist. Comm'!R249","v":14.204997654444373},{"$f":"'Solar - PV Dist. Comm'!S249","v":13.335997185333252},{"$f":"'Solar - PV Dist. Comm'!T249","v":12.466996716222123},{"$f":"'Solar - PV Dist. Comm'!U249","v":11.597996247110999},{"$f":"'Solar - PV Dist. Comm'!V249","v":10.728995777999872},{"$f":"'Solar - PV Dist. Comm'!W249","v":9.8599953088887418},{"$f":"'Solar - PV Dist. Comm'!X249","v":9.7861435157172245},{"$f":"'Solar - PV Dist. Comm'!Y249","v":9.7122917225457073},{"$f":"'Solar - PV Dist. Comm'!Z249","v":9.63843992937419},{"$f":"'Solar - PV Dist. Comm'!AA249","v":9.5645881362026728},{"$f":"'Solar - PV Dist. Comm'!AB249","v":9.4907363430311555},{"$f":"'Solar - PV Dist. Comm'!AC249","v":9.4168845498596347},{"$f":"'Solar - PV Dist. Comm'!AD249","v":9.3430327566881175},{"$f":"'Solar - PV Dist. Comm'!AE249","v":9.2691809635166003},{"$f":"'Solar - PV Dist. Comm'!AF249","v":9.195329170345083},{"$f":"'Solar - PV Dist. Comm'!AG249","v":9.1214773771735658},{"$f":"'Solar - PV Dist. Comm'!AH249","v":9.0476255840020485},{"$f":"'Solar - PV Dist. Comm'!AI249","v":8.9737737908305313},{"$f":"'Solar - PV Dist. Comm'!AJ249","v":8.8999219976590123},{"$f":"'Solar - PV Dist. Comm'!AK249","v":8.826070204487495},{"$f":"'Solar - PV Dist. Comm'!AL249","v":8.752218411315976},{"$f":"'Solar - PV Dist. Comm'!AM249","v":8.6783666181444588},{"$f":"'Solar - PV Dist. Comm'!AN249","v":8.6045148249729415},{"$f":"'Solar - PV Dist. Comm'!AO249","v":8.5306630318014243},{"$f":"'Solar - PV Dist. Comm'!AP249","v":8.456811238629907},{"$f":"'Solar - PV Dist. Comm'!AQ249","v":8.3829594454583862}]
["RM3CoClass33","RD","Moderate",30,"CommPV","Class3",{"$f":"'Solar - PV Dist. Comm'!L250","v":19.268385484388549},{"$f":"'Solar - PV Dist. Comm'!M250","v":18.55},{"$f":"'Solar - PV Dist. Comm'!N250","v":17.854388957071201},{"$f":"'Solar - PV Dist. Comm'!O250","v":17.158777914142401},{"$f":"'Solar - PV Dist. Comm'!P250","v":16.463166871213602},{"$f":"'Solar - PV Dist. Comm'!Q250","v":15.767555828284802},{"$f":"'Solar - PV Dist. Comm'!R250","v":15.071944785356006},{"$f":"'Solar - PV Dist. Comm'!S250","v":14.376333742427207},{"$f":"'Solar - PV Dist. Comm'!T250","v":13.680722699498407},{"$f":"'Solar - PV Dist. Comm'!U250","v":12.985111656569607},{"$f":"'Solar - PV Dist. Comm'!V250","v":12.289500613640811},{"$f":"'Solar - PV Dist. Comm'!W250","v":11.59388957071201},{"$f":"'Solar - PV Dist. Comm'!X250","v":11.507194857620847},{"$f":"'Solar - PV Dist. Comm'!Y250","v":11.420500144529683},{"$f":"'Solar - PV Dist. Comm'!Z250","v":11.33380543143852},{"$f":"'Solar - PV Dist. Comm'!AA250","v":11.247110718347358},{"$f":"'Solar - PV Dist. Comm'!AB250","v":11.160416005256195},{"$f":"'Solar - PV Dist. Comm'!AC250","v":11.073721292165033},{"$f":"'Solar - PV Dist. Comm'!AD250","v":10.98702657907387},{"$f":"'Solar - PV Dist. Comm'!AE250","v":10.900331865982707},{"$f":"'Solar - PV Dist. Comm'!AF250","v":10.813637152891543},{"$f":"'Solar - PV Dist. Comm'!AG250","v":10.72694243980038},{"$f":"'Solar - PV Dist. Comm'!AH250","v":10.640247726709216},{"$f":"'Solar - PV Dist. Comm'!AI250","v":10.553553013618053},{"$f":"'Solar - PV Dist. Comm'!AJ250","v":10.466858300526891},{"$f":"'Solar - PV Dist. Comm'!AK250","v":10.380163587435728},{"$f":"'Solar - PV Dist. Comm'!AL250","v":10.293468874344565},{"$f":"'Solar - PV Dist. Comm'!AM250","v":10.206774161253403},{"$f":"'Solar - PV Dist. Comm'!AN250","v":10.12007944816224},{"$f":"'Solar - PV Dist. Comm'!AO250","v":10.033384735071076},{"$f":"'Solar - PV Dist. Comm'!AP250","v":9.9466900219799133},{"$f":"'Solar - PV Dist. Comm'!AQ250","v":9.8599953088887418}]
["RC3CoClass33","RD","Conservative",30,"CommPV","Class3",{"$f":"'Solar - PV Dist. Comm'!L251","v":19.268385484388549},{"$f":"'Solar - PV Dist. Comm'!M251","v":18.55},{"$f":"'Solar - PV Dist. Comm'!N251","v":18.310960942610386},{"$f":"'Solar - PV Dist. Comm'!O251","v":18.071921885220771},{"$f":"'Solar - PV Dist. Comm'!P251","v":17.832882827831156},{"$f":"'Solar - PV Dist. Comm'!Q251","v":17.593843770441541},{"$f":"'Solar - PV Dist. Comm'!R251","v":17.354804713051927},{"$f":"'Solar - PV Dist. Comm'!S251","v":17.115765655662315},{"$f":"'Solar - PV Dist. Comm'!T251","v":16.8767265982727},{"$f":"'Solar - PV Dist. Comm'!U251","v":16.637687540883086},{"$f":"'Solar - PV Dist. Comm'!V251","v":16.398648483493474},{"$f":"'Solar - PV Dist. Comm'!W251","v":16.159609426103859},{"$f":"'Solar - PV Dist. Comm'!X251","v":15.931323433334267},{"$f":"'Solar - PV Dist. Comm'!Y251","v":15.703037440564678},{"$f":"'Solar - PV Dist. Comm'!Z251","v":15.474751447795086},{"$f":"'Solar - PV Dist. Comm'!AA251","v":15.24646545502549},{"$f":"'Solar - PV Dist. Comm'!AB251","v":15.018179462255898},{"$f":"'Solar - PV Dist. Comm'!AC251","v":14.789893469486305},{"$f":"'Solar - PV Dist. Comm'!AD251","v":14.561607476716713},{"$f":"'Solar - PV Dist. Comm'!AE251","v":14.333321483947124},{"$f":"'Solar - PV Dist. Comm'!AF251","v":14.105035491177528},{"$f":"'Solar - PV Dist. Comm'!AG251","v":13.876749498407936},{"$f":"'Solar - PV Dist. Comm'!AH251","v":13.648463505638343},{"$f":"'Solar - PV Dist. Comm'!AI251","v":13.420177512868751},{"$f":"'Solar - PV Dist. Comm'!AJ251","v":13.191891520099158},{"$f":"'Solar - PV Dist. Comm'!AK251","v":12.963605527329566},{"$f":"'Solar - PV Dist. Comm'!AL251","v":12.735319534559974},{"$f":"'Solar - PV Dist. Comm'!AM251","v":12.507033541790381},{"$f":"'Solar - PV Dist. Comm'!AN251","v":12.278747549020789},{"$f":"'Solar - PV Dist. Comm'!AO251","v":12.050461556251197},{"$f":"'Solar - PV Dist. Comm'!AP251","v":11.822175563481604},{"$f":"'Solar - PV Dist. Comm'!AQ251","v":11.59388957071201}]
["RA3CoClass22","RD","Advanced",30,"CommPV","Class2",{"$f":"'Solar - PV Dist. Comm'!L252","v":19.268385484388549},{"$f":"'Solar - PV Dist. Comm'!M252","v":18.55},{"$f":"'Solar - PV Dist. Comm'!N252","v":17.680999530888872},{"$f":"'Solar - PV Dist. Comm'!O252","v":16.811999061777747},{"$f":"'Solar - PV Dist. Comm'!P252","v":15.942998592666623},{"$f":"'Solar - PV Dist. Comm'!Q252","v":15.073998123555498},{"$f":"'Solar - PV Dist. Comm'!R252","v":14.204997654444373},{"$f":"'Solar - PV Dist. Comm'!S252","v":13.335997185333252},{"$f":"'Solar - PV Dist. Comm'!T252","v":12.466996716222123},{"$f":"'Solar - PV Dist. Comm'!U252","v":11.597996247110999},{"$f":"'Solar - PV Dist. Comm'!V252","v":10.728995777999872},{"$f":"'Solar - PV Dist. Comm'!W252","v":9.8599953088887418},{"$f":"'Solar - PV Dist. Comm'!X252","v":9.7861435157172245},{"$f":"'Solar - PV Dist. Comm'!Y252","v":9.7122917225457073},{"$f":"'Solar - PV Dist. Comm'!Z252","v":9.63843992937419},{"$f":"'Solar - PV Dist. Comm'!AA252","v":9.5645881362026728},{"$f":"'Solar - PV Dist. Comm'!AB252","v":9.4907363430311555},{"$f":"'Solar - PV Dist. Comm'!AC252","v":9.4168845498596347},{"$f":"'Solar - PV Dist. Comm'!AD252","v":9.3430327566881175},{"$f":"'Solar - PV Dist. Comm'!AE252","v":9.2691809635166003},{"$f":"'Solar - PV Dist. Comm'!AF252","v":9.195329170345083},{"$f":"'Solar - PV Dist. Comm'!AG252","v":9.1214773771735658},{"$f":"'Solar - PV Dist. Comm'!AH252","v":9.0476255840020485},{"$f":"'Solar - PV Dist. Comm'!AI252","v":8.9737737908305313},{"$f":"'Solar - PV Dist. Comm'!AJ252","v":8.8999219976590123},{"$f":"'Solar - PV Dist. Comm'!AK252","v":8.826070204487495},{"$f":"'Solar - PV Dist. Comm'!AL252","v":8.752218411315976},{"$f":"'Solar - PV Dist. Comm'!AM252","v":8.6783666181444588},{"$f":"'Solar - PV Dist. Comm'!AN252","v":8.6045148249729415},{"$f":"'Solar - PV Dist. Comm'!AO252","v":8.5306630318014243},{"$f":"'Solar - PV Dist. Comm'!AP252","v":8.456811238629907},{"$f":"'Solar - PV Dist. Comm'!AQ252","v":8.3829594454583862}]
["RM3CoClass22","RD","Moderate",30,"CommPV","Class2",{"$f":"'Solar - PV Dist. Comm'!L253","v":19.268385484388549},{"$f":"'Solar - PV Dist. Comm'!M253","v":18.55},{"$f":"'Solar - PV Dist. Comm'!N253","v":17.854388957071201},{"$f":"'Solar - PV Dist. Comm'!O253","v":17.158777914142401},{"$f":"'Solar - PV Dist. Comm'!P253","v":16.463166871213602},{"$f":"'Solar - PV Dist. Comm'!Q253","v":15.767555828284802},{"$f":"'Solar - PV Dist. Comm'!R253","v":15.071944785356006},{"$f":"'Solar - PV Dist. Comm'!S253","v":14.376333742427207},{"$f":"'Solar - PV Dist. Comm'!T253","v":13.680722699498407},{"$f":"'Solar - PV Dist. Comm'!U253","v":12.985111656569607},{"$f":"'Solar - PV Dist. Comm'!V253","v":12.289500613640811},{"$f":"'Solar - PV Dist. Comm'!W253","v":11.59388957071201},{"$f":"'Solar - PV Dist. Comm'!X253","v":11.507194857620847},{"$f":"'Solar - PV Dist. Comm'!Y253","v":11.420500144529683},{"$f":"'Solar - PV Dist. Comm'!Z253","v":11.33380543143852},{"$f":"'Solar - PV Dist. Comm'!AA253","v":11.247110718347358},{"$f":"'Solar - PV Dist. Comm'!AB253","v":11.160416005256195},{"$f":"'Solar - PV Dist. Comm'!AC253","v":11.073721292165033},{"$f":"'Solar - PV Dist. Comm'!AD253","v":10.98702657907387},{"$f":"'Solar - PV Dist. Comm'!AE253","v":10.900331865982707},{"$f":"'Solar - PV Dist. Comm'!AF253","v":10.813637152891543},{"$f":"'Solar - PV Dist. Comm'!AG253","v":10.72694243980038},{"$f":"'Solar - PV Dist. Comm'!AH253","v":10.640247726709216},{"$f":"'Solar - PV Dist. Comm'!AI253","v":10.553553013618053},{"$f":"'Solar - PV Dist. Comm'!AJ253","v":10.466858300526891},{"$f":"'Solar - PV Dist. Comm'!AK253","v":10.380163587435728},{"$f":"'Solar - PV Dist. Comm'!AL253","v":10.293468874344565},{"$f":"'Solar - PV Dist. Comm'!AM253","v":10.206774161253403},{"$f":"'Solar - PV Dist. Comm'!AN253","v":10.12007944816224},{"$f":"'Solar - PV Dist. Comm'!AO253","v":10.033384735071076},{"$f":"'Solar - PV Dist. Comm'!AP253","v":9.9466900219799133},{"$f":"'Solar - PV Dist. Comm'!AQ253","v":9.8599953088887418}]
["RC3CoClass22","RD","Conservative",30,"CommPV","Class2",{"$f":"'Solar - PV Dist. Comm'!L254","v":19.268385484388549},{"$f":"'Solar - PV Dist. Comm'!M254","v":18.55},{"$f":"'Solar - PV Dist. Comm'!N254","v":18.310960942610386},{"$f":"'Solar - PV Dist. Comm'!O254","v":18.071921885220771},{"$f":"'Solar - PV Dist. Comm'!P254","v":17.832882827831156},{"$f":"'Solar - PV Dist. Comm'!Q254","v":17.593843770441541},{"$f":"'Solar - PV Dist. Comm'!R254","v":17.354804713051927},{"$f":"'Solar - PV Dist. Comm'!S254","v":17.115765655662315},{"$f":"'Solar - PV Dist. Comm'!T254","v":16.8767265982727},{"$f":"'Solar - PV Dist. Comm'!U254","v":16.637687540883086},{"$f":"'Solar - PV Dist. Comm'!V254","v":16.398648483493474},{"$f":"'Solar - PV Dist. Comm'!W254","v":16.159609426103859},{"$f":"'Solar - PV Dist. Comm'!X254","v":15.931323433334267},{"$f":"'Solar - PV Dist. Comm'!Y254","v":15.703037440564678},{"$f":"'Solar - PV Dist. Comm'!Z254","v":15.474751447795086},{"$f":"'Solar - PV Dist. Comm'!AA254","v":15.24646545502549},{"$f":"'Solar - PV Dist. Comm'!AB254","v":15.018179462255898},{"$f":"'Solar - PV Dist. Comm'!AC254","v":14.789893469486305},{"$f":"'Solar - PV Dist. Comm'!AD254","v":14.561607476716713},{"$f":"'Solar - PV Dist. Comm'!AE254","v":14.333321483947124},{"$f":"'Solar - PV Dist. Comm'!AF254","v":14.105035491177528},{"$f":"'Solar - PV Dist. Comm'!AG254","v":13.876749498407936},{"$f":"'Solar - PV Dist. Comm'!AH254","v":13.648463505638343},{"$f":"'Solar - PV Dist. Comm'!AI254","v":13.420177512868751},{"$f":"'Solar - PV Dist. Comm'!AJ254","v":13.191891520099158},{"$f":"'Solar - PV Dist. Comm'!AK254","v":12.963605527329566},{"$f":"'Solar - PV Dist. Comm'!AL254","v":12.735319534559974},{"$f":"'Solar - PV Dist. Comm'!AM254","v":12.507033541790381},{"$f":"'Solar - PV Dist. Comm'!AN254","v":12.278747549020789},{"$f":"'Solar - PV Dist. Comm'!AO254","v":12.050461556251197},{"$f":"'Solar - PV Dist. Comm'!AP254","v":11.822175563481604},{"$f":"'Solar - PV Dist. Comm'!AQ254","v":11.59388957071201}]
["RA3CoClass11","RD","Advanced",30,"CommPV","Class1",{"$f":"'Solar - PV Dist. Comm'!L255","v":19.268385484388549},{"$f":"'Solar - PV Dist. Comm'!M255","v":18.55},{"$f":"'Solar - PV Dist. Comm'!N255","v":17.680999530888872},{"$f":"'Solar - PV Dist. Comm'!O255","v":16.811999061777747},{"$f":"'Solar - PV Dist. Comm'!P255","v":15.942998592666623},{"$f":"'Solar - PV Dist. Comm'!Q255","v":15.073998123555498},{"$f":"'Solar - PV Dist. Comm'!R255","v":14.204997654444373},{"$f":"'Solar - PV Dist. Comm'!S255","v":13.335997185333252},{"$f":"'Solar - PV Dist. Comm'!T255","v":12.466996716222123},{"$f":"'Solar - PV Dist. Comm'!U255","v":11.597996247110999},{"$f":"'Solar - PV Dist. Comm'!V255","v":10.728995777999872},{"$f":"'Solar - PV Dist. Comm'!W255","v":9.8599953088887418},{"$f":"'Solar - PV Dist. Comm'!X255","v":9.7861435157172245},{"$f":"'Solar - PV Dist. Comm'!Y255","v":9.7122917225457073},{"$f":"'Solar - PV Dist. Comm'!Z255","v":9.63843992937419},{"$f":"'Solar - PV Dist. Comm'!AA255","v":9.5645881362026728},{"$f":"'Solar - PV Dist. Comm'!AB255","v":9.4907363430311555},{"$f":"'Solar - PV Dist. Comm'!AC255","v":9.4168845498596347},{"$f":"'Solar - PV Dist. Comm'!AD255","v":9.3430327566881175},{"$f":"'Solar - PV Dist. Comm'!AE255","v":9.2691809635166003},{"$f":"'Solar - PV Dist. Comm'!AF255","v":9.195329170345083},{"$f":"'Solar - PV Dist. Comm'!AG255","v":9.1214773771735658},{"$f":"'Solar - PV Dist. Comm'!AH255","v":9.0476255840020485},{"$f":"'Solar - PV Dist. Comm'!AI255","v":8.9737737908305313},{"$f":"'Solar - PV Dist. Comm'!AJ255","v":8.8999219976590123},{"$f":"'Solar - PV Dist. Comm'!AK255","v":8.826070204487495},{"$f":"'Solar - PV Dist. Comm'!AL255","v":8.752218411315976},{"$f":"'Solar - PV Dist. Comm'!AM255","v":8.6783666181444588},{"$f":"'Solar - PV Dist. Comm'!AN255","v":8.6045148249729415},{"$f":"'Solar - PV Dist. Comm'!AO255","v":8.5306630318014243},{"$f":"'Solar - PV Dist. Comm'!AP255","v":8.456811238629907},{"$f":"'Solar - PV Dist. Comm'!AQ255","v":8.3829594454583862}]
["RM3CoClass11","RD","Moderate",30,"CommPV","Class1",{"$f":"'Solar - PV Dist. Comm'!L256","v":19.268385484388549},{"$f":"'Solar - PV Dist. Comm'!M256","v":18.55},{"$f":"'Solar - PV Dist. Comm'!N256","v":17.854388957071201},{"$f":"'Solar - PV Dist. Comm'!O256","v":17.158777914142401},{"$f":"'Solar - PV Dist. Comm'!P256","v":16.463166871213602},{"$f":"'Solar - PV Dist. Comm'!Q256","v":15.767555828284802},{"$f":"'Solar - PV Dist. Comm'!R256","v":15.071944785356006},{"$f":"'Solar - PV Dist. Comm'!S256","v":14.376333742427207},{"$f":"'Solar - PV Dist. Comm'!T256","v":13.680722699498407},{"$f":"'Solar - PV Dist. Comm'!U256","v":12.985111656569607},{"$f":"'Solar - PV Dist. Comm'!V256","v":12.289500613640811},{"$f":"'Solar - PV Dist. Comm'!W256","v":11.59388957071201},{"$f":"'Solar - PV Dist. Comm'!X256","v":11.507194857620847},{"$f":"'Solar - PV Dist. Comm'!Y256","v":11.420500144529683},{"$f":"'Solar - PV Dist. Comm'!Z256","v":11.33380543143852},{"$f":"'Solar - PV Dist. Comm'!AA256","v":11.247110718347358},{"$f":"'Solar - PV Dist. Comm'!AB256","v":11.160416005256195},{"$f":"'Solar - PV Dist. Comm'!AC256","v":11.073721292165033},{"$f":"'Solar - PV Dist. Comm'!AD256","v":10.98702657907387},{"$f":"'Solar - PV Dist. Comm'!AE256","v":10.900331865982707},{"$f":"'Solar - PV Dist. Comm'!AF256","v":10.813637152891543},{"$f":"'Solar - PV Dist. Comm'!AG256","v":10.72694243980038},{"$f":"'Solar - PV Dist. Comm'!AH256","v":10.640247726709216},{"$f":"'Solar - PV Dist. Comm'!AI256","v":10.553553013618053},{"$f":"'Solar - PV Dist. Comm'!AJ256","v":10.466858300526891},{"$f":"'Solar - PV Dist. Comm'!AK256","v":10.380163587435728},{"$f":"'Solar - PV Dist. Comm'!AL256","v":10.293468874344565},{"$f":"'Solar - PV Dist. Comm'!AM256","v":10.206774161253403},{"$f":"'Solar - PV Dist. Comm'!AN256","v":10.12007944816224},{"$f":"'Solar - PV Dist. Comm'!AO256","v":10.033384735071076},{"$f":"'Solar - PV Dist. Comm'!AP256","v":9.9466900219799133},{"$f":"'Solar - PV Dist. Comm'!AQ256","v":9.8599953088887418}]
["RC3CoClass11","RD","Conservative",30,"CommPV","Class1",{"$f":"'Solar - PV Dist. Comm'!L257","v":19.268385484388549},{"$f":"'Solar - PV Dist. Comm'!M257","v":18.55},{"$f":"'Solar - PV Dist. Comm'!N257","v":18.310960942610386},{"$f":"'Solar - PV Dist. Comm'!O257","v":18.071921885220771},{"$f":"'Solar - PV Dist. Comm'!P257","v":17.832882827831156},{"$f":"'Solar - PV Dist. Comm'!Q257","v":17.593843770441541},{"$f":"'Solar - PV Dist. Comm'!R257","v":17.354804713051927},{"$f":"'Solar - PV Dist. Comm'!S257","v":17.115765655662315},{"$f":"'Solar - PV Dist. Comm'!T257","v":16.8767265982727},{"$f":"'Solar - PV Dist. Comm'!U257","v":16.637687540883086},{"$f":"'Solar - PV Dist. Comm'!V257","v":16.398648483493474},{"$f":"'Solar - PV Dist. Comm'!W257","v":16.159609426103859},{"$f":"'Solar - PV Dist. Comm'!X257","v":15.931323433334267},{"$f":"'Solar - PV Dist. Comm'!Y257","v":15.703037440564678},{"$f":"'Solar - PV Dist. Comm'!Z257","v":15.474751447795086},{"$f":"'Solar - PV Dist. Comm'!AA257","v":15.24646545502549},{"$f":"'Solar - PV Dist. Comm'!AB257","v":15.018179462255898},{"$f":"'Solar - PV Dist. Comm'!AC257","v":14.789893469486305},{"$f":"'Solar - PV Dist. Comm'!AD257","v":14.561607476716713},{"$f":"'Solar - PV Dist. Comm'!AE257","v":14.333321483947124},{"$f":"'Solar - PV Dist. Comm'!AF257","v":14.105035491177528},{"$f":"'Solar - PV Dist. Comm'!AG257","v":13.876749498407936},{"$f":"'Solar - PV Dist. Comm'!AH257","v":13.648463505638343},{"$f":"'Solar - PV Dist. Comm'!AI257","v":13.420177512868751},{"$f":"'Solar - PV Dist. Comm'!AJ257","v":13.191891520099158},{"$f":"'Solar - PV Dist. Comm'!AK257","v":12.963605527329566},{"$f":"'Solar - PV Dist. Comm'!AL257","v":12.735319534559974},{"$f":"'Solar - PV Dist. Comm'!AM257","v":12.507033541790381},{"$f":"'Solar - PV Dist. Comm'!AN257","v":12.278747549020789},{"$f":"'Solar - PV Dist. Comm'!AO257","v":12.050461556251197},{"$f":"'Solar - PV Dist. Comm'!AP257","v":11.822175563481604},{"$f":"'Solar - PV Dist. Comm'!AQ257","v":11.59388957071201}]
["RA3ReClass10","RD","Advanced",30,"ResPV","Class10",{"$f":"'Solar - PV Dist. Res'!L229","v":27.397029605657522},{"$f":"'Solar - PV Dist. Res'!M229","v":28.94},{"$f":"'Solar - PV Dist. Res'!N229","v":27.186493293130681},{"$f":"'Solar - PV Dist. Res'!O229","v":25.432986586261361},{"$f":"'Solar - PV Dist. Res'!P229","v":23.679479879392041},{"$f":"'Solar - PV Dist. Res'!Q229","v":21.925973172522724},{"$f":"'Solar - PV Dist. Res'!R229","v":20.172466465653404},{"$f":"'Solar - PV Dist. Res'!S229","v":18.418959758784084},{"$f":"'Solar - PV Dist. Res'!T229","v":16.665453051914763},{"$f":"'Solar - PV Dist. Res'!U229","v":14.911946345045447},{"$f":"'Solar - PV Dist. Res'!V229","v":13.158439638176127},{"$f":"'Solar - PV Dist. Res'!W229","v":11.404932931306814},{"$f":"'Solar - PV Dist. Res'!X229","v":11.296843186578126},{"$f":"'Solar - PV Dist. Res'!Y229","v":11.188753441849441},{"$f":"'Solar - PV Dist. Res'!Z229","v":11.080663697120755},{"$f":"'Solar - PV Dist. Res'!AA229","v":10.972573952392068},{"$f":"'Solar - PV Dist. Res'!AB229","v":10.864484207663381},{"$f":"'Solar - PV Dist. Res'!AC229","v":10.756394462934695},{"$f":"'Solar - PV Dist. Res'!AD229","v":10.64830471820601},{"$f":"'Solar - PV Dist. Res'!AE229","v":10.540214973477323},{"$f":"'Solar - PV Dist. Res'!AF229","v":10.432125228748635},{"$f":"'Solar - PV Dist. Res'!AG229","v":10.32403548401995},{"$f":"'Solar - PV Dist. Res'!AH229","v":10.215945739291264},{"$f":"'Solar - PV Dist. Res'!AI229","v":10.107855994562577},{"$f":"'Solar - PV Dist. Res'!AJ229","v":9.9997662498338897},{"$f":"'Solar - PV Dist. Res'!AK229","v":9.8916765051052042},{"$f":"'Solar - PV Dist. Res'!AL229","v":9.7835867603765188},{"$f":"'Solar - PV Dist. Res'!AM229","v":9.6754970156478315},{"$f":"'Solar - PV Dist. Res'!AN229","v":9.5674072709191442},{"$f":"'Solar - PV Dist. Res'!AO229","v":9.4593175261904587},{"$f":"'Solar - PV Dist. Res'!AP229","v":9.3512277814617732},{"$f":"'Solar - PV Dist. Res'!AQ229","v":9.2431380367330931}]
["RM3ReClass10","RD","Moderate",30,"ResPV","Class10",{"$f":"'Solar - PV Dist. Res'!L230","v":27.397029605657522},{"$f":"'Solar - PV Dist. Res'!M230","v":28.94},{"$f":"'Solar - PV Dist. Res'!N230","v":27.388886605257674},{"$f":"'Solar - PV Dist. Res'!O230","v":25.837773210515348},{"$f":"'Solar - PV Dist. Res'!P230","v":24.286659815773017},{"$f":"'Solar - PV Dist. Res'!Q230","v":22.735546421030691},{"$f":"'Solar - PV Dist. Res'!R230","v":21.184433026288367},{"$f":"'Solar - PV Dist. Res'!S230","v":19.633319631546041},{"$f":"'Solar - PV Dist. Res'!T230","v":18.082206236803714},{"$f":"'Solar - PV Dist. Res'!U230","v":16.531092842061391},{"$f":"'Solar - PV Dist. Res'!V230","v":14.979979447319064},{"$f":"'Solar - PV Dist. Res'!W230","v":13.42886605257674},{"$f":"'Solar - PV Dist. Res'!X230","v":13.327669396513244},{"$f":"'Solar - PV Dist. Res'!Y230","v":13.226472740449747},{"$f":"'Solar - PV Dist. Res'!Z230","v":13.12527608438625},{"$f":"'Solar - PV Dist. Res'!AA230","v":13.024079428322754},{"$f":"'Solar - PV Dist. Res'!AB230","v":12.922882772259261},{"$f":"'Solar - PV Dist. Res'!AC230","v":12.821686116195764},{"$f":"'Solar - PV Dist. Res'!AD230","v":12.720489460132267},{"$f":"'Solar - PV Dist. Res'!AE230","v":12.61929280406877},{"$f":"'Solar - PV Dist. Res'!AF230","v":12.518096148005274},{"$f":"'Solar - PV Dist. Res'!AG230","v":12.416899491941777},{"$f":"'Solar - PV Dist. Res'!AH230","v":12.315702835878284},{"$f":"'Solar - PV Dist. Res'!AI230","v":12.214506179814787},{"$f":"'Solar - PV Dist. Res'!AJ230","v":12.11330952375129},{"$f":"'Solar - PV Dist. Res'!AK230","v":12.012112867687794},{"$f":"'Solar - PV Dist. Res'!AL230","v":11.910916211624297},{"$f":"'Solar - PV Dist. Res'!AM230","v":11.809719555560802},{"$f":"'Solar - PV Dist. Res'!AN230","v":11.708522899497307},{"$f":"'Solar - PV Dist. Res'!AO230","v":11.60732624343381},{"$f":"'Solar - PV Dist. Res'!AP230","v":11.506129587370314},{"$f":"'Solar - PV Dist. Res'!AQ230","v":11.404932931306814}]
["RC3ReClass10","RD","Conservative",30,"ResPV","Class10",{"$f":"'Solar - PV Dist. Res'!L231","v":27.397029605657522},{"$f":"'Solar - PV Dist. Res'!M231","v":28.94},{"$f":"'Solar - PV Dist. Res'!N231","v":28.528614396853992},{"$f":"'Solar - PV Dist. Res'!O231","v":28.117228793707987},{"$f":"'Solar - PV Dist. Res'!P231","v":27.705843190561978},{"$f":"'Solar - PV Dist. Res'!Q231","v":27.294457587415973},{"$f":"'Solar - PV Dist. Res'!R231","v":26.883071984269964},{"$f":"'Solar - PV Dist. Res'!S231","v":26.471686381123959},{"$f":"'Solar - PV Dist. Res'!T231","v":26.06030077797795},{"$f":"'Solar - PV Dist. Res'!U231","v":25.648915174831945},{"$f":"'Solar - PV Dist. Res'!V231","v":25.23752957168594},{"$f":"'Solar - PV Dist. Res'!W231","v":24.82614396853992},{"$f":"'Solar - PV Dist. Res'!X231","v":24.25628007274176},{"$f":"'Solar - PV Dist. Res'!Y231","v":23.686416176943599},{"$f":"'Solar - PV Dist. Res'!Z231","v":23.116552281145434},{"$f":"'Solar - PV Dist. Res'!AA231","v":22.546688385347277},{"$f":"'Solar - PV Dist. Res'!AB231","v":21.97682448954912},{"$f":"'Solar - PV Dist. Res'!AC231","v":21.406960593750963},{"$f":"'Solar - PV Dist. Res'!AD231","v":20.837096697952802},{"$f":"'Solar - PV Dist. Res'!AE231","v":20.267232802154645},{"$f":"'Solar - PV Dist. Res'!AF231","v":19.697368906356488},{"$f":"'Solar - PV Dist. Res'!AG231","v":19.12750501055833},{"$f":"'Solar - PV Dist. Res'!AH231","v":18.55764111476017},{"$f":"'Solar - PV Dist. Res'!AI231","v":17.987777218962012},{"$f":"'Solar - PV Dist. Res'!AJ231","v":17.417913323163855},{"$f":"'Solar - PV Dist. Res'!AK231","v":16.848049427365694},{"$f":"'Solar - PV Dist. Res'!AL231","v":16.278185531567537},{"$f":"'Solar - PV Dist. Res'!AM231","v":15.70832163576938},{"$f":"'Solar - PV Dist. Res'!AN231","v":15.138457739971223},{"$f":"'Solar - PV Dist. Res'!AO231","v":14.568593844173062},{"$f":"'Solar - PV Dist. Res'!AP231","v":13.998729948374905},{"$f":"'Solar - PV Dist. Res'!AQ231","v":13.42886605257674}]
["RA3ReClass99","RD","Advanced",30,"ResPV","Class9",{"$f":"'Solar - PV Dist. Res'!L232","v":27.397029605657522},{"$f":"'Solar - PV Dist. Res'!M232","v":28.94},{"$f":"'Solar - PV Dist. Res'!N232","v":27.186493293130681},{"$f":"'Solar - PV Dist. Res'!O232","v":25.432986586261361},{"$f":"'Solar - PV Dist. Res'!P232","v":23.679479879392041},{"$f":"'Solar - PV Dist. Res'!Q232","v":21.925973172522724},{"$f":"'Solar - PV Dist. Res'!R232","v":20.172466465653404},{"$f":"'Solar - PV Dist. Res'!S232","v":18.418959758784084},{"$f":"'Solar - PV Dist. Res'!T232","v":16.665453051914763},{"$f":"'Solar - PV Dist. Res'!U232","v":14.911946345045447},{"$f":"'Solar - PV Dist. Res'!V232","v":13.158439638176127},{"$f":"'Solar - PV Dist. Res'!W232","v":11.404932931306814},{"$f":"'Solar - PV Dist. Res'!X232","v":11.296843186578126},{"$f":"'Solar - PV Dist. Res'!Y232","v":11.188753441849441},{"$f":"'Solar - PV Dist. Res'!Z232","v":11.080663697120755},{"$f":"'Solar - PV Dist. Res'!AA232","v":10.972573952392068},{"$f":"'Solar - PV Dist. Res'!AB232","v":10.864484207663381},{"$f":"'Solar - PV Dist. Res'!AC232","v":10.756394462934695},{"$f":"'Solar - PV Dist. Res'!AD232","v":10.64830471820601},{"$f":"'Solar - PV Dist. Res'!AE232","v":10.540214973477323},{"$f":"'Solar - PV Dist. Res'!AF232","v":10.432125228748635},{"$f":"'Solar - PV Dist. Res'!AG232","v":10.32403548401995},{"$f":"'Solar - PV Dist. Res'!AH232","v":10.215945739291264},{"$f":"'Solar - PV Dist. Res'!AI232","v":10.107855994562577},{"$f":"'Solar - PV Dist. Res'!AJ232","v":9.9997662498338897},{"$f":"'Solar - PV Dist. Res'!AK232","v":9.8916765051052042},{"$f":"'Solar - PV Dist. Res'!AL232","v":9.7835867603765188},{"$f":"'Solar - PV Dist. Res'!AM232","v":9.6754970156478315},{"$f":"'Solar - PV Dist. Res'!AN232","v":9.5674072709191442},{"$f":"'Solar - PV Dist. Res'!AO232","v":9.4593175261904587},{"$f":"'Solar - PV Dist. Res'!AP232","v":9.3512277814617732},{"$f":"'Solar - PV Dist. Res'!AQ232","v":9.2431380367330931}]
["RM3ReClass99","RD","Moderate",30,"ResPV","Class9",{"$f":"'Solar - PV Dist. Res'!L233","v":27.397029605657522},{"$f":"'Solar - PV Dist. Res'!M233","v":28.94},{"$f":"'Solar - PV Dist. Res'!N233","v":27.388886605257674},{"$f":"'Solar - PV Dist. Res'!O233","v":25.837773210515348},{"$f":"'Solar - PV Dist. Res'!P233","v":24.286659815773017},{"$f":"'Solar - PV Dist. Res'!Q233","v":22.735546421030691},{"$f":"'Solar - PV Dist. Res'!R233","v":21.184433026288367},{"$f":"'Solar - PV Dist. Res'!S233","v":19.633319631546041},{"$f":"'Solar - PV Dist. Res'!T233","v":18.082206236803714},{"$f":"'Solar - PV Dist. Res'!U233","v":16.531092842061391},{"$f":"'Solar - PV Dist. Res'!V233","v":14.979979447319064},{"$f":"'Solar - PV Dist. Res'!W233","v":13.42886605257674},{"$f":"'Solar - PV Dist. Res'!X233","v":13.327669396513244},{"$f":"'Solar - PV Dist. Res'!Y233","v":13.226472740449747},{"$f":"'Solar - PV Dist. Res'!Z233","v":13.12527608438625},{"$f":"'Solar - PV Dist. Res'!AA233","v":13.024079428322754},{"$f":"'Solar - PV Dist. Res'!AB233","v":12.922882772259261},{"$f":"'Solar - PV Dist. Res'!AC233","v":12.821686116195764},{"$f":"'Solar - PV Dist. Res'!AD233","v":12.720489460132267},{"$f":"'Solar - PV Dist. Res'!AE233","v":12.61929280406877},{"$f":"'Solar - PV Dist. Res'!AF233","v":12.518096148005274},{"$f":"'Solar - PV Dist. Res'!AG233","v":12.416899491941777},{"$f":"'Solar - PV Dist. Res'!AH233","v":12.315702835878284},{"$f":"'Solar - PV Dist. Res'!AI233","v":12.214506179814787},{"$f":"'Solar - PV Dist. Res'!AJ233","v":12.11330952375129},{"$f":"'Solar - PV Dist. Res'!AK233","v":12.012112867687794},{"$f":"'Solar - PV Dist. Res'!AL233","v":11.910916211624297},{"$f":"'Solar - PV Dist. Res'!AM233","v":11.809719555560802},{"$f":"'Solar - PV Dist. Res'!AN233","v":11.708522899497307},{"$f":"'Solar - PV Dist. Res'!AO233","v":11.60732624343381},{"$f":"'Solar - PV Dist. Res'!AP233","v":11.506129587370314},{"$f":"'Solar - PV Dist. Res'!AQ233","v":11.404932931306814}]
["RC3ReClass99","RD","Conservative",30,"ResPV","Class9",{"$f":"'Solar - PV Dist. Res'!L234","v":27.397029605657522},{"$f":"'Solar - PV Dist. Res'!M234","v":28.94},{"$f":"'Solar - PV Dist. Res'!N234","v":28.528614396853992},{"$f":"'Solar - PV Dist. Res'!O234","v":28.117228793707987},{"$f":"'Solar - PV Dist. Res'!P234","v":27.705843190561978},{"$f":"'Solar - PV Dist. Res'!Q234","v":27.294457587415973},{"$f":"'Solar - PV Dist. Res'!R234","v":26.883071984269964},{"$f":"'Solar - PV Dist. Res'!S234","v":26.471686381123959},{"$f":"'Solar - PV Dist. Res'!T234","v":26.06030077797795},{"$f":"'Solar - PV Dist. Res'!U234","v":25.648915174831945},{"$f":"'Solar - PV Dist. Res'!V234","v":25.23752957168594},{"$f":"'Solar - PV Dist. Res'!W234","v":24.82614396853992},{"$f":"'Solar - PV Dist. Res'!X234","v":24.25628007274176},{"$f":"'Solar - PV Dist. Res'!Y234","v":23.686416176943599},{"$f":"'Solar - PV Dist. Res'!Z234","v":23.116552281145434},{"$f":"'Solar - PV Dist. Res'!AA234","v":22.546688385347277},{"$f":"'Solar - PV Dist. Res'!AB234","v":21.97682448954912},{"$f":"'Solar - PV Dist. Res'!AC234","v":21.406960593750963},{"$f":"'Solar - PV Dist. Res'!AD234","v":20.837096697952802},{"$f":"'Solar - PV Dist. Res'!AE234","v":20.267232802154645},{"$f":"'Solar - PV Dist. Res'!AF234","v":19.697368906356488},{"$f":"'Solar - PV Dist. Res'!AG234","v":19.12750501055833},{"$f":"'Solar - PV Dist. Res'!AH234","v":18.55764111476017},{"$f":"'Solar - PV Dist. Res'!AI234","v":17.987777218962012},{"$f":"'Solar - PV Dist. Res'!AJ234","v":17.417913323163855},{"$f":"'Solar - PV Dist. Res'!AK234","v":16.848049427365694},{"$f":"'Solar - PV Dist. Res'!AL234","v":16.278185531567537},{"$f":"'Solar - PV Dist. Res'!AM234","v":15.70832163576938},{"$f":"'Solar - PV Dist. Res'!AN234","v":15.138457739971223},{"$f":"'Solar - PV Dist. Res'!AO234","v":14.568593844173062},{"$f":"'Solar - PV Dist. Res'!AP234","v":13.998729948374905},{"$f":"'Solar - PV Dist. Res'!AQ234","v":13.42886605257674}]
["RA3ReClass88","RD","Advanced",30,"ResPV","Class8",{"$f":"'Solar - PV Dist. Res'!L235","v":27.397029605657522},{"$f":"'Solar - PV Dist. Res'!M235","v":28.94},{"$f":"'Solar - PV Dist. Res'!N235","v":27.186493293130681},{"$f":"'Solar - PV Dist. Res'!O235","v":25.432986586261361},{"$f":"'Solar - PV Dist. Res'!P235","v":23.679479879392041},{"$f":"'Solar - PV Dist. Res'!Q235","v":21.925973172522724},{"$f":"'Solar - PV Dist. Res'!R235","v":20.172466465653404},{"$f":"'Solar - PV Dist. Res'!S235","v":18.418959758784084},{"$f":"'Solar - PV Dist. Res'!T235","v":16.665453051914763},{"$f":"'Solar - PV Dist. Res'!U235","v":14.911946345045447},{"$f":"'Solar - PV Dist. Res'!V235","v":13.158439638176127},{"$f":"'Solar - PV Dist. Res'!W235","v":11.404932931306814},{"$f":"'Solar - PV Dist. Res'!X235","v":11.296843186578126},{"$f":"'Solar - PV Dist. Res'!Y235","v":11.188753441849441},{"$f":"'Solar - PV Dist. Res'!Z235","v":11.080663697120755},{"$f":"'Solar - PV Dist. Res'!AA235","v":10.972573952392068},{"$f":"'Solar - PV Dist. Res'!AB235","v":10.864484207663381},{"$f":"'Solar - PV Dist. Res'!AC235","v":10.756394462934695},{"$f":"'Solar - PV Dist. Res'!AD235","v":10.64830471820601},{"$f":"'Solar - PV Dist. Res'!AE235","v":10.540214973477323},{"$f":"'Solar - PV Dist. Res'!AF235","v":10.432125228748635},{"$f":"'Solar - PV Dist. Res'!AG235","v":10.32403548401995},{"$f":"'Solar - PV Dist. Res'!AH235","v":10.215945739291264},{"$f":"'Solar - PV Dist. Res'!AI235","v":10.107855994562577},{"$f":"'Solar - PV Dist. Res'!AJ235","v":9.9997662498338897},{"$f":"'Solar - PV Dist. Res'!AK235","v":9.8916765051052042},{"$f":"'Solar - PV Dist. Res'!AL235","v":9.7835867603765188},{"$f":"'Solar - PV Dist. Res'!AM235","v":9.6754970156478315},{"$f":"'Solar - PV Dist. Res'!AN235","v":9.5674072709191442},{"$f":"'Solar - PV Dist. Res'!AO235","v":9.4593175261904587},{"$f":"'Solar - PV Dist. Res'!AP235","v":9.3512277814617732},{"$f":"'Solar - PV Dist. Res'!AQ235","v":9.2431380367330931}]
["RM3ReClass88","RD","Moderate",30,"ResPV","Class8",{"$f":"'Solar - PV Dist. Res'!L236","v":27.397029605657522},{"$f":"'Solar - PV Dist. Res'!M236","v":28.94},{"$f":"'Solar - PV Dist. Res'!N236","v":27.388886605257674},{"$f":"'Solar - PV Dist. Res'!O236","v":25.837773210515348},{"$f":"'Solar - PV Dist. Res'!P236","v":24.286659815773017},{"$f":"'Solar - PV Dist. Res'!Q236","v":22.735546421030691},{"$f":"'Solar - PV Dist. Res'!R236","v":21.184433026288367},{"$f":"'Solar - PV Dist. Res'!S236","v":19.633319631546041},{"$f":"'Solar - PV Dist. Res'!T236","v":18.082206236803714},{"$f":"'Solar - PV Dist. Res'!U236","v":16.531092842061391},{"$f":"'Solar - PV Dist. Res'!V236","v":14.979979447319064},{"$f":"'Solar - PV Dist. Res'!W236","v":13.42886605257674},{"$f":"'Solar - PV Dist. Res'!X236","v":13.327669396513244},{"$f":"'Solar - PV Dist. Res'!Y236","v":13.226472740449747},{"$f":"'Solar - PV Dist. Res'!Z236","v":13.12527608438625},{"$f":"'Solar - PV Dist. Res'!AA236","v":13.024079428322754},{"$f":"'Solar - PV Dist. Res'!AB236","v":12.922882772259261},{"$f":"'Solar - PV Dist. Res'!AC236","v":12.821686116195764},{"$f":"'Solar - PV Dist. Res'!AD236","v":12.720489460132267},{"$f":"'Solar - PV Dist. Res'!AE236","v":12.61929280406877},{"$f":"'Solar - PV Dist. Res'!AF236","v":12.518096148005274},{"$f":"'Solar - PV Dist. Res'!AG236","v":12.416899491941777},{"$f":"'Solar - PV Dist. Res'!AH236","v":12.315702835878284},{"$f":"'Solar - PV Dist. Res'!AI236","v":12.214506179814787},{"$f":"'Solar - PV Dist. Res'!AJ236","v":12.11330952375129},{"$f":"'Solar - PV Dist. Res'!AK236","v":12.012112867687794},{"$f":"'Solar - PV Dist. Res'!AL236","v":11.910916211624297},{"$f":"'Solar - PV Dist. Res'!AM236","v":11.809719555560802},{"$f":"'Solar - PV Dist. Res'!AN236","v":11.708522899497307},{"$f":"'Solar - PV Dist. Res'!AO236","v":11.60732624343381},{"$f":"'Solar - PV Dist. Res'!AP236","v":11.506129587370314},{"$f":"'Solar - PV Dist. Res'!AQ236","v":11.404932931306814}]
["RC3ReClass88","RD","Conservative",30,"ResPV","Class8",{"$f":"'Solar - PV Dist. Res'!L237","v":27.397029605657522},{"$f":"'Solar - PV Dist. Res'!M237","v":28.94},{"$f":"'Solar - PV Dist. Res'!N237","v":28.528614396853992},{"$f":"'Solar - PV Dist. Res'!O237","v":28.117228793707987},{"$f":"'Solar - PV Dist. Res'!P237","v":27.705843190561978},{"$f":"'Solar - PV Dist. Res'!Q237","v":27.294457587415973},{"$f":"'Solar - PV Dist. Res'!R237","v":26.883071984269964},{"$f":"'Solar - PV Dist. Res'!S237","v":26.471686381123959},{"$f":"'Solar - PV Dist. Res'!T237","v":26.06030077797795},{"$f":"'Solar - PV Dist. Res'!U237","v":25.648915174831945},{"$f":"'Solar - PV Dist. Res'!V237","v":25.23752957168594},{"$f":"'Solar - PV Dist. Res'!W237","v":24.82614396853992},{"$f":"'Solar - PV Dist. Res'!X237","v":24.25628007274176},{"$f":"'Solar - PV Dist. Res'!Y237","v":23.686416176943599},{"$f":"'Solar - PV Dist. Res'!Z237","v":23.116552281145434},{"$f":"'Solar - PV Dist. Res'!AA237","v":22.546688385347277},{"$f":"'Solar - PV Dist. Res'!AB237","v":21.97682448954912},{"$f":"'Solar - PV Dist. Res'!AC237","v":21.406960593750963},{"$f":"'Solar - PV Dist. Res'!AD237","v":20.837096697952802},{"$f":"'Solar - PV Dist. Res'!AE237","v":20.267232802154645},{"$f":"'Solar - PV Dist. Res'!AF237","v":19.697368906356488},{"$f":"'Solar - PV Dist. Res'!AG237","v":19.12750501055833},{"$f":"'Solar - PV Dist. Res'!AH237","v":18.55764111476017},{"$f":"'Solar - PV Dist. Res'!AI237","v":17.987777218962012},{"$f":"'Solar - PV Dist. Res'!AJ237","v":17.417913323163855},{"$f":"'Solar - PV Dist. Res'!AK237","v":16.848049427365694},{"$f":"'Solar - PV Dist. Res'!AL237","v":16.278185531567537},{"$f":"'Solar - PV Dist. Res'!AM237","v":15.70832163576938},{"$f":"'Solar - PV Dist. Res'!AN237","v":15.138457739971223},{"$f":"'Solar - PV Dist. Res'!AO237","v":14.568593844173062},{"$f":"'Solar - PV Dist. Res'!AP237","v":13.998729948374905},{"$f":"'Solar - PV Dist. Res'!AQ237","v":13.42886605257674}]
["RA3ReClass77","RD","Advanced",30,"ResPV","Class7",{"$f":"'Solar - PV Dist. Res'!L238","v":27.397029605657522},{"$f":"'Solar - PV Dist. Res'!M238","v":28.94},{"$f":"'Solar - PV Dist. Res'!N238","v":27.186493293130681},{"$f":"'Solar - PV Dist. Res'!O238","v":25.432986586261361},{"$f":"'Solar - PV Dist. Res'!P238","v":23.679479879392041},{"$f":"'Solar - PV Dist. Res'!Q238","v":21.925973172522724},{"$f":"'Solar - PV Dist. Res'!R238","v":20.172466465653404},{"$f":"'Solar - PV Dist. Res'!S238","v":18.418959758784084},{"$f":"'Solar - PV Dist. Res'!T238","v":16.665453051914763},{"$f":"'Solar - PV Dist. Res'!U238","v":14.911946345045447},{"$f":"'Solar - PV Dist. Res'!V238","v":13.158439638176127},{"$f":"'Solar - PV Dist. Res'!W238","v":11.404932931306814},{"$f":"'Solar - PV Dist. Res'!X238","v":11.296843186578126},{"$f":"'Solar - PV Dist. Res'!Y238","v":11.188753441849441},{"$f":"'Solar - PV Dist. Res'!Z238","v":11.080663697120755},{"$f":"'Solar - PV Dist. Res'!AA238","v":10.972573952392068},{"$f":"'Solar - PV Dist. Res'!AB238","v":10.864484207663381},{"$f":"'Solar - PV Dist. Res'!AC238","v":10.756394462934695},{"$f":"'Solar - PV Dist. Res'!AD238","v":10.64830471820601},{"$f":"'Solar - PV Dist. Res'!AE238","v":10.540214973477323},{"$f":"'Solar - PV Dist. Res'!AF238","v":10.432125228748635},{"$f":"'Solar - PV Dist. Res'!AG238","v":10.32403548401995},{"$f":"'Solar - PV Dist. Res'!AH238","v":10.215945739291264},{"$f":"'Solar - PV Dist. Res'!AI238","v":10.107855994562577},{"$f":"'Solar - PV Dist. Res'!AJ238","v":9.9997662498338897},{"$f":"'Solar - PV Dist. Res'!AK238","v":9.8916765051052042},{"$f":"'Solar - PV Dist. Res'!AL238","v":9.7835867603765188},{"$f":"'Solar - PV Dist. Res'!AM238","v":9.6754970156478315},{"$f":"'Solar - PV Dist. Res'!AN238","v":9.5674072709191442},{"$f":"'Solar - PV Dist. Res'!AO238","v":9.4593175261904587},{"$f":"'Solar - PV Dist. Res'!AP238","v":9.3512277814617732},{"$f":"'Solar - PV Dist. Res'!AQ238","v":9.2431380367330931}]
["RM3ReClass77","RD","Moderate",30,"ResPV","Class7",{"$f":"'Solar - PV Dist. Res'!L239","v":27.397029605657522},{"$f":"'Solar - PV Dist. Res'!M239","v":28.94},{"$f":"'Solar - PV Dist. Res'!N239","v":27.388886605257674},{"$f":"'Solar - PV Dist. Res'!O239","v":25.837773210515348},{"$f":"'Solar - PV Dist. Res'!P239","v":24.286659815773017},{"$f":"'Solar - PV Dist. Res'!Q239","v":22.735546421030691},{"$f":"'Solar - PV Dist. Res'!R239","v":21.184433026288367},{"$f":"'Solar - PV Dist. Res'!S239","v":19.633319631546041},{"$f":"'Solar - PV Dist. Res'!T239","v":18.082206236803714},{"$f":"'Solar - PV Dist. Res'!U239","v":16.531092842061391},{"$f":"'Solar - PV Dist. Res'!V239","v":14.979979447319064},{"$f":"'Solar - PV Dist. Res'!W239","v":13.42886605257674},{"$f":"'Solar - PV Dist. Res'!X239","v":13.327669396513244},{"$f":"'Solar - PV Dist. Res'!Y239","v":13.226472740449747},{"$f":"'Solar - PV Dist. Res'!Z239","v":13.12527608438625},{"$f":"'Solar - PV Dist. Res'!AA239","v":13.024079428322754},{"$f":"'Solar - PV Dist. Res'!AB239","v":12.922882772259261},{"$f":"'Solar - PV Dist. Res'!AC239","v":12.821686116195764},{"$f":"'Solar - PV Dist. Res'!AD239","v":12.720489460132267},{"$f":"'Solar - PV Dist. Res'!AE239","v":12.61929280406877},{"$f":"'Solar - PV Dist. Res'!AF239","v":12.518096148005274},{"$f":"'Solar - PV Dist. Res'!AG239","v":12.416899491941777},{"$f":"'Solar - PV Dist. Res'!AH239","v":12.315702835878284},{"$f":"'Solar - PV Dist. Res'!AI239","v":12.214506179814787},{"$f":"'Solar - PV Dist. Res'!AJ239","v":12.11330952375129},{"$f":"'Solar - PV Dist. Res'!AK239","v":12.012112867687794},{"$f":"'Solar - PV Dist. Res'!AL239","v":11.910916211624297},{"$f":"'Solar - PV Dist. Res'!AM239","v":11.809719555560802},{"$f":"'Solar - PV Dist. Res'!AN239","v":11.708522899497307},{"$f":"'Solar - PV Dist. Res'!AO239","v":11.60732624343381},{"$f":"'Solar - PV Dist. Res'!AP239","v":11.506129587370314},{"$f":"'Solar - PV Dist. Res'!AQ239","v":11.404932931306814}]
["RC3ReClass77","RD","Conservative",30,"ResPV","Class7",{"$f":"'Solar - PV Dist. Res'!L240","v":27.397029605657522},{"$f":"'Solar - PV Dist. Res'!M240","v":28.94},{"$f":"'Solar - PV Dist. Res'!N240","v":28.528614396853992},{"$f":"'Solar - PV Dist. Res'!O240","v":28.117228793707987},{"$f":"'Solar - PV Dist. Res'!P240","v":27.705843190561978},{"$f":"'Solar - PV Dist. Res'!Q240","v":27.294457587415973},{"$f":"'Solar - PV Dist. Res'!R240","v":26.883071984269964},{"$f":"'Solar - PV Dist. Res'!S240","v":26.471686381123959},{"$f":"'Solar - PV Dist. Res'!T240","v":26.06030077797795},{"$f":"'Solar - PV Dist. Res'!U240","v":25.648915174831945},{"$f":"'Solar - PV Dist. Res'!V240","v":25.23752957168594},{"$f":"'Solar - PV Dist. Res'!W240","v":24.82614396853992},{"$f":"'Solar - PV Dist. Res'!X240","v":24.25628007274176},{"$f":"'Solar - PV Dist. Res'!Y240","v":23.686416176943599},{"$f":"'Solar - PV Dist. Res'!Z240","v":23.116552281145434},{"$f":"'Solar - PV Dist. Res'!AA240","v":22.546688385347277},{"$f":"'Solar - PV Dist. Res'!AB240","v":21.97682448954912},{"$f":"'Solar - PV Dist. Res'!AC240","v":21.406960593750963},{"$f":"'Solar - PV Dist. Res'!AD240","v":20.837096697952802},{"$f":"'Solar - PV Dist. Res'!AE240","v":20.267232802154645},{"$f":"'Solar - PV Dist. Res'!AF240","v":19.697368906356488},{"$f":"'Solar - PV Dist. Res'!AG240","v":19.12750501055833},{"$f":"'Solar - PV Dist. Res'!AH240","v":18.55764111476017},{"$f":"'Solar - PV Dist. Res'!AI240","v":17.987777218962012},{"$f":"'Solar - PV Dist. Res'!AJ240","v":17.417913323163855},{"$f":"'Solar - PV Dist. Res'!AK240","v":16.848049427365694},{"$f":"'Solar - PV Dist. Res'!AL240","v":16.278185531567537},{"$f":"'Solar - PV Dist. Res'!AM240","v":15.70832163576938},{"$f":"'Solar - PV Dist. Res'!AN240","v":15.138457739971223},{"$f":"'Solar - PV Dist. Res'!AO240","v":14.568593844173062},{"$f":"'Solar - PV Dist. Res'!AP240","v":13.998729948374905},{"$f":"'Solar - PV Dist. Res'!AQ240","v":13.42886605257674}]
["RA3ReClass66","RD","Advanced",30,"ResPV","Class6",{"$f":"'Solar - PV Dist. Res'!L241","v":27.397029605657522},{"$f":"'Solar - PV Dist. Res'!M241","v":28.94},{"$f":"'Solar - PV Dist. Res'!N241","v":27.186493293130681},{"$f":"'Solar - PV Dist. Res'!O241","v":25.432986586261361},{"$f":"'Solar - PV Dist. Res'!P241","v":23.679479879392041},{"$f":"'Solar - PV Dist. Res'!Q241","v":21.925973172522724},{"$f":"'Solar - PV Dist. Res'!R241","v":20.172466465653404},{"$f":"'Solar - PV Dist. Res'!S241","v":18.418959758784084},{"$f":"'Solar - PV Dist. Res'!T241","v":16.665453051914763},{"$f":"'Solar - PV Dist. Res'!U241","v":14.911946345045447},{"$f":"'Solar - PV Dist. Res'!V241","v":13.158439638176127},{"$f":"'Solar - PV Dist. Res'!W241","v":11.404932931306814},{"$f":"'Solar - PV Dist. Res'!X241","v":11.296843186578126},{"$f":"'Solar - PV Dist. Res'!Y241","v":11.188753441849441},{"$f":"'Solar - PV Dist. Res'!Z241","v":11.080663697120755},{"$f":"'Solar - PV Dist. Res'!AA241","v":10.972573952392068},{"$f":"'Solar - PV Dist. Res'!AB241","v":10.864484207663381},{"$f":"'Solar - PV Dist. Res'!AC241","v":10.756394462934695},{"$f":"'Solar - PV Dist. Res'!AD241","v":10.64830471820601},{"$f":"'Solar - PV Dist. Res'!AE241","v":10.540214973477323},{"$f":"'Solar - PV Dist. Res'!AF241","v":10.432125228748635},{"$f":"'Solar - PV Dist. Res'!AG241","v":10.32403548401995},{"$f":"'Solar - PV Dist. Res'!AH241","v":10.215945739291264},{"$f":"'Solar - PV Dist. Res'!AI241","v":10.107855994562577},{"$f":"'Solar - PV Dist. Res'!AJ241","v":9.9997662498338897},{"$f":"'Solar - PV Dist. Res'!AK241","v":9.8916765051052042},{"$f":"'Solar - PV Dist. Res'!AL241","v":9.7835867603765188},{"$f":"'Solar - PV Dist. Res'!AM241","v":9.6754970156478315},{"$f":"'Solar - PV Dist. Res'!AN241","v":9.5674072709191442},{"$f":"'Solar - PV Dist. Res'!AO241","v":9.4593175261904587},{"$f":"'Solar - PV Dist. Res'!AP241","v":9.3512277814617732},{"$f":"'Solar - PV Dist. Res'!AQ241","v":9.2431380367330931}]
["RM3ReClass66","RD","Moderate",30,"ResPV","Class6",{"$f":"'Solar - PV Dist. Res'!L242","v":27.397029605657522},{"$f":"'Solar - PV Dist. Res'!M242","v":28.94},{"$f":"'Solar - PV Dist. Res'!N242","v":27.388886605257674},{"$f":"'Solar - PV Dist. Res'!O242","v":25.837773210515348},{"$f":"'Solar - PV Dist. Res'!P242","v":24.286659815773017},{"$f":"'Solar - PV Dist. Res'!Q242","v":22.735546421030691},{"$f":"'Solar - PV Dist. Res'!R242","v":21.184433026288367},{"$f":"'Solar - PV Dist. Res'!S242","v":19.633319631546041},{"$f":"'Solar - PV Dist. Res'!T242","v":18.082206236803714},{"$f":"'Solar - PV Dist. Res'!U242","v":16.531092842061391},{"$f":"'Solar - PV Dist. Res'!V242","v":14.979979447319064},{"$f":"'Solar - PV Dist. Res'!W242","v":13.42886605257674},{"$f":"'Solar - PV Dist. Res'!X242","v":13.327669396513244},{"$f":"'Solar - PV Dist. Res'!Y242","v":13.226472740449747},{"$f":"'Solar - PV Dist. Res'!Z242","v":13.12527608438625},{"$f":"'Solar - PV Dist. Res'!AA242","v":13.024079428322754},{"$f":"'Solar - PV Dist. Res'!AB242","v":12.922882772259261},{"$f":"'Solar - PV Dist. Res'!AC242","v":12.821686116195764},{"$f":"'Solar - PV Dist. Res'!AD242","v":12.720489460132267},{"$f":"'Solar - PV Dist. Res'!AE242","v":12.61929280406877},{"$f":"'Solar - PV Dist. Res'!AF242","v":12.518096148005274},{"$f":"'Solar - PV Dist. Res'!AG242","v":12.416899491941777},{"$f":"'Solar - PV Dist. Res'!AH242","v":12.315702835878284},{"$f":"'Solar - PV Dist. Res'!AI242","v":12.214506179814787},{"$f":"'Solar - PV Dist. Res'!AJ242","v":12.11330952375129},{"$f":"'Solar - PV Dist. Res'!AK242","v":12.012112867687794},{"$f":"'Solar - PV Dist. Res'!AL242","v":11.910916211624297},{"$f":"'Solar - PV Dist. Res'!AM242","v":11.809719555560802},{"$f":"'Solar - PV Dist. Res'!AN242","v":11.708522899497307},{"$f":"'Solar - PV Dist. Res'!AO242","v":11.60732624343381},{"$f":"'Solar - PV Dist. Res'!AP242","v":11.506129587370314},{"$f":"'Solar - PV Dist. Res'!AQ242","v":11.404932931306814}]
["RC3ReClass66","RD","Conservative",30,"ResPV","Class6",{"$f":"'Solar - PV Dist. Res'!L243","v":27.397029605657522},{"$f":"'Solar - PV Dist. Res'!M243","v":28.94},{"$f":"'Solar - PV Dist. Res'!N243","v":28.528614396853992},{"$f":"'Solar - PV Dist. Res'!O243","v":28.117228793707987},{"$f":"'Solar - PV Dist. Res'!P243","v":27.705843190561978},{"$f":"'Solar - PV Dist. Res'!Q243","v":27.294457587415973},{"$f":"'Solar - PV Dist. Res'!R243","v":26.883071984269964},{"$f":"'Solar - PV Dist. Res'!S243","v":26.471686381123959},{"$f":"'Solar - PV Dist. Res'!T243","v":26.06030077797795},{"$f":"'Solar - PV Dist. Res'!U243","v":25.648915174831945},{"$f":"'Solar - PV Dist. Res'!V243","v":25.23752957168594},{"$f":"'Solar - PV Dist. Res'!W243","v":24.82614396853992},{"$f":"'Solar - PV Dist. Res'!X243","v":24.25628007274176},{"$f":"'Solar - PV Dist. Res'!Y243","v":23.686416176943599},{"$f":"'Solar - PV Dist. Res'!Z243","v":23.116552281145434},{"$f":"'Solar - PV Dist. Res'!AA243","v":22.546688385347277},{"$f":"'Solar - PV Dist. Res'!AB243","v":21.97682448954912},{"$f":"'Solar - PV Dist. Res'!AC243","v":21.406960593750963},{"$f":"'Solar - PV Dist. Res'!AD243","v":20.837096697952802},{"$f":"'Solar - PV Dist. Res'!AE243","v":20.267232802154645},{"$f":"'Solar - PV Dist. Res'!AF243","v":19.697368906356488},{"$f":"'Solar - PV Dist. Res'!AG243","v":19.12750501055833},{"$f":"'Solar - PV Dist. Res'!AH243","v":18.55764111476017},{"$f":"'Solar - PV Dist. Res'!AI243","v":17.987777218962012},{"$f":"'Solar - PV Dist. Res'!AJ243","v":17.417913323163855},{"$f":"'Solar - PV Dist. Res'!AK243","v":16.848049427365694},{"$f":"'Solar - PV Dist. Res'!AL243","v":16.278185531567537},{"$f":"'Solar - PV Dist. Res'!AM243","v":15.70832163576938},{"$f":"'Solar - PV Dist. Res'!AN243","v":15.138457739971223},{"$f":"'Solar - PV Dist. Res'!AO243","v":14.568593844173062},{"$f":"'Solar - PV Dist. Res'!AP243","v":13.998729948374905},{"$f":"'Solar - PV Dist. Res'!AQ243","v":13.42886605257674}]
[{"$f":"_xlfn.CONCAT(LEFT(B158,1), LEFT(C158,1), LEFT(D158,1),LEFT(E158,2),LEFT(F158,6),RIGHT(F158,1))","v":"RA3ReClass55"},"RD","Advanced",30,"ResPV","Class5",{"$f":"'Solar - PV Dist. Res'!L244","v":27.397029605657522},{"$f":"'Solar - PV Dist. Res'!M244","v":28.94},{"$f":"'Solar - PV Dist. Res'!N244","v":27.186493293130681},{"$f":"'Solar - PV Dist. Res'!O244","v":25.432986586261361},{"$f":"'Solar - PV Dist. Res'!P244","v":23.679479879392041},{"$f":"'Solar - PV Dist. Res'!Q244","v":21.925973172522724},{"$f":"'Solar - PV Dist. Res'!R244","v":20.172466465653404},{"$f":"'Solar - PV Dist. Res'!S244","v":18.418959758784084},{"$f":"'Solar - PV Dist. Res'!T244","v":16.665453051914763},{"$f":"'Solar - PV Dist. Res'!U244","v":14.911946345045447},{"$f":"'Solar - PV Dist. Res'!V244","v":13.158439638176127},{"$f":"'Solar - PV Dist. Res'!W244","v":11.404932931306814},{"$f":"'Solar - PV Dist. Res'!X244","v":11.296843186578126},{"$f":"'Solar - PV Dist. Res'!Y244","v":11.188753441849441},{"$f":"'Solar - PV Dist. Res'!Z244","v":11.080663697120755},{"$f":"'Solar - PV Dist. Res'!AA244","v":10.972573952392068},{"$f":"'Solar - PV Dist. Res'!AB244","v":10.864484207663381},{"$f":"'Solar - PV Dist. Res'!AC244","v":10.756394462934695},{"$f":"'Solar - PV Dist. Res'!AD244","v":10.64830471820601},{"$f":"'Solar - PV Dist. Res'!AE244","v":10.540214973477323},{"$f":"'Solar - PV Dist. Res'!AF244","v":10.432125228748635},{"$f":"'Solar - PV Dist. Res'!AG244","v":10.32403548401995},{"$f":"'Solar - PV Dist. Res'!AH244","v":10.215945739291264},{"$f":"'Solar - PV Dist. Res'!AI244","v":10.107855994562577},{"$f":"'Solar - PV Dist. Res'!AJ244","v":9.9997662498338897},{"$f":"'Solar - PV Dist. Res'!AK244","v":9.8916765051052042},{"$f":"'Solar - PV Dist. Res'!AL244","v":9.7835867603765188},{"$f":"'Solar - PV Dist. Res'!AM244","v":9.6754970156478315},{"$f":"'Solar - PV Dist. Res'!AN244","v":9.5674072709191442},{"$f":"'Solar - PV Dist. Res'!AO244","v":9.4593175261904587},{"$f":"'Solar - PV Dist. Res'!AP244","v":9.3512277814617732},{"$f":"'Solar - PV Dist. Res'!AQ244","v":9.2431380367330931}]
["RM3ReClass55","RD","Moderate",30,"ResPV","Class5",{"$f":"'Solar - PV Dist. Res'!L245","v":27.397029605657522},{"$f":"'Solar - PV Dist. Res'!M245","v":28.94},{"$f":"'Solar - PV Dist. Res'!N245","v":27.388886605257674},{"$f":"'Solar - PV Dist. Res'!O245","v":25.837773210515348},{"$f":"'Solar - PV Dist. Res'!P245","v":24.286659815773017},{"$f":"'Solar - PV Dist. Res'!Q245","v":22.735546421030691},{"$f":"'Solar - PV Dist. Res'!R245","v":21.184433026288367},{"$f":"'Solar - PV Dist. Res'!S245","v":19.633319631546041},{"$f":"'Solar - PV Dist. Res'!T245","v":18.082206236803714},{"$f":"'Solar - PV Dist. Res'!U245","v":16.531092842061391},{"$f":"'Solar - PV Dist. Res'!V245","v":14.979979447319064},{"$f":"'Solar - PV Dist. Res'!W245","v":13.42886605257674},{"$f":"'Solar - PV Dist. Res'!X245","v":13.327669396513244},{"$f":"'Solar - PV Dist. Res'!Y245","v":13.226472740449747},{"$f":"'Solar - PV Dist. Res'!Z245","v":13.12527608438625},{"$f":"'Solar - PV Dist. Res'!AA245","v":13.024079428322754},{"$f":"'Solar - PV Dist. Res'!AB245","v":12.922882772259261},{"$f":"'Solar - PV Dist. Res'!AC245","v":12.821686116195764},{"$f":"'Solar - PV Dist. Res'!AD245","v":12.720489460132267},{"$f":"'Solar - PV Dist. Res'!AE245","v":12.61929280406877},{"$f":"'Solar - PV Dist. Res'!AF245","v":12.518096148005274},{"$f":"'Solar - PV Dist. Res'!AG245","v":12.416899491941777},{"$f":"'Solar - PV Dist. Res'!AH245","v":12.315702835878284},{"$f":"'Solar - PV Dist. Res'!AI245","v":12.214506179814787},{"$f":"'Solar - PV Dist. Res'!AJ245","v":12.11330952375129},{"$f":"'Solar - PV Dist. Res'!AK245","v":12.012112867687794},{"$f":"'Solar - PV Dist. Res'!AL245","v":11.910916211624297},{"$f":"'Solar - PV Dist. Res'!AM245","v":11.809719555560802},{"$f":"'Solar - PV Dist. Res'!AN245","v":11.708522899497307},{"$f":"'Solar - PV Dist. Res'!AO245","v":11.60732624343381},{"$f":"'Solar - PV Dist. Res'!AP245","v":11.506129587370314},{"$f":"'Solar - PV Dist. Res'!AQ245","v":11.404932931306814}]
["RC3ReClass55","RD","Conservative",30,"ResPV","Class5",{"$f":"'Solar - PV Dist. Res'!L246","v":27.397029605657522},{"$f":"'Solar - PV Dist. Res'!M246","v":28.94},{"$f":"'Solar - PV Dist. Res'!N246","v":28.528614396853992},{"$f":"'Solar - PV Dist. Res'!O246","v":28.117228793707987},{"$f":"'Solar - PV Dist. Res'!P246","v":27.705843190561978},{"$f":"'Solar - PV Dist. Res'!Q246","v":27.294457587415973},{"$f":"'Solar - PV Dist. Res'!R246","v":26.883071984269964},{"$f":"'Solar - PV Dist. Res'!S246","v":26.471686381123959},{"$f":"'Solar - PV Dist. Res'!T246","v":26.06030077797795},{"$f":"'Solar - PV Dist. Res'!U246","v":25.648915174831945},{"$f":"'Solar - PV Dist. Res'!V246","v":25.23752957168594},{"$f":"'Solar - PV Dist. Res'!W246","v":24.82614396853992},{"$f":"'Solar - PV Dist. Res'!X246","v":24.25628007274176},{"$f":"'Solar - PV Dist. Res'!Y246","v":23.686416176943599},{"$f":"'Solar - PV Dist. Res'!Z246","v":23.116552281145434},{"$f":"'Solar - PV Dist. Res'!AA246","v":22.546688385347277},{"$f":"'Solar - PV Dist. Res'!AB246","v":21.97682448954912},{"$f":"'Solar - PV Dist. Res'!AC246","v":21.406960593750963},{"$f":"'Solar - PV Dist. Res'!AD246","v":20.837096697952802},{"$f":"'Solar - PV Dist. Res'!AE246","v":20.267232802154645},{"$f":"'Solar - PV Dist. Res'!AF246","v":19.697368906356488},{"$f":"'Solar - PV Dist. Res'!AG246","v":19.12750501055833},{"$f":"'Solar - PV Dist. Res'!AH246","v":18.55764111476017},{"$f":"'Solar - PV Dist. Res'!AI246","v":17.987777218962012},{"$f":"'Solar - PV Dist. Res'!AJ246","v":17.417913323163855},{"$f":"'Solar - PV Dist. Res'!AK246","v":16.848049427365694},{"$f":"'Solar - PV Dist. Res'!AL246","v":16.278185531567537},{"$f":"'Solar - PV Dist. Res'!AM246","v":15.70832163576938},{"$f":"'Solar - PV Dist. Res'!AN246","v":15.138457739971223},{"$f":"'Solar - PV Dist. Res'!AO246","v":14.568593844173062},{"$f":"'Solar - PV Dist. Res'!AP246","v":13.998729948374905},{"$f":"'Solar - PV Dist. Res'!AQ246","v":13.42886605257674}]
["RA3ReClass44","RD","Advanced",30,"ResPV","Class4",{"$f":"'Solar - PV Dist. Res'!L247","v":27.397029605657522},{"$f":"'Solar - PV Dist. Res'!M247","v":28.94},{"$f":"'Solar - PV Dist. Res'!N247","v":27.186493293130681},{"$f":"'Solar - PV Dist. Res'!O247","v":25.432986586261361},{"$f":"'Solar - PV Dist. Res'!P247","v":23.679479879392041},{"$f":"'Solar - PV Dist. Res'!Q247","v":21.925973172522724},{"$f":"'Solar - PV Dist. Res'!R247","v":20.172466465653404},{"$f":"'Solar - PV Dist. Res'!S247","v":18.418959758784084},{"$f":"'Solar - PV Dist. Res'!T247","v":16.665453051914763},{"$f":"'Solar - PV Dist. Res'!U247","v":14.911946345045447},{"$f":"'Solar - PV Dist. Res'!V247","v":13.158439638176127},{"$f":"'Solar - PV Dist. Res'!W247","v":11.404932931306814},{"$f":"'Solar - PV Dist. Res'!X247","v":11.296843186578126},{"$f":"'Solar - PV Dist. Res'!Y247","v":11.188753441849441},{"$f":"'Solar - PV Dist. Res'!Z247","v":11.080663697120755},{"$f":"'Solar - PV Dist. Res'!AA247","v":10.972573952392068},{"$f":"'Solar - PV Dist. Res'!AB247","v":10.864484207663381},{"$f":"'Solar - PV Dist. Res'!AC247","v":10.756394462934695},{"$f":"'Solar - PV Dist. Res'!AD247","v":10.64830471820601},{"$f":"'Solar - PV Dist. Res'!AE247","v":10.540214973477323},{"$f":"'Solar - PV Dist. Res'!AF247","v":10.432125228748635},{"$f":"'Solar - PV Dist. Res'!AG247","v":10.32403548401995},{"$f":"'Solar - PV Dist. Res'!AH247","v":10.215945739291264},{"$f":"'Solar - PV Dist. Res'!AI247","v":10.107855994562577},{"$f":"'Solar - PV Dist. Res'!AJ247","v":9.9997662498338897},{"$f":"'Solar - PV Dist. Res'!AK247","v":9.8916765051052042},{"$f":"'Solar - PV Dist. Res'!AL247","v":9.7835867603765188},{"$f":"'Solar - PV Dist. Res'!AM247","v":9.6754970156478315},{"$f":"'Solar - PV Dist. Res'!AN247","v":9.5674072709191442},{"$f":"'Solar - PV Dist. Res'!AO247","v":9.4593175261904587},{"$f":"'Solar - PV Dist. Res'!AP247","v":9.3512277814617732},{"$f":"'Solar - PV Dist. Res'!AQ247","v":9.2431380367330931}]
["RM3ReClass44","RD","Moderate",30,"ResPV","Class4",{"$f":"'Solar - PV Dist. Res'!L248","v":27.397029605657522},{"$f":"'Solar - PV Dist. Res'!M248","v":28.94},{"$f":"'Solar - PV Dist. Res'!N248","v":27.388886605257674},{"$f":"'Solar - PV Dist. Res'!O248","v":25.837773210515348},{"$f":"'Solar - PV Dist. Res'!P248","v":24.286659815773017},{"$f":"'Solar - PV Dist. Res'!Q248","v":22.735546421030691},{"$f":"'Solar - PV Dist. Res'!R248","v":21.184433026288367},{"$f":"'Solar - PV Dist. Res'!S248","v":19.633319631546041},{"$f":"'Solar - PV Dist. Res'!T248","v":18.082206236803714},{"$f":"'Solar - PV Dist. Res'!U248","v":16.531092842061391},{"$f":"'Solar - PV Dist. Res'!V248","v":14.979979447319064},{"$f":"'Solar - PV Dist. Res'!W248","v":13.42886605257674},{"$f":"'Solar - PV Dist. Res'!X248","v":13.327669396513244},{"$f":"'Solar - PV Dist. Res'!Y248","v":13.226472740449747},{"$f":"'Solar - PV Dist. Res'!Z248","v":13.12527608438625},{"$f":"'Solar - PV Dist. Res'!AA248","v":13.024079428322754},{"$f":"'Solar - PV Dist. Res'!AB248","v":12.922882772259261},{"$f":"'Solar - PV Dist. Res'!AC248","v":12.821686116195764},{"$f":"'Solar - PV Dist. Res'!AD248","v":12.720489460132267},{"$f":"'Solar - PV Dist. Res'!AE248","v":12.61929280406877},{"$f":"'Solar - PV Dist. Res'!AF248","v":12.518096148005274},{"$f":"'Solar - PV Dist. Res'!AG248","v":12.416899491941777},{"$f":"'Solar - PV Dist. Res'!AH248","v":12.315702835878284},{"$f":"'Solar - PV Dist. Res'!AI248","v":12.214506179814787},{"$f":"'Solar - PV Dist. Res'!AJ248","v":12.11330952375129},{"$f":"'Solar - PV Dist. Res'!AK248","v":12.012112867687794},{"$f":"'Solar - PV Dist. Res'!AL248","v":11.910916211624297},{"$f":"'Solar - PV Dist. Res'!AM248","v":11.809719555560802},{"$f":"'Solar - PV Dist. Res'!AN248","v":11.708522899497307},{"$f":"'Solar - PV Dist. Res'!AO248","v":11.60732624343381},{"$f":"'Solar - PV Dist. Res'!AP248","v":11.506129587370314},{"$f":"'Solar - PV Dist. Res'!AQ248","v":11.404932931306814}]
["RC3ReClass44","RD","Conservative",30,"ResPV","Class4",{"$f":"'Solar - PV Dist. Res'!L249","v":27.397029605657522},{"$f":"'Solar - PV Dist. Res'!M249","v":28.94},{"$f":"'Solar - PV Dist. Res'!N249","v":28.528614396853992},{"$f":"'Solar - PV Dist. Res'!O249","v":28.117228793707987},{"$f":"'Solar - PV Dist. Res'!P249","v":27.705843190561978},{"$f":"'Solar - PV Dist. Res'!Q249","v":27.294457587415973},{"$f":"'Solar - PV Dist. Res'!R249","v":26.883071984269964},{"$f":"'Solar - PV Dist. Res'!S249","v":26.471686381123959},{"$f":"'Solar - PV Dist. Res'!T249","v":26.06030077797795},{"$f":"'Solar - PV Dist. Res'!U249","v":25.648915174831945},{"$f":"'Solar - PV Dist. Res'!V249","v":25.23752957168594},{"$f":"'Solar - PV Dist. Res'!W249","v":24.82614396853992},{"$f":"'Solar - PV Dist. Res'!X249","v":24.25628007274176},{"$f":"'Solar - PV Dist. Res'!Y249","v":23.686416176943599},{"$f":"'Solar - PV Dist. Res'!Z249","v":23.116552281145434},{"$f":"'Solar - PV Dist. Res'!AA249","v":22.546688385347277},{"$f":"'Solar - PV Dist. Res'!AB249","v":21.97682448954912},{"$f":"'Solar - PV Dist. Res'!AC249","v":21.406960593750963},{"$f":"'Solar - PV Dist. Res'!AD249","v":20.837096697952802},{"$f":"'Solar - PV Dist. Res'!AE249","v":20.267232802154645},{"$f":"'Solar - PV Dist. Res'!AF249","v":19.697368906356488},{"$f":"'Solar - PV Dist. Res'!AG249","v":19.12750501055833},{"$f":"'Solar - PV Dist. Res'!AH249","v":18.55764111476017},{"$f":"'Solar - PV Dist. Res'!AI249","v":17.987777218962012},{"$f":"'Solar - PV Dist. Res'!AJ249","v":17.417913323163855},{"$f":"'Solar - PV Dist. Res'!AK249","v":16.848049427365694},{"$f":"'Solar - PV Dist. Res'!AL249","v":16.278185531567537},{"$f":"'Solar - PV Dist. Res'!AM249","v":15.70832163576938},{"$f":"'Solar - PV Dist. Res'!AN249","v":15.138457739971223},{"$f":"'Solar - PV Dist. Res'!AO249","v":14.568593844173062},{"$f":"'Solar - PV Dist. Res'!AP249","v":13.998729948374905},{"$f":"'Solar - PV Dist. Res'!AQ249","v":13.42886605257674}]
["RA3ReClass33","RD","Advanced",30,"ResPV","Class3",{"$f":"'Solar - PV Dist. Res'!L250","v":27.397029605657522},{"$f":"'Solar - PV Dist. Res'!M250","v":28.94},{"$f":"'Solar - PV Dist. Res'!N250","v":27.186493293130681},{"$f":"'Solar - PV Dist. Res'!O250","v":25.432986586261361},{"$f":"'Solar - PV Dist. Res'!P250","v":23.679479879392041},{"$f":"'Solar - PV Dist. Res'!Q250","v":21.925973172522724},{"$f":"'Solar - PV Dist. Res'!R250","v":20.172466465653404},{"$f":"'Solar - PV Dist. Res'!S250","v":18.418959758784084},{"$f":"'Solar - PV Dist. Res'!T250","v":16.665453051914763},{"$f":"'Solar - PV Dist. Res'!U250","v":14.911946345045447},{"$f":"'Solar - PV Dist. Res'!V250","v":13.158439638176127},{"$f":"'Solar - PV Dist. Res'!W250","v":11.404932931306814},{"$f":"'Solar - PV Dist. Res'!X250","v":11.296843186578126},{"$f":"'Solar - PV Dist. Res'!Y250","v":11.188753441849441},{"$f":"'Solar - PV Dist. Res'!Z250","v":11.080663697120755},{"$f":"'Solar - PV Dist. Res'!AA250","v":10.972573952392068},{"$f":"'Solar - PV Dist. Res'!AB250","v":10.864484207663381},{"$f":"'Solar - PV Dist. Res'!AC250","v":10.756394462934695},{"$f":"'Solar - PV Dist. Res'!AD250","v":10.64830471820601},{"$f":"'Solar - PV Dist. Res'!AE250","v":10.540214973477323},{"$f":"'Solar - PV Dist. Res'!AF250","v":10.432125228748635},{"$f":"'Solar - PV Dist. Res'!AG250","v":10.32403548401995},{"$f":"'Solar - PV Dist. Res'!AH250","v":10.215945739291264},{"$f":"'Solar - PV Dist. Res'!AI250","v":10.107855994562577},{"$f":"'Solar - PV Dist. Res'!AJ250","v":9.9997662498338897},{"$f":"'Solar - PV Dist. Res'!AK250","v":9.8916765051052042},{"$f":"'Solar - PV Dist. Res'!AL250","v":9.7835867603765188},{"$f":"'Solar - PV Dist. Res'!AM250","v":9.6754970156478315},{"$f":"'Solar - PV Dist. Res'!AN250","v":9.5674072709191442},{"$f":"'Solar - PV Dist. Res'!AO250","v":9.4593175261904587},{"$f":"'Solar - PV Dist. Res'!AP250","v":9.3512277814617732},{"$f":"'Solar - PV Dist. Res'!AQ250","v":9.2431380367330931}]
["RM3ReClass33","RD","Moderate",30,"ResPV","Class3",{"$f":"'Solar - PV Dist. Res'!L251","v":27.397029605657522},{"$f":"'Solar - PV Dist. Res'!M251","v":28.94},{"$f":"'Solar - PV Dist. Res'!N251","v":27.388886605257674},{"$f":"'Solar - PV Dist. Res'!O251","v":25.837773210515348},{"$f":"'Solar - PV Dist. Res'!P251","v":24.286659815773017},{"$f":"'Solar - PV Dist. Res'!Q251","v":22.735546421030691},{"$f":"'Solar - PV Dist. Res'!R251","v":21.184433026288367},{"$f":"'Solar - PV Dist. Res'!S251","v":19.633319631546041},{"$f":"'Solar - PV Dist. Res'!T251","v":18.082206236803714},{"$f":"'Solar - PV Dist. Res'!U251","v":16.531092842061391},{"$f":"'Solar - PV Dist. Res'!V251","v":14.979979447319064},{"$f":"'Solar - PV Dist. Res'!W251","v":13.42886605257674},{"$f":"'Solar - PV Dist. Res'!X251","v":13.327669396513244},{"$f":"'Solar - PV Dist. Res'!Y251","v":13.226472740449747},{"$f":"'Solar - PV Dist. Res'!Z251","v":13.12527608438625},{"$f":"'Solar - PV Dist. Res'!AA251","v":13.024079428322754},{"$f":"'Solar - PV Dist. Res'!AB251","v":12.922882772259261},{"$f":"'Solar - PV Dist. Res'!AC251","v":12.821686116195764},{"$f":"'Solar - PV Dist. Res'!AD251","v":12.720489460132267},{"$f":"'Solar - PV Dist. Res'!AE251","v":12.61929280406877},{"$f":"'Solar - PV Dist. Res'!AF251","v":12.518096148005274},{"$f":"'Solar - PV Dist. Res'!AG251","v":12.416899491941777},{"$f":"'Solar - PV Dist. Res'!AH251","v":12.315702835878284},{"$f":"'Solar - PV Dist. Res'!AI251","v":12.214506179814787},{"$f":"'Solar - PV Dist. Res'!AJ251","v":12.11330952375129},{"$f":"'Solar - PV Dist. Res'!AK251","v":12.012112867687794},{"$f":"'Solar - PV Dist. Res'!AL251","v":11.910916211624297},{"$f":"'Solar - PV Dist. Res'!AM251","v":11.809719555560802},{"$f":"'Solar - PV Dist. Res'!AN251","v":11.708522899497307},{"$f":"'Solar - PV Dist. Res'!AO251","v":11.60732624343381},{"$f":"'Solar - PV Dist. Res'!AP251","v":11.506129587370314},{"$f":"'Solar - PV Dist. Res'!AQ251","v":11.404932931306814}]
["RC3ReClass33","RD","Conservative",30,"ResPV","Class3",{"$f":"'Solar - PV Dist. Res'!L252","v":27.397029605657522},{"$f":"'Solar - PV Dist. Res'!M252","v":28.94},{"$f":"'Solar - PV Dist. Res'!N252","v":28.528614396853992},{"$f":"'Solar - PV Dist. Res'!O252","v":28.117228793707987},{"$f":"'Solar - PV Dist. Res'!P252","v":27.705843190561978},{"$f":"'Solar - PV Dist. Res'!Q252","v":27.294457587415973},{"$f":"'Solar - PV Dist. Res'!R252","v":26.883071984269964},{"$f":"'Solar - PV Dist. Res'!S252","v":26.471686381123959},{"$f":"'Solar - PV Dist. Res'!T252","v":26.06030077797795},{"$f":"'Solar - PV Dist. Res'!U252","v":25.648915174831945},{"$f":"'Solar - PV Dist. Res'!V252","v":25.23752957168594},{"$f":"'Solar - PV Dist. Res'!W252","v":24.82614396853992},{"$f":"'Solar - PV Dist. Res'!X252","v":24.25628007274176},{"$f":"'Solar - PV Dist. Res'!Y252","v":23.686416176943599},{"$f":"'Solar - PV Dist. Res'!Z252","v":23.116552281145434},{"$f":"'Solar - PV Dist. Res'!AA252","v":22.546688385347277},{"$f":"'Solar - PV Dist. Res'!AB252","v":21.97682448954912},{"$f":"'Solar - PV Dist. Res'!AC252","v":21.406960593750963},{"$f":"'Solar - PV Dist. Res'!AD252","v":20.837096697952802},{"$f":"'Solar - PV Dist. Res'!AE252","v":20.267232802154645},{"$f":"'Solar - PV Dist. Res'!AF252","v":19.697368906356488},{"$f":"'Solar - PV Dist. Res'!AG252","v":19.12750501055833},{"$f":"'Solar - PV Dist. Res'!AH252","v":18.55764111476017},{"$f":"'Solar - PV Dist. Res'!AI252","v":17.987777218962012},{"$f":"'Solar - PV Dist. Res'!AJ252","v":17.417913323163855},{"$f":"'Solar - PV Dist. Res'!AK252","v":16.848049427365694},{"$f":"'Solar - PV Dist. Res'!AL252","v":16.278185531567537},{"$f":"'Solar - PV Dist. Res'!AM252","v":15.70832163576938},{"$f":"'Solar - PV Dist. Res'!AN252","v":15.138457739971223},{"$f":"'Solar - PV Dist. Res'!AO252","v":14.568593844173062},{"$f":"'Solar - PV Dist. Res'!AP252","v":13.998729948374905},{"$f":"'Solar - PV Dist. Res'!AQ252","v":13.42886605257674}]
["RA3ReClass22","RD","Advanced",30,"ResPV","Class2",{"$f":"'Solar - PV Dist. Res'!L253","v":27.397029605657522},{"$f":"'Solar - PV Dist. Res'!M253","v":28.94},{"$f":"'Solar - PV Dist. Res'!N253","v":27.186493293130681},{"$f":"'Solar - PV Dist. Res'!O253","v":25.432986586261361},{"$f":"'Solar - PV Dist. Res'!P253","v":23.679479879392041},{"$f":"'Solar - PV Dist. Res'!Q253","v":21.925973172522724},{"$f":"'Solar - PV Dist. Res'!R253","v":20.172466465653404},{"$f":"'Solar - PV Dist. Res'!S253","v":18.418959758784084},{"$f":"'Solar - PV Dist. Res'!T253","v":16.665453051914763},{"$f":"'Solar - PV Dist. Res'!U253","v":14.911946345045447},{"$f":"'Solar - PV Dist. Res'!V253","v":13.158439638176127},{"$f":"'Solar - PV Dist. Res'!W253","v":11.404932931306814},{"$f":"'Solar - PV Dist. Res'!X253","v":11.296843186578126},{"$f":"'Solar - PV Dist. Res'!Y253","v":11.188753441849441},{"$f":"'Solar - PV Dist. Res'!Z253","v":11.080663697120755},{"$f":"'Solar - PV Dist. Res'!AA253","v":10.972573952392068},{"$f":"'Solar - PV Dist. Res'!AB253","v":10.864484207663381},{"$f":"'Solar - PV Dist. Res'!AC253","v":10.756394462934695},{"$f":"'Solar - PV Dist. Res'!AD253","v":10.64830471820601},{"$f":"'Solar - PV Dist. Res'!AE253","v":10.540214973477323},{"$f":"'Solar - PV Dist. Res'!AF253","v":10.432125228748635},{"$f":"'Solar - PV Dist. Res'!AG253","v":10.32403548401995},{"$f":"'Solar - PV Dist. Res'!AH253","v":10.215945739291264},{"$f":"'Solar - PV Dist. Res'!AI253","v":10.107855994562577},{"$f":"'Solar - PV Dist. Res'!AJ253","v":9.9997662498338897},{"$f":"'Solar - PV Dist. Res'!AK253","v":9.8916765051052042},{"$f":"'Solar - PV Dist. Res'!AL253","v":9.7835867603765188},{"$f":"'Solar - PV Dist. Res'!AM253","v":9.6754970156478315},{"$f":"'Solar - PV Dist. Res'!AN253","v":9.5674072709191442},{"$f":"'Solar - PV Dist. Res'!AO253","v":9.4593175261904587},{"$f":"'Solar - PV Dist. Res'!AP253","v":9.3512277814617732},{"$f":"'Solar - PV Dist. Res'!AQ253","v":9.2431380367330931}]
["RM3ReClass22","RD","Moderate",30,"ResPV","Class2",{"$f":"'Solar - PV Dist. Res'!L254","v":27.397029605657522},{"$f":"'Solar - PV Dist. Res'!M254","v":28.94},{"$f":"'Solar - PV Dist. Res'!N254","v":27.388886605257674},{"$f":"'Solar - PV Dist. Res'!O254","v":25.837773210515348},{"$f":"'Solar - PV Dist. Res'!P254","v":24.286659815773017},{"$f":"'Solar - PV Dist. Res'!Q254","v":22.735546421030691},{"$f":"'Solar - PV Dist. Res'!R254","v":21.184433026288367},{"$f":"'Solar - PV Dist. Res'!S254","v":19.633319631546041},{"$f":"'Solar - PV Dist. Res'!T254","v":18.082206236803714},{"$f":"'Solar - PV Dist. Res'!U254","v":16.531092842061391},{"$f":"'Solar - PV Dist. Res'!V254","v":14.979979447319064},{"$f":"'Solar - PV Dist. Res'!W254","v":13.42886605257674},{"$f":"'Solar - PV Dist. Res'!X254","v":13.327669396513244},{"$f":"'Solar - PV Dist. Res'!Y254","v":13.226472740449747},{"$f":"'Solar - PV Dist. Res'!Z254","v":13.12527608438625},{"$f":"'Solar - PV Dist. Res'!AA254","v":13.024079428322754},{"$f":"'Solar - PV Dist. Res'!AB254","v":12.922882772259261},{"$f":"'Solar - PV Dist. Res'!AC254","v":12.821686116195764},{"$f":"'Solar - PV Dist. Res'!AD254","v":12.720489460132267},{"$f":"'Solar - PV Dist. Res'!AE254","v":12.61929280406877},{"$f":"'Solar - PV Dist. Res'!AF254","v":12.518096148005274},{"$f":"'Solar - PV Dist. Res'!AG254","v":12.416899491941777},{"$f":"'Solar - PV Dist. Res'!AH254","v":12.315702835878284},{"$f":"'Solar - PV Dist. Res'!AI254","v":12.214506179814787},{"$f":"'Solar - PV Dist. Res'!AJ254","v":12.11330952375129},{"$f":"'Solar - PV Dist. Res'!AK254","v":12.012112867687794},{"$f":"'Solar - PV Dist. Res'!AL254","v":11.910916211624297},{"$f":"'Solar - PV Dist. Res'!AM254","v":11.809719555560802},{"$f":"'Solar - PV Dist. Res'!AN254","v":11.708522899497307},{"$f":"'Solar - PV Dist. Res'!AO254","v":11.60732624343381},{"$f":"'Solar - PV Dist. Res'!AP254","v":11.506129587370314},{"$f":"'Solar - PV Dist. Res'!AQ254","v":11.404932931306814}]
["RC3ReClass22","RD","Conservative",30,"ResPV","Class2",{"$f":"'Solar - PV Dist. Res'!L255","v":27.397029605657522},{"$f":"'Solar - PV Dist. Res'!M255","v":28.94},{"$f":"'Solar - PV Dist. Res'!N255","v":28.528614396853992},{"$f":"'Solar - PV Dist. Res'!O255","v":28.117228793707987},{"$f":"'Solar - PV Dist. Res'!P255","v":27.705843190561978},{"$f":"'Solar - PV Dist. Res'!Q255","v":27.294457587415973},{"$f":"'Solar - PV Dist. Res'!R255","v":26.883071984269964},{"$f":"'Solar - PV Dist. Res'!S255","v":26.471686381123959},{"$f":"'Solar - PV Dist. Res'!T255","v":26.06030077797795},{"$f":"'Solar - PV Dist. Res'!U255","v":25.648915174831945},{"$f":"'Solar - PV Dist. Res'!V255","v":25.23752957168594},{"$f":"'Solar - PV Dist. Res'!W255","v":24.82614396853992},{"$f":"'Solar - PV Dist. Res'!X255","v":24.25628007274176},{"$f":"'Solar - PV Dist. Res'!Y255","v":23.686416176943599},{"$f":"'Solar - PV Dist. Res'!Z255","v":23.116552281145434},{"$f":"'Solar - PV Dist. Res'!AA255","v":22.546688385347277},{"$f":"'Solar - PV Dist. Res'!AB255","v":21.97682448954912},{"$f":"'Solar - PV Dist. Res'!AC255","v":21.406960593750963},{"$f":"'Solar - PV Dist. Res'!AD255","v":20.837096697952802},{"$f":"'Solar - PV Dist. Res'!AE255","v":20.267232802154645},{"$f":"'Solar - PV Dist. Res'!AF255","v":19.697368906356488},{"$f":"'Solar - PV Dist. Res'!AG255","v":19.12750501055833},{"$f":"'Solar - PV Dist. Res'!AH255","v":18.55764111476017},{"$f":"'Solar - PV Dist. Res'!AI255","v":17.987777218962012},{"$f":"'Solar - PV Dist. Res'!AJ255","v":17.417913323163855},{"$f":"'Solar - PV Dist. Res'!AK255","v":16.848049427365694},{"$f":"'Solar - PV Dist. Res'!AL255","v":16.278185531567537},{"$f":"'Solar - PV Dist. Res'!AM255","v":15.70832163576938},{"$f":"'Solar - PV Dist. Res'!AN255","v":15.138457739971223},{"$f":"'Solar - PV Dist. Res'!AO255","v":14.568593844173062},{"$f":"'Solar - PV Dist. Res'!AP255","v":13.998729948374905},{"$f":"'Solar - PV Dist. Res'!AQ255","v":13.42886605257674}]
["RA3ReClass11","RD","Advanced",30,"ResPV","Class1",{"$f":"'Solar - PV Dist. Res'!L256","v":27.397029605657522},{"$f":"'Solar - PV Dist. Res'!M256","v":28.94},{"$f":"'Solar - PV Dist. Res'!N256","v":27.186493293130681},{"$f":"'Solar - PV Dist. Res'!O256","v":25.432986586261361},{"$f":"'Solar - PV Dist. Res'!P256","v":23.679479879392041},{"$f":"'Solar - PV Dist. Res'!Q256","v":21.925973172522724},{"$f":"'Solar - PV Dist. Res'!R256","v":20.172466465653404},{"$f":"'Solar - PV Dist. Res'!S256","v":18.418959758784084},{"$f":"'Solar - PV Dist. Res'!T256","v":16.665453051914763},{"$f":"'Solar - PV Dist. Res'!U256","v":14.911946345045447},{"$f":"'Solar - PV Dist. Res'!V256","v":13.158439638176127},{"$f":"'Solar - PV Dist. Res'!W256","v":11.404932931306814},{"$f":"'Solar - PV Dist. Res'!X256","v":11.296843186578126},{"$f":"'Solar - PV Dist. Res'!Y256","v":11.188753441849441},{"$f":"'Solar - PV Dist. Res'!Z256","v":11.080663697120755},{"$f":"'Solar - PV Dist. Res'!AA256","v":10.972573952392068},{"$f":"'Solar - PV Dist. Res'!AB256","v":10.864484207663381},{"$f":"'Solar - PV Dist. Res'!AC256","v":10.756394462934695},{"$f":"'Solar - PV Dist. Res'!AD256","v":10.64830471820601},{"$f":"'Solar - PV Dist. Res'!AE256","v":10.540214973477323},{"$f":"'Solar - PV Dist. Res'!AF256","v":10.432125228748635},{"$f":"'Solar - PV Dist. Res'!AG256","v":10.32403548401995},{"$f":"'Solar - PV Dist. Res'!AH256","v":10.215945739291264},{"$f":"'Solar - PV Dist. Res'!AI256","v":10.107855994562577},{"$f":"'Solar - PV Dist. Res'!AJ256","v":9.9997662498338897},{"$f":"'Solar - PV Dist. Res'!AK256","v":9.8916765051052042},{"$f":"'Solar - PV Dist. Res'!AL256","v":9.7835867603765188},{"$f":"'Solar - PV Dist. Res'!AM256","v":9.6754970156478315},{"$f":"'Solar - PV Dist. Res'!AN256","v":9.5674072709191442},{"$f":"'Solar - PV Dist. Res'!AO256","v":9.4593175261904587},{"$f":"'Solar - PV Dist. Res'!AP256","v":9.3512277814617732},{"$f":"'Solar - PV Dist. Res'!AQ256","v":9.2431380367330931}]
["RM3ReClass11","RD","Moderate",30,"ResPV","Class1",{"$f":"'Solar - PV Dist. Res'!L257","v":27.397029605657522},{"$f":"'Solar - PV Dist. Res'!M257","v":28.94},{"$f":"'Solar - PV Dist. Res'!N257","v":27.388886605257674},{"$f":"'Solar - PV Dist. Res'!O257","v":25.837773210515348},{"$f":"'Solar - PV Dist. Res'!P257","v":24.286659815773017},{"$f":"'Solar - PV Dist. Res'!Q257","v":22.735546421030691},{"$f":"'Solar - PV Dist. Res'!R257","v":21.184433026288367},{"$f":"'Solar - PV Dist. Res'!S257","v":19.633319631546041},{"$f":"'Solar - PV Dist. Res'!T257","v":18.082206236803714},{"$f":"'Solar - PV Dist. Res'!U257","v":16.531092842061391},{"$f":"'Solar - PV Dist. Res'!V257","v":14.979979447319064},{"$f":"'Solar - PV Dist. Res'!W257","v":13.42886605257674},{"$f":"'Solar - PV Dist. Res'!X257","v":13.327669396513244},{"$f":"'Solar - PV Dist. Res'!Y257","v":13.226472740449747},{"$f":"'Solar - PV Dist. Res'!Z257","v":13.12527608438625},{"$f":"'Solar - PV Dist. Res'!AA257","v":13.024079428322754},{"$f":"'Solar - PV Dist. Res'!AB257","v":12.922882772259261},{"$f":"'Solar - PV Dist. Res'!AC257","v":12.821686116195764},{"$f":"'Solar - PV Dist. Res'!AD257","v":12.720489460132267},{"$f":"'Solar - PV Dist. Res'!AE257","v":12.61929280406877},{"$f":"'Solar - PV Dist. Res'!AF257","v":12.518096148005274},{"$f":"'Solar - PV Dist. Res'!AG257","v":12.416899491941777},{"$f":"'Solar - PV Dist. Res'!AH257","v":12.315702835878284},{"$f":"'Solar - PV Dist. Res'!AI257","v":12.214506179814787},{"$f":"'Solar - PV Dist. Res'!AJ257","v":12.11330952375129},{"$f":"'Solar - PV Dist. Res'!AK257","v":12.012112867687794},{"$f":"'Solar - PV Dist. Res'!AL257","v":11.910916211624297},{"$f":"'Solar - PV Dist. Res'!AM257","v":11.809719555560802},{"$f":"'Solar - PV Dist. Res'!AN257","v":11.708522899497307},{"$f":"'Solar - PV Dist. Res'!AO257","v":11.60732624343381},{"$f":"'Solar - PV Dist. Res'!AP257","v":11.506129587370314},{"$f":"'Solar - PV Dist. Res'!AQ257","v":11.404932931306814}]
["RC3ReClass11","RD","Conservative",30,"ResPV","Class1",{"$f":"'Solar - PV Dist. Res'!L258","v":27.397029605657522},{"$f":"'Solar - PV Dist. Res'!M258","v":28.94},{"$f":"'Solar - PV Dist. Res'!N258","v":28.528614396853992},{"$f":"'Solar - PV Dist. Res'!O258","v":28.117228793707987},{"$f":"'Solar - PV Dist. Res'!P258","v":27.705843190561978},{"$f":"'Solar - PV Dist. Res'!Q258","v":27.294457587415973},{"$f":"'Solar - PV Dist. Res'!R258","v":26.883071984269964},{"$f":"'Solar - PV Dist. Res'!S258","v":26.471686381123959},{"$f":"'Solar - PV Dist. Res'!T258","v":26.06030077797795},{"$f":"'Solar - PV Dist. Res'!U258","v":25.648915174831945},{"$f":"'Solar - PV Dist. Res'!V258","v":25.23752957168594},{"$f":"'Solar - PV Dist. Res'!W258","v":24.82614396853992},{"$f":"'Solar - PV Dist. Res'!X258","v":24.25628007274176},{"$f":"'Solar - PV Dist. Res'!Y258","v":23.686416176943599},{"$f":"'Solar - PV Dist. Res'!Z258","v":23.116552281145434},{"$f":"'Solar - PV Dist. Res'!AA258","v":22.546688385347277},{"$f":"'Solar - PV Dist. Res'!AB258","v":21.97682448954912},{"$f":"'Solar - PV Dist. Res'!AC258","v":21.406960593750963},{"$f":"'Solar - PV Dist. Res'!AD258","v":20.837096697952802},{"$f":"'Solar - PV Dist. Res'!AE258","v":20.267232802154645},{"$f":"'Solar - PV Dist. Res'!AF258","v":19.697368906356488},{"$f":"'Solar - PV Dist. Res'!AG258","v":19.12750501055833},{"$f":"'Solar - PV Dist. Res'!AH258","v":18.55764111476017},{"$f":"'Solar - PV Dist. Res'!AI258","v":17.987777218962012},{"$f":"'Solar - PV Dist. Res'!AJ258","v":17.417913323163855},{"$f":"'Solar - PV Dist. Res'!AK258","v":16.848049427365694},{"$f":"'Solar - PV Dist. Res'!AL258","v":16.278185531567537},{"$f":"'Solar - PV Dist. Res'!AM258","v":15.70832163576938},{"$f":"'Solar - PV Dist. Res'!AN258","v":15.138457739971223},{"$f":"'Solar - PV Dist. Res'!AO258","v":14.568593844173062},{"$f":"'Solar - PV Dist. Res'!AP258","v":13.998729948374905},{"$f":"'Solar - PV Dist. Res'!AQ258","v":13.42886605257674}]
[{"$f":"_xlfn.CONCAT(LEFT(B173,1), LEFT(C173,1), LEFT(D173,1),LEFT(E173,2),LEFT(F173,6),RIGHT(F173,1))","v":"RA3GeHydroFh"},"RD","Advanced",30,"Geothermal","HydroFlash",{"$f":"Geothermal!L208","v":138.00665203263253},{"$f":"Geothermal!M208","v":136.96241093875685},{"$f":"Geothermal!N208","v":135.91816984488116},{"$f":"Geothermal!O208","v":134.87392875100548},{"$f":"Geothermal!P208","v":133.8296876571298},{"$f":"Geothermal!Q208","v":132.78544656325411},{"$f":"Geothermal!R208","v":131.74120546937843},{"$f":"Geothermal!S208","v":130.69696437550274},{"$f":"Geothermal!T208","v":129.65272328162706},{"$f":"Geothermal!U208","v":128.60848218775138},{"$f":"Geothermal!V208","v":127.56424109387569},{"$f":"Geothermal!W208","v":126.52},{"$f":"Geothermal!X208","v":126.52},{"$f":"Geothermal!Y208","v":126.52},{"$f":"Geothermal!Z208","v":126.52},{"$f":"Geothermal!AA208","v":126.52},{"$f":"Geothermal!AB208","v":126.52},{"$f":"Geothermal!AC208","v":126.52},{"$f":"Geothermal!AD208","v":126.52},{"$f":"Geothermal!AE208","v":126.52},{"$f":"Geothermal!AF208","v":126.52},{"$f":"Geothermal!AG208","v":126.52},{"$f":"Geothermal!AH208","v":126.52},{"$f":"Geothermal!AI208","v":126.52},{"$f":"Geothermal!AJ208","v":126.52},{"$f":"Geothermal!AK208","v":126.52},{"$f":"Geothermal!AL208","v":126.52},{"$f":"Geothermal!AM208","v":126.52},{"$f":"Geothermal!AN208","v":126.52},{"$f":"Geothermal!AO208","v":126.52},{"$f":"Geothermal!AP208","v":126.52},{"$f":"Geothermal!AQ208","v":126.52}]
["RM3GeHydroFh","RD","Moderate",30,"Geothermal","HydroFlash",{"$f":"Geothermal!L209","v":138.00665203263253},{"$f":"Geothermal!M209","v":137.05838073049912},{"$f":"Geothermal!N209","v":136.11010942836572},{"$f":"Geothermal!O209","v":135.16183812623231},{"$f":"Geothermal!P209","v":134.2135668240989},{"$f":"Geothermal!Q209","v":133.2652955219655},{"$f":"Geothermal!R209","v":132.31702421983209},{"$f":"Geothermal!S209","v":131.36875291769869},{"$f":"Geothermal!T209","v":130.42048161556528},{"$f":"Geothermal!U209","v":129.47221031343187},{"$f":"Geothermal!V209","v":128.52393901129847},{"$f":"Geothermal!W209","v":127.57566770916515},{"$f":"Geothermal!X209","v":127.57566770916515},{"$f":"Geothermal!Y209","v":127.57566770916515},{"$f":"Geothermal!Z209","v":127.57566770916515},{"$f":"Geothermal!AA209","v":127.57566770916515},{"$f":"Geothermal!AB209","v":127.57566770916515},{"$f":"Geothermal!AC209","v":127.57566770916515},{"$f":"Geothermal!AD209","v":127.57566770916515},{"$f":"Geothermal!AE209","v":127.57566770916515},{"$f":"Geothermal!AF209","v":127.57566770916515},{"$f":"Geothermal!AG209","v":127.57566770916515},{"$f":"Geothermal!AH209","v":127.57566770916515},{"$f":"Geothermal!AI209","v":127.57566770916515},{"$f":"Geothermal!AJ209","v":127.57566770916515},{"$f":"Geothermal!AK209","v":127.57566770916515},{"$f":"Geothermal!AL209","v":127.57566770916515},{"$f":"Geothermal!AM209","v":127.57566770916515},{"$f":"Geothermal!AN209","v":127.57566770916515},{"$f":"Geothermal!AO209","v":127.57566770916515},{"$f":"Geothermal!AP209","v":127.57566770916515},{"$f":"Geothermal!AQ209","v":127.57566770916515}]
["RC3GeHydroFh","RD","Conservative",30,"Geothermal","HydroFlash",{"$f":"Geothermal!L210","v":138.00665203263253},{"$f":"Geothermal!M210","v":138.00665203263253},{"$f":"Geothermal!N210","v":138.00665203263253},{"$f":"Geothermal!O210","v":138.00665203263253},{"$f":"Geothermal!P210","v":138.00665203263253},{"$f":"Geothermal!Q210","v":138.00665203263253},{"$f":"Geothermal!R210","v":138.00665203263253},{"$f":"Geothermal!S210","v":138.00665203263253},{"$f":"Geothermal!T210","v":138.00665203263253},{"$f":"Geothermal!U210","v":138.00665203263253},{"$f":"Geothermal!V210","v":138.00665203263253},{"$f":"Geothermal!W210","v":138.00665203263253},{"$f":"Geothermal!X210","v":138.00665203263253},{"$f":"Geothermal!Y210","v":138.00665203263253},{"$f":"Geothermal!Z210","v":138.00665203263253},{"$f":"Geothermal!AA210","v":138.00665203263253},{"$f":"Geothermal!AB210","v":138.00665203263253},{"$f":"Geothermal!AC210","v":138.00665203263253},{"$f":"Geothermal!AD210","v":138.00665203263253},{"$f":"Geothermal!AE210","v":138.00665203263253},{"$f":"Geothermal!AF210","v":138.00665203263253},{"$f":"Geothermal!AG210","v":138.00665203263253},{"$f":"Geothermal!AH210","v":138.00665203263253},{"$f":"Geothermal!AI210","v":138.00665203263253},{"$f":"Geothermal!AJ210","v":138.00665203263253},{"$f":"Geothermal!AK210","v":138.00665203263253},{"$f":"Geothermal!AL210","v":138.00665203263253},{"$f":"Geothermal!AM210","v":138.00665203263253},{"$f":"Geothermal!AN210","v":138.00665203263253},{"$f":"Geothermal!AO210","v":138.00665203263253},{"$f":"Geothermal!AP210","v":138.00665203263253},{"$f":"Geothermal!AQ210","v":138.00665203263253}]
["RA3GeHydroBy","RD","Advanced",30,"Geothermal","HydroBinary",{"$f":"Geothermal!L211","v":181.64315154049024},{"$f":"Geothermal!M211","v":180.49813840111938},{"$f":"Geothermal!N211","v":179.35312526174852},{"$f":"Geothermal!O211","v":178.20811212237766},{"$f":"Geothermal!P211","v":177.0630989830068},{"$f":"Geothermal!Q211","v":175.91808584363594},{"$f":"Geothermal!R211","v":174.77307270426508},{"$f":"Geothermal!S211","v":173.62805956489422},{"$f":"Geothermal!T211","v":172.48304642552336},{"$f":"Geothermal!U211","v":171.33803328615249},{"$f":"Geothermal!V211","v":170.19302014678163},{"$f":"Geothermal!W211","v":169.04800700741089},{"$f":"Geothermal!X211","v":169.04800700741089},{"$f":"Geothermal!Y211","v":169.04800700741089},{"$f":"Geothermal!Z211","v":169.04800700741089},{"$f":"Geothermal!AA211","v":169.04800700741089},{"$f":"Geothermal!AB211","v":169.04800700741089},{"$f":"Geothermal!AC211","v":169.04800700741089},{"$f":"Geothermal!AD211","v":169.04800700741089},{"$f":"Geothermal!AE211","v":169.04800700741089},{"$f":"Geothermal!AF211","v":169.04800700741089},{"$f":"Geothermal!AG211","v":169.04800700741089},{"$f":"Geothermal!AH211","v":169.04800700741089},{"$f":"Geothermal!AI211","v":169.04800700741089},{"$f":"Geothermal!AJ211","v":169.04800700741089},{"$f":"Geothermal!AK211","v":169.04800700741089},{"$f":"Geothermal!AL211","v":169.04800700741089},{"$f":"Geothermal!AM211","v":169.04800700741089},{"$f":"Geothermal!AN211","v":169.04800700741089},{"$f":"Geothermal!AO211","v":169.04800700741089},{"$f":"Geothermal!AP211","v":169.04800700741089},{"$f":"Geothermal!AQ211","v":169.04800700741089}]
["RM3GeHydroBy","RD","Moderate",30,"Geothermal","HydroBinary",{"$f":"Geothermal!L212","v":181.64315154049024},{"$f":"Geothermal!M212","v":180.4983287382548},{"$f":"Geothermal!N212","v":179.35350593601936},{"$f":"Geothermal!O212","v":178.20868313378392},{"$f":"Geothermal!P212","v":177.06386033154848},{"$f":"Geothermal!Q212","v":175.91903752931304},{"$f":"Geothermal!R212","v":174.77421472707761},{"$f":"Geothermal!S212","v":173.62939192484217},{"$f":"Geothermal!T212","v":172.48456912260673},{"$f":"Geothermal!U212","v":171.33974632037129},{"$f":"Geothermal!V212","v":170.19492351813585},{"$f":"Geothermal!W212","v":169.05010071590038},{"$f":"Geothermal!X212","v":169.05010071590038},{"$f":"Geothermal!Y212","v":169.05010071590038},{"$f":"Geothermal!Z212","v":169.05010071590038},{"$f":"Geothermal!AA212","v":169.05010071590038},{"$f":"Geothermal!AB212","v":169.05010071590038},{"$f":"Geothermal!AC212","v":169.05010071590038},{"$f":"Geothermal!AD212","v":169.05010071590038},{"$f":"Geothermal!AE212","v":169.05010071590038},{"$f":"Geothermal!AF212","v":169.05010071590038},{"$f":"Geothermal!AG212","v":169.05010071590038},{"$f":"Geothermal!AH212","v":169.05010071590038},{"$f":"Geothermal!AI212","v":169.05010071590038},{"$f":"Geothermal!AJ212","v":169.05010071590038},{"$f":"Geothermal!AK212","v":169.05010071590038},{"$f":"Geothermal!AL212","v":169.05010071590038},{"$f":"Geothermal!AM212","v":169.05010071590038},{"$f":"Geothermal!AN212","v":169.05010071590038},{"$f":"Geothermal!AO212","v":169.05010071590038},{"$f":"Geothermal!AP212","v":169.05010071590038},{"$f":"Geothermal!AQ212","v":169.05010071590038}]
["RC3GeHydroBy","RD","Conservative",30,"Geothermal","HydroBinary",{"$f":"Geothermal!L213","v":181.64315154049024},{"$f":"Geothermal!M213","v":181.64315154049024},{"$f":"Geothermal!N213","v":181.64315154049024},{"$f":"Geothermal!O213","v":181.64315154049024},{"$f":"Geothermal!P213","v":181.64315154049024},{"$f":"Geothermal!Q213","v":181.64315154049024},{"$f":"Geothermal!R213","v":181.64315154049024},{"$f":"Geothermal!S213","v":181.64315154049024},{"$f":"Geothermal!T213","v":181.64315154049024},{"$f":"Geothermal!U213","v":181.64315154049024},{"$f":"Geothermal!V213","v":181.64315154049024},{"$f":"Geothermal!W213","v":181.64315154049024},{"$f":"Geothermal!X213","v":181.64315154049024},{"$f":"Geothermal!Y213","v":181.64315154049024},{"$f":"Geothermal!Z213","v":181.64315154049024},{"$f":"Geothermal!AA213","v":181.64315154049024},{"$f":"Geothermal!AB213","v":181.64315154049024},{"$f":"Geothermal!AC213","v":181.64315154049024},{"$f":"Geothermal!AD213","v":181.64315154049024},{"$f":"Geothermal!AE213","v":181.64315154049024},{"$f":"Geothermal!AF213","v":181.64315154049024},{"$f":"Geothermal!AG213","v":181.64315154049024},{"$f":"Geothermal!AH213","v":181.64315154049024},{"$f":"Geothermal!AI213","v":181.64315154049024},{"$f":"Geothermal!AJ213","v":181.64315154049024},{"$f":"Geothermal!AK213","v":181.64315154049024},{"$f":"Geothermal!AL213","v":181.64315154049024},{"$f":"Geothermal!AM213","v":181.64315154049024},{"$f":"Geothermal!AN213","v":181.64315154049024},{"$f":"Geothermal!AO213","v":181.64315154049024},{"$f":"Geothermal!AP213","v":181.64315154049024},{"$f":"Geothermal!AQ213","v":181.64315154049024}]
["RA3GeNFEGSFh","RD","Advanced",30,"Geothermal","NFEGSFlash",{"$f":"Geothermal!L214","v":267.89176436854348},{"$f":"Geothermal!M214","v":256.83855027984021},{"$f":"Geothermal!N214","v":245.78533619113693},{"$f":"Geothermal!O214","v":234.73212210243366},{"$f":"Geothermal!P214","v":223.67890801373039},{"$f":"Geothermal!Q214","v":212.62569392502712},{"$f":"Geothermal!R214","v":201.57247983632385},{"$f":"Geothermal!S214","v":190.51926574762058},{"$f":"Geothermal!T214","v":179.46605165891731},{"$f":"Geothermal!U214","v":168.41283757021404},{"$f":"Geothermal!V214","v":157.35962348151077},{"$f":"Geothermal!W214","v":146.30640939280764},{"$f":"Geothermal!X214","v":146.30640939280764},{"$f":"Geothermal!Y214","v":146.30640939280764},{"$f":"Geothermal!Z214","v":146.30640939280764},{"$f":"Geothermal!AA214","v":146.30640939280764},{"$f":"Geothermal!AB214","v":146.30640939280764},{"$f":"Geothermal!AC214","v":146.30640939280764},{"$f":"Geothermal!AD214","v":146.30640939280764},{"$f":"Geothermal!AE214","v":146.30640939280764},{"$f":"Geothermal!AF214","v":146.30640939280764},{"$f":"Geothermal!AG214","v":146.30640939280764},{"$f":"Geothermal!AH214","v":146.30640939280764},{"$f":"Geothermal!AI214","v":146.30640939280764},{"$f":"Geothermal!AJ214","v":146.30640939280764},{"$f":"Geothermal!AK214","v":146.30640939280764},{"$f":"Geothermal!AL214","v":146.30640939280764},{"$f":"Geothermal!AM214","v":146.30640939280764},{"$f":"Geothermal!AN214","v":146.30640939280764},{"$f":"Geothermal!AO214","v":146.30640939280764},{"$f":"Geothermal!AP214","v":146.30640939280764},{"$f":"Geothermal!AQ214","v":146.30640939280764}]
["RM3GeNFEGSFh","RD","Moderate",30,"Geothermal","NFEGSFlash",{"$f":"Geothermal!L215","v":267.89176436854348},{"$f":"Geothermal!M215","v":263.867778963776},{"$f":"Geothermal!N215","v":259.84379355900853},{"$f":"Geothermal!O215","v":255.81980815424106},{"$f":"Geothermal!P215","v":251.79582274947359},{"$f":"Geothermal!Q215","v":247.77183734470611},{"$f":"Geothermal!R215","v":243.74785193993864},{"$f":"Geothermal!S215","v":239.72386653517117},{"$f":"Geothermal!T215","v":235.6998811304037},{"$f":"Geothermal!U215","v":231.67589572563622},{"$f":"Geothermal!V215","v":227.65191032086875},{"$f":"Geothermal!W215","v":223.62792491610139},{"$f":"Geothermal!X215","v":223.62792491610139},{"$f":"Geothermal!Y215","v":223.62792491610139},{"$f":"Geothermal!Z215","v":223.62792491610139},{"$f":"Geothermal!AA215","v":223.62792491610139},{"$f":"Geothermal!AB215","v":223.62792491610139},{"$f":"Geothermal!AC215","v":223.62792491610139},{"$f":"Geothermal!AD215","v":223.62792491610139},{"$f":"Geothermal!AE215","v":223.62792491610139},{"$f":"Geothermal!AF215","v":223.62792491610139},{"$f":"Geothermal!AG215","v":223.62792491610139},{"$f":"Geothermal!AH215","v":223.62792491610139},{"$f":"Geothermal!AI215","v":223.62792491610139},{"$f":"Geothermal!AJ215","v":223.62792491610139},{"$f":"Geothermal!AK215","v":223.62792491610139},{"$f":"Geothermal!AL215","v":223.62792491610139},{"$f":"Geothermal!AM215","v":223.62792491610139},{"$f":"Geothermal!AN215","v":223.62792491610139},{"$f":"Geothermal!AO215","v":223.62792491610139},{"$f":"Geothermal!AP215","v":223.62792491610139},{"$f":"Geothermal!AQ215","v":223.62792491610139}]
["RC3GeNFEGSFh","RD","Conservative",30,"Geothermal","NFEGSFlash",{"$f":"Geothermal!L216","v":267.89176436854348},{"$f":"Geothermal!M216","v":267.89176436854348},{"$f":"Geothermal!N216","v":267.89176436854348},{"$f":"Geothermal!O216","v":267.89176436854348},{"$f":"Geothermal!P216","v":267.89176436854348},{"$f":"Geothermal!Q216","v":267.89176436854348},{"$f":"Geothermal!R216","v":267.89176436854348},{"$f":"Geothermal!S216","v":267.89176436854348},{"$f":"Geothermal!T216","v":267.89176436854348},{"$f":"Geothermal!U216","v":267.89176436854348},{"$f":"Geothermal!V216","v":267.89176436854348},{"$f":"Geothermal!W216","v":267.89176436854348},{"$f":"Geothermal!X216","v":267.89176436854348},{"$f":"Geothermal!Y216","v":267.89176436854348},{"$f":"Geothermal!Z216","v":267.89176436854348},{"$f":"Geothermal!AA216","v":267.89176436854348},{"$f":"Geothermal!AB216","v":267.89176436854348},{"$f":"Geothermal!AC216","v":267.89176436854348},{"$f":"Geothermal!AD216","v":267.89176436854348},{"$f":"Geothermal!AE216","v":267.89176436854348},{"$f":"Geothermal!AF216","v":267.89176436854348},{"$f":"Geothermal!AG216","v":267.89176436854348},{"$f":"Geothermal!AH216","v":267.89176436854348},{"$f":"Geothermal!AI216","v":267.89176436854348},{"$f":"Geothermal!AJ216","v":267.89176436854348},{"$f":"Geothermal!AK216","v":267.89176436854348},{"$f":"Geothermal!AL216","v":267.89176436854348},{"$f":"Geothermal!AM216","v":267.89176436854348},{"$f":"Geothermal!AN216","v":267.89176436854348},{"$f":"Geothermal!AO216","v":267.89176436854348},{"$f":"Geothermal!AP216","v":267.89176436854348},{"$f":"Geothermal!AQ216","v":267.89176436854348}]
["RA3GeNFEGSBy","RD","Advanced",30,"Geothermal","NFEGSBinary",{"$f":"Geothermal!L217","v":699.55712461813937},{"$f":"Geothermal!M217","v":653.64063205972968},{"$f":"Geothermal!N217","v":607.72413950132},{"$f":"Geothermal!O217","v":561.80764694291031},{"$f":"Geothermal!P217","v":515.89115438450062},{"$f":"Geothermal!Q217","v":469.97466182609094},{"$f":"Geothermal!R217","v":424.05816926768125},{"$f":"Geothermal!S217","v":378.14167670927156},{"$f":"Geothermal!T217","v":332.22518415086188},{"$f":"Geothermal!U217","v":286.30869159245219},{"$f":"Geothermal!V217","v":240.39219903404248},{"$f":"Geothermal!W217","v":194.47570647563262},{"$f":"Geothermal!X217","v":194.47570647563262},{"$f":"Geothermal!Y217","v":194.47570647563262},{"$f":"Geothermal!Z217","v":194.47570647563262},{"$f":"Geothermal!AA217","v":194.47570647563262},{"$f":"Geothermal!AB217","v":194.47570647563262},{"$f":"Geothermal!AC217","v":194.47570647563262},{"$f":"Geothermal!AD217","v":194.47570647563262},{"$f":"Geothermal!AE217","v":194.47570647563262},{"$f":"Geothermal!AF217","v":194.47570647563262},{"$f":"Geothermal!AG217","v":194.47570647563262},{"$f":"Geothermal!AH217","v":194.47570647563262},{"$f":"Geothermal!AI217","v":194.47570647563262},{"$f":"Geothermal!AJ217","v":194.47570647563262},{"$f":"Geothermal!AK217","v":194.47570647563262},{"$f":"Geothermal!AL217","v":194.47570647563262},{"$f":"Geothermal!AM217","v":194.47570647563262},{"$f":"Geothermal!AN217","v":194.47570647563262},{"$f":"Geothermal!AO217","v":194.47570647563262},{"$f":"Geothermal!AP217","v":194.47570647563262},{"$f":"Geothermal!AQ217","v":194.47570647563262}]
["RM3GeNFEGSBy","RD","Moderate",30,"Geothermal","NFEGSBinary",{"$f":"Geothermal!L218","v":699.55712461813937},{"$f":"Geothermal!M218","v":692.01920105711724},{"$f":"Geothermal!N218","v":684.48127749609512},{"$f":"Geothermal!O218","v":676.94335393507299},{"$f":"Geothermal!P218","v":669.40543037405087},{"$f":"Geothermal!Q218","v":661.86750681302874},{"$f":"Geothermal!R218","v":654.32958325200661},{"$f":"Geothermal!S218","v":646.79165969098449},{"$f":"Geothermal!T218","v":639.25373612996236},{"$f":"Geothermal!U218","v":631.71581256894024},{"$f":"Geothermal!V218","v":624.17788900791811},{"$f":"Geothermal!W218","v":616.63996544689587},{"$f":"Geothermal!X218","v":616.63996544689587},{"$f":"Geothermal!Y218","v":616.63996544689587},{"$f":"Geothermal!Z218","v":616.63996544689587},{"$f":"Geothermal!AA218","v":616.63996544689587},{"$f":"Geothermal!AB218","v":616.63996544689587},{"$f":"Geothermal!AC218","v":616.63996544689587},{"$f":"Geothermal!AD218","v":616.63996544689587},{"$f":"Geothermal!AE218","v":616.63996544689587},{"$f":"Geothermal!AF218","v":616.63996544689587},{"$f":"Geothermal!AG218","v":616.63996544689587},{"$f":"Geothermal!AH218","v":616.63996544689587},{"$f":"Geothermal!AI218","v":616.63996544689587},{"$f":"Geothermal!AJ218","v":616.63996544689587},{"$f":"Geothermal!AK218","v":616.63996544689587},{"$f":"Geothermal!AL218","v":616.63996544689587},{"$f":"Geothermal!AM218","v":616.63996544689587},{"$f":"Geothermal!AN218","v":616.63996544689587},{"$f":"Geothermal!AO218","v":616.63996544689587},{"$f":"Geothermal!AP218","v":616.63996544689587},{"$f":"Geothermal!AQ218","v":616.63996544689587}]
["RC3GeNFEGSBy","RD","Conservative",30,"Geothermal","NFEGSBinary",{"$f":"Geothermal!L219","v":699.55712461813937},{"$f":"Geothermal!M219","v":699.55712461813937},{"$f":"Geothermal!N219","v":699.55712461813937},{"$f":"Geothermal!O219","v":699.55712461813937},{"$f":"Geothermal!P219","v":699.55712461813937},{"$f":"Geothermal!Q219","v":699.55712461813937},{"$f":"Geothermal!R219","v":699.55712461813937},{"$f":"Geothermal!S219","v":699.55712461813937},{"$f":"Geothermal!T219","v":699.55712461813937},{"$f":"Geothermal!U219","v":699.55712461813937},{"$f":"Geothermal!V219","v":699.55712461813937},{"$f":"Geothermal!W219","v":699.55712461813937},{"$f":"Geothermal!X219","v":699.55712461813937},{"$f":"Geothermal!Y219","v":699.55712461813937},{"$f":"Geothermal!Z219","v":699.55712461813937},{"$f":"Geothermal!AA219","v":699.55712461813937},{"$f":"Geothermal!AB219","v":699.55712461813937},{"$f":"Geothermal!AC219","v":699.55712461813937},{"$f":"Geothermal!AD219","v":699.55712461813937},{"$f":"Geothermal!AE219","v":699.55712461813937},{"$f":"Geothermal!AF219","v":699.55712461813937},{"$f":"Geothermal!AG219","v":699.55712461813937},{"$f":"Geothermal!AH219","v":699.55712461813937},{"$f":"Geothermal!AI219","v":699.55712461813937},{"$f":"Geothermal!AJ219","v":699.55712461813937},{"$f":"Geothermal!AK219","v":699.55712461813937},{"$f":"Geothermal!AL219","v":699.55712461813937},{"$f":"Geothermal!AM219","v":699.55712461813937},{"$f":"Geothermal!AN219","v":699.55712461813937},{"$f":"Geothermal!AO219","v":699.55712461813937},{"$f":"Geothermal!AP219","v":699.55712461813937},{"$f":"Geothermal!AQ219","v":699.55712461813937}]
["RA3GeDeepEGh","RD","Advanced",30,"Geothermal","DeepEGSFlash",{"$f":"Geothermal!L220","v":267.89176436854348},{"$f":"Geothermal!M220","v":256.83855027984021},{"$f":"Geothermal!N220","v":245.78533619113693},{"$f":"Geothermal!O220","v":234.73212210243366},{"$f":"Geothermal!P220","v":223.67890801373039},{"$f":"Geothermal!Q220","v":212.62569392502712},{"$f":"Geothermal!R220","v":201.57247983632385},{"$f":"Geothermal!S220","v":190.51926574762058},{"$f":"Geothermal!T220","v":179.46605165891731},{"$f":"Geothermal!U220","v":168.41283757021404},{"$f":"Geothermal!V220","v":157.35962348151077},{"$f":"Geothermal!W220","v":146.30640939280764},{"$f":"Geothermal!X220","v":146.30640939280764},{"$f":"Geothermal!Y220","v":146.30640939280764},{"$f":"Geothermal!Z220","v":146.30640939280764},{"$f":"Geothermal!AA220","v":146.30640939280764},{"$f":"Geothermal!AB220","v":146.30640939280764},{"$f":"Geothermal!AC220","v":146.30640939280764},{"$f":"Geothermal!AD220","v":146.30640939280764},{"$f":"Geothermal!AE220","v":146.30640939280764},{"$f":"Geothermal!AF220","v":146.30640939280764},{"$f":"Geothermal!AG220","v":146.30640939280764},{"$f":"Geothermal!AH220","v":146.30640939280764},{"$f":"Geothermal!AI220","v":146.30640939280764},{"$f":"Geothermal!AJ220","v":146.30640939280764},{"$f":"Geothermal!AK220","v":146.30640939280764},{"$f":"Geothermal!AL220","v":146.30640939280764},{"$f":"Geothermal!AM220","v":146.30640939280764},{"$f":"Geothermal!AN220","v":146.30640939280764},{"$f":"Geothermal!AO220","v":146.30640939280764},{"$f":"Geothermal!AP220","v":146.30640939280764},{"$f":"Geothermal!AQ220","v":146.30640939280764}]
["RM3GeDeepEGh","RD","Moderate",30,"Geothermal","DeepEGSFlash",{"$f":"Geothermal!L221","v":267.89176436854348},{"$f":"Geothermal!M221","v":263.867778963776},{"$f":"Geothermal!N221","v":259.84379355900853},{"$f":"Geothermal!O221","v":255.81980815424106},{"$f":"Geothermal!P221","v":251.79582274947359},{"$f":"Geothermal!Q221","v":247.77183734470611},{"$f":"Geothermal!R221","v":243.74785193993864},{"$f":"Geothermal!S221","v":239.72386653517117},{"$f":"Geothermal!T221","v":235.6998811304037},{"$f":"Geothermal!U221","v":231.67589572563622},{"$f":"Geothermal!V221","v":227.65191032086875},{"$f":"Geothermal!W221","v":223.62792491610139},{"$f":"Geothermal!X221","v":223.62792491610139},{"$f":"Geothermal!Y221","v":223.62792491610139},{"$f":"Geothermal!Z221","v":223.62792491610139},{"$f":"Geothermal!AA221","v":223.62792491610139},{"$f":"Geothermal!AB221","v":223.62792491610139},{"$f":"Geothermal!AC221","v":223.62792491610139},{"$f":"Geothermal!AD221","v":223.62792491610139},{"$f":"Geothermal!AE221","v":223.62792491610139},{"$f":"Geothermal!AF221","v":223.62792491610139},{"$f":"Geothermal!AG221","v":223.62792491610139},{"$f":"Geothermal!AH221","v":223.62792491610139},{"$f":"Geothermal!AI221","v":223.62792491610139},{"$f":"Geothermal!AJ221","v":223.62792491610139},{"$f":"Geothermal!AK221","v":223.62792491610139},{"$f":"Geothermal!AL221","v":223.62792491610139},{"$f":"Geothermal!AM221","v":223.62792491610139},{"$f":"Geothermal!AN221","v":223.62792491610139},{"$f":"Geothermal!AO221","v":223.62792491610139},{"$f":"Geothermal!AP221","v":223.62792491610139},{"$f":"Geothermal!AQ221","v":223.62792491610139}]
["RC3GeDeepEGh","RD","Conservative",30,"Geothermal","DeepEGSFlash",{"$f":"Geothermal!L222","v":267.89176436854348},{"$f":"Geothermal!M222","v":267.89176436854348},{"$f":"Geothermal!N222","v":267.89176436854348},{"$f":"Geothermal!O222","v":267.89176436854348},{"$f":"Geothermal!P222","v":267.89176436854348},{"$f":"Geothermal!Q222","v":267.89176436854348},{"$f":"Geothermal!R222","v":267.89176436854348},{"$f":"Geothermal!S222","v":267.89176436854348},{"$f":"Geothermal!T222","v":267.89176436854348},{"$f":"Geothermal!U222","v":267.89176436854348},{"$f":"Geothermal!V222","v":267.89176436854348},{"$f":"Geothermal!W222","v":267.89176436854348},{"$f":"Geothermal!X222","v":267.89176436854348},{"$f":"Geothermal!Y222","v":267.89176436854348},{"$f":"Geothermal!Z222","v":267.89176436854348},{"$f":"Geothermal!AA222","v":267.89176436854348},{"$f":"Geothermal!AB222","v":267.89176436854348},{"$f":"Geothermal!AC222","v":267.89176436854348},{"$f":"Geothermal!AD222","v":267.89176436854348},{"$f":"Geothermal!AE222","v":267.89176436854348},{"$f":"Geothermal!AF222","v":267.89176436854348},{"$f":"Geothermal!AG222","v":267.89176436854348},{"$f":"Geothermal!AH222","v":267.89176436854348},{"$f":"Geothermal!AI222","v":267.89176436854348},{"$f":"Geothermal!AJ222","v":267.89176436854348},{"$f":"Geothermal!AK222","v":267.89176436854348},{"$f":"Geothermal!AL222","v":267.89176436854348},{"$f":"Geothermal!AM222","v":267.89176436854348},{"$f":"Geothermal!AN222","v":267.89176436854348},{"$f":"Geothermal!AO222","v":267.89176436854348},{"$f":"Geothermal!AP222","v":267.89176436854348},{"$f":"Geothermal!AQ222","v":267.89176436854348}]
["RA3GeDeepEGy","RD","Advanced",30,"Geothermal","DeepEGSBinary",{"$f":"Geothermal!L223","v":699.55712461813937},{"$f":"Geothermal!M223","v":653.64063205972968},{"$f":"Geothermal!N223","v":607.72413950132},{"$f":"Geothermal!O223","v":561.80764694291031},{"$f":"Geothermal!P223","v":515.89115438450062},{"$f":"Geothermal!Q223","v":469.97466182609094},{"$f":"Geothermal!R223","v":424.05816926768125},{"$f":"Geothermal!S223","v":378.14167670927156},{"$f":"Geothermal!T223","v":332.22518415086188},{"$f":"Geothermal!U223","v":286.30869159245219},{"$f":"Geothermal!V223","v":240.39219903404248},{"$f":"Geothermal!W223","v":194.47570647563262},{"$f":"Geothermal!X223","v":194.47570647563262},{"$f":"Geothermal!Y223","v":194.47570647563262},{"$f":"Geothermal!Z223","v":194.47570647563262},{"$f":"Geothermal!AA223","v":194.47570647563262},{"$f":"Geothermal!AB223","v":194.47570647563262},{"$f":"Geothermal!AC223","v":194.47570647563262},{"$f":"Geothermal!AD223","v":194.47570647563262},{"$f":"Geothermal!AE223","v":194.47570647563262},{"$f":"Geothermal!AF223","v":194.47570647563262},{"$f":"Geothermal!AG223","v":194.47570647563262},{"$f":"Geothermal!AH223","v":194.47570647563262},{"$f":"Geothermal!AI223","v":194.47570647563262},{"$f":"Geothermal!AJ223","v":194.47570647563262},{"$f":"Geothermal!AK223","v":194.47570647563262},{"$f":"Geothermal!AL223","v":194.47570647563262},{"$f":"Geothermal!AM223","v":194.47570647563262},{"$f":"Geothermal!AN223","v":194.47570647563262},{"$f":"Geothermal!AO223","v":194.47570647563262},{"$f":"Geothermal!AP223","v":194.47570647563262},{"$f":"Geothermal!AQ223","v":194.47570647563262}]
["RM3GeDeepEGy","RD","Moderate",30,"Geothermal","DeepEGSBinary",{"$f":"Geothermal!L224","v":699.55712461813937},{"$f":"Geothermal!M224","v":692.01920105711724},{"$f":"Geothermal!N224","v":684.48127749609512},{"$f":"Geothermal!O224","v":676.94335393507299},{"$f":"Geothermal!P224","v":669.40543037405087},{"$f":"Geothermal!Q224","v":661.86750681302874},{"$f":"Geothermal!R224","v":654.32958325200661},{"$f":"Geothermal!S224","v":646.79165969098449},{"$f":"Geothermal!T224","v":639.25373612996236},{"$f":"Geothermal!U224","v":631.71581256894024},{"$f":"Geothermal!V224","v":624.17788900791811},{"$f":"Geothermal!W224","v":616.63996544689587},{"$f":"Geothermal!X224","v":616.63996544689587},{"$f":"Geothermal!Y224","v":616.63996544689587},{"$f":"Geothermal!Z224","v":616.63996544689587},{"$f":"Geothermal!AA224","v":616.63996544689587},{"$f":"Geothermal!AB224","v":616.63996544689587},{"$f":"Geothermal!AC224","v":616.63996544689587},{"$f":"Geothermal!AD224","v":616.63996544689587},{"$f":"Geothermal!AE224","v":616.63996544689587},{"$f":"Geothermal!AF224","v":616.63996544689587},{"$f":"Geothermal!AG224","v":616.63996544689587},{"$f":"Geothermal!AH224","v":616.63996544689587},{"$f":"Geothermal!AI224","v":616.63996544689587},{"$f":"Geothermal!AJ224","v":616.63996544689587},{"$f":"Geothermal!AK224","v":616.63996544689587},{"$f":"Geothermal!AL224","v":616.63996544689587},{"$f":"Geothermal!AM224","v":616.63996544689587},{"$f":"Geothermal!AN224","v":616.63996544689587},{"$f":"Geothermal!AO224","v":616.63996544689587},{"$f":"Geothermal!AP224","v":616.63996544689587},{"$f":"Geothermal!AQ224","v":616.63996544689587}]
["RC3GeDeepEGy","RD","Conservative",30,"Geothermal","DeepEGSBinary",{"$f":"Geothermal!L225","v":699.55712461813937},{"$f":"Geothermal!M225","v":699.55712461813937},{"$f":"Geothermal!N225","v":699.55712461813937},{"$f":"Geothermal!O225","v":699.55712461813937},{"$f":"Geothermal!P225","v":699.55712461813937},{"$f":"Geothermal!Q225","v":699.55712461813937},{"$f":"Geothermal!R225","v":699.55712461813937},{"$f":"Geothermal!S225","v":699.55712461813937},{"$f":"Geothermal!T225","v":699.55712461813937},{"$f":"Geothermal!U225","v":699.55712461813937},{"$f":"Geothermal!V225","v":699.55712461813937},{"$f":"Geothermal!W225","v":699.55712461813937},{"$f":"Geothermal!X225","v":699.55712461813937},{"$f":"Geothermal!Y225","v":699.55712461813937},{"$f":"Geothermal!Z225","v":699.55712461813937},{"$f":"Geothermal!AA225","v":699.55712461813937},{"$f":"Geothermal!AB225","v":699.55712461813937},{"$f":"Geothermal!AC225","v":699.55712461813937},{"$f":"Geothermal!AD225","v":699.55712461813937},{"$f":"Geothermal!AE225","v":699.55712461813937},{"$f":"Geothermal!AF225","v":699.55712461813937},{"$f":"Geothermal!AG225","v":699.55712461813937},{"$f":"Geothermal!AH225","v":699.55712461813937},{"$f":"Geothermal!AI225","v":699.55712461813937},{"$f":"Geothermal!AJ225","v":699.55712461813937},{"$f":"Geothermal!AK225","v":699.55712461813937},{"$f":"Geothermal!AL225","v":699.55712461813937},{"$f":"Geothermal!AM225","v":699.55712461813937},{"$f":"Geothermal!AN225","v":699.55712461813937},{"$f":"Geothermal!AO225","v":699.55712461813937},{"$f":"Geothermal!AP225","v":699.55712461813937},{"$f":"Geothermal!AQ225","v":699.55712461813937}]
["RM3NuNuclear","RD","Moderate",30,"Nuclear","Nuclear",{"$f":"Nuclear!L131","v":144.97233201581028},{"$f":"Nuclear!M131","v":144.97233201581028},{"$f":"Nuclear!N131","v":144.97233201581028},{"$f":"Nuclear!O131","v":144.97233201581028},{"$f":"Nuclear!P131","v":144.97233201581028},{"$f":"Nuclear!Q131","v":144.97233201581028},{"$f":"Nuclear!R131","v":144.97233201581028},{"$f":"Nuclear!S131","v":144.97233201581028},{"$f":"Nuclear!T131","v":144.97233201581028},{"$f":"Nuclear!U131","v":144.97233201581028},{"$f":"Nuclear!V131","v":144.97233201581028},{"$f":"Nuclear!W131","v":144.97233201581028},{"$f":"Nuclear!X131","v":144.97233201581028},{"$f":"Nuclear!Y131","v":144.97233201581028},{"$f":"Nuclear!Z131","v":144.97233201581028},{"$f":"Nuclear!AA131","v":144.97233201581028},{"$f":"Nuclear!AB131","v":144.97233201581028},{"$f":"Nuclear!AC131","v":144.97233201581028},{"$f":"Nuclear!AD131","v":144.97233201581028},{"$f":"Nuclear!AE131","v":144.97233201581028},{"$f":"Nuclear!AF131","v":144.97233201581028},{"$f":"Nuclear!AG131","v":144.97233201581028},{"$f":"Nuclear!AH131","v":144.97233201581028},{"$f":"Nuclear!AI131","v":144.97233201581028},{"$f":"Nuclear!AJ131","v":144.97233201581028},{"$f":"Nuclear!AK131","v":144.97233201581028},{"$f":"Nuclear!AL131","v":144.97233201581028},{"$f":"Nuclear!AM131","v":144.97233201581028},{"$f":"Nuclear!AN131","v":144.97233201581028},{"$f":"Nuclear!AO131","v":144.97233201581028},{"$f":"Nuclear!AP131","v":144.97233201581028},{"$f":"Nuclear!AQ131","v":144.97233201581028}]
["RA3BiDedicad","RD","Advanced",30,"Biopower","Dedicated",{"$f":"Biopower!L124","v":149.83399209486166},{"$f":"Biopower!M124","v":149.83399209486166},{"$f":"Biopower!N124","v":149.83399209486166},{"$f":"Biopower!O124","v":149.83399209486166},{"$f":"Biopower!P124","v":149.83399209486166},{"$f":"Biopower!Q124","v":149.83399209486166},{"$f":"Biopower!R124","v":149.83399209486166},{"$f":"Biopower!S124","v":149.83399209486166},{"$f":"Biopower!T124","v":149.83399209486166},{"$f":"Biopower!U124","v":149.83399209486166},{"$f":"Biopower!V124","v":149.83399209486166},{"$f":"Biopower!W124","v":149.83399209486166},{"$f":"Biopower!X124","v":149.83399209486166},{"$f":"Biopower!Y124","v":149.83399209486166},{"$f":"Biopower!Z124","v":149.83399209486166},{"$f":"Biopower!AA124","v":149.83399209486166},{"$f":"Biopower!AB124","v":149.83399209486166},{"$f":"Biopower!AC124","v":149.83399209486166},{"$f":"Biopower!AD124","v":149.83399209486166},{"$f":"Biopower!AE124","v":149.83399209486166},{"$f":"Biopower!AF124","v":149.83399209486166},{"$f":"Biopower!AG124","v":149.83399209486166},{"$f":"Biopower!AH124","v":149.83399209486166},{"$f":"Biopower!AI124","v":149.83399209486166},{"$f":"Biopower!AJ124","v":149.83399209486166},{"$f":"Biopower!AK124","v":149.83399209486166},{"$f":"Biopower!AL124","v":149.83399209486166},{"$f":"Biopower!AM124","v":149.83399209486166},{"$f":"Biopower!AN124","v":149.83399209486166},{"$f":"Biopower!AO124","v":149.83399209486166},{"$f":"Biopower!AP124","v":149.83399209486166},{"$f":"Biopower!AQ124","v":149.83399209486166}]
["RM3BiDedicad","RD","Moderate",30,"Biopower","Dedicated",{"$f":"Biopower!L125","v":149.83399209486166},{"$f":"Biopower!M125","v":149.83399209486166},{"$f":"Biopower!N125","v":149.83399209486166},{"$f":"Biopower!O125","v":149.83399209486166},{"$f":"Biopower!P125","v":149.83399209486166},{"$f":"Biopower!Q125","v":149.83399209486166},{"$f":"Biopower!R125","v":149.83399209486166},{"$f":"Biopower!S125","v":149.83399209486166},{"$f":"Biopower!T125","v":149.83399209486166},{"$f":"Biopower!U125","v":149.83399209486166},{"$f":"Biopower!V125","v":149.83399209486166},{"$f":"Biopower!W125","v":149.83399209486166},{"$f":"Biopower!X125","v":149.83399209486166},{"$f":"Biopower!Y125","v":149.83399209486166},{"$f":"Biopower!Z125","v":149.83399209486166},{"$f":"Biopower!AA125","v":149.83399209486166},{"$f":"Biopower!AB125","v":149.83399209486166},{"$f":"Biopower!AC125","v":149.83399209486166},{"$f":"Biopower!AD125","v":149.83399209486166},{"$f":"Biopower!AE125","v":149.83399209486166},{"$f":"Biopower!AF125","v":149.83399209486166},{"$f":"Biopower!AG125","v":149.83399209486166},{"$f":"Biopower!AH125","v":149.83399209486166},{"$f":"Biopower!AI125","v":149.83399209486166},{"$f":"Biopower!AJ125","v":149.83399209486166},{"$f":"Biopower!AK125","v":149.83399209486166},{"$f":"Biopower!AL125","v":149.83399209486166},{"$f":"Biopower!AM125","v":149.83399209486166},{"$f":"Biopower!AN125","v":149.83399209486166},{"$f":"Biopower!AO125","v":149.83399209486166},{"$f":"Biopower!AP125","v":149.83399209486166},{"$f":"Biopower!AQ125","v":149.83399209486166}]
["RC3BiDedicad","RD","Conservative",30,"Biopower","Dedicated",{"$f":"Biopower!L126","v":149.83399209486166},{"$f":"Biopower!M126","v":149.83399209486166},{"$f":"Biopower!N126","v":149.83399209486166},{"$f":"Biopower!O126","v":149.83399209486166},{"$f":"Biopower!P126","v":149.83399209486166},{"$f":"Biopower!Q126","v":149.83399209486166},{"$f":"Biopower!R126","v":149.83399209486166},{"$f":"Biopower!S126","v":149.83399209486166},{"$f":"Biopower!T126","v":149.83399209486166},{"$f":"Biopower!U126","v":149.83399209486166},{"$f":"Biopower!V126","v":149.83399209486166},{"$f":"Biopower!W126","v":149.83399209486166},{"$f":"Biopower!X126","v":149.83399209486166},{"$f":"Biopower!Y126","v":149.83399209486166},{"$f":"Biopower!Z126","v":149.83399209486166},{"$f":"Biopower!AA126","v":149.83399209486166},{"$f":"Biopower!AB126","v":149.83399209486166},{"$f":"Biopower!AC126","v":149.83399209486166},{"$f":"Biopower!AD126","v":149.83399209486166},{"$f":"Biopower!AE126","v":149.83399209486166},{"$f":"Biopower!AF126","v":149.83399209486166},{"$f":"Biopower!AG126","v":149.83399209486166},{"$f":"Biopower!AH126","v":149.83399209486166},{"$f":"Biopower!AI126","v":149.83399209486166},{"$f":"Biopower!AJ126","v":149.83399209486166},{"$f":"Biopower!AK126","v":149.83399209486166},{"$f":"Biopower!AL126","v":149.83399209486166},{"$f":"Biopower!AM126","v":149.83399209486166},{"$f":"Biopower!AN126","v":149.83399209486166},{"$f":"Biopower!AO126","v":149.83399209486166},{"$f":"Biopower!AP126","v":149.83399209486166},{"$f":"Biopower!AQ126","v":149.83399209486166}]
[{"$f":"_xlfn.CONCAT(LEFT(B195,1), LEFT(C195,1), LEFT(D195,1),LEFT(E195,2),LEFT(F195,6),RIGHT(F195,1))","v":"RA3Ut2Hr Bae"},"RD","Advanced",30,"Utility-Scale Battery Storage","2Hr Battery Storage",{"$f":"'Utility-Scale Battery Storage'!F55","v":21.336480000000002},{"$f":"'Utility-Scale Battery Storage'!G55","v":20.250871102638651},{"$f":"'Utility-Scale Battery Storage'!H55","v":18.595335000000002},{"$f":"'Utility-Scale Battery Storage'!I55","v":17.064245},{"$f":"'Utility-Scale Battery Storage'!J55","v":15.533155000000001},{"$f":"'Utility-Scale Battery Storage'!K55","v":14.002065},{"$f":"'Utility-Scale Battery Storage'!L55","v":12.470975000000001},{"$f":"'Utility-Scale Battery Storage'!M55","v":11.680735},{"$f":"'Utility-Scale Battery Storage'!N55","v":10.816409999999999},{"$f":"'Utility-Scale Battery Storage'!O55","v":10.02617},{"$f":"'Utility-Scale Battery Storage'!P55","v":9.2359300000000015},{"$f":"'Utility-Scale Battery Storage'!Q55","v":8.4209949999999996},{"$f":"'Utility-Scale Battery Storage'!R55","v":8.272825000000001},{"$f":"'Utility-Scale Battery Storage'!S55","v":8.1246550000000006},{"$f":"'Utility-Scale Battery Storage'!T55","v":7.9270950000000004},{"$f":"'Utility-Scale Battery Storage'!U55","v":7.778925000000001},{"$f":"'Utility-Scale Battery Storage'!V55","v":7.6060599999999994},{"$f":"'Utility-Scale Battery Storage'!W55","v":7.408500000000001},{"$f":"'Utility-Scale Battery Storage'!X55","v":7.2603300000000006},{"$f":"'Utility-Scale Battery Storage'!Y55","v":7.1121600000000003},{"$f":"'Utility-Scale Battery Storage'!Z55","v":6.9639899999999999},{"$f":"'Utility-Scale Battery Storage'!AA55","v":6.7664299999999997},{"$f":"'Utility-Scale Battery Storage'!AB55","v":6.6182600000000011},{"$f":"'Utility-Scale Battery Storage'!AC55","v":6.4453949999999995},{"$f":"'Utility-Scale Battery Storage'!AD55","v":6.297225000000001},{"$f":"'Utility-Scale Battery Storage'!AE55","v":6.0996650000000008},{"$f":"'Utility-Scale Battery Storage'!AF55","v":5.9514950000000004},{"$f":"'Utility-Scale Battery Storage'!AG55","v":5.803325000000001},{"$f":"'Utility-Scale Battery Storage'!AH55","v":5.6551550000000006},{"$f":"'Utility-Scale Battery Storage'!AI55","v":5.4575950000000013},{"$f":"'Utility-Scale Battery Storage'!AJ55","v":5.3094250000000001},{"$f":"'Utility-Scale Battery Storage'!AK55","v":5.1365600000000002}]
["RM3Ut2Hr Bae","RD","Moderate",30,"Utility-Scale Battery Storage","2Hr Battery Storage",{"$f":"'Utility-Scale Battery Storage'!F56","v":21.336480000000002},{"$f":"'Utility-Scale Battery Storage'!G56","v":20.250871102638651},{"$f":"'Utility-Scale Battery Storage'!H56","v":19.084909149769285},{"$f":"'Utility-Scale Battery Storage'!I56","v":17.918947196899929},{"$f":"'Utility-Scale Battery Storage'!J56","v":16.752985244030562},{"$f":"'Utility-Scale Battery Storage'!K56","v":15.587023291161197},{"$f":"'Utility-Scale Battery Storage'!L56","v":14.42106133829183},{"$f":"'Utility-Scale Battery Storage'!M56","v":13.98941130021867},{"$f":"'Utility-Scale Battery Storage'!N56","v":13.557761262145513},{"$f":"'Utility-Scale Battery Storage'!O56","v":13.12611122407235},{"$f":"'Utility-Scale Battery Storage'!P56","v":12.694461185999193},{"$f":"'Utility-Scale Battery Storage'!Q56","v":12.262811147926044},{"$f":"'Utility-Scale Battery Storage'!R56","v":12.130639054804687},{"$f":"'Utility-Scale Battery Storage'!S56","v":11.998466961683329},{"$f":"'Utility-Scale Battery Storage'!T56","v":11.86629486856198},{"$f":"'Utility-Scale Battery Storage'!U56","v":11.734122775440621},{"$f":"'Utility-Scale Battery Storage'!V56","v":11.601950682319268},{"$f":"'Utility-Scale Battery Storage'!W56","v":11.469778589197915},{"$f":"'Utility-Scale Battery Storage'!X56","v":11.337606496076555},{"$f":"'Utility-Scale Battery Storage'!Y56","v":11.205434402955204},{"$f":"'Utility-Scale Battery Storage'!Z56","v":11.073262309833845},{"$f":"'Utility-Scale Battery Storage'!AA56","v":10.941090216712494},{"$f":"'Utility-Scale Battery Storage'!AB56","v":10.808918123591139},{"$f":"'Utility-Scale Battery Storage'!AC56","v":10.676746030469786},{"$f":"'Utility-Scale Battery Storage'!AD56","v":10.544573937348432},{"$f":"'Utility-Scale Battery Storage'!AE56","v":10.412401844227077},{"$f":"'Utility-Scale Battery Storage'!AF56","v":10.280229751105727},{"$f":"'Utility-Scale Battery Storage'!AG56","v":10.148057657984372},{"$f":"'Utility-Scale Battery Storage'!AH56","v":10.015885564863021},{"$f":"'Utility-Scale Battery Storage'!AI56","v":9.8837134717416664},{"$f":"'Utility-Scale Battery Storage'!AJ56","v":9.7515413786203098},{"$f":"'Utility-Scale Battery Storage'!AK56","v":9.6193692854989763}]
["RC3Ut2Hr Bae","RD","Conservative",30,"Utility-Scale Battery Storage","2Hr Battery Storage",{"$f":"'Utility-Scale Battery Storage'!F57","v":21.336480000000002},{"$f":"'Utility-Scale Battery Storage'!G57","v":20.250871102638651},{"$f":"'Utility-Scale Battery Storage'!H57","v":19.607830000000003},{"$f":"'Utility-Scale Battery Storage'!I57","v":19.015150000000002},{"$f":"'Utility-Scale Battery Storage'!J57","v":18.496555000000001},{"$f":"'Utility-Scale Battery Storage'!K57","v":17.928570000000004},{"$f":"'Utility-Scale Battery Storage'!L57","v":17.360584999999997},{"$f":"'Utility-Scale Battery Storage'!M57","v":16.8592765},{"$f":"'Utility-Scale Battery Storage'!N57","v":16.357968},{"$f":"'Utility-Scale Battery Storage'!O57","v":15.856659500000001},{"$f":"'Utility-Scale Battery Storage'!P57","v":15.355350999999999},{"$f":"'Utility-Scale Battery Storage'!Q57","v":14.8540425},{"$f":"'Utility-Scale Battery Storage'!R57","v":14.8540425},{"$f":"'Utility-Scale Battery Storage'!S57","v":14.8540425},{"$f":"'Utility-Scale Battery Storage'!T57","v":14.8540425},{"$f":"'Utility-Scale Battery Storage'!U57","v":14.8540425},{"$f":"'Utility-Scale Battery Storage'!V57","v":14.8540425},{"$f":"'Utility-Scale Battery Storage'!W57","v":14.8540425},{"$f":"'Utility-Scale Battery Storage'!X57","v":14.8540425},{"$f":"'Utility-Scale Battery Storage'!Y57","v":14.8540425},{"$f":"'Utility-Scale Battery Storage'!Z57","v":14.8540425},{"$f":"'Utility-Scale Battery Storage'!AA57","v":14.8540425},{"$f":"'Utility-Scale Battery Storage'!AB57","v":14.8540425},{"$f":"'Utility-Scale Battery Storage'!AC57","v":14.8540425},{"$f":"'Utility-Scale Battery Storage'!AD57","v":14.8540425},{"$f":"'Utility-Scale Battery Storage'!AE57","v":14.8540425},{"$f":"'Utility-Scale Battery Storage'!AF57","v":14.8540425},{"$f":"'Utility-Scale Battery Storage'!AG57","v":14.8540425},{"$f":"'Utility-Scale Battery Storage'!AH57","v":14.8540425},{"$f":"'Utility-Scale Battery Storage'!AI57","v":14.8540425},{"$f":"'Utility-Scale Battery Storage'!AJ57","v":14.8540425},{"$f":"'Utility-Scale Battery Storage'!AK57","v":14.8540425}]
[{"$f":"_xlfn.CONCAT(LEFT(B198,1), LEFT(C198,1), LEFT(D198,1),LEFT(E198,2),LEFT(F198,6),RIGHT(F198,1))","v":"RA3Ut4Hr Bae"},"RD","Advanced",30,"Utility-Scale Battery Storage","4Hr Battery Storage",{"$f":"'Utility-Scale Battery Storage'!F58","v":35.857140000000008},{"$f":"'Utility-Scale Battery Storage'!G58","v":34.082105855384128},{"$f":"'Utility-Scale Battery Storage'!H58","v":31.239175000000003},{"$f":"'Utility-Scale Battery Storage'!I58","v":28.670895000000002},{"$f":"'Utility-Scale Battery Storage'!J58","v":26.102615000000004},{"$f":"'Utility-Scale Battery Storage'!K58","v":23.534334999999999},{"$f":"'Utility-Scale Battery Storage'!L58","v":20.966055000000001},{"$f":"'Utility-Scale Battery Storage'!M58","v":19.632525000000001},{"$f":"'Utility-Scale Battery Storage'!N58","v":18.175520000000002},{"$f":"'Utility-Scale Battery Storage'!O58","v":16.841989999999999},{"$f":"'Utility-Scale Battery Storage'!P58","v":15.508460000000003},{"$f":"'Utility-Scale Battery Storage'!Q58","v":14.150235000000002},{"$f":"'Utility-Scale Battery Storage'!R58","v":13.903285},{"$f":"'Utility-Scale Battery Storage'!S58","v":13.656335000000002},{"$f":"'Utility-Scale Battery Storage'!T58","v":13.310604999999999},{"$f":"'Utility-Scale Battery Storage'!U58","v":13.063655000000001},{"$f":"'Utility-Scale Battery Storage'!V58","v":12.792009999999999},{"$f":"'Utility-Scale Battery Storage'!W58","v":12.446280000000002},{"$f":"'Utility-Scale Battery Storage'!X58","v":12.199330000000002},{"$f":"'Utility-Scale Battery Storage'!Y58","v":11.95238},{"$f":"'Utility-Scale Battery Storage'!Z58","v":11.70543},{"$f":"'Utility-Scale Battery Storage'!AA58","v":11.3597},{"$f":"'Utility-Scale Battery Storage'!AB58","v":11.112750000000002},{"$f":"'Utility-Scale Battery Storage'!AC58","v":10.841104999999999},{"$f":"'Utility-Scale Battery Storage'!AD58","v":10.594155000000001},{"$f":"'Utility-Scale Battery Storage'!AE58","v":10.248425000000001},{"$f":"'Utility-Scale Battery Storage'!AF58","v":10.001474999999999},{"$f":"'Utility-Scale Battery Storage'!AG58","v":9.754525000000001},{"$f":"'Utility-Scale Battery Storage'!AH58","v":9.507575000000001},{"$f":"'Utility-Scale Battery Storage'!AI58","v":9.1618450000000013},{"$f":"'Utility-Scale Battery Storage'!AJ58","v":8.9148949999999996},{"$f":"'Utility-Scale Battery Storage'!AK58","v":8.6432500000000001}]
["RM3Ut4Hr Bae","RD","Moderate",30,"Utility-Scale Battery Storage","4Hr Battery Storage",{"$f":"'Utility-Scale Battery Storage'!F59","v":35.857140000000008},{"$f":"'Utility-Scale Battery Storage'!G59","v":34.082105855384128},{"$f":"'Utility-Scale Battery Storage'!H59","v":32.045326620998623},{"$f":"'Utility-Scale Battery Storage'!I59","v":30.008547386613124},{"$f":"'Utility-Scale Battery Storage'!J59","v":27.971768152227618},{"$f":"'Utility-Scale Battery Storage'!K59","v":25.934988917842119},{"$f":"'Utility-Scale Battery Storage'!L59","v":23.898209683456603},{"$f":"'Utility-Scale Battery Storage'!M59","v":23.03903685527424},{"$f":"'Utility-Scale Battery Storage'!N59","v":22.179864027091881},{"$f":"'Utility-Scale Battery Storage'!O59","v":21.320691198909515},{"$f":"'Utility-Scale Battery Storage'!P59","v":20.461518370727152},{"$f":"'Utility-Scale Battery Storage'!Q59","v":19.6023455425448},{"$f":"'Utility-Scale Battery Storage'!R59","v":19.357316223262984},{"$f":"'Utility-Scale Battery Storage'!S59","v":19.112286903981172},{"$f":"'Utility-Scale Battery Storage'!T59","v":18.867257584699367},{"$f":"'Utility-Scale Battery Storage'!U59","v":18.622228265417551},{"$f":"'Utility-Scale Battery Storage'!V59","v":18.377198946135739},{"$f":"'Utility-Scale Battery Storage'!W59","v":18.13216962685393},{"$f":"'Utility-Scale Battery Storage'!X59","v":17.887140307572114},{"$f":"'Utility-Scale Battery Storage'!Y59","v":17.642110988290305},{"$f":"'Utility-Scale Battery Storage'!Z59","v":17.397081669008493},{"$f":"'Utility-Scale Battery Storage'!AA59","v":17.152052349726681},{"$f":"'Utility-Scale Battery Storage'!AB59","v":16.907023030444872},{"$f":"'Utility-Scale Battery Storage'!AC59","v":16.661993711163063},{"$f":"'Utility-Scale Battery Storage'!AD59","v":16.416964391881248},{"$f":"'Utility-Scale Battery Storage'!AE59","v":16.171935072599439},{"$f":"'Utility-Scale Battery Storage'!AF59","v":15.926905753317634},{"$f":"'Utility-Scale Battery Storage'!AG59","v":15.681876434035821},{"$f":"'Utility-Scale Battery Storage'!AH59","v":15.436847114754011},{"$f":"'Utility-Scale Battery Storage'!AI59","v":15.191817795472202},{"$f":"'Utility-Scale Battery Storage'!AJ59","v":14.94678847619039},{"$f":"'Utility-Scale Battery Storage'!AK59","v":14.701759156908597}]
["RC3Ut4Hr Bae","RD","Conservative",30,"Utility-Scale Battery Storage","4Hr Battery Storage",{"$f":"'Utility-Scale Battery Storage'!F60","v":35.857140000000008},{"$f":"'Utility-Scale Battery Storage'!G60","v":34.082105855384128},{"$f":"'Utility-Scale Battery Storage'!H60","v":32.943130000000004},{"$f":"'Utility-Scale Battery Storage'!I60","v":31.955330000000004},{"$f":"'Utility-Scale Battery Storage'!J60","v":31.091005000000003},{"$f":"'Utility-Scale Battery Storage'!K60","v":30.1279},{"$f":"'Utility-Scale Battery Storage'!L60","v":29.164794999999998},{"$f":"'Utility-Scale Battery Storage'!M60","v":28.236262999999997},{"$f":"'Utility-Scale Battery Storage'!N60","v":27.307731000000004},{"$f":"'Utility-Scale Battery Storage'!O60","v":26.379199},{"$f":"'Utility-Scale Battery Storage'!P60","v":25.450666999999999},{"$f":"'Utility-Scale Battery Storage'!Q60","v":24.522135000000002},{"$f":"'Utility-Scale Battery Storage'!R60","v":24.522135000000002},{"$f":"'Utility-Scale Battery Storage'!S60","v":24.522135000000002},{"$f":"'Utility-Scale Battery Storage'!T60","v":24.522135000000002},{"$f":"'Utility-Scale Battery Storage'!U60","v":24.522135000000002},{"$f":"'Utility-Scale Battery Storage'!V60","v":24.522135000000002},{"$f":"'Utility-Scale Battery Storage'!W60","v":24.522135000000002},{"$f":"'Utility-Scale Battery Storage'!X60","v":24.522135000000002},{"$f":"'Utility-Scale Battery Storage'!Y60","v":24.522135000000002},{"$f":"'Utility-Scale Battery Storage'!Z60","v":24.522135000000002},{"$f":"'Utility-Scale Battery Storage'!AA60","v":24.522135000000002},{"$f":"'Utility-Scale Battery Storage'!AB60","v":24.522135000000002},{"$f":"'Utility-Scale Battery Storage'!AC60","v":24.522135000000002},{"$f":"'Utility-Scale Battery Storage'!AD60","v":24.522135000000002},{"$f":"'Utility-Scale Battery Storage'!AE60","v":24.522135000000002},{"$f":"'Utility-Scale Battery Storage'!AF60","v":24.522135000000002},{"$f":"'Utility-Scale Battery Storage'!AG60","v":24.522135000000002},{"$f":"'Utility-Scale Battery Storage'!AH60","v":24.522135000000002},{"$f":"'Utility-Scale Battery Storage'!AI60","v":24.522135000000002},{"$f":"'Utility-Scale Battery Storage'!AJ60","v":24.522135000000002},{"$f":"'Utility-Scale Battery Storage'!AK60","v":24.522135000000002}]
["RA3Ut6Hr Bae","RD","Advanced",30,"Utility-Scale Battery Storage","6Hr Battery Storage",{"$f":"'Utility-Scale Battery Storage'!F61","v":50.377800000000008},{"$f":"'Utility-Scale Battery Storage'!G61","v":47.913340608129616},{"$f":"'Utility-Scale Battery Storage'!H61","v":43.883015},{"$f":"'Utility-Scale Battery Storage'!I61","v":40.277545000000003},{"$f":"'Utility-Scale Battery Storage'!J61","v":36.672075},{"$f":"'Utility-Scale Battery Storage'!K61","v":33.066605000000003},{"$f":"'Utility-Scale Battery Storage'!L61","v":29.461135000000002},{"$f":"'Utility-Scale Battery Storage'!M61","v":27.584315},{"$f":"'Utility-Scale Battery Storage'!N61","v":25.534630000000003},{"$f":"'Utility-Scale Battery Storage'!O61","v":23.657809999999998},{"$f":"'Utility-Scale Battery Storage'!P61","v":21.780990000000003},{"$f":"'Utility-Scale Battery Storage'!Q61","v":19.879475000000003},{"$f":"'Utility-Scale Battery Storage'!R61","v":19.533745000000003},{"$f":"'Utility-Scale Battery Storage'!S61","v":19.188015000000004},{"$f":"'Utility-Scale Battery Storage'!T61","v":18.694115},{"$f":"'Utility-Scale Battery Storage'!U61","v":18.348385},{"$f":"'Utility-Scale Battery Storage'!V61","v":17.977959999999999},{"$f":"'Utility-Scale Battery Storage'!W61","v":17.484059999999999},{"$f":"'Utility-Scale Battery Storage'!X61","v":17.138330000000003},{"$f":"'Utility-Scale Battery Storage'!Y61","v":16.792600000000004},{"$f":"'Utility-Scale Battery Storage'!Z61","v":16.446870000000001},{"$f":"'Utility-Scale Battery Storage'!AA61","v":15.952970000000001},{"$f":"'Utility-Scale Battery Storage'!AB61","v":15.607239999999999},{"$f":"'Utility-Scale Battery Storage'!AC61","v":15.236815},{"$f":"'Utility-Scale Battery Storage'!AD61","v":14.891085000000002},{"$f":"'Utility-Scale Battery Storage'!AE61","v":14.397185000000002},{"$f":"'Utility-Scale Battery Storage'!AF61","v":14.051455000000002},{"$f":"'Utility-Scale Battery Storage'!AG61","v":13.705725000000001},{"$f":"'Utility-Scale Battery Storage'!AH61","v":13.359994999999998},{"$f":"'Utility-Scale Battery Storage'!AI61","v":12.866095000000001},{"$f":"'Utility-Scale Battery Storage'!AJ61","v":12.520364999999998},{"$f":"'Utility-Scale Battery Storage'!AK61","v":12.149940000000001}]
["RM3Ut6Hr Bae","RD","Moderate",30,"Utility-Scale Battery Storage","6Hr Battery Storage",{"$f":"'Utility-Scale Battery Storage'!F62","v":50.377800000000008},{"$f":"'Utility-Scale Battery Storage'!G62","v":47.913340608129616},{"$f":"'Utility-Scale Battery Storage'!H62","v":45.005744092227964},{"$f":"'Utility-Scale Battery Storage'!I62","v":42.098147576326326},{"$f":"'Utility-Scale Battery Storage'!J62","v":39.190551060424674},{"$f":"'Utility-Scale Battery Storage'!K62","v":36.282954544523037},{"$f":"'Utility-Scale Battery Storage'!L62","v":33.375358028621378},{"$f":"'Utility-Scale Battery Storage'!M62","v":32.08866241032981},{"$f":"'Utility-Scale Battery Storage'!N62","v":30.801966792038247},{"$f":"'Utility-Scale Battery Storage'!O62","v":29.515271173746676},{"$f":"'Utility-Scale Battery Storage'!P62","v":28.228575555455109},{"$f":"'Utility-Scale Battery Storage'!Q62","v":26.941879937163556},{"$f":"'Utility-Scale Battery Storage'!R62","v":26.58399339172129},{"$f":"'Utility-Scale Battery Storage'!S62","v":26.226106846279016},{"$f":"'Utility-Scale Battery Storage'!T62","v":25.86822030083675},{"$f":"'Utility-Scale Battery Storage'!U62","v":25.510333755394477},{"$f":"'Utility-Scale Battery Storage'!V62","v":25.152447209952211},{"$f":"'Utility-Scale Battery Storage'!W62","v":24.794560664509945},{"$f":"'Utility-Scale Battery Storage'!X62","v":24.436674119067675},{"$f":"'Utility-Scale Battery Storage'!Y62","v":24.078787573625409},{"$f":"'Utility-Scale Battery Storage'!Z62","v":23.720901028183139},{"$f":"'Utility-Scale Battery Storage'!AA62","v":23.363014482740869},{"$f":"'Utility-Scale Battery Storage'!AB62","v":23.005127937298607},{"$f":"'Utility-Scale Battery Storage'!AC62","v":22.64724139185634},{"$f":"'Utility-Scale Battery Storage'!AD62","v":22.289354846414071},{"$f":"'Utility-Scale Battery Storage'!AE62","v":21.931468300971801},{"$f":"'Utility-Scale Battery Storage'!AF62","v":21.573581755529538},{"$f":"'Utility-Scale Battery Storage'!AG62","v":21.215695210087269},{"$f":"'Utility-Scale Battery Storage'!AH62","v":20.857808664645002},{"$f":"'Utility-Scale Battery Storage'!AI62","v":20.499922119202736},{"$f":"'Utility-Scale Battery Storage'!AJ62","v":20.142035573760467},{"$f":"'Utility-Scale Battery Storage'!AK62","v":19.784149028318218}]
["RC3Ut6Hr Bae","RD","Conservative",30,"Utility-Scale Battery Storage","6Hr Battery Storage",{"$f":"'Utility-Scale Battery Storage'!F63","v":50.377800000000008},{"$f":"'Utility-Scale Battery Storage'!G63","v":47.913340608129616},{"$f":"'Utility-Scale Battery Storage'!H63","v":46.278430000000007},{"$f":"'Utility-Scale Battery Storage'!I63","v":44.895510000000009},{"$f":"'Utility-Scale Battery Storage'!J63","v":43.685455000000005},{"$f":"'Utility-Scale Battery Storage'!K63","v":42.327230000000007},{"$f":"'Utility-Scale Battery Storage'!L63","v":40.969004999999996},{"$f":"'Utility-Scale Battery Storage'!M63","v":39.613249500000002},{"$f":"'Utility-Scale Battery Storage'!N63","v":38.257494000000001},{"$f":"'Utility-Scale Battery Storage'!O63","v":36.901738500000008},{"$f":"'Utility-Scale Battery Storage'!P63","v":35.545983},{"$f":"'Utility-Scale Battery Storage'!Q63","v":34.190227500000006},{"$f":"'Utility-Scale Battery Storage'!R63","v":34.190227500000006},{"$f":"'Utility-Scale Battery Storage'!S63","v":34.190227500000006},{"$f":"'Utility-Scale Battery Storage'!T63","v":34.190227500000006},{"$f":"'Utility-Scale Battery Storage'!U63","v":34.190227500000006},{"$f":"'Utility-Scale Battery Storage'!V63","v":34.190227500000006},{"$f":"'Utility-Scale Battery Storage'!W63","v":34.190227500000006},{"$f":"'Utility-Scale Battery Storage'!X63","v":34.190227500000006},{"$f":"'Utility-Scale Battery Storage'!Y63","v":34.190227500000006},{"$f":"'Utility-Scale Battery Storage'!Z63","v":34.190227500000006},{"$f":"'Utility-Scale Battery Storage'!AA63","v":34.190227500000006},{"$f":"'Utility-Scale Battery Storage'!AB63","v":34.190227500000006},{"$f":"'Utility-Scale Battery Storage'!AC63","v":34.190227500000006},{"$f":"'Utility-Scale Battery Storage'!AD63","v":34.190227500000006},{"$f":"'Utility-Scale Battery Storage'!AE63","v":34.190227500000006},{"$f":"'Utility-Scale Battery Storage'!AF63","v":34.190227500000006},{"$f":"'Utility-Scale Battery Storage'!AG63","v":34.190227500000006},{"$f":"'Utility-Scale Battery Storage'!AH63","v":34.190227500000006},{"$f":"'Utility-Scale Battery Storage'!AI63","v":34.190227500000006},{"$f":"'Utility-Scale Battery Storage'!AJ63","v":34.190227500000006},{"$f":"'Utility-Scale Battery Storage'!AK63","v":34.190227500000006}]
["RA3Ut8Hr Bae","RD","Advanced",30,"Utility-Scale Battery Storage","8Hr Battery Storage",{"$f":"'Utility-Scale Battery Storage'!F64","v":64.89846},{"$f":"'Utility-Scale Battery Storage'!G64","v":61.744575360875096},{"$f":"'Utility-Scale Battery Storage'!H64","v":56.526855000000005},{"$f":"'Utility-Scale Battery Storage'!I64","v":51.884195000000005},{"$f":"'Utility-Scale Battery Storage'!J64","v":47.241535000000006},{"$f":"'Utility-Scale Battery Storage'!K64","v":42.598875},{"$f":"'Utility-Scale Battery Storage'!L64","v":37.956215},{"$f":"'Utility-Scale Battery Storage'!M64","v":35.536104999999999},{"$f":"'Utility-Scale Battery Storage'!N64","v":32.893740000000001},{"$f":"'Utility-Scale Battery Storage'!O64","v":30.47363},{"$f":"'Utility-Scale Battery Storage'!P64","v":28.053520000000006},{"$f":"'Utility-Scale Battery Storage'!Q64","v":25.608715000000004},{"$f":"'Utility-Scale Battery Storage'!R64","v":25.164205000000003},{"$f":"'Utility-Scale Battery Storage'!S64","v":24.719695000000002},{"$f":"'Utility-Scale Battery Storage'!T64","v":24.077625000000001},{"$f":"'Utility-Scale Battery Storage'!U64","v":23.633115000000004},{"$f":"'Utility-Scale Battery Storage'!V64","v":23.163910000000001},{"$f":"'Utility-Scale Battery Storage'!W64","v":22.521840000000001},{"$f":"'Utility-Scale Battery Storage'!X64","v":22.077330000000003},{"$f":"'Utility-Scale Battery Storage'!Y64","v":21.632820000000002},{"$f":"'Utility-Scale Battery Storage'!Z64","v":21.188310000000001},{"$f":"'Utility-Scale Battery Storage'!AA64","v":20.546240000000001},{"$f":"'Utility-Scale Battery Storage'!AB64","v":20.101730000000003},{"$f":"'Utility-Scale Battery Storage'!AC64","v":19.632525000000001},{"$f":"'Utility-Scale Battery Storage'!AD64","v":19.188015000000004},{"$f":"'Utility-Scale Battery Storage'!AE64","v":18.545945},{"$f":"'Utility-Scale Battery Storage'!AF64","v":18.101435000000002},{"$f":"'Utility-Scale Battery Storage'!AG64","v":17.656925000000001},{"$f":"'Utility-Scale Battery Storage'!AH64","v":17.212415},{"$f":"'Utility-Scale Battery Storage'!AI64","v":16.570345000000003},{"$f":"'Utility-Scale Battery Storage'!AJ64","v":16.125834999999999},{"$f":"'Utility-Scale Battery Storage'!AK64","v":15.656630000000002}]
["RM3Ut8Hr Bae","RD","Moderate",30,"Utility-Scale Battery Storage","8Hr Battery Storage",{"$f":"'Utility-Scale Battery Storage'!F65","v":64.89846},{"$f":"'Utility-Scale Battery Storage'!G65","v":61.744575360875096},{"$f":"'Utility-Scale Battery Storage'!H65","v":57.966161563457298},{"$f":"'Utility-Scale Battery Storage'!I65","v":54.187747766039514},{"$f":"'Utility-Scale Battery Storage'!J65","v":50.409333968621731},{"$f":"'Utility-Scale Battery Storage'!K65","v":46.630920171203954},{"$f":"'Utility-Scale Battery Storage'!L65","v":42.852506373786156},{"$f":"'Utility-Scale Battery Storage'!M65","v":41.138287965385388},{"$f":"'Utility-Scale Battery Storage'!N65","v":39.424069556984612},{"$f":"'Utility-Scale Battery Storage'!O65","v":37.709851148583844},{"$f":"'Utility-Scale Battery Storage'!P65","v":35.995632740183069},{"$f":"'Utility-Scale Battery Storage'!Q65","v":34.281414331782308},{"$f":"'Utility-Scale Battery Storage'!R65","v":33.810670560179588},{"$f":"'Utility-Scale Battery Storage'!S65","v":33.339926788576861},{"$f":"'Utility-Scale Battery Storage'!T65","v":32.869183016974141},{"$f":"'Utility-Scale Battery Storage'!U65","v":32.398439245371407},{"$f":"'Utility-Scale Battery Storage'!V65","v":31.927695473768683},{"$f":"'Utility-Scale Battery Storage'!W65","v":31.456951702165959},{"$f":"'Utility-Scale Battery Storage'!X65","v":30.986207930563229},{"$f":"'Utility-Scale Battery Storage'!Y65","v":30.515464158960512},{"$f":"'Utility-Scale Battery Storage'!Z65","v":30.044720387357785},{"$f":"'Utility-Scale Battery Storage'!AA65","v":29.573976615755058},{"$f":"'Utility-Scale Battery Storage'!AB65","v":29.103232844152338},{"$f":"'Utility-Scale Battery Storage'!AC65","v":28.632489072549614},{"$f":"'Utility-Scale Battery Storage'!AD65","v":28.161745300946883},{"$f":"'Utility-Scale Battery Storage'!AE65","v":27.691001529344163},{"$f":"'Utility-Scale Battery Storage'!AF65","v":27.220257757741447},{"$f":"'Utility-Scale Battery Storage'!AG65","v":26.749513986138716},{"$f":"'Utility-Scale Battery Storage'!AH65","v":26.278770214535992},{"$f":"'Utility-Scale Battery Storage'!AI65","v":25.808026442933279},{"$f":"'Utility-Scale Battery Storage'!AJ65","v":25.337282671330549},{"$f":"'Utility-Scale Battery Storage'!AK65","v":24.866538899727843}]
["RC3Ut8Hr Bae","RD","Conservative",30,"Utility-Scale Battery Storage","8Hr Battery Storage",{"$f":"'Utility-Scale Battery Storage'!F66","v":64.89846},{"$f":"'Utility-Scale Battery Storage'!G66","v":61.744575360875096},{"$f":"'Utility-Scale Battery Storage'!H66","v":59.613730000000011},{"$f":"'Utility-Scale Battery Storage'!I66","v":57.83569},{"$f":"'Utility-Scale Battery Storage'!J66","v":56.279905000000014},{"$f":"'Utility-Scale Battery Storage'!K66","v":54.526560000000011},{"$f":"'Utility-Scale Battery Storage'!L66","v":52.773214999999993},{"$f":"'Utility-Scale Battery Storage'!M66","v":50.990236000000003},{"$f":"'Utility-Scale Battery Storage'!N66","v":49.207256999999998},{"$f":"'Utility-Scale Battery Storage'!O66","v":47.424278000000008},{"$f":"'Utility-Scale Battery Storage'!P66","v":45.641299000000004},{"$f":"'Utility-Scale Battery Storage'!Q66","v":43.858320000000006},{"$f":"'Utility-Scale Battery Storage'!R66","v":43.858320000000006},{"$f":"'Utility-Scale Battery Storage'!S66","v":43.858320000000006},{"$f":"'Utility-Scale Battery Storage'!T66","v":43.858320000000006},{"$f":"'Utility-Scale Battery Storage'!U66","v":43.858320000000006},{"$f":"'Utility-Scale Battery Storage'!V66","v":43.858320000000006},{"$f":"'Utility-Scale Battery Storage'!W66","v":43.858320000000006},{"$f":"'Utility-Scale Battery Storage'!X66","v":43.858320000000006},{"$f":"'Utility-Scale Battery Storage'!Y66","v":43.858320000000006},{"$f":"'Utility-Scale Battery Storage'!Z66","v":43.858320000000006},{"$f":"'Utility-Scale Battery Storage'!AA66","v":43.858320000000006},{"$f":"'Utility-Scale Battery Storage'!AB66","v":43.858320000000006},{"$f":"'Utility-Scale Battery Storage'!AC66","v":43.858320000000006},{"$f":"'Utility-Scale Battery Storage'!AD66","v":43.858320000000006},{"$f":"'Utility-Scale Battery Storage'!AE66","v":43.858320000000006},{"$f":"'Utility-Scale Battery Storage'!AF66","v":43.858320000000006},{"$f":"'Utility-Scale Battery Storage'!AG66","v":43.858320000000006},{"$f":"'Utility-Scale Battery Storage'!AH66","v":43.858320000000006},{"$f":"'Utility-Scale Battery Storage'!AI66","v":43.858320000000006},{"$f":"'Utility-Scale Battery Storage'!AJ66","v":43.858320000000006},{"$f":"'Utility-Scale Battery Storage'!AK66","v":43.858320000000006}]
["RA3Ut10Hr Be","RD","Advanced",30,"Utility-Scale Battery Storage","10Hr Battery Storage",{"$f":"'Utility-Scale Battery Storage'!F67","v":79.419120000000007},{"$f":"'Utility-Scale Battery Storage'!G67","v":75.575810113620577},{"$f":"'Utility-Scale Battery Storage'!H67","v":69.170695000000009},{"$f":"'Utility-Scale Battery Storage'!I67","v":63.490845000000007},{"$f":"'Utility-Scale Battery Storage'!J67","v":57.810995000000005},{"$f":"'Utility-Scale Battery Storage'!K67","v":52.131145000000004},{"$f":"'Utility-Scale Battery Storage'!L67","v":46.451295000000009},{"$f":"'Utility-Scale Battery Storage'!M67","v":43.487895000000002},{"$f":"'Utility-Scale Battery Storage'!N67","v":40.252849999999995},{"$f":"'Utility-Scale Battery Storage'!O67","v":37.289449999999995},{"$f":"'Utility-Scale Battery Storage'!P67","v":34.326050000000002},{"$f":"'Utility-Scale Battery Storage'!Q67","v":31.337955000000001},{"$f":"'Utility-Scale Battery Storage'!R67","v":30.794665000000006},{"$f":"'Utility-Scale Battery Storage'!S67","v":30.251375000000003},{"$f":"'Utility-Scale Battery Storage'!T67","v":29.461135000000002},{"$f":"'Utility-Scale Battery Storage'!U67","v":28.917845000000007},{"$f":"'Utility-Scale Battery Storage'!V67","v":28.349860000000003},{"$f":"'Utility-Scale Battery Storage'!W67","v":27.559620000000002},{"$f":"'Utility-Scale Battery Storage'!X67","v":27.01633},{"$f":"'Utility-Scale Battery Storage'!Y67","v":26.473039999999997},{"$f":"'Utility-Scale Battery Storage'!Z67","v":25.929750000000002},{"$f":"'Utility-Scale Battery Storage'!AA67","v":25.139510000000001},{"$f":"'Utility-Scale Battery Storage'!AB67","v":24.596220000000002},{"$f":"'Utility-Scale Battery Storage'!AC67","v":24.028234999999999},{"$f":"'Utility-Scale Battery Storage'!AD67","v":23.484945000000003},{"$f":"'Utility-Scale Battery Storage'!AE67","v":22.694704999999999},{"$f":"'Utility-Scale Battery Storage'!AF67","v":22.151415},{"$f":"'Utility-Scale Battery Storage'!AG67","v":21.608125000000001},{"$f":"'Utility-Scale Battery Storage'!AH67","v":21.064835000000002},{"$f":"'Utility-Scale Battery Storage'!AI67","v":20.274595000000005},{"$f":"'Utility-Scale Battery Storage'!AJ67","v":19.731304999999999},{"$f":"'Utility-Scale Battery Storage'!AK67","v":19.163320000000002}]
["RM3Ut10Hr Be","RD","Moderate",30,"Utility-Scale Battery Storage","10Hr Battery Storage",{"$f":"'Utility-Scale Battery Storage'!F68","v":79.419120000000007},{"$f":"'Utility-Scale Battery Storage'!G68","v":75.575810113620577},{"$f":"'Utility-Scale Battery Storage'!H68","v":70.92657903468664},{"$f":"'Utility-Scale Battery Storage'!I68","v":66.277347955752717},{"$f":"'Utility-Scale Battery Storage'!J68","v":61.628116876818787},{"$f":"'Utility-Scale Battery Storage'!K68","v":56.978885797884857},{"$f":"'Utility-Scale Battery Storage'!L68","v":52.329654718950934},{"$f":"'Utility-Scale Battery Storage'!M68","v":50.187913520440958},{"$f":"'Utility-Scale Battery Storage'!N68","v":48.046172321930975},{"$f":"'Utility-Scale Battery Storage'!O68","v":45.904431123421006},{"$f":"'Utility-Scale Battery Storage'!P68","v":43.762689924911029},{"$f":"'Utility-Scale Battery Storage'!Q68","v":41.620948726401068},{"$f":"'Utility-Scale Battery Storage'!R68","v":41.037347728637883},{"$f":"'Utility-Scale Battery Storage'!S68","v":40.453746730874713},{"$f":"'Utility-Scale Battery Storage'!T68","v":39.870145733111521},{"$f":"'Utility-Scale Battery Storage'!U68","v":39.286544735348343},{"$f":"'Utility-Scale Battery Storage'!V68","v":38.702943737585159},{"$f":"'Utility-Scale Battery Storage'!W68","v":38.119342739821974},{"$f":"'Utility-Scale Battery Storage'!X68","v":37.535741742058789},{"$f":"'Utility-Scale Battery Storage'!Y68","v":36.952140744295612},{"$f":"'Utility-Scale Battery Storage'!Z68","v":36.368539746532434},{"$f":"'Utility-Scale Battery Storage'!AA68","v":35.784938748769243},{"$f":"'Utility-Scale Battery Storage'!AB68","v":35.201337751006065},{"$f":"'Utility-Scale Battery Storage'!AC68","v":34.617736753242887},{"$f":"'Utility-Scale Battery Storage'!AD68","v":34.034135755479703},{"$f":"'Utility-Scale Battery Storage'!AE68","v":33.450534757716525},{"$f":"'Utility-Scale Battery Storage'!AF68","v":32.866933759953348},{"$f":"'Utility-Scale Battery Storage'!AG68","v":32.28333276219017},{"$f":"'Utility-Scale Battery Storage'!AH68","v":31.699731764426986},{"$f":"'Utility-Scale Battery Storage'!AI68","v":31.116130766663815},{"$f":"'Utility-Scale Battery Storage'!AJ68","v":30.532529768900631},{"$f":"'Utility-Scale Battery Storage'!AK68","v":29.948928771137464}]
["RC3Ut10Hr Be","RD","Conservative",30,"Utility-Scale Battery Storage","10Hr Battery Storage",{"$f":"'Utility-Scale Battery Storage'!F69","v":79.419120000000007},{"$f":"'Utility-Scale Battery Storage'!G69","v":75.575810113620577},{"$f":"'Utility-Scale Battery Storage'!H69","v":72.949030000000022},{"$f":"'Utility-Scale Battery Storage'!I69","v":70.775869999999998},{"$f":"'Utility-Scale Battery Storage'!J69","v":68.874355000000023},{"$f":"'Utility-Scale Battery Storage'!K69","v":66.725890000000007},{"$f":"'Utility-Scale Battery Storage'!L69","v":64.577424999999991},{"$f":"'Utility-Scale Battery Storage'!M69","v":62.367222500000004},{"$f":"'Utility-Scale Battery Storage'!N69","v":60.157020000000003},{"$f":"'Utility-Scale Battery Storage'!O69","v":57.946817500000002},{"$f":"'Utility-Scale Battery Storage'!P69","v":55.736615000000008},{"$f":"'Utility-Scale Battery Storage'!Q69","v":53.526412500000006},{"$f":"'Utility-Scale Battery Storage'!R69","v":53.526412500000006},{"$f":"'Utility-Scale Battery Storage'!S69","v":53.526412500000006},{"$f":"'Utility-Scale Battery Storage'!T69","v":53.526412500000006},{"$f":"'Utility-Scale Battery Storage'!U69","v":53.526412500000006},{"$f":"'Utility-Scale Battery Storage'!V69","v":53.526412500000006},{"$f":"'Utility-Scale Battery Storage'!W69","v":53.526412500000006},{"$f":"'Utility-Scale Battery Storage'!X69","v":53.526412500000006},{"$f":"'Utility-Scale Battery Storage'!Y69","v":53.526412500000006},{"$f":"'Utility-Scale Battery Storage'!Z69","v":53.526412500000006},{"$f":"'Utility-Scale Battery Storage'!AA69","v":53.526412500000006},{"$f":"'Utility-Scale Battery Storage'!AB69","v":53.526412500000006},{"$f":"'Utility-Scale Battery Storage'!AC69","v":53.526412500000006},{"$f":"'Utility-Scale Battery Storage'!AD69","v":53.526412500000006},{"$f":"'Utility-Scale Battery Storage'!AE69","v":53.526412500000006},{"$f":"'Utility-Scale Battery Storage'!AF69","v":53.526412500000006},{"$f":"'Utility-Scale Battery Storage'!AG69","v":53.526412500000006},{"$f":"'Utility-Scale Battery Storage'!AH69","v":53.526412500000006},{"$f":"'Utility-Scale Battery Storage'!AI69","v":53.526412500000006},{"$f":"'Utility-Scale Battery Storage'!AJ69","v":53.526412500000006},{"$f":"'Utility-Scale Battery Storage'!AK69","v":53.526412500000006}]
["RA3HyNPD11","RD","Advanced",30,"Hydropower","NPD1",{"$f":"Hydropower!L314","v":63.259709999999998},{"$f":"Hydropower!M314","v":63.259709999999998},{"$f":"Hydropower!N314","v":63.259709999999998},{"$f":"Hydropower!O314","v":63.259709999999998},{"$f":"Hydropower!P314","v":63.259709999999998},{"$f":"Hydropower!Q314","v":63.259709999999998},{"$f":"Hydropower!R314","v":63.259709999999998},{"$f":"Hydropower!S314","v":63.259709999999998},{"$f":"Hydropower!T314","v":63.259709999999998},{"$f":"Hydropower!U314","v":63.259709999999998},{"$f":"Hydropower!V314","v":63.259709999999998},{"$f":"Hydropower!W314","v":60.096730000000001},{"$f":"Hydropower!X314","v":60.096730000000001},{"$f":"Hydropower!Y314","v":60.096730000000001},{"$f":"Hydropower!Z314","v":60.096730000000001},{"$f":"Hydropower!AA314","v":60.096730000000001},{"$f":"Hydropower!AB314","v":60.096730000000001},{"$f":"Hydropower!AC314","v":60.096730000000001},{"$f":"Hydropower!AD314","v":60.096730000000001},{"$f":"Hydropower!AE314","v":60.096730000000001},{"$f":"Hydropower!AF314","v":60.096730000000001},{"$f":"Hydropower!AG314","v":54.656390000000002},{"$f":"Hydropower!AH314","v":54.656390000000002},{"$f":"Hydropower!AI314","v":54.656390000000002},{"$f":"Hydropower!AJ314","v":54.656390000000002},{"$f":"Hydropower!AK314","v":54.656390000000002},{"$f":"Hydropower!AL314","v":54.656390000000002},{"$f":"Hydropower!AM314","v":54.656390000000002},{"$f":"Hydropower!AN314","v":54.656390000000002},{"$f":"Hydropower!AO314","v":54.656390000000002},{"$f":"Hydropower!AP314","v":54.656390000000002},{"$f":"Hydropower!AQ314","v":54.656390000000002}]
["RM3HyNPD11","RD","Moderate",30,"Hydropower","NPD1",{"$f":"Hydropower!L315","v":63.259709999999998},{"$f":"Hydropower!M315","v":63.259709999999998},{"$f":"Hydropower!N315","v":63.259709999999998},{"$f":"Hydropower!O315","v":63.259709999999998},{"$f":"Hydropower!P315","v":63.259709999999998},{"$f":"Hydropower!Q315","v":63.259709999999998},{"$f":"Hydropower!R315","v":63.259709999999998},{"$f":"Hydropower!S315","v":63.259709999999998},{"$f":"Hydropower!T315","v":63.259709999999998},{"$f":"Hydropower!U315","v":63.259709999999998},{"$f":"Hydropower!V315","v":63.259709999999998},{"$f":"Hydropower!W315","v":63.259709999999998},{"$f":"Hydropower!X315","v":63.259709999999998},{"$f":"Hydropower!Y315","v":63.259709999999998},{"$f":"Hydropower!Z315","v":63.259709999999998},{"$f":"Hydropower!AA315","v":63.259709999999998},{"$f":"Hydropower!AB315","v":63.259709999999998},{"$f":"Hydropower!AC315","v":63.259709999999998},{"$f":"Hydropower!AD315","v":63.259709999999998},{"$f":"Hydropower!AE315","v":63.259709999999998},{"$f":"Hydropower!AF315","v":63.259709999999998},{"$f":"Hydropower!AG315","v":60.729320000000001},{"$f":"Hydropower!AH315","v":60.729320000000001},{"$f":"Hydropower!AI315","v":60.729320000000001},{"$f":"Hydropower!AJ315","v":60.729320000000001},{"$f":"Hydropower!AK315","v":60.729320000000001},{"$f":"Hydropower!AL315","v":60.729320000000001},{"$f":"Hydropower!AM315","v":60.729320000000001},{"$f":"Hydropower!AN315","v":60.729320000000001},{"$f":"Hydropower!AO315","v":60.729320000000001},{"$f":"Hydropower!AP315","v":60.729320000000001},{"$f":"Hydropower!AQ315","v":60.729320000000001}]
["RC3HyNPD11","RD","Conservative",30,"Hydropower","NPD1",{"$f":"Hydropower!L316","v":63.259709999999998},{"$f":"Hydropower!M316","v":63.259709999999998},{"$f":"Hydropower!N316","v":63.259709999999998},{"$f":"Hydropower!O316","v":63.259709999999998},{"$f":"Hydropower!P316","v":63.259709999999998},{"$f":"Hydropower!Q316","v":63.259709999999998},{"$f":"Hydropower!R316","v":63.259709999999998},{"$f":"Hydropower!S316","v":63.259709999999998},{"$f":"Hydropower!T316","v":63.259709999999998},{"$f":"Hydropower!U316","v":63.259709999999998},{"$f":"Hydropower!V316","v":63.259709999999998},{"$f":"Hydropower!W316","v":63.259709999999998},{"$f":"Hydropower!X316","v":63.259709999999998},{"$f":"Hydropower!Y316","v":63.259709999999998},{"$f":"Hydropower!Z316","v":63.259709999999998},{"$f":"Hydropower!AA316","v":63.259709999999998},{"$f":"Hydropower!AB316","v":63.259709999999998},{"$f":"Hydropower!AC316","v":63.259709999999998},{"$f":"Hydropower!AD316","v":63.259709999999998},{"$f":"Hydropower!AE316","v":63.259709999999998},{"$f":"Hydropower!AF316","v":63.259709999999998},{"$f":"Hydropower!AG316","v":63.259709999999998},{"$f":"Hydropower!AH316","v":63.259709999999998},{"$f":"Hydropower!AI316","v":63.259709999999998},{"$f":"Hydropower!AJ316","v":63.259709999999998},{"$f":"Hydropower!AK316","v":63.259709999999998},{"$f":"Hydropower!AL316","v":63.259709999999998},{"$f":"Hydropower!AM316","v":63.259709999999998},{"$f":"Hydropower!AN316","v":63.259709999999998},{"$f":"Hydropower!AO316","v":63.259709999999998},{"$f":"Hydropower!AP316","v":63.259709999999998},{"$f":"Hydropower!AQ316","v":63.259709999999998}]
["RA3HyNPD22","RD","Advanced",30,"Hydropower","NPD2",{"$f":"Hydropower!L317","v":76.047049999999999},{"$f":"Hydropower!M317","v":76.047049999999999},{"$f":"Hydropower!N317","v":76.047049999999999},{"$f":"Hydropower!O317","v":76.047049999999999},{"$f":"Hydropower!P317","v":76.047049999999999},{"$f":"Hydropower!Q317","v":76.047049999999999},{"$f":"Hydropower!R317","v":76.047049999999999},{"$f":"Hydropower!S317","v":76.047049999999999},{"$f":"Hydropower!T317","v":76.047049999999999},{"$f":"Hydropower!U317","v":76.047049999999999},{"$f":"Hydropower!V317","v":76.047049999999999},{"$f":"Hydropower!W317","v":72.244699999999995},{"$f":"Hydropower!X317","v":72.244699999999995},{"$f":"Hydropower!Y317","v":72.244699999999995},{"$f":"Hydropower!Z317","v":72.244699999999995},{"$f":"Hydropower!AA317","v":72.244699999999995},{"$f":"Hydropower!AB317","v":72.244699999999995},{"$f":"Hydropower!AC317","v":72.244699999999995},{"$f":"Hydropower!AD317","v":72.244699999999995},{"$f":"Hydropower!AE317","v":72.244699999999995},{"$f":"Hydropower!AF317","v":72.244699999999995},{"$f":"Hydropower!AG317","v":65.704650000000001},{"$f":"Hydropower!AH317","v":65.704650000000001},{"$f":"Hydropower!AI317","v":65.704650000000001},{"$f":"Hydropower!AJ317","v":65.704650000000001},{"$f":"Hydropower!AK317","v":65.704650000000001},{"$f":"Hydropower!AL317","v":65.704650000000001},{"$f":"Hydropower!AM317","v":65.704650000000001},{"$f":"Hydropower!AN317","v":65.704650000000001},{"$f":"Hydropower!AO317","v":65.704650000000001},{"$f":"Hydropower!AP317","v":65.704650000000001},{"$f":"Hydropower!AQ317","v":65.704650000000001}]
["RM3HyNPD22","RD","Moderate",30,"Hydropower","NPD2",{"$f":"Hydropower!L318","v":76.047049999999999},{"$f":"Hydropower!M318","v":76.047049999999999},{"$f":"Hydropower!N318","v":76.047049999999999},{"$f":"Hydropower!O318","v":76.047049999999999},{"$f":"Hydropower!P318","v":76.047049999999999},{"$f":"Hydropower!Q318","v":76.047049999999999},{"$f":"Hydropower!R318","v":76.047049999999999},{"$f":"Hydropower!S318","v":76.047049999999999},{"$f":"Hydropower!T318","v":76.047049999999999},{"$f":"Hydropower!U318","v":76.047049999999999},{"$f":"Hydropower!V318","v":76.047049999999999},{"$f":"Hydropower!W318","v":76.047049999999999},{"$f":"Hydropower!X318","v":76.047049999999999},{"$f":"Hydropower!Y318","v":76.047049999999999},{"$f":"Hydropower!Z318","v":76.047049999999999},{"$f":"Hydropower!AA318","v":76.047049999999999},{"$f":"Hydropower!AB318","v":76.047049999999999},{"$f":"Hydropower!AC318","v":76.047049999999999},{"$f":"Hydropower!AD318","v":76.047049999999999},{"$f":"Hydropower!AE318","v":76.047049999999999},{"$f":"Hydropower!AF318","v":76.047049999999999},{"$f":"Hydropower!AG318","v":73.005170000000007},{"$f":"Hydropower!AH318","v":73.005170000000007},{"$f":"Hydropower!AI318","v":73.005170000000007},{"$f":"Hydropower!AJ318","v":73.005170000000007},{"$f":"Hydropower!AK318","v":73.005170000000007},{"$f":"Hydropower!AL318","v":73.005170000000007},{"$f":"Hydropower!AM318","v":73.005170000000007},{"$f":"Hydropower!AN318","v":73.005170000000007},{"$f":"Hydropower!AO318","v":73.005170000000007},{"$f":"Hydropower!AP318","v":73.005170000000007},{"$f":"Hydropower!AQ318","v":73.005170000000007}]
["RC3HyNPD22","RD","Conservative",30,"Hydropower","NPD2",{"$f":"Hydropower!L319","v":76.047049999999999},{"$f":"Hydropower!M319","v":76.047049999999999},{"$f":"Hydropower!N319","v":76.047049999999999},{"$f":"Hydropower!O319","v":76.047049999999999},{"$f":"Hydropower!P319","v":76.047049999999999},{"$f":"Hydropower!Q319","v":76.047049999999999},{"$f":"Hydropower!R319","v":76.047049999999999},{"$f":"Hydropower!S319","v":76.047049999999999},{"$f":"Hydropower!T319","v":76.047049999999999},{"$f":"Hydropower!U319","v":76.047049999999999},{"$f":"Hydropower!V319","v":76.047049999999999},{"$f":"Hydropower!W319","v":76.047049999999999},{"$f":"Hydropower!X319","v":76.047049999999999},{"$f":"Hydropower!Y319","v":76.047049999999999},{"$f":"Hydropower!Z319","v":76.047049999999999},{"$f":"Hydropower!AA319","v":76.047049999999999},{"$f":"Hydropower!AB319","v":76.047049999999999},{"$f":"Hydropower!AC319","v":76.047049999999999},{"$f":"Hydropower!AD319","v":76.047049999999999},{"$f":"Hydropower!AE319","v":76.047049999999999},{"$f":"Hydropower!AF319","v":76.047049999999999},{"$f":"Hydropower!AG319","v":76.047049999999999},{"$f":"Hydropower!AH319","v":76.047049999999999},{"$f":"Hydropower!AI319","v":76.047049999999999},{"$f":"Hydropower!AJ319","v":76.047049999999999},{"$f":"Hydropower!AK319","v":76.047049999999999},{"$f":"Hydropower!AL319","v":76.047049999999999},{"$f":"Hydropower!AM319","v":76.047049999999999},{"$f":"Hydropower!AN319","v":76.047049999999999},{"$f":"Hydropower!AO319","v":76.047049999999999},{"$f":"Hydropower!AP319","v":76.047049999999999},{"$f":"Hydropower!AQ319","v":76.047049999999999}]
["RA3HyNPD33","RD","Advanced",30,"Hydropower","NPD3",{"$f":"Hydropower!L320","v":89.864189999999994},{"$f":"Hydropower!M320","v":89.864189999999994},{"$f":"Hydropower!N320","v":89.864189999999994},{"$f":"Hydropower!O320","v":89.864189999999994},{"$f":"Hydropower!P320","v":89.864189999999994},{"$f":"Hydropower!Q320","v":89.864189999999994},{"$f":"Hydropower!R320","v":89.864189999999994},{"$f":"Hydropower!S320","v":89.864189999999994},{"$f":"Hydropower!T320","v":89.864189999999994},{"$f":"Hydropower!U320","v":89.864189999999994},{"$f":"Hydropower!V320","v":89.864189999999994},{"$f":"Hydropower!W320","v":85.370980000000003},{"$f":"Hydropower!X320","v":85.370980000000003},{"$f":"Hydropower!Y320","v":85.370980000000003},{"$f":"Hydropower!Z320","v":85.370980000000003},{"$f":"Hydropower!AA320","v":85.370980000000003},{"$f":"Hydropower!AB320","v":85.370980000000003},{"$f":"Hydropower!AC320","v":85.370980000000003},{"$f":"Hydropower!AD320","v":85.370980000000003},{"$f":"Hydropower!AE320","v":85.370980000000003},{"$f":"Hydropower!AF320","v":85.370980000000003},{"$f":"Hydropower!AG320","v":77.642660000000006},{"$f":"Hydropower!AH320","v":77.642660000000006},{"$f":"Hydropower!AI320","v":77.642660000000006},{"$f":"Hydropower!AJ320","v":77.642660000000006},{"$f":"Hydropower!AK320","v":77.642660000000006},{"$f":"Hydropower!AL320","v":77.642660000000006},{"$f":"Hydropower!AM320","v":77.642660000000006},{"$f":"Hydropower!AN320","v":77.642660000000006},{"$f":"Hydropower!AO320","v":77.642660000000006},{"$f":"Hydropower!AP320","v":77.642660000000006},{"$f":"Hydropower!AQ320","v":77.642660000000006}]
["RM3HyNPD33","RD","Moderate",30,"Hydropower","NPD3",{"$f":"Hydropower!L321","v":89.864189999999994},{"$f":"Hydropower!M321","v":89.864189999999994},{"$f":"Hydropower!N321","v":89.864189999999994},{"$f":"Hydropower!O321","v":89.864189999999994},{"$f":"Hydropower!P321","v":89.864189999999994},{"$f":"Hydropower!Q321","v":89.864189999999994},{"$f":"Hydropower!R321","v":89.864189999999994},{"$f":"Hydropower!S321","v":89.864189999999994},{"$f":"Hydropower!T321","v":89.864189999999994},{"$f":"Hydropower!U321","v":89.864189999999994},{"$f":"Hydropower!V321","v":89.864189999999994},{"$f":"Hydropower!W321","v":89.864189999999994},{"$f":"Hydropower!X321","v":89.864189999999994},{"$f":"Hydropower!Y321","v":89.864189999999994},{"$f":"Hydropower!Z321","v":89.864189999999994},{"$f":"Hydropower!AA321","v":89.864189999999994},{"$f":"Hydropower!AB321","v":89.864189999999994},{"$f":"Hydropower!AC321","v":89.864189999999994},{"$f":"Hydropower!AD321","v":89.864189999999994},{"$f":"Hydropower!AE321","v":89.864189999999994},{"$f":"Hydropower!AF321","v":89.864189999999994},{"$f":"Hydropower!AG321","v":86.269620000000003},{"$f":"Hydropower!AH321","v":86.269620000000003},{"$f":"Hydropower!AI321","v":86.269620000000003},{"$f":"Hydropower!AJ321","v":86.269620000000003},{"$f":"Hydropower!AK321","v":86.269620000000003},{"$f":"Hydropower!AL321","v":86.269620000000003},{"$f":"Hydropower!AM321","v":86.269620000000003},{"$f":"Hydropower!AN321","v":86.269620000000003},{"$f":"Hydropower!AO321","v":86.269620000000003},{"$f":"Hydropower!AP321","v":86.269620000000003},{"$f":"Hydropower!AQ321","v":86.269620000000003}]
["RC3HyNPD33","RD","Conservative",30,"Hydropower","NPD3",{"$f":"Hydropower!L322","v":89.864189999999994},{"$f":"Hydropower!M322","v":89.864189999999994},{"$f":"Hydropower!N322","v":89.864189999999994},{"$f":"Hydropower!O322","v":89.864189999999994},{"$f":"Hydropower!P322","v":89.864189999999994},{"$f":"Hydropower!Q322","v":89.864189999999994},{"$f":"Hydropower!R322","v":89.864189999999994},{"$f":"Hydropower!S322","v":89.864189999999994},{"$f":"Hydropower!T322","v":89.864189999999994},{"$f":"Hydropower!U322","v":89.864189999999994},{"$f":"Hydropower!V322","v":89.864189999999994},{"$f":"Hydropower!W322","v":89.864189999999994},{"$f":"Hydropower!X322","v":89.864189999999994},{"$f":"Hydropower!Y322","v":89.864189999999994},{"$f":"Hydropower!Z322","v":89.864189999999994},{"$f":"Hydropower!AA322","v":89.864189999999994},{"$f":"Hydropower!AB322","v":89.864189999999994},{"$f":"Hydropower!AC322","v":89.864189999999994},{"$f":"Hydropower!AD322","v":89.864189999999994},{"$f":"Hydropower!AE322","v":89.864189999999994},{"$f":"Hydropower!AF322","v":89.864189999999994},{"$f":"Hydropower!AG322","v":89.864189999999994},{"$f":"Hydropower!AH322","v":89.864189999999994},{"$f":"Hydropower!AI322","v":89.864189999999994},{"$f":"Hydropower!AJ322","v":89.864189999999994},{"$f":"Hydropower!AK322","v":89.864189999999994},{"$f":"Hydropower!AL322","v":89.864189999999994},{"$f":"Hydropower!AM322","v":89.864189999999994},{"$f":"Hydropower!AN322","v":89.864189999999994},{"$f":"Hydropower!AO322","v":89.864189999999994},{"$f":"Hydropower!AP322","v":89.864189999999994},{"$f":"Hydropower!AQ322","v":89.864189999999994}]
["RA3HyNPD44","RD","Advanced",30,"Hydropower","NPD4",{"$f":"Hydropower!L323","v":151.50720000000001},{"$f":"Hydropower!M323","v":151.50720000000001},{"$f":"Hydropower!N323","v":151.50720000000001},{"$f":"Hydropower!O323","v":151.50720000000001},{"$f":"Hydropower!P323","v":151.50720000000001},{"$f":"Hydropower!Q323","v":151.50720000000001},{"$f":"Hydropower!R323","v":151.50720000000001},{"$f":"Hydropower!S323","v":151.50720000000001},{"$f":"Hydropower!T323","v":151.50720000000001},{"$f":"Hydropower!U323","v":151.50720000000001},{"$f":"Hydropower!V323","v":151.50720000000001},{"$f":"Hydropower!W323","v":143.93180000000001},{"$f":"Hydropower!X323","v":143.93180000000001},{"$f":"Hydropower!Y323","v":143.93180000000001},{"$f":"Hydropower!Z323","v":143.93180000000001},{"$f":"Hydropower!AA323","v":143.93180000000001},{"$f":"Hydropower!AB323","v":143.93180000000001},{"$f":"Hydropower!AC323","v":143.93180000000001},{"$f":"Hydropower!AD323","v":143.93180000000001},{"$f":"Hydropower!AE323","v":143.93180000000001},{"$f":"Hydropower!AF323","v":143.93180000000001},{"$f":"Hydropower!AG323","v":130.90219999999999},{"$f":"Hydropower!AH323","v":130.90219999999999},{"$f":"Hydropower!AI323","v":130.90219999999999},{"$f":"Hydropower!AJ323","v":130.90219999999999},{"$f":"Hydropower!AK323","v":130.90219999999999},{"$f":"Hydropower!AL323","v":130.90219999999999},{"$f":"Hydropower!AM323","v":130.90219999999999},{"$f":"Hydropower!AN323","v":130.90219999999999},{"$f":"Hydropower!AO323","v":130.90219999999999},{"$f":"Hydropower!AP323","v":130.90219999999999},{"$f":"Hydropower!AQ323","v":130.90219999999999}]
["RM3HyNPD44","RD","Moderate",30,"Hydropower","NPD4",{"$f":"Hydropower!L324","v":151.50720000000001},{"$f":"Hydropower!M324","v":151.50720000000001},{"$f":"Hydropower!N324","v":151.50720000000001},{"$f":"Hydropower!O324","v":151.50720000000001},{"$f":"Hydropower!P324","v":151.50720000000001},{"$f":"Hydropower!Q324","v":151.50720000000001},{"$f":"Hydropower!R324","v":151.50720000000001},{"$f":"Hydropower!S324","v":151.50720000000001},{"$f":"Hydropower!T324","v":151.50720000000001},{"$f":"Hydropower!U324","v":151.50720000000001},{"$f":"Hydropower!V324","v":151.50720000000001},{"$f":"Hydropower!W324","v":151.50720000000001},{"$f":"Hydropower!X324","v":151.50720000000001},{"$f":"Hydropower!Y324","v":151.50720000000001},{"$f":"Hydropower!Z324","v":151.50720000000001},{"$f":"Hydropower!AA324","v":151.50720000000001},{"$f":"Hydropower!AB324","v":151.50720000000001},{"$f":"Hydropower!AC324","v":151.50720000000001},{"$f":"Hydropower!AD324","v":151.50720000000001},{"$f":"Hydropower!AE324","v":151.50720000000001},{"$f":"Hydropower!AF324","v":151.50720000000001},{"$f":"Hydropower!AG324","v":145.4469},{"$f":"Hydropower!AH324","v":145.4469},{"$f":"Hydropower!AI324","v":145.4469},{"$f":"Hydropower!AJ324","v":145.4469},{"$f":"Hydropower!AK324","v":145.4469},{"$f":"Hydropower!AL324","v":145.4469},{"$f":"Hydropower!AM324","v":145.4469},{"$f":"Hydropower!AN324","v":145.4469},{"$f":"Hydropower!AO324","v":145.4469},{"$f":"Hydropower!AP324","v":145.4469},{"$f":"Hydropower!AQ324","v":145.4469}]
["RC3HyNPD44","RD","Conservative",30,"Hydropower","NPD4",{"$f":"Hydropower!L325","v":151.50720000000001},{"$f":"Hydropower!M325","v":151.50720000000001},{"$f":"Hydropower!N325","v":151.50720000000001},{"$f":"Hydropower!O325","v":151.50720000000001},{"$f":"Hydropower!P325","v":151.50720000000001},{"$f":"Hydropower!Q325","v":151.50720000000001},{"$f":"Hydropower!R325","v":151.50720000000001},{"$f":"Hydropower!S325","v":151.50720000000001},{"$f":"Hydropower!T325","v":151.50720000000001},{"$f":"Hydropower!U325","v":151.50720000000001},{"$f":"Hydropower!V325","v":151.50720000000001},{"$f":"Hydropower!W325","v":151.50720000000001},{"$f":"Hydropower!X325","v":151.50720000000001},{"$f":"Hydropower!Y325","v":151.50720000000001},{"$f":"Hydropower!Z325","v":151.50720000000001},{"$f":"Hydropower!AA325","v":151.50720000000001},{"$f":"Hydropower!AB325","v":151.50720000000001},{"$f":"Hydropower!AC325","v":151.50720000000001},{"$f":"Hydropower!AD325","v":151.50720000000001},{"$f":"Hydropower!AE325","v":151.50720000000001},{"$f":"Hydropower!AF325","v":151.50720000000001},{"$f":"Hydropower!AG325","v":151.50720000000001},{"$f":"Hydropower!AH325","v":151.50720000000001},{"$f":"Hydropower!AI325","v":151.50720000000001},{"$f":"Hydropower!AJ325","v":151.50720000000001},{"$f":"Hydropower!AK325","v":151.50720000000001},{"$f":"Hydropower!AL325","v":151.50720000000001},{"$f":"Hydropower!AM325","v":151.50720000000001},{"$f":"Hydropower!AN325","v":151.50720000000001},{"$f":"Hydropower!AO325","v":151.50720000000001},{"$f":"Hydropower!AP325","v":151.50720000000001},{"$f":"Hydropower!AQ325","v":151.50720000000001}]
[{"$f":"_xlfn.CONCAT(LEFT(B222,1), LEFT(C222,1), LEFT(D222,1),LEFT(E222,2),LEFT(F222,6),RIGHT(F222,1))","v":"RA3HyNPD55"},"RD","Advanced",30,"Hydropower","NPD5",{"$f":"Hydropower!L326","v":29.432469999999999},{"$f":"Hydropower!M326","v":29.432469999999999},{"$f":"Hydropower!N326","v":29.432469999999999},{"$f":"Hydropower!O326","v":29.432469999999999},{"$f":"Hydropower!P326","v":29.432469999999999},{"$f":"Hydropower!Q326","v":29.432469999999999},{"$f":"Hydropower!R326","v":29.432469999999999},{"$f":"Hydropower!S326","v":29.432469999999999},{"$f":"Hydropower!T326","v":29.432469999999999},{"$f":"Hydropower!U326","v":29.432469999999999},{"$f":"Hydropower!V326","v":29.432469999999999},{"$f":"Hydropower!W326","v":27.960850000000001},{"$f":"Hydropower!X326","v":27.960850000000001},{"$f":"Hydropower!Y326","v":27.960850000000001},{"$f":"Hydropower!Z326","v":27.960850000000001},{"$f":"Hydropower!AA326","v":27.960850000000001},{"$f":"Hydropower!AB326","v":27.960850000000001},{"$f":"Hydropower!AC326","v":27.960850000000001},{"$f":"Hydropower!AD326","v":27.960850000000001},{"$f":"Hydropower!AE326","v":27.960850000000001},{"$f":"Hydropower!AF326","v":27.960850000000001},{"$f":"Hydropower!AG326","v":25.429659999999998},{"$f":"Hydropower!AH326","v":25.429659999999998},{"$f":"Hydropower!AI326","v":25.429659999999998},{"$f":"Hydropower!AJ326","v":25.429659999999998},{"$f":"Hydropower!AK326","v":25.429659999999998},{"$f":"Hydropower!AL326","v":25.429659999999998},{"$f":"Hydropower!AM326","v":25.429659999999998},{"$f":"Hydropower!AN326","v":25.429659999999998},{"$f":"Hydropower!AO326","v":25.429659999999998},{"$f":"Hydropower!AP326","v":25.429659999999998},{"$f":"Hydropower!AQ326","v":25.429659999999998}]
["RM3HyNPD55","RD","Moderate",30,"Hydropower","NPD5",{"$f":"Hydropower!L327","v":29.432469999999999},{"$f":"Hydropower!M327","v":29.432469999999999},{"$f":"Hydropower!N327","v":29.432469999999999},{"$f":"Hydropower!O327","v":29.432469999999999},{"$f":"Hydropower!P327","v":29.432469999999999},{"$f":"Hydropower!Q327","v":29.432469999999999},{"$f":"Hydropower!R327","v":29.432469999999999},{"$f":"Hydropower!S327","v":29.432469999999999},{"$f":"Hydropower!T327","v":29.432469999999999},{"$f":"Hydropower!U327","v":29.432469999999999},{"$f":"Hydropower!V327","v":29.432469999999999},{"$f":"Hydropower!W327","v":29.432469999999999},{"$f":"Hydropower!X327","v":29.432469999999999},{"$f":"Hydropower!Y327","v":29.432469999999999},{"$f":"Hydropower!Z327","v":29.432469999999999},{"$f":"Hydropower!AA327","v":29.432469999999999},{"$f":"Hydropower!AB327","v":29.432469999999999},{"$f":"Hydropower!AC327","v":29.432469999999999},{"$f":"Hydropower!AD327","v":29.432469999999999},{"$f":"Hydropower!AE327","v":29.432469999999999},{"$f":"Hydropower!AF327","v":29.432469999999999},{"$f":"Hydropower!AG327","v":28.25517},{"$f":"Hydropower!AH327","v":28.25517},{"$f":"Hydropower!AI327","v":28.25517},{"$f":"Hydropower!AJ327","v":28.25517},{"$f":"Hydropower!AK327","v":28.25517},{"$f":"Hydropower!AL327","v":28.25517},{"$f":"Hydropower!AM327","v":28.25517},{"$f":"Hydropower!AN327","v":28.25517},{"$f":"Hydropower!AO327","v":28.25517},{"$f":"Hydropower!AP327","v":28.25517},{"$f":"Hydropower!AQ327","v":28.25517}]
["RC3HyNPD55","RD","Conservative",30,"Hydropower","NPD5",{"$f":"Hydropower!L328","v":29.432469999999999},{"$f":"Hydropower!M328","v":29.432469999999999},{"$f":"Hydropower!N328","v":29.432469999999999},{"$f":"Hydropower!O328","v":29.432469999999999},{"$f":"Hydropower!P328","v":29.432469999999999},{"$f":"Hydropower!Q328","v":29.432469999999999},{"$f":"Hydropower!R328","v":29.432469999999999},{"$f":"Hydropower!S328","v":29.432469999999999},{"$f":"Hydropower!T328","v":29.432469999999999},{"$f":"Hydropower!U328","v":29.432469999999999},{"$f":"Hydropower!V328","v":29.432469999999999},{"$f":"Hydropower!W328","v":29.432469999999999},{"$f":"Hydropower!X328","v":29.432469999999999},{"$f":"Hydropower!Y328","v":29.432469999999999},{"$f":"Hydropower!Z328","v":29.432469999999999},{"$f":"Hydropower!AA328","v":29.432469999999999},{"$f":"Hydropower!AB328","v":29.432469999999999},{"$f":"Hydropower!AC328","v":29.432469999999999},{"$f":"Hydropower!AD328","v":29.432469999999999},{"$f":"Hydropower!AE328","v":29.432469999999999},{"$f":"Hydropower!AF328","v":29.432469999999999},{"$f":"Hydropower!AG328","v":29.432469999999999},{"$f":"Hydropower!AH328","v":29.432469999999999},{"$f":"Hydropower!AI328","v":29.432469999999999},{"$f":"Hydropower!AJ328","v":29.432469999999999},{"$f":"Hydropower!AK328","v":29.432469999999999},{"$f":"Hydropower!AL328","v":29.432469999999999},{"$f":"Hydropower!AM328","v":29.432469999999999},{"$f":"Hydropower!AN328","v":29.432469999999999},{"$f":"Hydropower!AO328","v":29.432469999999999},{"$f":"Hydropower!AP328","v":29.432469999999999},{"$f":"Hydropower!AQ328","v":29.432469999999999}]
["RA3HyNPD66","RD","Advanced",30,"Hydropower","NPD6",{"$f":"Hydropower!L329","v":33.162840000000003},{"$f":"Hydropower!M329","v":33.162840000000003},{"$f":"Hydropower!N329","v":33.162840000000003},{"$f":"Hydropower!O329","v":33.162840000000003},{"$f":"Hydropower!P329","v":33.162840000000003},{"$f":"Hydropower!Q329","v":33.162840000000003},{"$f":"Hydropower!R329","v":33.162840000000003},{"$f":"Hydropower!S329","v":33.162840000000003},{"$f":"Hydropower!T329","v":33.162840000000003},{"$f":"Hydropower!U329","v":33.162840000000003},{"$f":"Hydropower!V329","v":33.162840000000003},{"$f":"Hydropower!W329","v":31.5047},{"$f":"Hydropower!X329","v":31.5047},{"$f":"Hydropower!Y329","v":31.5047},{"$f":"Hydropower!Z329","v":31.5047},{"$f":"Hydropower!AA329","v":31.5047},{"$f":"Hydropower!AB329","v":31.5047},{"$f":"Hydropower!AC329","v":31.5047},{"$f":"Hydropower!AD329","v":31.5047},{"$f":"Hydropower!AE329","v":31.5047},{"$f":"Hydropower!AF329","v":31.5047},{"$f":"Hydropower!AG329","v":28.65269},{"$f":"Hydropower!AH329","v":28.65269},{"$f":"Hydropower!AI329","v":28.65269},{"$f":"Hydropower!AJ329","v":28.65269},{"$f":"Hydropower!AK329","v":28.65269},{"$f":"Hydropower!AL329","v":28.65269},{"$f":"Hydropower!AM329","v":28.65269},{"$f":"Hydropower!AN329","v":28.65269},{"$f":"Hydropower!AO329","v":28.65269},{"$f":"Hydropower!AP329","v":28.65269},{"$f":"Hydropower!AQ329","v":28.65269}]
["RM3HyNPD66","RD","Moderate",30,"Hydropower","NPD6",{"$f":"Hydropower!L330","v":33.162840000000003},{"$f":"Hydropower!M330","v":33.162840000000003},{"$f":"Hydropower!N330","v":33.162840000000003},{"$f":"Hydropower!O330","v":33.162840000000003},{"$f":"Hydropower!P330","v":33.162840000000003},{"$f":"Hydropower!Q330","v":33.162840000000003},{"$f":"Hydropower!R330","v":33.162840000000003},{"$f":"Hydropower!S330","v":33.162840000000003},{"$f":"Hydropower!T330","v":33.162840000000003},{"$f":"Hydropower!U330","v":33.162840000000003},{"$f":"Hydropower!V330","v":33.162840000000003},{"$f":"Hydropower!W330","v":33.162840000000003},{"$f":"Hydropower!X330","v":33.162840000000003},{"$f":"Hydropower!Y330","v":33.162840000000003},{"$f":"Hydropower!Z330","v":33.162840000000003},{"$f":"Hydropower!AA330","v":33.162840000000003},{"$f":"Hydropower!AB330","v":33.162840000000003},{"$f":"Hydropower!AC330","v":33.162840000000003},{"$f":"Hydropower!AD330","v":33.162840000000003},{"$f":"Hydropower!AE330","v":33.162840000000003},{"$f":"Hydropower!AF330","v":33.162840000000003},{"$f":"Hydropower!AG330","v":31.83633},{"$f":"Hydropower!AH330","v":31.83633},{"$f":"Hydropower!AI330","v":31.83633},{"$f":"Hydropower!AJ330","v":31.83633},{"$f":"Hydropower!AK330","v":31.83633},{"$f":"Hydropower!AL330","v":31.83633},{"$f":"Hydropower!AM330","v":31.83633},{"$f":"Hydropower!AN330","v":31.83633},{"$f":"Hydropower!AO330","v":31.83633},{"$f":"Hydropower!AP330","v":31.83633},{"$f":"Hydropower!AQ330","v":31.83633}]
["RC3HyNPD66","RD","Conservative",30,"Hydropower","NPD6",{"$f":"Hydropower!L331","v":33.162840000000003},{"$f":"Hydropower!M331","v":33.162840000000003},{"$f":"Hydropower!N331","v":33.162840000000003},{"$f":"Hydropower!O331","v":33.162840000000003},{"$f":"Hydropower!P331","v":33.162840000000003},{"$f":"Hydropower!Q331","v":33.162840000000003},{"$f":"Hydropower!R331","v":33.162840000000003},{"$f":"Hydropower!S331","v":33.162840000000003},{"$f":"Hydropower!T331","v":33.162840000000003},{"$f":"Hydropower!U331","v":33.162840000000003},{"$f":"Hydropower!V331","v":33.162840000000003},{"$f":"Hydropower!W331","v":33.162840000000003},{"$f":"Hydropower!X331","v":33.162840000000003},{"$f":"Hydropower!Y331","v":33.162840000000003},{"$f":"Hydropower!Z331","v":33.162840000000003},{"$f":"Hydropower!AA331","v":33.162840000000003},{"$f":"Hydropower!AB331","v":33.162840000000003},{"$f":"Hydropower!AC331","v":33.162840000000003},{"$f":"Hydropower!AD331","v":33.162840000000003},{"$f":"Hydropower!AE331","v":33.162840000000003},{"$f":"Hydropower!AF331","v":33.162840000000003},{"$f":"Hydropower!AG331","v":33.162840000000003},{"$f":"Hydropower!AH331","v":33.162840000000003},{"$f":"Hydropower!AI331","v":33.162840000000003},{"$f":"Hydropower!AJ331","v":33.162840000000003},{"$f":"Hydropower!AK331","v":33.162840000000003},{"$f":"Hydropower!AL331","v":33.162840000000003},{"$f":"Hydropower!AM331","v":33.162840000000003},{"$f":"Hydropower!AN331","v":33.162840000000003},{"$f":"Hydropower!AO331","v":33.162840000000003},{"$f":"Hydropower!AP331","v":33.162840000000003},{"$f":"Hydropower!AQ331","v":33.162840000000003}]
["RA3HyNPD77","RD","Advanced",30,"Hydropower","NPD7",{"$f":"Hydropower!L332","v":53.516159999999999},{"$f":"Hydropower!M332","v":53.516159999999999},{"$f":"Hydropower!N332","v":53.516159999999999},{"$f":"Hydropower!O332","v":53.516159999999999},{"$f":"Hydropower!P332","v":53.516159999999999},{"$f":"Hydropower!Q332","v":53.516159999999999},{"$f":"Hydropower!R332","v":53.516159999999999},{"$f":"Hydropower!S332","v":53.516159999999999},{"$f":"Hydropower!T332","v":53.516159999999999},{"$f":"Hydropower!U332","v":53.516159999999999},{"$f":"Hydropower!V332","v":53.516159999999999},{"$f":"Hydropower!W332","v":50.840350000000001},{"$f":"Hydropower!X332","v":50.840350000000001},{"$f":"Hydropower!Y332","v":50.840350000000001},{"$f":"Hydropower!Z332","v":50.840350000000001},{"$f":"Hydropower!AA332","v":50.840350000000001},{"$f":"Hydropower!AB332","v":50.840350000000001},{"$f":"Hydropower!AC332","v":50.840350000000001},{"$f":"Hydropower!AD332","v":50.840350000000001},{"$f":"Hydropower!AE332","v":50.840350000000001},{"$f":"Hydropower!AF332","v":50.840350000000001},{"$f":"Hydropower!AG332","v":46.237960000000001},{"$f":"Hydropower!AH332","v":46.237960000000001},{"$f":"Hydropower!AI332","v":46.237960000000001},{"$f":"Hydropower!AJ332","v":46.237960000000001},{"$f":"Hydropower!AK332","v":46.237960000000001},{"$f":"Hydropower!AL332","v":46.237960000000001},{"$f":"Hydropower!AM332","v":46.237960000000001},{"$f":"Hydropower!AN332","v":46.237960000000001},{"$f":"Hydropower!AO332","v":46.237960000000001},{"$f":"Hydropower!AP332","v":46.237960000000001},{"$f":"Hydropower!AQ332","v":46.237960000000001}]
["RM3HyNPD77","RD","Moderate",30,"Hydropower","NPD7",{"$f":"Hydropower!L333","v":53.516159999999999},{"$f":"Hydropower!M333","v":53.516159999999999},{"$f":"Hydropower!N333","v":53.516159999999999},{"$f":"Hydropower!O333","v":53.516159999999999},{"$f":"Hydropower!P333","v":53.516159999999999},{"$f":"Hydropower!Q333","v":53.516159999999999},{"$f":"Hydropower!R333","v":53.516159999999999},{"$f":"Hydropower!S333","v":53.516159999999999},{"$f":"Hydropower!T333","v":53.516159999999999},{"$f":"Hydropower!U333","v":53.516159999999999},{"$f":"Hydropower!V333","v":53.516159999999999},{"$f":"Hydropower!W333","v":53.516159999999999},{"$f":"Hydropower!X333","v":53.516159999999999},{"$f":"Hydropower!Y333","v":53.516159999999999},{"$f":"Hydropower!Z333","v":53.516159999999999},{"$f":"Hydropower!AA333","v":53.516159999999999},{"$f":"Hydropower!AB333","v":53.516159999999999},{"$f":"Hydropower!AC333","v":53.516159999999999},{"$f":"Hydropower!AD333","v":53.516159999999999},{"$f":"Hydropower!AE333","v":53.516159999999999},{"$f":"Hydropower!AF333","v":53.516159999999999},{"$f":"Hydropower!AG333","v":51.375520000000002},{"$f":"Hydropower!AH333","v":51.375520000000002},{"$f":"Hydropower!AI333","v":51.375520000000002},{"$f":"Hydropower!AJ333","v":51.375520000000002},{"$f":"Hydropower!AK333","v":51.375520000000002},{"$f":"Hydropower!AL333","v":51.375520000000002},{"$f":"Hydropower!AM333","v":51.375520000000002},{"$f":"Hydropower!AN333","v":51.375520000000002},{"$f":"Hydropower!AO333","v":51.375520000000002},{"$f":"Hydropower!AP333","v":51.375520000000002},{"$f":"Hydropower!AQ333","v":51.375520000000002}]
["RC3HyNPD77","RD","Conservative",30,"Hydropower","NPD7",{"$f":"Hydropower!L334","v":53.516159999999999},{"$f":"Hydropower!M334","v":53.516159999999999},{"$f":"Hydropower!N334","v":53.516159999999999},{"$f":"Hydropower!O334","v":53.516159999999999},{"$f":"Hydropower!P334","v":53.516159999999999},{"$f":"Hydropower!Q334","v":53.516159999999999},{"$f":"Hydropower!R334","v":53.516159999999999},{"$f":"Hydropower!S334","v":53.516159999999999},{"$f":"Hydropower!T334","v":53.516159999999999},{"$f":"Hydropower!U334","v":53.516159999999999},{"$f":"Hydropower!V334","v":53.516159999999999},{"$f":"Hydropower!W334","v":53.516159999999999},{"$f":"Hydropower!X334","v":53.516159999999999},{"$f":"Hydropower!Y334","v":53.516159999999999},{"$f":"Hydropower!Z334","v":53.516159999999999},{"$f":"Hydropower!AA334","v":53.516159999999999},{"$f":"Hydropower!AB334","v":53.516159999999999},{"$f":"Hydropower!AC334","v":53.516159999999999},{"$f":"Hydropower!AD334","v":53.516159999999999},{"$f":"Hydropower!AE334","v":53.516159999999999},{"$f":"Hydropower!AF334","v":53.516159999999999},{"$f":"Hydropower!AG334","v":53.516159999999999},{"$f":"Hydropower!AH334","v":53.516159999999999},{"$f":"Hydropower!AI334","v":53.516159999999999},{"$f":"Hydropower!AJ334","v":53.516159999999999},{"$f":"Hydropower!AK334","v":53.516159999999999},{"$f":"Hydropower!AL334","v":53.516159999999999},{"$f":"Hydropower!AM334","v":53.516159999999999},{"$f":"Hydropower!AN334","v":53.516159999999999},{"$f":"Hydropower!AO334","v":53.516159999999999},{"$f":"Hydropower!AP334","v":53.516159999999999},{"$f":"Hydropower!AQ334","v":53.516159999999999}]
["RA3HyNPD88","RD","Advanced",30,"Hydropower","NPD8",{"$f":"Hydropower!L335","v":116.67570000000001},{"$f":"Hydropower!M335","v":116.67570000000001},{"$f":"Hydropower!N335","v":116.67570000000001},{"$f":"Hydropower!O335","v":116.67570000000001},{"$f":"Hydropower!P335","v":116.67570000000001},{"$f":"Hydropower!Q335","v":116.67570000000001},{"$f":"Hydropower!R335","v":116.67570000000001},{"$f":"Hydropower!S335","v":116.67570000000001},{"$f":"Hydropower!T335","v":116.67570000000001},{"$f":"Hydropower!U335","v":116.67570000000001},{"$f":"Hydropower!V335","v":116.67570000000001},{"$f":"Hydropower!W335","v":110.8419},{"$f":"Hydropower!X335","v":110.8419},{"$f":"Hydropower!Y335","v":110.8419},{"$f":"Hydropower!Z335","v":110.8419},{"$f":"Hydropower!AA335","v":110.8419},{"$f":"Hydropower!AB335","v":110.8419},{"$f":"Hydropower!AC335","v":110.8419},{"$f":"Hydropower!AD335","v":110.8419},{"$f":"Hydropower!AE335","v":110.8419},{"$f":"Hydropower!AF335","v":110.8419},{"$f":"Hydropower!AG335","v":100.8078},{"$f":"Hydropower!AH335","v":100.8078},{"$f":"Hydropower!AI335","v":100.8078},{"$f":"Hydropower!AJ335","v":100.8078},{"$f":"Hydropower!AK335","v":100.8078},{"$f":"Hydropower!AL335","v":100.8078},{"$f":"Hydropower!AM335","v":100.8078},{"$f":"Hydropower!AN335","v":100.8078},{"$f":"Hydropower!AO335","v":100.8078},{"$f":"Hydropower!AP335","v":100.8078},{"$f":"Hydropower!AQ335","v":100.8078}]
["RM3HyNPD88","RD","Moderate",30,"Hydropower","NPD8",{"$f":"Hydropower!L336","v":116.67570000000001},{"$f":"Hydropower!M336","v":116.67570000000001},{"$f":"Hydropower!N336","v":116.67570000000001},{"$f":"Hydropower!O336","v":116.67570000000001},{"$f":"Hydropower!P336","v":116.67570000000001},{"$f":"Hydropower!Q336","v":116.67570000000001},{"$f":"Hydropower!R336","v":116.67570000000001},{"$f":"Hydropower!S336","v":116.67570000000001},{"$f":"Hydropower!T336","v":116.67570000000001},{"$f":"Hydropower!U336","v":116.67570000000001},{"$f":"Hydropower!V336","v":116.67570000000001},{"$f":"Hydropower!W336","v":116.67570000000001},{"$f":"Hydropower!X336","v":116.67570000000001},{"$f":"Hydropower!Y336","v":116.67570000000001},{"$f":"Hydropower!Z336","v":116.67570000000001},{"$f":"Hydropower!AA336","v":116.67570000000001},{"$f":"Hydropower!AB336","v":116.67570000000001},{"$f":"Hydropower!AC336","v":116.67570000000001},{"$f":"Hydropower!AD336","v":116.67570000000001},{"$f":"Hydropower!AE336","v":116.67570000000001},{"$f":"Hydropower!AF336","v":116.67570000000001},{"$f":"Hydropower!AG336","v":112.0087},{"$f":"Hydropower!AH336","v":112.0087},{"$f":"Hydropower!AI336","v":112.0087},{"$f":"Hydropower!AJ336","v":112.0087},{"$f":"Hydropower!AK336","v":112.0087},{"$f":"Hydropower!AL336","v":112.0087},{"$f":"Hydropower!AM336","v":112.0087},{"$f":"Hydropower!AN336","v":112.0087},{"$f":"Hydropower!AO336","v":112.0087},{"$f":"Hydropower!AP336","v":112.0087},{"$f":"Hydropower!AQ336","v":112.0087}]
["RC3HyNPD88","RD","Conservative",30,"Hydropower","NPD8",{"$f":"Hydropower!L337","v":116.67570000000001},{"$f":"Hydropower!M337","v":116.67570000000001},{"$f":"Hydropower!N337","v":116.67570000000001},{"$f":"Hydropower!O337","v":116.67570000000001},{"$f":"Hydropower!P337","v":116.67570000000001},{"$f":"Hydropower!Q337","v":116.67570000000001},{"$f":"Hydropower!R337","v":116.67570000000001},{"$f":"Hydropower!S337","v":116.67570000000001},{"$f":"Hydropower!T337","v":116.67570000000001},{"$f":"Hydropower!U337","v":116.67570000000001},{"$f":"Hydropower!V337","v":116.67570000000001},{"$f":"Hydropower!W337","v":116.67570000000001},{"$f":"Hydropower!X337","v":116.67570000000001},{"$f":"Hydropower!Y337","v":116.67570000000001},{"$f":"Hydropower!Z337","v":116.67570000000001},{"$f":"Hydropower!AA337","v":116.67570000000001},{"$f":"Hydropower!AB337","v":116.67570000000001},{"$f":"Hydropower!AC337","v":116.67570000000001},{"$f":"Hydropower!AD337","v":116.67570000000001},{"$f":"Hydropower!AE337","v":116.67570000000001},{"$f":"Hydropower!AF337","v":116.67570000000001},{"$f":"Hydropower!AG337","v":116.67570000000001},{"$f":"Hydropower!AH337","v":116.67570000000001},{"$f":"Hydropower!AI337","v":116.67570000000001},{"$f":"Hydropower!AJ337","v":116.67570000000001},{"$f":"Hydropower!AK337","v":116.67570000000001},{"$f":"Hydropower!AL337","v":116.67570000000001},{"$f":"Hydropower!AM337","v":116.67570000000001},{"$f":"Hydropower!AN337","v":116.67570000000001},{"$f":"Hydropower!AO337","v":116.67570000000001},{"$f":"Hydropower!AP337","v":116.67570000000001},{"$f":"Hydropower!AQ337","v":116.67570000000001}]
["RA3HyNSD11","RD","Advanced",30,"Hydropower","NSD1",{"$f":"Hydropower!L341","v":121.26335248721291},{"$f":"Hydropower!M341","v":117.13267753461797},{"$f":"Hydropower!N341","v":113.14270853492663},{"$f":"Hydropower!O341","v":109.28865252684081},{"$f":"Hydropower!P341","v":105.56587981491967},{"$f":"Hydropower!Q341","v":101.96991840814499},{"$f":"Hydropower!R341","v":98.496448647929597},{"$f":"Hydropower!S341","v":95.141298019115681},{"$f":"Hydropower!T341","v":91.900436137729301},{"$f":"Hydropower!U341","v":88.769969909470447},{"$f":"Hydropower!V341","v":85.746138853122901},{"$f":"Hydropower!W341","v":82.825310583265605},{"$f":"Hydropower!X341","v":80.003976446859738},{"$f":"Hydropower!Y341","v":77.278747308469505},{"$f":"Hydropower!Z341","v":74.646349479053825},{"$f":"Hydropower!AA341","v":72.103620783438316},{"$f":"Hydropower!AB341","v":69.647506761743614},{"$f":"Hydropower!AC341","v":67.275057000206985},{"$f":"Hydropower!AD341","v":66.921582140194374},{"$f":"Hydropower!AE341","v":66.569964498625524},{"$f":"Hydropower!AF341","v":66.220194317351385},{"$f":"Hydropower!AG341","v":65.872261889493956},{"$f":"Hydropower!AH341","v":65.526157559176909},{"$f":"Hydropower!AI341","v":65.181871721257551},{"$f":"Hydropower!AJ341","v":64.839394821060267},{"$f":"Hydropower!AK341","v":64.498717354111392},{"$f":"Hydropower!AL341","v":64.159829865875423},{"$f":"Hydropower!AM341","v":63.822722951492601},{"$f":"Hydropower!AN341","v":63.487387255517966},{"$f":"Hydropower!AO341","v":63.153813471661699},{"$f":"Hydropower!AP341","v":62.82199234253082},{"$f":"Hydropower!AQ341","v":62.491914659372327}]
["RM3HyNSD11","RD","Moderate",30,"Hydropower","NSD1",{"$f":"Hydropower!L342","v":134.5501140004138},{"$f":"Hydropower!M342","v":134.5501140004138},{"$f":"Hydropower!N342","v":134.5501140004138},{"$f":"Hydropower!O342","v":134.5501140004138},{"$f":"Hydropower!P342","v":134.5501140004138},{"$f":"Hydropower!Q342","v":134.5501140004138},{"$f":"Hydropower!R342","v":134.5501140004138},{"$f":"Hydropower!S342","v":134.5501140004138},{"$f":"Hydropower!T342","v":134.5501140004138},{"$f":"Hydropower!U342","v":134.5501140004138},{"$f":"Hydropower!V342","v":134.5501140004138},{"$f":"Hydropower!W342","v":134.5501140004138},{"$f":"Hydropower!X342","v":134.5501140004138},{"$f":"Hydropower!Y342","v":134.5501140004138},{"$f":"Hydropower!Z342","v":134.5501140004138},{"$f":"Hydropower!AA342","v":134.5501140004138},{"$f":"Hydropower!AB342","v":134.5501140004138},{"$f":"Hydropower!AC342","v":134.5501140004138},{"$f":"Hydropower!AD342","v":134.5501140004138},{"$f":"Hydropower!AE342","v":134.5501140004138},{"$f":"Hydropower!AF342","v":134.5501140004138},{"$f":"Hydropower!AG342","v":134.5501140004138},{"$f":"Hydropower!AH342","v":134.5501140004138},{"$f":"Hydropower!AI342","v":134.5501140004138},{"$f":"Hydropower!AJ342","v":134.5501140004138},{"$f":"Hydropower!AK342","v":134.5501140004138},{"$f":"Hydropower!AL342","v":134.5501140004138},{"$f":"Hydropower!AM342","v":134.5501140004138},{"$f":"Hydropower!AN342","v":134.5501140004138},{"$f":"Hydropower!AO342","v":134.5501140004138},{"$f":"Hydropower!AP342","v":134.5501140004138},{"$f":"Hydropower!AQ342","v":134.5501140004138}]
["RC3HyNSD11","RD","Conservative",30,"Hydropower","NSD1",{"$f":"Hydropower!L343","v":134.5501140004138},{"$f":"Hydropower!M343","v":134.5501140004138},{"$f":"Hydropower!N343","v":134.5501140004138},{"$f":"Hydropower!O343","v":134.5501140004138},{"$f":"Hydropower!P343","v":134.5501140004138},{"$f":"Hydropower!Q343","v":134.5501140004138},{"$f":"Hydropower!R343","v":134.5501140004138},{"$f":"Hydropower!S343","v":134.5501140004138},{"$f":"Hydropower!T343","v":134.5501140004138},{"$f":"Hydropower!U343","v":134.5501140004138},{"$f":"Hydropower!V343","v":134.5501140004138},{"$f":"Hydropower!W343","v":134.5501140004138},{"$f":"Hydropower!X343","v":134.5501140004138},{"$f":"Hydropower!Y343","v":134.5501140004138},{"$f":"Hydropower!Z343","v":134.5501140004138},{"$f":"Hydropower!AA343","v":134.5501140004138},{"$f":"Hydropower!AB343","v":134.5501140004138},{"$f":"Hydropower!AC343","v":134.5501140004138},{"$f":"Hydropower!AD343","v":134.5501140004138},{"$f":"Hydropower!AE343","v":134.5501140004138},{"$f":"Hydropower!AF343","v":134.5501140004138},{"$f":"Hydropower!AG343","v":134.5501140004138},{"$f":"Hydropower!AH343","v":134.5501140004138},{"$f":"Hydropower!AI343","v":134.5501140004138},{"$f":"Hydropower!AJ343","v":134.5501140004138},{"$f":"Hydropower!AK343","v":134.5501140004138},{"$f":"Hydropower!AL343","v":134.5501140004138},{"$f":"Hydropower!AM343","v":134.5501140004138},{"$f":"Hydropower!AN343","v":134.5501140004138},{"$f":"Hydropower!AO343","v":134.5501140004138},{"$f":"Hydropower!AP343","v":134.5501140004138},{"$f":"Hydropower!AQ343","v":134.5501140004138}]
["RA3HyNSD22","RD","Advanced",30,"Hydropower","NSD2",{"$f":"Hydropower!L344","v":39.54140785185966},{"$f":"Hydropower!M344","v":38.194482340945385},{"$f":"Hydropower!N344","v":36.893438057597635},{"$f":"Hydropower!O344","v":35.636712118772031},{"$f":"Hydropower!P344","v":34.422794878958214},{"$f":"Hydropower!Q344","v":33.250228116713878},{"$f":"Hydropower!R344","v":32.117603282972283},{"$f":"Hydropower!S344","v":31.023559809018817},{"$f":"Hydropower!T344","v":29.966783472104023},{"$f":"Hydropower!U344","v":28.9460048167299},{"$f":"Hydropower!V344","v":27.959997629712976},{"$f":"Hydropower!W344","v":27.007577467192334},{"$f":"Hydropower!X344","v":26.087600231813141},{"$f":"Hydropower!Y344","v":25.19896079837654},{"$f":"Hydropower!Z344","v":24.340591686304929},{"$f":"Hydropower!AA344","v":23.511461777328005},{"$f":"Hydropower!AB344","v":22.71057507684904},{"$f":"Hydropower!AC344","v":21.936969517503659},{"$f":"Hydropower!AD344","v":21.821708861102024},{"$f":"Hydropower!AE344","v":21.707053804252528},{"$f":"Hydropower!AF344","v":21.593001165029651},{"$f":"Hydropower!AG344","v":21.47954777822634},{"$f":"Hydropower!AH344","v":21.366690495266067},{"$f":"Hydropower!AI344","v":21.254426184115477},{"$f":"Hydropower!AJ344","v":21.14275172919745},{"$f":"Hydropower!AK344","v":21.031664031304679},{"$f":"Hydropower!AL344","v":20.92116000751362},{"$f":"Hydropower!AM344","v":20.811236591098933},{"$f":"Hydropower!AN344","v":20.701890731448398},{"$f":"Hydropower!AO344","v":20.593119393978245},{"$f":"Hydropower!AP344","v":20.484919560048922},{"$f":"Hydropower!AQ344","v":20.377288226881362}]
["RM3HyNSD22","RD","Moderate",30,"Hydropower","NSD2",{"$f":"Hydropower!L345","v":43.873939035007254},{"$f":"Hydropower!M345","v":43.873939035007254},{"$f":"Hydropower!N345","v":43.873939035007254},{"$f":"Hydropower!O345","v":43.873939035007254},{"$f":"Hydropower!P345","v":43.873939035007254},{"$f":"Hydropower!Q345","v":43.873939035007254},{"$f":"Hydropower!R345","v":43.873939035007254},{"$f":"Hydropower!S345","v":43.873939035007254},{"$f":"Hydropower!T345","v":43.873939035007254},{"$f":"Hydropower!U345","v":43.873939035007254},{"$f":"Hydropower!V345","v":43.873939035007254},{"$f":"Hydropower!W345","v":43.873939035007254},{"$f":"Hydropower!X345","v":43.873939035007254},{"$f":"Hydropower!Y345","v":43.873939035007254},{"$f":"Hydropower!Z345","v":43.873939035007254},{"$f":"Hydropower!AA345","v":43.873939035007254},{"$f":"Hydropower!AB345","v":43.873939035007254},{"$f":"Hydropower!AC345","v":43.873939035007254},{"$f":"Hydropower!AD345","v":43.873939035007254},{"$f":"Hydropower!AE345","v":43.873939035007254},{"$f":"Hydropower!AF345","v":43.873939035007254},{"$f":"Hydropower!AG345","v":43.873939035007254},{"$f":"Hydropower!AH345","v":43.873939035007254},{"$f":"Hydropower!AI345","v":43.873939035007254},{"$f":"Hydropower!AJ345","v":43.873939035007254},{"$f":"Hydropower!AK345","v":43.873939035007254},{"$f":"Hydropower!AL345","v":43.873939035007254},{"$f":"Hydropower!AM345","v":43.873939035007254},{"$f":"Hydropower!AN345","v":43.873939035007254},{"$f":"Hydropower!AO345","v":43.873939035007254},{"$f":"Hydropower!AP345","v":43.873939035007254},{"$f":"Hydropower!AQ345","v":43.873939035007254}]
["RC3HyNSD22","RD","Conservative",30,"Hydropower","NSD2",{"$f":"Hydropower!L346","v":43.873939035007254},{"$f":"Hydropower!M346","v":43.873939035007254},{"$f":"Hydropower!N346","v":43.873939035007254},{"$f":"Hydropower!O346","v":43.873939035007254},{"$f":"Hydropower!P346","v":43.873939035007254},{"$f":"Hydropower!Q346","v":43.873939035007254},{"$f":"Hydropower!R346","v":43.873939035007254},{"$f":"Hydropower!S346","v":43.873939035007254},{"$f":"Hydropower!T346","v":43.873939035007254},{"$f":"Hydropower!U346","v":43.873939035007254},{"$f":"Hydropower!V346","v":43.873939035007254},{"$f":"Hydropower!W346","v":43.873939035007254},{"$f":"Hydropower!X346","v":43.873939035007254},{"$f":"Hydropower!Y346","v":43.873939035007254},{"$f":"Hydropower!Z346","v":43.873939035007254},{"$f":"Hydropower!AA346","v":43.873939035007254},{"$f":"Hydropower!AB346","v":43.873939035007254},{"$f":"Hydropower!AC346","v":43.873939035007254},{"$f":"Hydropower!AD346","v":43.873939035007254},{"$f":"Hydropower!AE346","v":43.873939035007254},{"$f":"Hydropower!AF346","v":43.873939035007254},{"$f":"Hydropower!AG346","v":43.873939035007254},{"$f":"Hydropower!AH346","v":43.873939035007254},{"$f":"Hydropower!AI346","v":43.873939035007254},{"$f":"Hydropower!AJ346","v":43.873939035007254},{"$f":"Hydropower!AK346","v":43.873939035007254},{"$f":"Hydropower!AL346","v":43.873939035007254},{"$f":"Hydropower!AM346","v":43.873939035007254},{"$f":"Hydropower!AN346","v":43.873939035007254},{"$f":"Hydropower!AO346","v":43.873939035007254},{"$f":"Hydropower!AP346","v":43.873939035007254},{"$f":"Hydropower!AQ346","v":43.873939035007254}]
["RA3HyNSD33","RD","Advanced",30,"Hydropower","NSD3",{"$f":"Hydropower!L347","v":114.07701396087329},{"$f":"Hydropower!M347","v":110.19113208007431},{"$f":"Hydropower!N347","v":106.43761760149977},{"$f":"Hydropower!O347","v":102.81196160549922},{"$f":"Hydropower!P347","v":99.309808762778104},{"$f":"Hydropower!Q347","v":95.926952102546338},{"$f":"Hydropower!R347","v":92.659327958883111},{"$f":"Hydropower!S347","v":89.503011089246868},{"$f":"Hydropower!T347","v":86.454209959266862},{"$f":"Hydropower!U347","v":83.50926218815205},{"$f":"Hydropower!V347","v":80.664630149246022},{"$f":"Hydropower!W347","v":77.916896720443106},{"$f":"Hydropower!X347","v":75.262761179361163},{"$f":"Hydropower!Y347","v":72.699035238339505},{"$f":"Hydropower!Z347","v":70.222639214499665},{"$f":"Hydropower!AA347","v":67.830598330267705},{"$f":"Hydropower!AB347","v":65.52003913991453},{"$f":"Hydropower!AC347","v":63.288186077821258},{"$f":"Hydropower!AD347","v":62.955658931627354},{"$f":"Hydropower!AE347","v":62.62487894094248},{"$f":"Hydropower!AF347","v":62.295836925907338},{"$f":"Hydropower!AG347","v":61.968523754895379},{"$f":"Hydropower!AH347","v":61.642930344259142},{"$f":"Hydropower!AI347","v":61.319047658078262},{"$f":"Hydropower!AJ347","v":60.996866707908644},{"$f":"Hydropower!AK347","v":60.676378552533102},{"$f":"Hydropower!AL347","v":60.3575742977131},{"$f":"Hydropower!AM347","v":60.040445095942012},{"$f":"Hydropower!AN347","v":59.724982146199537},{"$f":"Hydropower!AO347","v":59.411176693707489},{"$f":"Hydropower!AP347","v":59.099020029686777},{"$f":"Hydropower!AQ347","v":58.788503491115776}]
["RM3HyNSD33","RD","Moderate",30,"Hydropower","NSD3",{"$f":"Hydropower!L348","v":126.57637215564235},{"$f":"Hydropower!M348","v":126.57637215564235},{"$f":"Hydropower!N348","v":126.57637215564235},{"$f":"Hydropower!O348","v":126.57637215564235},{"$f":"Hydropower!P348","v":126.57637215564235},{"$f":"Hydropower!Q348","v":126.57637215564235},{"$f":"Hydropower!R348","v":126.57637215564235},{"$f":"Hydropower!S348","v":126.57637215564235},{"$f":"Hydropower!T348","v":126.57637215564235},{"$f":"Hydropower!U348","v":126.57637215564235},{"$f":"Hydropower!V348","v":126.57637215564235},{"$f":"Hydropower!W348","v":126.57637215564235},{"$f":"Hydropower!X348","v":126.57637215564235},{"$f":"Hydropower!Y348","v":126.57637215564235},{"$f":"Hydropower!Z348","v":126.57637215564235},{"$f":"Hydropower!AA348","v":126.57637215564235},{"$f":"Hydropower!AB348","v":126.57637215564235},{"$f":"Hydropower!AC348","v":126.57637215564235},{"$f":"Hydropower!AD348","v":126.57637215564235},{"$f":"Hydropower!AE348","v":126.57637215564235},{"$f":"Hydropower!AF348","v":126.57637215564235},{"$f":"Hydropower!AG348","v":126.57637215564235},{"$f":"Hydropower!AH348","v":126.57637215564235},{"$f":"Hydropower!AI348","v":126.57637215564235},{"$f":"Hydropower!AJ348","v":126.57637215564235},{"$f":"Hydropower!AK348","v":126.57637215564235},{"$f":"Hydropower!AL348","v":126.57637215564235},{"$f":"Hydropower!AM348","v":126.57637215564235},{"$f":"Hydropower!AN348","v":126.57637215564235},{"$f":"Hydropower!AO348","v":126.57637215564235},{"$f":"Hydropower!AP348","v":126.57637215564235},{"$f":"Hydropower!AQ348","v":126.57637215564235}]
["RC3HyNSD33","RD","Conservative",30,"Hydropower","NSD3",{"$f":"Hydropower!L349","v":126.57637215564235},{"$f":"Hydropower!M349","v":126.57637215564235},{"$f":"Hydropower!N349","v":126.57637215564235},{"$f":"Hydropower!O349","v":126.57637215564235},{"$f":"Hydropower!P349","v":126.57637215564235},{"$f":"Hydropower!Q349","v":126.57637215564235},{"$f":"Hydropower!R349","v":126.57637215564235},{"$f":"Hydropower!S349","v":126.57637215564235},{"$f":"Hydropower!T349","v":126.57637215564235},{"$f":"Hydropower!U349","v":126.57637215564235},{"$f":"Hydropower!V349","v":126.57637215564235},{"$f":"Hydropower!W349","v":126.57637215564235},{"$f":"Hydropower!X349","v":126.57637215564235},{"$f":"Hydropower!Y349","v":126.57637215564235},{"$f":"Hydropower!Z349","v":126.57637215564235},{"$f":"Hydropower!AA349","v":126.57637215564235},{"$f":"Hydropower!AB349","v":126.57637215564235},{"$f":"Hydropower!AC349","v":126.57637215564235},{"$f":"Hydropower!AD349","v":126.57637215564235},{"$f":"Hydropower!AE349","v":126.57637215564235},{"$f":"Hydropower!AF349","v":126.57637215564235},{"$f":"Hydropower!AG349","v":126.57637215564235},{"$f":"Hydropower!AH349","v":126.57637215564235},{"$f":"Hydropower!AI349","v":126.57637215564235},{"$f":"Hydropower!AJ349","v":126.57637215564235},{"$f":"Hydropower!AK349","v":126.57637215564235},{"$f":"Hydropower!AL349","v":126.57637215564235},{"$f":"Hydropower!AM349","v":126.57637215564235},{"$f":"Hydropower!AN349","v":126.57637215564235},{"$f":"Hydropower!AO349","v":126.57637215564235},{"$f":"Hydropower!AP349","v":126.57637215564235},{"$f":"Hydropower!AQ349","v":126.57637215564235}]
["RA3HyNSD44","RD","Advanced",30,"Hydropower","NSD4",{"$f":"Hydropower!L350","v":28.063629429825426},{"$f":"Hydropower!M350","v":27.107679187752822},{"$f":"Hydropower!N350","v":26.184292120290404},{"$f":"Hydropower!O350","v":25.292359006169079},{"$f":"Hydropower!P350","v":24.430808408268216},{"$f":"Hydropower!Q350","v":23.598605386548851},{"$f":"Hydropower!R350","v":22.794750254829083},{"$f":"Hydropower!S350","v":22.018277379908294},{"$f":"Hydropower!T350","v":21.268254021597581},{"$f":"Hydropower!U350","v":20.543779212263058},{"$f":"Hydropower!V350","v":19.843982674535937},{"$f":"Hydropower!W350","v":19.16802377588948},{"$f":"Hydropower!X350","v":18.515090518826842},{"$f":"Hydropower!Y350","v":17.884398565466817},{"$f":"Hydropower!Z350","v":17.275190295355788},{"$f":"Hydropower!AA350","v":16.686733895374093},{"$f":"Hydropower!AB350","v":16.118322480643435},{"$f":"Hydropower!AC350","v":15.569273245379533},{"$f":"Hydropower!AD350","v":15.487469573613163},{"$f":"Hydropower!AE350","v":15.406095712577795},{"$f":"Hydropower!AF350","v":15.325149403973013},{"$f":"Hydropower!AG350","v":15.244628401363922},{"$f":"Hydropower!AH350","v":15.164530470118784},{"$f":"Hydropower!AI350","v":15.084853387347017},{"$f":"Hydropower!AJ350","v":15.005594941837478},{"$f":"Hydropower!AK350","v":14.926752933997122},{"$f":"Hydropower!AL350","v":14.848325175789943},{"$f":"Hydropower!AM350","v":14.770309490676267},{"$f":"Hydropower!AN350","v":14.692703713552325},{"$f":"Hydropower!AO350","v":14.615505690690188},{"$f":"Hydropower!AP350","v":14.538713279677989},{"$f":"Hydropower!AQ350","v":14.462324349360463}]
["RM3HyNSD44","RD","Moderate",30,"Hydropower","NSD4",{"$f":"Hydropower!L351","v":31.138546490759026},{"$f":"Hydropower!M351","v":31.138546490759026},{"$f":"Hydropower!N351","v":31.138546490759026},{"$f":"Hydropower!O351","v":31.138546490759026},{"$f":"Hydropower!P351","v":31.138546490759026},{"$f":"Hydropower!Q351","v":31.138546490759026},{"$f":"Hydropower!R351","v":31.138546490759026},{"$f":"Hydropower!S351","v":31.138546490759026},{"$f":"Hydropower!T351","v":31.138546490759026},{"$f":"Hydropower!U351","v":31.138546490759026},{"$f":"Hydropower!V351","v":31.138546490759026},{"$f":"Hydropower!W351","v":31.138546490759026},{"$f":"Hydropower!X351","v":31.138546490759026},{"$f":"Hydropower!Y351","v":31.138546490759026},{"$f":"Hydropower!Z351","v":31.138546490759026},{"$f":"Hydropower!AA351","v":31.138546490759026},{"$f":"Hydropower!AB351","v":31.138546490759026},{"$f":"Hydropower!AC351","v":31.138546490759026},{"$f":"Hydropower!AD351","v":31.138546490759026},{"$f":"Hydropower!AE351","v":31.138546490759026},{"$f":"Hydropower!AF351","v":31.138546490759026},{"$f":"Hydropower!AG351","v":31.138546490759026},{"$f":"Hydropower!AH351","v":31.138546490759026},{"$f":"Hydropower!AI351","v":31.138546490759026},{"$f":"Hydropower!AJ351","v":31.138546490759026},{"$f":"Hydropower!AK351","v":31.138546490759026},{"$f":"Hydropower!AL351","v":31.138546490759026},{"$f":"Hydropower!AM351","v":31.138546490759026},{"$f":"Hydropower!AN351","v":31.138546490759026},{"$f":"Hydropower!AO351","v":31.138546490759026},{"$f":"Hydropower!AP351","v":31.138546490759026},{"$f":"Hydropower!AQ351","v":31.138546490759026}]
["RC3HyNSD44","RD","Conservative",30,"Hydropower","NSD4",{"$f":"Hydropower!L352","v":31.138546490759026},{"$f":"Hydropower!M352","v":31.138546490759026},{"$f":"Hydropower!N352","v":31.138546490759026},{"$f":"Hydropower!O352","v":31.138546490759026},{"$f":"Hydropower!P352","v":31.138546490759026},{"$f":"Hydropower!Q352","v":31.138546490759026},{"$f":"Hydropower!R352","v":31.138546490759026},{"$f":"Hydropower!S352","v":31.138546490759026},{"$f":"Hydropower!T352","v":31.138546490759026},{"$f":"Hydropower!U352","v":31.138546490759026},{"$f":"Hydropower!V352","v":31.138546490759026},{"$f":"Hydropower!W352","v":31.138546490759026},{"$f":"Hydropower!X352","v":31.138546490759026},{"$f":"Hydropower!Y352","v":31.138546490759026},{"$f":"Hydropower!Z352","v":31.138546490759026},{"$f":"Hydropower!AA352","v":31.138546490759026},{"$f":"Hydropower!AB352","v":31.138546490759026},{"$f":"Hydropower!AC352","v":31.138546490759026},{"$f":"Hydropower!AD352","v":31.138546490759026},{"$f":"Hydropower!AE352","v":31.138546490759026},{"$f":"Hydropower!AF352","v":31.138546490759026},{"$f":"Hydropower!AG352","v":31.138546490759026},{"$f":"Hydropower!AH352","v":31.138546490759026},{"$f":"Hydropower!AI352","v":31.138546490759026},{"$f":"Hydropower!AJ352","v":31.138546490759026},{"$f":"Hydropower!AK352","v":31.138546490759026},{"$f":"Hydropower!AL352","v":31.138546490759026},{"$f":"Hydropower!AM352","v":31.138546490759026},{"$f":"Hydropower!AN352","v":31.138546490759026},{"$f":"Hydropower!AO352","v":31.138546490759026},{"$f":"Hydropower!AP352","v":31.138546490759026},{"$f":"Hydropower!AQ352","v":31.138546490759026}]
["RA3Co1Hr Bae","RD","Advanced",30,"Commercial Battery Storage","1Hr Battery Storage",{"$f":"'Commercial Battery Storage'!F71","v":30.103493453977048},{"$f":"'Commercial Battery Storage'!G71","v":23.446487622711132},{"$f":"'Commercial Battery Storage'!H71","v":21.79620228547482},{"$f":"'Commercial Battery Storage'!I71","v":20.145916948238504},{"$f":"'Commercial Battery Storage'!J71","v":18.495631611002192},{"$f":"'Commercial Battery Storage'!K71","v":16.845346273765873},{"$f":"'Commercial Battery Storage'!L71","v":15.195060936529561},{"$f":"'Commercial Battery Storage'!M71","v":14.368600010615712},{"$f":"'Commercial Battery Storage'!N71","v":13.542139084701851},{"$f":"'Commercial Battery Storage'!O71","v":12.715678158788002},{"$f":"'Commercial Battery Storage'!P71","v":11.889217232874147},{"$f":"'Commercial Battery Storage'!Q71","v":11.062756306960292},{"$f":"'Commercial Battery Storage'!R71","v":10.846311074867591},{"$f":"'Commercial Battery Storage'!S71","v":10.62986584277489},{"$f":"'Commercial Battery Storage'!T71","v":10.413420610682182},{"$f":"'Commercial Battery Storage'!U71","v":10.196975378589482},{"$f":"'Commercial Battery Storage'!V71","v":9.9805301464967826},{"$f":"'Commercial Battery Storage'!W71","v":9.76408491440408},{"$f":"'Commercial Battery Storage'!X71","v":9.5476396823113774},{"$f":"'Commercial Battery Storage'!Y71","v":9.331194450218673},{"$f":"'Commercial Battery Storage'!Z71","v":9.1147492181259704},{"$f":"'Commercial Battery Storage'!AA71","v":8.8983039860332731},{"$f":"'Commercial Battery Storage'!AB71","v":8.6818587539405669},{"$f":"'Commercial Battery Storage'!AC71","v":8.4654135218478679},{"$f":"'Commercial Battery Storage'!AD71","v":8.248968289755167},{"$f":"'Commercial Battery Storage'!AE71","v":8.0325230576624609},{"$f":"'Commercial Battery Storage'!AF71","v":7.8160778255697601},{"$f":"'Commercial Battery Storage'!AG71","v":7.5996325934770583},{"$f":"'Commercial Battery Storage'!AH71","v":7.3831873613843584},{"$f":"'Commercial Battery Storage'!AI71","v":7.1667421292916558},{"$f":"'Commercial Battery Storage'!AJ71","v":6.9502968971989576},{"$f":"'Commercial Battery Storage'!AK71","v":6.7338516651062665}]
["RM3Co1Hr Bae","RD","Moderate",30,"Commercial Battery Storage","1Hr Battery Storage",{"$f":"'Commercial Battery Storage'!F72","v":30.103493453977048},{"$f":"'Commercial Battery Storage'!G72","v":28.54506422667929},{"$f":"'Commercial Battery Storage'!H72","v":27.149536017603801},{"$f":"'Commercial Battery Storage'!I72","v":25.748911234469677},{"$f":"'Commercial Battery Storage'!J72","v":24.496114853234857},{"$f":"'Commercial Battery Storage'!K72","v":23.360544724126658},{"$f":"'Commercial Battery Storage'!L72","v":22.317631028727583},{"$f":"'Commercial Battery Storage'!M72","v":21.691944941784836},{"$f":"'Commercial Battery Storage'!N72","v":21.130201004323222},{"$f":"'Commercial Battery Storage'!O72","v":20.634961293343892},{"$f":"'Commercial Battery Storage'!P72","v":20.147373737875732},{"$f":"'Commercial Battery Storage'!Q72","v":19.703475421484633},{"$f":"'Commercial Battery Storage'!R72","v":19.457181978716086},{"$f":"'Commercial Battery Storage'!S72","v":19.210888535947525},{"$f":"'Commercial Battery Storage'!T72","v":18.964595093178971},{"$f":"'Commercial Battery Storage'!U72","v":18.718301650410407},{"$f":"'Commercial Battery Storage'!V72","v":18.472008207641856},{"$f":"'Commercial Battery Storage'!W72","v":18.225714764873292},{"$f":"'Commercial Battery Storage'!X72","v":17.979421322104738},{"$f":"'Commercial Battery Storage'!Y72","v":17.733127879336177},{"$f":"'Commercial Battery Storage'!Z72","v":17.486834436567616},{"$f":"'Commercial Battery Storage'!AA72","v":17.240540993799058},{"$f":"'Commercial Battery Storage'!AB72","v":16.994247551030501},{"$f":"'Commercial Battery Storage'!AC72","v":16.747954108261947},{"$f":"'Commercial Battery Storage'!AD72","v":16.501660665493386},{"$f":"'Commercial Battery Storage'!AE72","v":16.255367222724825},{"$f":"'Commercial Battery Storage'!AF72","v":16.009073779956275},{"$f":"'Commercial Battery Storage'!AG72","v":15.762780337187715},{"$f":"'Commercial Battery Storage'!AH72","v":15.516486894419154},{"$f":"'Commercial Battery Storage'!AI72","v":15.270193451650597},{"$f":"'Commercial Battery Storage'!AJ72","v":15.023900008882038},{"$f":"'Commercial Battery Storage'!AK72","v":14.77760656611348}]
["RC3Co1Hr Bae","RD","Conservative",30,"Commercial Battery Storage","1Hr Battery Storage",{"$f":"'Commercial Battery Storage'!F73","v":30.103493453977048},{"$f":"'Commercial Battery Storage'!G73","v":29.314685336733795},{"$f":"'Commercial Battery Storage'!H73","v":28.525877219490553},{"$f":"'Commercial Battery Storage'!I73","v":27.737069102247297},{"$f":"'Commercial Battery Storage'!J73","v":26.948260985004051},{"$f":"'Commercial Battery Storage'!K73","v":26.159452867760798},{"$f":"'Commercial Battery Storage'!L73","v":25.370644750517553},{"$f":"'Commercial Battery Storage'!M73","v":24.778233756343042},{"$f":"'Commercial Battery Storage'!N73","v":24.18582276216851},{"$f":"'Commercial Battery Storage'!O73","v":23.593411767993985},{"$f":"'Commercial Battery Storage'!P73","v":23.00100077381947},{"$f":"'Commercial Battery Storage'!Q73","v":22.408589779644942},{"$f":"'Commercial Battery Storage'!R73","v":22.128482407399382},{"$f":"'Commercial Battery Storage'!S73","v":21.848375035153822},{"$f":"'Commercial Battery Storage'!T73","v":21.568267662908266},{"$f":"'Commercial Battery Storage'!U73","v":21.288160290662702},{"$f":"'Commercial Battery Storage'!V73","v":21.008052918417135},{"$f":"'Commercial Battery Storage'!W73","v":20.727945546171579},{"$f":"'Commercial Battery Storage'!X73","v":20.447838173926019},{"$f":"'Commercial Battery Storage'!Y73","v":20.167730801680456},{"$f":"'Commercial Battery Storage'!Z73","v":19.887623429434896},{"$f":"'Commercial Battery Storage'!AA73","v":19.607516057189333},{"$f":"'Commercial Battery Storage'!AB73","v":19.327408684943777},{"$f":"'Commercial Battery Storage'!AC73","v":19.04730131269821},{"$f":"'Commercial Battery Storage'!AD73","v":18.76719394045265},{"$f":"'Commercial Battery Storage'!AE73","v":18.487086568207086},{"$f":"'Commercial Battery Storage'!AF73","v":18.20697919596153},{"$f":"'Commercial Battery Storage'!AG73","v":17.926871823715967},{"$f":"'Commercial Battery Storage'!AH73","v":17.646764451470407},{"$f":"'Commercial Battery Storage'!AI73","v":17.366657079224844},{"$f":"'Commercial Battery Storage'!AJ73","v":17.086549706979287},{"$f":"'Commercial Battery Storage'!AK73","v":16.806442334733713}]
["RA3Co2Hr Bae","RD","Advanced",30,"Commercial Battery Storage","2Hr Battery Storage",{"$f":"'Commercial Battery Storage'!F74","v":36.523324744342091},{"$f":"'Commercial Battery Storage'!G74","v":28.446654633877468},{"$f":"'Commercial Battery Storage'!H74","v":26.444431623287148},{"$f":"'Commercial Battery Storage'!I74","v":24.442208612696817},{"$f":"'Commercial Battery Storage'!J74","v":22.439985602106493},{"$f":"'Commercial Battery Storage'!K74","v":20.437762591516169},{"$f":"'Commercial Battery Storage'!L74","v":18.435539580925848},{"$f":"'Commercial Battery Storage'!M74","v":17.432828688523642},{"$f":"'Commercial Battery Storage'!N74","v":16.430117796121433},{"$f":"'Commercial Battery Storage'!O74","v":15.427406903719229},{"$f":"'Commercial Battery Storage'!P74","v":14.424696011317019},{"$f":"'Commercial Battery Storage'!Q74","v":13.421985118914812},{"$f":"'Commercial Battery Storage'!R74","v":13.159381062240389},{"$f":"'Commercial Battery Storage'!S74","v":12.896777005565969},{"$f":"'Commercial Battery Storage'!T74","v":12.634172948891546},{"$f":"'Commercial Battery Storage'!U74","v":12.37156889221712},{"$f":"'Commercial Battery Storage'!V74","v":12.108964835542707},{"$f":"'Commercial Battery Storage'!W74","v":11.846360778868286},{"$f":"'Commercial Battery Storage'!X74","v":11.583756722193865},{"$f":"'Commercial Battery Storage'!Y74","v":11.32115266551944},{"$f":"'Commercial Battery Storage'!Z74","v":11.058548608845017},{"$f":"'Commercial Battery Storage'!AA74","v":10.795944552170603},{"$f":"'Commercial Battery Storage'!AB74","v":10.533340495496176},{"$f":"'Commercial Battery Storage'!AC74","v":10.270736438821759},{"$f":"'Commercial Battery Storage'!AD74","v":10.008132382147338},{"$f":"'Commercial Battery Storage'!AE74","v":9.7455283254729128},{"$f":"'Commercial Battery Storage'!AF74","v":9.4829242687984934},{"$f":"'Commercial Battery Storage'!AG74","v":9.2203202121240739},{"$f":"'Commercial Battery Storage'!AH74","v":8.9577161554496563},{"$f":"'Commercial Battery Storage'!AI74","v":8.6951120987752351},{"$f":"'Commercial Battery Storage'!AJ74","v":8.4325080421008174},{"$f":"'Commercial Battery Storage'!AK74","v":8.1699039854264086}]
["RM3Co2Hr Bae","RD","Moderate",30,"Commercial Battery Storage","2Hr Battery Storage",{"$f":"'Commercial Battery Storage'!F75","v":36.523324744342091},{"$f":"'Commercial Battery Storage'!G75","v":34.457437278783331},{"$f":"'Commercial Battery Storage'!H75","v":32.565395120164133},{"$f":"'Commercial Battery Storage'!I75","v":30.66779515623087},{"$f":"'Commercial Battery Storage'!J75","v":28.928017361208511},{"$f":"'Commercial Battery Storage'!K75","v":27.313413724951001},{"$f":"'Commercial Battery Storage'!L75","v":25.79776319615403},{"$f":"'Commercial Battery Storage'!M75","v":24.971232198897518},{"$f":"'Commercial Battery Storage'!N75","v":24.233157861676286},{"$f":"'Commercial Battery Storage'!O75","v":23.591507154438716},{"$f":"'Commercial Battery Storage'!P75","v":22.969165238482347},{"$f":"'Commercial Battery Storage'!Q75","v":22.403683826855477},{"$f":"'Commercial Battery Storage'!R75","v":22.123637779019795},{"$f":"'Commercial Battery Storage'!S75","v":21.843591731184102},{"$f":"'Commercial Battery Storage'!T75","v":21.563545683348408},{"$f":"'Commercial Battery Storage'!U75","v":21.283499635512712},{"$f":"'Commercial Battery Storage'!V75","v":21.003453587677022},{"$f":"'Commercial Battery Storage'!W75","v":20.723407539841322},{"$f":"'Commercial Battery Storage'!X75","v":20.443361492005629},{"$f":"'Commercial Battery Storage'!Y75","v":20.163315444169939},{"$f":"'Commercial Battery Storage'!Z75","v":19.883269396334239},{"$f":"'Commercial Battery Storage'!AA75","v":19.603223348498545},{"$f":"'Commercial Battery Storage'!AB75","v":19.323177300662852},{"$f":"'Commercial Battery Storage'!AC75","v":19.043131252827163},{"$f":"'Commercial Battery Storage'!AD75","v":18.763085204991466},{"$f":"'Commercial Battery Storage'!AE75","v":18.483039157155773},{"$f":"'Commercial Battery Storage'!AF75","v":18.202993109320083},{"$f":"'Commercial Battery Storage'!AG75","v":17.922947061484386},{"$f":"'Commercial Battery Storage'!AH75","v":17.642901013648693},{"$f":"'Commercial Battery Storage'!AI75","v":17.362854965812996},{"$f":"'Commercial Battery Storage'!AJ75","v":17.0828089179773},{"$f":"'Commercial Battery Storage'!AK75","v":16.802762870141613}]
["RC3Co2Hr Bae","RD","Conservative",30,"Commercial Battery Storage","2Hr Battery Storage",{"$f":"'Commercial Battery Storage'!F76","v":36.523324744342091},{"$f":"'Commercial Battery Storage'!G76","v":35.566296448902108},{"$f":"'Commercial Battery Storage'!H76","v":34.609268153462132},{"$f":"'Commercial Battery Storage'!I76","v":33.652239858022142},{"$f":"'Commercial Battery Storage'!J76","v":32.695211562582166},{"$f":"'Commercial Battery Storage'!K76","v":31.73818326714219},{"$f":"'Commercial Battery Storage'!L76","v":30.781154971702207},{"$f":"'Commercial Battery Storage'!M76","v":30.062407190637089},{"$f":"'Commercial Battery Storage'!N76","v":29.343659409571956},{"$f":"'Commercial Battery Storage'!O76","v":28.62491162850683},{"$f":"'Commercial Battery Storage'!P76","v":27.906163847441704},{"$f":"'Commercial Battery Storage'!Q76","v":27.187416066376571},{"$f":"'Commercial Battery Storage'!R76","v":26.847573365546864},{"$f":"'Commercial Battery Storage'!S76","v":26.507730664717158},{"$f":"'Commercial Battery Storage'!T76","v":26.167887963887456},{"$f":"'Commercial Battery Storage'!U76","v":25.828045263057746},{"$f":"'Commercial Battery Storage'!V76","v":25.488202562228039},{"$f":"'Commercial Battery Storage'!W76","v":25.148359861398333},{"$f":"'Commercial Battery Storage'!X76","v":24.808517160568631},{"$f":"'Commercial Battery Storage'!Y76","v":24.468674459738921},{"$f":"'Commercial Battery Storage'!Z76","v":24.128831758909214},{"$f":"'Commercial Battery Storage'!AA76","v":23.788989058079505},{"$f":"'Commercial Battery Storage'!AB76","v":23.449146357249802},{"$f":"'Commercial Battery Storage'!AC76","v":23.109303656420096},{"$f":"'Commercial Battery Storage'!AD76","v":22.76946095559039},{"$f":"'Commercial Battery Storage'!AE76","v":22.42961825476068},{"$f":"'Commercial Battery Storage'!AF76","v":22.089775553930977},{"$f":"'Commercial Battery Storage'!AG76","v":21.749932853101271},{"$f":"'Commercial Battery Storage'!AH76","v":21.410090152271565},{"$f":"'Commercial Battery Storage'!AI76","v":21.070247451441858},{"$f":"'Commercial Battery Storage'!AJ76","v":20.730404750612152},{"$f":"'Commercial Battery Storage'!AK76","v":20.390562049782432}]
["RA3Co4Hr Bae","RD","Advanced",30,"Commercial Battery Storage","4Hr Battery Storage",{"$f":"'Commercial Battery Storage'!F77","v":49.362987325072176},{"$f":"'Commercial Battery Storage'!G77","v":38.446988656210124},{"$f":"'Commercial Battery Storage'!H77","v":35.740890298911786},{"$f":"'Commercial Battery Storage'!I77","v":33.034791941613442},{"$f":"'Commercial Battery Storage'!J77","v":30.328693584315104},{"$f":"'Commercial Battery Storage'!K77","v":27.62259522701676},{"$f":"'Commercial Battery Storage'!L77","v":24.916496869718426},{"$f":"'Commercial Battery Storage'!M77","v":23.561286044339514},{"$f":"'Commercial Battery Storage'!N77","v":22.206075218960592},{"$f":"'Commercial Battery Storage'!O77","v":20.850864393581681},{"$f":"'Commercial Battery Storage'!P77","v":19.495653568202769},{"$f":"'Commercial Battery Storage'!Q77","v":18.140442742823847},{"$f":"'Commercial Battery Storage'!R77","v":17.78552103698599},{"$f":"'Commercial Battery Storage'!S77","v":17.43059933114813},{"$f":"'Commercial Battery Storage'!T77","v":17.075677625310263},{"$f":"'Commercial Battery Storage'!U77","v":16.720755919472406},{"$f":"'Commercial Battery Storage'!V77","v":16.365834213634553},{"$f":"'Commercial Battery Storage'!W77","v":16.010912507796697},{"$f":"'Commercial Battery Storage'!X77","v":15.655990801958836},{"$f":"'Commercial Battery Storage'!Y77","v":15.301069096120976},{"$f":"'Commercial Battery Storage'!Z77","v":14.946147390283114},{"$f":"'Commercial Battery Storage'!AA77","v":14.591225684445261},{"$f":"'Commercial Battery Storage'!AB77","v":14.236303978607395},{"$f":"'Commercial Battery Storage'!AC77","v":13.881382272769541},{"$f":"'Commercial Battery Storage'!AD77","v":13.526460566931682},{"$f":"'Commercial Battery Storage'!AE77","v":13.171538861093817},{"$f":"'Commercial Battery Storage'!AF77","v":12.816617155255958},{"$f":"'Commercial Battery Storage'!AG77","v":12.461695449418102},{"$f":"'Commercial Battery Storage'!AH77","v":12.106773743580248},{"$f":"'Commercial Battery Storage'!AI77","v":11.75185203774239},{"$f":"'Commercial Battery Storage'!AJ77","v":11.396930331904535},{"$f":"'Commercial Battery Storage'!AK77","v":11.042008626066695}]
["RM3Co4Hr Bae","RD","Moderate",30,"Commercial Battery Storage","4Hr Battery Storage",{"$f":"'Commercial Battery Storage'!F78","v":49.362987325072176},{"$f":"'Commercial Battery Storage'!G78","v":46.282183382991413},{"$f":"'Commercial Battery Storage'!H78","v":43.397113325284806},{"$f":"'Commercial Battery Storage'!I78","v":40.505562999753245},{"$f":"'Commercial Battery Storage'!J78","v":37.791822377155825},{"$f":"'Commercial Battery Storage'!K78","v":35.219151726599677},{"$f":"'Commercial Battery Storage'!L78","v":32.758027531006917},{"$f":"'Commercial Battery Storage'!M78","v":31.529806713122884},{"$f":"'Commercial Battery Storage'!N78","v":30.439071576382418},{"$f":"'Commercial Battery Storage'!O78","v":29.504598876628354},{"$f":"'Commercial Battery Storage'!P78","v":28.612748239695573},{"$f":"'Commercial Battery Storage'!Q78","v":27.804100637597163},{"$f":"'Commercial Battery Storage'!R78","v":27.456549379627205},{"$f":"'Commercial Battery Storage'!S78","v":27.108998121657244},{"$f":"'Commercial Battery Storage'!T78","v":26.761446863687276},{"$f":"'Commercial Battery Storage'!U78","v":26.413895605717315},{"$f":"'Commercial Battery Storage'!V78","v":26.066344347747357},{"$f":"'Commercial Battery Storage'!W78","v":25.718793089777382},{"$f":"'Commercial Battery Storage'!X78","v":25.371241831807417},{"$f":"'Commercial Battery Storage'!Y78","v":25.023690573837456},{"$f":"'Commercial Battery Storage'!Z78","v":24.676139315867484},{"$f":"'Commercial Battery Storage'!AA78","v":24.32858805789752},{"$f":"'Commercial Battery Storage'!AB78","v":23.981036799927558},{"$f":"'Commercial Battery Storage'!AC78","v":23.633485541957594},{"$f":"'Commercial Battery Storage'!AD78","v":23.285934283987618},{"$f":"'Commercial Battery Storage'!AE78","v":22.938383026017661},{"$f":"'Commercial Battery Storage'!AF78","v":22.590831768047703},{"$f":"'Commercial Battery Storage'!AG78","v":22.243280510077728},{"$f":"'Commercial Battery Storage'!AH78","v":21.89572925210777},{"$f":"'Commercial Battery Storage'!AI78","v":21.548177994137806},{"$f":"'Commercial Battery Storage'!AJ78","v":21.200626736167834},{"$f":"'Commercial Battery Storage'!AK78","v":20.853075478197876}]
["RC3Co4Hr Bae","RD","Conservative",30,"Commercial Battery Storage","4Hr Battery Storage",{"$f":"'Commercial Battery Storage'!F79","v":49.362987325072176},{"$f":"'Commercial Battery Storage'!G79","v":48.069518673238733},{"$f":"'Commercial Battery Storage'!H79","v":46.776050021405297},{"$f":"'Commercial Battery Storage'!I79","v":45.48258136957184},{"$f":"'Commercial Battery Storage'!J79","v":44.189112717738396},{"$f":"'Commercial Battery Storage'!K79","v":42.895644065904968},{"$f":"'Commercial Battery Storage'!L79","v":41.602175414071517},{"$f":"'Commercial Battery Storage'!M79","v":40.630754059225197},{"$f":"'Commercial Battery Storage'!N79","v":39.659332704378848},{"$f":"'Commercial Battery Storage'!O79","v":38.687911349532499},{"$f":"'Commercial Battery Storage'!P79","v":37.716489994686164},{"$f":"'Commercial Battery Storage'!Q79","v":36.745068639839822},{"$f":"'Commercial Battery Storage'!R79","v":36.285755281841823},{"$f":"'Commercial Battery Storage'!S79","v":35.826441923843824},{"$f":"'Commercial Battery Storage'!T79","v":35.367128565845839},{"$f":"'Commercial Battery Storage'!U79","v":34.90781520784784},{"$f":"'Commercial Battery Storage'!V79","v":34.448501849849833},{"$f":"'Commercial Battery Storage'!W79","v":33.989188491851841},{"$f":"'Commercial Battery Storage'!X79","v":33.529875133853849},{"$f":"'Commercial Battery Storage'!Y79","v":33.070561775855843},{"$f":"'Commercial Battery Storage'!Z79","v":32.611248417857851},{"$f":"'Commercial Battery Storage'!AA79","v":32.151935059859852},{"$f":"'Commercial Battery Storage'!AB79","v":31.692621701861864},{"$f":"'Commercial Battery Storage'!AC79","v":31.233308343863861},{"$f":"'Commercial Battery Storage'!AD79","v":30.773994985865865},{"$f":"'Commercial Battery Storage'!AE79","v":30.31468162786787},{"$f":"'Commercial Battery Storage'!AF79","v":29.855368269869871},{"$f":"'Commercial Battery Storage'!AG79","v":29.396054911871875},{"$f":"'Commercial Battery Storage'!AH79","v":28.93674155387388},{"$f":"'Commercial Battery Storage'!AI79","v":28.477428195875884},{"$f":"'Commercial Battery Storage'!AJ79","v":28.018114837877892},{"$f":"'Commercial Battery Storage'!AK79","v":27.558801479879875}]
["RA3Co6Hr Bae","RD","Advanced",30,"Commercial Battery Storage","6Hr Battery Storage",{"$f":"'Commercial Battery Storage'!F80","v":62.202649905802268},{"$f":"'Commercial Battery Storage'!G80","v":48.447322678542797},{"$f":"'Commercial Battery Storage'!H80","v":45.037348974536435},{"$f":"'Commercial Battery Storage'!I80","v":41.627375270530074},{"$f":"'Commercial Battery Storage'!J80","v":38.217401566523712},{"$f":"'Commercial Battery Storage'!K80","v":34.807427862517351},{"$f":"'Commercial Battery Storage'!L80","v":31.397454158510996},{"$f":"'Commercial Battery Storage'!M80","v":29.689743400155386},{"$f":"'Commercial Battery Storage'!N80","v":27.982032641799748},{"$f":"'Commercial Battery Storage'!O80","v":26.274321883444134},{"$f":"'Commercial Battery Storage'!P80","v":24.566611125088514},{"$f":"'Commercial Battery Storage'!Q80","v":22.858900366732886},{"$f":"'Commercial Battery Storage'!R80","v":22.411661011731596},{"$f":"'Commercial Battery Storage'!S80","v":21.964421656730295},{"$f":"'Commercial Battery Storage'!T80","v":21.517182301728987},{"$f":"'Commercial Battery Storage'!U80","v":21.069942946727689},{"$f":"'Commercial Battery Storage'!V80","v":20.622703591726403},{"$f":"'Commercial Battery Storage'!W80","v":20.175464236725105},{"$f":"'Commercial Battery Storage'!X80","v":19.728224881723811},{"$f":"'Commercial Battery Storage'!Y80","v":19.280985526722507},{"$f":"'Commercial Battery Storage'!Z80","v":18.833746171721209},{"$f":"'Commercial Battery Storage'!AA80","v":18.386506816719919},{"$f":"'Commercial Battery Storage'!AB80","v":17.939267461718611},{"$f":"'Commercial Battery Storage'!AC80","v":17.492028106717324},{"$f":"'Commercial Battery Storage'!AD80","v":17.044788751716027},{"$f":"'Commercial Battery Storage'!AE80","v":16.597549396714722},{"$f":"'Commercial Battery Storage'!AF80","v":16.150310041713428},{"$f":"'Commercial Battery Storage'!AG80","v":15.703070686712133},{"$f":"'Commercial Battery Storage'!AH80","v":15.255831331710844},{"$f":"'Commercial Battery Storage'!AI80","v":14.808591976709545},{"$f":"'Commercial Battery Storage'!AJ80","v":14.361352621708257},{"$f":"'Commercial Battery Storage'!AK80","v":13.91411326670698}]
["RM3Co6Hr Bae","RD","Moderate",30,"Commercial Battery Storage","6Hr Battery Storage",{"$f":"'Commercial Battery Storage'!F81","v":62.202649905802268},{"$f":"'Commercial Battery Storage'!G81","v":58.106929487199501},{"$f":"'Commercial Battery Storage'!H81","v":54.228831530405479},{"$f":"'Commercial Battery Storage'!I81","v":50.343330843275631},{"$f":"'Commercial Battery Storage'!J81","v":46.655627393103146},{"$f":"'Commercial Battery Storage'!K81","v":43.124889728248363},{"$f":"'Commercial Battery Storage'!L81","v":39.718291865859804},{"$f":"'Commercial Battery Storage'!M81","v":38.088381227348258},{"$f":"'Commercial Battery Storage'!N81","v":36.644985291088545},{"$f":"'Commercial Battery Storage'!O81","v":35.417690598817991},{"$f":"'Commercial Battery Storage'!P81","v":34.2563312409088},{"$f":"'Commercial Battery Storage'!Q81","v":33.204517448338855},{"$f":"'Commercial Battery Storage'!R81","v":32.789460980234615},{"$f":"'Commercial Battery Storage'!S81","v":32.37440451213039},{"$f":"'Commercial Battery Storage'!T81","v":31.959348044026143},{"$f":"'Commercial Battery Storage'!U81","v":31.544291575921918},{"$f":"'Commercial Battery Storage'!V81","v":31.129235107817678},{"$f":"'Commercial Battery Storage'!W81","v":30.714178639713438},{"$f":"'Commercial Battery Storage'!X81","v":30.299122171609209},{"$f":"'Commercial Battery Storage'!Y81","v":29.884065703504962},{"$f":"'Commercial Battery Storage'!Z81","v":29.46900923540073},{"$f":"'Commercial Battery Storage'!AA81","v":29.053952767296494},{"$f":"'Commercial Battery Storage'!AB81","v":28.638896299192261},{"$f":"'Commercial Battery Storage'!AC81","v":28.223839831088021},{"$f":"'Commercial Battery Storage'!AD81","v":27.808783362983789},{"$f":"'Commercial Battery Storage'!AE81","v":27.393726894879549},{"$f":"'Commercial Battery Storage'!AF81","v":26.97867042677532},{"$f":"'Commercial Battery Storage'!AG81","v":26.56361395867108},{"$f":"'Commercial Battery Storage'!AH81","v":26.148557490566851},{"$f":"'Commercial Battery Storage'!AI81","v":25.733501022462605},{"$f":"'Commercial Battery Storage'!AJ81","v":25.318444554358365},{"$f":"'Commercial Battery Storage'!AK81","v":24.903388086254139}]
["RC3Co6Hr Bae","RD","Conservative",30,"Commercial Battery Storage","6Hr Battery Storage",{"$f":"'Commercial Battery Storage'!F82","v":62.202649905802268},{"$f":"'Commercial Battery Storage'!G82","v":60.572740897575358},{"$f":"'Commercial Battery Storage'!H82","v":58.942831889348454},{"$f":"'Commercial Battery Storage'!I82","v":57.312922881121544},{"$f":"'Commercial Battery Storage'!J82","v":55.683013872894634},{"$f":"'Commercial Battery Storage'!K82","v":54.053104864667745},{"$f":"'Commercial Battery Storage'!L82","v":52.423195856440827},{"$f":"'Commercial Battery Storage'!M82","v":51.199100927813291},{"$f":"'Commercial Battery Storage'!N82","v":49.975005999185726},{"$f":"'Commercial Battery Storage'!O82","v":48.750911070558175},{"$f":"'Commercial Battery Storage'!P82","v":47.526816141930624},{"$f":"'Commercial Battery Storage'!Q82","v":46.302721213303073},{"$f":"'Commercial Battery Storage'!R82","v":45.723937198136781},{"$f":"'Commercial Battery Storage'!S82","v":45.145153182970496},{"$f":"'Commercial Battery Storage'!T82","v":44.566369167804218},{"$f":"'Commercial Battery Storage'!U82","v":43.987585152637926},{"$f":"'Commercial Battery Storage'!V82","v":43.408801137471642},{"$f":"'Commercial Battery Storage'!W82","v":42.83001712230535},{"$f":"'Commercial Battery Storage'!X82","v":42.251233107139065},{"$f":"'Commercial Battery Storage'!Y82","v":41.67244909197278},{"$f":"'Commercial Battery Storage'!Z82","v":41.093665076806495},{"$f":"'Commercial Battery Storage'!AA82","v":40.514881061640203},{"$f":"'Commercial Battery Storage'!AB82","v":39.936097046473918},{"$f":"'Commercial Battery Storage'!AC82","v":39.357313031307626},{"$f":"'Commercial Battery Storage'!AD82","v":38.778529016141349},{"$f":"'Commercial Battery Storage'!AE82","v":38.199745000975057},{"$f":"'Commercial Battery Storage'!AF82","v":37.620960985808772},{"$f":"'Commercial Battery Storage'!AG82","v":37.04217697064248},{"$f":"'Commercial Battery Storage'!AH82","v":36.463392955476188},{"$f":"'Commercial Battery Storage'!AI82","v":35.884608940309896},{"$f":"'Commercial Battery Storage'!AJ82","v":35.305824925143625},{"$f":"'Commercial Battery Storage'!AK82","v":34.727040909977312}]
["RA3Co8Hr Bae","RD","Advanced",30,"Commercial Battery Storage","8Hr Battery Storage",{"$f":"'Commercial Battery Storage'!F83","v":75.042312486532353},{"$f":"'Commercial Battery Storage'!G83","v":58.447656700875456},{"$f":"'Commercial Battery Storage'!H83","v":54.333807650161077},{"$f":"'Commercial Battery Storage'!I83","v":50.219958599446699},{"$f":"'Commercial Battery Storage'!J83","v":46.10610954873232},{"$f":"'Commercial Battery Storage'!K83","v":41.992260498017941},{"$f":"'Commercial Battery Storage'!L83","v":37.878411447303577},{"$f":"'Commercial Battery Storage'!M83","v":35.81820075597124},{"$f":"'Commercial Battery Storage'!N83","v":33.757990064638904},{"$f":"'Commercial Battery Storage'!O83","v":31.697779373306588},{"$f":"'Commercial Battery Storage'!P83","v":29.637568681974258},{"$f":"'Commercial Battery Storage'!Q83","v":27.577357990641925},{"$f":"'Commercial Battery Storage'!R83","v":27.037800986477194},{"$f":"'Commercial Battery Storage'!S83","v":26.498243982312459},{"$f":"'Commercial Battery Storage'!T83","v":25.958686978147711},{"$f":"'Commercial Battery Storage'!U83","v":25.419129973982976},{"$f":"'Commercial Battery Storage'!V83","v":24.879572969818252},{"$f":"'Commercial Battery Storage'!W83","v":24.340015965653517},{"$f":"'Commercial Battery Storage'!X83","v":23.800458961488783},{"$f":"'Commercial Battery Storage'!Y83","v":23.260901957324041},{"$f":"'Commercial Battery Storage'!Z83","v":22.721344953159303},{"$f":"'Commercial Battery Storage'!AA83","v":22.181787948994579},{"$f":"'Commercial Battery Storage'!AB83","v":21.642230944829834},{"$f":"'Commercial Battery Storage'!AC83","v":21.102673940665106},{"$f":"'Commercial Battery Storage'!AD83","v":20.563116936500375},{"$f":"'Commercial Battery Storage'!AE83","v":20.02355993233563},{"$f":"'Commercial Battery Storage'!AF83","v":19.484002928170895},{"$f":"'Commercial Battery Storage'!AG83","v":18.944445924006164},{"$f":"'Commercial Battery Storage'!AH83","v":18.404888919841433},{"$f":"'Commercial Battery Storage'!AI83","v":17.865331915676698},{"$f":"'Commercial Battery Storage'!AJ83","v":17.325774911511971},{"$f":"'Commercial Battery Storage'!AK83","v":16.786217907347261}]
["RM3Co8Hr Bae","RD","Moderate",30,"Commercial Battery Storage","8Hr Battery Storage",{"$f":"'Commercial Battery Storage'!F84","v":75.042312486532353},{"$f":"'Commercial Battery Storage'!G84","v":69.931675591407597},{"$f":"'Commercial Battery Storage'!H84","v":65.060549735526152},{"$f":"'Commercial Battery Storage'!I84","v":60.181098686798002},{"$f":"'Commercial Battery Storage'!J84","v":55.519432409050467},{"$f":"'Commercial Battery Storage'!K84","v":51.030627729897049},{"$f":"'Commercial Battery Storage'!L84","v":46.678556200712698},{"$f":"'Commercial Battery Storage'!M84","v":44.64695574157362},{"$f":"'Commercial Battery Storage'!N84","v":42.85089900579468},{"$f":"'Commercial Battery Storage'!O84","v":41.330782321007632},{"$f":"'Commercial Battery Storage'!P84","v":39.89991424212203},{"$f":"'Commercial Battery Storage'!Q84","v":38.604934259080537},{"$f":"'Commercial Battery Storage'!R84","v":38.122372580842033},{"$f":"'Commercial Battery Storage'!S84","v":37.639810902603536},{"$f":"'Commercial Battery Storage'!T84","v":37.157249224365017},{"$f":"'Commercial Battery Storage'!U84","v":36.67468754612652},{"$f":"'Commercial Battery Storage'!V84","v":36.192125867888016},{"$f":"'Commercial Battery Storage'!W84","v":35.709564189649498},{"$f":"'Commercial Battery Storage'!X84","v":35.227002511410994},{"$f":"'Commercial Battery Storage'!Y84","v":34.744440833172483},{"$f":"'Commercial Battery Storage'!Z84","v":34.261879154933972},{"$f":"'Commercial Battery Storage'!AA84","v":33.779317476695475},{"$f":"'Commercial Battery Storage'!AB84","v":33.296755798456964},{"$f":"'Commercial Battery Storage'!AC84","v":32.814194120218453},{"$f":"'Commercial Battery Storage'!AD84","v":32.331632441979941},{"$f":"'Commercial Battery Storage'!AE84","v":31.849070763741448},{"$f":"'Commercial Battery Storage'!AF84","v":31.366509085502937},{"$f":"'Commercial Battery Storage'!AG84","v":30.883947407264419},{"$f":"'Commercial Battery Storage'!AH84","v":30.401385729025932},{"$f":"'Commercial Battery Storage'!AI84","v":29.918824050787414},{"$f":"'Commercial Battery Storage'!AJ84","v":29.436262372548896},{"$f":"'Commercial Battery Storage'!AK84","v":28.953700694310402}]
["RC3Co8Hr Bae","RD","Conservative",30,"Commercial Battery Storage","8Hr Battery Storage",{"$f":"'Commercial Battery Storage'!F85","v":75.042312486532353},{"$f":"'Commercial Battery Storage'!G85","v":73.075963121911983},{"$f":"'Commercial Battery Storage'!H85","v":71.109613757291626},{"$f":"'Commercial Battery Storage'!I85","v":69.143264392671242},{"$f":"'Commercial Battery Storage'!J85","v":67.176915028050871},{"$f":"'Commercial Battery Storage'!K85","v":65.210565663430515},{"$f":"'Commercial Battery Storage'!L85","v":63.244216298810137},{"$f":"'Commercial Battery Storage'!M85","v":61.767447796401399},{"$f":"'Commercial Battery Storage'!N85","v":60.290679293992618},{"$f":"'Commercial Battery Storage'!O85","v":58.813910791583844},{"$f":"'Commercial Battery Storage'!P85","v":57.337142289175098},{"$f":"'Commercial Battery Storage'!Q85","v":55.860373786766324},{"$f":"'Commercial Battery Storage'!R85","v":55.162119114431746},{"$f":"'Commercial Battery Storage'!S85","v":54.463864442097169},{"$f":"'Commercial Battery Storage'!T85","v":53.765609769762591},{"$f":"'Commercial Battery Storage'!U85","v":53.06735509742802},{"$f":"'Commercial Battery Storage'!V85","v":52.369100425093443},{"$f":"'Commercial Battery Storage'!W85","v":51.670845752758865},{"$f":"'Commercial Battery Storage'!X85","v":50.972591080424287},{"$f":"'Commercial Battery Storage'!Y85","v":50.274336408089702},{"$f":"'Commercial Battery Storage'!Z85","v":49.576081735755125},{"$f":"'Commercial Battery Storage'!AA85","v":48.877827063420547},{"$f":"'Commercial Battery Storage'!AB85","v":48.179572391085976},{"$f":"'Commercial Battery Storage'!AC85","v":47.481317718751392},{"$f":"'Commercial Battery Storage'!AD85","v":46.783063046416828},{"$f":"'Commercial Battery Storage'!AE85","v":46.084808374082236},{"$f":"'Commercial Battery Storage'!AF85","v":45.386553701747665},{"$f":"'Commercial Battery Storage'!AG85","v":44.688299029413088},{"$f":"'Commercial Battery Storage'!AH85","v":43.990044357078517},{"$f":"'Commercial Battery Storage'!AI85","v":43.291789684743925},{"$f":"'Commercial Battery Storage'!AJ85","v":42.593535012409362},{"$f":"'Commercial Battery Storage'!AK85","v":41.895280340074756}]
["RA3Re3kW/6ke","RD","Advanced",30,"Residential Battery Storage","3kW/6kWh Battery Storage",{"$f":"'Residential Battery Storage'!F53","v":113.95688449695793},{"$f":"'Residential Battery Storage'!G53","v":108.23788222781569},{"$f":"'Residential Battery Storage'!H53","v":100.61953900948842},{"$f":"'Residential Battery Storage'!I53","v":93.001195791161166},{"$f":"'Residential Battery Storage'!J53","v":85.382852572833883},{"$f":"'Residential Battery Storage'!K53","v":77.764509354506629},{"$f":"'Residential Battery Storage'!L53","v":70.146166136179374},{"$f":"'Residential Battery Storage'!M53","v":66.330908951205302},{"$f":"'Residential Battery Storage'!N53","v":62.515651766231173},{"$f":"'Residential Battery Storage'!O53","v":58.700394581257072},{"$f":"'Residential Battery Storage'!P53","v":54.885137396282964},{"$f":"'Residential Battery Storage'!Q53","v":51.069880211308849},{"$f":"'Residential Battery Storage'!R53","v":50.070686902826701},{"$f":"'Residential Battery Storage'!S53","v":49.071493594344574},{"$f":"'Residential Battery Storage'!T53","v":48.072300285862433},{"$f":"'Residential Battery Storage'!U53","v":47.073106977380306},{"$f":"'Residential Battery Storage'!V53","v":46.073913668898179},{"$f":"'Residential Battery Storage'!W53","v":45.074720360416045},{"$f":"'Residential Battery Storage'!X53","v":44.075527051933918},{"$f":"'Residential Battery Storage'!Y53","v":43.076333743451784},{"$f":"'Residential Battery Storage'!Z53","v":42.077140434969643},{"$f":"'Residential Battery Storage'!AA53","v":41.077947126487516},{"$f":"'Residential Battery Storage'!AB53","v":40.078753818005382},{"$f":"'Residential Battery Storage'!AC53","v":39.079560509523255},{"$f":"'Residential Battery Storage'!AD53","v":38.08036720104112},{"$f":"'Residential Battery Storage'!AE53","v":37.081173892558986},{"$f":"'Residential Battery Storage'!AF53","v":36.081980584076838},{"$f":"'Residential Battery Storage'!AG53","v":35.082787275594711},{"$f":"'Residential Battery Storage'!AH53","v":34.083593967112584},{"$f":"'Residential Battery Storage'!AI53","v":33.084400658630464},{"$f":"'Residential Battery Storage'!AJ53","v":32.08520735014833},{"$f":"'Residential Battery Storage'!AK53","v":31.086014041666267}]
["RM3Re3kW/6ke","RD","Moderate",30,"Residential Battery Storage","3kW/6kWh Battery Storage",{"$f":"'Residential Battery Storage'!F54","v":113.95688449695793},{"$f":"'Residential Battery Storage'!G54","v":108.23788222781569},{"$f":"'Residential Battery Storage'!H54","v":103.21231942777095},{"$f":"'Residential Battery Storage'!I54","v":98.172754777740622},{"$f":"'Residential Battery Storage'!J54","v":93.758446808489381},{"$f":"'Residential Battery Storage'!K54","v":89.838473621416995},{"$f":"'Residential Battery Storage'!L54","v":86.308281156940367},{"$f":"'Residential Battery Storage'!M54","v":84.024774023714926},{"$f":"'Residential Battery Storage'!N54","v":81.968178317838778},{"$f":"'Residential Battery Storage'!O54","v":80.138179942694336},{"$f":"'Residential Battery Storage'!P54","v":78.318830751191939},{"$f":"'Residential Battery Storage'!Q54","v":76.661489081710442},{"$f":"'Residential Battery Storage'!R54","v":75.703220468189087},{"$f":"'Residential Battery Storage'!S54","v":74.744951854667704},{"$f":"'Residential Battery Storage'!T54","v":73.786683241146278},{"$f":"'Residential Battery Storage'!U54","v":72.828414627624937},{"$f":"'Residential Battery Storage'!V54","v":71.870146014103497},{"$f":"'Residential Battery Storage'!W54","v":70.911877400582128},{"$f":"'Residential Battery Storage'!X54","v":69.95360878706073},{"$f":"'Residential Battery Storage'!Y54","v":68.995340173539361},{"$f":"'Residential Battery Storage'!Z54","v":68.037071560018006},{"$f":"'Residential Battery Storage'!AA54","v":67.078802946496623},{"$f":"'Residential Battery Storage'!AB54","v":66.120534332975225},{"$f":"'Residential Battery Storage'!AC54","v":65.162265719453828},{"$f":"'Residential Battery Storage'!AD54","v":64.203997105932444},{"$f":"'Residential Battery Storage'!AE54","v":63.245728492411104},{"$f":"'Residential Battery Storage'!AF54","v":62.287459878889706},{"$f":"'Residential Battery Storage'!AG54","v":61.329191265368323},{"$f":"'Residential Battery Storage'!AH54","v":60.370922651846911},{"$f":"'Residential Battery Storage'!AI54","v":59.412654038325549},{"$f":"'Residential Battery Storage'!AJ54","v":58.454385424804201},{"$f":"'Residential Battery Storage'!AK54","v":57.496116811282846}]
["RC3Re3kW/6ke","RD","Conservative",30,"Residential Battery Storage","3kW/6kWh Battery Storage",{"$f":"'Residential Battery Storage'!F55","v":113.95688449695793},{"$f":"'Residential Battery Storage'!G55","v":108.23788222781569},{"$f":"'Residential Battery Storage'!H55","v":105.32538567143843},{"$f":"'Residential Battery Storage'!I55","v":102.41288911506115},{"$f":"'Residential Battery Storage'!J55","v":99.500392558683927},{"$f":"'Residential Battery Storage'!K55","v":96.587896002306707},{"$f":"'Residential Battery Storage'!L55","v":93.675399445929401},{"$f":"'Residential Battery Storage'!M55","v":91.488055093384901},{"$f":"'Residential Battery Storage'!N55","v":89.300710740840358},{"$f":"'Residential Battery Storage'!O55","v":87.113366388295773},{"$f":"'Residential Battery Storage'!P55","v":84.926022035751259},{"$f":"'Residential Battery Storage'!Q55","v":82.738677683206703},{"$f":"'Residential Battery Storage'!R55","v":81.704444212166621},{"$f":"'Residential Battery Storage'!S55","v":80.670210741126539},{"$f":"'Residential Battery Storage'!T55","v":79.635977270086471},{"$f":"'Residential Battery Storage'!U55","v":78.601743799046389},{"$f":"'Residential Battery Storage'!V55","v":77.567510328006307},{"$f":"'Residential Battery Storage'!W55","v":76.533276856966225},{"$f":"'Residential Battery Storage'!X55","v":75.499043385926143},{"$f":"'Residential Battery Storage'!Y55","v":74.464809914886061},{"$f":"'Residential Battery Storage'!Z55","v":73.430576443845979},{"$f":"'Residential Battery Storage'!AA55","v":72.396342972805897},{"$f":"'Residential Battery Storage'!AB55","v":71.362109501765815},{"$f":"'Residential Battery Storage'!AC55","v":70.327876030725733},{"$f":"'Residential Battery Storage'!AD55","v":69.293642559685665},{"$f":"'Residential Battery Storage'!AE55","v":68.259409088645597},{"$f":"'Residential Battery Storage'!AF55","v":67.225175617605473},{"$f":"'Residential Battery Storage'!AG55","v":66.190942146565405},{"$f":"'Residential Battery Storage'!AH55","v":65.156708675525323},{"$f":"'Residential Battery Storage'!AI55","v":64.122475204485241},{"$f":"'Residential Battery Storage'!AJ55","v":63.088241733445173},{"$f":"'Residential Battery Storage'!AK55","v":62.054008262405034}]
["RA3Re5kW/20e","RD","Advanced",30,"Residential Battery Storage","5kW/20kWh Battery Storage",{"$f":"'Residential Battery Storage'!F56","v":111.67778220949317},{"$f":"'Residential Battery Storage'!G56","v":105.33110948390089},{"$f":"'Residential Battery Storage'!H56","v":97.917359998978469},{"$f":"'Residential Battery Storage'!I56","v":90.503610514056021},{"$f":"'Residential Battery Storage'!J56","v":83.089861029133615},{"$f":"'Residential Battery Storage'!K56","v":75.676111544211182},{"$f":"'Residential Battery Storage'!L56","v":68.262362059288776},{"$f":"'Residential Battery Storage'!M56","v":64.549565171652759},{"$f":"'Residential Battery Storage'!N56","v":60.836768284016756},{"$f":"'Residential Battery Storage'!O56","v":57.123971396380753},{"$f":"'Residential Battery Storage'!P56","v":53.411174508744743},{"$f":"'Residential Battery Storage'!Q56","v":49.698377621108705},{"$f":"'Residential Battery Storage'!R56","v":48.726018058956576},{"$f":"'Residential Battery Storage'!S56","v":47.753658496804441},{"$f":"'Residential Battery Storage'!T56","v":46.781298934652312},{"$f":"'Residential Battery Storage'!U56","v":45.808939372500191},{"$f":"'Residential Battery Storage'!V56","v":44.83657981034807},{"$f":"'Residential Battery Storage'!W56","v":43.864220248195927},{"$f":"'Residential Battery Storage'!X56","v":42.891860686043799},{"$f":"'Residential Battery Storage'!Y56","v":41.919501123891663},{"$f":"'Residential Battery Storage'!Z56","v":40.947141561739535},{"$f":"'Residential Battery Storage'!AA56","v":39.974781999587414},{"$f":"'Residential Battery Storage'!AB56","v":39.002422437435271},{"$f":"'Residential Battery Storage'!AC56","v":38.03006287528315},{"$f":"'Residential Battery Storage'!AD56","v":37.057703313131022},{"$f":"'Residential Battery Storage'!AE56","v":36.085343750978886},{"$f":"'Residential Battery Storage'!AF56","v":35.112984188826751},{"$f":"'Residential Battery Storage'!AG56","v":34.140624626674629},{"$f":"'Residential Battery Storage'!AH56","v":33.168265064522494},{"$f":"'Residential Battery Storage'!AI56","v":32.195905502370373},{"$f":"'Residential Battery Storage'!AJ56","v":31.223545940218255},{"$f":"'Residential Battery Storage'!AK56","v":30.25118637806619}]
[{"$f":"_xlfn.CONCAT(LEFT(B265,1), LEFT(C265,1), LEFT(D265,1),LEFT(E265,2),LEFT(F265,6),RIGHT(F265,1))","v":"RM3Re5kW/20e"},"RD","Moderate",30,"Residential Battery Storage","5kW/20kWh Battery Storage",{"$f":"'Residential Battery Storage'!F57","v":111.67778220949317},{"$f":"'Residential Battery Storage'!G57","v":105.33110948390089},{"$f":"'Residential Battery Storage'!H57","v":99.575388354980475},{"$f":"'Residential Battery Storage'!I57","v":93.809984579568322},{"$f":"'Residential Battery Storage'!J57","v":88.576250780034101},{"$f":"'Residential Battery Storage'!K57","v":83.762423532336044},{"$f":"'Residential Battery Storage'!L57","v":79.27941175943991},{"$f":"'Residential Battery Storage'!M57","v":76.759547459027488},{"$f":"'Residential Battery Storage'!N57","v":74.507235061061508},{"$f":"'Residential Battery Storage'!O57","v":72.541584707643352},{"$f":"'Residential Battery Storage'!P57","v":70.626983915599652},{"$f":"'Residential Battery Storage'!Q57","v":68.887621689436941},{"$f":"'Residential Battery Storage'!R57","v":68.026526418319008},{"$f":"'Residential Battery Storage'!S57","v":67.165431147201048},{"$f":"'Residential Battery Storage'!T57","v":66.304335876083073},{"$f":"'Residential Battery Storage'!U57","v":65.443240604965098},{"$f":"'Residential Battery Storage'!V57","v":64.582145333847109},{"$f":"'Residential Battery Storage'!W57","v":63.721050062729176},{"$f":"'Residential Battery Storage'!X57","v":62.859954791611202},{"$f":"'Residential Battery Storage'!Y57","v":61.998859520493241},{"$f":"'Residential Battery Storage'!Z57","v":61.137764249375294},{"$f":"'Residential Battery Storage'!AA57","v":60.276668978257334},{"$f":"'Residential Battery Storage'!AB57","v":59.415573707139359},{"$f":"'Residential Battery Storage'!AC57","v":58.554478436021384},{"$f":"'Residential Battery Storage'!AD57","v":57.693383164903423},{"$f":"'Residential Battery Storage'!AE57","v":56.832287893785477},{"$f":"'Residential Battery Storage'!AF57","v":55.97119262266753},{"$f":"'Residential Battery Storage'!AG57","v":55.110097351549541},{"$f":"'Residential Battery Storage'!AH57","v":54.249002080431573},{"$f":"'Residential Battery Storage'!AI57","v":53.387906809313634},{"$f":"'Residential Battery Storage'!AJ57","v":52.526811538195673},{"$f":"'Residential Battery Storage'!AK57","v":51.665716267077713}]
["RC3Re5kW/20e","RD","Conservative",30,"Residential Battery Storage","5kW/20kWh Battery Storage",{"$f":"'Residential Battery Storage'!F58","v":111.67778220949317},{"$f":"'Residential Battery Storage'!G58","v":105.33110948390089},{"$f":"'Residential Battery Storage'!H58","v":102.49682921772234},{"$f":"'Residential Battery Storage'!I58","v":99.662548951543741},{"$f":"'Residential Battery Storage'!J58","v":96.828268685365202},{"$f":"'Residential Battery Storage'!K58","v":93.993988419186678},{"$f":"'Residential Battery Storage'!L58","v":91.159708153008097},{"$f":"'Residential Battery Storage'!M58","v":89.031105830653615},{"$f":"'Residential Battery Storage'!N58","v":86.902503508299105},{"$f":"'Residential Battery Storage'!O58","v":84.773901185944581},{"$f":"'Residential Battery Storage'!P58","v":82.645298863590085},{"$f":"'Residential Battery Storage'!Q58","v":80.516696541235589},{"$f":"'Residential Battery Storage'!R58","v":79.510237834470146},{"$f":"'Residential Battery Storage'!S58","v":78.503779127704703},{"$f":"'Residential Battery Storage'!T58","v":77.497320420939275},{"$f":"'Residential Battery Storage'!U58","v":76.490861714173818},{"$f":"'Residential Battery Storage'!V58","v":75.484403007408375},{"$f":"'Residential Battery Storage'!W58","v":74.477944300642932},{"$f":"'Residential Battery Storage'!X58","v":73.471485593877503},{"$f":"'Residential Battery Storage'!Y58","v":72.465026887112046},{"$f":"'Residential Battery Storage'!Z58","v":71.458568180346603},{"$f":"'Residential Battery Storage'!AA58","v":70.45210947358116},{"$f":"'Residential Battery Storage'!AB58","v":69.445650766815731},{"$f":"'Residential Battery Storage'!AC58","v":68.439192060050274},{"$f":"'Residential Battery Storage'!AD58","v":67.432733353284846},{"$f":"'Residential Battery Storage'!AE58","v":66.426274646519403},{"$f":"'Residential Battery Storage'!AF58","v":65.419815939753946},{"$f":"'Residential Battery Storage'!AG58","v":64.413357232988503},{"$f":"'Residential Battery Storage'!AH58","v":63.406898526223067},{"$f":"'Residential Battery Storage'!AI58","v":62.400439819457624},{"$f":"'Residential Battery Storage'!AJ58","v":61.393981112692202},{"$f":"'Residential Battery Storage'!AK58","v":60.387522405926703}]
["RA3UtClass10","RD","Advanced",30,"Utility-Scale PV-Plus-Battery","Class10",{"$f":"'Utility-Scale PV-Plus-Battery'!L320","v":36.3964},{"$f":"'Utility-Scale PV-Plus-Battery'!M320","v":36.3964},{"$f":"'Utility-Scale PV-Plus-Battery'!N320","v":34.663343336084864},{"$f":"'Utility-Scale PV-Plus-Battery'!O320","v":32.938726761267375},{"$f":"'Utility-Scale PV-Plus-Battery'!P320","v":31.221891828880342},{"$f":"'Utility-Scale PV-Plus-Battery'!Q320","v":29.512246847218211},{"$f":"'Utility-Scale PV-Plus-Battery'!R320","v":27.809258628923867},{"$f":"'Utility-Scale PV-Plus-Battery'!S320","v":26.112445434543062},{"$f":"'Utility-Scale PV-Plus-Battery'!T320","v":24.421370913349563},{"$f":"'Utility-Scale PV-Plus-Battery'!U320","v":22.735638880792788},{"$f":"'Utility-Scale PV-Plus-Battery'!V320","v":21.054888800829765},{"$f":"'Utility-Scale PV-Plus-Battery'!W320","v":19.378791864589303},{"$f":"'Utility-Scale PV-Plus-Battery'!X320","v":19.178231374592983},{"$f":"'Utility-Scale PV-Plus-Battery'!Y320","v":18.978543406437083},{"$f":"'Utility-Scale PV-Plus-Battery'!Z320","v":18.779702546864115},{"$f":"'Utility-Scale PV-Plus-Battery'!AA320","v":18.581684360049572},{"$f":"'Utility-Scale PV-Plus-Battery'!AB320","v":18.384465341057496},{"$f":"'Utility-Scale PV-Plus-Battery'!AC320","v":18.188022871930649},{"$f":"'Utility-Scale PV-Plus-Battery'!AD320","v":17.992335180242904},{"$f":"'Utility-Scale PV-Plus-Battery'!AE320","v":17.797381299954282},{"$f":"'Utility-Scale PV-Plus-Battery'!AF320","v":17.603141034420776},{"$f":"'Utility-Scale PV-Plus-Battery'!AG320","v":17.409594921421792},{"$f":"'Utility-Scale PV-Plus-Battery'!AH320","v":17.216724200078012},{"$f":"'Utility-Scale PV-Plus-Battery'!AI320","v":17.024510779541536},{"$f":"'Utility-Scale PV-Plus-Battery'!AJ320","v":16.832937209348447},{"$f":"'Utility-Scale PV-Plus-Battery'!AK320","v":16.64198665133182},{"$f":"'Utility-Scale PV-Plus-Battery'!AL320","v":16.451642853000092},{"$f":"'Utility-Scale PV-Plus-Battery'!AM320","v":16.261890122292442},{"$f":"'Utility-Scale PV-Plus-Battery'!AN320","v":16.072713303628774},{"$f":"'Utility-Scale PV-Plus-Battery'!AO320","v":15.884097755177457},{"$f":"'Utility-Scale PV-Plus-Battery'!AP320","v":15.696029327269272},{"$f":"'Utility-Scale PV-Plus-Battery'!AQ320","v":15.508494341890652}]
["RM3UtClass10","RD","Moderate",30,"Utility-Scale PV-Plus-Battery","Class10",{"$f":"'Utility-Scale PV-Plus-Battery'!L321","v":36.3964},{"$f":"'Utility-Scale PV-Plus-Battery'!M321","v":36.3964},{"$f":"'Utility-Scale PV-Plus-Battery'!N321","v":35.007607641238138},{"$f":"'Utility-Scale PV-Plus-Battery'!O321","v":33.621421343082332},{"$f":"'Utility-Scale PV-Plus-Battery'!P321","v":32.237726132270552},{"$f":"'Utility-Scale PV-Plus-Battery'!Q321","v":30.856413700657413},{"$f":"'Utility-Scale PV-Plus-Battery'!R321","v":29.477381929134392},{"$f":"'Utility-Scale PV-Plus-Battery'!S321","v":28.100534451782199},{"$f":"'Utility-Scale PV-Plus-Battery'!T321","v":26.725780256343707},{"$f":"'Utility-Scale PV-Plus-Battery'!U321","v":25.353033317534795},{"$f":"'Utility-Scale PV-Plus-Battery'!V321","v":23.982212260086698},{"$f":"'Utility-Scale PV-Plus-Battery'!W321","v":22.613240048744967},{"$f":"'Utility-Scale PV-Plus-Battery'!X321","v":22.448896619279356},{"$f":"'Utility-Scale PV-Plus-Battery'!Y321","v":22.284856373186546},{"$f":"'Utility-Scale PV-Plus-Battery'!Z321","v":22.121114340247299},{"$f":"'Utility-Scale PV-Plus-Battery'!AA321","v":21.957665658290644},{"$f":"'Utility-Scale PV-Plus-Battery'!AB321","v":21.794505570273618},{"$f":"'Utility-Scale PV-Plus-Battery'!AC321","v":21.631629421455255},{"$f":"'Utility-Scale PV-Plus-Battery'!AD321","v":21.469032656661252},{"$f":"'Utility-Scale PV-Plus-Battery'!AE321","v":21.306710817635892},{"$f":"'Utility-Scale PV-Plus-Battery'!AF321","v":21.144659540478091},{"$f":"'Utility-Scale PV-Plus-Battery'!AG321","v":20.982874553158361},{"$f":"'Utility-Scale PV-Plus-Battery'!AH321","v":20.821351673113799},{"$f":"'Utility-Scale PV-Plus-Battery'!AI321","v":20.660086804918233},{"$f":"'Utility-Scale PV-Plus-Battery'!AJ321","v":20.499075938024784},{"$f":"'Utility-Scale PV-Plus-Battery'!AK321","v":20.338315144578267},{"$f":"'Utility-Scale PV-Plus-Battery'!AL321","v":20.177800577294885},{"$f":"'Utility-Scale PV-Plus-Battery'!AM321","v":20.017528467406827},{"$f":"'Utility-Scale PV-Plus-Battery'!AN321","v":19.857495122669501},{"$f":"'Utility-Scale PV-Plus-Battery'!AO321","v":19.697696925429106},{"$f":"'Utility-Scale PV-Plus-Battery'!AP321","v":19.538130330748508},{"$f":"'Utility-Scale PV-Plus-Battery'!AQ321","v":19.378791864589303}]
["RC3UtClass10","RD","Conservative",30,"Utility-Scale PV-Plus-Battery","Class10",{"$f":"'Utility-Scale PV-Plus-Battery'!L322","v":36.3964},{"$f":"'Utility-Scale PV-Plus-Battery'!M322","v":36.3964},{"$f":"'Utility-Scale PV-Plus-Battery'!N322","v":35.666773834663147},{"$f":"'Utility-Scale PV-Plus-Battery'!O322","v":34.938323497706769},{"$f":"'Utility-Scale PV-Plus-Battery'!P322","v":34.21101388977624},{"$f":"'Utility-Scale PV-Plus-Battery'!Q322","v":33.484811294742698},{"$f":"'Utility-Scale PV-Plus-Battery'!R322","v":32.759683312228681},{"$f":"'Utility-Scale PV-Plus-Battery'!S322","v":32.035598794045221},{"$f":"'Utility-Scale PV-Plus-Battery'!T322","v":31.312527784278519},{"$f":"'Utility-Scale PV-Plus-Battery'!U322","v":30.590441462784018},{"$f":"'Utility-Scale PV-Plus-Battery'!V322","v":29.869312091863911},{"$f":"'Utility-Scale PV-Plus-Battery'!W322","v":29.149112965920775},{"$f":"'Utility-Scale PV-Plus-Battery'!X322","v":28.82180736337212},{"$f":"'Utility-Scale PV-Plus-Battery'!Y322","v":28.494557896425416},{"$f":"'Utility-Scale PV-Plus-Battery'!Z322","v":28.167364176150407},{"$f":"'Utility-Scale PV-Plus-Battery'!AA322","v":27.840225817201432},{"$f":"'Utility-Scale PV-Plus-Battery'!AB322","v":27.513142437776246},{"$f":"'Utility-Scale PV-Plus-Battery'!AC322","v":27.186113659575369},{"$f":"'Utility-Scale PV-Plus-Battery'!AD322","v":26.859139107762022},{"$f":"'Utility-Scale PV-Plus-Battery'!AE322","v":26.532218410922592},{"$f":"'Utility-Scale PV-Plus-Battery'!AF322","v":26.205351201027646},{"$f":"'Utility-Scale PV-Plus-Battery'!AG322","v":25.878537113393467},{"$f":"'Utility-Scale PV-Plus-Battery'!AH322","v":25.551775786644139},{"$f":"'Utility-Scale PV-Plus-Battery'!AI322","v":25.225066862674105},{"$f":"'Utility-Scale PV-Plus-Battery'!AJ322","v":24.898409986611266},{"$f":"'Utility-Scale PV-Plus-Battery'!AK322","v":24.57180480678058},{"$f":"'Utility-Scale PV-Plus-Battery'!AL322","v":24.245250974668117},{"$f":"'Utility-Scale PV-Plus-Battery'!AM322","v":23.918748144885644},{"$f":"'Utility-Scale PV-Plus-Battery'!AN322","v":23.592295975135638},{"$f":"'Utility-Scale PV-Plus-Battery'!AO322","v":23.265894126176818},{"$f":"'Utility-Scale PV-Plus-Battery'!AP322","v":22.939542261790077},{"$f":"'Utility-Scale PV-Plus-Battery'!AQ322","v":22.613240048744967}]
["RA3UtClass99","RD","Advanced",30,"Utility-Scale PV-Plus-Battery","Class9",{"$f":"'Utility-Scale PV-Plus-Battery'!L323","v":36.3964},{"$f":"'Utility-Scale PV-Plus-Battery'!M323","v":36.3964},{"$f":"'Utility-Scale PV-Plus-Battery'!N323","v":34.663343336084864},{"$f":"'Utility-Scale PV-Plus-Battery'!O323","v":32.938726761267375},{"$f":"'Utility-Scale PV-Plus-Battery'!P323","v":31.221891828880342},{"$f":"'Utility-Scale PV-Plus-Battery'!Q323","v":29.512246847218211},{"$f":"'Utility-Scale PV-Plus-Battery'!R323","v":27.809258628923867},{"$f":"'Utility-Scale PV-Plus-Battery'!S323","v":26.112445434543062},{"$f":"'Utility-Scale PV-Plus-Battery'!T323","v":24.421370913349563},{"$f":"'Utility-Scale PV-Plus-Battery'!U323","v":22.735638880792788},{"$f":"'Utility-Scale PV-Plus-Battery'!V323","v":21.054888800829765},{"$f":"'Utility-Scale PV-Plus-Battery'!W323","v":19.378791864589303},{"$f":"'Utility-Scale PV-Plus-Battery'!X323","v":19.178231374592983},{"$f":"'Utility-Scale PV-Plus-Battery'!Y323","v":18.978543406437083},{"$f":"'Utility-Scale PV-Plus-Battery'!Z323","v":18.779702546864115},{"$f":"'Utility-Scale PV-Plus-Battery'!AA323","v":18.581684360049572},{"$f":"'Utility-Scale PV-Plus-Battery'!AB323","v":18.384465341057496},{"$f":"'Utility-Scale PV-Plus-Battery'!AC323","v":18.188022871930649},{"$f":"'Utility-Scale PV-Plus-Battery'!AD323","v":17.992335180242904},{"$f":"'Utility-Scale PV-Plus-Battery'!AE323","v":17.797381299954282},{"$f":"'Utility-Scale PV-Plus-Battery'!AF323","v":17.603141034420776},{"$f":"'Utility-Scale PV-Plus-Battery'!AG323","v":17.409594921421792},{"$f":"'Utility-Scale PV-Plus-Battery'!AH323","v":17.216724200078012},{"$f":"'Utility-Scale PV-Plus-Battery'!AI323","v":17.024510779541536},{"$f":"'Utility-Scale PV-Plus-Battery'!AJ323","v":16.832937209348447},{"$f":"'Utility-Scale PV-Plus-Battery'!AK323","v":16.64198665133182},{"$f":"'Utility-Scale PV-Plus-Battery'!AL323","v":16.451642853000092},{"$f":"'Utility-Scale PV-Plus-Battery'!AM323","v":16.261890122292442},{"$f":"'Utility-Scale PV-Plus-Battery'!AN323","v":16.072713303628774},{"$f":"'Utility-Scale PV-Plus-Battery'!AO323","v":15.884097755177457},{"$f":"'Utility-Scale PV-Plus-Battery'!AP323","v":15.696029327269272},{"$f":"'Utility-Scale PV-Plus-Battery'!AQ323","v":15.508494341890652}]
["RM3UtClass99","RD","Moderate",30,"Utility-Scale PV-Plus-Battery","Class9",{"$f":"'Utility-Scale PV-Plus-Battery'!L324","v":36.3964},{"$f":"'Utility-Scale PV-Plus-Battery'!M324","v":36.3964},{"$f":"'Utility-Scale PV-Plus-Battery'!N324","v":35.007607641238138},{"$f":"'Utility-Scale PV-Plus-Battery'!O324","v":33.621421343082332},{"$f":"'Utility-Scale PV-Plus-Battery'!P324","v":32.237726132270552},{"$f":"'Utility-Scale PV-Plus-Battery'!Q324","v":30.856413700657413},{"$f":"'Utility-Scale PV-Plus-Battery'!R324","v":29.477381929134392},{"$f":"'Utility-Scale PV-Plus-Battery'!S324","v":28.100534451782199},{"$f":"'Utility-Scale PV-Plus-Battery'!T324","v":26.725780256343707},{"$f":"'Utility-Scale PV-Plus-Battery'!U324","v":25.353033317534795},{"$f":"'Utility-Scale PV-Plus-Battery'!V324","v":23.982212260086698},{"$f":"'Utility-Scale PV-Plus-Battery'!W324","v":22.613240048744967},{"$f":"'Utility-Scale PV-Plus-Battery'!X324","v":22.448896619279356},{"$f":"'Utility-Scale PV-Plus-Battery'!Y324","v":22.284856373186546},{"$f":"'Utility-Scale PV-Plus-Battery'!Z324","v":22.121114340247299},{"$f":"'Utility-Scale PV-Plus-Battery'!AA324","v":21.957665658290644},{"$f":"'Utility-Scale PV-Plus-Battery'!AB324","v":21.794505570273618},{"$f":"'Utility-Scale PV-Plus-Battery'!AC324","v":21.631629421455255},{"$f":"'Utility-Scale PV-Plus-Battery'!AD324","v":21.469032656661252},{"$f":"'Utility-Scale PV-Plus-Battery'!AE324","v":21.306710817635892},{"$f":"'Utility-Scale PV-Plus-Battery'!AF324","v":21.144659540478091},{"$f":"'Utility-Scale PV-Plus-Battery'!AG324","v":20.982874553158361},{"$f":"'Utility-Scale PV-Plus-Battery'!AH324","v":20.821351673113799},{"$f":"'Utility-Scale PV-Plus-Battery'!AI324","v":20.660086804918233},{"$f":"'Utility-Scale PV-Plus-Battery'!AJ324","v":20.499075938024784},{"$f":"'Utility-Scale PV-Plus-Battery'!AK324","v":20.338315144578267},{"$f":"'Utility-Scale PV-Plus-Battery'!AL324","v":20.177800577294885},{"$f":"'Utility-Scale PV-Plus-Battery'!AM324","v":20.017528467406827},{"$f":"'Utility-Scale PV-Plus-Battery'!AN324","v":19.857495122669501},{"$f":"'Utility-Scale PV-Plus-Battery'!AO324","v":19.697696925429106},{"$f":"'Utility-Scale PV-Plus-Battery'!AP324","v":19.538130330748508},{"$f":"'Utility-Scale PV-Plus-Battery'!AQ324","v":19.378791864589303}]
["RC3UtClass99","RD","Conservative",30,"Utility-Scale PV-Plus-Battery","Class9",{"$f":"'Utility-Scale PV-Plus-Battery'!L325","v":36.3964},{"$f":"'Utility-Scale PV-Plus-Battery'!M325","v":36.3964},{"$f":"'Utility-Scale PV-Plus-Battery'!N325","v":35.666773834663147},{"$f":"'Utility-Scale PV-Plus-Battery'!O325","v":34.938323497706769},{"$f":"'Utility-Scale PV-Plus-Battery'!P325","v":34.21101388977624},{"$f":"'Utility-Scale PV-Plus-Battery'!Q325","v":33.484811294742698},{"$f":"'Utility-Scale PV-Plus-Battery'!R325","v":32.759683312228681},{"$f":"'Utility-Scale PV-Plus-Battery'!S325","v":32.035598794045221},{"$f":"'Utility-Scale PV-Plus-Battery'!T325","v":31.312527784278519},{"$f":"'Utility-Scale PV-Plus-Battery'!U325","v":30.590441462784018},{"$f":"'Utility-Scale PV-Plus-Battery'!V325","v":29.869312091863911},{"$f":"'Utility-Scale PV-Plus-Battery'!W325","v":29.149112965920775},{"$f":"'Utility-Scale PV-Plus-Battery'!X325","v":28.82180736337212},{"$f":"'Utility-Scale PV-Plus-Battery'!Y325","v":28.494557896425416},{"$f":"'Utility-Scale PV-Plus-Battery'!Z325","v":28.167364176150407},{"$f":"'Utility-Scale PV-Plus-Battery'!AA325","v":27.840225817201432},{"$f":"'Utility-Scale PV-Plus-Battery'!AB325","v":27.513142437776246},{"$f":"'Utility-Scale PV-Plus-Battery'!AC325","v":27.186113659575369},{"$f":"'Utility-Scale PV-Plus-Battery'!AD325","v":26.859139107762022},{"$f":"'Utility-Scale PV-Plus-Battery'!AE325","v":26.532218410922592},{"$f":"'Utility-Scale PV-Plus-Battery'!AF325","v":26.205351201027646},{"$f":"'Utility-Scale PV-Plus-Battery'!AG325","v":25.878537113393467},{"$f":"'Utility-Scale PV-Plus-Battery'!AH325","v":25.551775786644139},{"$f":"'Utility-Scale PV-Plus-Battery'!AI325","v":25.225066862674105},{"$f":"'Utility-Scale PV-Plus-Battery'!AJ325","v":24.898409986611266},{"$f":"'Utility-Scale PV-Plus-Battery'!AK325","v":24.57180480678058},{"$f":"'Utility-Scale PV-Plus-Battery'!AL325","v":24.245250974668117},{"$f":"'Utility-Scale PV-Plus-Battery'!AM325","v":23.918748144885644},{"$f":"'Utility-Scale PV-Plus-Battery'!AN325","v":23.592295975135638},{"$f":"'Utility-Scale PV-Plus-Battery'!AO325","v":23.265894126176818},{"$f":"'Utility-Scale PV-Plus-Battery'!AP325","v":22.939542261790077},{"$f":"'Utility-Scale PV-Plus-Battery'!AQ325","v":22.613240048744967}]
["RA3UtClass88","RD","Advanced",30,"Utility-Scale PV-Plus-Battery","Class8",{"$f":"'Utility-Scale PV-Plus-Battery'!L326","v":36.3964},{"$f":"'Utility-Scale PV-Plus-Battery'!M326","v":36.3964},{"$f":"'Utility-Scale PV-Plus-Battery'!N326","v":34.663343336084864},{"$f":"'Utility-Scale PV-Plus-Battery'!O326","v":32.938726761267375},{"$f":"'Utility-Scale PV-Plus-Battery'!P326","v":31.221891828880342},{"$f":"'Utility-Scale PV-Plus-Battery'!Q326","v":29.512246847218211},{"$f":"'Utility-Scale PV-Plus-Battery'!R326","v":27.809258628923867},{"$f":"'Utility-Scale PV-Plus-Battery'!S326","v":26.112445434543062},{"$f":"'Utility-Scale PV-Plus-Battery'!T326","v":24.421370913349563},{"$f":"'Utility-Scale PV-Plus-Battery'!U326","v":22.735638880792788},{"$f":"'Utility-Scale PV-Plus-Battery'!V326","v":21.054888800829765},{"$f":"'Utility-Scale PV-Plus-Battery'!W326","v":19.378791864589303},{"$f":"'Utility-Scale PV-Plus-Battery'!X326","v":19.178231374592983},{"$f":"'Utility-Scale PV-Plus-Battery'!Y326","v":18.978543406437083},{"$f":"'Utility-Scale PV-Plus-Battery'!Z326","v":18.779702546864115},{"$f":"'Utility-Scale PV-Plus-Battery'!AA326","v":18.581684360049572},{"$f":"'Utility-Scale PV-Plus-Battery'!AB326","v":18.384465341057496},{"$f":"'Utility-Scale PV-Plus-Battery'!AC326","v":18.188022871930649},{"$f":"'Utility-Scale PV-Plus-Battery'!AD326","v":17.992335180242904},{"$f":"'Utility-Scale PV-Plus-Battery'!AE326","v":17.797381299954282},{"$f":"'Utility-Scale PV-Plus-Battery'!AF326","v":17.603141034420776},{"$f":"'Utility-Scale PV-Plus-Battery'!AG326","v":17.409594921421792},{"$f":"'Utility-Scale PV-Plus-Battery'!AH326","v":17.216724200078012},{"$f":"'Utility-Scale PV-Plus-Battery'!AI326","v":17.024510779541536},{"$f":"'Utility-Scale PV-Plus-Battery'!AJ326","v":16.832937209348447},{"$f":"'Utility-Scale PV-Plus-Battery'!AK326","v":16.64198665133182},{"$f":"'Utility-Scale PV-Plus-Battery'!AL326","v":16.451642853000092},{"$f":"'Utility-Scale PV-Plus-Battery'!AM326","v":16.261890122292442},{"$f":"'Utility-Scale PV-Plus-Battery'!AN326","v":16.072713303628774},{"$f":"'Utility-Scale PV-Plus-Battery'!AO326","v":15.884097755177457},{"$f":"'Utility-Scale PV-Plus-Battery'!AP326","v":15.696029327269272},{"$f":"'Utility-Scale PV-Plus-Battery'!AQ326","v":15.508494341890652}]
["RM3UtClass88","RD","Moderate",30,"Utility-Scale PV-Plus-Battery","Class8",{"$f":"'Utility-Scale PV-Plus-Battery'!L327","v":36.3964},{"$f":"'Utility-Scale PV-Plus-Battery'!M327","v":36.3964},{"$f":"'Utility-Scale PV-Plus-Battery'!N327","v":35.007607641238138},{"$f":"'Utility-Scale PV-Plus-Battery'!O327","v":33.621421343082332},{"$f":"'Utility-Scale PV-Plus-Battery'!P327","v":32.237726132270552},{"$f":"'Utility-Scale PV-Plus-Battery'!Q327","v":30.856413700657413},{"$f":"'Utility-Scale PV-Plus-Battery'!R327","v":29.477381929134392},{"$f":"'Utility-Scale PV-Plus-Battery'!S327","v":28.100534451782199},{"$f":"'Utility-Scale PV-Plus-Battery'!T327","v":26.725780256343707},{"$f":"'Utility-Scale PV-Plus-Battery'!U327","v":25.353033317534795},{"$f":"'Utility-Scale PV-Plus-Battery'!V327","v":23.982212260086698},{"$f":"'Utility-Scale PV-Plus-Battery'!W327","v":22.613240048744967},{"$f":"'Utility-Scale PV-Plus-Battery'!X327","v":22.448896619279356},{"$f":"'Utility-Scale PV-Plus-Battery'!Y327","v":22.284856373186546},{"$f":"'Utility-Scale PV-Plus-Battery'!Z327","v":22.121114340247299},{"$f":"'Utility-Scale PV-Plus-Battery'!AA327","v":21.957665658290644},{"$f":"'Utility-Scale PV-Plus-Battery'!AB327","v":21.794505570273618},{"$f":"'Utility-Scale PV-Plus-Battery'!AC327","v":21.631629421455255},{"$f":"'Utility-Scale PV-Plus-Battery'!AD327","v":21.469032656661252},{"$f":"'Utility-Scale PV-Plus-Battery'!AE327","v":21.306710817635892},{"$f":"'Utility-Scale PV-Plus-Battery'!AF327","v":21.144659540478091},{"$f":"'Utility-Scale PV-Plus-Battery'!AG327","v":20.982874553158361},{"$f":"'Utility-Scale PV-Plus-Battery'!AH327","v":20.821351673113799},{"$f":"'Utility-Scale PV-Plus-Battery'!AI327","v":20.660086804918233},{"$f":"'Utility-Scale PV-Plus-Battery'!AJ327","v":20.499075938024784},{"$f":"'Utility-Scale PV-Plus-Battery'!AK327","v":20.338315144578267},{"$f":"'Utility-Scale PV-Plus-Battery'!AL327","v":20.177800577294885},{"$f":"'Utility-Scale PV-Plus-Battery'!AM327","v":20.017528467406827},{"$f":"'Utility-Scale PV-Plus-Battery'!AN327","v":19.857495122669501},{"$f":"'Utility-Scale PV-Plus-Battery'!AO327","v":19.697696925429106},{"$f":"'Utility-Scale PV-Plus-Battery'!AP327","v":19.538130330748508},{"$f":"'Utility-Scale PV-Plus-Battery'!AQ327","v":19.378791864589303}]
["RC3UtClass88","RD","Conservative",30,"Utility-Scale PV-Plus-Battery","Class8",{"$f":"'Utility-Scale PV-Plus-Battery'!L328","v":36.3964},{"$f":"'Utility-Scale PV-Plus-Battery'!M328","v":36.3964},{"$f":"'Utility-Scale PV-Plus-Battery'!N328","v":35.666773834663147},{"$f":"'Utility-Scale PV-Plus-Battery'!O328","v":34.938323497706769},{"$f":"'Utility-Scale PV-Plus-Battery'!P328","v":34.21101388977624},{"$f":"'Utility-Scale PV-Plus-Battery'!Q328","v":33.484811294742698},{"$f":"'Utility-Scale PV-Plus-Battery'!R328","v":32.759683312228681},{"$f":"'Utility-Scale PV-Plus-Battery'!S328","v":32.035598794045221},{"$f":"'Utility-Scale PV-Plus-Battery'!T328","v":31.312527784278519},{"$f":"'Utility-Scale PV-Plus-Battery'!U328","v":30.590441462784018},{"$f":"'Utility-Scale PV-Plus-Battery'!V328","v":29.869312091863911},{"$f":"'Utility-Scale PV-Plus-Battery'!W328","v":29.149112965920775},{"$f":"'Utility-Scale PV-Plus-Battery'!X328","v":28.82180736337212},{"$f":"'Utility-Scale PV-Plus-Battery'!Y328","v":28.494557896425416},{"$f":"'Utility-Scale PV-Plus-Battery'!Z328","v":28.167364176150407},{"$f":"'Utility-Scale PV-Plus-Battery'!AA328","v":27.840225817201432},{"$f":"'Utility-Scale PV-Plus-Battery'!AB328","v":27.513142437776246},{"$f":"'Utility-Scale PV-Plus-Battery'!AC328","v":27.186113659575369},{"$f":"'Utility-Scale PV-Plus-Battery'!AD328","v":26.859139107762022},{"$f":"'Utility-Scale PV-Plus-Battery'!AE328","v":26.532218410922592},{"$f":"'Utility-Scale PV-Plus-Battery'!AF328","v":26.205351201027646},{"$f":"'Utility-Scale PV-Plus-Battery'!AG328","v":25.878537113393467},{"$f":"'Utility-Scale PV-Plus-Battery'!AH328","v":25.551775786644139},{"$f":"'Utility-Scale PV-Plus-Battery'!AI328","v":25.225066862674105},{"$f":"'Utility-Scale PV-Plus-Battery'!AJ328","v":24.898409986611266},{"$f":"'Utility-Scale PV-Plus-Battery'!AK328","v":24.57180480678058},{"$f":"'Utility-Scale PV-Plus-Battery'!AL328","v":24.245250974668117},{"$f":"'Utility-Scale PV-Plus-Battery'!AM328","v":23.918748144885644},{"$f":"'Utility-Scale PV-Plus-Battery'!AN328","v":23.592295975135638},{"$f":"'Utility-Scale PV-Plus-Battery'!AO328","v":23.265894126176818},{"$f":"'Utility-Scale PV-Plus-Battery'!AP328","v":22.939542261790077},{"$f":"'Utility-Scale PV-Plus-Battery'!AQ328","v":22.613240048744967}]
["RA3UtClass77","RD","Advanced",30,"Utility-Scale PV-Plus-Battery","Class7",{"$f":"'Utility-Scale PV-Plus-Battery'!L329","v":36.3964},{"$f":"'Utility-Scale PV-Plus-Battery'!M329","v":36.3964},{"$f":"'Utility-Scale PV-Plus-Battery'!N329","v":34.663343336084864},{"$f":"'Utility-Scale PV-Plus-Battery'!O329","v":32.938726761267375},{"$f":"'Utility-Scale PV-Plus-Battery'!P329","v":31.221891828880342},{"$f":"'Utility-Scale PV-Plus-Battery'!Q329","v":29.512246847218211},{"$f":"'Utility-Scale PV-Plus-Battery'!R329","v":27.809258628923867},{"$f":"'Utility-Scale PV-Plus-Battery'!S329","v":26.112445434543062},{"$f":"'Utility-Scale PV-Plus-Battery'!T329","v":24.421370913349563},{"$f":"'Utility-Scale PV-Plus-Battery'!U329","v":22.735638880792788},{"$f":"'Utility-Scale PV-Plus-Battery'!V329","v":21.054888800829765},{"$f":"'Utility-Scale PV-Plus-Battery'!W329","v":19.378791864589303},{"$f":"'Utility-Scale PV-Plus-Battery'!X329","v":19.178231374592983},{"$f":"'Utility-Scale PV-Plus-Battery'!Y329","v":18.978543406437083},{"$f":"'Utility-Scale PV-Plus-Battery'!Z329","v":18.779702546864115},{"$f":"'Utility-Scale PV-Plus-Battery'!AA329","v":18.581684360049572},{"$f":"'Utility-Scale PV-Plus-Battery'!AB329","v":18.384465341057496},{"$f":"'Utility-Scale PV-Plus-Battery'!AC329","v":18.188022871930649},{"$f":"'Utility-Scale PV-Plus-Battery'!AD329","v":17.992335180242904},{"$f":"'Utility-Scale PV-Plus-Battery'!AE329","v":17.797381299954282},{"$f":"'Utility-Scale PV-Plus-Battery'!AF329","v":17.603141034420776},{"$f":"'Utility-Scale PV-Plus-Battery'!AG329","v":17.409594921421792},{"$f":"'Utility-Scale PV-Plus-Battery'!AH329","v":17.216724200078012},{"$f":"'Utility-Scale PV-Plus-Battery'!AI329","v":17.024510779541536},{"$f":"'Utility-Scale PV-Plus-Battery'!AJ329","v":16.832937209348447},{"$f":"'Utility-Scale PV-Plus-Battery'!AK329","v":16.64198665133182},{"$f":"'Utility-Scale PV-Plus-Battery'!AL329","v":16.451642853000092},{"$f":"'Utility-Scale PV-Plus-Battery'!AM329","v":16.261890122292442},{"$f":"'Utility-Scale PV-Plus-Battery'!AN329","v":16.072713303628774},{"$f":"'Utility-Scale PV-Plus-Battery'!AO329","v":15.884097755177457},{"$f":"'Utility-Scale PV-Plus-Battery'!AP329","v":15.696029327269272},{"$f":"'Utility-Scale PV-Plus-Battery'!AQ329","v":15.508494341890652}]
["RM3UtClass77","RD","Moderate",30,"Utility-Scale PV-Plus-Battery","Class7",{"$f":"'Utility-Scale PV-Plus-Battery'!L330","v":36.3964},{"$f":"'Utility-Scale PV-Plus-Battery'!M330","v":36.3964},{"$f":"'Utility-Scale PV-Plus-Battery'!N330","v":35.007607641238138},{"$f":"'Utility-Scale PV-Plus-Battery'!O330","v":33.621421343082332},{"$f":"'Utility-Scale PV-Plus-Battery'!P330","v":32.237726132270552},{"$f":"'Utility-Scale PV-Plus-Battery'!Q330","v":30.856413700657413},{"$f":"'Utility-Scale PV-Plus-Battery'!R330","v":29.477381929134392},{"$f":"'Utility-Scale PV-Plus-Battery'!S330","v":28.100534451782199},{"$f":"'Utility-Scale PV-Plus-Battery'!T330","v":26.725780256343707},{"$f":"'Utility-Scale PV-Plus-Battery'!U330","v":25.353033317534795},{"$f":"'Utility-Scale PV-Plus-Battery'!V330","v":23.982212260086698},{"$f":"'Utility-Scale PV-Plus-Battery'!W330","v":22.613240048744967},{"$f":"'Utility-Scale PV-Plus-Battery'!X330","v":22.448896619279356},{"$f":"'Utility-Scale PV-Plus-Battery'!Y330","v":22.284856373186546},{"$f":"'Utility-Scale PV-Plus-Battery'!Z330","v":22.121114340247299},{"$f":"'Utility-Scale PV-Plus-Battery'!AA330","v":21.957665658290644},{"$f":"'Utility-Scale PV-Plus-Battery'!AB330","v":21.794505570273618},{"$f":"'Utility-Scale PV-Plus-Battery'!AC330","v":21.631629421455255},{"$f":"'Utility-Scale PV-Plus-Battery'!AD330","v":21.469032656661252},{"$f":"'Utility-Scale PV-Plus-Battery'!AE330","v":21.306710817635892},{"$f":"'Utility-Scale PV-Plus-Battery'!AF330","v":21.144659540478091},{"$f":"'Utility-Scale PV-Plus-Battery'!AG330","v":20.982874553158361},{"$f":"'Utility-Scale PV-Plus-Battery'!AH330","v":20.821351673113799},{"$f":"'Utility-Scale PV-Plus-Battery'!AI330","v":20.660086804918233},{"$f":"'Utility-Scale PV-Plus-Battery'!AJ330","v":20.499075938024784},{"$f":"'Utility-Scale PV-Plus-Battery'!AK330","v":20.338315144578267},{"$f":"'Utility-Scale PV-Plus-Battery'!AL330","v":20.177800577294885},{"$f":"'Utility-Scale PV-Plus-Battery'!AM330","v":20.017528467406827},{"$f":"'Utility-Scale PV-Plus-Battery'!AN330","v":19.857495122669501},{"$f":"'Utility-Scale PV-Plus-Battery'!AO330","v":19.697696925429106},{"$f":"'Utility-Scale PV-Plus-Battery'!AP330","v":19.538130330748508},{"$f":"'Utility-Scale PV-Plus-Battery'!AQ330","v":19.378791864589303}]
["RC3UtClass77","RD","Conservative",30,"Utility-Scale PV-Plus-Battery","Class7",{"$f":"'Utility-Scale PV-Plus-Battery'!L331","v":36.3964},{"$f":"'Utility-Scale PV-Plus-Battery'!M331","v":36.3964},{"$f":"'Utility-Scale PV-Plus-Battery'!N331","v":35.666773834663147},{"$f":"'Utility-Scale PV-Plus-Battery'!O331","v":34.938323497706769},{"$f":"'Utility-Scale PV-Plus-Battery'!P331","v":34.21101388977624},{"$f":"'Utility-Scale PV-Plus-Battery'!Q331","v":33.484811294742698},{"$f":"'Utility-Scale PV-Plus-Battery'!R331","v":32.759683312228681},{"$f":"'Utility-Scale PV-Plus-Battery'!S331","v":32.035598794045221},{"$f":"'Utility-Scale PV-Plus-Battery'!T331","v":31.312527784278519},{"$f":"'Utility-Scale PV-Plus-Battery'!U331","v":30.590441462784018},{"$f":"'Utility-Scale PV-Plus-Battery'!V331","v":29.869312091863911},{"$f":"'Utility-Scale PV-Plus-Battery'!W331","v":29.149112965920775},{"$f":"'Utility-Scale PV-Plus-Battery'!X331","v":28.82180736337212},{"$f":"'Utility-Scale PV-Plus-Battery'!Y331","v":28.494557896425416},{"$f":"'Utility-Scale PV-Plus-Battery'!Z331","v":28.167364176150407},{"$f":"'Utility-Scale PV-Plus-Battery'!AA331","v":27.840225817201432},{"$f":"'Utility-Scale PV-Plus-Battery'!AB331","v":27.513142437776246},{"$f":"'Utility-Scale PV-Plus-Battery'!AC331","v":27.186113659575369},{"$f":"'Utility-Scale PV-Plus-Battery'!AD331","v":26.859139107762022},{"$f":"'Utility-Scale PV-Plus-Battery'!AE331","v":26.532218410922592},{"$f":"'Utility-Scale PV-Plus-Battery'!AF331","v":26.205351201027646},{"$f":"'Utility-Scale PV-Plus-Battery'!AG331","v":25.878537113393467},{"$f":"'Utility-Scale PV-Plus-Battery'!AH331","v":25.551775786644139},{"$f":"'Utility-Scale PV-Plus-Battery'!AI331","v":25.225066862674105},{"$f":"'Utility-Scale PV-Plus-Battery'!AJ331","v":24.898409986611266},{"$f":"'Utility-Scale PV-Plus-Battery'!AK331","v":24.57180480678058},{"$f":"'Utility-Scale PV-Plus-Battery'!AL331","v":24.245250974668117},{"$f":"'Utility-Scale PV-Plus-Battery'!AM331","v":23.918748144885644},{"$f":"'Utility-Scale PV-Plus-Battery'!AN331","v":23.592295975135638},{"$f":"'Utility-Scale PV-Plus-Battery'!AO331","v":23.265894126176818},{"$f":"'Utility-Scale PV-Plus-Battery'!AP331","v":22.939542261790077},{"$f":"'Utility-Scale PV-Plus-Battery'!AQ331","v":22.613240048744967}]
["RA3UtClass66","RD","Advanced",30,"Utility-Scale PV-Plus-Battery","Class6",{"$f":"'Utility-Scale PV-Plus-Battery'!L332","v":36.3964},{"$f":"'Utility-Scale PV-Plus-Battery'!M332","v":36.3964},{"$f":"'Utility-Scale PV-Plus-Battery'!N332","v":34.663343336084864},{"$f":"'Utility-Scale PV-Plus-Battery'!O332","v":32.938726761267375},{"$f":"'Utility-Scale PV-Plus-Battery'!P332","v":31.221891828880342},{"$f":"'Utility-Scale PV-Plus-Battery'!Q332","v":29.512246847218211},{"$f":"'Utility-Scale PV-Plus-Battery'!R332","v":27.809258628923867},{"$f":"'Utility-Scale PV-Plus-Battery'!S332","v":26.112445434543062},{"$f":"'Utility-Scale PV-Plus-Battery'!T332","v":24.421370913349563},{"$f":"'Utility-Scale PV-Plus-Battery'!U332","v":22.735638880792788},{"$f":"'Utility-Scale PV-Plus-Battery'!V332","v":21.054888800829765},{"$f":"'Utility-Scale PV-Plus-Battery'!W332","v":19.378791864589303},{"$f":"'Utility-Scale PV-Plus-Battery'!X332","v":19.178231374592983},{"$f":"'Utility-Scale PV-Plus-Battery'!Y332","v":18.978543406437083},{"$f":"'Utility-Scale PV-Plus-Battery'!Z332","v":18.779702546864115},{"$f":"'Utility-Scale PV-Plus-Battery'!AA332","v":18.581684360049572},{"$f":"'Utility-Scale PV-Plus-Battery'!AB332","v":18.384465341057496},{"$f":"'Utility-Scale PV-Plus-Battery'!AC332","v":18.188022871930649},{"$f":"'Utility-Scale PV-Plus-Battery'!AD332","v":17.992335180242904},{"$f":"'Utility-Scale PV-Plus-Battery'!AE332","v":17.797381299954282},{"$f":"'Utility-Scale PV-Plus-Battery'!AF332","v":17.603141034420776},{"$f":"'Utility-Scale PV-Plus-Battery'!AG332","v":17.409594921421792},{"$f":"'Utility-Scale PV-Plus-Battery'!AH332","v":17.216724200078012},{"$f":"'Utility-Scale PV-Plus-Battery'!AI332","v":17.024510779541536},{"$f":"'Utility-Scale PV-Plus-Battery'!AJ332","v":16.832937209348447},{"$f":"'Utility-Scale PV-Plus-Battery'!AK332","v":16.64198665133182},{"$f":"'Utility-Scale PV-Plus-Battery'!AL332","v":16.451642853000092},{"$f":"'Utility-Scale PV-Plus-Battery'!AM332","v":16.261890122292442},{"$f":"'Utility-Scale PV-Plus-Battery'!AN332","v":16.072713303628774},{"$f":"'Utility-Scale PV-Plus-Battery'!AO332","v":15.884097755177457},{"$f":"'Utility-Scale PV-Plus-Battery'!AP332","v":15.696029327269272},{"$f":"'Utility-Scale PV-Plus-Battery'!AQ332","v":15.508494341890652}]
["RM3UtClass66","RD","Moderate",30,"Utility-Scale PV-Plus-Battery","Class6",{"$f":"'Utility-Scale PV-Plus-Battery'!L333","v":36.3964},{"$f":"'Utility-Scale PV-Plus-Battery'!M333","v":36.3964},{"$f":"'Utility-Scale PV-Plus-Battery'!N333","v":35.007607641238138},{"$f":"'Utility-Scale PV-Plus-Battery'!O333","v":33.621421343082332},{"$f":"'Utility-Scale PV-Plus-Battery'!P333","v":32.237726132270552},{"$f":"'Utility-Scale PV-Plus-Battery'!Q333","v":30.856413700657413},{"$f":"'Utility-Scale PV-Plus-Battery'!R333","v":29.477381929134392},{"$f":"'Utility-Scale PV-Plus-Battery'!S333","v":28.100534451782199},{"$f":"'Utility-Scale PV-Plus-Battery'!T333","v":26.725780256343707},{"$f":"'Utility-Scale PV-Plus-Battery'!U333","v":25.353033317534795},{"$f":"'Utility-Scale PV-Plus-Battery'!V333","v":23.982212260086698},{"$f":"'Utility-Scale PV-Plus-Battery'!W333","v":22.613240048744967},{"$f":"'Utility-Scale PV-Plus-Battery'!X333","v":22.448896619279356},{"$f":"'Utility-Scale PV-Plus-Battery'!Y333","v":22.284856373186546},{"$f":"'Utility-Scale PV-Plus-Battery'!Z333","v":22.121114340247299},{"$f":"'Utility-Scale PV-Plus-Battery'!AA333","v":21.957665658290644},{"$f":"'Utility-Scale PV-Plus-Battery'!AB333","v":21.794505570273618},{"$f":"'Utility-Scale PV-Plus-Battery'!AC333","v":21.631629421455255},{"$f":"'Utility-Scale PV-Plus-Battery'!AD333","v":21.469032656661252},{"$f":"'Utility-Scale PV-Plus-Battery'!AE333","v":21.306710817635892},{"$f":"'Utility-Scale PV-Plus-Battery'!AF333","v":21.144659540478091},{"$f":"'Utility-Scale PV-Plus-Battery'!AG333","v":20.982874553158361},{"$f":"'Utility-Scale PV-Plus-Battery'!AH333","v":20.821351673113799},{"$f":"'Utility-Scale PV-Plus-Battery'!AI333","v":20.660086804918233},{"$f":"'Utility-Scale PV-Plus-Battery'!AJ333","v":20.499075938024784},{"$f":"'Utility-Scale PV-Plus-Battery'!AK333","v":20.338315144578267},{"$f":"'Utility-Scale PV-Plus-Battery'!AL333","v":20.177800577294885},{"$f":"'Utility-Scale PV-Plus-Battery'!AM333","v":20.017528467406827},{"$f":"'Utility-Scale PV-Plus-Battery'!AN333","v":19.857495122669501},{"$f":"'Utility-Scale PV-Plus-Battery'!AO333","v":19.697696925429106},{"$f":"'Utility-Scale PV-Plus-Battery'!AP333","v":19.538130330748508},{"$f":"'Utility-Scale PV-Plus-Battery'!AQ333","v":19.378791864589303}]
["RC3UtClass66","RD","Conservative",30,"Utility-Scale PV-Plus-Battery","Class6",{"$f":"'Utility-Scale PV-Plus-Battery'!L334","v":36.3964},{"$f":"'Utility-Scale PV-Plus-Battery'!M334","v":36.3964},{"$f":"'Utility-Scale PV-Plus-Battery'!N334","v":35.666773834663147},{"$f":"'Utility-Scale PV-Plus-Battery'!O334","v":34.938323497706769},{"$f":"'Utility-Scale PV-Plus-Battery'!P334","v":34.21101388977624},{"$f":"'Utility-Scale PV-Plus-Battery'!Q334","v":33.484811294742698},{"$f":"'Utility-Scale PV-Plus-Battery'!R334","v":32.759683312228681},{"$f":"'Utility-Scale PV-Plus-Battery'!S334","v":32.035598794045221},{"$f":"'Utility-Scale PV-Plus-Battery'!T334","v":31.312527784278519},{"$f":"'Utility-Scale PV-Plus-Battery'!U334","v":30.590441462784018},{"$f":"'Utility-Scale PV-Plus-Battery'!V334","v":29.869312091863911},{"$f":"'Utility-Scale PV-Plus-Battery'!W334","v":29.149112965920775},{"$f":"'Utility-Scale PV-Plus-Battery'!X334","v":28.82180736337212},{"$f":"'Utility-Scale PV-Plus-Battery'!Y334","v":28.494557896425416},{"$f":"'Utility-Scale PV-Plus-Battery'!Z334","v":28.167364176150407},{"$f":"'Utility-Scale PV-Plus-Battery'!AA334","v":27.840225817201432},{"$f":"'Utility-Scale PV-Plus-Battery'!AB334","v":27.513142437776246},{"$f":"'Utility-Scale PV-Plus-Battery'!AC334","v":27.186113659575369},{"$f":"'Utility-Scale PV-Plus-Battery'!AD334","v":26.859139107762022},{"$f":"'Utility-Scale PV-Plus-Battery'!AE334","v":26.532218410922592},{"$f":"'Utility-Scale PV-Plus-Battery'!AF334","v":26.205351201027646},{"$f":"'Utility-Scale PV-Plus-Battery'!AG334","v":25.878537113393467},{"$f":"'Utility-Scale PV-Plus-Battery'!AH334","v":25.551775786644139},{"$f":"'Utility-Scale PV-Plus-Battery'!AI334","v":25.225066862674105},{"$f":"'Utility-Scale PV-Plus-Battery'!AJ334","v":24.898409986611266},{"$f":"'Utility-Scale PV-Plus-Battery'!AK334","v":24.57180480678058},{"$f":"'Utility-Scale PV-Plus-Battery'!AL334","v":24.245250974668117},{"$f":"'Utility-Scale PV-Plus-Battery'!AM334","v":23.918748144885644},{"$f":"'Utility-Scale PV-Plus-Battery'!AN334","v":23.592295975135638},{"$f":"'Utility-Scale PV-Plus-Battery'!AO334","v":23.265894126176818},{"$f":"'Utility-Scale PV-Plus-Battery'!AP334","v":22.939542261790077},{"$f":"'Utility-Scale PV-Plus-Battery'!AQ334","v":22.613240048744967}]
[{"$f":"_xlfn.CONCAT(LEFT(B282,1), LEFT(C282,1), LEFT(D282,1),LEFT(E282,2),LEFT(F282,6),RIGHT(F282,1))","v":"RA3UtClass55"},"RD","Advanced",30,"Utility-Scale PV-Plus-Battery","Class5",{"$f":"'Utility-Scale PV-Plus-Battery'!L335","v":36.3964},{"$f":"'Utility-Scale PV-Plus-Battery'!M335","v":36.3964},{"$f":"'Utility-Scale PV-Plus-Battery'!N335","v":34.663343336084864},{"$f":"'Utility-Scale PV-Plus-Battery'!O335","v":32.938726761267375},{"$f":"'Utility-Scale PV-Plus-Battery'!P335","v":31.221891828880342},{"$f":"'Utility-Scale PV-Plus-Battery'!Q335","v":29.512246847218211},{"$f":"'Utility-Scale PV-Plus-Battery'!R335","v":27.809258628923867},{"$f":"'Utility-Scale PV-Plus-Battery'!S335","v":26.112445434543062},{"$f":"'Utility-Scale PV-Plus-Battery'!T335","v":24.421370913349563},{"$f":"'Utility-Scale PV-Plus-Battery'!U335","v":22.735638880792788},{"$f":"'Utility-Scale PV-Plus-Battery'!V335","v":21.054888800829765},{"$f":"'Utility-Scale PV-Plus-Battery'!W335","v":19.378791864589303},{"$f":"'Utility-Scale PV-Plus-Battery'!X335","v":19.178231374592983},{"$f":"'Utility-Scale PV-Plus-Battery'!Y335","v":18.978543406437083},{"$f":"'Utility-Scale PV-Plus-Battery'!Z335","v":18.779702546864115},{"$f":"'Utility-Scale PV-Plus-Battery'!AA335","v":18.581684360049572},{"$f":"'Utility-Scale PV-Plus-Battery'!AB335","v":18.384465341057496},{"$f":"'Utility-Scale PV-Plus-Battery'!AC335","v":18.188022871930649},{"$f":"'Utility-Scale PV-Plus-Battery'!AD335","v":17.992335180242904},{"$f":"'Utility-Scale PV-Plus-Battery'!AE335","v":17.797381299954282},{"$f":"'Utility-Scale PV-Plus-Battery'!AF335","v":17.603141034420776},{"$f":"'Utility-Scale PV-Plus-Battery'!AG335","v":17.409594921421792},{"$f":"'Utility-Scale PV-Plus-Battery'!AH335","v":17.216724200078012},{"$f":"'Utility-Scale PV-Plus-Battery'!AI335","v":17.024510779541536},{"$f":"'Utility-Scale PV-Plus-Battery'!AJ335","v":16.832937209348447},{"$f":"'Utility-Scale PV-Plus-Battery'!AK335","v":16.64198665133182},{"$f":"'Utility-Scale PV-Plus-Battery'!AL335","v":16.451642853000092},{"$f":"'Utility-Scale PV-Plus-Battery'!AM335","v":16.261890122292442},{"$f":"'Utility-Scale PV-Plus-Battery'!AN335","v":16.072713303628774},{"$f":"'Utility-Scale PV-Plus-Battery'!AO335","v":15.884097755177457},{"$f":"'Utility-Scale PV-Plus-Battery'!AP335","v":15.696029327269272},{"$f":"'Utility-Scale PV-Plus-Battery'!AQ335","v":15.508494341890652}]
["RM3UtClass55","RD","Moderate",30,"Utility-Scale PV-Plus-Battery","Class5",{"$f":"'Utility-Scale PV-Plus-Battery'!L336","v":36.3964},{"$f":"'Utility-Scale PV-Plus-Battery'!M336","v":36.3964},{"$f":"'Utility-Scale PV-Plus-Battery'!N336","v":35.007607641238138},{"$f":"'Utility-Scale PV-Plus-Battery'!O336","v":33.621421343082332},{"$f":"'Utility-Scale PV-Plus-Battery'!P336","v":32.237726132270552},{"$f":"'Utility-Scale PV-Plus-Battery'!Q336","v":30.856413700657413},{"$f":"'Utility-Scale PV-Plus-Battery'!R336","v":29.477381929134392},{"$f":"'Utility-Scale PV-Plus-Battery'!S336","v":28.100534451782199},{"$f":"'Utility-Scale PV-Plus-Battery'!T336","v":26.725780256343707},{"$f":"'Utility-Scale PV-Plus-Battery'!U336","v":25.353033317534795},{"$f":"'Utility-Scale PV-Plus-Battery'!V336","v":23.982212260086698},{"$f":"'Utility-Scale PV-Plus-Battery'!W336","v":22.613240048744967},{"$f":"'Utility-Scale PV-Plus-Battery'!X336","v":22.448896619279356},{"$f":"'Utility-Scale PV-Plus-Battery'!Y336","v":22.284856373186546},{"$f":"'Utility-Scale PV-Plus-Battery'!Z336","v":22.121114340247299},{"$f":"'Utility-Scale PV-Plus-Battery'!AA336","v":21.957665658290644},{"$f":"'Utility-Scale PV-Plus-Battery'!AB336","v":21.794505570273618},{"$f":"'Utility-Scale PV-Plus-Battery'!AC336","v":21.631629421455255},{"$f":"'Utility-Scale PV-Plus-Battery'!AD336","v":21.469032656661252},{"$f":"'Utility-Scale PV-Plus-Battery'!AE336","v":21.306710817635892},{"$f":"'Utility-Scale PV-Plus-Battery'!AF336","v":21.144659540478091},{"$f":"'Utility-Scale PV-Plus-Battery'!AG336","v":20.982874553158361},{"$f":"'Utility-Scale PV-Plus-Battery'!AH336","v":20.821351673113799},{"$f":"'Utility-Scale PV-Plus-Battery'!AI336","v":20.660086804918233},{"$f":"'Utility-Scale PV-Plus-Battery'!AJ336","v":20.499075938024784},{"$f":"'Utility-Scale PV-Plus-Battery'!AK336","v":20.338315144578267},{"$f":"'Utility-Scale PV-Plus-Battery'!AL336","v":20.177800577294885},{"$f":"'Utility-Scale PV-Plus-Battery'!AM336","v":20.017528467406827},{"$f":"'Utility-Scale PV-Plus-Battery'!AN336","v":19.857495122669501},{"$f":"'Utility-Scale PV-Plus-Battery'!AO336","v":19.697696925429106},{"$f":"'Utility-Scale PV-Plus-Battery'!AP336","v":19.538130330748508},{"$f":"'Utility-Scale PV-Plus-Battery'!AQ336","v":19.378791864589303}]
["RC3UtClass55","RD","Conservative",30,"Utility-Scale PV-Plus-Battery","Class5",{"$f":"'Utility-Scale PV-Plus-Battery'!L337","v":36.3964},{"$f":"'Utility-Scale PV-Plus-Battery'!M337","v":36.3964},{"$f":"'Utility-Scale PV-Plus-Battery'!N337","v":35.666773834663147},{"$f":"'Utility-Scale PV-Plus-Battery'!O337","v":34.938323497706769},{"$f":"'Utility-Scale PV-Plus-Battery'!P337","v":34.21101388977624},{"$f":"'Utility-Scale PV-Plus-Battery'!Q337","v":33.484811294742698},{"$f":"'Utility-Scale PV-Plus-Battery'!R337","v":32.759683312228681},{"$f":"'Utility-Scale PV-Plus-Battery'!S337","v":32.035598794045221},{"$f":"'Utility-Scale PV-Plus-Battery'!T337","v":31.312527784278519},{"$f":"'Utility-Scale PV-Plus-Battery'!U337","v":30.590441462784018},{"$f":"'Utility-Scale PV-Plus-Battery'!V337","v":29.869312091863911},{"$f":"'Utility-Scale PV-Plus-Battery'!W337","v":29.149112965920775},{"$f":"'Utility-Scale PV-Plus-Battery'!X337","v":28.82180736337212},{"$f":"'Utility-Scale PV-Plus-Battery'!Y337","v":28.494557896425416},{"$f":"'Utility-Scale PV-Plus-Battery'!Z337","v":28.167364176150407},{"$f":"'Utility-Scale PV-Plus-Battery'!AA337","v":27.840225817201432},{"$f":"'Utility-Scale PV-Plus-Battery'!AB337","v":27.513142437776246},{"$f":"'Utility-Scale PV-Plus-Battery'!AC337","v":27.186113659575369},{"$f":"'Utility-Scale PV-Plus-Battery'!AD337","v":26.859139107762022},{"$f":"'Utility-Scale PV-Plus-Battery'!AE337","v":26.532218410922592},{"$f":"'Utility-Scale PV-Plus-Battery'!AF337","v":26.205351201027646},{"$f":"'Utility-Scale PV-Plus-Battery'!AG337","v":25.878537113393467},{"$f":"'Utility-Scale PV-Plus-Battery'!AH337","v":25.551775786644139},{"$f":"'Utility-Scale PV-Plus-Battery'!AI337","v":25.225066862674105},{"$f":"'Utility-Scale PV-Plus-Battery'!AJ337","v":24.898409986611266},{"$f":"'Utility-Scale PV-Plus-Battery'!AK337","v":24.57180480678058},{"$f":"'Utility-Scale PV-Plus-Battery'!AL337","v":24.245250974668117},{"$f":"'Utility-Scale PV-Plus-Battery'!AM337","v":23.918748144885644},{"$f":"'Utility-Scale PV-Plus-Battery'!AN337","v":23.592295975135638},{"$f":"'Utility-Scale PV-Plus-Battery'!AO337","v":23.265894126176818},{"$f":"'Utility-Scale PV-Plus-Battery'!AP337","v":22.939542261790077},{"$f":"'Utility-Scale PV-Plus-Battery'!AQ337","v":22.613240048744967}]
["RA3UtClass44","RD","Advanced",30,"Utility-Scale PV-Plus-Battery","Class4",{"$f":"'Utility-Scale PV-Plus-Battery'!L338","v":36.3964},{"$f":"'Utility-Scale PV-Plus-Battery'!M338","v":36.3964},{"$f":"'Utility-Scale PV-Plus-Battery'!N338","v":34.663343336084864},{"$f":"'Utility-Scale PV-Plus-Battery'!O338","v":32.938726761267375},{"$f":"'Utility-Scale PV-Plus-Battery'!P338","v":31.221891828880342},{"$f":"'Utility-Scale PV-Plus-Battery'!Q338","v":29.512246847218211},{"$f":"'Utility-Scale PV-Plus-Battery'!R338","v":27.809258628923867},{"$f":"'Utility-Scale PV-Plus-Battery'!S338","v":26.112445434543062},{"$f":"'Utility-Scale PV-Plus-Battery'!T338","v":24.421370913349563},{"$f":"'Utility-Scale PV-Plus-Battery'!U338","v":22.735638880792788},{"$f":"'Utility-Scale PV-Plus-Battery'!V338","v":21.054888800829765},{"$f":"'Utility-Scale PV-Plus-Battery'!W338","v":19.378791864589303},{"$f":"'Utility-Scale PV-Plus-Battery'!X338","v":19.178231374592983},{"$f":"'Utility-Scale PV-Plus-Battery'!Y338","v":18.978543406437083},{"$f":"'Utility-Scale PV-Plus-Battery'!Z338","v":18.779702546864115},{"$f":"'Utility-Scale PV-Plus-Battery'!AA338","v":18.581684360049572},{"$f":"'Utility-Scale PV-Plus-Battery'!AB338","v":18.384465341057496},{"$f":"'Utility-Scale PV-Plus-Battery'!AC338","v":18.188022871930649},{"$f":"'Utility-Scale PV-Plus-Battery'!AD338","v":17.992335180242904},{"$f":"'Utility-Scale PV-Plus-Battery'!AE338","v":17.797381299954282},{"$f":"'Utility-Scale PV-Plus-Battery'!AF338","v":17.603141034420776},{"$f":"'Utility-Scale PV-Plus-Battery'!AG338","v":17.409594921421792},{"$f":"'Utility-Scale PV-Plus-Battery'!AH338","v":17.216724200078012},{"$f":"'Utility-Scale PV-Plus-Battery'!AI338","v":17.024510779541536},{"$f":"'Utility-Scale PV-Plus-Battery'!AJ338","v":16.832937209348447},{"$f":"'Utility-Scale PV-Plus-Battery'!AK338","v":16.64198665133182},{"$f":"'Utility-Scale PV-Plus-Battery'!AL338","v":16.451642853000092},{"$f":"'Utility-Scale PV-Plus-Battery'!AM338","v":16.261890122292442},{"$f":"'Utility-Scale PV-Plus-Battery'!AN338","v":16.072713303628774},{"$f":"'Utility-Scale PV-Plus-Battery'!AO338","v":15.884097755177457},{"$f":"'Utility-Scale PV-Plus-Battery'!AP338","v":15.696029327269272},{"$f":"'Utility-Scale PV-Plus-Battery'!AQ338","v":15.508494341890652}]
["RM3UtClass44","RD","Moderate",30,"Utility-Scale PV-Plus-Battery","Class4",{"$f":"'Utility-Scale PV-Plus-Battery'!L339","v":36.3964},{"$f":"'Utility-Scale PV-Plus-Battery'!M339","v":36.3964},{"$f":"'Utility-Scale PV-Plus-Battery'!N339","v":35.007607641238138},{"$f":"'Utility-Scale PV-Plus-Battery'!O339","v":33.621421343082332},{"$f":"'Utility-Scale PV-Plus-Battery'!P339","v":32.237726132270552},{"$f":"'Utility-Scale PV-Plus-Battery'!Q339","v":30.856413700657413},{"$f":"'Utility-Scale PV-Plus-Battery'!R339","v":29.477381929134392},{"$f":"'Utility-Scale PV-Plus-Battery'!S339","v":28.100534451782199},{"$f":"'Utility-Scale PV-Plus-Battery'!T339","v":26.725780256343707},{"$f":"'Utility-Scale PV-Plus-Battery'!U339","v":25.353033317534795},{"$f":"'Utility-Scale PV-Plus-Battery'!V339","v":23.982212260086698},{"$f":"'Utility-Scale PV-Plus-Battery'!W339","v":22.613240048744967},{"$f":"'Utility-Scale PV-Plus-Battery'!X339","v":22.448896619279356},{"$f":"'Utility-Scale PV-Plus-Battery'!Y339","v":22.284856373186546},{"$f":"'Utility-Scale PV-Plus-Battery'!Z339","v":22.121114340247299},{"$f":"'Utility-Scale PV-Plus-Battery'!AA339","v":21.957665658290644},{"$f":"'Utility-Scale PV-Plus-Battery'!AB339","v":21.794505570273618},{"$f":"'Utility-Scale PV-Plus-Battery'!AC339","v":21.631629421455255},{"$f":"'Utility-Scale PV-Plus-Battery'!AD339","v":21.469032656661252},{"$f":"'Utility-Scale PV-Plus-Battery'!AE339","v":21.306710817635892},{"$f":"'Utility-Scale PV-Plus-Battery'!AF339","v":21.144659540478091},{"$f":"'Utility-Scale PV-Plus-Battery'!AG339","v":20.982874553158361},{"$f":"'Utility-Scale PV-Plus-Battery'!AH339","v":20.821351673113799},{"$f":"'Utility-Scale PV-Plus-Battery'!AI339","v":20.660086804918233},{"$f":"'Utility-Scale PV-Plus-Battery'!AJ339","v":20.499075938024784},{"$f":"'Utility-Scale PV-Plus-Battery'!AK339","v":20.338315144578267},{"$f":"'Utility-Scale PV-Plus-Battery'!AL339","v":20.177800577294885},{"$f":"'Utility-Scale PV-Plus-Battery'!AM339","v":20.017528467406827},{"$f":"'Utility-Scale PV-Plus-Battery'!AN339","v":19.857495122669501},{"$f":"'Utility-Scale PV-Plus-Battery'!AO339","v":19.697696925429106},{"$f":"'Utility-Scale PV-Plus-Battery'!AP339","v":19.538130330748508},{"$f":"'Utility-Scale PV-Plus-Battery'!AQ339","v":19.378791864589303}]
["RC3UtClass44","RD","Conservative",30,"Utility-Scale PV-Plus-Battery","Class4",{"$f":"'Utility-Scale PV-Plus-Battery'!L340","v":36.3964},{"$f":"'Utility-Scale PV-Plus-Battery'!M340","v":36.3964},{"$f":"'Utility-Scale PV-Plus-Battery'!N340","v":35.666773834663147},{"$f":"'Utility-Scale PV-Plus-Battery'!O340","v":34.938323497706769},{"$f":"'Utility-Scale PV-Plus-Battery'!P340","v":34.21101388977624},{"$f":"'Utility-Scale PV-Plus-Battery'!Q340","v":33.484811294742698},{"$f":"'Utility-Scale PV-Plus-Battery'!R340","v":32.759683312228681},{"$f":"'Utility-Scale PV-Plus-Battery'!S340","v":32.035598794045221},{"$f":"'Utility-Scale PV-Plus-Battery'!T340","v":31.312527784278519},{"$f":"'Utility-Scale PV-Plus-Battery'!U340","v":30.590441462784018},{"$f":"'Utility-Scale PV-Plus-Battery'!V340","v":29.869312091863911},{"$f":"'Utility-Scale PV-Plus-Battery'!W340","v":29.149112965920775},{"$f":"'Utility-Scale PV-Plus-Battery'!X340","v":28.82180736337212},{"$f":"'Utility-Scale PV-Plus-Battery'!Y340","v":28.494557896425416},{"$f":"'Utility-Scale PV-Plus-Battery'!Z340","v":28.167364176150407},{"$f":"'Utility-Scale PV-Plus-Battery'!AA340","v":27.840225817201432},{"$f":"'Utility-Scale PV-Plus-Battery'!AB340","v":27.513142437776246},{"$f":"'Utility-Scale PV-Plus-Battery'!AC340","v":27.186113659575369},{"$f":"'Utility-Scale PV-Plus-Battery'!AD340","v":26.859139107762022},{"$f":"'Utility-Scale PV-Plus-Battery'!AE340","v":26.532218410922592},{"$f":"'Utility-Scale PV-Plus-Battery'!AF340","v":26.205351201027646},{"$f":"'Utility-Scale PV-Plus-Battery'!AG340","v":25.878537113393467},{"$f":"'Utility-Scale PV-Plus-Battery'!AH340","v":25.551775786644139},{"$f":"'Utility-Scale PV-Plus-Battery'!AI340","v":25.225066862674105},{"$f":"'Utility-Scale PV-Plus-Battery'!AJ340","v":24.898409986611266},{"$f":"'Utility-Scale PV-Plus-Battery'!AK340","v":24.57180480678058},{"$f":"'Utility-Scale PV-Plus-Battery'!AL340","v":24.245250974668117},{"$f":"'Utility-Scale PV-Plus-Battery'!AM340","v":23.918748144885644},{"$f":"'Utility-Scale PV-Plus-Battery'!AN340","v":23.592295975135638},{"$f":"'Utility-Scale PV-Plus-Battery'!AO340","v":23.265894126176818},{"$f":"'Utility-Scale PV-Plus-Battery'!AP340","v":22.939542261790077},{"$f":"'Utility-Scale PV-Plus-Battery'!AQ340","v":22.613240048744967}]
["RA3UtClass33","RD","Advanced",30,"Utility-Scale PV-Plus-Battery","Class3",{"$f":"'Utility-Scale PV-Plus-Battery'!L341","v":36.3964},{"$f":"'Utility-Scale PV-Plus-Battery'!M341","v":36.3964},{"$f":"'Utility-Scale PV-Plus-Battery'!N341","v":34.663343336084864},{"$f":"'Utility-Scale PV-Plus-Battery'!O341","v":32.938726761267375},{"$f":"'Utility-Scale PV-Plus-Battery'!P341","v":31.221891828880342},{"$f":"'Utility-Scale PV-Plus-Battery'!Q341","v":29.512246847218211},{"$f":"'Utility-Scale PV-Plus-Battery'!R341","v":27.809258628923867},{"$f":"'Utility-Scale PV-Plus-Battery'!S341","v":26.112445434543062},{"$f":"'Utility-Scale PV-Plus-Battery'!T341","v":24.421370913349563},{"$f":"'Utility-Scale PV-Plus-Battery'!U341","v":22.735638880792788},{"$f":"'Utility-Scale PV-Plus-Battery'!V341","v":21.054888800829765},{"$f":"'Utility-Scale PV-Plus-Battery'!W341","v":19.378791864589303},{"$f":"'Utility-Scale PV-Plus-Battery'!X341","v":19.178231374592983},{"$f":"'Utility-Scale PV-Plus-Battery'!Y341","v":18.978543406437083},{"$f":"'Utility-Scale PV-Plus-Battery'!Z341","v":18.779702546864115},{"$f":"'Utility-Scale PV-Plus-Battery'!AA341","v":18.581684360049572},{"$f":"'Utility-Scale PV-Plus-Battery'!AB341","v":18.384465341057496},{"$f":"'Utility-Scale PV-Plus-Battery'!AC341","v":18.188022871930649},{"$f":"'Utility-Scale PV-Plus-Battery'!AD341","v":17.992335180242904},{"$f":"'Utility-Scale PV-Plus-Battery'!AE341","v":17.797381299954282},{"$f":"'Utility-Scale PV-Plus-Battery'!AF341","v":17.603141034420776},{"$f":"'Utility-Scale PV-Plus-Battery'!AG341","v":17.409594921421792},{"$f":"'Utility-Scale PV-Plus-Battery'!AH341","v":17.216724200078012},{"$f":"'Utility-Scale PV-Plus-Battery'!AI341","v":17.024510779541536},{"$f":"'Utility-Scale PV-Plus-Battery'!AJ341","v":16.832937209348447},{"$f":"'Utility-Scale PV-Plus-Battery'!AK341","v":16.64198665133182},{"$f":"'Utility-Scale PV-Plus-Battery'!AL341","v":16.451642853000092},{"$f":"'Utility-Scale PV-Plus-Battery'!AM341","v":16.261890122292442},{"$f":"'Utility-Scale PV-Plus-Battery'!AN341","v":16.072713303628774},{"$f":"'Utility-Scale PV-Plus-Battery'!AO341","v":15.884097755177457},{"$f":"'Utility-Scale PV-Plus-Battery'!AP341","v":15.696029327269272},{"$f":"'Utility-Scale PV-Plus-Battery'!AQ341","v":15.508494341890652}]
["RM3UtClass33","RD","Moderate",30,"Utility-Scale PV-Plus-Battery","Class3",{"$f":"'Utility-Scale PV-Plus-Battery'!L342","v":36.3964},{"$f":"'Utility-Scale PV-Plus-Battery'!M342","v":36.3964},{"$f":"'Utility-Scale PV-Plus-Battery'!N342","v":35.007607641238138},{"$f":"'Utility-Scale PV-Plus-Battery'!O342","v":33.621421343082332},{"$f":"'Utility-Scale PV-Plus-Battery'!P342","v":32.237726132270552},{"$f":"'Utility-Scale PV-Plus-Battery'!Q342","v":30.856413700657413},{"$f":"'Utility-Scale PV-Plus-Battery'!R342","v":29.477381929134392},{"$f":"'Utility-Scale PV-Plus-Battery'!S342","v":28.100534451782199},{"$f":"'Utility-Scale PV-Plus-Battery'!T342","v":26.725780256343707},{"$f":"'Utility-Scale PV-Plus-Battery'!U342","v":25.353033317534795},{"$f":"'Utility-Scale PV-Plus-Battery'!V342","v":23.982212260086698},{"$f":"'Utility-Scale PV-Plus-Battery'!W342","v":22.613240048744967},{"$f":"'Utility-Scale PV-Plus-Battery'!X342","v":22.448896619279356},{"$f":"'Utility-Scale PV-Plus-Battery'!Y342","v":22.284856373186546},{"$f":"'Utility-Scale PV-Plus-Battery'!Z342","v":22.121114340247299},{"$f":"'Utility-Scale PV-Plus-Battery'!AA342","v":21.957665658290644},{"$f":"'Utility-Scale PV-Plus-Battery'!AB342","v":21.794505570273618},{"$f":"'Utility-Scale PV-Plus-Battery'!AC342","v":21.631629421455255},{"$f":"'Utility-Scale PV-Plus-Battery'!AD342","v":21.469032656661252},{"$f":"'Utility-Scale PV-Plus-Battery'!AE342","v":21.306710817635892},{"$f":"'Utility-Scale PV-Plus-Battery'!AF342","v":21.144659540478091},{"$f":"'Utility-Scale PV-Plus-Battery'!AG342","v":20.982874553158361},{"$f":"'Utility-Scale PV-Plus-Battery'!AH342","v":20.821351673113799},{"$f":"'Utility-Scale PV-Plus-Battery'!AI342","v":20.660086804918233},{"$f":"'Utility-Scale PV-Plus-Battery'!AJ342","v":20.499075938024784},{"$f":"'Utility-Scale PV-Plus-Battery'!AK342","v":20.338315144578267},{"$f":"'Utility-Scale PV-Plus-Battery'!AL342","v":20.177800577294885},{"$f":"'Utility-Scale PV-Plus-Battery'!AM342","v":20.017528467406827},{"$f":"'Utility-Scale PV-Plus-Battery'!AN342","v":19.857495122669501},{"$f":"'Utility-Scale PV-Plus-Battery'!AO342","v":19.697696925429106},{"$f":"'Utility-Scale PV-Plus-Battery'!AP342","v":19.538130330748508},{"$f":"'Utility-Scale PV-Plus-Battery'!AQ342","v":19.378791864589303}]
["RC3UtClass33","RD","Conservative",30,"Utility-Scale PV-Plus-Battery","Class3",{"$f":"'Utility-Scale PV-Plus-Battery'!L343","v":36.3964},{"$f":"'Utility-Scale PV-Plus-Battery'!M343","v":36.3964},{"$f":"'Utility-Scale PV-Plus-Battery'!N343","v":35.666773834663147},{"$f":"'Utility-Scale PV-Plus-Battery'!O343","v":34.938323497706769},{"$f":"'Utility-Scale PV-Plus-Battery'!P343","v":34.21101388977624},{"$f":"'Utility-Scale PV-Plus-Battery'!Q343","v":33.484811294742698},{"$f":"'Utility-Scale PV-Plus-Battery'!R343","v":32.759683312228681},{"$f":"'Utility-Scale PV-Plus-Battery'!S343","v":32.035598794045221},{"$f":"'Utility-Scale PV-Plus-Battery'!T343","v":31.312527784278519},{"$f":"'Utility-Scale PV-Plus-Battery'!U343","v":30.590441462784018},{"$f":"'Utility-Scale PV-Plus-Battery'!V343","v":29.869312091863911},{"$f":"'Utility-Scale PV-Plus-Battery'!W343","v":29.149112965920775},{"$f":"'Utility-Scale PV-Plus-Battery'!X343","v":28.82180736337212},{"$f":"'Utility-Scale PV-Plus-Battery'!Y343","v":28.494557896425416},{"$f":"'Utility-Scale PV-Plus-Battery'!Z343","v":28.167364176150407},{"$f":"'Utility-Scale PV-Plus-Battery'!AA343","v":27.840225817201432},{"$f":"'Utility-Scale PV-Plus-Battery'!AB343","v":27.513142437776246},{"$f":"'Utility-Scale PV-Plus-Battery'!AC343","v":27.186113659575369},{"$f":"'Utility-Scale PV-Plus-Battery'!AD343","v":26.859139107762022},{"$f":"'Utility-Scale PV-Plus-Battery'!AE343","v":26.532218410922592},{"$f":"'Utility-Scale PV-Plus-Battery'!AF343","v":26.205351201027646},{"$f":"'Utility-Scale PV-Plus-Battery'!AG343","v":25.878537113393467},{"$f":"'Utility-Scale PV-Plus-Battery'!AH343","v":25.551775786644139},{"$f":"'Utility-Scale PV-Plus-Battery'!AI343","v":25.225066862674105},{"$f":"'Utility-Scale PV-Plus-Battery'!AJ343","v":24.898409986611266},{"$f":"'Utility-Scale PV-Plus-Battery'!AK343","v":24.57180480678058},{"$f":"'Utility-Scale PV-Plus-Battery'!AL343","v":24.245250974668117},{"$f":"'Utility-Scale PV-Plus-Battery'!AM343","v":23.918748144885644},{"$f":"'Utility-Scale PV-Plus-Battery'!AN343","v":23.592295975135638},{"$f":"'Utility-Scale PV-Plus-Battery'!AO343","v":23.265894126176818},{"$f":"'Utility-Scale PV-Plus-Battery'!AP343","v":22.939542261790077},{"$f":"'Utility-Scale PV-Plus-Battery'!AQ343","v":22.613240048744967}]
["RA3UtClass22","RD","Advanced",30,"Utility-Scale PV-Plus-Battery","Class2",{"$f":"'Utility-Scale PV-Plus-Battery'!L344","v":36.3964},{"$f":"'Utility-Scale PV-Plus-Battery'!M344","v":36.3964},{"$f":"'Utility-Scale PV-Plus-Battery'!N344","v":34.663343336084864},{"$f":"'Utility-Scale PV-Plus-Battery'!O344","v":32.938726761267375},{"$f":"'Utility-Scale PV-Plus-Battery'!P344","v":31.221891828880342},{"$f":"'Utility-Scale PV-Plus-Battery'!Q344","v":29.512246847218211},{"$f":"'Utility-Scale PV-Plus-Battery'!R344","v":27.809258628923867},{"$f":"'Utility-Scale PV-Plus-Battery'!S344","v":26.112445434543062},{"$f":"'Utility-Scale PV-Plus-Battery'!T344","v":24.421370913349563},{"$f":"'Utility-Scale PV-Plus-Battery'!U344","v":22.735638880792788},{"$f":"'Utility-Scale PV-Plus-Battery'!V344","v":21.054888800829765},{"$f":"'Utility-Scale PV-Plus-Battery'!W344","v":19.378791864589303},{"$f":"'Utility-Scale PV-Plus-Battery'!X344","v":19.178231374592983},{"$f":"'Utility-Scale PV-Plus-Battery'!Y344","v":18.978543406437083},{"$f":"'Utility-Scale PV-Plus-Battery'!Z344","v":18.779702546864115},{"$f":"'Utility-Scale PV-Plus-Battery'!AA344","v":18.581684360049572},{"$f":"'Utility-Scale PV-Plus-Battery'!AB344","v":18.384465341057496},{"$f":"'Utility-Scale PV-Plus-Battery'!AC344","v":18.188022871930649},{"$f":"'Utility-Scale PV-Plus-Battery'!AD344","v":17.992335180242904},{"$f":"'Utility-Scale PV-Plus-Battery'!AE344","v":17.797381299954282},{"$f":"'Utility-Scale PV-Plus-Battery'!AF344","v":17.603141034420776},{"$f":"'Utility-Scale PV-Plus-Battery'!AG344","v":17.409594921421792},{"$f":"'Utility-Scale PV-Plus-Battery'!AH344","v":17.216724200078012},{"$f":"'Utility-Scale PV-Plus-Battery'!AI344","v":17.024510779541536},{"$f":"'Utility-Scale PV-Plus-Battery'!AJ344","v":16.832937209348447},{"$f":"'Utility-Scale PV-Plus-Battery'!AK344","v":16.64198665133182},{"$f":"'Utility-Scale PV-Plus-Battery'!AL344","v":16.451642853000092},{"$f":"'Utility-Scale PV-Plus-Battery'!AM344","v":16.261890122292442},{"$f":"'Utility-Scale PV-Plus-Battery'!AN344","v":16.072713303628774},{"$f":"'Utility-Scale PV-Plus-Battery'!AO344","v":15.884097755177457},{"$f":"'Utility-Scale PV-Plus-Battery'!AP344","v":15.696029327269272},{"$f":"'Utility-Scale PV-Plus-Battery'!AQ344","v":15.508494341890652}]
["RM3UtClass22","RD","Moderate",30,"Utility-Scale PV-Plus-Battery","Class2",{"$f":"'Utility-Scale PV-Plus-Battery'!L345","v":36.3964},{"$f":"'Utility-Scale PV-Plus-Battery'!M345","v":36.3964},{"$f":"'Utility-Scale PV-Plus-Battery'!N345","v":35.007607641238138},{"$f":"'Utility-Scale PV-Plus-Battery'!O345","v":33.621421343082332},{"$f":"'Utility-Scale PV-Plus-Battery'!P345","v":32.237726132270552},{"$f":"'Utility-Scale PV-Plus-Battery'!Q345","v":30.856413700657413},{"$f":"'Utility-Scale PV-Plus-Battery'!R345","v":29.477381929134392},{"$f":"'Utility-Scale PV-Plus-Battery'!S345","v":28.100534451782199},{"$f":"'Utility-Scale PV-Plus-Battery'!T345","v":26.725780256343707},{"$f":"'Utility-Scale PV-Plus-Battery'!U345","v":25.353033317534795},{"$f":"'Utility-Scale PV-Plus-Battery'!V345","v":23.982212260086698},{"$f":"'Utility-Scale PV-Plus-Battery'!W345","v":22.613240048744967},{"$f":"'Utility-Scale PV-Plus-Battery'!X345","v":22.448896619279356},{"$f":"'Utility-Scale PV-Plus-Battery'!Y345","v":22.284856373186546},{"$f":"'Utility-Scale PV-Plus-Battery'!Z345","v":22.121114340247299},{"$f":"'Utility-Scale PV-Plus-Battery'!AA345","v":21.957665658290644},{"$f":"'Utility-Scale PV-Plus-Battery'!AB345","v":21.794505570273618},{"$f":"'Utility-Scale PV-Plus-Battery'!AC345","v":21.631629421455255},{"$f":"'Utility-Scale PV-Plus-Battery'!AD345","v":21.469032656661252},{"$f":"'Utility-Scale PV-Plus-Battery'!AE345","v":21.306710817635892},{"$f":"'Utility-Scale PV-Plus-Battery'!AF345","v":21.144659540478091},{"$f":"'Utility-Scale PV-Plus-Battery'!AG345","v":20.982874553158361},{"$f":"'Utility-Scale PV-Plus-Battery'!AH345","v":20.821351673113799},{"$f":"'Utility-Scale PV-Plus-Battery'!AI345","v":20.660086804918233},{"$f":"'Utility-Scale PV-Plus-Battery'!AJ345","v":20.499075938024784},{"$f":"'Utility-Scale PV-Plus-Battery'!AK345","v":20.338315144578267},{"$f":"'Utility-Scale PV-Plus-Battery'!AL345","v":20.177800577294885},{"$f":"'Utility-Scale PV-Plus-Battery'!AM345","v":20.017528467406827},{"$f":"'Utility-Scale PV-Plus-Battery'!AN345","v":19.857495122669501},{"$f":"'Utility-Scale PV-Plus-Battery'!AO345","v":19.697696925429106},{"$f":"'Utility-Scale PV-Plus-Battery'!AP345","v":19.538130330748508},{"$f":"'Utility-Scale PV-Plus-Battery'!AQ345","v":19.378791864589303}]
["RC3UtClass22","RD","Conservative",30,"Utility-Scale PV-Plus-Battery","Class2",{"$f":"'Utility-Scale PV-Plus-Battery'!L346","v":36.3964},{"$f":"'Utility-Scale PV-Plus-Battery'!M346","v":36.3964},{"$f":"'Utility-Scale PV-Plus-Battery'!N346","v":35.666773834663147},{"$f":"'Utility-Scale PV-Plus-Battery'!O346","v":34.938323497706769},{"$f":"'Utility-Scale PV-Plus-Battery'!P346","v":34.21101388977624},{"$f":"'Utility-Scale PV-Plus-Battery'!Q346","v":33.484811294742698},{"$f":"'Utility-Scale PV-Plus-Battery'!R346","v":32.759683312228681},{"$f":"'Utility-Scale PV-Plus-Battery'!S346","v":32.035598794045221},{"$f":"'Utility-Scale PV-Plus-Battery'!T346","v":31.312527784278519},{"$f":"'Utility-Scale PV-Plus-Battery'!U346","v":30.590441462784018},{"$f":"'Utility-Scale PV-Plus-Battery'!V346","v":29.869312091863911},{"$f":"'Utility-Scale PV-Plus-Battery'!W346","v":29.149112965920775},{"$f":"'Utility-Scale PV-Plus-Battery'!X346","v":28.82180736337212},{"$f":"'Utility-Scale PV-Plus-Battery'!Y346","v":28.494557896425416},{"$f":"'Utility-Scale PV-Plus-Battery'!Z346","v":28.167364176150407},{"$f":"'Utility-Scale PV-Plus-Battery'!AA346","v":27.840225817201432},{"$f":"'Utility-Scale PV-Plus-Battery'!AB346","v":27.513142437776246},{"$f":"'Utility-Scale PV-Plus-Battery'!AC346","v":27.186113659575369},{"$f":"'Utility-Scale PV-Plus-Battery'!AD346","v":26.859139107762022},{"$f":"'Utility-Scale PV-Plus-Battery'!AE346","v":26.532218410922592},{"$f":"'Utility-Scale PV-Plus-Battery'!AF346","v":26.205351201027646},{"$f":"'Utility-Scale PV-Plus-Battery'!AG346","v":25.878537113393467},{"$f":"'Utility-Scale PV-Plus-Battery'!AH346","v":25.551775786644139},{"$f":"'Utility-Scale PV-Plus-Battery'!AI346","v":25.225066862674105},{"$f":"'Utility-Scale PV-Plus-Battery'!AJ346","v":24.898409986611266},{"$f":"'Utility-Scale PV-Plus-Battery'!AK346","v":24.57180480678058},{"$f":"'Utility-Scale PV-Plus-Battery'!AL346","v":24.245250974668117},{"$f":"'Utility-Scale PV-Plus-Battery'!AM346","v":23.918748144885644},{"$f":"'Utility-Scale PV-Plus-Battery'!AN346","v":23.592295975135638},{"$f":"'Utility-Scale PV-Plus-Battery'!AO346","v":23.265894126176818},{"$f":"'Utility-Scale PV-Plus-Battery'!AP346","v":22.939542261790077},{"$f":"'Utility-Scale PV-Plus-Battery'!AQ346","v":22.613240048744967}]
["RA3UtClass11","RD","Advanced",30,"Utility-Scale PV-Plus-Battery","Class1",{"$f":"'Utility-Scale PV-Plus-Battery'!L347","v":36.3964},{"$f":"'Utility-Scale PV-Plus-Battery'!M347","v":36.3964},{"$f":"'Utility-Scale PV-Plus-Battery'!N347","v":34.663343336084864},{"$f":"'Utility-Scale PV-Plus-Battery'!O347","v":32.938726761267375},{"$f":"'Utility-Scale PV-Plus-Battery'!P347","v":31.221891828880342},{"$f":"'Utility-Scale PV-Plus-Battery'!Q347","v":29.512246847218211},{"$f":"'Utility-Scale PV-Plus-Battery'!R347","v":27.809258628923867},{"$f":"'Utility-Scale PV-Plus-Battery'!S347","v":26.112445434543062},{"$f":"'Utility-Scale PV-Plus-Battery'!T347","v":24.421370913349563},{"$f":"'Utility-Scale PV-Plus-Battery'!U347","v":22.735638880792788},{"$f":"'Utility-Scale PV-Plus-Battery'!V347","v":21.054888800829765},{"$f":"'Utility-Scale PV-Plus-Battery'!W347","v":19.378791864589303},{"$f":"'Utility-Scale PV-Plus-Battery'!X347","v":19.178231374592983},{"$f":"'Utility-Scale PV-Plus-Battery'!Y347","v":18.978543406437083},{"$f":"'Utility-Scale PV-Plus-Battery'!Z347","v":18.779702546864115},{"$f":"'Utility-Scale PV-Plus-Battery'!AA347","v":18.581684360049572},{"$f":"'Utility-Scale PV-Plus-Battery'!AB347","v":18.384465341057496},{"$f":"'Utility-Scale PV-Plus-Battery'!AC347","v":18.188022871930649},{"$f":"'Utility-Scale PV-Plus-Battery'!AD347","v":17.992335180242904},{"$f":"'Utility-Scale PV-Plus-Battery'!AE347","v":17.797381299954282},{"$f":"'Utility-Scale PV-Plus-Battery'!AF347","v":17.603141034420776},{"$f":"'Utility-Scale PV-Plus-Battery'!AG347","v":17.409594921421792},{"$f":"'Utility-Scale PV-Plus-Battery'!AH347","v":17.216724200078012},{"$f":"'Utility-Scale PV-Plus-Battery'!AI347","v":17.024510779541536},{"$f":"'Utility-Scale PV-Plus-Battery'!AJ347","v":16.832937209348447},{"$f":"'Utility-Scale PV-Plus-Battery'!AK347","v":16.64198665133182},{"$f":"'Utility-Scale PV-Plus-Battery'!AL347","v":16.451642853000092},{"$f":"'Utility-Scale PV-Plus-Battery'!AM347","v":16.261890122292442},{"$f":"'Utility-Scale PV-Plus-Battery'!AN347","v":16.072713303628774},{"$f":"'Utility-Scale PV-Plus-Battery'!AO347","v":15.884097755177457},{"$f":"'Utility-Scale PV-Plus-Battery'!AP347","v":15.696029327269272},{"$f":"'Utility-Scale PV-Plus-Battery'!AQ347","v":15.508494341890652}]
["RM3UtClass11","RD","Moderate",30,"Utility-Scale PV-Plus-Battery","Class1",{"$f":"'Utility-Scale PV-Plus-Battery'!L348","v":36.3964},{"$f":"'Utility-Scale PV-Plus-Battery'!M348","v":36.3964},{"$f":"'Utility-Scale PV-Plus-Battery'!N348","v":35.007607641238138},{"$f":"'Utility-Scale PV-Plus-Battery'!O348","v":33.621421343082332},{"$f":"'Utility-Scale PV-Plus-Battery'!P348","v":32.237726132270552},{"$f":"'Utility-Scale PV-Plus-Battery'!Q348","v":30.856413700657413},{"$f":"'Utility-Scale PV-Plus-Battery'!R348","v":29.477381929134392},{"$f":"'Utility-Scale PV-Plus-Battery'!S348","v":28.100534451782199},{"$f":"'Utility-Scale PV-Plus-Battery'!T348","v":26.725780256343707},{"$f":"'Utility-Scale PV-Plus-Battery'!U348","v":25.353033317534795},{"$f":"'Utility-Scale PV-Plus-Battery'!V348","v":23.982212260086698},{"$f":"'Utility-Scale PV-Plus-Battery'!W348","v":22.613240048744967},{"$f":"'Utility-Scale PV-Plus-Battery'!X348","v":22.448896619279356},{"$f":"'Utility-Scale PV-Plus-Battery'!Y348","v":22.284856373186546},{"$f":"'Utility-Scale PV-Plus-Battery'!Z348","v":22.121114340247299},{"$f":"'Utility-Scale PV-Plus-Battery'!AA348","v":21.957665658290644},{"$f":"'Utility-Scale PV-Plus-Battery'!AB348","v":21.794505570273618},{"$f":"'Utility-Scale PV-Plus-Battery'!AC348","v":21.631629421455255},{"$f":"'Utility-Scale PV-Plus-Battery'!AD348","v":21.469032656661252},{"$f":"'Utility-Scale PV-Plus-Battery'!AE348","v":21.306710817635892},{"$f":"'Utility-Scale PV-Plus-Battery'!AF348","v":21.144659540478091},{"$f":"'Utility-Scale PV-Plus-Battery'!AG348","v":20.982874553158361},{"$f":"'Utility-Scale PV-Plus-Battery'!AH348","v":20.821351673113799},{"$f":"'Utility-Scale PV-Plus-Battery'!AI348","v":20.660086804918233},{"$f":"'Utility-Scale PV-Plus-Battery'!AJ348","v":20.499075938024784},{"$f":"'Utility-Scale PV-Plus-Battery'!AK348","v":20.338315144578267},{"$f":"'Utility-Scale PV-Plus-Battery'!AL348","v":20.177800577294885},{"$f":"'Utility-Scale PV-Plus-Battery'!AM348","v":20.017528467406827},{"$f":"'Utility-Scale PV-Plus-Battery'!AN348","v":19.857495122669501},{"$f":"'Utility-Scale PV-Plus-Battery'!AO348","v":19.697696925429106},{"$f":"'Utility-Scale PV-Plus-Battery'!AP348","v":19.538130330748508},{"$f":"'Utility-Scale PV-Plus-Battery'!AQ348","v":19.378791864589303}]
["RC3UtClass11","RD","Conservative",30,"Utility-Scale PV-Plus-Battery","Class1",{"$f":"'Utility-Scale PV-Plus-Battery'!L349","v":36.3964},{"$f":"'Utility-Scale PV-Plus-Battery'!M349","v":36.3964},{"$f":"'Utility-Scale PV-Plus-Battery'!N349","v":35.666773834663147},{"$f":"'Utility-Scale PV-Plus-Battery'!O349","v":34.938323497706769},{"$f":"'Utility-Scale PV-Plus-Battery'!P349","v":34.21101388977624},{"$f":"'Utility-Scale PV-Plus-Battery'!Q349","v":33.484811294742698},{"$f":"'Utility-Scale PV-Plus-Battery'!R349","v":32.759683312228681},{"$f":"'Utility-Scale PV-Plus-Battery'!S349","v":32.035598794045221},{"$f":"'Utility-Scale PV-Plus-Battery'!T349","v":31.312527784278519},{"$f":"'Utility-Scale PV-Plus-Battery'!U349","v":30.590441462784018},{"$f":"'Utility-Scale PV-Plus-Battery'!V349","v":29.869312091863911},{"$f":"'Utility-Scale PV-Plus-Battery'!W349","v":29.149112965920775},{"$f":"'Utility-Scale PV-Plus-Battery'!X349","v":28.82180736337212},{"$f":"'Utility-Scale PV-Plus-Battery'!Y349","v":28.494557896425416},{"$f":"'Utility-Scale PV-Plus-Battery'!Z349","v":28.167364176150407},{"$f":"'Utility-Scale PV-Plus-Battery'!AA349","v":27.840225817201432},{"$f":"'Utility-Scale PV-Plus-Battery'!AB349","v":27.513142437776246},{"$f":"'Utility-Scale PV-Plus-Battery'!AC349","v":27.186113659575369},{"$f":"'Utility-Scale PV-Plus-Battery'!AD349","v":26.859139107762022},{"$f":"'Utility-Scale PV-Plus-Battery'!AE349","v":26.532218410922592},{"$f":"'Utility-Scale PV-Plus-Battery'!AF349","v":26.205351201027646},{"$f":"'Utility-Scale PV-Plus-Battery'!AG349","v":25.878537113393467},{"$f":"'Utility-Scale PV-Plus-Battery'!AH349","v":25.551775786644139},{"$f":"'Utility-Scale PV-Plus-Battery'!AI349","v":25.225066862674105},{"$f":"'Utility-Scale PV-Plus-Battery'!AJ349","v":24.898409986611266},{"$f":"'Utility-Scale PV-Plus-Battery'!AK349","v":24.57180480678058},{"$f":"'Utility-Scale PV-Plus-Battery'!AL349","v":24.245250974668117},{"$f":"'Utility-Scale PV-Plus-Battery'!AM349","v":23.918748144885644},{"$f":"'Utility-Scale PV-Plus-Battery'!AN349","v":23.592295975135638},{"$f":"'Utility-Scale PV-Plus-Battery'!AO349","v":23.265894126176818},{"$f":"'Utility-Scale PV-Plus-Battery'!AP349","v":22.939542261790077},{"$f":"'Utility-Scale PV-Plus-Battery'!AQ349","v":22.613240048744967}]
["RA3PuClass 1","RD","Advanced",30,"Pumped Storage Hydropower","Class 1",{"$f":"'Pumped Storage Hydropower'!L157","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!M157","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!N157","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!O157","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!P157","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!Q157","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!R157","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!S157","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!T157","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!U157","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!V157","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!W157","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!X157","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!Y157","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!Z157","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AA157","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AB157","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AC157","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AD157","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AE157","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AF157","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AG157","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AH157","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AI157","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AJ157","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AK157","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AL157","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AM157","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AN157","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AO157","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AP157","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AQ157","v":17.600000000000001}]
["RM3PuClass 1","RD","Moderate",30,"Pumped Storage Hydropower","Class 1",{"$f":"'Pumped Storage Hydropower'!L158","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!M158","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!N158","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!O158","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!P158","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!Q158","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!R158","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!S158","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!T158","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!U158","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!V158","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!W158","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!X158","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!Y158","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!Z158","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AA158","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AB158","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AC158","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AD158","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AE158","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AF158","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AG158","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AH158","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AI158","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AJ158","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AK158","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AL158","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AM158","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AN158","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AO158","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AP158","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AQ158","v":17.600000000000001}]
["RC3PuClass 1","RD","Conservative",30,"Pumped Storage Hydropower","Class 1",{"$f":"'Pumped Storage Hydropower'!L159","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!M159","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!N159","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!O159","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!P159","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!Q159","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!R159","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!S159","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!T159","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!U159","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!V159","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!W159","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!X159","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!Y159","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!Z159","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AA159","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AB159","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AC159","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AD159","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AE159","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AF159","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AG159","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AH159","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AI159","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AJ159","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AK159","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AL159","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AM159","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AN159","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AO159","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AP159","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AQ159","v":17.600000000000001}]
["RA3PuClass 2","RD","Advanced",30,"Pumped Storage Hydropower","Class 2",{"$f":"'Pumped Storage Hydropower'!L160","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!M160","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!N160","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!O160","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!P160","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!Q160","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!R160","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!S160","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!T160","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!U160","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!V160","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!W160","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!X160","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!Y160","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!Z160","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AA160","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AB160","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AC160","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AD160","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AE160","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AF160","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AG160","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AH160","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AI160","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AJ160","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AK160","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AL160","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AM160","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AN160","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AO160","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AP160","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AQ160","v":17.600000000000001}]
["RM3PuClass 2","RD","Moderate",30,"Pumped Storage Hydropower","Class 2",{"$f":"'Pumped Storage Hydropower'!L161","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!M161","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!N161","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!O161","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!P161","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!Q161","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!R161","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!S161","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!T161","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!U161","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!V161","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!W161","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!X161","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!Y161","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!Z161","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AA161","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AB161","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AC161","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AD161","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AE161","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AF161","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AG161","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AH161","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AI161","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AJ161","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AK161","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AL161","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AM161","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AN161","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AO161","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AP161","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AQ161","v":17.600000000000001}]
["RC3PuClass 2","RD","Conservative",30,"Pumped Storage Hydropower","Class 2",{"$f":"'Pumped Storage Hydropower'!L162","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!M162","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!N162","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!O162","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!P162","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!Q162","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!R162","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!S162","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!T162","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!U162","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!V162","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!W162","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!X162","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!Y162","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!Z162","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AA162","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AB162","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AC162","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AD162","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AE162","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AF162","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AG162","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AH162","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AI162","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AJ162","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AK162","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AL162","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AM162","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AN162","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AO162","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AP162","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AQ162","v":17.600000000000001}]
["RA3PuClass 3","RD","Advanced",30,"Pumped Storage Hydropower","Class 3",{"$f":"'Pumped Storage Hydropower'!L163","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!M163","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!N163","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!O163","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!P163","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!Q163","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!R163","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!S163","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!T163","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!U163","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!V163","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!W163","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!X163","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!Y163","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!Z163","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AA163","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AB163","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AC163","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AD163","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AE163","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AF163","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AG163","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AH163","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AI163","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AJ163","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AK163","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AL163","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AM163","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AN163","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AO163","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AP163","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AQ163","v":17.600000000000001}]
["RM3PuClass 3","RD","Moderate",30,"Pumped Storage Hydropower","Class 3",{"$f":"'Pumped Storage Hydropower'!L164","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!M164","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!N164","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!O164","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!P164","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!Q164","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!R164","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!S164","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!T164","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!U164","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!V164","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!W164","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!X164","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!Y164","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!Z164","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AA164","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AB164","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AC164","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AD164","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AE164","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AF164","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AG164","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AH164","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AI164","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AJ164","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AK164","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AL164","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AM164","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AN164","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AO164","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AP164","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AQ164","v":17.600000000000001}]
["RC3PuClass 3","RD","Conservative",30,"Pumped Storage Hydropower","Class 3",{"$f":"'Pumped Storage Hydropower'!L165","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!M165","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!N165","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!O165","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!P165","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!Q165","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!R165","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!S165","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!T165","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!U165","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!V165","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!W165","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!X165","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!Y165","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!Z165","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AA165","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AB165","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AC165","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AD165","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AE165","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AF165","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AG165","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AH165","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AI165","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AJ165","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AK165","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AL165","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AM165","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AN165","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AO165","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AP165","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AQ165","v":17.600000000000001}]
["RA3PuClass 4","RD","Advanced",30,"Pumped Storage Hydropower","Class 4",{"$f":"'Pumped Storage Hydropower'!L166","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!M166","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!N166","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!O166","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!P166","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!Q166","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!R166","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!S166","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!T166","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!U166","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!V166","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!W166","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!X166","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!Y166","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!Z166","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AA166","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AB166","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AC166","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AD166","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AE166","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AF166","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AG166","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AH166","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AI166","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AJ166","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AK166","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AL166","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AM166","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AN166","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AO166","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AP166","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AQ166","v":17.600000000000001}]
["RM3PuClass 4","RD","Moderate",30,"Pumped Storage Hydropower","Class 4",{"$f":"'Pumped Storage Hydropower'!L167","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!M167","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!N167","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!O167","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!P167","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!Q167","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!R167","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!S167","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!T167","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!U167","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!V167","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!W167","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!X167","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!Y167","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!Z167","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AA167","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AB167","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AC167","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AD167","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AE167","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AF167","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AG167","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AH167","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AI167","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AJ167","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AK167","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AL167","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AM167","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AN167","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AO167","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AP167","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AQ167","v":17.600000000000001}]
["RC3PuClass 4","RD","Conservative",30,"Pumped Storage Hydropower","Class 4",{"$f":"'Pumped Storage Hydropower'!L168","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!M168","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!N168","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!O168","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!P168","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!Q168","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!R168","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!S168","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!T168","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!U168","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!V168","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!W168","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!X168","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!Y168","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!Z168","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AA168","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AB168","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AC168","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AD168","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AE168","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AF168","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AG168","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AH168","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AI168","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AJ168","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AK168","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AL168","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AM168","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AN168","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AO168","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AP168","v":17.600000000000001},{"$f":"'Pumped Storage Hydropower'!AQ168","v":17.600000000000001}]
[{"$f":"_xlfn.CONCAT(LEFT(B309,1), LEFT(C309,1), LEFT(D309,1),LEFT(E309,2),LEFT(F309,6),RIGHT(F309,1))","v":"RA3NaCTAvgCF"},"RD","Advanced",30,"NaturalGas_FE","CTAvgCF",{"$f":"'Natural Gas_FE'!L170","v":20.9},{"$f":"'Natural Gas_FE'!M170","v":20.9},{"$f":"'Natural Gas_FE'!N170","v":20.9},{"$f":"'Natural Gas_FE'!O170","v":20.9},{"$f":"'Natural Gas_FE'!P170","v":20.9},{"$f":"'Natural Gas_FE'!Q170","v":20.9},{"$f":"'Natural Gas_FE'!R170","v":20.9},{"$f":"'Natural Gas_FE'!S170","v":20.9},{"$f":"'Natural Gas_FE'!T170","v":20.9},{"$f":"'Natural Gas_FE'!U170","v":20.9},{"$f":"'Natural Gas_FE'!V170","v":20.9},{"$f":"'Natural Gas_FE'!W170","v":20.9},{"$f":"'Natural Gas_FE'!X170","v":20.9},{"$f":"'Natural Gas_FE'!Y170","v":20.9},{"$f":"'Natural Gas_FE'!Z170","v":20.9},{"$f":"'Natural Gas_FE'!AA170","v":20.9},{"$f":"'Natural Gas_FE'!AB170","v":20.9},{"$f":"'Natural Gas_FE'!AC170","v":20.9},{"$f":"'Natural Gas_FE'!AD170","v":20.9},{"$f":"'Natural Gas_FE'!AE170","v":20.9},{"$f":"'Natural Gas_FE'!AF170","v":20.9},{"$f":"'Natural Gas_FE'!AG170","v":20.9},{"$f":"'Natural Gas_FE'!AH170","v":20.9},{"$f":"'Natural Gas_FE'!AI170","v":20.9},{"$f":"'Natural Gas_FE'!AJ170","v":20.9},{"$f":"'Natural Gas_FE'!AK170","v":20.9},{"$f":"'Natural Gas_FE'!AL170","v":20.9},{"$f":"'Natural Gas_FE'!AM170","v":20.9},{"$f":"'Natural Gas_FE'!AN170","v":20.9},{"$f":"'Natural Gas_FE'!AO170","v":20.9},{"$f":"'Natural Gas_FE'!AP170","v":20.9},{"$f":"'Natural Gas_FE'!AQ170","v":20.9}]
["RM3NaCTAvgCF","RD","Moderate",30,"NaturalGas_FE","CTAvgCF",{"$f":"'Natural Gas_FE'!L171","v":20.9},{"$f":"'Natural Gas_FE'!M171","v":20.9},{"$f":"'Natural Gas_FE'!N171","v":20.9},{"$f":"'Natural Gas_FE'!O171","v":20.9},{"$f":"'Natural Gas_FE'!P171","v":20.9},{"$f":"'Natural Gas_FE'!Q171","v":20.9},{"$f":"'Natural Gas_FE'!R171","v":20.9},{"$f":"'Natural Gas_FE'!S171","v":20.9},{"$f":"'Natural Gas_FE'!T171","v":20.9},{"$f":"'Natural Gas_FE'!U171","v":20.9},{"$f":"'Natural Gas_FE'!V171","v":20.9},{"$f":"'Natural Gas_FE'!W171","v":20.9},{"$f":"'Natural Gas_FE'!X171","v":20.9},{"$f":"'Natural Gas_FE'!Y171","v":20.9},{"$f":"'Natural Gas_FE'!Z171","v":20.9},{"$f":"'Natural Gas_FE'!AA171","v":20.9},{"$f":"'Natural Gas_FE'!AB171","v":20.9},{"$f":"'Natural Gas_FE'!AC171","v":20.9},{"$f":"'Natural Gas_FE'!AD171","v":20.9},{"$f":"'Natural Gas_FE'!AE171","v":20.9},{"$f":"'Natural Gas_FE'!AF171","v":20.9},{"$f":"'Natural Gas_FE'!AG171","v":20.9},{"$f":"'Natural Gas_FE'!AH171","v":20.9},{"$f":"'Natural Gas_FE'!AI171","v":20.9},{"$f":"'Natural Gas_FE'!AJ171","v":20.9},{"$f":"'Natural Gas_FE'!AK171","v":20.9},{"$f":"'Natural Gas_FE'!AL171","v":20.9},{"$f":"'Natural Gas_FE'!AM171","v":20.9},{"$f":"'Natural Gas_FE'!AN171","v":20.9},{"$f":"'Natural Gas_FE'!AO171","v":20.9},{"$f":"'Natural Gas_FE'!AP171","v":20.9},{"$f":"'Natural Gas_FE'!AQ171","v":20.9}]
["RC3NaCTAvgCF","RD","Conservative",30,"NaturalGas_FE","CTAvgCF",{"$f":"'Natural Gas_FE'!L172","v":20.9},{"$f":"'Natural Gas_FE'!M172","v":20.9},{"$f":"'Natural Gas_FE'!N172","v":20.9},{"$f":"'Natural Gas_FE'!O172","v":20.9},{"$f":"'Natural Gas_FE'!P172","v":20.9},{"$f":"'Natural Gas_FE'!Q172","v":20.9},{"$f":"'Natural Gas_FE'!R172","v":20.9},{"$f":"'Natural Gas_FE'!S172","v":20.9},{"$f":"'Natural Gas_FE'!T172","v":20.9},{"$f":"'Natural Gas_FE'!U172","v":20.9},{"$f":"'Natural Gas_FE'!V172","v":20.9},{"$f":"'Natural Gas_FE'!W172","v":20.9},{"$f":"'Natural Gas_FE'!X172","v":20.9},{"$f":"'Natural Gas_FE'!Y172","v":20.9},{"$f":"'Natural Gas_FE'!Z172","v":20.9},{"$f":"'Natural Gas_FE'!AA172","v":20.9},{"$f":"'Natural Gas_FE'!AB172","v":20.9},{"$f":"'Natural Gas_FE'!AC172","v":20.9},{"$f":"'Natural Gas_FE'!AD172","v":20.9},{"$f":"'Natural Gas_FE'!AE172","v":20.9},{"$f":"'Natural Gas_FE'!AF172","v":20.9},{"$f":"'Natural Gas_FE'!AG172","v":20.9},{"$f":"'Natural Gas_FE'!AH172","v":20.9},{"$f":"'Natural Gas_FE'!AI172","v":20.9},{"$f":"'Natural Gas_FE'!AJ172","v":20.9},{"$f":"'Natural Gas_FE'!AK172","v":20.9},{"$f":"'Natural Gas_FE'!AL172","v":20.9},{"$f":"'Natural Gas_FE'!AM172","v":20.9},{"$f":"'Natural Gas_FE'!AN172","v":20.9},{"$f":"'Natural Gas_FE'!AO172","v":20.9},{"$f":"'Natural Gas_FE'!AP172","v":20.9},{"$f":"'Natural Gas_FE'!AQ172","v":20.9}]
["RA3NaCTHighF","RD","Advanced",30,"NaturalGas_FE","CTHighCF",{"$f":"'Natural Gas_FE'!L173","v":20.9},{"$f":"'Natural Gas_FE'!M173","v":20.9},{"$f":"'Natural Gas_FE'!N173","v":20.9},{"$f":"'Natural Gas_FE'!O173","v":20.9},{"$f":"'Natural Gas_FE'!P173","v":20.9},{"$f":"'Natural Gas_FE'!Q173","v":20.9},{"$f":"'Natural Gas_FE'!R173","v":20.9},{"$f":"'Natural Gas_FE'!S173","v":20.9},{"$f":"'Natural Gas_FE'!T173","v":20.9},{"$f":"'Natural Gas_FE'!U173","v":20.9},{"$f":"'Natural Gas_FE'!V173","v":20.9},{"$f":"'Natural Gas_FE'!W173","v":20.9},{"$f":"'Natural Gas_FE'!X173","v":20.9},{"$f":"'Natural Gas_FE'!Y173","v":20.9},{"$f":"'Natural Gas_FE'!Z173","v":20.9},{"$f":"'Natural Gas_FE'!AA173","v":20.9},{"$f":"'Natural Gas_FE'!AB173","v":20.9},{"$f":"'Natural Gas_FE'!AC173","v":20.9},{"$f":"'Natural Gas_FE'!AD173","v":20.9},{"$f":"'Natural Gas_FE'!AE173","v":20.9},{"$f":"'Natural Gas_FE'!AF173","v":20.9},{"$f":"'Natural Gas_FE'!AG173","v":20.9},{"$f":"'Natural Gas_FE'!AH173","v":20.9},{"$f":"'Natural Gas_FE'!AI173","v":20.9},{"$f":"'Natural Gas_FE'!AJ173","v":20.9},{"$f":"'Natural Gas_FE'!AK173","v":20.9},{"$f":"'Natural Gas_FE'!AL173","v":20.9},{"$f":"'Natural Gas_FE'!AM173","v":20.9},{"$f":"'Natural Gas_FE'!AN173","v":20.9},{"$f":"'Natural Gas_FE'!AO173","v":20.9},{"$f":"'Natural Gas_FE'!AP173","v":20.9},{"$f":"'Natural Gas_FE'!AQ173","v":20.9}]
["RM3NaCTHighF","RD","Moderate",30,"NaturalGas_FE","CTHighCF",{"$f":"'Natural Gas_FE'!L174","v":20.9},{"$f":"'Natural Gas_FE'!M174","v":20.9},{"$f":"'Natural Gas_FE'!N174","v":20.9},{"$f":"'Natural Gas_FE'!O174","v":20.9},{"$f":"'Natural Gas_FE'!P174","v":20.9},{"$f":"'Natural Gas_FE'!Q174","v":20.9},{"$f":"'Natural Gas_FE'!R174","v":20.9},{"$f":"'Natural Gas_FE'!S174","v":20.9},{"$f":"'Natural Gas_FE'!T174","v":20.9},{"$f":"'Natural Gas_FE'!U174","v":20.9},{"$f":"'Natural Gas_FE'!V174","v":20.9},{"$f":"'Natural Gas_FE'!W174","v":20.9},{"$f":"'Natural Gas_FE'!X174","v":20.9},{"$f":"'Natural Gas_FE'!Y174","v":20.9},{"$f":"'Natural Gas_FE'!Z174","v":20.9},{"$f":"'Natural Gas_FE'!AA174","v":20.9},{"$f":"'Natural Gas_FE'!AB174","v":20.9},{"$f":"'Natural Gas_FE'!AC174","v":20.9},{"$f":"'Natural Gas_FE'!AD174","v":20.9},{"$f":"'Natural Gas_FE'!AE174","v":20.9},{"$f":"'Natural Gas_FE'!AF174","v":20.9},{"$f":"'Natural Gas_FE'!AG174","v":20.9},{"$f":"'Natural Gas_FE'!AH174","v":20.9},{"$f":"'Natural Gas_FE'!AI174","v":20.9},{"$f":"'Natural Gas_FE'!AJ174","v":20.9},{"$f":"'Natural Gas_FE'!AK174","v":20.9},{"$f":"'Natural Gas_FE'!AL174","v":20.9},{"$f":"'Natural Gas_FE'!AM174","v":20.9},{"$f":"'Natural Gas_FE'!AN174","v":20.9},{"$f":"'Natural Gas_FE'!AO174","v":20.9},{"$f":"'Natural Gas_FE'!AP174","v":20.9},{"$f":"'Natural Gas_FE'!AQ174","v":20.9}]
["RC3NaCTHighF","RD","Conservative",30,"NaturalGas_FE","CTHighCF",{"$f":"'Natural Gas_FE'!L175","v":20.9},{"$f":"'Natural Gas_FE'!M175","v":20.9},{"$f":"'Natural Gas_FE'!N175","v":20.9},{"$f":"'Natural Gas_FE'!O175","v":20.9},{"$f":"'Natural Gas_FE'!P175","v":20.9},{"$f":"'Natural Gas_FE'!Q175","v":20.9},{"$f":"'Natural Gas_FE'!R175","v":20.9},{"$f":"'Natural Gas_FE'!S175","v":20.9},{"$f":"'Natural Gas_FE'!T175","v":20.9},{"$f":"'Natural Gas_FE'!U175","v":20.9},{"$f":"'Natural Gas_FE'!V175","v":20.9},{"$f":"'Natural Gas_FE'!W175","v":20.9},{"$f":"'Natural Gas_FE'!X175","v":20.9},{"$f":"'Natural Gas_FE'!Y175","v":20.9},{"$f":"'Natural Gas_FE'!Z175","v":20.9},{"$f":"'Natural Gas_FE'!AA175","v":20.9},{"$f":"'Natural Gas_FE'!AB175","v":20.9},{"$f":"'Natural Gas_FE'!AC175","v":20.9},{"$f":"'Natural Gas_FE'!AD175","v":20.9},{"$f":"'Natural Gas_FE'!AE175","v":20.9},{"$f":"'Natural Gas_FE'!AF175","v":20.9},{"$f":"'Natural Gas_FE'!AG175","v":20.9},{"$f":"'Natural Gas_FE'!AH175","v":20.9},{"$f":"'Natural Gas_FE'!AI175","v":20.9},{"$f":"'Natural Gas_FE'!AJ175","v":20.9},{"$f":"'Natural Gas_FE'!AK175","v":20.9},{"$f":"'Natural Gas_FE'!AL175","v":20.9},{"$f":"'Natural Gas_FE'!AM175","v":20.9},{"$f":"'Natural Gas_FE'!AN175","v":20.9},{"$f":"'Natural Gas_FE'!AO175","v":20.9},{"$f":"'Natural Gas_FE'!AP175","v":20.9},{"$f":"'Natural Gas_FE'!AQ175","v":20.9}]
["RA3NaCCAvgCF","RD","Advanced",30,"NaturalGas_FE","CCAvgCF",{"$f":"'Natural Gas_FE'!L176","v":27.3},{"$f":"'Natural Gas_FE'!M176","v":27.3},{"$f":"'Natural Gas_FE'!N176","v":27.3},{"$f":"'Natural Gas_FE'!O176","v":27.3},{"$f":"'Natural Gas_FE'!P176","v":27.3},{"$f":"'Natural Gas_FE'!Q176","v":27.3},{"$f":"'Natural Gas_FE'!R176","v":27.3},{"$f":"'Natural Gas_FE'!S176","v":27.3},{"$f":"'Natural Gas_FE'!T176","v":27.3},{"$f":"'Natural Gas_FE'!U176","v":27.3},{"$f":"'Natural Gas_FE'!V176","v":27.3},{"$f":"'Natural Gas_FE'!W176","v":27.3},{"$f":"'Natural Gas_FE'!X176","v":27.3},{"$f":"'Natural Gas_FE'!Y176","v":27.3},{"$f":"'Natural Gas_FE'!Z176","v":27.3},{"$f":"'Natural Gas_FE'!AA176","v":27.3},{"$f":"'Natural Gas_FE'!AB176","v":27.3},{"$f":"'Natural Gas_FE'!AC176","v":27.3},{"$f":"'Natural Gas_FE'!AD176","v":27.3},{"$f":"'Natural Gas_FE'!AE176","v":27.3},{"$f":"'Natural Gas_FE'!AF176","v":27.3},{"$f":"'Natural Gas_FE'!AG176","v":27.3},{"$f":"'Natural Gas_FE'!AH176","v":27.3},{"$f":"'Natural Gas_FE'!AI176","v":27.3},{"$f":"'Natural Gas_FE'!AJ176","v":27.3},{"$f":"'Natural Gas_FE'!AK176","v":27.3},{"$f":"'Natural Gas_FE'!AL176","v":27.3},{"$f":"'Natural Gas_FE'!AM176","v":27.3},{"$f":"'Natural Gas_FE'!AN176","v":27.3},{"$f":"'Natural Gas_FE'!AO176","v":27.3},{"$f":"'Natural Gas_FE'!AP176","v":27.3},{"$f":"'Natural Gas_FE'!AQ176","v":27.3}]
["RM3NaCCAvgCF","RD","Moderate",30,"NaturalGas_FE","CCAvgCF",{"$f":"'Natural Gas_FE'!L177","v":27.3},{"$f":"'Natural Gas_FE'!M177","v":27.3},{"$f":"'Natural Gas_FE'!N177","v":27.3},{"$f":"'Natural Gas_FE'!O177","v":27.3},{"$f":"'Natural Gas_FE'!P177","v":27.3},{"$f":"'Natural Gas_FE'!Q177","v":27.3},{"$f":"'Natural Gas_FE'!R177","v":27.3},{"$f":"'Natural Gas_FE'!S177","v":27.3},{"$f":"'Natural Gas_FE'!T177","v":27.3},{"$f":"'Natural Gas_FE'!U177","v":27.3},{"$f":"'Natural Gas_FE'!V177","v":27.3},{"$f":"'Natural Gas_FE'!W177","v":27.3},{"$f":"'Natural Gas_FE'!X177","v":27.3},{"$f":"'Natural Gas_FE'!Y177","v":27.3},{"$f":"'Natural Gas_FE'!Z177","v":27.3},{"$f":"'Natural Gas_FE'!AA177","v":27.3},{"$f":"'Natural Gas_FE'!AB177","v":27.3},{"$f":"'Natural Gas_FE'!AC177","v":27.3},{"$f":"'Natural Gas_FE'!AD177","v":27.3},{"$f":"'Natural Gas_FE'!AE177","v":27.3},{"$f":"'Natural Gas_FE'!AF177","v":27.3},{"$f":"'Natural Gas_FE'!AG177","v":27.3},{"$f":"'Natural Gas_FE'!AH177","v":27.3},{"$f":"'Natural Gas_FE'!AI177","v":27.3},{"$f":"'Natural Gas_FE'!AJ177","v":27.3},{"$f":"'Natural Gas_FE'!AK177","v":27.3},{"$f":"'Natural Gas_FE'!AL177","v":27.3},{"$f":"'Natural Gas_FE'!AM177","v":27.3},{"$f":"'Natural Gas_FE'!AN177","v":27.3},{"$f":"'Natural Gas_FE'!AO177","v":27.3},{"$f":"'Natural Gas_FE'!AP177","v":27.3},{"$f":"'Natural Gas_FE'!AQ177","v":27.3}]
["RC3NaCCAvgCF","RD","Conservative",30,"NaturalGas_FE","CCAvgCF",{"$f":"'Natural Gas_FE'!L178","v":27.3},{"$f":"'Natural Gas_FE'!M178","v":27.3},{"$f":"'Natural Gas_FE'!N178","v":27.3},{"$f":"'Natural Gas_FE'!O178","v":27.3},{"$f":"'Natural Gas_FE'!P178","v":27.3},{"$f":"'Natural Gas_FE'!Q178","v":27.3},{"$f":"'Natural Gas_FE'!R178","v":27.3},{"$f":"'Natural Gas_FE'!S178","v":27.3},{"$f":"'Natural Gas_FE'!T178","v":27.3},{"$f":"'Natural Gas_FE'!U178","v":27.3},{"$f":"'Natural Gas_FE'!V178","v":27.3},{"$f":"'Natural Gas_FE'!W178","v":27.3},{"$f":"'Natural Gas_FE'!X178","v":27.3},{"$f":"'Natural Gas_FE'!Y178","v":27.3},{"$f":"'Natural Gas_FE'!Z178","v":27.3},{"$f":"'Natural Gas_FE'!AA178","v":27.3},{"$f":"'Natural Gas_FE'!AB178","v":27.3},{"$f":"'Natural Gas_FE'!AC178","v":27.3},{"$f":"'Natural Gas_FE'!AD178","v":27.3},{"$f":"'Natural Gas_FE'!AE178","v":27.3},{"$f":"'Natural Gas_FE'!AF178","v":27.3},{"$f":"'Natural Gas_FE'!AG178","v":27.3},{"$f":"'Natural Gas_FE'!AH178","v":27.3},{"$f":"'Natural Gas_FE'!AI178","v":27.3},{"$f":"'Natural Gas_FE'!AJ178","v":27.3},{"$f":"'Natural Gas_FE'!AK178","v":27.3},{"$f":"'Natural Gas_FE'!AL178","v":27.3},{"$f":"'Natural Gas_FE'!AM178","v":27.3},{"$f":"'Natural Gas_FE'!AN178","v":27.3},{"$f":"'Natural Gas_FE'!AO178","v":27.3},{"$f":"'Natural Gas_FE'!AP178","v":27.3},{"$f":"'Natural Gas_FE'!AQ178","v":27.3}]
["RA3NaCCHighF","RD","Advanced",30,"NaturalGas_FE","CCHighCF",{"$f":"'Natural Gas_FE'!L179","v":27.3},{"$f":"'Natural Gas_FE'!M179","v":27.3},{"$f":"'Natural Gas_FE'!N179","v":27.3},{"$f":"'Natural Gas_FE'!O179","v":27.3},{"$f":"'Natural Gas_FE'!P179","v":27.3},{"$f":"'Natural Gas_FE'!Q179","v":27.3},{"$f":"'Natural Gas_FE'!R179","v":27.3},{"$f":"'Natural Gas_FE'!S179","v":27.3},{"$f":"'Natural Gas_FE'!T179","v":27.3},{"$f":"'Natural Gas_FE'!U179","v":27.3},{"$f":"'Natural Gas_FE'!V179","v":27.3},{"$f":"'Natural Gas_FE'!W179","v":27.3},{"$f":"'Natural Gas_FE'!X179","v":27.3},{"$f":"'Natural Gas_FE'!Y179","v":27.3},{"$f":"'Natural Gas_FE'!Z179","v":27.3},{"$f":"'Natural Gas_FE'!AA179","v":27.3},{"$f":"'Natural Gas_FE'!AB179","v":27.3},{"$f":"'Natural Gas_FE'!AC179","v":27.3},{"$f":"'Natural Gas_FE'!AD179","v":27.3},{"$f":"'Natural Gas_FE'!AE179","v":27.3},{"$f":"'Natural Gas_FE'!AF179","v":27.3},{"$f":"'Natural Gas_FE'!AG179","v":27.3},{"$f":"'Natural Gas_FE'!AH179","v":27.3},{"$f":"'Natural Gas_FE'!AI179","v":27.3},{"$f":"'Natural Gas_FE'!AJ179","v":27.3},{"$f":"'Natural Gas_FE'!AK179","v":27.3},{"$f":"'Natural Gas_FE'!AL179","v":27.3},{"$f":"'Natural Gas_FE'!AM179","v":27.3},{"$f":"'Natural Gas_FE'!AN179","v":27.3},{"$f":"'Natural Gas_FE'!AO179","v":27.3},{"$f":"'Natural Gas_FE'!AP179","v":27.3},{"$f":"'Natural Gas_FE'!AQ179","v":27.3}]
["RM3NaCCHighF","RD","Moderate",30,"NaturalGas_FE","CCHighCF",{"$f":"'Natural Gas_FE'!L180","v":27.3},{"$f":"'Natural Gas_FE'!M180","v":27.3},{"$f":"'Natural Gas_FE'!N180","v":27.3},{"$f":"'Natural Gas_FE'!O180","v":27.3},{"$f":"'Natural Gas_FE'!P180","v":27.3},{"$f":"'Natural Gas_FE'!Q180","v":27.3},{"$f":"'Natural Gas_FE'!R180","v":27.3},{"$f":"'Natural Gas_FE'!S180","v":27.3},{"$f":"'Natural Gas_FE'!T180","v":27.3},{"$f":"'Natural Gas_FE'!U180","v":27.3},{"$f":"'Natural Gas_FE'!V180","v":27.3},{"$f":"'Natural Gas_FE'!W180","v":27.3},{"$f":"'Natural Gas_FE'!X180","v":27.3},{"$f":"'Natural Gas_FE'!Y180","v":27.3},{"$f":"'Natural Gas_FE'!Z180","v":27.3},{"$f":"'Natural Gas_FE'!AA180","v":27.3},{"$f":"'Natural Gas_FE'!AB180","v":27.3},{"$f":"'Natural Gas_FE'!AC180","v":27.3},{"$f":"'Natural Gas_FE'!AD180","v":27.3},{"$f":"'Natural Gas_FE'!AE180","v":27.3},{"$f":"'Natural Gas_FE'!AF180","v":27.3},{"$f":"'Natural Gas_FE'!AG180","v":27.3},{"$f":"'Natural Gas_FE'!AH180","v":27.3},{"$f":"'Natural Gas_FE'!AI180","v":27.3},{"$f":"'Natural Gas_FE'!AJ180","v":27.3},{"$f":"'Natural Gas_FE'!AK180","v":27.3},{"$f":"'Natural Gas_FE'!AL180","v":27.3},{"$f":"'Natural Gas_FE'!AM180","v":27.3},{"$f":"'Natural Gas_FE'!AN180","v":27.3},{"$f":"'Natural Gas_FE'!AO180","v":27.3},{"$f":"'Natural Gas_FE'!AP180","v":27.3},{"$f":"'Natural Gas_FE'!AQ180","v":27.3}]
["RC3NaCCHighF","RD","Conservative",30,"NaturalGas_FE","CCHighCF",{"$f":"'Natural Gas_FE'!L181","v":27.3},{"$f":"'Natural Gas_FE'!M181","v":27.3},{"$f":"'Natural Gas_FE'!N181","v":27.3},{"$f":"'Natural Gas_FE'!O181","v":27.3},{"$f":"'Natural Gas_FE'!P181","v":27.3},{"$f":"'Natural Gas_FE'!Q181","v":27.3},{"$f":"'Natural Gas_FE'!R181","v":27.3},{"$f":"'Natural Gas_FE'!S181","v":27.3},{"$f":"'Natural Gas_FE'!T181","v":27.3},{"$f":"'Natural Gas_FE'!U181","v":27.3},{"$f":"'Natural Gas_FE'!V181","v":27.3},{"$f":"'Natural Gas_FE'!W181","v":27.3},{"$f":"'Natural Gas_FE'!X181","v":27.3},{"$f":"'Natural Gas_FE'!Y181","v":27.3},{"$f":"'Natural Gas_FE'!Z181","v":27.3},{"$f":"'Natural Gas_FE'!AA181","v":27.3},{"$f":"'Natural Gas_FE'!AB181","v":27.3},{"$f":"'Natural Gas_FE'!AC181","v":27.3},{"$f":"'Natural Gas_FE'!AD181","v":27.3},{"$f":"'Natural Gas_FE'!AE181","v":27.3},{"$f":"'Natural Gas_FE'!AF181","v":27.3},{"$f":"'Natural Gas_FE'!AG181","v":27.3},{"$f":"'Natural Gas_FE'!AH181","v":27.3},{"$f":"'Natural Gas_FE'!AI181","v":27.3},{"$f":"'Natural Gas_FE'!AJ181","v":27.3},{"$f":"'Natural Gas_FE'!AK181","v":27.3},{"$f":"'Natural Gas_FE'!AL181","v":27.3},{"$f":"'Natural Gas_FE'!AM181","v":27.3},{"$f":"'Natural Gas_FE'!AN181","v":27.3},{"$f":"'Natural Gas_FE'!AO181","v":27.3},{"$f":"'Natural Gas_FE'!AP181","v":27.3},{"$f":"'Natural Gas_FE'!AQ181","v":27.3}]
["RA3NaCCCCSAF","RD","Advanced",30,"NaturalGas_FE","CCCCSAvgCF",{"$f":"'Natural Gas_FE'!L182","v":65.099999999999994},{"$f":"'Natural Gas_FE'!M182","v":65.099999999999994},{"$f":"'Natural Gas_FE'!N182","v":65.099999999999994},{"$f":"'Natural Gas_FE'!O182","v":65.099999999999994},{"$f":"'Natural Gas_FE'!P182","v":64.599999999999994},{"$f":"'Natural Gas_FE'!Q182","v":64.2},{"$f":"'Natural Gas_FE'!R182","v":63.7},{"$f":"'Natural Gas_FE'!S182","v":63.3},{"$f":"'Natural Gas_FE'!T182","v":62.8},{"$f":"'Natural Gas_FE'!U182","v":62.4},{"$f":"'Natural Gas_FE'!V182","v":62},{"$f":"'Natural Gas_FE'!W182","v":61.5},{"$f":"'Natural Gas_FE'!X182","v":61.1},{"$f":"'Natural Gas_FE'!Y182","v":60.6},{"$f":"'Natural Gas_FE'!Z182","v":60.2},{"$f":"'Natural Gas_FE'!AA182","v":59.3},{"$f":"'Natural Gas_FE'!AB182","v":58.4},{"$f":"'Natural Gas_FE'!AC182","v":57.5},{"$f":"'Natural Gas_FE'!AD182","v":56.6},{"$f":"'Natural Gas_FE'!AE182","v":55.8},{"$f":"'Natural Gas_FE'!AF182","v":55.8},{"$f":"'Natural Gas_FE'!AG182","v":55.8},{"$f":"'Natural Gas_FE'!AH182","v":55.8},{"$f":"'Natural Gas_FE'!AI182","v":55.8},{"$f":"'Natural Gas_FE'!AJ182","v":55.8},{"$f":"'Natural Gas_FE'!AK182","v":55.8},{"$f":"'Natural Gas_FE'!AL182","v":55.8},{"$f":"'Natural Gas_FE'!AM182","v":55.8},{"$f":"'Natural Gas_FE'!AN182","v":55.8},{"$f":"'Natural Gas_FE'!AO182","v":55.8},{"$f":"'Natural Gas_FE'!AP182","v":55.8},{"$f":"'Natural Gas_FE'!AQ182","v":55.8}]
["RM3NaCCCCSAF","RD","Moderate",30,"NaturalGas_FE","CCCCSAvgCF",{"$f":"'Natural Gas_FE'!L183","v":65.099999999999994},{"$f":"'Natural Gas_FE'!M183","v":65.099999999999994},{"$f":"'Natural Gas_FE'!N183","v":65.099999999999994},{"$f":"'Natural Gas_FE'!O183","v":65.099999999999994},{"$f":"'Natural Gas_FE'!P183","v":64.8},{"$f":"'Natural Gas_FE'!Q183","v":64.599999999999994},{"$f":"'Natural Gas_FE'!R183","v":64.400000000000006},{"$f":"'Natural Gas_FE'!S183","v":64.2},{"$f":"'Natural Gas_FE'!T183","v":63.9},{"$f":"'Natural Gas_FE'!U183","v":63.7},{"$f":"'Natural Gas_FE'!V183","v":63.5},{"$f":"'Natural Gas_FE'!W183","v":63.3},{"$f":"'Natural Gas_FE'!X183","v":63.1},{"$f":"'Natural Gas_FE'!Y183","v":62.8},{"$f":"'Natural Gas_FE'!Z183","v":62.6},{"$f":"'Natural Gas_FE'!AA183","v":62.2},{"$f":"'Natural Gas_FE'!AB183","v":61.7},{"$f":"'Natural Gas_FE'!AC183","v":61.3},{"$f":"'Natural Gas_FE'!AD183","v":60.8},{"$f":"'Natural Gas_FE'!AE183","v":60.4},{"$f":"'Natural Gas_FE'!AF183","v":60.4},{"$f":"'Natural Gas_FE'!AG183","v":60.4},{"$f":"'Natural Gas_FE'!AH183","v":60.4},{"$f":"'Natural Gas_FE'!AI183","v":60.4},{"$f":"'Natural Gas_FE'!AJ183","v":60.4},{"$f":"'Natural Gas_FE'!AK183","v":60.4},{"$f":"'Natural Gas_FE'!AL183","v":60.4},{"$f":"'Natural Gas_FE'!AM183","v":60.4},{"$f":"'Natural Gas_FE'!AN183","v":60.4},{"$f":"'Natural Gas_FE'!AO183","v":60.4},{"$f":"'Natural Gas_FE'!AP183","v":60.4},{"$f":"'Natural Gas_FE'!AQ183","v":60.4}]
["RC3NaCCCCSAF","RD","Conservative",30,"NaturalGas_FE","CCCCSAvgCF",{"$f":"'Natural Gas_FE'!L184","v":65.099999999999994},{"$f":"'Natural Gas_FE'!M184","v":65.099999999999994},{"$f":"'Natural Gas_FE'!N184","v":65.099999999999994},{"$f":"'Natural Gas_FE'!O184","v":65.099999999999994},{"$f":"'Natural Gas_FE'!P184","v":65.099999999999994},{"$f":"'Natural Gas_FE'!Q184","v":65.099999999999994},{"$f":"'Natural Gas_FE'!R184","v":65.099999999999994},{"$f":"'Natural Gas_FE'!S184","v":65.099999999999994},{"$f":"'Natural Gas_FE'!T184","v":65.099999999999994},{"$f":"'Natural Gas_FE'!U184","v":65.099999999999994},{"$f":"'Natural Gas_FE'!V184","v":65.099999999999994},{"$f":"'Natural Gas_FE'!W184","v":65.099999999999994},{"$f":"'Natural Gas_FE'!X184","v":65.099999999999994},{"$f":"'Natural Gas_FE'!Y184","v":65.099999999999994},{"$f":"'Natural Gas_FE'!Z184","v":65.099999999999994},{"$f":"'Natural Gas_FE'!AA184","v":65.099999999999994},{"$f":"'Natural Gas_FE'!AB184","v":65.099999999999994},{"$f":"'Natural Gas_FE'!AC184","v":65.099999999999994},{"$f":"'Natural Gas_FE'!AD184","v":65.099999999999994},{"$f":"'Natural Gas_FE'!AE184","v":65.099999999999994},{"$f":"'Natural Gas_FE'!AF184","v":65.099999999999994},{"$f":"'Natural Gas_FE'!AG184","v":65.099999999999994},{"$f":"'Natural Gas_FE'!AH184","v":65.099999999999994},{"$f":"'Natural Gas_FE'!AI184","v":65.099999999999994},{"$f":"'Natural Gas_FE'!AJ184","v":65.099999999999994},{"$f":"'Natural Gas_FE'!AK184","v":65.099999999999994},{"$f":"'Natural Gas_FE'!AL184","v":65.099999999999994},{"$f":"'Natural Gas_FE'!AM184","v":65.099999999999994},{"$f":"'Natural Gas_FE'!AN184","v":65.099999999999994},{"$f":"'Natural Gas_FE'!AO184","v":65.099999999999994},{"$f":"'Natural Gas_FE'!AP184","v":65.099999999999994},{"$f":"'Natural Gas_FE'!AQ184","v":65.099999999999994}]
["RA3NaCCCCSHF","RD","Advanced",30,"NaturalGas_FE","CCCCSHighCF",{"$f":"'Natural Gas_FE'!L185","v":65.099999999999994},{"$f":"'Natural Gas_FE'!M185","v":65.099999999999994},{"$f":"'Natural Gas_FE'!N185","v":65.099999999999994},{"$f":"'Natural Gas_FE'!O185","v":65.099999999999994},{"$f":"'Natural Gas_FE'!P185","v":64.599999999999994},{"$f":"'Natural Gas_FE'!Q185","v":64.2},{"$f":"'Natural Gas_FE'!R185","v":63.7},{"$f":"'Natural Gas_FE'!S185","v":63.3},{"$f":"'Natural Gas_FE'!T185","v":62.8},{"$f":"'Natural Gas_FE'!U185","v":62.4},{"$f":"'Natural Gas_FE'!V185","v":62},{"$f":"'Natural Gas_FE'!W185","v":61.5},{"$f":"'Natural Gas_FE'!X185","v":61.1},{"$f":"'Natural Gas_FE'!Y185","v":60.6},{"$f":"'Natural Gas_FE'!Z185","v":60.2},{"$f":"'Natural Gas_FE'!AA185","v":59.3},{"$f":"'Natural Gas_FE'!AB185","v":58.4},{"$f":"'Natural Gas_FE'!AC185","v":57.5},{"$f":"'Natural Gas_FE'!AD185","v":56.6},{"$f":"'Natural Gas_FE'!AE185","v":55.8},{"$f":"'Natural Gas_FE'!AF185","v":55.8},{"$f":"'Natural Gas_FE'!AG185","v":55.8},{"$f":"'Natural Gas_FE'!AH185","v":55.8},{"$f":"'Natural Gas_FE'!AI185","v":55.8},{"$f":"'Natural Gas_FE'!AJ185","v":55.8},{"$f":"'Natural Gas_FE'!AK185","v":55.8},{"$f":"'Natural Gas_FE'!AL185","v":55.8},{"$f":"'Natural Gas_FE'!AM185","v":55.8},{"$f":"'Natural Gas_FE'!AN185","v":55.8},{"$f":"'Natural Gas_FE'!AO185","v":55.8},{"$f":"'Natural Gas_FE'!AP185","v":55.8},{"$f":"'Natural Gas_FE'!AQ185","v":55.8}]
["RM3NaCCCCSHF","RD","Moderate",30,"NaturalGas_FE","CCCCSHighCF",{"$f":"'Natural Gas_FE'!L186","v":65.099999999999994},{"$f":"'Natural Gas_FE'!M186","v":65.099999999999994},{"$f":"'Natural Gas_FE'!N186","v":65.099999999999994},{"$f":"'Natural Gas_FE'!O186","v":65.099999999999994},{"$f":"'Natural Gas_FE'!P186","v":64.8},{"$f":"'Natural Gas_FE'!Q186","v":64.599999999999994},{"$f":"'Natural Gas_FE'!R186","v":64.400000000000006},{"$f":"'Natural Gas_FE'!S186","v":64.2},{"$f":"'Natural Gas_FE'!T186","v":63.9},{"$f":"'Natural Gas_FE'!U186","v":63.7},{"$f":"'Natural Gas_FE'!V186","v":63.5},{"$f":"'Natural Gas_FE'!W186","v":63.3},{"$f":"'Natural Gas_FE'!X186","v":63.1},{"$f":"'Natural Gas_FE'!Y186","v":62.8},{"$f":"'Natural Gas_FE'!Z186","v":62.6},{"$f":"'Natural Gas_FE'!AA186","v":62.2},{"$f":"'Natural Gas_FE'!AB186","v":61.7},{"$f":"'Natural Gas_FE'!AC186","v":61.3},{"$f":"'Natural Gas_FE'!AD186","v":60.8},{"$f":"'Natural Gas_FE'!AE186","v":60.4},{"$f":"'Natural Gas_FE'!AF186","v":60.4},{"$f":"'Natural Gas_FE'!AG186","v":60.4},{"$f":"'Natural Gas_FE'!AH186","v":60.4},{"$f":"'Natural Gas_FE'!AI186","v":60.4},{"$f":"'Natural Gas_FE'!AJ186","v":60.4},{"$f":"'Natural Gas_FE'!AK186","v":60.4},{"$f":"'Natural Gas_FE'!AL186","v":60.4},{"$f":"'Natural Gas_FE'!AM186","v":60.4},{"$f":"'Natural Gas_FE'!AN186","v":60.4},{"$f":"'Natural Gas_FE'!AO186","v":60.4},{"$f":"'Natural Gas_FE'!AP186","v":60.4},{"$f":"'Natural Gas_FE'!AQ186","v":60.4}]
["RC3NaCCCCSHF","RD","Conservative",30,"NaturalGas_FE","CCCCSHighCF",{"$f":"'Natural Gas_FE'!L187","v":65.099999999999994},{"$f":"'Natural Gas_FE'!M187","v":65.099999999999994},{"$f":"'Natural Gas_FE'!N187","v":65.099999999999994},{"$f":"'Natural Gas_FE'!O187","v":65.099999999999994},{"$f":"'Natural Gas_FE'!P187","v":65.099999999999994},{"$f":"'Natural Gas_FE'!Q187","v":65.099999999999994},{"$f":"'Natural Gas_FE'!R187","v":65.099999999999994},{"$f":"'Natural Gas_FE'!S187","v":65.099999999999994},{"$f":"'Natural Gas_FE'!T187","v":65.099999999999994},{"$f":"'Natural Gas_FE'!U187","v":65.099999999999994},{"$f":"'Natural Gas_FE'!V187","v":65.099999999999994},{"$f":"'Natural Gas_FE'!W187","v":65.099999999999994},{"$f":"'Natural Gas_FE'!X187","v":65.099999999999994},{"$f":"'Natural Gas_FE'!Y187","v":65.099999999999994},{"$f":"'Natural Gas_FE'!Z187","v":65.099999999999994},{"$f":"'Natural Gas_FE'!AA187","v":65.099999999999994},{"$f":"'Natural Gas_FE'!AB187","v":65.099999999999994},{"$f":"'Natural Gas_FE'!AC187","v":65.099999999999994},{"$f":"'Natural Gas_FE'!AD187","v":65.099999999999994},{"$f":"'Natural Gas_FE'!AE187","v":65.099999999999994},{"$f":"'Natural Gas_FE'!AF187","v":65.099999999999994},{"$f":"'Natural Gas_FE'!AG187","v":65.099999999999994},{"$f":"'Natural Gas_FE'!AH187","v":65.099999999999994},{"$f":"'Natural Gas_FE'!AI187","v":65.099999999999994},{"$f":"'Natural Gas_FE'!AJ187","v":65.099999999999994},{"$f":"'Natural Gas_FE'!AK187","v":65.099999999999994},{"$f":"'Natural Gas_FE'!AL187","v":65.099999999999994},{"$f":"'Natural Gas_FE'!AM187","v":65.099999999999994},{"$f":"'Natural Gas_FE'!AN187","v":65.099999999999994},{"$f":"'Natural Gas_FE'!AO187","v":65.099999999999994},{"$f":"'Natural Gas_FE'!AP187","v":65.099999999999994},{"$f":"'Natural Gas_FE'!AQ187","v":65.099999999999994}]
["RA3ConewAvgF","RD","Advanced",30,"Coal_FE","newAvgCF",{"$f":"Coal_FE!L206","v":71.8},{"$f":"Coal_FE!M206","v":71.8},{"$f":"Coal_FE!N206","v":71.8},{"$f":"Coal_FE!O206","v":71.8},{"$f":"Coal_FE!P206","v":71.8},{"$f":"Coal_FE!Q206","v":71.8},{"$f":"Coal_FE!R206","v":71},{"$f":"Coal_FE!S206","v":70.2},{"$f":"Coal_FE!T206","v":69.400000000000006},{"$f":"Coal_FE!U206","v":68.599999999999994},{"$f":"Coal_FE!V206","v":67.8},{"$f":"Coal_FE!W206","v":67},{"$f":"Coal_FE!X206","v":66.2},{"$f":"Coal_FE!Y206","v":65.3},{"$f":"Coal_FE!Z206","v":64.5},{"$f":"Coal_FE!AA206","v":64.5},{"$f":"Coal_FE!AB206","v":64.5},{"$f":"Coal_FE!AC206","v":64.5},{"$f":"Coal_FE!AD206","v":64.5},{"$f":"Coal_FE!AE206","v":64.5},{"$f":"Coal_FE!AF206","v":64.5},{"$f":"Coal_FE!AG206","v":64.5},{"$f":"Coal_FE!AH206","v":64.5},{"$f":"Coal_FE!AI206","v":64.5},{"$f":"Coal_FE!AJ206","v":64.5},{"$f":"Coal_FE!AK206","v":64.5},{"$f":"Coal_FE!AL206","v":64.5},{"$f":"Coal_FE!AM206","v":64.5},{"$f":"Coal_FE!AN206","v":64.5},{"$f":"Coal_FE!AO206","v":64.5},{"$f":"Coal_FE!AP206","v":64.5},{"$f":"Coal_FE!AQ206","v":64.5}]
["RM3ConewAvgF","RD","Moderate",30,"Coal_FE","newAvgCF",{"$f":"Coal_FE!L207","v":71.8},{"$f":"Coal_FE!M207","v":71.8},{"$f":"Coal_FE!N207","v":71.8},{"$f":"Coal_FE!O207","v":71.8},{"$f":"Coal_FE!P207","v":71.8},{"$f":"Coal_FE!Q207","v":71.8},{"$f":"Coal_FE!R207","v":71.400000000000006},{"$f":"Coal_FE!S207","v":71},{"$f":"Coal_FE!T207","v":70.599999999999994},{"$f":"Coal_FE!U207","v":70.2},{"$f":"Coal_FE!V207","v":69.8},{"$f":"Coal_FE!W207","v":69.400000000000006},{"$f":"Coal_FE!X207","v":69},{"$f":"Coal_FE!Y207","v":68.599999999999994},{"$f":"Coal_FE!Z207","v":68.2},{"$f":"Coal_FE!AA207","v":68.2},{"$f":"Coal_FE!AB207","v":68.2},{"$f":"Coal_FE!AC207","v":68.2},{"$f":"Coal_FE!AD207","v":68.2},{"$f":"Coal_FE!AE207","v":68.2},{"$f":"Coal_FE!AF207","v":68.2},{"$f":"Coal_FE!AG207","v":68.2},{"$f":"Coal_FE!AH207","v":68.2},{"$f":"Coal_FE!AI207","v":68.2},{"$f":"Coal_FE!AJ207","v":68.2},{"$f":"Coal_FE!AK207","v":68.2},{"$f":"Coal_FE!AL207","v":68.2},{"$f":"Coal_FE!AM207","v":68.2},{"$f":"Coal_FE!AN207","v":68.2},{"$f":"Coal_FE!AO207","v":68.2},{"$f":"Coal_FE!AP207","v":68.2},{"$f":"Coal_FE!AQ207","v":68.2}]
["RC3ConewAvgF","RD","Conservative",30,"Coal_FE","newAvgCF",{"$f":"Coal_FE!L208","v":71.8},{"$f":"Coal_FE!M208","v":71.8},{"$f":"Coal_FE!N208","v":71.8},{"$f":"Coal_FE!O208","v":71.8},{"$f":"Coal_FE!P208","v":71.8},{"$f":"Coal_FE!Q208","v":71.8},{"$f":"Coal_FE!R208","v":71.8},{"$f":"Coal_FE!S208","v":71.8},{"$f":"Coal_FE!T208","v":71.8},{"$f":"Coal_FE!U208","v":71.8},{"$f":"Coal_FE!V208","v":71.8},{"$f":"Coal_FE!W208","v":71.8},{"$f":"Coal_FE!X208","v":71.8},{"$f":"Coal_FE!Y208","v":71.8},{"$f":"Coal_FE!Z208","v":71.8},{"$f":"Coal_FE!AA208","v":71.8},{"$f":"Coal_FE!AB208","v":71.8},{"$f":"Coal_FE!AC208","v":71.8},{"$f":"Coal_FE!AD208","v":71.8},{"$f":"Coal_FE!AE208","v":71.8},{"$f":"Coal_FE!AF208","v":71.8},{"$f":"Coal_FE!AG208","v":71.8},{"$f":"Coal_FE!AH208","v":71.8},{"$f":"Coal_FE!AI208","v":71.8},{"$f":"Coal_FE!AJ208","v":71.8},{"$f":"Coal_FE!AK208","v":71.8},{"$f":"Coal_FE!AL208","v":71.8},{"$f":"Coal_FE!AM208","v":71.8},{"$f":"Coal_FE!AN208","v":71.8},{"$f":"Coal_FE!AO208","v":71.8},{"$f":"Coal_FE!AP208","v":71.8},{"$f":"Coal_FE!AQ208","v":71.8}]
["RA3ConewHigF","RD","Advanced",30,"Coal_FE","newHighCF",{"$f":"Coal_FE!L209","v":71.8},{"$f":"Coal_FE!M209","v":71.8},{"$f":"Coal_FE!N209","v":71.8},{"$f":"Coal_FE!O209","v":71.8},{"$f":"Coal_FE!P209","v":71.8},{"$f":"Coal_FE!Q209","v":71.8},{"$f":"Coal_FE!R209","v":71},{"$f":"Coal_FE!S209","v":70.2},{"$f":"Coal_FE!T209","v":69.400000000000006},{"$f":"Coal_FE!U209","v":68.599999999999994},{"$f":"Coal_FE!V209","v":67.8},{"$f":"Coal_FE!W209","v":67},{"$f":"Coal_FE!X209","v":66.2},{"$f":"Coal_FE!Y209","v":65.3},{"$f":"Coal_FE!Z209","v":64.5},{"$f":"Coal_FE!AA209","v":64.5},{"$f":"Coal_FE!AB209","v":64.5},{"$f":"Coal_FE!AC209","v":64.5},{"$f":"Coal_FE!AD209","v":64.5},{"$f":"Coal_FE!AE209","v":64.5},{"$f":"Coal_FE!AF209","v":64.5},{"$f":"Coal_FE!AG209","v":64.5},{"$f":"Coal_FE!AH209","v":64.5},{"$f":"Coal_FE!AI209","v":64.5},{"$f":"Coal_FE!AJ209","v":64.5},{"$f":"Coal_FE!AK209","v":64.5},{"$f":"Coal_FE!AL209","v":64.5},{"$f":"Coal_FE!AM209","v":64.5},{"$f":"Coal_FE!AN209","v":64.5},{"$f":"Coal_FE!AO209","v":64.5},{"$f":"Coal_FE!AP209","v":64.5},{"$f":"Coal_FE!AQ209","v":64.5}]
["RM3ConewHigF","RD","Moderate",30,"Coal_FE","newHighCF",{"$f":"Coal_FE!L210","v":71.8},{"$f":"Coal_FE!M210","v":71.8},{"$f":"Coal_FE!N210","v":71.8},{"$f":"Coal_FE!O210","v":71.8},{"$f":"Coal_FE!P210","v":71.8},{"$f":"Coal_FE!Q210","v":71.8},{"$f":"Coal_FE!R210","v":71.400000000000006},{"$f":"Coal_FE!S210","v":71},{"$f":"Coal_FE!T210","v":70.599999999999994},{"$f":"Coal_FE!U210","v":70.2},{"$f":"Coal_FE!V210","v":69.8},{"$f":"Coal_FE!W210","v":69.400000000000006},{"$f":"Coal_FE!X210","v":69},{"$f":"Coal_FE!Y210","v":68.599999999999994},{"$f":"Coal_FE!Z210","v":68.2},{"$f":"Coal_FE!AA210","v":68.2},{"$f":"Coal_FE!AB210","v":68.2},{"$f":"Coal_FE!AC210","v":68.2},{"$f":"Coal_FE!AD210","v":68.2},{"$f":"Coal_FE!AE210","v":68.2},{"$f":"Coal_FE!AF210","v":68.2},{"$f":"Coal_FE!AG210","v":68.2},{"$f":"Coal_FE!AH210","v":68.2},{"$f":"Coal_FE!AI210","v":68.2},{"$f":"Coal_FE!AJ210","v":68.2},{"$f":"Coal_FE!AK210","v":68.2},{"$f":"Coal_FE!AL210","v":68.2},{"$f":"Coal_FE!AM210","v":68.2},{"$f":"Coal_FE!AN210","v":68.2},{"$f":"Coal_FE!AO210","v":68.2},{"$f":"Coal_FE!AP210","v":68.2},{"$f":"Coal_FE!AQ210","v":68.2}]
["RC3ConewHigF","RD","Conservative",30,"Coal_FE","newHighCF",{"$f":"Coal_FE!L211","v":71.8},{"$f":"Coal_FE!M211","v":71.8},{"$f":"Coal_FE!N211","v":71.8},{"$f":"Coal_FE!O211","v":71.8},{"$f":"Coal_FE!P211","v":71.8},{"$f":"Coal_FE!Q211","v":71.8},{"$f":"Coal_FE!R211","v":71.8},{"$f":"Coal_FE!S211","v":71.8},{"$f":"Coal_FE!T211","v":71.8},{"$f":"Coal_FE!U211","v":71.8},{"$f":"Coal_FE!V211","v":71.8},{"$f":"Coal_FE!W211","v":71.8},{"$f":"Coal_FE!X211","v":71.8},{"$f":"Coal_FE!Y211","v":71.8},{"$f":"Coal_FE!Z211","v":71.8},{"$f":"Coal_FE!AA211","v":71.8},{"$f":"Coal_FE!AB211","v":71.8},{"$f":"Coal_FE!AC211","v":71.8},{"$f":"Coal_FE!AD211","v":71.8},{"$f":"Coal_FE!AE211","v":71.8},{"$f":"Coal_FE!AF211","v":71.8},{"$f":"Coal_FE!AG211","v":71.8},{"$f":"Coal_FE!AH211","v":71.8},{"$f":"Coal_FE!AI211","v":71.8},{"$f":"Coal_FE!AJ211","v":71.8},{"$f":"Coal_FE!AK211","v":71.8},{"$f":"Coal_FE!AL211","v":71.8},{"$f":"Coal_FE!AM211","v":71.8},{"$f":"Coal_FE!AN211","v":71.8},{"$f":"Coal_FE!AO211","v":71.8},{"$f":"Coal_FE!AP211","v":71.8},{"$f":"Coal_FE!AQ211","v":71.8}]
["RA3CoIGCCAvF","RD","Advanced",30,"Coal_FE","IGCCAvgCF",{"$f":"Coal_FE!L212","v":142.9},{"$f":"Coal_FE!M212","v":142.9},{"$f":"Coal_FE!N212","v":142.9},{"$f":"Coal_FE!O212","v":142.9},{"$f":"Coal_FE!P212","v":142.9},{"$f":"Coal_FE!Q212","v":142.9},{"$f":"Coal_FE!R212","v":142.9},{"$f":"Coal_FE!S212","v":142.9},{"$f":"Coal_FE!T212","v":142.9},{"$f":"Coal_FE!U212","v":142.9},{"$f":"Coal_FE!V212","v":142.9},{"$f":"Coal_FE!W212","v":142.9},{"$f":"Coal_FE!X212","v":142.9},{"$f":"Coal_FE!Y212","v":142.9},{"$f":"Coal_FE!Z212","v":142.9},{"$f":"Coal_FE!AA212","v":142.9},{"$f":"Coal_FE!AB212","v":142.9},{"$f":"Coal_FE!AC212","v":142.9},{"$f":"Coal_FE!AD212","v":142.9},{"$f":"Coal_FE!AE212","v":142.9},{"$f":"Coal_FE!AF212","v":142.9},{"$f":"Coal_FE!AG212","v":142.9},{"$f":"Coal_FE!AH212","v":142.9},{"$f":"Coal_FE!AI212","v":142.9},{"$f":"Coal_FE!AJ212","v":142.9},{"$f":"Coal_FE!AK212","v":142.9},{"$f":"Coal_FE!AL212","v":142.9},{"$f":"Coal_FE!AM212","v":142.9},{"$f":"Coal_FE!AN212","v":142.9},{"$f":"Coal_FE!AO212","v":142.9},{"$f":"Coal_FE!AP212","v":142.9},{"$f":"Coal_FE!AQ212","v":142.9}]
["RM3CoIGCCAvF","RD","Moderate",30,"Coal_FE","IGCCAvgCF",{"$f":"Coal_FE!L213","v":142.9},{"$f":"Coal_FE!M213","v":142.9},{"$f":"Coal_FE!N213","v":142.9},{"$f":"Coal_FE!O213","v":142.9},{"$f":"Coal_FE!P213","v":142.9},{"$f":"Coal_FE!Q213","v":142.9},{"$f":"Coal_FE!R213","v":142.9},{"$f":"Coal_FE!S213","v":142.9},{"$f":"Coal_FE!T213","v":142.9},{"$f":"Coal_FE!U213","v":142.9},{"$f":"Coal_FE!V213","v":142.9},{"$f":"Coal_FE!W213","v":142.9},{"$f":"Coal_FE!X213","v":142.9},{"$f":"Coal_FE!Y213","v":142.9},{"$f":"Coal_FE!Z213","v":142.9},{"$f":"Coal_FE!AA213","v":142.9},{"$f":"Coal_FE!AB213","v":142.9},{"$f":"Coal_FE!AC213","v":142.9},{"$f":"Coal_FE!AD213","v":142.9},{"$f":"Coal_FE!AE213","v":142.9},{"$f":"Coal_FE!AF213","v":142.9},{"$f":"Coal_FE!AG213","v":142.9},{"$f":"Coal_FE!AH213","v":142.9},{"$f":"Coal_FE!AI213","v":142.9},{"$f":"Coal_FE!AJ213","v":142.9},{"$f":"Coal_FE!AK213","v":142.9},{"$f":"Coal_FE!AL213","v":142.9},{"$f":"Coal_FE!AM213","v":142.9},{"$f":"Coal_FE!AN213","v":142.9},{"$f":"Coal_FE!AO213","v":142.9},{"$f":"Coal_FE!AP213","v":142.9},{"$f":"Coal_FE!AQ213","v":142.9}]
[{"$f":"_xlfn.CONCAT(LEFT(B335,1), LEFT(C335,1), LEFT(D335,1),LEFT(E335,2),LEFT(F335,6),RIGHT(F335,1))","v":"RC3CoIGCCAvF"},"RD","Conservative",30,"Coal_FE","IGCCAvgCF",{"$f":"Coal_FE!L214","v":142.9},{"$f":"Coal_FE!M214","v":142.9},{"$f":"Coal_FE!N214","v":142.9},{"$f":"Coal_FE!O214","v":142.9},{"$f":"Coal_FE!P214","v":142.9},{"$f":"Coal_FE!Q214","v":142.9},{"$f":"Coal_FE!R214","v":142.9},{"$f":"Coal_FE!S214","v":142.9},{"$f":"Coal_FE!T214","v":142.9},{"$f":"Coal_FE!U214","v":142.9},{"$f":"Coal_FE!V214","v":142.9},{"$f":"Coal_FE!W214","v":142.9},{"$f":"Coal_FE!X214","v":142.9},{"$f":"Coal_FE!Y214","v":142.9},{"$f":"Coal_FE!Z214","v":142.9},{"$f":"Coal_FE!AA214","v":142.9},{"$f":"Coal_FE!AB214","v":142.9},{"$f":"Coal_FE!AC214","v":142.9},{"$f":"Coal_FE!AD214","v":142.9},{"$f":"Coal_FE!AE214","v":142.9},{"$f":"Coal_FE!AF214","v":142.9},{"$f":"Coal_FE!AG214","v":142.9},{"$f":"Coal_FE!AH214","v":142.9},{"$f":"Coal_FE!AI214","v":142.9},{"$f":"Coal_FE!AJ214","v":142.9},{"$f":"Coal_FE!AK214","v":142.9},{"$f":"Coal_FE!AL214","v":142.9},{"$f":"Coal_FE!AM214","v":142.9},{"$f":"Coal_FE!AN214","v":142.9},{"$f":"Coal_FE!AO214","v":142.9},{"$f":"Coal_FE!AP214","v":142.9},{"$f":"Coal_FE!AQ214","v":142.9}]
["RA3CoIGCCHiF","RD","Advanced",30,"Coal_FE","IGCCHighCF",{"$f":"Coal_FE!L215","v":142.9},{"$f":"Coal_FE!M215","v":142.9},{"$f":"Coal_FE!N215","v":142.9},{"$f":"Coal_FE!O215","v":142.9},{"$f":"Coal_FE!P215","v":142.9},{"$f":"Coal_FE!Q215","v":142.9},{"$f":"Coal_FE!R215","v":142.9},{"$f":"Coal_FE!S215","v":142.9},{"$f":"Coal_FE!T215","v":142.9},{"$f":"Coal_FE!U215","v":142.9},{"$f":"Coal_FE!V215","v":142.9},{"$f":"Coal_FE!W215","v":142.9},{"$f":"Coal_FE!X215","v":142.9},{"$f":"Coal_FE!Y215","v":142.9},{"$f":"Coal_FE!Z215","v":142.9},{"$f":"Coal_FE!AA215","v":142.9},{"$f":"Coal_FE!AB215","v":142.9},{"$f":"Coal_FE!AC215","v":142.9},{"$f":"Coal_FE!AD215","v":142.9},{"$f":"Coal_FE!AE215","v":142.9},{"$f":"Coal_FE!AF215","v":142.9},{"$f":"Coal_FE!AG215","v":142.9},{"$f":"Coal_FE!AH215","v":142.9},{"$f":"Coal_FE!AI215","v":142.9},{"$f":"Coal_FE!AJ215","v":142.9},{"$f":"Coal_FE!AK215","v":142.9},{"$f":"Coal_FE!AL215","v":142.9},{"$f":"Coal_FE!AM215","v":142.9},{"$f":"Coal_FE!AN215","v":142.9},{"$f":"Coal_FE!AO215","v":142.9},{"$f":"Coal_FE!AP215","v":142.9},{"$f":"Coal_FE!AQ215","v":142.9}]
["RM3CoIGCCHiF","RD","Moderate",30,"Coal_FE","IGCCHighCF",{"$f":"Coal_FE!L216","v":142.9},{"$f":"Coal_FE!M216","v":142.9},{"$f":"Coal_FE!N216","v":142.9},{"$f":"Coal_FE!O216","v":142.9},{"$f":"Coal_FE!P216","v":142.9},{"$f":"Coal_FE!Q216","v":142.9},{"$f":"Coal_FE!R216","v":142.9},{"$f":"Coal_FE!S216","v":142.9},{"$f":"Coal_FE!T216","v":142.9},{"$f":"Coal_FE!U216","v":142.9},{"$f":"Coal_FE!V216","v":142.9},{"$f":"Coal_FE!W216","v":142.9},{"$f":"Coal_FE!X216","v":142.9},{"$f":"Coal_FE!Y216","v":142.9},{"$f":"Coal_FE!Z216","v":142.9},{"$f":"Coal_FE!AA216","v":142.9},{"$f":"Coal_FE!AB216","v":142.9},{"$f":"Coal_FE!AC216","v":142.9},{"$f":"Coal_FE!AD216","v":142.9},{"$f":"Coal_FE!AE216","v":142.9},{"$f":"Coal_FE!AF216","v":142.9},{"$f":"Coal_FE!AG216","v":142.9},{"$f":"Coal_FE!AH216","v":142.9},{"$f":"Coal_FE!AI216","v":142.9},{"$f":"Coal_FE!AJ216","v":142.9},{"$f":"Coal_FE!AK216","v":142.9},{"$f":"Coal_FE!AL216","v":142.9},{"$f":"Coal_FE!AM216","v":142.9},{"$f":"Coal_FE!AN216","v":142.9},{"$f":"Coal_FE!AO216","v":142.9},{"$f":"Coal_FE!AP216","v":142.9},{"$f":"Coal_FE!AQ216","v":142.9}]
["RC3CoIGCCHiF","RD","Conservative",30,"Coal_FE","IGCCHighCF",{"$f":"Coal_FE!L217","v":142.9},{"$f":"Coal_FE!M217","v":142.9},{"$f":"Coal_FE!N217","v":142.9},{"$f":"Coal_FE!O217","v":142.9},{"$f":"Coal_FE!P217","v":142.9},{"$f":"Coal_FE!Q217","v":142.9},{"$f":"Coal_FE!R217","v":142.9},{"$f":"Coal_FE!S217","v":142.9},{"$f":"Coal_FE!T217","v":142.9},{"$f":"Coal_FE!U217","v":142.9},{"$f":"Coal_FE!V217","v":142.9},{"$f":"Coal_FE!W217","v":142.9},{"$f":"Coal_FE!X217","v":142.9},{"$f":"Coal_FE!Y217","v":142.9},{"$f":"Coal_FE!Z217","v":142.9},{"$f":"Coal_FE!AA217","v":142.9},{"$f":"Coal_FE!AB217","v":142.9},{"$f":"Coal_FE!AC217","v":142.9},{"$f":"Coal_FE!AD217","v":142.9},{"$f":"Coal_FE!AE217","v":142.9},{"$f":"Coal_FE!AF217","v":142.9},{"$f":"Coal_FE!AG217","v":142.9},{"$f":"Coal_FE!AH217","v":142.9},{"$f":"Coal_FE!AI217","v":142.9},{"$f":"Coal_FE!AJ217","v":142.9},{"$f":"Coal_FE!AK217","v":142.9},{"$f":"Coal_FE!AL217","v":142.9},{"$f":"Coal_FE!AM217","v":142.9},{"$f":"Coal_FE!AN217","v":142.9},{"$f":"Coal_FE!AO217","v":142.9},{"$f":"Coal_FE!AP217","v":142.9},{"$f":"Coal_FE!AQ217","v":142.9}]
["RA3CoCCS36AF","RD","Advanced",30,"Coal_FE","CCS36AvgCF",{"$f":"Coal_FE!L218","v":96.2},{"$f":"Coal_FE!M218","v":96.2},{"$f":"Coal_FE!N218","v":96.2},{"$f":"Coal_FE!O218","v":96.2},{"$f":"Coal_FE!P218","v":96.2},{"$f":"Coal_FE!Q218","v":96.2},{"$f":"Coal_FE!R218","v":94.3},{"$f":"Coal_FE!S218","v":92.5},{"$f":"Coal_FE!T218","v":90.6},{"$f":"Coal_FE!U218","v":88.8},{"$f":"Coal_FE!V218","v":87},{"$f":"Coal_FE!W218","v":85.1},{"$f":"Coal_FE!X218","v":83.3},{"$f":"Coal_FE!Y218","v":81.5},{"$f":"Coal_FE!Z218","v":79.599999999999994},{"$f":"Coal_FE!AA218","v":77.5},{"$f":"Coal_FE!AB218","v":75.3},{"$f":"Coal_FE!AC218","v":73.2},{"$f":"Coal_FE!AD218","v":71.099999999999994},{"$f":"Coal_FE!AE218","v":68.900000000000006},{"$f":"Coal_FE!AF218","v":68.900000000000006},{"$f":"Coal_FE!AG218","v":68.900000000000006},{"$f":"Coal_FE!AH218","v":68.900000000000006},{"$f":"Coal_FE!AI218","v":68.900000000000006},{"$f":"Coal_FE!AJ218","v":68.900000000000006},{"$f":"Coal_FE!AK218","v":68.900000000000006},{"$f":"Coal_FE!AL218","v":68.900000000000006},{"$f":"Coal_FE!AM218","v":68.900000000000006},{"$f":"Coal_FE!AN218","v":68.900000000000006},{"$f":"Coal_FE!AO218","v":68.900000000000006},{"$f":"Coal_FE!AP218","v":68.900000000000006},{"$f":"Coal_FE!AQ218","v":68.900000000000006}]
["RM3CoCCS36AF","RD","Moderate",30,"Coal_FE","CCS36AvgCF",{"$f":"Coal_FE!L219","v":96.2},{"$f":"Coal_FE!M219","v":96.2},{"$f":"Coal_FE!N219","v":96.2},{"$f":"Coal_FE!O219","v":96.2},{"$f":"Coal_FE!P219","v":96.2},{"$f":"Coal_FE!Q219","v":96.2},{"$f":"Coal_FE!R219","v":95.2},{"$f":"Coal_FE!S219","v":94.3},{"$f":"Coal_FE!T219","v":93.4},{"$f":"Coal_FE!U219","v":92.5},{"$f":"Coal_FE!V219","v":91.6},{"$f":"Coal_FE!W219","v":90.6},{"$f":"Coal_FE!X219","v":89.7},{"$f":"Coal_FE!Y219","v":88.8},{"$f":"Coal_FE!Z219","v":87.9},{"$f":"Coal_FE!AA219","v":86.8},{"$f":"Coal_FE!AB219","v":85.7},{"$f":"Coal_FE!AC219","v":84.7},{"$f":"Coal_FE!AD219","v":83.6},{"$f":"Coal_FE!AE219","v":82.5},{"$f":"Coal_FE!AF219","v":82.5},{"$f":"Coal_FE!AG219","v":82.5},{"$f":"Coal_FE!AH219","v":82.5},{"$f":"Coal_FE!AI219","v":82.5},{"$f":"Coal_FE!AJ219","v":82.5},{"$f":"Coal_FE!AK219","v":82.5},{"$f":"Coal_FE!AL219","v":82.5},{"$f":"Coal_FE!AM219","v":82.5},{"$f":"Coal_FE!AN219","v":82.5},{"$f":"Coal_FE!AO219","v":82.5},{"$f":"Coal_FE!AP219","v":82.5},{"$f":"Coal_FE!AQ219","v":82.5}]
["RC3CoCCS36AF","RD","Conservative",30,"Coal_FE","CCS36AvgCF",{"$f":"Coal_FE!L220","v":96.2},{"$f":"Coal_FE!M220","v":96.2},{"$f":"Coal_FE!N220","v":96.2},{"$f":"Coal_FE!O220","v":96.2},{"$f":"Coal_FE!P220","v":96.2},{"$f":"Coal_FE!Q220","v":96.2},{"$f":"Coal_FE!R220","v":96.2},{"$f":"Coal_FE!S220","v":96.2},{"$f":"Coal_FE!T220","v":96.2},{"$f":"Coal_FE!U220","v":96.2},{"$f":"Coal_FE!V220","v":96.2},{"$f":"Coal_FE!W220","v":96.2},{"$f":"Coal_FE!X220","v":96.2},{"$f":"Coal_FE!Y220","v":96.2},{"$f":"Coal_FE!Z220","v":96.2},{"$f":"Coal_FE!AA220","v":96.2},{"$f":"Coal_FE!AB220","v":96.2},{"$f":"Coal_FE!AC220","v":96.2},{"$f":"Coal_FE!AD220","v":96.2},{"$f":"Coal_FE!AE220","v":96.2},{"$f":"Coal_FE!AF220","v":96.2},{"$f":"Coal_FE!AG220","v":96.2},{"$f":"Coal_FE!AH220","v":96.2},{"$f":"Coal_FE!AI220","v":96.2},{"$f":"Coal_FE!AJ220","v":96.2},{"$f":"Coal_FE!AK220","v":96.2},{"$f":"Coal_FE!AL220","v":96.2},{"$f":"Coal_FE!AM220","v":96.2},{"$f":"Coal_FE!AN220","v":96.2},{"$f":"Coal_FE!AO220","v":96.2},{"$f":"Coal_FE!AP220","v":96.2},{"$f":"Coal_FE!AQ220","v":96.2}]
["RA3CoCCS90AF","RD","Advanced",30,"Coal_FE","CCS90AvgCF",{"$f":"Coal_FE!L221","v":122.3},{"$f":"Coal_FE!M221","v":122.3},{"$f":"Coal_FE!N221","v":122.3},{"$f":"Coal_FE!O221","v":122.3},{"$f":"Coal_FE!P221","v":122.3},{"$f":"Coal_FE!Q221","v":122.3},{"$f":"Coal_FE!R221","v":120},{"$f":"Coal_FE!S221","v":117.6},{"$f":"Coal_FE!T221","v":115.3},{"$f":"Coal_FE!U221","v":113},{"$f":"Coal_FE!V221","v":110.6},{"$f":"Coal_FE!W221","v":108.3},{"$f":"Coal_FE!X221","v":106},{"$f":"Coal_FE!Y221","v":103.6},{"$f":"Coal_FE!Z221","v":101.3},{"$f":"Coal_FE!AA221","v":98.6},{"$f":"Coal_FE!AB221","v":95.8},{"$f":"Coal_FE!AC221","v":93.1},{"$f":"Coal_FE!AD221","v":90.4},{"$f":"Coal_FE!AE221","v":87.7},{"$f":"Coal_FE!AF221","v":87.7},{"$f":"Coal_FE!AG221","v":87.7},{"$f":"Coal_FE!AH221","v":87.7},{"$f":"Coal_FE!AI221","v":87.7},{"$f":"Coal_FE!AJ221","v":87.7},{"$f":"Coal_FE!AK221","v":87.7},{"$f":"Coal_FE!AL221","v":87.7},{"$f":"Coal_FE!AM221","v":87.7},{"$f":"Coal_FE!AN221","v":87.7},{"$f":"Coal_FE!AO221","v":87.7},{"$f":"Coal_FE!AP221","v":87.7},{"$f":"Coal_FE!AQ221","v":87.7}]
["RM3CoCCS90AF","RD","Moderate",30,"Coal_FE","CCS90AvgCF",{"$f":"Coal_FE!L222","v":122.3},{"$f":"Coal_FE!M222","v":122.3},{"$f":"Coal_FE!N222","v":122.3},{"$f":"Coal_FE!O222","v":122.3},{"$f":"Coal_FE!P222","v":122.3},{"$f":"Coal_FE!Q222","v":122.3},{"$f":"Coal_FE!R222","v":121.1},{"$f":"Coal_FE!S222","v":120},{"$f":"Coal_FE!T222","v":118.8},{"$f":"Coal_FE!U222","v":117.6},{"$f":"Coal_FE!V222","v":116.5},{"$f":"Coal_FE!W222","v":115.3},{"$f":"Coal_FE!X222","v":114.1},{"$f":"Coal_FE!Y222","v":113},{"$f":"Coal_FE!Z222","v":111.8},{"$f":"Coal_FE!AA222","v":110.4},{"$f":"Coal_FE!AB222","v":109.1},{"$f":"Coal_FE!AC222","v":107.7},{"$f":"Coal_FE!AD222","v":106.4},{"$f":"Coal_FE!AE222","v":105},{"$f":"Coal_FE!AF222","v":105},{"$f":"Coal_FE!AG222","v":105},{"$f":"Coal_FE!AH222","v":105},{"$f":"Coal_FE!AI222","v":105},{"$f":"Coal_FE!AJ222","v":105},{"$f":"Coal_FE!AK222","v":105},{"$f":"Coal_FE!AL222","v":105},{"$f":"Coal_FE!AM222","v":105},{"$f":"Coal_FE!AN222","v":105},{"$f":"Coal_FE!AO222","v":105},{"$f":"Coal_FE!AP222","v":105},{"$f":"Coal_FE!AQ222","v":105}]
["RC3CoCCS90AF","RD","Conservative",30,"Coal_FE","CCS90AvgCF",{"$f":"Coal_FE!L223","v":122.3},{"$f":"Coal_FE!M223","v":122.3},{"$f":"Coal_FE!N223","v":122.3},{"$f":"Coal_FE!O223","v":122.3},{"$f":"Coal_FE!P223","v":122.3},{"$f":"Coal_FE!Q223","v":122.3},{"$f":"Coal_FE!R223","v":122.3},{"$f":"Coal_FE!S223","v":122.3},{"$f":"Coal_FE!T223","v":122.3},{"$f":"Coal_FE!U223","v":122.3},{"$f":"Coal_FE!V223","v":122.3},{"$f":"Coal_FE!W223","v":122.3},{"$f":"Coal_FE!X223","v":122.3},{"$f":"Coal_FE!Y223","v":122.3},{"$f":"Coal_FE!Z223","v":122.3},{"$f":"Coal_FE!AA223","v":122.3},{"$f":"Coal_FE!AB223","v":122.3},{"$f":"Coal_FE!AC223","v":122.3},{"$f":"Coal_FE!AD223","v":122.3},{"$f":"Coal_FE!AE223","v":122.3},{"$f":"Coal_FE!AF223","v":122.3},{"$f":"Coal_FE!AG223","v":122.3},{"$f":"Coal_FE!AH223","v":122.3},{"$f":"Coal_FE!AI223","v":122.3},{"$f":"Coal_FE!AJ223","v":122.3},{"$f":"Coal_FE!AK223","v":122.3},{"$f":"Coal_FE!AL223","v":122.3},{"$f":"Coal_FE!AM223","v":122.3},{"$f":"Coal_FE!AN223","v":122.3},{"$f":"Coal_FE!AO223","v":122.3},{"$f":"Coal_FE!AP223","v":122.3},{"$f":"Coal_FE!AQ223","v":122.3}]
[{"$f":"_xlfn.CONCAT(LEFT(B345,1), LEFT(C345,1), LEFT(D345,1),LEFT(E345,2),LEFT(F345,6),RIGHT(F345,1))","v":"RA3CoCCS36HF"},"RD","Advanced",30,"Coal_FE","CCS36HighCF",{"$f":"Coal_FE!L224","v":96.2},{"$f":"Coal_FE!M224","v":96.2},{"$f":"Coal_FE!N224","v":96.2},{"$f":"Coal_FE!O224","v":96.2},{"$f":"Coal_FE!P224","v":96.2},{"$f":"Coal_FE!Q224","v":96.2},{"$f":"Coal_FE!R224","v":94.3},{"$f":"Coal_FE!S224","v":92.5},{"$f":"Coal_FE!T224","v":90.6},{"$f":"Coal_FE!U224","v":88.8},{"$f":"Coal_FE!V224","v":87},{"$f":"Coal_FE!W224","v":85.1},{"$f":"Coal_FE!X224","v":83.3},{"$f":"Coal_FE!Y224","v":81.5},{"$f":"Coal_FE!Z224","v":79.599999999999994},{"$f":"Coal_FE!AA224","v":77.5},{"$f":"Coal_FE!AB224","v":75.3},{"$f":"Coal_FE!AC224","v":73.2},{"$f":"Coal_FE!AD224","v":71.099999999999994},{"$f":"Coal_FE!AE224","v":68.900000000000006},{"$f":"Coal_FE!AF224","v":68.900000000000006},{"$f":"Coal_FE!AG224","v":68.900000000000006},{"$f":"Coal_FE!AH224","v":68.900000000000006},{"$f":"Coal_FE!AI224","v":68.900000000000006},{"$f":"Coal_FE!AJ224","v":68.900000000000006},{"$f":"Coal_FE!AK224","v":68.900000000000006},{"$f":"Coal_FE!AL224","v":68.900000000000006},{"$f":"Coal_FE!AM224","v":68.900000000000006},{"$f":"Coal_FE!AN224","v":68.900000000000006},{"$f":"Coal_FE!AO224","v":68.900000000000006},{"$f":"Coal_FE!AP224","v":68.900000000000006},{"$f":"Coal_FE!AQ224","v":68.900000000000006}]
["RM3CoCCS36HF","RD","Moderate",30,"Coal_FE","CCS36HighCF",{"$f":"Coal_FE!L225","v":96.2},{"$f":"Coal_FE!M225","v":96.2},{"$f":"Coal_FE!N225","v":96.2},{"$f":"Coal_FE!O225","v":96.2},{"$f":"Coal_FE!P225","v":96.2},{"$f":"Coal_FE!Q225","v":96.2},{"$f":"Coal_FE!R225","v":95.2},{"$f":"Coal_FE!S225","v":94.3},{"$f":"Coal_FE!T225","v":93.4},{"$f":"Coal_FE!U225","v":92.5},{"$f":"Coal_FE!V225","v":91.6},{"$f":"Coal_FE!W225","v":90.6},{"$f":"Coal_FE!X225","v":89.7},{"$f":"Coal_FE!Y225","v":88.8},{"$f":"Coal_FE!Z225","v":87.9},{"$f":"Coal_FE!AA225","v":86.8},{"$f":"Coal_FE!AB225","v":85.7},{"$f":"Coal_FE!AC225","v":84.7},{"$f":"Coal_FE!AD225","v":83.6},{"$f":"Coal_FE!AE225","v":82.5},{"$f":"Coal_FE!AF225","v":82.5},{"$f":"Coal_FE!AG225","v":82.5},{"$f":"Coal_FE!AH225","v":82.5},{"$f":"Coal_FE!AI225","v":82.5},{"$f":"Coal_FE!AJ225","v":82.5},{"$f":"Coal_FE!AK225","v":82.5},{"$f":"Coal_FE!AL225","v":82.5},{"$f":"Coal_FE!AM225","v":82.5},{"$f":"Coal_FE!AN225","v":82.5},{"$f":"Coal_FE!AO225","v":82.5},{"$f":"Coal_FE!AP225","v":82.5},{"$f":"Coal_FE!AQ225","v":82.5}]
["RC3CoCCS36HF","RD","Conservative",30,"Coal_FE","CCS36HighCF",{"$f":"Coal_FE!L226","v":96.2},{"$f":"Coal_FE!M226","v":96.2},{"$f":"Coal_FE!N226","v":96.2},{"$f":"Coal_FE!O226","v":96.2},{"$f":"Coal_FE!P226","v":96.2},{"$f":"Coal_FE!Q226","v":96.2},{"$f":"Coal_FE!R226","v":96.2},{"$f":"Coal_FE!S226","v":96.2},{"$f":"Coal_FE!T226","v":96.2},{"$f":"Coal_FE!U226","v":96.2},{"$f":"Coal_FE!V226","v":96.2},{"$f":"Coal_FE!W226","v":96.2},{"$f":"Coal_FE!X226","v":96.2},{"$f":"Coal_FE!Y226","v":96.2},{"$f":"Coal_FE!Z226","v":96.2},{"$f":"Coal_FE!AA226","v":96.2},{"$f":"Coal_FE!AB226","v":96.2},{"$f":"Coal_FE!AC226","v":96.2},{"$f":"Coal_FE!AD226","v":96.2},{"$f":"Coal_FE!AE226","v":96.2},{"$f":"Coal_FE!AF226","v":96.2},{"$f":"Coal_FE!AG226","v":96.2},{"$f":"Coal_FE!AH226","v":96.2},{"$f":"Coal_FE!AI226","v":96.2},{"$f":"Coal_FE!AJ226","v":96.2},{"$f":"Coal_FE!AK226","v":96.2},{"$f":"Coal_FE!AL226","v":96.2},{"$f":"Coal_FE!AM226","v":96.2},{"$f":"Coal_FE!AN226","v":96.2},{"$f":"Coal_FE!AO226","v":96.2},{"$f":"Coal_FE!AP226","v":96.2},{"$f":"Coal_FE!AQ226","v":96.2}]
["RA3CoCCS90HF","RD","Advanced",30,"Coal_FE","CCS90HighCF",{"$f":"Coal_FE!L227","v":122.3},{"$f":"Coal_FE!M227","v":122.3},{"$f":"Coal_FE!N227","v":122.3},{"$f":"Coal_FE!O227","v":122.3},{"$f":"Coal_FE!P227","v":122.3},{"$f":"Coal_FE!Q227","v":122.3},{"$f":"Coal_FE!R227","v":120},{"$f":"Coal_FE!S227","v":117.6},{"$f":"Coal_FE!T227","v":115.3},{"$f":"Coal_FE!U227","v":113},{"$f":"Coal_FE!V227","v":110.6},{"$f":"Coal_FE!W227","v":108.3},{"$f":"Coal_FE!X227","v":106},{"$f":"Coal_FE!Y227","v":103.6},{"$f":"Coal_FE!Z227","v":101.3},{"$f":"Coal_FE!AA227","v":98.6},{"$f":"Coal_FE!AB227","v":95.8},{"$f":"Coal_FE!AC227","v":93.1},{"$f":"Coal_FE!AD227","v":90.4},{"$f":"Coal_FE!AE227","v":87.7},{"$f":"Coal_FE!AF227","v":87.7},{"$f":"Coal_FE!AG227","v":87.7},{"$f":"Coal_FE!AH227","v":87.7},{"$f":"Coal_FE!AI227","v":87.7},{"$f":"Coal_FE!AJ227","v":87.7},{"$f":"Coal_FE!AK227","v":87.7},{"$f":"Coal_FE!AL227","v":87.7},{"$f":"Coal_FE!AM227","v":87.7},{"$f":"Coal_FE!AN227","v":87.7},{"$f":"Coal_FE!AO227","v":87.7},{"$f":"Coal_FE!AP227","v":87.7},{"$f":"Coal_FE!AQ227","v":87.7}]
["RM3CoCCS90HF","RD","Moderate",30,"Coal_FE","CCS90HighCF",{"$f":"Coal_FE!L228","v":122.3},{"$f":"Coal_FE!M228","v":122.3},{"$f":"Coal_FE!N228","v":122.3},{"$f":"Coal_FE!O228","v":122.3},{"$f":"Coal_FE!P228","v":122.3},{"$f":"Coal_FE!Q228","v":122.3},{"$f":"Coal_FE!R228","v":121.1},{"$f":"Coal_FE!S228","v":120},{"$f":"Coal_FE!T228","v":118.8},{"$f":"Coal_FE!U228","v":117.6},{"$f":"Coal_FE!V228","v":116.5},{"$f":"Coal_FE!W228","v":115.3},{"$f":"Coal_FE!X228","v":114.1},{"$f":"Coal_FE!Y228","v":113},{"$f":"Coal_FE!Z228","v":111.8},{"$f":"Coal_FE!AA228","v":110.4},{"$f":"Coal_FE!AB228","v":109.1},{"$f":"Coal_FE!AC228","v":107.7},{"$f":"Coal_FE!AD228","v":106.4},{"$f":"Coal_FE!AE228","v":105},{"$f":"Coal_FE!AF228","v":105},{"$f":"Coal_FE!AG228","v":105},{"$f":"Coal_FE!AH228","v":105},{"$f":"Coal_FE!AI228","v":105},{"$f":"Coal_FE!AJ228","v":105},{"$f":"Coal_FE!AK228","v":105},{"$f":"Coal_FE!AL228","v":105},{"$f":"Coal_FE!AM228","v":105},{"$f":"Coal_FE!AN228","v":105},{"$f":"Coal_FE!AO228","v":105},{"$f":"Coal_FE!AP228","v":105},{"$f":"Coal_FE!AQ228","v":105}]
["RC3CoCCS90HF","RD","Conservative",30,"Coal_FE","CCS90HighCF",{"$f":"Coal_FE!L229","v":122.3},{"$f":"Coal_FE!M229","v":122.3},{"$f":"Coal_FE!N229","v":122.3},{"$f":"Coal_FE!O229","v":122.3},{"$f":"Coal_FE!P229","v":122.3},{"$f":"Coal_FE!Q229","v":122.3},{"$f":"Coal_FE!R229","v":122.3},{"$f":"Coal_FE!S229","v":122.3},{"$f":"Coal_FE!T229","v":122.3},{"$f":"Coal_FE!U229","v":122.3},{"$f":"Coal_FE!V229","v":122.3},{"$f":"Coal_FE!W229","v":122.3},{"$f":"Coal_FE!X229","v":122.3},{"$f":"Coal_FE!Y229","v":122.3},{"$f":"Coal_FE!Z229","v":122.3},{"$f":"Coal_FE!AA229","v":122.3},{"$f":"Coal_FE!AB229","v":122.3},{"$f":"Coal_FE!AC229","v":122.3},{"$f":"Coal_FE!AD229","v":122.3},{"$f":"Coal_FE!AE229","v":122.3},{"$f":"Coal_FE!AF229","v":122.3},{"$f":"Coal_FE!AG229","v":122.3},{"$f":"Coal_FE!AH229","v":122.3},{"$f":"Coal_FE!AI229","v":122.3},{"$f":"Coal_FE!AJ229","v":122.3},{"$f":"Coal_FE!AK229","v":122.3},{"$f":"Coal_FE!AL229","v":122.3},{"$f":"Coal_FE!AM229","v":122.3},{"$f":"Coal_FE!AN229","v":122.3},{"$f":"Coal_FE!AO229","v":122.3},{"$f":"Coal_FE!AP229","v":122.3},{"$f":"Coal_FE!AQ229","v":122.3}]

{"sheet":"Summary_VOM","index":25,"n_rows":350,"n_cols":38,"rows_kept":350,"cut":false,"hidden":false,"merged":[]}
["Key","FinancialCase","CostCase","CRPYears","Technology","TechDetail",{"$f":"'Solar - CSP'!L110","v":2019},{"$f":"'Solar - CSP'!M110","v":2020},{"$f":"'Solar - CSP'!N110","v":2021},{"$f":"'Solar - CSP'!O110","v":2022},{"$f":"'Solar - CSP'!P110","v":2023},{"$f":"'Solar - CSP'!Q110","v":2024},{"$f":"'Solar - CSP'!R110","v":2025},{"$f":"'Solar - CSP'!S110","v":2026},{"$f":"'Solar - CSP'!T110","v":2027},{"$f":"'Solar - CSP'!U110","v":2028},{"$f":"'Solar - CSP'!V110","v":2029},{"$f":"'Solar - CSP'!W110","v":2030},{"$f":"'Solar - CSP'!X110","v":2031},{"$f":"'Solar - CSP'!Y110","v":2032},{"$f":"'Solar - CSP'!Z110","v":2033},{"$f":"'Solar - CSP'!AA110","v":2034},{"$f":"'Solar - CSP'!AB110","v":2035},{"$f":"'Solar - CSP'!AC110","v":2036},{"$f":"'Solar - CSP'!AD110","v":2037},{"$f":"'Solar - CSP'!AE110","v":2038},{"$f":"'Solar - CSP'!AF110","v":2039},{"$f":"'Solar - CSP'!AG110","v":2040},{"$f":"'Solar - CSP'!AH110","v":2041},{"$f":"'Solar - CSP'!AI110","v":2042},{"$f":"'Solar - CSP'!AJ110","v":2043},{"$f":"'Solar - CSP'!AK110","v":2044},{"$f":"'Solar - CSP'!AL110","v":2045},{"$f":"'Solar - CSP'!AM110","v":2046},{"$f":"'Solar - CSP'!AN110","v":2047},{"$f":"'Solar - CSP'!AO110","v":2048},{"$f":"'Solar - CSP'!AP110","v":2049},{"$f":"'Solar - CSP'!AQ110","v":2050}]
[{"$f":"_xlfn.CONCAT(LEFT(B2,1), LEFT(C2,1), LEFT(D2,1),LEFT(E2,2),LEFT(F2,6),RIGHT(F2,1))","v":"RA3CSClass77"},"RD","Advanced",30,"CSP","Class7",{"$f":"'Solar - CSP'!L155","v":3.500142499999999},{"$f":"'Solar - CSP'!M155","v":3.500142499999999},{"$f":"'Solar - CSP'!N155","v":3.500142499999999},{"$f":"'Solar - CSP'!O155","v":2.8854875},{"$f":"'Solar - CSP'!P155","v":2.8854875},{"$f":"'Solar - CSP'!Q155","v":2.8854875},{"$f":"'Solar - CSP'!R155","v":2.8854875},{"$f":"'Solar - CSP'!S155","v":2.8854875},{"$f":"'Solar - CSP'!T155","v":2.8854875},{"$f":"'Solar - CSP'!U155","v":2.8854875},{"$f":"'Solar - CSP'!V155","v":2.8854875},{"$f":"'Solar - CSP'!W155","v":2.8854875},{"$f":"'Solar - CSP'!X155","v":2.8854875},{"$f":"'Solar - CSP'!Y155","v":2.8854875},{"$f":"'Solar - CSP'!Z155","v":2.8854875},{"$f":"'Solar - CSP'!AA155","v":2.8854875},{"$f":"'Solar - CSP'!AB155","v":2.8854875},{"$f":"'Solar - CSP'!AC155","v":2.8854875},{"$f":"'Solar - CSP'!AD155","v":2.8854875},{"$f":"'Solar - CSP'!AE155","v":2.8854875},{"$f":"'Solar - CSP'!AF155","v":2.8854875},{"$f":"'Solar - CSP'!AG155","v":2.8854875},{"$f":"'Solar - CSP'!AH155","v":2.8854875},{"$f":"'Solar - CSP'!AI155","v":2.8854875},{"$f":"'Solar - CSP'!AJ155","v":2.8854875},{"$f":"'Solar - CSP'!AK155","v":2.8854875},{"$f":"'Solar - CSP'!AL155","v":2.8854875},{"$f":"'Solar - CSP'!AM155","v":2.8854875},{"$f":"'Solar - CSP'!AN155","v":2.8854875},{"$f":"'Solar - CSP'!AO155","v":2.8854875},{"$f":"'Solar - CSP'!AP155","v":2.8854875},{"$f":"'Solar - CSP'!AQ155","v":2.8854875}]
[{"$f":"_xlfn.CONCAT(LEFT(B3,1), LEFT(C3,1), LEFT(D3,1),LEFT(E3,2),LEFT(F3,6),RIGHT(F3,1))","v":"RM3CSClass77"},"RD","Moderate",30,"CSP","Class7",{"$f":"'Solar - CSP'!L156","v":3.500142499999999},{"$f":"'Solar - CSP'!M156","v":3.500142499999999},{"$f":"'Solar - CSP'!N156","v":3.500142499999999},{"$f":"'Solar - CSP'!O156","v":2.8854875},{"$f":"'Solar - CSP'!P156","v":2.8854875},{"$f":"'Solar - CSP'!Q156","v":2.8854875},{"$f":"'Solar - CSP'!R156","v":2.8854875},{"$f":"'Solar - CSP'!S156","v":2.8854875},{"$f":"'Solar - CSP'!T156","v":2.8854875},{"$f":"'Solar - CSP'!U156","v":2.8854875},{"$f":"'Solar - CSP'!V156","v":2.8854875},{"$f":"'Solar - CSP'!W156","v":2.8854875},{"$f":"'Solar - CSP'!X156","v":2.8854875},{"$f":"'Solar - CSP'!Y156","v":2.8854875},{"$f":"'Solar - CSP'!Z156","v":2.8854875},{"$f":"'Solar - CSP'!AA156","v":2.8854875},{"$f":"'Solar - CSP'!AB156","v":2.8854875},{"$f":"'Solar - CSP'!AC156","v":2.8854875},{"$f":"'Solar - CSP'!AD156","v":2.8854875},{"$f":"'Solar - CSP'!AE156","v":2.8854875},{"$f":"'Solar - CSP'!AF156","v":2.8854875},{"$f":"'Solar - CSP'!AG156","v":2.8854875},{"$f":"'Solar - CSP'!AH156","v":2.8854875},{"$f":"'Solar - CSP'!AI156","v":2.8854875},{"$f":"'Solar - CSP'!AJ156","v":2.8854875},{"$f":"'Solar - CSP'!AK156","v":2.8854875},{"$f":"'Solar - CSP'!AL156","v":2.8854875},{"$f":"'Solar - CSP'!AM156","v":2.8854875},{"$f":"'Solar - CSP'!AN156","v":2.8854875},{"$f":"'Solar - CSP'!AO156","v":2.8854875},{"$f":"'Solar - CSP'!AP156","v":2.8854875},{"$f":"'Solar - CSP'!AQ156","v":2.8854875}]
["RC3CSClass77","RD","Conservative",30,"CSP","Class7",{"$f":"'Solar - CSP'!L157","v":3.500142499999999},{"$f":"'Solar - CSP'!M157","v":3.500142499999999},{"$f":"'Solar - CSP'!N157","v":3.500142499999999},{"$f":"'Solar - CSP'!O157","v":2.8854875},{"$f":"'Solar - CSP'!P157","v":2.8854875},{"$f":"'Solar - CSP'!Q157","v":2.8854875},{"$f":"'Solar - CSP'!R157","v":2.8854875},{"$f":"'Solar - CSP'!S157","v":2.8854875},{"$f":"'Solar - CSP'!T157","v":2.8854875},{"$f":"'Solar - CSP'!U157","v":2.8854875},{"$f":"'Solar - CSP'!V157","v":2.8854875},{"$f":"'Solar - CSP'!W157","v":2.8854875},{"$f":"'Solar - CSP'!X157","v":2.8854875},{"$f":"'Solar - CSP'!Y157","v":2.8854875},{"$f":"'Solar - CSP'!Z157","v":2.8854875},{"$f":"'Solar - CSP'!AA157","v":2.8854875},{"$f":"'Solar - CSP'!AB157","v":2.8854875},{"$f":"'Solar - CSP'!AC157","v":2.8854875},{"$f":"'Solar - CSP'!AD157","v":2.8854875},{"$f":"'Solar - CSP'!AE157","v":2.8854875},{"$f":"'Solar - CSP'!AF157","v":2.8854875},{"$f":"'Solar - CSP'!AG157","v":2.8854875},{"$f":"'Solar - CSP'!AH157","v":2.8854875},{"$f":"'Solar - CSP'!AI157","v":2.8854875},{"$f":"'Solar - CSP'!AJ157","v":2.8854875},{"$f":"'Solar - CSP'!AK157","v":2.8854875},{"$f":"'Solar - CSP'!AL157","v":2.8854875},{"$f":"'Solar - CSP'!AM157","v":2.8854875},{"$f":"'Solar - CSP'!AN157","v":2.8854875},{"$f":"'Solar - CSP'!AO157","v":2.8854875},{"$f":"'Solar - CSP'!AP157","v":2.8854875},{"$f":"'Solar - CSP'!AQ157","v":2.8854875}]
["RA3CSClass33","RD","Advanced",30,"CSP","Class3",{"$f":"'Solar - CSP'!L158","v":3.500142499999999},{"$f":"'Solar - CSP'!M158","v":3.500142499999999},{"$f":"'Solar - CSP'!N158","v":3.500142499999999},{"$f":"'Solar - CSP'!O158","v":2.8854875},{"$f":"'Solar - CSP'!P158","v":2.8854875},{"$f":"'Solar - CSP'!Q158","v":2.8854875},{"$f":"'Solar - CSP'!R158","v":2.8854875},{"$f":"'Solar - CSP'!S158","v":2.8854875},{"$f":"'Solar - CSP'!T158","v":2.8854875},{"$f":"'Solar - CSP'!U158","v":2.8854875},{"$f":"'Solar - CSP'!V158","v":2.8854875},{"$f":"'Solar - CSP'!W158","v":2.8854875},{"$f":"'Solar - CSP'!X158","v":2.8854875},{"$f":"'Solar - CSP'!Y158","v":2.8854875},{"$f":"'Solar - CSP'!Z158","v":2.8854875},{"$f":"'Solar - CSP'!AA158","v":2.8854875},{"$f":"'Solar - CSP'!AB158","v":2.8854875},{"$f":"'Solar - CSP'!AC158","v":2.8854875},{"$f":"'Solar - CSP'!AD158","v":2.8854875},{"$f":"'Solar - CSP'!AE158","v":2.8854875},{"$f":"'Solar - CSP'!AF158","v":2.8854875},{"$f":"'Solar - CSP'!AG158","v":2.8854875},{"$f":"'Solar - CSP'!AH158","v":2.8854875},{"$f":"'Solar - CSP'!AI158","v":2.8854875},{"$f":"'Solar - CSP'!AJ158","v":2.8854875},{"$f":"'Solar - CSP'!AK158","v":2.8854875},{"$f":"'Solar - CSP'!AL158","v":2.8854875},{"$f":"'Solar - CSP'!AM158","v":2.8854875},{"$f":"'Solar - CSP'!AN158","v":2.8854875},{"$f":"'Solar - CSP'!AO158","v":2.8854875},{"$f":"'Solar - CSP'!AP158","v":2.8854875},{"$f":"'Solar - CSP'!AQ158","v":2.8854875}]
["RM3CSClass33","RD","Moderate",30,"CSP","Class3",{"$f":"'Solar - CSP'!L159","v":3.500142499999999},{"$f":"'Solar - CSP'!M159","v":3.500142499999999},{"$f":"'Solar - CSP'!N159","v":3.500142499999999},{"$f":"'Solar - CSP'!O159","v":2.8854875},{"$f":"'Solar - CSP'!P159","v":2.8854875},{"$f":"'Solar - CSP'!Q159","v":2.8854875},{"$f":"'Solar - CSP'!R159","v":2.8854875},{"$f":"'Solar - CSP'!S159","v":2.8854875},{"$f":"'Solar - CSP'!T159","v":2.8854875},{"$f":"'Solar - CSP'!U159","v":2.8854875},{"$f":"'Solar - CSP'!V159","v":2.8854875},{"$f":"'Solar - CSP'!W159","v":2.8854875},{"$f":"'Solar - CSP'!X159","v":2.8854875},{"$f":"'Solar - CSP'!Y159","v":2.8854875},{"$f":"'Solar - CSP'!Z159","v":2.8854875},{"$f":"'Solar - CSP'!AA159","v":2.8854875},{"$f":"'Solar - CSP'!AB159","v":2.8854875},{"$f":"'Solar - CSP'!AC159","v":2.8854875},{"$f":"'Solar - CSP'!AD159","v":2.8854875},{"$f":"'Solar - CSP'!AE159","v":2.8854875},{"$f":"'Solar - CSP'!AF159","v":2.8854875},{"$f":"'Solar - CSP'!AG159","v":2.8854875},{"$f":"'Solar - CSP'!AH159","v":2.8854875},{"$f":"'Solar - CSP'!AI159","v":2.8854875},{"$f":"'Solar - CSP'!AJ159","v":2.8854875},{"$f":"'Solar - CSP'!AK159","v":2.8854875},{"$f":"'Solar - CSP'!AL159","v":2.8854875},{"$f":"'Solar - CSP'!AM159","v":2.8854875},{"$f":"'Solar - CSP'!AN159","v":2.8854875},{"$f":"'Solar - CSP'!AO159","v":2.8854875},{"$f":"'Solar - CSP'!AP159","v":2.8854875},{"$f":"'Solar - CSP'!AQ159","v":2.8854875}]
["RC3CSClass33","RD","Conservative",30,"CSP","Class3",{"$f":"'Solar - CSP'!L160","v":3.500142499999999},{"$f":"'Solar - CSP'!M160","v":3.500142499999999},{"$f":"'Solar - CSP'!N160","v":3.500142499999999},{"$f":"'Solar - CSP'!O160","v":2.8854875},{"$f":"'Solar - CSP'!P160","v":2.8854875},{"$f":"'Solar - CSP'!Q160","v":2.8854875},{"$f":"'Solar - CSP'!R160","v":2.8854875},{"$f":"'Solar - CSP'!S160","v":2.8854875},{"$f":"'Solar - CSP'!T160","v":2.8854875},{"$f":"'Solar - CSP'!U160","v":2.8854875},{"$f":"'Solar - CSP'!V160","v":2.8854875},{"$f":"'Solar - CSP'!W160","v":2.8854875},{"$f":"'Solar - CSP'!X160","v":2.8854875},{"$f":"'Solar - CSP'!Y160","v":2.8854875},{"$f":"'Solar - CSP'!Z160","v":2.8854875},{"$f":"'Solar - CSP'!AA160","v":2.8854875},{"$f":"'Solar - CSP'!AB160","v":2.8854875},{"$f":"'Solar - CSP'!AC160","v":2.8854875},{"$f":"'Solar - CSP'!AD160","v":2.8854875},{"$f":"'Solar - CSP'!AE160","v":2.8854875},{"$f":"'Solar - CSP'!AF160","v":2.8854875},{"$f":"'Solar - CSP'!AG160","v":2.8854875},{"$f":"'Solar - CSP'!AH160","v":2.8854875},{"$f":"'Solar - CSP'!AI160","v":2.8854875},{"$f":"'Solar - CSP'!AJ160","v":2.8854875},{"$f":"'Solar - CSP'!AK160","v":2.8854875},{"$f":"'Solar - CSP'!AL160","v":2.8854875},{"$f":"'Solar - CSP'!AM160","v":2.8854875},{"$f":"'Solar - CSP'!AN160","v":2.8854875},{"$f":"'Solar - CSP'!AO160","v":2.8854875},{"$f":"'Solar - CSP'!AP160","v":2.8854875},{"$f":"'Solar - CSP'!AQ160","v":2.8854875}]
["RA3CSClass22","RD","Advanced",30,"CSP","Class2",{"$f":"'Solar - CSP'!L161","v":3.500142499999999},{"$f":"'Solar - CSP'!M161","v":3.500142499999999},{"$f":"'Solar - CSP'!N161","v":3.500142499999999},{"$f":"'Solar - CSP'!O161","v":2.8854875},{"$f":"'Solar - CSP'!P161","v":2.8854875},{"$f":"'Solar - CSP'!Q161","v":2.8854875},{"$f":"'Solar - CSP'!R161","v":2.8854875},{"$f":"'Solar - CSP'!S161","v":2.8854875},{"$f":"'Solar - CSP'!T161","v":2.8854875},{"$f":"'Solar - CSP'!U161","v":2.8854875},{"$f":"'Solar - CSP'!V161","v":2.8854875},{"$f":"'Solar - CSP'!W161","v":2.8854875},{"$f":"'Solar - CSP'!X161","v":2.8854875},{"$f":"'Solar - CSP'!Y161","v":2.8854875},{"$f":"'Solar - CSP'!Z161","v":2.8854875},{"$f":"'Solar - CSP'!AA161","v":2.8854875},{"$f":"'Solar - CSP'!AB161","v":2.8854875},{"$f":"'Solar - CSP'!AC161","v":2.8854875},{"$f":"'Solar - CSP'!AD161","v":2.8854875},{"$f":"'Solar - CSP'!AE161","v":2.8854875},{"$f":"'Solar - CSP'!AF161","v":2.8854875},{"$f":"'Solar - CSP'!AG161","v":2.8854875},{"$f":"'Solar - CSP'!AH161","v":2.8854875},{"$f":"'Solar - CSP'!AI161","v":2.8854875},{"$f":"'Solar - CSP'!AJ161","v":2.8854875},{"$f":"'Solar - CSP'!AK161","v":2.8854875},{"$f":"'Solar - CSP'!AL161","v":2.8854875},{"$f":"'Solar - CSP'!AM161","v":2.8854875},{"$f":"'Solar - CSP'!AN161","v":2.8854875},{"$f":"'Solar - CSP'!AO161","v":2.8854875},{"$f":"'Solar - CSP'!AP161","v":2.8854875},{"$f":"'Solar - CSP'!AQ161","v":2.8854875}]
["RM3CSClass22","RD","Moderate",30,"CSP","Class2",{"$f":"'Solar - CSP'!L162","v":3.500142499999999},{"$f":"'Solar - CSP'!M162","v":3.500142499999999},{"$f":"'Solar - CSP'!N162","v":3.500142499999999},{"$f":"'Solar - CSP'!O162","v":2.8854875},{"$f":"'Solar - CSP'!P162","v":2.8854875},{"$f":"'Solar - CSP'!Q162","v":2.8854875},{"$f":"'Solar - CSP'!R162","v":2.8854875},{"$f":"'Solar - CSP'!S162","v":2.8854875},{"$f":"'Solar - CSP'!T162","v":2.8854875},{"$f":"'Solar - CSP'!U162","v":2.8854875},{"$f":"'Solar - CSP'!V162","v":2.8854875},{"$f":"'Solar - CSP'!W162","v":2.8854875},{"$f":"'Solar - CSP'!X162","v":2.8854875},{"$f":"'Solar - CSP'!Y162","v":2.8854875},{"$f":"'Solar - CSP'!Z162","v":2.8854875},{"$f":"'Solar - CSP'!AA162","v":2.8854875},{"$f":"'Solar - CSP'!AB162","v":2.8854875},{"$f":"'Solar - CSP'!AC162","v":2.8854875},{"$f":"'Solar - CSP'!AD162","v":2.8854875},{"$f":"'Solar - CSP'!AE162","v":2.8854875},{"$f":"'Solar - CSP'!AF162","v":2.8854875},{"$f":"'Solar - CSP'!AG162","v":2.8854875},{"$f":"'Solar - CSP'!AH162","v":2.8854875},{"$f":"'Solar - CSP'!AI162","v":2.8854875},{"$f":"'Solar - CSP'!AJ162","v":2.8854875},{"$f":"'Solar - CSP'!AK162","v":2.8854875},{"$f":"'Solar - CSP'!AL162","v":2.8854875},{"$f":"'Solar - CSP'!AM162","v":2.8854875},{"$f":"'Solar - CSP'!AN162","v":2.8854875},{"$f":"'Solar - CSP'!AO162","v":2.8854875},{"$f":"'Solar - CSP'!AP162","v":2.8854875},{"$f":"'Solar - CSP'!AQ162","v":2.8854875}]
["RC3CSClass22","RD","Conservative",30,"CSP","Class2",{"$f":"'Solar - CSP'!L163","v":3.500142499999999},{"$f":"'Solar - CSP'!M163","v":3.500142499999999},{"$f":"'Solar - CSP'!N163","v":3.500142499999999},{"$f":"'Solar - CSP'!O163","v":2.8854875},{"$f":"'Solar - CSP'!P163","v":2.8854875},{"$f":"'Solar - CSP'!Q163","v":2.8854875},{"$f":"'Solar - CSP'!R163","v":2.8854875},{"$f":"'Solar - CSP'!S163","v":2.8854875},{"$f":"'Solar - CSP'!T163","v":2.8854875},{"$f":"'Solar - CSP'!U163","v":2.8854875},{"$f":"'Solar - CSP'!V163","v":2.8854875},{"$f":"'Solar - CSP'!W163","v":2.8854875},{"$f":"'Solar - CSP'!X163","v":2.8854875},{"$f":"'Solar - CSP'!Y163","v":2.8854875},{"$f":"'Solar - CSP'!Z163","v":2.8854875},{"$f":"'Solar - CSP'!AA163","v":2.8854875},{"$f":"'Solar - CSP'!AB163","v":2.8854875},{"$f":"'Solar - CSP'!AC163","v":2.8854875},{"$f":"'Solar - CSP'!AD163","v":2.8854875},{"$f":"'Solar - CSP'!AE163","v":2.8854875},{"$f":"'Solar - CSP'!AF163","v":2.8854875},{"$f":"'Solar - CSP'!AG163","v":2.8854875},{"$f":"'Solar - CSP'!AH163","v":2.8854875},{"$f":"'Solar - CSP'!AI163","v":2.8854875},{"$f":"'Solar - CSP'!AJ163","v":2.8854875},{"$f":"'Solar - CSP'!AK163","v":2.8854875},{"$f":"'Solar - CSP'!AL163","v":2.8854875},{"$f":"'Solar - CSP'!AM163","v":2.8854875},{"$f":"'Solar - CSP'!AN163","v":2.8854875},{"$f":"'Solar - CSP'!AO163","v":2.8854875},{"$f":"'Solar - CSP'!AP163","v":2.8854875},{"$f":"'Solar - CSP'!AQ163","v":2.8854875}]
["RA3OfClass11","RD","Advanced",30,"OffShoreWind","Class1",{"$f":"'Offshore Wind'!L357","v":0},{"$f":"'Offshore Wind'!M357","v":0},{"$f":"'Offshore Wind'!N357","v":0},{"$f":"'Offshore Wind'!O357","v":0},{"$f":"'Offshore Wind'!P357","v":0},{"$f":"'Offshore Wind'!Q357","v":0},{"$f":"'Offshore Wind'!R357","v":0},{"$f":"'Offshore Wind'!S357","v":0},{"$f":"'Offshore Wind'!T357","v":0},{"$f":"'Offshore Wind'!U357","v":0},{"$f":"'Offshore Wind'!V357","v":0},{"$f":"'Offshore Wind'!W357","v":0},{"$f":"'Offshore Wind'!X357","v":0},{"$f":"'Offshore Wind'!Y357","v":0},{"$f":"'Offshore Wind'!Z357","v":0},{"$f":"'Offshore Wind'!AA357","v":0},{"$f":"'Offshore Wind'!AB357","v":0},{"$f":"'Offshore Wind'!AC357","v":0},{"$f":"'Offshore Wind'!AD357","v":0},{"$f":"'Offshore Wind'!AE357","v":0},{"$f":"'Offshore Wind'!AF357","v":0},{"$f":"'Offshore Wind'!AG357","v":0},{"$f":"'Offshore Wind'!AH357","v":0},{"$f":"'Offshore Wind'!AI357","v":0},{"$f":"'Offshore Wind'!AJ357","v":0},{"$f":"'Offshore Wind'!AK357","v":0},{"$f":"'Offshore Wind'!AL357","v":0},{"$f":"'Offshore Wind'!AM357","v":0},{"$f":"'Offshore Wind'!AN357","v":0},{"$f":"'Offshore Wind'!AO357","v":0},{"$f":"'Offshore Wind'!AP357","v":0},{"$f":"'Offshore Wind'!AQ357","v":0}]
["RM3OfClass11","RD","Moderate",30,"OffShoreWind","Class1",{"$f":"'Offshore Wind'!L358","v":0},{"$f":"'Offshore Wind'!M358","v":0},{"$f":"'Offshore Wind'!N358","v":0},{"$f":"'Offshore Wind'!O358","v":0},{"$f":"'Offshore Wind'!P358","v":0},{"$f":"'Offshore Wind'!Q358","v":0},{"$f":"'Offshore Wind'!R358","v":0},{"$f":"'Offshore Wind'!S358","v":0},{"$f":"'Offshore Wind'!T358","v":0},{"$f":"'Offshore Wind'!U358","v":0},{"$f":"'Offshore Wind'!V358","v":0},{"$f":"'Offshore Wind'!W358","v":0},{"$f":"'Offshore Wind'!X358","v":0},{"$f":"'Offshore Wind'!Y358","v":0},{"$f":"'Offshore Wind'!Z358","v":0},{"$f":"'Offshore Wind'!AA358","v":0},{"$f":"'Offshore Wind'!AB358","v":0},{"$f":"'Offshore Wind'!AC358","v":0},{"$f":"'Offshore Wind'!AD358","v":0},{"$f":"'Offshore Wind'!AE358","v":0},{"$f":"'Offshore Wind'!AF358","v":0},{"$f":"'Offshore Wind'!AG358","v":0},{"$f":"'Offshore Wind'!AH358","v":0},{"$f":"'Offshore Wind'!AI358","v":0},{"$f":"'Offshore Wind'!AJ358","v":0},{"$f":"'Offshore Wind'!AK358","v":0},{"$f":"'Offshore Wind'!AL358","v":0},{"$f":"'Offshore Wind'!AM358","v":0},{"$f":"'Offshore Wind'!AN358","v":0},{"$f":"'Offshore Wind'!AO358","v":0},{"$f":"'Offshore Wind'!AP358","v":0},{"$f":"'Offshore Wind'!AQ358","v":0}]
["RC3OfClass11","RD","Conservative",30,"OffShoreWind","Class1",{"$f":"'Offshore Wind'!L359","v":0},{"$f":"'Offshore Wind'!M359","v":0},{"$f":"'Offshore Wind'!N359","v":0},{"$f":"'Offshore Wind'!O359","v":0},{"$f":"'Offshore Wind'!P359","v":0},{"$f":"'Offshore Wind'!Q359","v":0},{"$f":"'Offshore Wind'!R359","v":0},{"$f":"'Offshore Wind'!S359","v":0},{"$f":"'Offshore Wind'!T359","v":0},{"$f":"'Offshore Wind'!U359","v":0},{"$f":"'Offshore Wind'!V359","v":0},{"$f":"'Offshore Wind'!W359","v":0},{"$f":"'Offshore Wind'!X359","v":0},{"$f":"'Offshore Wind'!Y359","v":0},{"$f":"'Offshore Wind'!Z359","v":0},{"$f":"'Offshore Wind'!AA359","v":0},{"$f":"'Offshore Wind'!AB359","v":0},{"$f":"'Offshore Wind'!AC359","v":0},{"$f":"'Offshore Wind'!AD359","v":0},{"$f":"'Offshore Wind'!AE359","v":0},{"$f":"'Offshore Wind'!AF359","v":0},{"$f":"'Offshore Wind'!AG359","v":0},{"$f":"'Offshore Wind'!AH359","v":0},{"$f":"'Offshore Wind'!AI359","v":0},{"$f":"'Offshore Wind'!AJ359","v":0},{"$f":"'Offshore Wind'!AK359","v":0},{"$f":"'Offshore Wind'!AL359","v":0},{"$f":"'Offshore Wind'!AM359","v":0},{"$f":"'Offshore Wind'!AN359","v":0},{"$f":"'Offshore Wind'!AO359","v":0},{"$f":"'Offshore Wind'!AP359","v":0},{"$f":"'Offshore Wind'!AQ359","v":0}]
["RA3OfClass22","RD","Advanced",30,"OffShoreWind","Class2",{"$f":"'Offshore Wind'!L360","v":0},{"$f":"'Offshore Wind'!M360","v":0},{"$f":"'Offshore Wind'!N360","v":0},{"$f":"'Offshore Wind'!O360","v":0},{"$f":"'Offshore Wind'!P360","v":0},{"$f":"'Offshore Wind'!Q360","v":0},{"$f":"'Offshore Wind'!R360","v":0},{"$f":"'Offshore Wind'!S360","v":0},{"$f":"'Offshore Wind'!T360","v":0},{"$f":"'Offshore Wind'!U360","v":0},{"$f":"'Offshore Wind'!V360","v":0},{"$f":"'Offshore Wind'!W360","v":0},{"$f":"'Offshore Wind'!X360","v":0},{"$f":"'Offshore Wind'!Y360","v":0},{"$f":"'Offshore Wind'!Z360","v":0},{"$f":"'Offshore Wind'!AA360","v":0},{"$f":"'Offshore Wind'!AB360","v":0},{"$f":"'Offshore Wind'!AC360","v":0},{"$f":"'Offshore Wind'!AD360","v":0},{"$f":"'Offshore Wind'!AE360","v":0},{"$f":"'Offshore Wind'!AF360","v":0},{"$f":"'Offshore Wind'!AG360","v":0},{"$f":"'Offshore Wind'!AH360","v":0},{"$f":"'Offshore Wind'!AI360","v":0},{"$f":"'Offshore Wind'!AJ360","v":0},{"$f":"'Offshore Wind'!AK360","v":0},{"$f":"'Offshore Wind'!AL360","v":0},{"$f":"'Offshore Wind'!AM360","v":0},{"$f":"'Offshore Wind'!AN360","v":0},{"$f":"'Offshore Wind'!AO360","v":0},{"$f":"'Offshore Wind'!AP360","v":0},{"$f":"'Offshore Wind'!AQ360","v":0}]
["RM3OfClass22","RD","Moderate",30,"OffShoreWind","Class2",{"$f":"'Offshore Wind'!L361","v":0},{"$f":"'Offshore Wind'!M361","v":0},{"$f":"'Offshore Wind'!N361","v":0},{"$f":"'Offshore Wind'!O361","v":0},{"$f":"'Offshore Wind'!P361","v":0},{"$f":"'Offshore Wind'!Q361","v":0},{"$f":"'Offshore Wind'!R361","v":0},{"$f":"'Offshore Wind'!S361","v":0},{"$f":"'Offshore Wind'!T361","v":0},{"$f":"'Offshore Wind'!U361","v":0},{"$f":"'Offshore Wind'!V361","v":0},{"$f":"'Offshore Wind'!W361","v":0},{"$f":"'Offshore Wind'!X361","v":0},{"$f":"'Offshore Wind'!Y361","v":0},{"$f":"'Offshore Wind'!Z361","v":0},{"$f":"'Offshore Wind'!AA361","v":0},{"$f":"'Offshore Wind'!AB361","v":0},{"$f":"'Offshore Wind'!AC361","v":0},{"$f":"'Offshore Wind'!AD361","v":0},{"$f":"'Offshore Wind'!AE361","v":0},{"$f":"'Offshore Wind'!AF361","v":0},{"$f":"'Offshore Wind'!AG361","v":0},{"$f":"'Offshore Wind'!AH361","v":0},{"$f":"'Offshore Wind'!AI361","v":0},{"$f":"'Offshore Wind'!AJ361","v":0},{"$f":"'Offshore Wind'!AK361","v":0},{"$f":"'Offshore Wind'!AL361","v":0},{"$f":"'Offshore Wind'!AM361","v":0},{"$f":"'Offshore Wind'!AN361","v":0},{"$f":"'Offshore Wind'!AO361","v":0},{"$f":"'Offshore Wind'!AP361","v":0},{"$f":"'Offshore Wind'!AQ361","v":0}]
["RC3OfClass22","RD","Conservative",30,"OffShoreWind","Class2",{"$f":"'Offshore Wind'!L362","v":0},{"$f":"'Offshore Wind'!M362","v":0},{"$f":"'Offshore Wind'!N362","v":0},{"$f":"'Offshore Wind'!O362","v":0},{"$f":"'Offshore Wind'!P362","v":0},{"$f":"'Offshore Wind'!Q362","v":0},{"$f":"'Offshore Wind'!R362","v":0},{"$f":"'Offshore Wind'!S362","v":0},{"$f":"'Offshore Wind'!T362","v":0},{"$f":"'Offshore Wind'!U362","v":0},{"$f":"'Offshore Wind'!V362","v":0},{"$f":"'Offshore Wind'!W362","v":0},{"$f":"'Offshore Wind'!X362","v":0},{"$f":"'Offshore Wind'!Y362","v":0},{"$f":"'Offshore Wind'!Z362","v":0},{"$f":"'Offshore Wind'!AA362","v":0},{"$f":"'Offshore Wind'!AB362","v":0},{"$f":"'Offshore Wind'!AC362","v":0},{"$f":"'Offshore Wind'!AD362","v":0},{"$f":"'Offshore Wind'!AE362","v":0},{"$f":"'Offshore Wind'!AF362","v":0},{"$f":"'Offshore Wind'!AG362","v":0},{"$f":"'Offshore Wind'!AH362","v":0},{"$f":"'Offshore Wind'!AI362","v":0},{"$f":"'Offshore Wind'!AJ362","v":0},{"$f":"'Offshore Wind'!AK362","v":0},{"$f":"'Offshore Wind'!AL362","v":0},{"$f":"'Offshore Wind'!AM362","v":0},{"$f":"'Offshore Wind'!AN362","v":0},{"$f":"'Offshore Wind'!AO362","v":0},{"$f":"'Offshore Wind'!AP362","v":0},{"$f":"'Offshore Wind'!AQ362","v":0}]
["RA3OfClass33","RD","Advanced",30,"OffShoreWind","Class3",{"$f":"'Offshore Wind'!L363","v":0},{"$f":"'Offshore Wind'!M363","v":0},{"$f":"'Offshore Wind'!N363","v":0},{"$f":"'Offshore Wind'!O363","v":0},{"$f":"'Offshore Wind'!P363","v":0},{"$f":"'Offshore Wind'!Q363","v":0},{"$f":"'Offshore Wind'!R363","v":0},{"$f":"'Offshore Wind'!S363","v":0},{"$f":"'Offshore Wind'!T363","v":0},{"$f":"'Offshore Wind'!U363","v":0},{"$f":"'Offshore Wind'!V363","v":0},{"$f":"'Offshore Wind'!W363","v":0},{"$f":"'Offshore Wind'!X363","v":0},{"$f":"'Offshore Wind'!Y363","v":0},{"$f":"'Offshore Wind'!Z363","v":0},{"$f":"'Offshore Wind'!AA363","v":0},{"$f":"'Offshore Wind'!AB363","v":0},{"$f":"'Offshore Wind'!AC363","v":0},{"$f":"'Offshore Wind'!AD363","v":0},{"$f":"'Offshore Wind'!AE363","v":0},{"$f":"'Offshore Wind'!AF363","v":0},{"$f":"'Offshore Wind'!AG363","v":0},{"$f":"'Offshore Wind'!AH363","v":0},{"$f":"'Offshore Wind'!AI363","v":0},{"$f":"'Offshore Wind'!AJ363","v":0},{"$f":"'Offshore Wind'!AK363","v":0},{"$f":"'Offshore Wind'!AL363","v":0},{"$f":"'Offshore Wind'!AM363","v":0},{"$f":"'Offshore Wind'!AN363","v":0},{"$f":"'Offshore Wind'!AO363","v":0},{"$f":"'Offshore Wind'!AP363","v":0},{"$f":"'Offshore Wind'!AQ363","v":0}]
["RM3OfClass33","RD","Moderate",30,"OffShoreWind","Class3",{"$f":"'Offshore Wind'!L364","v":0},{"$f":"'Offshore Wind'!M364","v":0},{"$f":"'Offshore Wind'!N364","v":0},{"$f":"'Offshore Wind'!O364","v":0},{"$f":"'Offshore Wind'!P364","v":0},{"$f":"'Offshore Wind'!Q364","v":0},{"$f":"'Offshore Wind'!R364","v":0},{"$f":"'Offshore Wind'!S364","v":0},{"$f":"'Offshore Wind'!T364","v":0},{"$f":"'Offshore Wind'!U364","v":0},{"$f":"'Offshore Wind'!V364","v":0},{"$f":"'Offshore Wind'!W364","v":0},{"$f":"'Offshore Wind'!X364","v":0},{"$f":"'Offshore Wind'!Y364","v":0},{"$f":"'Offshore Wind'!Z364","v":0},{"$f":"'Offshore Wind'!AA364","v":0},{"$f":"'Offshore Wind'!AB364","v":0},{"$f":"'Offshore Wind'!AC364","v":0},{"$f":"'Offshore Wind'!AD364","v":0},{"$f":"'Offshore Wind'!AE364","v":0},{"$f":"'Offshore Wind'!AF364","v":0},{"$f":"'Offshore Wind'!AG364","v":0},{"$f":"'Offshore Wind'!AH364","v":0},{"$f":"'Offshore Wind'!AI364","v":0},{"$f":"'Offshore Wind'!AJ364","v":0},{"$f":"'Offshore Wind'!AK364","v":0},{"$f":"'Offshore Wind'!AL364","v":0},{"$f":"'Offshore Wind'!AM364","v":0},{"$f":"'Offshore Wind'!AN364","v":0},{"$f":"'Offshore Wind'!AO364","v":0},{"$f":"'Offshore Wind'!AP364","v":0},{"$f":"'Offshore Wind'!AQ364","v":0}]
["RC3OfClass33","RD","Conservative",30,"OffShoreWind","Class3",{"$f":"'Offshore Wind'!L365","v":0},{"$f":"'Offshore Wind'!M365","v":0},{"$f":"'Offshore Wind'!N365","v":0},{"$f":"'Offshore Wind'!O365","v":0},{"$f":"'Offshore Wind'!P365","v":0},{"$f":"'Offshore Wind'!Q365","v":0},{"$f":"'Offshore Wind'!R365","v":0},{"$f":"'Offshore Wind'!S365","v":0},{"$f":"'Offshore Wind'!T365","v":0},{"$f":"'Offshore Wind'!U365","v":0},{"$f":"'Offshore Wind'!V365","v":0},{"$f":"'Offshore Wind'!W365","v":0},{"$f":"'Offshore Wind'!X365","v":0},{"$f":"'Offshore Wind'!Y365","v":0},{"$f":"'Offshore Wind'!Z365","v":0},{"$f":"'Offshore Wind'!AA365","v":0},{"$f":"'Offshore Wind'!AB365","v":0},{"$f":"'Offshore Wind'!AC365","v":0},{"$f":"'Offshore Wind'!AD365","v":0},{"$f":"'Offshore Wind'!AE365","v":0},{"$f":"'Offshore Wind'!AF365","v":0},{"$f":"'Offshore Wind'!AG365","v":0},{"$f":"'Offshore Wind'!AH365","v":0},{"$f":"'Offshore Wind'!AI365","v":0},{"$f":"'Offshore Wind'!AJ365","v":0},{"$f":"'Offshore Wind'!AK365","v":0},{"$f":"'Offshore Wind'!AL365","v":0},{"$f":"'Offshore Wind'!AM365","v":0},{"$f":"'Offshore Wind'!AN365","v":0},{"$f":"'Offshore Wind'!AO365","v":0},{"$f":"'Offshore Wind'!AP365","v":0},{"$f":"'Offshore Wind'!AQ365","v":0}]
["RA3OfClass44","RD","Advanced",30,"OffShoreWind","Class4",{"$f":"'Offshore Wind'!L366","v":0},{"$f":"'Offshore Wind'!M366","v":0},{"$f":"'Offshore Wind'!N366","v":0},{"$f":"'Offshore Wind'!O366","v":0},{"$f":"'Offshore Wind'!P366","v":0},{"$f":"'Offshore Wind'!Q366","v":0},{"$f":"'Offshore Wind'!R366","v":0},{"$f":"'Offshore Wind'!S366","v":0},{"$f":"'Offshore Wind'!T366","v":0},{"$f":"'Offshore Wind'!U366","v":0},{"$f":"'Offshore Wind'!V366","v":0},{"$f":"'Offshore Wind'!W366","v":0},{"$f":"'Offshore Wind'!X366","v":0},{"$f":"'Offshore Wind'!Y366","v":0},{"$f":"'Offshore Wind'!Z366","v":0},{"$f":"'Offshore Wind'!AA366","v":0},{"$f":"'Offshore Wind'!AB366","v":0},{"$f":"'Offshore Wind'!AC366","v":0},{"$f":"'Offshore Wind'!AD366","v":0},{"$f":"'Offshore Wind'!AE366","v":0},{"$f":"'Offshore Wind'!AF366","v":0},{"$f":"'Offshore Wind'!AG366","v":0},{"$f":"'Offshore Wind'!AH366","v":0},{"$f":"'Offshore Wind'!AI366","v":0},{"$f":"'Offshore Wind'!AJ366","v":0},{"$f":"'Offshore Wind'!AK366","v":0},{"$f":"'Offshore Wind'!AL366","v":0},{"$f":"'Offshore Wind'!AM366","v":0},{"$f":"'Offshore Wind'!AN366","v":0},{"$f":"'Offshore Wind'!AO366","v":0},{"$f":"'Offshore Wind'!AP366","v":0},{"$f":"'Offshore Wind'!AQ366","v":0}]
["RM3OfClass44","RD","Moderate",30,"OffShoreWind","Class4",{"$f":"'Offshore Wind'!L367","v":0},{"$f":"'Offshore Wind'!M367","v":0},{"$f":"'Offshore Wind'!N367","v":0},{"$f":"'Offshore Wind'!O367","v":0},{"$f":"'Offshore Wind'!P367","v":0},{"$f":"'Offshore Wind'!Q367","v":0},{"$f":"'Offshore Wind'!R367","v":0},{"$f":"'Offshore Wind'!S367","v":0},{"$f":"'Offshore Wind'!T367","v":0},{"$f":"'Offshore Wind'!U367","v":0},{"$f":"'Offshore Wind'!V367","v":0},{"$f":"'Offshore Wind'!W367","v":0},{"$f":"'Offshore Wind'!X367","v":0},{"$f":"'Offshore Wind'!Y367","v":0},{"$f":"'Offshore Wind'!Z367","v":0},{"$f":"'Offshore Wind'!AA367","v":0},{"$f":"'Offshore Wind'!AB367","v":0},{"$f":"'Offshore Wind'!AC367","v":0},{"$f":"'Offshore Wind'!AD367","v":0},{"$f":"'Offshore Wind'!AE367","v":0},{"$f":"'Offshore Wind'!AF367","v":0},{"$f":"'Offshore Wind'!AG367","v":0},{"$f":"'Offshore Wind'!AH367","v":0},{"$f":"'Offshore Wind'!AI367","v":0},{"$f":"'Offshore Wind'!AJ367","v":0},{"$f":"'Offshore Wind'!AK367","v":0},{"$f":"'Offshore Wind'!AL367","v":0},{"$f":"'Offshore Wind'!AM367","v":0},{"$f":"'Offshore Wind'!AN367","v":0},{"$f":"'Offshore Wind'!AO367","v":0},{"$f":"'Offshore Wind'!AP367","v":0},{"$f":"'Offshore Wind'!AQ367","v":0}]
["RC3OfClass44","RD","Conservative",30,"OffShoreWind","Class4",{"$f":"'Offshore Wind'!L368","v":0},{"$f":"'Offshore Wind'!M368","v":0},{"$f":"'Offshore Wind'!N368","v":0},{"$f":"'Offshore Wind'!O368","v":0},{"$f":"'Offshore Wind'!P368","v":0},{"$f":"'Offshore Wind'!Q368","v":0},{"$f":"'Offshore Wind'!R368","v":0},{"$f":"'Offshore Wind'!S368","v":0},{"$f":"'Offshore Wind'!T368","v":0},{"$f":"'Offshore Wind'!U368","v":0},{"$f":"'Offshore Wind'!V368","v":0},{"$f":"'Offshore Wind'!W368","v":0},{"$f":"'Offshore Wind'!X368","v":0},{"$f":"'Offshore Wind'!Y368","v":0},{"$f":"'Offshore Wind'!Z368","v":0},{"$f":"'Offshore Wind'!AA368","v":0},{"$f":"'Offshore Wind'!AB368","v":0},{"$f":"'Offshore Wind'!AC368","v":0},{"$f":"'Offshore Wind'!AD368","v":0},{"$f":"'Offshore Wind'!AE368","v":0},{"$f":"'Offshore Wind'!AF368","v":0},{"$f":"'Offshore Wind'!AG368","v":0},{"$f":"'Offshore Wind'!AH368","v":0},{"$f":"'Offshore Wind'!AI368","v":0},{"$f":"'Offshore Wind'!AJ368","v":0},{"$f":"'Offshore Wind'!AK368","v":0},{"$f":"'Offshore Wind'!AL368","v":0},{"$f":"'Offshore Wind'!AM368","v":0},{"$f":"'Offshore Wind'!AN368","v":0},{"$f":"'Offshore Wind'!AO368","v":0},{"$f":"'Offshore Wind'!AP368","v":0},{"$f":"'Offshore Wind'!AQ368","v":0}]
["RA3OfClass55","RD","Advanced",30,"OffShoreWind","Class5",{"$f":"'Offshore Wind'!L369","v":0},{"$f":"'Offshore Wind'!M369","v":0},{"$f":"'Offshore Wind'!N369","v":0},{"$f":"'Offshore Wind'!O369","v":0},{"$f":"'Offshore Wind'!P369","v":0},{"$f":"'Offshore Wind'!Q369","v":0},{"$f":"'Offshore Wind'!R369","v":0},{"$f":"'Offshore Wind'!S369","v":0},{"$f":"'Offshore Wind'!T369","v":0},{"$f":"'Offshore Wind'!U369","v":0},{"$f":"'Offshore Wind'!V369","v":0},{"$f":"'Offshore Wind'!W369","v":0},{"$f":"'Offshore Wind'!X369","v":0},{"$f":"'Offshore Wind'!Y369","v":0},{"$f":"'Offshore Wind'!Z369","v":0},{"$f":"'Offshore Wind'!AA369","v":0},{"$f":"'Offshore Wind'!AB369","v":0},{"$f":"'Offshore Wind'!AC369","v":0},{"$f":"'Offshore Wind'!AD369","v":0},{"$f":"'Offshore Wind'!AE369","v":0},{"$f":"'Offshore Wind'!AF369","v":0},{"$f":"'Offshore Wind'!AG369","v":0},{"$f":"'Offshore Wind'!AH369","v":0},{"$f":"'Offshore Wind'!AI369","v":0},{"$f":"'Offshore Wind'!AJ369","v":0},{"$f":"'Offshore Wind'!AK369","v":0},{"$f":"'Offshore Wind'!AL369","v":0},{"$f":"'Offshore Wind'!AM369","v":0},{"$f":"'Offshore Wind'!AN369","v":0},{"$f":"'Offshore Wind'!AO369","v":0},{"$f":"'Offshore Wind'!AP369","v":0},{"$f":"'Offshore Wind'!AQ369","v":0}]
["RM3OfClass55","RD","Moderate",30,"OffShoreWind","Class5",{"$f":"'Offshore Wind'!L370","v":0},{"$f":"'Offshore Wind'!M370","v":0},{"$f":"'Offshore Wind'!N370","v":0},{"$f":"'Offshore Wind'!O370","v":0},{"$f":"'Offshore Wind'!P370","v":0},{"$f":"'Offshore Wind'!Q370","v":0},{"$f":"'Offshore Wind'!R370","v":0},{"$f":"'Offshore Wind'!S370","v":0},{"$f":"'Offshore Wind'!T370","v":0},{"$f":"'Offshore Wind'!U370","v":0},{"$f":"'Offshore Wind'!V370","v":0},{"$f":"'Offshore Wind'!W370","v":0},{"$f":"'Offshore Wind'!X370","v":0},{"$f":"'Offshore Wind'!Y370","v":0},{"$f":"'Offshore Wind'!Z370","v":0},{"$f":"'Offshore Wind'!AA370","v":0},{"$f":"'Offshore Wind'!AB370","v":0},{"$f":"'Offshore Wind'!AC370","v":0},{"$f":"'Offshore Wind'!AD370","v":0},{"$f":"'Offshore Wind'!AE370","v":0},{"$f":"'Offshore Wind'!AF370","v":0},{"$f":"'Offshore Wind'!AG370","v":0},{"$f":"'Offshore Wind'!AH370","v":0},{"$f":"'Offshore Wind'!AI370","v":0},{"$f":"'Offshore Wind'!AJ370","v":0},{"$f":"'Offshore Wind'!AK370","v":0},{"$f":"'Offshore Wind'!AL370","v":0},{"$f":"'Offshore Wind'!AM370","v":0},{"$f":"'Offshore Wind'!AN370","v":0},{"$f":"'Offshore Wind'!AO370","v":0},{"$f":"'Offshore Wind'!AP370","v":0},{"$f":"'Offshore Wind'!AQ370","v":0}]
["RC3OfClass55","RD","Conservative",30,"OffShoreWind","Class5",{"$f":"'Offshore Wind'!L371","v":0},{"$f":"'Offshore Wind'!M371","v":0},{"$f":"'Offshore Wind'!N371","v":0},{"$f":"'Offshore Wind'!O371","v":0},{"$f":"'Offshore Wind'!P371","v":0},{"$f":"'Offshore Wind'!Q371","v":0},{"$f":"'Offshore Wind'!R371","v":0},{"$f":"'Offshore Wind'!S371","v":0},{"$f":"'Offshore Wind'!T371","v":0},{"$f":"'Offshore Wind'!U371","v":0},{"$f":"'Offshore Wind'!V371","v":0},{"$f":"'Offshore Wind'!W371","v":0},{"$f":"'Offshore Wind'!X371","v":0},{"$f":"'Offshore Wind'!Y371","v":0},{"$f":"'Offshore Wind'!Z371","v":0},{"$f":"'Offshore Wind'!AA371","v":0},{"$f":"'Offshore Wind'!AB371","v":0},{"$f":"'Offshore Wind'!AC371","v":0},{"$f":"'Offshore Wind'!AD371","v":0},{"$f":"'Offshore Wind'!AE371","v":0},{"$f":"'Offshore Wind'!AF371","v":0},{"$f":"'Offshore Wind'!AG371","v":0},{"$f":"'Offshore Wind'!AH371","v":0},{"$f":"'Offshore Wind'!AI371","v":0},{"$f":"'Offshore Wind'!AJ371","v":0},{"$f":"'Offshore Wind'!AK371","v":0},{"$f":"'Offshore Wind'!AL371","v":0},{"$f":"'Offshore Wind'!AM371","v":0},{"$f":"'Offshore Wind'!AN371","v":0},{"$f":"'Offshore Wind'!AO371","v":0},{"$f":"'Offshore Wind'!AP371","v":0},{"$f":"'Offshore Wind'!AQ371","v":0}]
["RA3OfClass66","RD","Advanced",30,"OffShoreWind","Class6",{"$f":"'Offshore Wind'!L372","v":0},{"$f":"'Offshore Wind'!M372","v":0},{"$f":"'Offshore Wind'!N372","v":0},{"$f":"'Offshore Wind'!O372","v":0},{"$f":"'Offshore Wind'!P372","v":0},{"$f":"'Offshore Wind'!Q372","v":0},{"$f":"'Offshore Wind'!R372","v":0},{"$f":"'Offshore Wind'!S372","v":0},{"$f":"'Offshore Wind'!T372","v":0},{"$f":"'Offshore Wind'!U372","v":0},{"$f":"'Offshore Wind'!V372","v":0},{"$f":"'Offshore Wind'!W372","v":0},{"$f":"'Offshore Wind'!X372","v":0},{"$f":"'Offshore Wind'!Y372","v":0},{"$f":"'Offshore Wind'!Z372","v":0},{"$f":"'Offshore Wind'!AA372","v":0},{"$f":"'Offshore Wind'!AB372","v":0},{"$f":"'Offshore Wind'!AC372","v":0},{"$f":"'Offshore Wind'!AD372","v":0},{"$f":"'Offshore Wind'!AE372","v":0},{"$f":"'Offshore Wind'!AF372","v":0},{"$f":"'Offshore Wind'!AG372","v":0},{"$f":"'Offshore Wind'!AH372","v":0},{"$f":"'Offshore Wind'!AI372","v":0},{"$f":"'Offshore Wind'!AJ372","v":0},{"$f":"'Offshore Wind'!AK372","v":0},{"$f":"'Offshore Wind'!AL372","v":0},{"$f":"'Offshore Wind'!AM372","v":0},{"$f":"'Offshore Wind'!AN372","v":0},{"$f":"'Offshore Wind'!AO372","v":0},{"$f":"'Offshore Wind'!AP372","v":0},{"$f":"'Offshore Wind'!AQ372","v":0}]
["RM3OfClass66","RD","Moderate",30,"OffShoreWind","Class6",{"$f":"'Offshore Wind'!L373","v":0},{"$f":"'Offshore Wind'!M373","v":0},{"$f":"'Offshore Wind'!N373","v":0},{"$f":"'Offshore Wind'!O373","v":0},{"$f":"'Offshore Wind'!P373","v":0},{"$f":"'Offshore Wind'!Q373","v":0},{"$f":"'Offshore Wind'!R373","v":0},{"$f":"'Offshore Wind'!S373","v":0},{"$f":"'Offshore Wind'!T373","v":0},{"$f":"'Offshore Wind'!U373","v":0},{"$f":"'Offshore Wind'!V373","v":0},{"$f":"'Offshore Wind'!W373","v":0},{"$f":"'Offshore Wind'!X373","v":0},{"$f":"'Offshore Wind'!Y373","v":0},{"$f":"'Offshore Wind'!Z373","v":0},{"$f":"'Offshore Wind'!AA373","v":0},{"$f":"'Offshore Wind'!AB373","v":0},{"$f":"'Offshore Wind'!AC373","v":0},{"$f":"'Offshore Wind'!AD373","v":0},{"$f":"'Offshore Wind'!AE373","v":0},{"$f":"'Offshore Wind'!AF373","v":0},{"$f":"'Offshore Wind'!AG373","v":0},{"$f":"'Offshore Wind'!AH373","v":0},{"$f":"'Offshore Wind'!AI373","v":0},{"$f":"'Offshore Wind'!AJ373","v":0},{"$f":"'Offshore Wind'!AK373","v":0},{"$f":"'Offshore Wind'!AL373","v":0},{"$f":"'Offshore Wind'!AM373","v":0},{"$f":"'Offshore Wind'!AN373","v":0},{"$f":"'Offshore Wind'!AO373","v":0},{"$f":"'Offshore Wind'!AP373","v":0},{"$f":"'Offshore Wind'!AQ373","v":0}]
["RC3OfClass66","RD","Conservative",30,"OffShoreWind","Class6",{"$f":"'Offshore Wind'!L374","v":0},{"$f":"'Offshore Wind'!M374","v":0},{"$f":"'Offshore Wind'!N374","v":0},{"$f":"'Offshore Wind'!O374","v":0},{"$f":"'Offshore Wind'!P374","v":0},{"$f":"'Offshore Wind'!Q374","v":0},{"$f":"'Offshore Wind'!R374","v":0},{"$f":"'Offshore Wind'!S374","v":0},{"$f":"'Offshore Wind'!T374","v":0},{"$f":"'Offshore Wind'!U374","v":0},{"$f":"'Offshore Wind'!V374","v":0},{"$f":"'Offshore Wind'!W374","v":0},{"$f":"'Offshore Wind'!X374","v":0},{"$f":"'Offshore Wind'!Y374","v":0},{"$f":"'Offshore Wind'!Z374","v":0},{"$f":"'Offshore Wind'!AA374","v":0},{"$f":"'Offshore Wind'!AB374","v":0},{"$f":"'Offshore Wind'!AC374","v":0},{"$f":"'Offshore Wind'!AD374","v":0},{"$f":"'Offshore Wind'!AE374","v":0},{"$f":"'Offshore Wind'!AF374","v":0},{"$f":"'Offshore Wind'!AG374","v":0},{"$f":"'Offshore Wind'!AH374","v":0},{"$f":"'Offshore Wind'!AI374","v":0},{"$f":"'Offshore Wind'!AJ374","v":0},{"$f":"'Offshore Wind'!AK374","v":0},{"$f":"'Offshore Wind'!AL374","v":0},{"$f":"'Offshore Wind'!AM374","v":0},{"$f":"'Offshore Wind'!AN374","v":0},{"$f":"'Offshore Wind'!AO374","v":0},{"$f":"'Offshore Wind'!AP374","v":0},{"$f":"'Offshore Wind'!AQ374","v":0}]
["RA3OfClass77","RD","Advanced",30,"OffShoreWind","Class7",{"$f":"'Offshore Wind'!L375","v":0},{"$f":"'Offshore Wind'!M375","v":0},{"$f":"'Offshore Wind'!N375","v":0},{"$f":"'Offshore Wind'!O375","v":0},{"$f":"'Offshore Wind'!P375","v":0},{"$f":"'Offshore Wind'!Q375","v":0},{"$f":"'Offshore Wind'!R375","v":0},{"$f":"'Offshore Wind'!S375","v":0},{"$f":"'Offshore Wind'!T375","v":0},{"$f":"'Offshore Wind'!U375","v":0},{"$f":"'Offshore Wind'!V375","v":0},{"$f":"'Offshore Wind'!W375","v":0},{"$f":"'Offshore Wind'!X375","v":0},{"$f":"'Offshore Wind'!Y375","v":0},{"$f":"'Offshore Wind'!Z375","v":0},{"$f":"'Offshore Wind'!AA375","v":0},{"$f":"'Offshore Wind'!AB375","v":0},{"$f":"'Offshore Wind'!AC375","v":0},{"$f":"'Offshore Wind'!AD375","v":0},{"$f":"'Offshore Wind'!AE375","v":0},{"$f":"'Offshore Wind'!AF375","v":0},{"$f":"'Offshore Wind'!AG375","v":0},{"$f":"'Offshore Wind'!AH375","v":0},{"$f":"'Offshore Wind'!AI375","v":0},{"$f":"'Offshore Wind'!AJ375","v":0},{"$f":"'Offshore Wind'!AK375","v":0},{"$f":"'Offshore Wind'!AL375","v":0},{"$f":"'Offshore Wind'!AM375","v":0},{"$f":"'Offshore Wind'!AN375","v":0},{"$f":"'Offshore Wind'!AO375","v":0},{"$f":"'Offshore Wind'!AP375","v":0},{"$f":"'Offshore Wind'!AQ375","v":0}]
["RM3OfClass77","RD","Moderate",30,"OffShoreWind","Class7",{"$f":"'Offshore Wind'!L376","v":0},{"$f":"'Offshore Wind'!M376","v":0},{"$f":"'Offshore Wind'!N376","v":0},{"$f":"'Offshore Wind'!O376","v":0},{"$f":"'Offshore Wind'!P376","v":0},{"$f":"'Offshore Wind'!Q376","v":0},{"$f":"'Offshore Wind'!R376","v":0},{"$f":"'Offshore Wind'!S376","v":0},{"$f":"'Offshore Wind'!T376","v":0},{"$f":"'Offshore Wind'!U376","v":0},{"$f":"'Offshore Wind'!V376","v":0},{"$f":"'Offshore Wind'!W376","v":0},{"$f":"'Offshore Wind'!X376","v":0},{"$f":"'Offshore Wind'!Y376","v":0},{"$f":"'Offshore Wind'!Z376","v":0},{"$f":"'Offshore Wind'!AA376","v":0},{"$f":"'Offshore Wind'!AB376","v":0},{"$f":"'Offshore Wind'!AC376","v":0},{"$f":"'Offshore Wind'!AD376","v":0},{"$f":"'Offshore Wind'!AE376","v":0},{"$f":"'Offshore Wind'!AF376","v":0},{"$f":"'Offshore Wind'!AG376","v":0},{"$f":"'Offshore Wind'!AH376","v":0},{"$f":"'Offshore Wind'!AI376","v":0},{"$f":"'Offshore Wind'!AJ376","v":0},{"$f":"'Offshore Wind'!AK376","v":0},{"$f":"'Offshore Wind'!AL376","v":0},{"$f":"'Offshore Wind'!AM376","v":0},{"$f":"'Offshore Wind'!AN376","v":0},{"$f":"'Offshore Wind'!AO376","v":0},{"$f":"'Offshore Wind'!AP376","v":0},{"$f":"'Offshore Wind'!AQ376","v":0}]
["RC3OfClass77","RD","Conservative",30,"OffShoreWind","Class7",{"$f":"'Offshore Wind'!L377","v":0},{"$f":"'Offshore Wind'!M377","v":0},{"$f":"'Offshore Wind'!N377","v":0},{"$f":"'Offshore Wind'!O377","v":0},{"$f":"'Offshore Wind'!P377","v":0},{"$f":"'Offshore Wind'!Q377","v":0},{"$f":"'Offshore Wind'!R377","v":0},{"$f":"'Offshore Wind'!S377","v":0},{"$f":"'Offshore Wind'!T377","v":0},{"$f":"'Offshore Wind'!U377","v":0},{"$f":"'Offshore Wind'!V377","v":0},{"$f":"'Offshore Wind'!W377","v":0},{"$f":"'Offshore Wind'!X377","v":0},{"$f":"'Offshore Wind'!Y377","v":0},{"$f":"'Offshore Wind'!Z377","v":0},{"$f":"'Offshore Wind'!AA377","v":0},{"$f":"'Offshore Wind'!AB377","v":0},{"$f":"'Offshore Wind'!AC377","v":0},{"$f":"'Offshore Wind'!AD377","v":0},{"$f":"'Offshore Wind'!AE377","v":0},{"$f":"'Offshore Wind'!AF377","v":0},{"$f":"'Offshore Wind'!AG377","v":0},{"$f":"'Offshore Wind'!AH377","v":0},{"$f":"'Offshore Wind'!AI377","v":0},{"$f":"'Offshore Wind'!AJ377","v":0},{"$f":"'Offshore Wind'!AK377","v":0},{"$f":"'Offshore Wind'!AL377","v":0},{"$f":"'Offshore Wind'!AM377","v":0},{"$f":"'Offshore Wind'!AN377","v":0},{"$f":"'Offshore Wind'!AO377","v":0},{"$f":"'Offshore Wind'!AP377","v":0},{"$f":"'Offshore Wind'!AQ377","v":0}]
["RA3OfClass88","RD","Advanced",30,"OffShoreWind","Class8",{"$f":"'Offshore Wind'!L378","v":0},{"$f":"'Offshore Wind'!M378","v":0},{"$f":"'Offshore Wind'!N378","v":0},{"$f":"'Offshore Wind'!O378","v":0},{"$f":"'Offshore Wind'!P378","v":0},{"$f":"'Offshore Wind'!Q378","v":0},{"$f":"'Offshore Wind'!R378","v":0},{"$f":"'Offshore Wind'!S378","v":0},{"$f":"'Offshore Wind'!T378","v":0},{"$f":"'Offshore Wind'!U378","v":0},{"$f":"'Offshore Wind'!V378","v":0},{"$f":"'Offshore Wind'!W378","v":0},{"$f":"'Offshore Wind'!X378","v":0},{"$f":"'Offshore Wind'!Y378","v":0},{"$f":"'Offshore Wind'!Z378","v":0},{"$f":"'Offshore Wind'!AA378","v":0},{"$f":"'Offshore Wind'!AB378","v":0},{"$f":"'Offshore Wind'!AC378","v":0},{"$f":"'Offshore Wind'!AD378","v":0},{"$f":"'Offshore Wind'!AE378","v":0},{"$f":"'Offshore Wind'!AF378","v":0},{"$f":"'Offshore Wind'!AG378","v":0},{"$f":"'Offshore Wind'!AH378","v":0},{"$f":"'Offshore Wind'!AI378","v":0},{"$f":"'Offshore Wind'!AJ378","v":0},{"$f":"'Offshore Wind'!AK378","v":0},{"$f":"'Offshore Wind'!AL378","v":0},{"$f":"'Offshore Wind'!AM378","v":0},{"$f":"'Offshore Wind'!AN378","v":0},{"$f":"'Offshore Wind'!AO378","v":0},{"$f":"'Offshore Wind'!AP378","v":0},{"$f":"'Offshore Wind'!AQ378","v":0}]
["RM3OfClass88","RD","Moderate",30,"OffShoreWind","Class8",{"$f":"'Offshore Wind'!L379","v":0},{"$f":"'Offshore Wind'!M379","v":0},{"$f":"'Offshore Wind'!N379","v":0},{"$f":"'Offshore Wind'!O379","v":0},{"$f":"'Offshore Wind'!P379","v":0},{"$f":"'Offshore Wind'!Q379","v":0},{"$f":"'Offshore Wind'!R379","v":0},{"$f":"'Offshore Wind'!S379","v":0},{"$f":"'Offshore Wind'!T379","v":0},{"$f":"'Offshore Wind'!U379","v":0},{"$f":"'Offshore Wind'!V379","v":0},{"$f":"'Offshore Wind'!W379","v":0},{"$f":"'Offshore Wind'!X379","v":0},{"$f":"'Offshore Wind'!Y379","v":0},{"$f":"'Offshore Wind'!Z379","v":0},{"$f":"'Offshore Wind'!AA379","v":0},{"$f":"'Offshore Wind'!AB379","v":0},{"$f":"'Offshore Wind'!AC379","v":0},{"$f":"'Offshore Wind'!AD379","v":0},{"$f":"'Offshore Wind'!AE379","v":0},{"$f":"'Offshore Wind'!AF379","v":0},{"$f":"'Offshore Wind'!AG379","v":0},{"$f":"'Offshore Wind'!AH379","v":0},{"$f":"'Offshore Wind'!AI379","v":0},{"$f":"'Offshore Wind'!AJ379","v":0},{"$f":"'Offshore Wind'!AK379","v":0},{"$f":"'Offshore Wind'!AL379","v":0},{"$f":"'Offshore Wind'!AM379","v":0},{"$f":"'Offshore Wind'!AN379","v":0},{"$f":"'Offshore Wind'!AO379","v":0},{"$f":"'Offshore Wind'!AP379","v":0},{"$f":"'Offshore Wind'!AQ379","v":0}]
["RC3OfClass88","RD","Conservative",30,"OffShoreWind","Class8",{"$f":"'Offshore Wind'!L380","v":0},{"$f":"'Offshore Wind'!M380","v":0},{"$f":"'Offshore Wind'!N380","v":0},{"$f":"'Offshore Wind'!O380","v":0},{"$f":"'Offshore Wind'!P380","v":0},{"$f":"'Offshore Wind'!Q380","v":0},{"$f":"'Offshore Wind'!R380","v":0},{"$f":"'Offshore Wind'!S380","v":0},{"$f":"'Offshore Wind'!T380","v":0},{"$f":"'Offshore Wind'!U380","v":0},{"$f":"'Offshore Wind'!V380","v":0},{"$f":"'Offshore Wind'!W380","v":0},{"$f":"'Offshore Wind'!X380","v":0},{"$f":"'Offshore Wind'!Y380","v":0},{"$f":"'Offshore Wind'!Z380","v":0},{"$f":"'Offshore Wind'!AA380","v":0},{"$f":"'Offshore Wind'!AB380","v":0},{"$f":"'Offshore Wind'!AC380","v":0},{"$f":"'Offshore Wind'!AD380","v":0},{"$f":"'Offshore Wind'!AE380","v":0},{"$f":"'Offshore Wind'!AF380","v":0},{"$f":"'Offshore Wind'!AG380","v":0},{"$f":"'Offshore Wind'!AH380","v":0},{"$f":"'Offshore Wind'!AI380","v":0},{"$f":"'Offshore Wind'!AJ380","v":0},{"$f":"'Offshore Wind'!AK380","v":0},{"$f":"'Offshore Wind'!AL380","v":0},{"$f":"'Offshore Wind'!AM380","v":0},{"$f":"'Offshore Wind'!AN380","v":0},{"$f":"'Offshore Wind'!AO380","v":0},{"$f":"'Offshore Wind'!AP380","v":0},{"$f":"'Offshore Wind'!AQ380","v":0}]
["RA3OfClass99","RD","Advanced",30,"OffShoreWind","Class9",{"$f":"'Offshore Wind'!L381","v":0},{"$f":"'Offshore Wind'!M381","v":0},{"$f":"'Offshore Wind'!N381","v":0},{"$f":"'Offshore Wind'!O381","v":0},{"$f":"'Offshore Wind'!P381","v":0},{"$f":"'Offshore Wind'!Q381","v":0},{"$f":"'Offshore Wind'!R381","v":0},{"$f":"'Offshore Wind'!S381","v":0},{"$f":"'Offshore Wind'!T381","v":0},{"$f":"'Offshore Wind'!U381","v":0},{"$f":"'Offshore Wind'!V381","v":0},{"$f":"'Offshore Wind'!W381","v":0},{"$f":"'Offshore Wind'!X381","v":0},{"$f":"'Offshore Wind'!Y381","v":0},{"$f":"'Offshore Wind'!Z381","v":0},{"$f":"'Offshore Wind'!AA381","v":0},{"$f":"'Offshore Wind'!AB381","v":0},{"$f":"'Offshore Wind'!AC381","v":0},{"$f":"'Offshore Wind'!AD381","v":0},{"$f":"'Offshore Wind'!AE381","v":0},{"$f":"'Offshore Wind'!AF381","v":0},{"$f":"'Offshore Wind'!AG381","v":0},{"$f":"'Offshore Wind'!AH381","v":0},{"$f":"'Offshore Wind'!AI381","v":0},{"$f":"'Offshore Wind'!AJ381","v":0},{"$f":"'Offshore Wind'!AK381","v":0},{"$f":"'Offshore Wind'!AL381","v":0},{"$f":"'Offshore Wind'!AM381","v":0},{"$f":"'Offshore Wind'!AN381","v":0},{"$f":"'Offshore Wind'!AO381","v":0},{"$f":"'Offshore Wind'!AP381","v":0},{"$f":"'Offshore Wind'!AQ381","v":0}]
["RM3OfClass99","RD","Moderate",30,"OffShoreWind","Class9",{"$f":"'Offshore Wind'!L382","v":0},{"$f":"'Offshore Wind'!M382","v":0},{"$f":"'Offshore Wind'!N382","v":0},{"$f":"'Offshore Wind'!O382","v":0},{"$f":"'Offshore Wind'!P382","v":0},{"$f":"'Offshore Wind'!Q382","v":0},{"$f":"'Offshore Wind'!R382","v":0},{"$f":"'Offshore Wind'!S382","v":0},{"$f":"'Offshore Wind'!T382","v":0},{"$f":"'Offshore Wind'!U382","v":0},{"$f":"'Offshore Wind'!V382","v":0},{"$f":"'Offshore Wind'!W382","v":0},{"$f":"'Offshore Wind'!X382","v":0},{"$f":"'Offshore Wind'!Y382","v":0},{"$f":"'Offshore Wind'!Z382","v":0},{"$f":"'Offshore Wind'!AA382","v":0},{"$f":"'Offshore Wind'!AB382","v":0},{"$f":"'Offshore Wind'!AC382","v":0},{"$f":"'Offshore Wind'!AD382","v":0},{"$f":"'Offshore Wind'!AE382","v":0},{"$f":"'Offshore Wind'!AF382","v":0},{"$f":"'Offshore Wind'!AG382","v":0},{"$f":"'Offshore Wind'!AH382","v":0},{"$f":"'Offshore Wind'!AI382","v":0},{"$f":"'Offshore Wind'!AJ382","v":0},{"$f":"'Offshore Wind'!AK382","v":0},{"$f":"'Offshore Wind'!AL382","v":0},{"$f":"'Offshore Wind'!AM382","v":0},{"$f":"'Offshore Wind'!AN382","v":0},{"$f":"'Offshore Wind'!AO382","v":0},{"$f":"'Offshore Wind'!AP382","v":0},{"$f":"'Offshore Wind'!AQ382","v":0}]
["RC3OfClass99","RD","Conservative",30,"OffShoreWind","Class9",{"$f":"'Offshore Wind'!L383","v":0},{"$f":"'Offshore Wind'!M383","v":0},{"$f":"'Offshore Wind'!N383","v":0},{"$f":"'Offshore Wind'!O383","v":0},{"$f":"'Offshore Wind'!P383","v":0},{"$f":"'Offshore Wind'!Q383","v":0},{"$f":"'Offshore Wind'!R383","v":0},{"$f":"'Offshore Wind'!S383","v":0},{"$f":"'Offshore Wind'!T383","v":0},{"$f":"'Offshore Wind'!U383","v":0},{"$f":"'Offshore Wind'!V383","v":0},{"$f":"'Offshore Wind'!W383","v":0},{"$f":"'Offshore Wind'!X383","v":0},{"$f":"'Offshore Wind'!Y383","v":0},{"$f":"'Offshore Wind'!Z383","v":0},{"$f":"'Offshore Wind'!AA383","v":0},{"$f":"'Offshore Wind'!AB383","v":0},{"$f":"'Offshore Wind'!AC383","v":0},{"$f":"'Offshore Wind'!AD383","v":0},{"$f":"'Offshore Wind'!AE383","v":0},{"$f":"'Offshore Wind'!AF383","v":0},{"$f":"'Offshore Wind'!AG383","v":0},{"$f":"'Offshore Wind'!AH383","v":0},{"$f":"'Offshore Wind'!AI383","v":0},{"$f":"'Offshore Wind'!AJ383","v":0},{"$f":"'Offshore Wind'!AK383","v":0},{"$f":"'Offshore Wind'!AL383","v":0},{"$f":"'Offshore Wind'!AM383","v":0},{"$f":"'Offshore Wind'!AN383","v":0},{"$f":"'Offshore Wind'!AO383","v":0},{"$f":"'Offshore Wind'!AP383","v":0},{"$f":"'Offshore Wind'!AQ383","v":0}]
["RA3OfClass10","RD","Advanced",30,"OffShoreWind","Class10",{"$f":"'Offshore Wind'!L384","v":0},{"$f":"'Offshore Wind'!M384","v":0},{"$f":"'Offshore Wind'!N384","v":0},{"$f":"'Offshore Wind'!O384","v":0},{"$f":"'Offshore Wind'!P384","v":0},{"$f":"'Offshore Wind'!Q384","v":0},{"$f":"'Offshore Wind'!R384","v":0},{"$f":"'Offshore Wind'!S384","v":0},{"$f":"'Offshore Wind'!T384","v":0},{"$f":"'Offshore Wind'!U384","v":0},{"$f":"'Offshore Wind'!V384","v":0},{"$f":"'Offshore Wind'!W384","v":0},{"$f":"'Offshore Wind'!X384","v":0},{"$f":"'Offshore Wind'!Y384","v":0},{"$f":"'Offshore Wind'!Z384","v":0},{"$f":"'Offshore Wind'!AA384","v":0},{"$f":"'Offshore Wind'!AB384","v":0},{"$f":"'Offshore Wind'!AC384","v":0},{"$f":"'Offshore Wind'!AD384","v":0},{"$f":"'Offshore Wind'!AE384","v":0},{"$f":"'Offshore Wind'!AF384","v":0},{"$f":"'Offshore Wind'!AG384","v":0},{"$f":"'Offshore Wind'!AH384","v":0},{"$f":"'Offshore Wind'!AI384","v":0},{"$f":"'Offshore Wind'!AJ384","v":0},{"$f":"'Offshore Wind'!AK384","v":0},{"$f":"'Offshore Wind'!AL384","v":0},{"$f":"'Offshore Wind'!AM384","v":0},{"$f":"'Offshore Wind'!AN384","v":0},{"$f":"'Offshore Wind'!AO384","v":0},{"$f":"'Offshore Wind'!AP384","v":0},{"$f":"'Offshore Wind'!AQ384","v":0}]
["RM3OfClass10","RD","Moderate",30,"OffShoreWind","Class10",{"$f":"'Offshore Wind'!L385","v":0},{"$f":"'Offshore Wind'!M385","v":0},{"$f":"'Offshore Wind'!N385","v":0},{"$f":"'Offshore Wind'!O385","v":0},{"$f":"'Offshore Wind'!P385","v":0},{"$f":"'Offshore Wind'!Q385","v":0},{"$f":"'Offshore Wind'!R385","v":0},{"$f":"'Offshore Wind'!S385","v":0},{"$f":"'Offshore Wind'!T385","v":0},{"$f":"'Offshore Wind'!U385","v":0},{"$f":"'Offshore Wind'!V385","v":0},{"$f":"'Offshore Wind'!W385","v":0},{"$f":"'Offshore Wind'!X385","v":0},{"$f":"'Offshore Wind'!Y385","v":0},{"$f":"'Offshore Wind'!Z385","v":0},{"$f":"'Offshore Wind'!AA385","v":0},{"$f":"'Offshore Wind'!AB385","v":0},{"$f":"'Offshore Wind'!AC385","v":0},{"$f":"'Offshore Wind'!AD385","v":0},{"$f":"'Offshore Wind'!AE385","v":0},{"$f":"'Offshore Wind'!AF385","v":0},{"$f":"'Offshore Wind'!AG385","v":0},{"$f":"'Offshore Wind'!AH385","v":0},{"$f":"'Offshore Wind'!AI385","v":0},{"$f":"'Offshore Wind'!AJ385","v":0},{"$f":"'Offshore Wind'!AK385","v":0},{"$f":"'Offshore Wind'!AL385","v":0},{"$f":"'Offshore Wind'!AM385","v":0},{"$f":"'Offshore Wind'!AN385","v":0},{"$f":"'Offshore Wind'!AO385","v":0},{"$f":"'Offshore Wind'!AP385","v":0},{"$f":"'Offshore Wind'!AQ385","v":0}]
["RC3OfClass10","RD","Conservative",30,"OffShoreWind","Class10",{"$f":"'Offshore Wind'!L386","v":0},{"$f":"'Offshore Wind'!M386","v":0},{"$f":"'Offshore Wind'!N386","v":0},{"$f":"'Offshore Wind'!O386","v":0},{"$f":"'Offshore Wind'!P386","v":0},{"$f":"'Offshore Wind'!Q386","v":0},{"$f":"'Offshore Wind'!R386","v":0},{"$f":"'Offshore Wind'!S386","v":0},{"$f":"'Offshore Wind'!T386","v":0},{"$f":"'Offshore Wind'!U386","v":0},{"$f":"'Offshore Wind'!V386","v":0},{"$f":"'Offshore Wind'!W386","v":0},{"$f":"'Offshore Wind'!X386","v":0},{"$f":"'Offshore Wind'!Y386","v":0},{"$f":"'Offshore Wind'!Z386","v":0},{"$f":"'Offshore Wind'!AA386","v":0},{"$f":"'Offshore Wind'!AB386","v":0},{"$f":"'Offshore Wind'!AC386","v":0},{"$f":"'Offshore Wind'!AD386","v":0},{"$f":"'Offshore Wind'!AE386","v":0},{"$f":"'Offshore Wind'!AF386","v":0},{"$f":"'Offshore Wind'!AG386","v":0},{"$f":"'Offshore Wind'!AH386","v":0},{"$f":"'Offshore Wind'!AI386","v":0},{"$f":"'Offshore Wind'!AJ386","v":0},{"$f":"'Offshore Wind'!AK386","v":0},{"$f":"'Offshore Wind'!AL386","v":0},{"$f":"'Offshore Wind'!AM386","v":0},{"$f":"'Offshore Wind'!AN386","v":0},{"$f":"'Offshore Wind'!AO386","v":0},{"$f":"'Offshore Wind'!AP386","v":0},{"$f":"'Offshore Wind'!AQ386","v":0}]
["RA3OfClass11","RD","Advanced",30,"OffShoreWind","Class11",{"$f":"'Offshore Wind'!L387","v":0},{"$f":"'Offshore Wind'!M387","v":0},{"$f":"'Offshore Wind'!N387","v":0},{"$f":"'Offshore Wind'!O387","v":0},{"$f":"'Offshore Wind'!P387","v":0},{"$f":"'Offshore Wind'!Q387","v":0},{"$f":"'Offshore Wind'!R387","v":0},{"$f":"'Offshore Wind'!S387","v":0},{"$f":"'Offshore Wind'!T387","v":0},{"$f":"'Offshore Wind'!U387","v":0},{"$f":"'Offshore Wind'!V387","v":0},{"$f":"'Offshore Wind'!W387","v":0},{"$f":"'Offshore Wind'!X387","v":0},{"$f":"'Offshore Wind'!Y387","v":0},{"$f":"'Offshore Wind'!Z387","v":0},{"$f":"'Offshore Wind'!AA387","v":0},{"$f":"'Offshore Wind'!AB387","v":0},{"$f":"'Offshore Wind'!AC387","v":0},{"$f":"'Offshore Wind'!AD387","v":0},{"$f":"'Offshore Wind'!AE387","v":0},{"$f":"'Offshore Wind'!AF387","v":0},{"$f":"'Offshore Wind'!AG387","v":0},{"$f":"'Offshore Wind'!AH387","v":0},{"$f":"'Offshore Wind'!AI387","v":0},{"$f":"'Offshore Wind'!AJ387","v":0},{"$f":"'Offshore Wind'!AK387","v":0},{"$f":"'Offshore Wind'!AL387","v":0},{"$f":"'Offshore Wind'!AM387","v":0},{"$f":"'Offshore Wind'!AN387","v":0},{"$f":"'Offshore Wind'!AO387","v":0},{"$f":"'Offshore Wind'!AP387","v":0},{"$f":"'Offshore Wind'!AQ387","v":0}]
["RM3OfClass11","RD","Moderate",30,"OffShoreWind","Class11",{"$f":"'Offshore Wind'!L388","v":0},{"$f":"'Offshore Wind'!M388","v":0},{"$f":"'Offshore Wind'!N388","v":0},{"$f":"'Offshore Wind'!O388","v":0},{"$f":"'Offshore Wind'!P388","v":0},{"$f":"'Offshore Wind'!Q388","v":0},{"$f":"'Offshore Wind'!R388","v":0},{"$f":"'Offshore Wind'!S388","v":0},{"$f":"'Offshore Wind'!T388","v":0},{"$f":"'Offshore Wind'!U388","v":0},{"$f":"'Offshore Wind'!V388","v":0},{"$f":"'Offshore Wind'!W388","v":0},{"$f":"'Offshore Wind'!X388","v":0},{"$f":"'Offshore Wind'!Y388","v":0},{"$f":"'Offshore Wind'!Z388","v":0},{"$f":"'Offshore Wind'!AA388","v":0},{"$f":"'Offshore Wind'!AB388","v":0},{"$f":"'Offshore Wind'!AC388","v":0},{"$f":"'Offshore Wind'!AD388","v":0},{"$f":"'Offshore Wind'!AE388","v":0},{"$f":"'Offshore Wind'!AF388","v":0},{"$f":"'Offshore Wind'!AG388","v":0},{"$f":"'Offshore Wind'!AH388","v":0},{"$f":"'Offshore Wind'!AI388","v":0},{"$f":"'Offshore Wind'!AJ388","v":0},{"$f":"'Offshore Wind'!AK388","v":0},{"$f":"'Offshore Wind'!AL388","v":0},{"$f":"'Offshore Wind'!AM388","v":0},{"$f":"'Offshore Wind'!AN388","v":0},{"$f":"'Offshore Wind'!AO388","v":0},{"$f":"'Offshore Wind'!AP388","v":0},{"$f":"'Offshore Wind'!AQ388","v":0}]
["RC3OfClass11","RD","Conservative",30,"OffShoreWind","Class11",{"$f":"'Offshore Wind'!L389","v":0},{"$f":"'Offshore Wind'!M389","v":0},{"$f":"'Offshore Wind'!N389","v":0},{"$f":"'Offshore Wind'!O389","v":0},{"$f":"'Offshore Wind'!P389","v":0},{"$f":"'Offshore Wind'!Q389","v":0},{"$f":"'Offshore Wind'!R389","v":0},{"$f":"'Offshore Wind'!S389","v":0},{"$f":"'Offshore Wind'!T389","v":0},{"$f":"'Offshore Wind'!U389","v":0},{"$f":"'Offshore Wind'!V389","v":0},{"$f":"'Offshore Wind'!W389","v":0},{"$f":"'Offshore Wind'!X389","v":0},{"$f":"'Offshore Wind'!Y389","v":0},{"$f":"'Offshore Wind'!Z389","v":0},{"$f":"'Offshore Wind'!AA389","v":0},{"$f":"'Offshore Wind'!AB389","v":0},{"$f":"'Offshore Wind'!AC389","v":0},{"$f":"'Offshore Wind'!AD389","v":0},{"$f":"'Offshore Wind'!AE389","v":0},{"$f":"'Offshore Wind'!AF389","v":0},{"$f":"'Offshore Wind'!AG389","v":0},{"$f":"'Offshore Wind'!AH389","v":0},{"$f":"'Offshore Wind'!AI389","v":0},{"$f":"'Offshore Wind'!AJ389","v":0},{"$f":"'Offshore Wind'!AK389","v":0},{"$f":"'Offshore Wind'!AL389","v":0},{"$f":"'Offshore Wind'!AM389","v":0},{"$f":"'Offshore Wind'!AN389","v":0},{"$f":"'Offshore Wind'!AO389","v":0},{"$f":"'Offshore Wind'!AP389","v":0},{"$f":"'Offshore Wind'!AQ389","v":0}]
["RA3OfClass12","RD","Advanced",30,"OffShoreWind","Class12",{"$f":"'Offshore Wind'!L390","v":0},{"$f":"'Offshore Wind'!M390","v":0},{"$f":"'Offshore Wind'!N390","v":0},{"$f":"'Offshore Wind'!O390","v":0},{"$f":"'Offshore Wind'!P390","v":0},{"$f":"'Offshore Wind'!Q390","v":0},{"$f":"'Offshore Wind'!R390","v":0},{"$f":"'Offshore Wind'!S390","v":0},{"$f":"'Offshore Wind'!T390","v":0},{"$f":"'Offshore Wind'!U390","v":0},{"$f":"'Offshore Wind'!V390","v":0},{"$f":"'Offshore Wind'!W390","v":0},{"$f":"'Offshore Wind'!X390","v":0},{"$f":"'Offshore Wind'!Y390","v":0},{"$f":"'Offshore Wind'!Z390","v":0},{"$f":"'Offshore Wind'!AA390","v":0},{"$f":"'Offshore Wind'!AB390","v":0},{"$f":"'Offshore Wind'!AC390","v":0},{"$f":"'Offshore Wind'!AD390","v":0},{"$f":"'Offshore Wind'!AE390","v":0},{"$f":"'Offshore Wind'!AF390","v":0},{"$f":"'Offshore Wind'!AG390","v":0},{"$f":"'Offshore Wind'!AH390","v":0},{"$f":"'Offshore Wind'!AI390","v":0},{"$f":"'Offshore Wind'!AJ390","v":0},{"$f":"'Offshore Wind'!AK390","v":0},{"$f":"'Offshore Wind'!AL390","v":0},{"$f":"'Offshore Wind'!AM390","v":0},{"$f":"'Offshore Wind'!AN390","v":0},{"$f":"'Offshore Wind'!AO390","v":0},{"$f":"'Offshore Wind'!AP390","v":0},{"$f":"'Offshore Wind'!AQ390","v":0}]
["RM3OfClass12","RD","Moderate",30,"OffShoreWind","Class12",{"$f":"'Offshore Wind'!L391","v":0},{"$f":"'Offshore Wind'!M391","v":0},{"$f":"'Offshore Wind'!N391","v":0},{"$f":"'Offshore Wind'!O391","v":0},{"$f":"'Offshore Wind'!P391","v":0},{"$f":"'Offshore Wind'!Q391","v":0},{"$f":"'Offshore Wind'!R391","v":0},{"$f":"'Offshore Wind'!S391","v":0},{"$f":"'Offshore Wind'!T391","v":0},{"$f":"'Offshore Wind'!U391","v":0},{"$f":"'Offshore Wind'!V391","v":0},{"$f":"'Offshore Wind'!W391","v":0},{"$f":"'Offshore Wind'!X391","v":0},{"$f":"'Offshore Wind'!Y391","v":0},{"$f":"'Offshore Wind'!Z391","v":0},{"$f":"'Offshore Wind'!AA391","v":0},{"$f":"'Offshore Wind'!AB391","v":0},{"$f":"'Offshore Wind'!AC391","v":0},{"$f":"'Offshore Wind'!AD391","v":0},{"$f":"'Offshore Wind'!AE391","v":0},{"$f":"'Offshore Wind'!AF391","v":0},{"$f":"'Offshore Wind'!AG391","v":0},{"$f":"'Offshore Wind'!AH391","v":0},{"$f":"'Offshore Wind'!AI391","v":0},{"$f":"'Offshore Wind'!AJ391","v":0},{"$f":"'Offshore Wind'!AK391","v":0},{"$f":"'Offshore Wind'!AL391","v":0},{"$f":"'Offshore Wind'!AM391","v":0},{"$f":"'Offshore Wind'!AN391","v":0},{"$f":"'Offshore Wind'!AO391","v":0},{"$f":"'Offshore Wind'!AP391","v":0},{"$f":"'Offshore Wind'!AQ391","v":0}]
["RC3OfClass12","RD","Conservative",30,"OffShoreWind","Class12",{"$f":"'Offshore Wind'!L392","v":0},{"$f":"'Offshore Wind'!M392","v":0},{"$f":"'Offshore Wind'!N392","v":0},{"$f":"'Offshore Wind'!O392","v":0},{"$f":"'Offshore Wind'!P392","v":0},{"$f":"'Offshore Wind'!Q392","v":0},{"$f":"'Offshore Wind'!R392","v":0},{"$f":"'Offshore Wind'!S392","v":0},{"$f":"'Offshore Wind'!T392","v":0},{"$f":"'Offshore Wind'!U392","v":0},{"$f":"'Offshore Wind'!V392","v":0},{"$f":"'Offshore Wind'!W392","v":0},{"$f":"'Offshore Wind'!X392","v":0},{"$f":"'Offshore Wind'!Y392","v":0},{"$f":"'Offshore Wind'!Z392","v":0},{"$f":"'Offshore Wind'!AA392","v":0},{"$f":"'Offshore Wind'!AB392","v":0},{"$f":"'Offshore Wind'!AC392","v":0},{"$f":"'Offshore Wind'!AD392","v":0},{"$f":"'Offshore Wind'!AE392","v":0},{"$f":"'Offshore Wind'!AF392","v":0},{"$f":"'Offshore Wind'!AG392","v":0},{"$f":"'Offshore Wind'!AH392","v":0},{"$f":"'Offshore Wind'!AI392","v":0},{"$f":"'Offshore Wind'!AJ392","v":0},{"$f":"'Offshore Wind'!AK392","v":0},{"$f":"'Offshore Wind'!AL392","v":0},{"$f":"'Offshore Wind'!AM392","v":0},{"$f":"'Offshore Wind'!AN392","v":0},{"$f":"'Offshore Wind'!AO392","v":0},{"$f":"'Offshore Wind'!AP392","v":0},{"$f":"'Offshore Wind'!AQ392","v":0}]
["RA3OfClass13","RD","Advanced",30,"OffShoreWind","Class13",{"$f":"'Offshore Wind'!L393","v":0},{"$f":"'Offshore Wind'!M393","v":0},{"$f":"'Offshore Wind'!N393","v":0},{"$f":"'Offshore Wind'!O393","v":0},{"$f":"'Offshore Wind'!P393","v":0},{"$f":"'Offshore Wind'!Q393","v":0},{"$f":"'Offshore Wind'!R393","v":0},{"$f":"'Offshore Wind'!S393","v":0},{"$f":"'Offshore Wind'!T393","v":0},{"$f":"'Offshore Wind'!U393","v":0},{"$f":"'Offshore Wind'!V393","v":0},{"$f":"'Offshore Wind'!W393","v":0},{"$f":"'Offshore Wind'!X393","v":0},{"$f":"'Offshore Wind'!Y393","v":0},{"$f":"'Offshore Wind'!Z393","v":0},{"$f":"'Offshore Wind'!AA393","v":0},{"$f":"'Offshore Wind'!AB393","v":0},{"$f":"'Offshore Wind'!AC393","v":0},{"$f":"'Offshore Wind'!AD393","v":0},{"$f":"'Offshore Wind'!AE393","v":0},{"$f":"'Offshore Wind'!AF393","v":0},{"$f":"'Offshore Wind'!AG393","v":0},{"$f":"'Offshore Wind'!AH393","v":0},{"$f":"'Offshore Wind'!AI393","v":0},{"$f":"'Offshore Wind'!AJ393","v":0},{"$f":"'Offshore Wind'!AK393","v":0},{"$f":"'Offshore Wind'!AL393","v":0},{"$f":"'Offshore Wind'!AM393","v":0},{"$f":"'Offshore Wind'!AN393","v":0},{"$f":"'Offshore Wind'!AO393","v":0},{"$f":"'Offshore Wind'!AP393","v":0},{"$f":"'Offshore Wind'!AQ393","v":0}]
["RM3OfClass13","RD","Moderate",30,"OffShoreWind","Class13",{"$f":"'Offshore Wind'!L394","v":0},{"$f":"'Offshore Wind'!M394","v":0},{"$f":"'Offshore Wind'!N394","v":0},{"$f":"'Offshore Wind'!O394","v":0},{"$f":"'Offshore Wind'!P394","v":0},{"$f":"'Offshore Wind'!Q394","v":0},{"$f":"'Offshore Wind'!R394","v":0},{"$f":"'Offshore Wind'!S394","v":0},{"$f":"'Offshore Wind'!T394","v":0},{"$f":"'Offshore Wind'!U394","v":0},{"$f":"'Offshore Wind'!V394","v":0},{"$f":"'Offshore Wind'!W394","v":0},{"$f":"'Offshore Wind'!X394","v":0},{"$f":"'Offshore Wind'!Y394","v":0},{"$f":"'Offshore Wind'!Z394","v":0},{"$f":"'Offshore Wind'!AA394","v":0},{"$f":"'Offshore Wind'!AB394","v":0},{"$f":"'Offshore Wind'!AC394","v":0},{"$f":"'Offshore Wind'!AD394","v":0},{"$f":"'Offshore Wind'!AE394","v":0},{"$f":"'Offshore Wind'!AF394","v":0},{"$f":"'Offshore Wind'!AG394","v":0},{"$f":"'Offshore Wind'!AH394","v":0},{"$f":"'Offshore Wind'!AI394","v":0},{"$f":"'Offshore Wind'!AJ394","v":0},{"$f":"'Offshore Wind'!AK394","v":0},{"$f":"'Offshore Wind'!AL394","v":0},{"$f":"'Offshore Wind'!AM394","v":0},{"$f":"'Offshore Wind'!AN394","v":0},{"$f":"'Offshore Wind'!AO394","v":0},{"$f":"'Offshore Wind'!AP394","v":0},{"$f":"'Offshore Wind'!AQ394","v":0}]
["RC3OfClass13","RD","Conservative",30,"OffShoreWind","Class13",{"$f":"'Offshore Wind'!L395","v":0},{"$f":"'Offshore Wind'!M395","v":0},{"$f":"'Offshore Wind'!N395","v":0},{"$f":"'Offshore Wind'!O395","v":0},{"$f":"'Offshore Wind'!P395","v":0},{"$f":"'Offshore Wind'!Q395","v":0},{"$f":"'Offshore Wind'!R395","v":0},{"$f":"'Offshore Wind'!S395","v":0},{"$f":"'Offshore Wind'!T395","v":0},{"$f":"'Offshore Wind'!U395","v":0},{"$f":"'Offshore Wind'!V395","v":0},{"$f":"'Offshore Wind'!W395","v":0},{"$f":"'Offshore Wind'!X395","v":0},{"$f":"'Offshore Wind'!Y395","v":0},{"$f":"'Offshore Wind'!Z395","v":0},{"$f":"'Offshore Wind'!AA395","v":0},{"$f":"'Offshore Wind'!AB395","v":0},{"$f":"'Offshore Wind'!AC395","v":0},{"$f":"'Offshore Wind'!AD395","v":0},{"$f":"'Offshore Wind'!AE395","v":0},{"$f":"'Offshore Wind'!AF395","v":0},{"$f":"'Offshore Wind'!AG395","v":0},{"$f":"'Offshore Wind'!AH395","v":0},{"$f":"'Offshore Wind'!AI395","v":0},{"$f":"'Offshore Wind'!AJ395","v":0},{"$f":"'Offshore Wind'!AK395","v":0},{"$f":"'Offshore Wind'!AL395","v":0},{"$f":"'Offshore Wind'!AM395","v":0},{"$f":"'Offshore Wind'!AN395","v":0},{"$f":"'Offshore Wind'!AO395","v":0},{"$f":"'Offshore Wind'!AP395","v":0},{"$f":"'Offshore Wind'!AQ395","v":0}]
["RA3OfClass14","RD","Advanced",30,"OffShoreWind","Class14",{"$f":"'Offshore Wind'!L396","v":0},{"$f":"'Offshore Wind'!M396","v":0},{"$f":"'Offshore Wind'!N396","v":0},{"$f":"'Offshore Wind'!O396","v":0},{"$f":"'Offshore Wind'!P396","v":0},{"$f":"'Offshore Wind'!Q396","v":0},{"$f":"'Offshore Wind'!R396","v":0},{"$f":"'Offshore Wind'!S396","v":0},{"$f":"'Offshore Wind'!T396","v":0},{"$f":"'Offshore Wind'!U396","v":0},{"$f":"'Offshore Wind'!V396","v":0},{"$f":"'Offshore Wind'!W396","v":0},{"$f":"'Offshore Wind'!X396","v":0},{"$f":"'Offshore Wind'!Y396","v":0},{"$f":"'Offshore Wind'!Z396","v":0},{"$f":"'Offshore Wind'!AA396","v":0},{"$f":"'Offshore Wind'!AB396","v":0},{"$f":"'Offshore Wind'!AC396","v":0},{"$f":"'Offshore Wind'!AD396","v":0},{"$f":"'Offshore Wind'!AE396","v":0},{"$f":"'Offshore Wind'!AF396","v":0},{"$f":"'Offshore Wind'!AG396","v":0},{"$f":"'Offshore Wind'!AH396","v":0},{"$f":"'Offshore Wind'!AI396","v":0},{"$f":"'Offshore Wind'!AJ396","v":0},{"$f":"'Offshore Wind'!AK396","v":0},{"$f":"'Offshore Wind'!AL396","v":0},{"$f":"'Offshore Wind'!AM396","v":0},{"$f":"'Offshore Wind'!AN396","v":0},{"$f":"'Offshore Wind'!AO396","v":0},{"$f":"'Offshore Wind'!AP396","v":0},{"$f":"'Offshore Wind'!AQ396","v":0}]
["RM3OfClass14","RD","Moderate",30,"OffShoreWind","Class14",{"$f":"'Offshore Wind'!L397","v":0},{"$f":"'Offshore Wind'!M397","v":0},{"$f":"'Offshore Wind'!N397","v":0},{"$f":"'Offshore Wind'!O397","v":0},{"$f":"'Offshore Wind'!P397","v":0},{"$f":"'Offshore Wind'!Q397","v":0},{"$f":"'Offshore Wind'!R397","v":0},{"$f":"'Offshore Wind'!S397","v":0},{"$f":"'Offshore Wind'!T397","v":0},{"$f":"'Offshore Wind'!U397","v":0},{"$f":"'Offshore Wind'!V397","v":0},{"$f":"'Offshore Wind'!W397","v":0},{"$f":"'Offshore Wind'!X397","v":0},{"$f":"'Offshore Wind'!Y397","v":0},{"$f":"'Offshore Wind'!Z397","v":0},{"$f":"'Offshore Wind'!AA397","v":0},{"$f":"'Offshore Wind'!AB397","v":0},{"$f":"'Offshore Wind'!AC397","v":0},{"$f":"'Offshore Wind'!AD397","v":0},{"$f":"'Offshore Wind'!AE397","v":0},{"$f":"'Offshore Wind'!AF397","v":0},{"$f":"'Offshore Wind'!AG397","v":0},{"$f":"'Offshore Wind'!AH397","v":0},{"$f":"'Offshore Wind'!AI397","v":0},{"$f":"'Offshore Wind'!AJ397","v":0},{"$f":"'Offshore Wind'!AK397","v":0},{"$f":"'Offshore Wind'!AL397","v":0},{"$f":"'Offshore Wind'!AM397","v":0},{"$f":"'Offshore Wind'!AN397","v":0},{"$f":"'Offshore Wind'!AO397","v":0},{"$f":"'Offshore Wind'!AP397","v":0},{"$f":"'Offshore Wind'!AQ397","v":0}]
["RC3OfClass14","RD","Conservative",30,"OffShoreWind","Class14",{"$f":"'Offshore Wind'!L398","v":0},{"$f":"'Offshore Wind'!M398","v":0},{"$f":"'Offshore Wind'!N398","v":0},{"$f":"'Offshore Wind'!O398","v":0},{"$f":"'Offshore Wind'!P398","v":0},{"$f":"'Offshore Wind'!Q398","v":0},{"$f":"'Offshore Wind'!R398","v":0},{"$f":"'Offshore Wind'!S398","v":0},{"$f":"'Offshore Wind'!T398","v":0},{"$f":"'Offshore Wind'!U398","v":0},{"$f":"'Offshore Wind'!V398","v":0},{"$f":"'Offshore Wind'!W398","v":0},{"$f":"'Offshore Wind'!X398","v":0},{"$f":"'Offshore Wind'!Y398","v":0},{"$f":"'Offshore Wind'!Z398","v":0},{"$f":"'Offshore Wind'!AA398","v":0},{"$f":"'Offshore Wind'!AB398","v":0},{"$f":"'Offshore Wind'!AC398","v":0},{"$f":"'Offshore Wind'!AD398","v":0},{"$f":"'Offshore Wind'!AE398","v":0},{"$f":"'Offshore Wind'!AF398","v":0},{"$f":"'Offshore Wind'!AG398","v":0},{"$f":"'Offshore Wind'!AH398","v":0},{"$f":"'Offshore Wind'!AI398","v":0},{"$f":"'Offshore Wind'!AJ398","v":0},{"$f":"'Offshore Wind'!AK398","v":0},{"$f":"'Offshore Wind'!AL398","v":0},{"$f":"'Offshore Wind'!AM398","v":0},{"$f":"'Offshore Wind'!AN398","v":0},{"$f":"'Offshore Wind'!AO398","v":0},{"$f":"'Offshore Wind'!AP398","v":0},{"$f":"'Offshore Wind'!AQ398","v":0}]
["RA3UtClass10","RD","Advanced",30,"UtilityPV","Class10",{"$f":"'Solar - Utility PV'!L284","v":0},{"$f":"'Solar - Utility PV'!M284","v":0},{"$f":"'Solar - Utility PV'!N284","v":0},{"$f":"'Solar - Utility PV'!O284","v":0},{"$f":"'Solar - Utility PV'!P284","v":0},{"$f":"'Solar - Utility PV'!Q284","v":0},{"$f":"'Solar - Utility PV'!R284","v":0},{"$f":"'Solar - Utility PV'!S284","v":0},{"$f":"'Solar - Utility PV'!T284","v":0},{"$f":"'Solar - Utility PV'!U284","v":0},{"$f":"'Solar - Utility PV'!V284","v":0},{"$f":"'Solar - Utility PV'!W284","v":0},{"$f":"'Solar - Utility PV'!X284","v":0},{"$f":"'Solar - Utility PV'!Y284","v":0},{"$f":"'Solar - Utility PV'!Z284","v":0},{"$f":"'Solar - Utility PV'!AA284","v":0},{"$f":"'Solar - Utility PV'!AB284","v":0},{"$f":"'Solar - Utility PV'!AC284","v":0},{"$f":"'Solar - Utility PV'!AD284","v":0},{"$f":"'Solar - Utility PV'!AE284","v":0},{"$f":"'Solar - Utility PV'!AF284","v":0},{"$f":"'Solar - Utility PV'!AG284","v":0},{"$f":"'Solar - Utility PV'!AH284","v":0},{"$f":"'Solar - Utility PV'!AI284","v":0},{"$f":"'Solar - Utility PV'!AJ284","v":0},{"$f":"'Solar - Utility PV'!AK284","v":0},{"$f":"'Solar - Utility PV'!AL284","v":0},{"$f":"'Solar - Utility PV'!AM284","v":0},{"$f":"'Solar - Utility PV'!AN284","v":0},{"$f":"'Solar - Utility PV'!AO284","v":0},{"$f":"'Solar - Utility PV'!AP284","v":0},{"$f":"'Solar - Utility PV'!AQ284","v":0}]
["RM3UtClass10","RD","Moderate",30,"UtilityPV","Class10",{"$f":"'Solar - Utility PV'!L285","v":0},{"$f":"'Solar - Utility PV'!M285","v":0},{"$f":"'Solar - Utility PV'!N285","v":0},{"$f":"'Solar - Utility PV'!O285","v":0},{"$f":"'Solar - Utility PV'!P285","v":0},{"$f":"'Solar - Utility PV'!Q285","v":0},{"$f":"'Solar - Utility PV'!R285","v":0},{"$f":"'Solar - Utility PV'!S285","v":0},{"$f":"'Solar - Utility PV'!T285","v":0},{"$f":"'Solar - Utility PV'!U285","v":0},{"$f":"'Solar - Utility PV'!V285","v":0},{"$f":"'Solar - Utility PV'!W285","v":0},{"$f":"'Solar - Utility PV'!X285","v":0},{"$f":"'Solar - Utility PV'!Y285","v":0},{"$f":"'Solar - Utility PV'!Z285","v":0},{"$f":"'Solar - Utility PV'!AA285","v":0},{"$f":"'Solar - Utility PV'!AB285","v":0},{"$f":"'Solar - Utility PV'!AC285","v":0},{"$f":"'Solar - Utility PV'!AD285","v":0},{"$f":"'Solar - Utility PV'!AE285","v":0},{"$f":"'Solar - Utility PV'!AF285","v":0},{"$f":"'Solar - Utility PV'!AG285","v":0},{"$f":"'Solar - Utility PV'!AH285","v":0},{"$f":"'Solar - Utility PV'!AI285","v":0},{"$f":"'Solar - Utility PV'!AJ285","v":0},{"$f":"'Solar - Utility PV'!AK285","v":0},{"$f":"'Solar - Utility PV'!AL285","v":0},{"$f":"'Solar - Utility PV'!AM285","v":0},{"$f":"'Solar - Utility PV'!AN285","v":0},{"$f":"'Solar - Utility PV'!AO285","v":0},{"$f":"'Solar - Utility PV'!AP285","v":0},{"$f":"'Solar - Utility PV'!AQ285","v":0}]
["RC3UtClass10","RD","Conservative",30,"UtilityPV","Class10",{"$f":"'Solar - Utility PV'!L286","v":0},{"$f":"'Solar - Utility PV'!M286","v":0},{"$f":"'Solar - Utility PV'!N286","v":0},{"$f":"'Solar - Utility PV'!O286","v":0},{"$f":"'Solar - Utility PV'!P286","v":0},{"$f":"'Solar - Utility PV'!Q286","v":0},{"$f":"'Solar - Utility PV'!R286","v":0},{"$f":"'Solar - Utility PV'!S286","v":0},{"$f":"'Solar - Utility PV'!T286","v":0},{"$f":"'Solar - Utility PV'!U286","v":0},{"$f":"'Solar - Utility PV'!V286","v":0},{"$f":"'Solar - Utility PV'!W286","v":0},{"$f":"'Solar - Utility PV'!X286","v":0},{"$f":"'Solar - Utility PV'!Y286","v":0},{"$f":"'Solar - Utility PV'!Z286","v":0},{"$f":"'Solar - Utility PV'!AA286","v":0},{"$f":"'Solar - Utility PV'!AB286","v":0},{"$f":"'Solar - Utility PV'!AC286","v":0},{"$f":"'Solar - Utility PV'!AD286","v":0},{"$f":"'Solar - Utility PV'!AE286","v":0},{"$f":"'Solar - Utility PV'!AF286","v":0},{"$f":"'Solar - Utility PV'!AG286","v":0},{"$f":"'Solar - Utility PV'!AH286","v":0},{"$f":"'Solar - Utility PV'!AI286","v":0},{"$f":"'Solar - Utility PV'!AJ286","v":0},{"$f":"'Solar - Utility PV'!AK286","v":0},{"$f":"'Solar - Utility PV'!AL286","v":0},{"$f":"'Solar - Utility PV'!AM286","v":0},{"$f":"'Solar - Utility PV'!AN286","v":0},{"$f":"'Solar - Utility PV'!AO286","v":0},{"$f":"'Solar - Utility PV'!AP286","v":0},{"$f":"'Solar - Utility PV'!AQ286","v":0}]
["RA3UtClass99","RD","Advanced",30,"UtilityPV","Class9",{"$f":"'Solar - Utility PV'!L287","v":0},{"$f":"'Solar - Utility PV'!M287","v":0},{"$f":"'Solar - Utility PV'!N287","v":0},{"$f":"'Solar - Utility PV'!O287","v":0},{"$f":"'Solar - Utility PV'!P287","v":0},{"$f":"'Solar - Utility PV'!Q287","v":0},{"$f":"'Solar - Utility PV'!R287","v":0},{"$f":"'Solar - Utility PV'!S287","v":0},{"$f":"'Solar - Utility PV'!T287","v":0},{"$f":"'Solar - Utility PV'!U287","v":0},{"$f":"'Solar - Utility PV'!V287","v":0},{"$f":"'Solar - Utility PV'!W287","v":0},{"$f":"'Solar - Utility PV'!X287","v":0},{"$f":"'Solar - Utility PV'!Y287","v":0},{"$f":"'Solar - Utility PV'!Z287","v":0},{"$f":"'Solar - Utility PV'!AA287","v":0},{"$f":"'Solar - Utility PV'!AB287","v":0},{"$f":"'Solar - Utility PV'!AC287","v":0},{"$f":"'Solar - Utility PV'!AD287","v":0},{"$f":"'Solar - Utility PV'!AE287","v":0},{"$f":"'Solar - Utility PV'!AF287","v":0},{"$f":"'Solar - Utility PV'!AG287","v":0},{"$f":"'Solar - Utility PV'!AH287","v":0},{"$f":"'Solar - Utility PV'!AI287","v":0},{"$f":"'Solar - Utility PV'!AJ287","v":0},{"$f":"'Solar - Utility PV'!AK287","v":0},{"$f":"'Solar - Utility PV'!AL287","v":0},{"$f":"'Solar - Utility PV'!AM287","v":0},{"$f":"'Solar - Utility PV'!AN287","v":0},{"$f":"'Solar - Utility PV'!AO287","v":0},{"$f":"'Solar - Utility PV'!AP287","v":0},{"$f":"'Solar - Utility PV'!AQ287","v":0}]
["RM3UtClass99","RD","Moderate",30,"UtilityPV","Class9",{"$f":"'Solar - Utility PV'!L288","v":0},{"$f":"'Solar - Utility PV'!M288","v":0},{"$f":"'Solar - Utility PV'!N288","v":0},{"$f":"'Solar - Utility PV'!O288","v":0},{"$f":"'Solar - Utility PV'!P288","v":0},{"$f":"'Solar - Utility PV'!Q288","v":0},{"$f":"'Solar - Utility PV'!R288","v":0},{"$f":"'Solar - Utility PV'!S288","v":0},{"$f":"'Solar - Utility PV'!T288","v":0},{"$f":"'Solar - Utility PV'!U288","v":0},{"$f":"'Solar - Utility PV'!V288","v":0},{"$f":"'Solar - Utility PV'!W288","v":0},{"$f":"'Solar - Utility PV'!X288","v":0},{"$f":"'Solar - Utility PV'!Y288","v":0},{"$f":"'Solar - Utility PV'!Z288","v":0},{"$f":"'Solar - Utility PV'!AA288","v":0},{"$f":"'Solar - Utility PV'!AB288","v":0},{"$f":"'Solar - Utility PV'!AC288","v":0},{"$f":"'Solar - Utility PV'!AD288","v":0},{"$f":"'Solar - Utility PV'!AE288","v":0},{"$f":"'Solar - Utility PV'!AF288","v":0},{"$f":"'Solar - Utility PV'!AG288","v":0},{"$f":"'Solar - Utility PV'!AH288","v":0},{"$f":"'Solar - Utility PV'!AI288","v":0},{"$f":"'Solar - Utility PV'!AJ288","v":0},{"$f":"'Solar - Utility PV'!AK288","v":0},{"$f":"'Solar - Utility PV'!AL288","v":0},{"$f":"'Solar - Utility PV'!AM288","v":0},{"$f":"'Solar - Utility PV'!AN288","v":0},{"$f":"'Solar - Utility PV'!AO288","v":0},{"$f":"'Solar - Utility PV'!AP288","v":0},{"$f":"'Solar - Utility PV'!AQ288","v":0}]
["RC3UtClass99","RD","Conservative",30,"UtilityPV","Class9",{"$f":"'Solar - Utility PV'!L289","v":0},{"$f":"'Solar - Utility PV'!M289","v":0},{"$f":"'Solar - Utility PV'!N289","v":0},{"$f":"'Solar - Utility PV'!O289","v":0},{"$f":"'Solar - Utility PV'!P289","v":0},{"$f":"'Solar - Utility PV'!Q289","v":0},{"$f":"'Solar - Utility PV'!R289","v":0},{"$f":"'Solar - Utility PV'!S289","v":0},{"$f":"'Solar - Utility PV'!T289","v":0},{"$f":"'Solar - Utility PV'!U289","v":0},{"$f":"'Solar - Utility PV'!V289","v":0},{"$f":"'Solar - Utility PV'!W289","v":0},{"$f":"'Solar - Utility PV'!X289","v":0},{"$f":"'Solar - Utility PV'!Y289","v":0},{"$f":"'Solar - Utility PV'!Z289","v":0},{"$f":"'Solar - Utility PV'!AA289","v":0},{"$f":"'Solar - Utility PV'!AB289","v":0},{"$f":"'Solar - Utility PV'!AC289","v":0},{"$f":"'Solar - Utility PV'!AD289","v":0},{"$f":"'Solar - Utility PV'!AE289","v":0},{"$f":"'Solar - Utility PV'!AF289","v":0},{"$f":"'Solar - Utility PV'!AG289","v":0},{"$f":"'Solar - Utility PV'!AH289","v":0},{"$f":"'Solar - Utility PV'!AI289","v":0},{"$f":"'Solar - Utility PV'!AJ289","v":0},{"$f":"'Solar - Utility PV'!AK289","v":0},{"$f":"'Solar - Utility PV'!AL289","v":0},{"$f":"'Solar - Utility PV'!AM289","v":0},{"$f":"'Solar - Utility PV'!AN289","v":0},{"$f":"'Solar - Utility PV'!AO289","v":0},{"$f":"'Solar - Utility PV'!AP289","v":0},{"$f":"'Solar - Utility PV'!AQ289","v":0}]
["RA3UtClass88","RD","Advanced",30,"UtilityPV","Class8",{"$f":"'Solar - Utility PV'!L290","v":0},{"$f":"'Solar - Utility PV'!M290","v":0},{"$f":"'Solar - Utility PV'!N290","v":0},{"$f":"'Solar - Utility PV'!O290","v":0},{"$f":"'Solar - Utility PV'!P290","v":0},{"$f":"'Solar - Utility PV'!Q290","v":0},{"$f":"'Solar - Utility PV'!R290","v":0},{"$f":"'Solar - Utility PV'!S290","v":0},{"$f":"'Solar - Utility PV'!T290","v":0},{"$f":"'Solar - Utility PV'!U290","v":0},{"$f":"'Solar - Utility PV'!V290","v":0},{"$f":"'Solar - Utility PV'!W290","v":0},{"$f":"'Solar - Utility PV'!X290","v":0},{"$f":"'Solar - Utility PV'!Y290","v":0},{"$f":"'Solar - Utility PV'!Z290","v":0},{"$f":"'Solar - Utility PV'!AA290","v":0},{"$f":"'Solar - Utility PV'!AB290","v":0},{"$f":"'Solar - Utility PV'!AC290","v":0},{"$f":"'Solar - Utility PV'!AD290","v":0},{"$f":"'Solar - Utility PV'!AE290","v":0},{"$f":"'Solar - Utility PV'!AF290","v":0},{"$f":"'Solar - Utility PV'!AG290","v":0},{"$f":"'Solar - Utility PV'!AH290","v":0},{"$f":"'Solar - Utility PV'!AI290","v":0},{"$f":"'Solar - Utility PV'!AJ290","v":0},{"$f":"'Solar - Utility PV'!AK290","v":0},{"$f":"'Solar - Utility PV'!AL290","v":0},{"$f":"'Solar - Utility PV'!AM290","v":0},{"$f":"'Solar - Utility PV'!AN290","v":0},{"$f":"'Solar - Utility PV'!AO290","v":0},{"$f":"'Solar - Utility PV'!AP290","v":0},{"$f":"'Solar - Utility PV'!AQ290","v":0}]
["RM3UtClass88","RD","Moderate",30,"UtilityPV","Class8",{"$f":"'Solar - Utility PV'!L291","v":0},{"$f":"'Solar - Utility PV'!M291","v":0},{"$f":"'Solar - Utility PV'!N291","v":0},{"$f":"'Solar - Utility PV'!O291","v":0},{"$f":"'Solar - Utility PV'!P291","v":0},{"$f":"'Solar - Utility PV'!Q291","v":0},{"$f":"'Solar - Utility PV'!R291","v":0},{"$f":"'Solar - Utility PV'!S291","v":0},{"$f":"'Solar - Utility PV'!T291","v":0},{"$f":"'Solar - Utility PV'!U291","v":0},{"$f":"'Solar - Utility PV'!V291","v":0},{"$f":"'Solar - Utility PV'!W291","v":0},{"$f":"'Solar - Utility PV'!X291","v":0},{"$f":"'Solar - Utility PV'!Y291","v":0},{"$f":"'Solar - Utility PV'!Z291","v":0},{"$f":"'Solar - Utility PV'!AA291","v":0},{"$f":"'Solar - Utility PV'!AB291","v":0},{"$f":"'Solar - Utility PV'!AC291","v":0},{"$f":"'Solar - Utility PV'!AD291","v":0},{"$f":"'Solar - Utility PV'!AE291","v":0},{"$f":"'Solar - Utility PV'!AF291","v":0},{"$f":"'Solar - Utility PV'!AG291","v":0},{"$f":"'Solar - Utility PV'!AH291","v":0},{"$f":"'Solar - Utility PV'!AI291","v":0},{"$f":"'Solar - Utility PV'!AJ291","v":0},{"$f":"'Solar - Utility PV'!AK291","v":0},{"$f":"'Solar - Utility PV'!AL291","v":0},{"$f":"'Solar - Utility PV'!AM291","v":0},{"$f":"'Solar - Utility PV'!AN291","v":0},{"$f":"'Solar - Utility PV'!AO291","v":0},{"$f":"'Solar - Utility PV'!AP291","v":0},{"$f":"'Solar - Utility PV'!AQ291","v":0}]
["RC3UtClass88","RD","Conservative",30,"UtilityPV","Class8",{"$f":"'Solar - Utility PV'!L292","v":0},{"$f":"'Solar - Utility PV'!M292","v":0},{"$f":"'Solar - Utility PV'!N292","v":0},{"$f":"'Solar - Utility PV'!O292","v":0},{"$f":"'Solar - Utility PV'!P292","v":0},{"$f":"'Solar - Utility PV'!Q292","v":0},{"$f":"'Solar - Utility PV'!R292","v":0},{"$f":"'Solar - Utility PV'!S292","v":0},{"$f":"'Solar - Utility PV'!T292","v":0},{"$f":"'Solar - Utility PV'!U292","v":0},{"$f":"'Solar - Utility PV'!V292","v":0},{"$f":"'Solar - Utility PV'!W292","v":0},{"$f":"'Solar - Utility PV'!X292","v":0},{"$f":"'Solar - Utility PV'!Y292","v":0},{"$f":"'Solar - Utility PV'!Z292","v":0},{"$f":"'Solar - Utility PV'!AA292","v":0},{"$f":"'Solar - Utility PV'!AB292","v":0},{"$f":"'Solar - Utility PV'!AC292","v":0},{"$f":"'Solar - Utility PV'!AD292","v":0},{"$f":"'Solar - Utility PV'!AE292","v":0},{"$f":"'Solar - Utility PV'!AF292","v":0},{"$f":"'Solar - Utility PV'!AG292","v":0},{"$f":"'Solar - Utility PV'!AH292","v":0},{"$f":"'Solar - Utility PV'!AI292","v":0},{"$f":"'Solar - Utility PV'!AJ292","v":0},{"$f":"'Solar - Utility PV'!AK292","v":0},{"$f":"'Solar - Utility PV'!AL292","v":0},{"$f":"'Solar - Utility PV'!AM292","v":0},{"$f":"'Solar - Utility PV'!AN292","v":0},{"$f":"'Solar - Utility PV'!AO292","v":0},{"$f":"'Solar - Utility PV'!AP292","v":0},{"$f":"'Solar - Utility PV'!AQ292","v":0}]
["RA3UtClass77","RD","Advanced",30,"UtilityPV","Class7",{"$f":"'Solar - Utility PV'!L293","v":0},{"$f":"'Solar - Utility PV'!M293","v":0},{"$f":"'Solar - Utility PV'!N293","v":0},{"$f":"'Solar - Utility PV'!O293","v":0},{"$f":"'Solar - Utility PV'!P293","v":0},{"$f":"'Solar - Utility PV'!Q293","v":0},{"$f":"'Solar - Utility PV'!R293","v":0},{"$f":"'Solar - Utility PV'!S293","v":0},{"$f":"'Solar - Utility PV'!T293","v":0},{"$f":"'Solar - Utility PV'!U293","v":0},{"$f":"'Solar - Utility PV'!V293","v":0},{"$f":"'Solar - Utility PV'!W293","v":0},{"$f":"'Solar - Utility PV'!X293","v":0},{"$f":"'Solar - Utility PV'!Y293","v":0},{"$f":"'Solar - Utility PV'!Z293","v":0},{"$f":"'Solar - Utility PV'!AA293","v":0},{"$f":"'Solar - Utility PV'!AB293","v":0},{"$f":"'Solar - Utility PV'!AC293","v":0},{"$f":"'Solar - Utility PV'!AD293","v":0},{"$f":"'Solar - Utility PV'!AE293","v":0},{"$f":"'Solar - Utility PV'!AF293","v":0},{"$f":"'Solar - Utility PV'!AG293","v":0},{"$f":"'Solar - Utility PV'!AH293","v":0},{"$f":"'Solar - Utility PV'!AI293","v":0},{"$f":"'Solar - Utility PV'!AJ293","v":0},{"$f":"'Solar - Utility PV'!AK293","v":0},{"$f":"'Solar - Utility PV'!AL293","v":0},{"$f":"'Solar - Utility PV'!AM293","v":0},{"$f":"'Solar - Utility PV'!AN293","v":0},{"$f":"'Solar - Utility PV'!AO293","v":0},{"$f":"'Solar - Utility PV'!AP293","v":0},{"$f":"'Solar - Utility PV'!AQ293","v":0}]
["RM3UtClass77","RD","Moderate",30,"UtilityPV","Class7",{"$f":"'Solar - Utility PV'!L294","v":0},{"$f":"'Solar - Utility PV'!M294","v":0},{"$f":"'Solar - Utility PV'!N294","v":0},{"$f":"'Solar - Utility PV'!O294","v":0},{"$f":"'Solar - Utility PV'!P294","v":0},{"$f":"'Solar - Utility PV'!Q294","v":0},{"$f":"'Solar - Utility PV'!R294","v":0},{"$f":"'Solar - Utility PV'!S294","v":0},{"$f":"'Solar - Utility PV'!T294","v":0},{"$f":"'Solar - Utility PV'!U294","v":0},{"$f":"'Solar - Utility PV'!V294","v":0},{"$f":"'Solar - Utility PV'!W294","v":0},{"$f":"'Solar - Utility PV'!X294","v":0},{"$f":"'Solar - Utility PV'!Y294","v":0},{"$f":"'Solar - Utility PV'!Z294","v":0},{"$f":"'Solar - Utility PV'!AA294","v":0},{"$f":"'Solar - Utility PV'!AB294","v":0},{"$f":"'Solar - Utility PV'!AC294","v":0},{"$f":"'Solar - Utility PV'!AD294","v":0},{"$f":"'Solar - Utility PV'!AE294","v":0},{"$f":"'Solar - Utility PV'!AF294","v":0},{"$f":"'Solar - Utility PV'!AG294","v":0},{"$f":"'Solar - Utility PV'!AH294","v":0},{"$f":"'Solar - Utility PV'!AI294","v":0},{"$f":"'Solar - Utility PV'!AJ294","v":0},{"$f":"'Solar - Utility PV'!AK294","v":0},{"$f":"'Solar - Utility PV'!AL294","v":0},{"$f":"'Solar - Utility PV'!AM294","v":0},{"$f":"'Solar - Utility PV'!AN294","v":0},{"$f":"'Solar - Utility PV'!AO294","v":0},{"$f":"'Solar - Utility PV'!AP294","v":0},{"$f":"'Solar - Utility PV'!AQ294","v":0}]
[{"$f":"_xlfn.CONCAT(LEFT(B64,1), LEFT(C64,1), LEFT(D64,1),LEFT(E64,2),LEFT(F64,6),RIGHT(F64,1))","v":"RC3UtClass77"},"RD","Conservative",30,"UtilityPV","Class7",{"$f":"'Solar - Utility PV'!L295","v":0},{"$f":"'Solar - Utility PV'!M295","v":0},{"$f":"'Solar - Utility PV'!N295","v":0},{"$f":"'Solar - Utility PV'!O295","v":0},{"$f":"'Solar - Utility PV'!P295","v":0},{"$f":"'Solar - Utility PV'!Q295","v":0},{"$f":"'Solar - Utility PV'!R295","v":0},{"$f":"'Solar - Utility PV'!S295","v":0},{"$f":"'Solar - Utility PV'!T295","v":0},{"$f":"'Solar - Utility PV'!U295","v":0},{"$f":"'Solar - Utility PV'!V295","v":0},{"$f":"'Solar - Utility PV'!W295","v":0},{"$f":"'Solar - Utility PV'!X295","v":0},{"$f":"'Solar - Utility PV'!Y295","v":0},{"$f":"'Solar - Utility PV'!Z295","v":0},{"$f":"'Solar - Utility PV'!AA295","v":0},{"$f":"'Solar - Utility PV'!AB295","v":0},{"$f":"'Solar - Utility PV'!AC295","v":0},{"$f":"'Solar - Utility PV'!AD295","v":0},{"$f":"'Solar - Utility PV'!AE295","v":0},{"$f":"'Solar - Utility PV'!AF295","v":0},{"$f":"'Solar - Utility PV'!AG295","v":0},{"$f":"'Solar - Utility PV'!AH295","v":0},{"$f":"'Solar - Utility PV'!AI295","v":0},{"$f":"'Solar - Utility PV'!AJ295","v":0},{"$f":"'Solar - Utility PV'!AK295","v":0},{"$f":"'Solar - Utility PV'!AL295","v":0},{"$f":"'Solar - Utility PV'!AM295","v":0},{"$f":"'Solar - Utility PV'!AN295","v":0},{"$f":"'Solar - Utility PV'!AO295","v":0},{"$f":"'Solar - Utility PV'!AP295","v":0},{"$f":"'Solar - Utility PV'!AQ295","v":0}]
["RA3UtClass66","RD","Advanced",30,"UtilityPV","Class6",{"$f":"'Solar - Utility PV'!L296","v":0},{"$f":"'Solar - Utility PV'!M296","v":0},{"$f":"'Solar - Utility PV'!N296","v":0},{"$f":"'Solar - Utility PV'!O296","v":0},{"$f":"'Solar - Utility PV'!P296","v":0},{"$f":"'Solar - Utility PV'!Q296","v":0},{"$f":"'Solar - Utility PV'!R296","v":0},{"$f":"'Solar - Utility PV'!S296","v":0},{"$f":"'Solar - Utility PV'!T296","v":0},{"$f":"'Solar - Utility PV'!U296","v":0},{"$f":"'Solar - Utility PV'!V296","v":0},{"$f":"'Solar - Utility PV'!W296","v":0},{"$f":"'Solar - Utility PV'!X296","v":0},{"$f":"'Solar - Utility PV'!Y296","v":0},{"$f":"'Solar - Utility PV'!Z296","v":0},{"$f":"'Solar - Utility PV'!AA296","v":0},{"$f":"'Solar - Utility PV'!AB296","v":0},{"$f":"'Solar - Utility PV'!AC296","v":0},{"$f":"'Solar - Utility PV'!AD296","v":0},{"$f":"'Solar - Utility PV'!AE296","v":0},{"$f":"'Solar - Utility PV'!AF296","v":0},{"$f":"'Solar - Utility PV'!AG296","v":0},{"$f":"'Solar - Utility PV'!AH296","v":0},{"$f":"'Solar - Utility PV'!AI296","v":0},{"$f":"'Solar - Utility PV'!AJ296","v":0},{"$f":"'Solar - Utility PV'!AK296","v":0},{"$f":"'Solar - Utility PV'!AL296","v":0},{"$f":"'Solar - Utility PV'!AM296","v":0},{"$f":"'Solar - Utility PV'!AN296","v":0},{"$f":"'Solar - Utility PV'!AO296","v":0},{"$f":"'Solar - Utility PV'!AP296","v":0},{"$f":"'Solar - Utility PV'!AQ296","v":0}]
["RM3UtClass66","RD","Moderate",30,"UtilityPV","Class6",{"$f":"'Solar - Utility PV'!L297","v":0},{"$f":"'Solar - Utility PV'!M297","v":0},{"$f":"'Solar - Utility PV'!N297","v":0},{"$f":"'Solar - Utility PV'!O297","v":0},{"$f":"'Solar - Utility PV'!P297","v":0},{"$f":"'Solar - Utility PV'!Q297","v":0},{"$f":"'Solar - Utility PV'!R297","v":0},{"$f":"'Solar - Utility PV'!S297","v":0},{"$f":"'Solar - Utility PV'!T297","v":0},{"$f":"'Solar - Utility PV'!U297","v":0},{"$f":"'Solar - Utility PV'!V297","v":0},{"$f":"'Solar - Utility PV'!W297","v":0},{"$f":"'Solar - Utility PV'!X297","v":0},{"$f":"'Solar - Utility PV'!Y297","v":0},{"$f":"'Solar - Utility PV'!Z297","v":0},{"$f":"'Solar - Utility PV'!AA297","v":0},{"$f":"'Solar - Utility PV'!AB297","v":0},{"$f":"'Solar - Utility PV'!AC297","v":0},{"$f":"'Solar - Utility PV'!AD297","v":0},{"$f":"'Solar - Utility PV'!AE297","v":0},{"$f":"'Solar - Utility PV'!AF297","v":0},{"$f":"'Solar - Utility PV'!AG297","v":0},{"$f":"'Solar - Utility PV'!AH297","v":0},{"$f":"'Solar - Utility PV'!AI297","v":0},{"$f":"'Solar - Utility PV'!AJ297","v":0},{"$f":"'Solar - Utility PV'!AK297","v":0},{"$f":"'Solar - Utility PV'!AL297","v":0},{"$f":"'Solar - Utility PV'!AM297","v":0},{"$f":"'Solar - Utility PV'!AN297","v":0},{"$f":"'Solar - Utility PV'!AO297","v":0},{"$f":"'Solar - Utility PV'!AP297","v":0},{"$f":"'Solar - Utility PV'!AQ297","v":0}]
["RC3UtClass66","RD","Conservative",30,"UtilityPV","Class6",{"$f":"'Solar - Utility PV'!L298","v":0},{"$f":"'Solar - Utility PV'!M298","v":0},{"$f":"'Solar - Utility PV'!N298","v":0},{"$f":"'Solar - Utility PV'!O298","v":0},{"$f":"'Solar - Utility PV'!P298","v":0},{"$f":"'Solar - Utility PV'!Q298","v":0},{"$f":"'Solar - Utility PV'!R298","v":0},{"$f":"'Solar - Utility PV'!S298","v":0},{"$f":"'Solar - Utility PV'!T298","v":0},{"$f":"'Solar - Utility PV'!U298","v":0},{"$f":"'Solar - Utility PV'!V298","v":0},{"$f":"'Solar - Utility PV'!W298","v":0},{"$f":"'Solar - Utility PV'!X298","v":0},{"$f":"'Solar - Utility PV'!Y298","v":0},{"$f":"'Solar - Utility PV'!Z298","v":0},{"$f":"'Solar - Utility PV'!AA298","v":0},{"$f":"'Solar - Utility PV'!AB298","v":0},{"$f":"'Solar - Utility PV'!AC298","v":0},{"$f":"'Solar - Utility PV'!AD298","v":0},{"$f":"'Solar - Utility PV'!AE298","v":0},{"$f":"'Solar - Utility PV'!AF298","v":0},{"$f":"'Solar - Utility PV'!AG298","v":0},{"$f":"'Solar - Utility PV'!AH298","v":0},{"$f":"'Solar - Utility PV'!AI298","v":0},{"$f":"'Solar - Utility PV'!AJ298","v":0},{"$f":"'Solar - Utility PV'!AK298","v":0},{"$f":"'Solar - Utility PV'!AL298","v":0},{"$f":"'Solar - Utility PV'!AM298","v":0},{"$f":"'Solar - Utility PV'!AN298","v":0},{"$f":"'Solar - Utility PV'!AO298","v":0},{"$f":"'Solar - Utility PV'!AP298","v":0},{"$f":"'Solar - Utility PV'!AQ298","v":0}]
["RA3UtClass55","RD","Advanced",30,"UtilityPV","Class5",{"$f":"'Solar - Utility PV'!L299","v":0},{"$f":"'Solar - Utility PV'!M299","v":0},{"$f":"'Solar - Utility PV'!N299","v":0},{"$f":"'Solar - Utility PV'!O299","v":0},{"$f":"'Solar - Utility PV'!P299","v":0},{"$f":"'Solar - Utility PV'!Q299","v":0},{"$f":"'Solar - Utility PV'!R299","v":0},{"$f":"'Solar - Utility PV'!S299","v":0},{"$f":"'Solar - Utility PV'!T299","v":0},{"$f":"'Solar - Utility PV'!U299","v":0},{"$f":"'Solar - Utility PV'!V299","v":0},{"$f":"'Solar - Utility PV'!W299","v":0},{"$f":"'Solar - Utility PV'!X299","v":0},{"$f":"'Solar - Utility PV'!Y299","v":0},{"$f":"'Solar - Utility PV'!Z299","v":0},{"$f":"'Solar - Utility PV'!AA299","v":0},{"$f":"'Solar - Utility PV'!AB299","v":0},{"$f":"'Solar - Utility PV'!AC299","v":0},{"$f":"'Solar - Utility PV'!AD299","v":0},{"$f":"'Solar - Utility PV'!AE299","v":0},{"$f":"'Solar - Utility PV'!AF299","v":0},{"$f":"'Solar - Utility PV'!AG299","v":0},{"$f":"'Solar - Utility PV'!AH299","v":0},{"$f":"'Solar - Utility PV'!AI299","v":0},{"$f":"'Solar - Utility PV'!AJ299","v":0},{"$f":"'Solar - Utility PV'!AK299","v":0},{"$f":"'Solar - Utility PV'!AL299","v":0},{"$f":"'Solar - Utility PV'!AM299","v":0},{"$f":"'Solar - Utility PV'!AN299","v":0},{"$f":"'Solar - Utility PV'!AO299","v":0},{"$f":"'Solar - Utility PV'!AP299","v":0},{"$f":"'Solar - Utility PV'!AQ299","v":0}]
["RM3UtClass55","RD","Moderate",30,"UtilityPV","Class5",{"$f":"'Solar - Utility PV'!L300","v":0},{"$f":"'Solar - Utility PV'!M300","v":0},{"$f":"'Solar - Utility PV'!N300","v":0},{"$f":"'Solar - Utility PV'!O300","v":0},{"$f":"'Solar - Utility PV'!P300","v":0},{"$f":"'Solar - Utility PV'!Q300","v":0},{"$f":"'Solar - Utility PV'!R300","v":0},{"$f":"'Solar - Utility PV'!S300","v":0},{"$f":"'Solar - Utility PV'!T300","v":0},{"$f":"'Solar - Utility PV'!U300","v":0},{"$f":"'Solar - Utility PV'!V300","v":0},{"$f":"'Solar - Utility PV'!W300","v":0},{"$f":"'Solar - Utility PV'!X300","v":0},{"$f":"'Solar - Utility PV'!Y300","v":0},{"$f":"'Solar - Utility PV'!Z300","v":0},{"$f":"'Solar - Utility PV'!AA300","v":0},{"$f":"'Solar - Utility PV'!AB300","v":0},{"$f":"'Solar - Utility PV'!AC300","v":0},{"$f":"'Solar - Utility PV'!AD300","v":0},{"$f":"'Solar - Utility PV'!AE300","v":0},{"$f":"'Solar - Utility PV'!AF300","v":0},{"$f":"'Solar - Utility PV'!AG300","v":0},{"$f":"'Solar - Utility PV'!AH300","v":0},{"$f":"'Solar - Utility PV'!AI300","v":0},{"$f":"'Solar - Utility PV'!AJ300","v":0},{"$f":"'Solar - Utility PV'!AK300","v":0},{"$f":"'Solar - Utility PV'!AL300","v":0},{"$f":"'Solar - Utility PV'!AM300","v":0},{"$f":"'Solar - Utility PV'!AN300","v":0},{"$f":"'Solar - Utility PV'!AO300","v":0},{"$f":"'Solar - Utility PV'!AP300","v":0},{"$f":"'Solar - Utility PV'!AQ300","v":0}]
["RC3UtClass55","RD","Conservative",30,"UtilityPV","Class5",{"$f":"'Solar - Utility PV'!L301","v":0},{"$f":"'Solar - Utility PV'!M301","v":0},{"$f":"'Solar - Utility PV'!N301","v":0},{"$f":"'Solar - Utility PV'!O301","v":0},{"$f":"'Solar - Utility PV'!P301","v":0},{"$f":"'Solar - Utility PV'!Q301","v":0},{"$f":"'Solar - Utility PV'!R301","v":0},{"$f":"'Solar - Utility PV'!S301","v":0},{"$f":"'Solar - Utility PV'!T301","v":0},{"$f":"'Solar - Utility PV'!U301","v":0},{"$f":"'Solar - Utility PV'!V301","v":0},{"$f":"'Solar - Utility PV'!W301","v":0},{"$f":"'Solar - Utility PV'!X301","v":0},{"$f":"'Solar - Utility PV'!Y301","v":0},{"$f":"'Solar - Utility PV'!Z301","v":0},{"$f":"'Solar - Utility PV'!AA301","v":0},{"$f":"'Solar - Utility PV'!AB301","v":0},{"$f":"'Solar - Utility PV'!AC301","v":0},{"$f":"'Solar - Utility PV'!AD301","v":0},{"$f":"'Solar - Utility PV'!AE301","v":0},{"$f":"'Solar - Utility PV'!AF301","v":0},{"$f":"'Solar - Utility PV'!AG301","v":0},{"$f":"'Solar - Utility PV'!AH301","v":0},{"$f":"'Solar - Utility PV'!AI301","v":0},{"$f":"'Solar - Utility PV'!AJ301","v":0},{"$f":"'Solar - Utility PV'!AK301","v":0},{"$f":"'Solar - Utility PV'!AL301","v":0},{"$f":"'Solar - Utility PV'!AM301","v":0},{"$f":"'Solar - Utility PV'!AN301","v":0},{"$f":"'Solar - Utility PV'!AO301","v":0},{"$f":"'Solar - Utility PV'!AP301","v":0},{"$f":"'Solar - Utility PV'!AQ301","v":0}]
["RA3UtClass44","RD","Advanced",30,"UtilityPV","Class4",{"$f":"'Solar - Utility PV'!L302","v":0},{"$f":"'Solar - Utility PV'!M302","v":0},{"$f":"'Solar - Utility PV'!N302","v":0},{"$f":"'Solar - Utility PV'!O302","v":0},{"$f":"'Solar - Utility PV'!P302","v":0},{"$f":"'Solar - Utility PV'!Q302","v":0},{"$f":"'Solar - Utility PV'!R302","v":0},{"$f":"'Solar - Utility PV'!S302","v":0},{"$f":"'Solar - Utility PV'!T302","v":0},{"$f":"'Solar - Utility PV'!U302","v":0},{"$f":"'Solar - Utility PV'!V302","v":0},{"$f":"'Solar - Utility PV'!W302","v":0},{"$f":"'Solar - Utility PV'!X302","v":0},{"$f":"'Solar - Utility PV'!Y302","v":0},{"$f":"'Solar - Utility PV'!Z302","v":0},{"$f":"'Solar - Utility PV'!AA302","v":0},{"$f":"'Solar - Utility PV'!AB302","v":0},{"$f":"'Solar - Utility PV'!AC302","v":0},{"$f":"'Solar - Utility PV'!AD302","v":0},{"$f":"'Solar - Utility PV'!AE302","v":0},{"$f":"'Solar - Utility PV'!AF302","v":0},{"$f":"'Solar - Utility PV'!AG302","v":0},{"$f":"'Solar - Utility PV'!AH302","v":0},{"$f":"'Solar - Utility PV'!AI302","v":0},{"$f":"'Solar - Utility PV'!AJ302","v":0},{"$f":"'Solar - Utility PV'!AK302","v":0},{"$f":"'Solar - Utility PV'!AL302","v":0},{"$f":"'Solar - Utility PV'!AM302","v":0},{"$f":"'Solar - Utility PV'!AN302","v":0},{"$f":"'Solar - Utility PV'!AO302","v":0},{"$f":"'Solar - Utility PV'!AP302","v":0},{"$f":"'Solar - Utility PV'!AQ302","v":0}]
["RM3UtClass44","RD","Moderate",30,"UtilityPV","Class4",{"$f":"'Solar - Utility PV'!L303","v":0},{"$f":"'Solar - Utility PV'!M303","v":0},{"$f":"'Solar - Utility PV'!N303","v":0},{"$f":"'Solar - Utility PV'!O303","v":0},{"$f":"'Solar - Utility PV'!P303","v":0},{"$f":"'Solar - Utility PV'!Q303","v":0},{"$f":"'Solar - Utility PV'!R303","v":0},{"$f":"'Solar - Utility PV'!S303","v":0},{"$f":"'Solar - Utility PV'!T303","v":0},{"$f":"'Solar - Utility PV'!U303","v":0},{"$f":"'Solar - Utility PV'!V303","v":0},{"$f":"'Solar - Utility PV'!W303","v":0},{"$f":"'Solar - Utility PV'!X303","v":0},{"$f":"'Solar - Utility PV'!Y303","v":0},{"$f":"'Solar - Utility PV'!Z303","v":0},{"$f":"'Solar - Utility PV'!AA303","v":0},{"$f":"'Solar - Utility PV'!AB303","v":0},{"$f":"'Solar - Utility PV'!AC303","v":0},{"$f":"'Solar - Utility PV'!AD303","v":0},{"$f":"'Solar - Utility PV'!AE303","v":0},{"$f":"'Solar - Utility PV'!AF303","v":0},{"$f":"'Solar - Utility PV'!AG303","v":0},{"$f":"'Solar - Utility PV'!AH303","v":0},{"$f":"'Solar - Utility PV'!AI303","v":0},{"$f":"'Solar - Utility PV'!AJ303","v":0},{"$f":"'Solar - Utility PV'!AK303","v":0},{"$f":"'Solar - Utility PV'!AL303","v":0},{"$f":"'Solar - Utility PV'!AM303","v":0},{"$f":"'Solar - Utility PV'!AN303","v":0},{"$f":"'Solar - Utility PV'!AO303","v":0},{"$f":"'Solar - Utility PV'!AP303","v":0},{"$f":"'Solar - Utility PV'!AQ303","v":0}]
["RC3UtClass44","RD","Conservative",30,"UtilityPV","Class4",{"$f":"'Solar - Utility PV'!L304","v":0},{"$f":"'Solar - Utility PV'!M304","v":0},{"$f":"'Solar - Utility PV'!N304","v":0},{"$f":"'Solar - Utility PV'!O304","v":0},{"$f":"'Solar - Utility PV'!P304","v":0},{"$f":"'Solar - Utility PV'!Q304","v":0},{"$f":"'Solar - Utility PV'!R304","v":0},{"$f":"'Solar - Utility PV'!S304","v":0},{"$f":"'Solar - Utility PV'!T304","v":0},{"$f":"'Solar - Utility PV'!U304","v":0},{"$f":"'Solar - Utility PV'!V304","v":0},{"$f":"'Solar - Utility PV'!W304","v":0},{"$f":"'Solar - Utility PV'!X304","v":0},{"$f":"'Solar - Utility PV'!Y304","v":0},{"$f":"'Solar - Utility PV'!Z304","v":0},{"$f":"'Solar - Utility PV'!AA304","v":0},{"$f":"'Solar - Utility PV'!AB304","v":0},{"$f":"'Solar - Utility PV'!AC304","v":0},{"$f":"'Solar - Utility PV'!AD304","v":0},{"$f":"'Solar - Utility PV'!AE304","v":0},{"$f":"'Solar - Utility PV'!AF304","v":0},{"$f":"'Solar - Utility PV'!AG304","v":0},{"$f":"'Solar - Utility PV'!AH304","v":0},{"$f":"'Solar - Utility PV'!AI304","v":0},{"$f":"'Solar - Utility PV'!AJ304","v":0},{"$f":"'Solar - Utility PV'!AK304","v":0},{"$f":"'Solar - Utility PV'!AL304","v":0},{"$f":"'Solar - Utility PV'!AM304","v":0},{"$f":"'Solar - Utility PV'!AN304","v":0},{"$f":"'Solar - Utility PV'!AO304","v":0},{"$f":"'Solar - Utility PV'!AP304","v":0},{"$f":"'Solar - Utility PV'!AQ304","v":0}]
["RA3UtClass33","RD","Advanced",30,"UtilityPV","Class3",{"$f":"'Solar - Utility PV'!L305","v":0},{"$f":"'Solar - Utility PV'!M305","v":0},{"$f":"'Solar - Utility PV'!N305","v":0},{"$f":"'Solar - Utility PV'!O305","v":0},{"$f":"'Solar - Utility PV'!P305","v":0},{"$f":"'Solar - Utility PV'!Q305","v":0},{"$f":"'Solar - Utility PV'!R305","v":0},{"$f":"'Solar - Utility PV'!S305","v":0},{"$f":"'Solar - Utility PV'!T305","v":0},{"$f":"'Solar - Utility PV'!U305","v":0},{"$f":"'Solar - Utility PV'!V305","v":0},{"$f":"'Solar - Utility PV'!W305","v":0},{"$f":"'Solar - Utility PV'!X305","v":0},{"$f":"'Solar - Utility PV'!Y305","v":0},{"$f":"'Solar - Utility PV'!Z305","v":0},{"$f":"'Solar - Utility PV'!AA305","v":0},{"$f":"'Solar - Utility PV'!AB305","v":0},{"$f":"'Solar - Utility PV'!AC305","v":0},{"$f":"'Solar - Utility PV'!AD305","v":0},{"$f":"'Solar - Utility PV'!AE305","v":0},{"$f":"'Solar - Utility PV'!AF305","v":0},{"$f":"'Solar - Utility PV'!AG305","v":0},{"$f":"'Solar - Utility PV'!AH305","v":0},{"$f":"'Solar - Utility PV'!AI305","v":0},{"$f":"'Solar - Utility PV'!AJ305","v":0},{"$f":"'Solar - Utility PV'!AK305","v":0},{"$f":"'Solar - Utility PV'!AL305","v":0},{"$f":"'Solar - Utility PV'!AM305","v":0},{"$f":"'Solar - Utility PV'!AN305","v":0},{"$f":"'Solar - Utility PV'!AO305","v":0},{"$f":"'Solar - Utility PV'!AP305","v":0},{"$f":"'Solar - Utility PV'!AQ305","v":0}]
["RM3UtClass33","RD","Moderate",30,"UtilityPV","Class3",{"$f":"'Solar - Utility PV'!L306","v":0},{"$f":"'Solar - Utility PV'!M306","v":0},{"$f":"'Solar - Utility PV'!N306","v":0},{"$f":"'Solar - Utility PV'!O306","v":0},{"$f":"'Solar - Utility PV'!P306","v":0},{"$f":"'Solar - Utility PV'!Q306","v":0},{"$f":"'Solar - Utility PV'!R306","v":0},{"$f":"'Solar - Utility PV'!S306","v":0},{"$f":"'Solar - Utility PV'!T306","v":0},{"$f":"'Solar - Utility PV'!U306","v":0},{"$f":"'Solar - Utility PV'!V306","v":0},{"$f":"'Solar - Utility PV'!W306","v":0},{"$f":"'Solar - Utility PV'!X306","v":0},{"$f":"'Solar - Utility PV'!Y306","v":0},{"$f":"'Solar - Utility PV'!Z306","v":0},{"$f":"'Solar - Utility PV'!AA306","v":0},{"$f":"'Solar - Utility PV'!AB306","v":0},{"$f":"'Solar - Utility PV'!AC306","v":0},{"$f":"'Solar - Utility PV'!AD306","v":0},{"$f":"'Solar - Utility PV'!AE306","v":0},{"$f":"'Solar - Utility PV'!AF306","v":0},{"$f":"'Solar - Utility PV'!AG306","v":0},{"$f":"'Solar - Utility PV'!AH306","v":0},{"$f":"'Solar - Utility PV'!AI306","v":0},{"$f":"'Solar - Utility PV'!AJ306","v":0},{"$f":"'Solar - Utility PV'!AK306","v":0},{"$f":"'Solar - Utility PV'!AL306","v":0},{"$f":"'Solar - Utility PV'!AM306","v":0},{"$f":"'Solar - Utility PV'!AN306","v":0},{"$f":"'Solar - Utility PV'!AO306","v":0},{"$f":"'Solar - Utility PV'!AP306","v":0},{"$f":"'Solar - Utility PV'!AQ306","v":0}]
["RC3UtClass33","RD","Conservative",30,"UtilityPV","Class3",{"$f":"'Solar - Utility PV'!L307","v":0},{"$f":"'Solar - Utility PV'!M307","v":0},{"$f":"'Solar - Utility PV'!N307","v":0},{"$f":"'Solar - Utility PV'!O307","v":0},{"$f":"'Solar - Utility PV'!P307","v":0},{"$f":"'Solar - Utility PV'!Q307","v":0},{"$f":"'Solar - Utility PV'!R307","v":0},{"$f":"'Solar - Utility PV'!S307","v":0},{"$f":"'Solar - Utility PV'!T307","v":0},{"$f":"'Solar - Utility PV'!U307","v":0},{"$f":"'Solar - Utility PV'!V307","v":0},{"$f":"'Solar - Utility PV'!W307","v":0},{"$f":"'Solar - Utility PV'!X307","v":0},{"$f":"'Solar - Utility PV'!Y307","v":0},{"$f":"'Solar - Utility PV'!Z307","v":0},{"$f":"'Solar - Utility PV'!AA307","v":0},{"$f":"'Solar - Utility PV'!AB307","v":0},{"$f":"'Solar - Utility PV'!AC307","v":0},{"$f":"'Solar - Utility PV'!AD307","v":0},{"$f":"'Solar - Utility PV'!AE307","v":0},{"$f":"'Solar - Utility PV'!AF307","v":0},{"$f":"'Solar - Utility PV'!AG307","v":0},{"$f":"'Solar - Utility PV'!AH307","v":0},{"$f":"'Solar - Utility PV'!AI307","v":0},{"$f":"'Solar - Utility PV'!AJ307","v":0},{"$f":"'Solar - Utility PV'!AK307","v":0},{"$f":"'Solar - Utility PV'!AL307","v":0},{"$f":"'Solar - Utility PV'!AM307","v":0},{"$f":"'Solar - Utility PV'!AN307","v":0},{"$f":"'Solar - Utility PV'!AO307","v":0},{"$f":"'Solar - Utility PV'!AP307","v":0},{"$f":"'Solar - Utility PV'!AQ307","v":0}]
["RA3UtClass22","RD","Advanced",30,"UtilityPV","Class2",{"$f":"'Solar - Utility PV'!L308","v":0},{"$f":"'Solar - Utility PV'!M308","v":0},{"$f":"'Solar - Utility PV'!N308","v":0},{"$f":"'Solar - Utility PV'!O308","v":0},{"$f":"'Solar - Utility PV'!P308","v":0},{"$f":"'Solar - Utility PV'!Q308","v":0},{"$f":"'Solar - Utility PV'!R308","v":0},{"$f":"'Solar - Utility PV'!S308","v":0},{"$f":"'Solar - Utility PV'!T308","v":0},{"$f":"'Solar - Utility PV'!U308","v":0},{"$f":"'Solar - Utility PV'!V308","v":0},{"$f":"'Solar - Utility PV'!W308","v":0},{"$f":"'Solar - Utility PV'!X308","v":0},{"$f":"'Solar - Utility PV'!Y308","v":0},{"$f":"'Solar - Utility PV'!Z308","v":0},{"$f":"'Solar - Utility PV'!AA308","v":0},{"$f":"'Solar - Utility PV'!AB308","v":0},{"$f":"'Solar - Utility PV'!AC308","v":0},{"$f":"'Solar - Utility PV'!AD308","v":0},{"$f":"'Solar - Utility PV'!AE308","v":0},{"$f":"'Solar - Utility PV'!AF308","v":0},{"$f":"'Solar - Utility PV'!AG308","v":0},{"$f":"'Solar - Utility PV'!AH308","v":0},{"$f":"'Solar - Utility PV'!AI308","v":0},{"$f":"'Solar - Utility PV'!AJ308","v":0},{"$f":"'Solar - Utility PV'!AK308","v":0},{"$f":"'Solar - Utility PV'!AL308","v":0},{"$f":"'Solar - Utility PV'!AM308","v":0},{"$f":"'Solar - Utility PV'!AN308","v":0},{"$f":"'Solar - Utility PV'!AO308","v":0},{"$f":"'Solar - Utility PV'!AP308","v":0},{"$f":"'Solar - Utility PV'!AQ308","v":0}]
["RM3UtClass22","RD","Moderate",30,"UtilityPV","Class2",{"$f":"'Solar - Utility PV'!L309","v":0},{"$f":"'Solar - Utility PV'!M309","v":0},{"$f":"'Solar - Utility PV'!N309","v":0},{"$f":"'Solar - Utility PV'!O309","v":0},{"$f":"'Solar - Utility PV'!P309","v":0},{"$f":"'Solar - Utility PV'!Q309","v":0},{"$f":"'Solar - Utility PV'!R309","v":0},{"$f":"'Solar - Utility PV'!S309","v":0},{"$f":"'Solar - Utility PV'!T309","v":0},{"$f":"'Solar - Utility PV'!U309","v":0},{"$f":"'Solar - Utility PV'!V309","v":0},{"$f":"'Solar - Utility PV'!W309","v":0},{"$f":"'Solar - Utility PV'!X309","v":0},{"$f":"'Solar - Utility PV'!Y309","v":0},{"$f":"'Solar - Utility PV'!Z309","v":0},{"$f":"'Solar - Utility PV'!AA309","v":0},{"$f":"'Solar - Utility PV'!AB309","v":0},{"$f":"'Solar - Utility PV'!AC309","v":0},{"$f":"'Solar - Utility PV'!AD309","v":0},{"$f":"'Solar - Utility PV'!AE309","v":0},{"$f":"'Solar - Utility PV'!AF309","v":0},{"$f":"'Solar - Utility PV'!AG309","v":0},{"$f":"'Solar - Utility PV'!AH309","v":0},{"$f":"'Solar - Utility PV'!AI309","v":0},{"$f":"'Solar - Utility PV'!AJ309","v":0},{"$f":"'Solar - Utility PV'!AK309","v":0},{"$f":"'Solar - Utility PV'!AL309","v":0},{"$f":"'Solar - Utility PV'!AM309","v":0},{"$f":"'Solar - Utility PV'!AN309","v":0},{"$f":"'Solar - Utility PV'!AO309","v":0},{"$f":"'Solar - Utility PV'!AP309","v":0},{"$f":"'Solar - Utility PV'!AQ309","v":0}]
[{"$f":"_xlfn.CONCAT(LEFT(B79,1), LEFT(C79,1), LEFT(D79,1),LEFT(E79,2),LEFT(F79,6),RIGHT(F79,1))","v":"RC3UtClass22"},"RD","Conservative",30,"UtilityPV","Class2",{"$f":"'Solar - Utility PV'!L310","v":0},{"$f":"'Solar - Utility PV'!M310","v":0},{"$f":"'Solar - Utility PV'!N310","v":0},{"$f":"'Solar - Utility PV'!O310","v":0},{"$f":"'Solar - Utility PV'!P310","v":0},{"$f":"'Solar - Utility PV'!Q310","v":0},{"$f":"'Solar - Utility PV'!R310","v":0},{"$f":"'Solar - Utility PV'!S310","v":0},{"$f":"'Solar - Utility PV'!T310","v":0},{"$f":"'Solar - Utility PV'!U310","v":0},{"$f":"'Solar - Utility PV'!V310","v":0},{"$f":"'Solar - Utility PV'!W310","v":0},{"$f":"'Solar - Utility PV'!X310","v":0},{"$f":"'Solar - Utility PV'!Y310","v":0},{"$f":"'Solar - Utility PV'!Z310","v":0},{"$f":"'Solar - Utility PV'!AA310","v":0},{"$f":"'Solar - Utility PV'!AB310","v":0},{"$f":"'Solar - Utility PV'!AC310","v":0},{"$f":"'Solar - Utility PV'!AD310","v":0},{"$f":"'Solar - Utility PV'!AE310","v":0},{"$f":"'Solar - Utility PV'!AF310","v":0},{"$f":"'Solar - Utility PV'!AG310","v":0},{"$f":"'Solar - Utility PV'!AH310","v":0},{"$f":"'Solar - Utility PV'!AI310","v":0},{"$f":"'Solar - Utility PV'!AJ310","v":0},{"$f":"'Solar - Utility PV'!AK310","v":0},{"$f":"'Solar - Utility PV'!AL310","v":0},{"$f":"'Solar - Utility PV'!AM310","v":0},{"$f":"'Solar - Utility PV'!AN310","v":0},{"$f":"'Solar - Utility PV'!AO310","v":0},{"$f":"'Solar - Utility PV'!AP310","v":0},{"$f":"'Solar - Utility PV'!AQ310","v":0}]
["RA3UtClass11","RD","Advanced",30,"UtilityPV","Class1",{"$f":"'Solar - Utility PV'!L311","v":0},{"$f":"'Solar - Utility PV'!M311","v":0},{"$f":"'Solar - Utility PV'!N311","v":0},{"$f":"'Solar - Utility PV'!O311","v":0},{"$f":"'Solar - Utility PV'!P311","v":0},{"$f":"'Solar - Utility PV'!Q311","v":0},{"$f":"'Solar - Utility PV'!R311","v":0},{"$f":"'Solar - Utility PV'!S311","v":0},{"$f":"'Solar - Utility PV'!T311","v":0},{"$f":"'Solar - Utility PV'!U311","v":0},{"$f":"'Solar - Utility PV'!V311","v":0},{"$f":"'Solar - Utility PV'!W311","v":0},{"$f":"'Solar - Utility PV'!X311","v":0},{"$f":"'Solar - Utility PV'!Y311","v":0},{"$f":"'Solar - Utility PV'!Z311","v":0},{"$f":"'Solar - Utility PV'!AA311","v":0},{"$f":"'Solar - Utility PV'!AB311","v":0},{"$f":"'Solar - Utility PV'!AC311","v":0},{"$f":"'Solar - Utility PV'!AD311","v":0},{"$f":"'Solar - Utility PV'!AE311","v":0},{"$f":"'Solar - Utility PV'!AF311","v":0},{"$f":"'Solar - Utility PV'!AG311","v":0},{"$f":"'Solar - Utility PV'!AH311","v":0},{"$f":"'Solar - Utility PV'!AI311","v":0},{"$f":"'Solar - Utility PV'!AJ311","v":0},{"$f":"'Solar - Utility PV'!AK311","v":0},{"$f":"'Solar - Utility PV'!AL311","v":0},{"$f":"'Solar - Utility PV'!AM311","v":0},{"$f":"'Solar - Utility PV'!AN311","v":0},{"$f":"'Solar - Utility PV'!AO311","v":0},{"$f":"'Solar - Utility PV'!AP311","v":0},{"$f":"'Solar - Utility PV'!AQ311","v":0}]
["RM3UtClass11","RD","Moderate",30,"UtilityPV","Class1",{"$f":"'Solar - Utility PV'!L312","v":0},{"$f":"'Solar - Utility PV'!M312","v":0},{"$f":"'Solar - Utility PV'!N312","v":0},{"$f":"'Solar - Utility PV'!O312","v":0},{"$f":"'Solar - Utility PV'!P312","v":0},{"$f":"'Solar - Utility PV'!Q312","v":0},{"$f":"'Solar - Utility PV'!R312","v":0},{"$f":"'Solar - Utility PV'!S312","v":0},{"$f":"'Solar - Utility PV'!T312","v":0},{"$f":"'Solar - Utility PV'!U312","v":0},{"$f":"'Solar - Utility PV'!V312","v":0},{"$f":"'Solar - Utility PV'!W312","v":0},{"$f":"'Solar - Utility PV'!X312","v":0},{"$f":"'Solar - Utility PV'!Y312","v":0},{"$f":"'Solar - Utility PV'!Z312","v":0},{"$f":"'Solar - Utility PV'!AA312","v":0},{"$f":"'Solar - Utility PV'!AB312","v":0},{"$f":"'Solar - Utility PV'!AC312","v":0},{"$f":"'Solar - Utility PV'!AD312","v":0},{"$f":"'Solar - Utility PV'!AE312","v":0},{"$f":"'Solar - Utility PV'!AF312","v":0},{"$f":"'Solar - Utility PV'!AG312","v":0},{"$f":"'Solar - Utility PV'!AH312","v":0},{"$f":"'Solar - Utility PV'!AI312","v":0},{"$f":"'Solar - Utility PV'!AJ312","v":0},{"$f":"'Solar - Utility PV'!AK312","v":0},{"$f":"'Solar - Utility PV'!AL312","v":0},{"$f":"'Solar - Utility PV'!AM312","v":0},{"$f":"'Solar - Utility PV'!AN312","v":0},{"$f":"'Solar - Utility PV'!AO312","v":0},{"$f":"'Solar - Utility PV'!AP312","v":0},{"$f":"'Solar - Utility PV'!AQ312","v":0}]
["RC3UtClass11","RD","Conservative",30,"UtilityPV","Class1",{"$f":"'Solar - Utility PV'!L313","v":0},{"$f":"'Solar - Utility PV'!M313","v":0},{"$f":"'Solar - Utility PV'!N313","v":0},{"$f":"'Solar - Utility PV'!O313","v":0},{"$f":"'Solar - Utility PV'!P313","v":0},{"$f":"'Solar - Utility PV'!Q313","v":0},{"$f":"'Solar - Utility PV'!R313","v":0},{"$f":"'Solar - Utility PV'!S313","v":0},{"$f":"'Solar - Utility PV'!T313","v":0},{"$f":"'Solar - Utility PV'!U313","v":0},{"$f":"'Solar - Utility PV'!V313","v":0},{"$f":"'Solar - Utility PV'!W313","v":0},{"$f":"'Solar - Utility PV'!X313","v":0},{"$f":"'Solar - Utility PV'!Y313","v":0},{"$f":"'Solar - Utility PV'!Z313","v":0},{"$f":"'Solar - Utility PV'!AA313","v":0},{"$f":"'Solar - Utility PV'!AB313","v":0},{"$f":"'Solar - Utility PV'!AC313","v":0},{"$f":"'Solar - Utility PV'!AD313","v":0},{"$f":"'Solar - Utility PV'!AE313","v":0},{"$f":"'Solar - Utility PV'!AF313","v":0},{"$f":"'Solar - Utility PV'!AG313","v":0},{"$f":"'Solar - Utility PV'!AH313","v":0},{"$f":"'Solar - Utility PV'!AI313","v":0},{"$f":"'Solar - Utility PV'!AJ313","v":0},{"$f":"'Solar - Utility PV'!AK313","v":0},{"$f":"'Solar - Utility PV'!AL313","v":0},{"$f":"'Solar - Utility PV'!AM313","v":0},{"$f":"'Solar - Utility PV'!AN313","v":0},{"$f":"'Solar - Utility PV'!AO313","v":0},{"$f":"'Solar - Utility PV'!AP313","v":0},{"$f":"'Solar - Utility PV'!AQ313","v":0}]
["RA3LaClass11","RD","Advanced",30,"LandbasedWind","Class1",{"$f":"'Land-Based Wind'!L284","v":0},{"$f":"'Land-Based Wind'!M284","v":0},{"$f":"'Land-Based Wind'!N284","v":0},{"$f":"'Land-Based Wind'!O284","v":0},{"$f":"'Land-Based Wind'!P284","v":0},{"$f":"'Land-Based Wind'!Q284","v":0},{"$f":"'Land-Based Wind'!R284","v":0},{"$f":"'Land-Based Wind'!S284","v":0},{"$f":"'Land-Based Wind'!T284","v":0},{"$f":"'Land-Based Wind'!U284","v":0},{"$f":"'Land-Based Wind'!V284","v":0},{"$f":"'Land-Based Wind'!W284","v":0},{"$f":"'Land-Based Wind'!X284","v":0},{"$f":"'Land-Based Wind'!Y284","v":0},{"$f":"'Land-Based Wind'!Z284","v":0},{"$f":"'Land-Based Wind'!AA284","v":0},{"$f":"'Land-Based Wind'!AB284","v":0},{"$f":"'Land-Based Wind'!AC284","v":0},{"$f":"'Land-Based Wind'!AD284","v":0},{"$f":"'Land-Based Wind'!AE284","v":0},{"$f":"'Land-Based Wind'!AF284","v":0},{"$f":"'Land-Based Wind'!AG284","v":0},{"$f":"'Land-Based Wind'!AH284","v":0},{"$f":"'Land-Based Wind'!AI284","v":0},{"$f":"'Land-Based Wind'!AJ284","v":0},{"$f":"'Land-Based Wind'!AK284","v":0},{"$f":"'Land-Based Wind'!AL284","v":0},{"$f":"'Land-Based Wind'!AM284","v":0},{"$f":"'Land-Based Wind'!AN284","v":0},{"$f":"'Land-Based Wind'!AO284","v":0},{"$f":"'Land-Based Wind'!AP284","v":0},{"$f":"'Land-Based Wind'!AQ284","v":0}]
["RM3LaClass11","RD","Moderate",30,"LandbasedWind","Class1",{"$f":"'Land-Based Wind'!L285","v":0},{"$f":"'Land-Based Wind'!M285","v":0},{"$f":"'Land-Based Wind'!N285","v":0},{"$f":"'Land-Based Wind'!O285","v":0},{"$f":"'Land-Based Wind'!P285","v":0},{"$f":"'Land-Based Wind'!Q285","v":0},{"$f":"'Land-Based Wind'!R285","v":0},{"$f":"'Land-Based Wind'!S285","v":0},{"$f":"'Land-Based Wind'!T285","v":0},{"$f":"'Land-Based Wind'!U285","v":0},{"$f":"'Land-Based Wind'!V285","v":0},{"$f":"'Land-Based Wind'!W285","v":0},{"$f":"'Land-Based Wind'!X285","v":0},{"$f":"'Land-Based Wind'!Y285","v":0},{"$f":"'Land-Based Wind'!Z285","v":0},{"$f":"'Land-Based Wind'!AA285","v":0},{"$f":"'Land-Based Wind'!AB285","v":0},{"$f":"'Land-Based Wind'!AC285","v":0},{"$f":"'Land-Based Wind'!AD285","v":0},{"$f":"'Land-Based Wind'!AE285","v":0},{"$f":"'Land-Based Wind'!AF285","v":0},{"$f":"'Land-Based Wind'!AG285","v":0},{"$f":"'Land-Based Wind'!AH285","v":0},{"$f":"'Land-Based Wind'!AI285","v":0},{"$f":"'Land-Based Wind'!AJ285","v":0},{"$f":"'Land-Based Wind'!AK285","v":0},{"$f":"'Land-Based Wind'!AL285","v":0},{"$f":"'Land-Based Wind'!AM285","v":0},{"$f":"'Land-Based Wind'!AN285","v":0},{"$f":"'Land-Based Wind'!AO285","v":0},{"$f":"'Land-Based Wind'!AP285","v":0},{"$f":"'Land-Based Wind'!AQ285","v":0}]
["RC3LaClass11","RD","Conservative",30,"LandbasedWind","Class1",{"$f":"'Land-Based Wind'!L286","v":0},{"$f":"'Land-Based Wind'!M286","v":0},{"$f":"'Land-Based Wind'!N286","v":0},{"$f":"'Land-Based Wind'!O286","v":0},{"$f":"'Land-Based Wind'!P286","v":0},{"$f":"'Land-Based Wind'!Q286","v":0},{"$f":"'Land-Based Wind'!R286","v":0},{"$f":"'Land-Based Wind'!S286","v":0},{"$f":"'Land-Based Wind'!T286","v":0},{"$f":"'Land-Based Wind'!U286","v":0},{"$f":"'Land-Based Wind'!V286","v":0},{"$f":"'Land-Based Wind'!W286","v":0},{"$f":"'Land-Based Wind'!X286","v":0},{"$f":"'Land-Based Wind'!Y286","v":0},{"$f":"'Land-Based Wind'!Z286","v":0},{"$f":"'Land-Based Wind'!AA286","v":0},{"$f":"'Land-Based Wind'!AB286","v":0},{"$f":"'Land-Based Wind'!AC286","v":0},{"$f":"'Land-Based Wind'!AD286","v":0},{"$f":"'Land-Based Wind'!AE286","v":0},{"$f":"'Land-Based Wind'!AF286","v":0},{"$f":"'Land-Based Wind'!AG286","v":0},{"$f":"'Land-Based Wind'!AH286","v":0},{"$f":"'Land-Based Wind'!AI286","v":0},{"$f":"'Land-Based Wind'!AJ286","v":0},{"$f":"'Land-Based Wind'!AK286","v":0},{"$f":"'Land-Based Wind'!AL286","v":0},{"$f":"'Land-Based Wind'!AM286","v":0},{"$f":"'Land-Based Wind'!AN286","v":0},{"$f":"'Land-Based Wind'!AO286","v":0},{"$f":"'Land-Based Wind'!AP286","v":0},{"$f":"'Land-Based Wind'!AQ286","v":0}]
["RA3LaClass22","RD","Advanced",30,"LandbasedWind","Class2",{"$f":"'Land-Based Wind'!L287","v":0},{"$f":"'Land-Based Wind'!M287","v":0},{"$f":"'Land-Based Wind'!N287","v":0},{"$f":"'Land-Based Wind'!O287","v":0},{"$f":"'Land-Based Wind'!P287","v":0},{"$f":"'Land-Based Wind'!Q287","v":0},{"$f":"'Land-Based Wind'!R287","v":0},{"$f":"'Land-Based Wind'!S287","v":0},{"$f":"'Land-Based Wind'!T287","v":0},{"$f":"'Land-Based Wind'!U287","v":0},{"$f":"'Land-Based Wind'!V287","v":0},{"$f":"'Land-Based Wind'!W287","v":0},{"$f":"'Land-Based Wind'!X287","v":0},{"$f":"'Land-Based Wind'!Y287","v":0},{"$f":"'Land-Based Wind'!Z287","v":0},{"$f":"'Land-Based Wind'!AA287","v":0},{"$f":"'Land-Based Wind'!AB287","v":0},{"$f":"'Land-Based Wind'!AC287","v":0},{"$f":"'Land-Based Wind'!AD287","v":0},{"$f":"'Land-Based Wind'!AE287","v":0},{"$f":"'Land-Based Wind'!AF287","v":0},{"$f":"'Land-Based Wind'!AG287","v":0},{"$f":"'Land-Based Wind'!AH287","v":0},{"$f":"'Land-Based Wind'!AI287","v":0},{"$f":"'Land-Based Wind'!AJ287","v":0},{"$f":"'Land-Based Wind'!AK287","v":0},{"$f":"'Land-Based Wind'!AL287","v":0},{"$f":"'Land-Based Wind'!AM287","v":0},{"$f":"'Land-Based Wind'!AN287","v":0},{"$f":"'Land-Based Wind'!AO287","v":0},{"$f":"'Land-Based Wind'!AP287","v":0},{"$f":"'Land-Based Wind'!AQ287","v":0}]
["RM3LaClass22","RD","Moderate",30,"LandbasedWind","Class2",{"$f":"'Land-Based Wind'!L288","v":0},{"$f":"'Land-Based Wind'!M288","v":0},{"$f":"'Land-Based Wind'!N288","v":0},{"$f":"'Land-Based Wind'!O288","v":0},{"$f":"'Land-Based Wind'!P288","v":0},{"$f":"'Land-Based Wind'!Q288","v":0},{"$f":"'Land-Based Wind'!R288","v":0},{"$f":"'Land-Based Wind'!S288","v":0},{"$f":"'Land-Based Wind'!T288","v":0},{"$f":"'Land-Based Wind'!U288","v":0},{"$f":"'Land-Based Wind'!V288","v":0},{"$f":"'Land-Based Wind'!W288","v":0},{"$f":"'Land-Based Wind'!X288","v":0},{"$f":"'Land-Based Wind'!Y288","v":0},{"$f":"'Land-Based Wind'!Z288","v":0},{"$f":"'Land-Based Wind'!AA288","v":0},{"$f":"'Land-Based Wind'!AB288","v":0},{"$f":"'Land-Based Wind'!AC288","v":0},{"$f":"'Land-Based Wind'!AD288","v":0},{"$f":"'Land-Based Wind'!AE288","v":0},{"$f":"'Land-Based Wind'!AF288","v":0},{"$f":"'Land-Based Wind'!AG288","v":0},{"$f":"'Land-Based Wind'!AH288","v":0},{"$f":"'Land-Based Wind'!AI288","v":0},{"$f":"'Land-Based Wind'!AJ288","v":0},{"$f":"'Land-Based Wind'!AK288","v":0},{"$f":"'Land-Based Wind'!AL288","v":0},{"$f":"'Land-Based Wind'!AM288","v":0},{"$f":"'Land-Based Wind'!AN288","v":0},{"$f":"'Land-Based Wind'!AO288","v":0},{"$f":"'Land-Based Wind'!AP288","v":0},{"$f":"'Land-Based Wind'!AQ288","v":0}]
["RC3LaClass22","RD","Conservative",30,"LandbasedWind","Class2",{"$f":"'Land-Based Wind'!L289","v":0},{"$f":"'Land-Based Wind'!M289","v":0},{"$f":"'Land-Based Wind'!N289","v":0},{"$f":"'Land-Based Wind'!O289","v":0},{"$f":"'Land-Based Wind'!P289","v":0},{"$f":"'Land-Based Wind'!Q289","v":0},{"$f":"'Land-Based Wind'!R289","v":0},{"$f":"'Land-Based Wind'!S289","v":0},{"$f":"'Land-Based Wind'!T289","v":0},{"$f":"'Land-Based Wind'!U289","v":0},{"$f":"'Land-Based Wind'!V289","v":0},{"$f":"'Land-Based Wind'!W289","v":0},{"$f":"'Land-Based Wind'!X289","v":0},{"$f":"'Land-Based Wind'!Y289","v":0},{"$f":"'Land-Based Wind'!Z289","v":0},{"$f":"'Land-Based Wind'!AA289","v":0},{"$f":"'Land-Based Wind'!AB289","v":0},{"$f":"'Land-Based Wind'!AC289","v":0},{"$f":"'Land-Based Wind'!AD289","v":0},{"$f":"'Land-Based Wind'!AE289","v":0},{"$f":"'Land-Based Wind'!AF289","v":0},{"$f":"'Land-Based Wind'!AG289","v":0},{"$f":"'Land-Based Wind'!AH289","v":0},{"$f":"'Land-Based Wind'!AI289","v":0},{"$f":"'Land-Based Wind'!AJ289","v":0},{"$f":"'Land-Based Wind'!AK289","v":0},{"$f":"'Land-Based Wind'!AL289","v":0},{"$f":"'Land-Based Wind'!AM289","v":0},{"$f":"'Land-Based Wind'!AN289","v":0},{"$f":"'Land-Based Wind'!AO289","v":0},{"$f":"'Land-Based Wind'!AP289","v":0},{"$f":"'Land-Based Wind'!AQ289","v":0}]
["RA3LaClass33","RD","Advanced",30,"LandbasedWind","Class3",{"$f":"'Land-Based Wind'!L290","v":0},{"$f":"'Land-Based Wind'!M290","v":0},{"$f":"'Land-Based Wind'!N290","v":0},{"$f":"'Land-Based Wind'!O290","v":0},{"$f":"'Land-Based Wind'!P290","v":0},{"$f":"'Land-Based Wind'!Q290","v":0},{"$f":"'Land-Based Wind'!R290","v":0},{"$f":"'Land-Based Wind'!S290","v":0},{"$f":"'Land-Based Wind'!T290","v":0},{"$f":"'Land-Based Wind'!U290","v":0},{"$f":"'Land-Based Wind'!V290","v":0},{"$f":"'Land-Based Wind'!W290","v":0},{"$f":"'Land-Based Wind'!X290","v":0},{"$f":"'Land-Based Wind'!Y290","v":0},{"$f":"'Land-Based Wind'!Z290","v":0},{"$f":"'Land-Based Wind'!AA290","v":0},{"$f":"'Land-Based Wind'!AB290","v":0},{"$f":"'Land-Based Wind'!AC290","v":0},{"$f":"'Land-Based Wind'!AD290","v":0},{"$f":"'Land-Based Wind'!AE290","v":0},{"$f":"'Land-Based Wind'!AF290","v":0},{"$f":"'Land-Based Wind'!AG290","v":0},{"$f":"'Land-Based Wind'!AH290","v":0},{"$f":"'Land-Based Wind'!AI290","v":0},{"$f":"'Land-Based Wind'!AJ290","v":0},{"$f":"'Land-Based Wind'!AK290","v":0},{"$f":"'Land-Based Wind'!AL290","v":0},{"$f":"'Land-Based Wind'!AM290","v":0},{"$f":"'Land-Based Wind'!AN290","v":0},{"$f":"'Land-Based Wind'!AO290","v":0},{"$f":"'Land-Based Wind'!AP290","v":0},{"$f":"'Land-Based Wind'!AQ290","v":0}]
["RM3LaClass33","RD","Moderate",30,"LandbasedWind","Class3",{"$f":"'Land-Based Wind'!L291","v":0},{"$f":"'Land-Based Wind'!M291","v":0},{"$f":"'Land-Based Wind'!N291","v":0},{"$f":"'Land-Based Wind'!O291","v":0},{"$f":"'Land-Based Wind'!P291","v":0},{"$f":"'Land-Based Wind'!Q291","v":0},{"$f":"'Land-Based Wind'!R291","v":0},{"$f":"'Land-Based Wind'!S291","v":0},{"$f":"'Land-Based Wind'!T291","v":0},{"$f":"'Land-Based Wind'!U291","v":0},{"$f":"'Land-Based Wind'!V291","v":0},{"$f":"'Land-Based Wind'!W291","v":0},{"$f":"'Land-Based Wind'!X291","v":0},{"$f":"'Land-Based Wind'!Y291","v":0},{"$f":"'Land-Based Wind'!Z291","v":0},{"$f":"'Land-Based Wind'!AA291","v":0},{"$f":"'Land-Based Wind'!AB291","v":0},{"$f":"'Land-Based Wind'!AC291","v":0},{"$f":"'Land-Based Wind'!AD291","v":0},{"$f":"'Land-Based Wind'!AE291","v":0},{"$f":"'Land-Based Wind'!AF291","v":0},{"$f":"'Land-Based Wind'!AG291","v":0},{"$f":"'Land-Based Wind'!AH291","v":0},{"$f":"'Land-Based Wind'!AI291","v":0},{"$f":"'Land-Based Wind'!AJ291","v":0},{"$f":"'Land-Based Wind'!AK291","v":0},{"$f":"'Land-Based Wind'!AL291","v":0},{"$f":"'Land-Based Wind'!AM291","v":0},{"$f":"'Land-Based Wind'!AN291","v":0},{"$f":"'Land-Based Wind'!AO291","v":0},{"$f":"'Land-Based Wind'!AP291","v":0},{"$f":"'Land-Based Wind'!AQ291","v":0}]
["RC3LaClass33","RD","Conservative",30,"LandbasedWind","Class3",{"$f":"'Land-Based Wind'!L292","v":0},{"$f":"'Land-Based Wind'!M292","v":0},{"$f":"'Land-Based Wind'!N292","v":0},{"$f":"'Land-Based Wind'!O292","v":0},{"$f":"'Land-Based Wind'!P292","v":0},{"$f":"'Land-Based Wind'!Q292","v":0},{"$f":"'Land-Based Wind'!R292","v":0},{"$f":"'Land-Based Wind'!S292","v":0},{"$f":"'Land-Based Wind'!T292","v":0},{"$f":"'Land-Based Wind'!U292","v":0},{"$f":"'Land-Based Wind'!V292","v":0},{"$f":"'Land-Based Wind'!W292","v":0},{"$f":"'Land-Based Wind'!X292","v":0},{"$f":"'Land-Based Wind'!Y292","v":0},{"$f":"'Land-Based Wind'!Z292","v":0},{"$f":"'Land-Based Wind'!AA292","v":0},{"$f":"'Land-Based Wind'!AB292","v":0},{"$f":"'Land-Based Wind'!AC292","v":0},{"$f":"'Land-Based Wind'!AD292","v":0},{"$f":"'Land-Based Wind'!AE292","v":0},{"$f":"'Land-Based Wind'!AF292","v":0},{"$f":"'Land-Based Wind'!AG292","v":0},{"$f":"'Land-Based Wind'!AH292","v":0},{"$f":"'Land-Based Wind'!AI292","v":0},{"$f":"'Land-Based Wind'!AJ292","v":0},{"$f":"'Land-Based Wind'!AK292","v":0},{"$f":"'Land-Based Wind'!AL292","v":0},{"$f":"'Land-Based Wind'!AM292","v":0},{"$f":"'Land-Based Wind'!AN292","v":0},{"$f":"'Land-Based Wind'!AO292","v":0},{"$f":"'Land-Based Wind'!AP292","v":0},{"$f":"'Land-Based Wind'!AQ292","v":0}]
["RA3LaClass44","RD","Advanced",30,"LandbasedWind","Class4",{"$f":"'Land-Based Wind'!L293","v":0},{"$f":"'Land-Based Wind'!M293","v":0},{"$f":"'Land-Based Wind'!N293","v":0},{"$f":"'Land-Based Wind'!O293","v":0},{"$f":"'Land-Based Wind'!P293","v":0},{"$f":"'Land-Based Wind'!Q293","v":0},{"$f":"'Land-Based Wind'!R293","v":0},{"$f":"'Land-Based Wind'!S293","v":0},{"$f":"'Land-Based Wind'!T293","v":0},{"$f":"'Land-Based Wind'!U293","v":0},{"$f":"'Land-Based Wind'!V293","v":0},{"$f":"'Land-Based Wind'!W293","v":0},{"$f":"'Land-Based Wind'!X293","v":0},{"$f":"'Land-Based Wind'!Y293","v":0},{"$f":"'Land-Based Wind'!Z293","v":0},{"$f":"'Land-Based Wind'!AA293","v":0},{"$f":"'Land-Based Wind'!AB293","v":0},{"$f":"'Land-Based Wind'!AC293","v":0},{"$f":"'Land-Based Wind'!AD293","v":0},{"$f":"'Land-Based Wind'!AE293","v":0},{"$f":"'Land-Based Wind'!AF293","v":0},{"$f":"'Land-Based Wind'!AG293","v":0},{"$f":"'Land-Based Wind'!AH293","v":0},{"$f":"'Land-Based Wind'!AI293","v":0},{"$f":"'Land-Based Wind'!AJ293","v":0},{"$f":"'Land-Based Wind'!AK293","v":0},{"$f":"'Land-Based Wind'!AL293","v":0},{"$f":"'Land-Based Wind'!AM293","v":0},{"$f":"'Land-Based Wind'!AN293","v":0},{"$f":"'Land-Based Wind'!AO293","v":0},{"$f":"'Land-Based Wind'!AP293","v":0},{"$f":"'Land-Based Wind'!AQ293","v":0}]
["RM3LaClass44","RD","Moderate",30,"LandbasedWind","Class4",{"$f":"'Land-Based Wind'!L294","v":0},{"$f":"'Land-Based Wind'!M294","v":0},{"$f":"'Land-Based Wind'!N294","v":0},{"$f":"'Land-Based Wind'!O294","v":0},{"$f":"'Land-Based Wind'!P294","v":0},{"$f":"'Land-Based Wind'!Q294","v":0},{"$f":"'Land-Based Wind'!R294","v":0},{"$f":"'Land-Based Wind'!S294","v":0},{"$f":"'Land-Based Wind'!T294","v":0},{"$f":"'Land-Based Wind'!U294","v":0},{"$f":"'Land-Based Wind'!V294","v":0},{"$f":"'Land-Based Wind'!W294","v":0},{"$f":"'Land-Based Wind'!X294","v":0},{"$f":"'Land-Based Wind'!Y294","v":0},{"$f":"'Land-Based Wind'!Z294","v":0},{"$f":"'Land-Based Wind'!AA294","v":0},{"$f":"'Land-Based Wind'!AB294","v":0},{"$f":"'Land-Based Wind'!AC294","v":0},{"$f":"'Land-Based Wind'!AD294","v":0},{"$f":"'Land-Based Wind'!AE294","v":0},{"$f":"'Land-Based Wind'!AF294","v":0},{"$f":"'Land-Based Wind'!AG294","v":0},{"$f":"'Land-Based Wind'!AH294","v":0},{"$f":"'Land-Based Wind'!AI294","v":0},{"$f":"'Land-Based Wind'!AJ294","v":0},{"$f":"'Land-Based Wind'!AK294","v":0},{"$f":"'Land-Based Wind'!AL294","v":0},{"$f":"'Land-Based Wind'!AM294","v":0},{"$f":"'Land-Based Wind'!AN294","v":0},{"$f":"'Land-Based Wind'!AO294","v":0},{"$f":"'Land-Based Wind'!AP294","v":0},{"$f":"'Land-Based Wind'!AQ294","v":0}]
["RC3LaClass44","RD","Conservative",30,"LandbasedWind","Class4",{"$f":"'Land-Based Wind'!L295","v":0},{"$f":"'Land-Based Wind'!M295","v":0},{"$f":"'Land-Based Wind'!N295","v":0},{"$f":"'Land-Based Wind'!O295","v":0},{"$f":"'Land-Based Wind'!P295","v":0},{"$f":"'Land-Based Wind'!Q295","v":0},{"$f":"'Land-Based Wind'!R295","v":0},{"$f":"'Land-Based Wind'!S295","v":0},{"$f":"'Land-Based Wind'!T295","v":0},{"$f":"'Land-Based Wind'!U295","v":0},{"$f":"'Land-Based Wind'!V295","v":0},{"$f":"'Land-Based Wind'!W295","v":0},{"$f":"'Land-Based Wind'!X295","v":0},{"$f":"'Land-Based Wind'!Y295","v":0},{"$f":"'Land-Based Wind'!Z295","v":0},{"$f":"'Land-Based Wind'!AA295","v":0},{"$f":"'Land-Based Wind'!AB295","v":0},{"$f":"'Land-Based Wind'!AC295","v":0},{"$f":"'Land-Based Wind'!AD295","v":0},{"$f":"'Land-Based Wind'!AE295","v":0},{"$f":"'Land-Based Wind'!AF295","v":0},{"$f":"'Land-Based Wind'!AG295","v":0},{"$f":"'Land-Based Wind'!AH295","v":0},{"$f":"'Land-Based Wind'!AI295","v":0},{"$f":"'Land-Based Wind'!AJ295","v":0},{"$f":"'Land-Based Wind'!AK295","v":0},{"$f":"'Land-Based Wind'!AL295","v":0},{"$f":"'Land-Based Wind'!AM295","v":0},{"$f":"'Land-Based Wind'!AN295","v":0},{"$f":"'Land-Based Wind'!AO295","v":0},{"$f":"'Land-Based Wind'!AP295","v":0},{"$f":"'Land-Based Wind'!AQ295","v":0}]
["RA3LaClass55","RD","Advanced",30,"LandbasedWind","Class5",{"$f":"'Land-Based Wind'!L296","v":0},{"$f":"'Land-Based Wind'!M296","v":0},{"$f":"'Land-Based Wind'!N296","v":0},{"$f":"'Land-Based Wind'!O296","v":0},{"$f":"'Land-Based Wind'!P296","v":0},{"$f":"'Land-Based Wind'!Q296","v":0},{"$f":"'Land-Based Wind'!R296","v":0},{"$f":"'Land-Based Wind'!S296","v":0},{"$f":"'Land-Based Wind'!T296","v":0},{"$f":"'Land-Based Wind'!U296","v":0},{"$f":"'Land-Based Wind'!V296","v":0},{"$f":"'Land-Based Wind'!W296","v":0},{"$f":"'Land-Based Wind'!X296","v":0},{"$f":"'Land-Based Wind'!Y296","v":0},{"$f":"'Land-Based Wind'!Z296","v":0},{"$f":"'Land-Based Wind'!AA296","v":0},{"$f":"'Land-Based Wind'!AB296","v":0},{"$f":"'Land-Based Wind'!AC296","v":0},{"$f":"'Land-Based Wind'!AD296","v":0},{"$f":"'Land-Based Wind'!AE296","v":0},{"$f":"'Land-Based Wind'!AF296","v":0},{"$f":"'Land-Based Wind'!AG296","v":0},{"$f":"'Land-Based Wind'!AH296","v":0},{"$f":"'Land-Based Wind'!AI296","v":0},{"$f":"'Land-Based Wind'!AJ296","v":0},{"$f":"'Land-Based Wind'!AK296","v":0},{"$f":"'Land-Based Wind'!AL296","v":0},{"$f":"'Land-Based Wind'!AM296","v":0},{"$f":"'Land-Based Wind'!AN296","v":0},{"$f":"'Land-Based Wind'!AO296","v":0},{"$f":"'Land-Based Wind'!AP296","v":0},{"$f":"'Land-Based Wind'!AQ296","v":0}]
["RM3LaClass55","RD","Moderate",30,"LandbasedWind","Class5",{"$f":"'Land-Based Wind'!L297","v":0},{"$f":"'Land-Based Wind'!M297","v":0},{"$f":"'Land-Based Wind'!N297","v":0},{"$f":"'Land-Based Wind'!O297","v":0},{"$f":"'Land-Based Wind'!P297","v":0},{"$f":"'Land-Based Wind'!Q297","v":0},{"$f":"'Land-Based Wind'!R297","v":0},{"$f":"'Land-Based Wind'!S297","v":0},{"$f":"'Land-Based Wind'!T297","v":0},{"$f":"'Land-Based Wind'!U297","v":0},{"$f":"'Land-Based Wind'!V297","v":0},{"$f":"'Land-Based Wind'!W297","v":0},{"$f":"'Land-Based Wind'!X297","v":0},{"$f":"'Land-Based Wind'!Y297","v":0},{"$f":"'Land-Based Wind'!Z297","v":0},{"$f":"'Land-Based Wind'!AA297","v":0},{"$f":"'Land-Based Wind'!AB297","v":0},{"$f":"'Land-Based Wind'!AC297","v":0},{"$f":"'Land-Based Wind'!AD297","v":0},{"$f":"'Land-Based Wind'!AE297","v":0},{"$f":"'Land-Based Wind'!AF297","v":0},{"$f":"'Land-Based Wind'!AG297","v":0},{"$f":"'Land-Based Wind'!AH297","v":0},{"$f":"'Land-Based Wind'!AI297","v":0},{"$f":"'Land-Based Wind'!AJ297","v":0},{"$f":"'Land-Based Wind'!AK297","v":0},{"$f":"'Land-Based Wind'!AL297","v":0},{"$f":"'Land-Based Wind'!AM297","v":0},{"$f":"'Land-Based Wind'!AN297","v":0},{"$f":"'Land-Based Wind'!AO297","v":0},{"$f":"'Land-Based Wind'!AP297","v":0},{"$f":"'Land-Based Wind'!AQ297","v":0}]
["RC3LaClass55","RD","Conservative",30,"LandbasedWind","Class5",{"$f":"'Land-Based Wind'!L298","v":0},{"$f":"'Land-Based Wind'!M298","v":0},{"$f":"'Land-Based Wind'!N298","v":0},{"$f":"'Land-Based Wind'!O298","v":0},{"$f":"'Land-Based Wind'!P298","v":0},{"$f":"'Land-Based Wind'!Q298","v":0},{"$f":"'Land-Based Wind'!R298","v":0},{"$f":"'Land-Based Wind'!S298","v":0},{"$f":"'Land-Based Wind'!T298","v":0},{"$f":"'Land-Based Wind'!U298","v":0},{"$f":"'Land-Based Wind'!V298","v":0},{"$f":"'Land-Based Wind'!W298","v":0},{"$f":"'Land-Based Wind'!X298","v":0},{"$f":"'Land-Based Wind'!Y298","v":0},{"$f":"'Land-Based Wind'!Z298","v":0},{"$f":"'Land-Based Wind'!AA298","v":0},{"$f":"'Land-Based Wind'!AB298","v":0},{"$f":"'Land-Based Wind'!AC298","v":0},{"$f":"'Land-Based Wind'!AD298","v":0},{"$f":"'Land-Based Wind'!AE298","v":0},{"$f":"'Land-Based Wind'!AF298","v":0},{"$f":"'Land-Based Wind'!AG298","v":0},{"$f":"'Land-Based Wind'!AH298","v":0},{"$f":"'Land-Based Wind'!AI298","v":0},{"$f":"'Land-Based Wind'!AJ298","v":0},{"$f":"'Land-Based Wind'!AK298","v":0},{"$f":"'Land-Based Wind'!AL298","v":0},{"$f":"'Land-Based Wind'!AM298","v":0},{"$f":"'Land-Based Wind'!AN298","v":0},{"$f":"'Land-Based Wind'!AO298","v":0},{"$f":"'Land-Based Wind'!AP298","v":0},{"$f":"'Land-Based Wind'!AQ298","v":0}]
["RA3LaClass66","RD","Advanced",30,"LandbasedWind","Class6",{"$f":"'Land-Based Wind'!L299","v":0},{"$f":"'Land-Based Wind'!M299","v":0},{"$f":"'Land-Based Wind'!N299","v":0},{"$f":"'Land-Based Wind'!O299","v":0},{"$f":"'Land-Based Wind'!P299","v":0},{"$f":"'Land-Based Wind'!Q299","v":0},{"$f":"'Land-Based Wind'!R299","v":0},{"$f":"'Land-Based Wind'!S299","v":0},{"$f":"'Land-Based Wind'!T299","v":0},{"$f":"'Land-Based Wind'!U299","v":0},{"$f":"'Land-Based Wind'!V299","v":0},{"$f":"'Land-Based Wind'!W299","v":0},{"$f":"'Land-Based Wind'!X299","v":0},{"$f":"'Land-Based Wind'!Y299","v":0},{"$f":"'Land-Based Wind'!Z299","v":0},{"$f":"'Land-Based Wind'!AA299","v":0},{"$f":"'Land-Based Wind'!AB299","v":0},{"$f":"'Land-Based Wind'!AC299","v":0},{"$f":"'Land-Based Wind'!AD299","v":0},{"$f":"'Land-Based Wind'!AE299","v":0},{"$f":"'Land-Based Wind'!AF299","v":0},{"$f":"'Land-Based Wind'!AG299","v":0},{"$f":"'Land-Based Wind'!AH299","v":0},{"$f":"'Land-Based Wind'!AI299","v":0},{"$f":"'Land-Based Wind'!AJ299","v":0},{"$f":"'Land-Based Wind'!AK299","v":0},{"$f":"'Land-Based Wind'!AL299","v":0},{"$f":"'Land-Based Wind'!AM299","v":0},{"$f":"'Land-Based Wind'!AN299","v":0},{"$f":"'Land-Based Wind'!AO299","v":0},{"$f":"'Land-Based Wind'!AP299","v":0},{"$f":"'Land-Based Wind'!AQ299","v":0}]
["RM3LaClass66","RD","Moderate",30,"LandbasedWind","Class6",{"$f":"'Land-Based Wind'!L300","v":0},{"$f":"'Land-Based Wind'!M300","v":0},{"$f":"'Land-Based Wind'!N300","v":0},{"$f":"'Land-Based Wind'!O300","v":0},{"$f":"'Land-Based Wind'!P300","v":0},{"$f":"'Land-Based Wind'!Q300","v":0},{"$f":"'Land-Based Wind'!R300","v":0},{"$f":"'Land-Based Wind'!S300","v":0},{"$f":"'Land-Based Wind'!T300","v":0},{"$f":"'Land-Based Wind'!U300","v":0},{"$f":"'Land-Based Wind'!V300","v":0},{"$f":"'Land-Based Wind'!W300","v":0},{"$f":"'Land-Based Wind'!X300","v":0},{"$f":"'Land-Based Wind'!Y300","v":0},{"$f":"'Land-Based Wind'!Z300","v":0},{"$f":"'Land-Based Wind'!AA300","v":0},{"$f":"'Land-Based Wind'!AB300","v":0},{"$f":"'Land-Based Wind'!AC300","v":0},{"$f":"'Land-Based Wind'!AD300","v":0},{"$f":"'Land-Based Wind'!AE300","v":0},{"$f":"'Land-Based Wind'!AF300","v":0},{"$f":"'Land-Based Wind'!AG300","v":0},{"$f":"'Land-Based Wind'!AH300","v":0},{"$f":"'Land-Based Wind'!AI300","v":0},{"$f":"'Land-Based Wind'!AJ300","v":0},{"$f":"'Land-Based Wind'!AK300","v":0},{"$f":"'Land-Based Wind'!AL300","v":0},{"$f":"'Land-Based Wind'!AM300","v":0},{"$f":"'Land-Based Wind'!AN300","v":0},{"$f":"'Land-Based Wind'!AO300","v":0},{"$f":"'Land-Based Wind'!AP300","v":0},{"$f":"'Land-Based Wind'!AQ300","v":0}]
["RC3LaClass66","RD","Conservative",30,"LandbasedWind","Class6",{"$f":"'Land-Based Wind'!L301","v":0},{"$f":"'Land-Based Wind'!M301","v":0},{"$f":"'Land-Based Wind'!N301","v":0},{"$f":"'Land-Based Wind'!O301","v":0},{"$f":"'Land-Based Wind'!P301","v":0},{"$f":"'Land-Based Wind'!Q301","v":0},{"$f":"'Land-Based Wind'!R301","v":0},{"$f":"'Land-Based Wind'!S301","v":0},{"$f":"'Land-Based Wind'!T301","v":0},{"$f":"'Land-Based Wind'!U301","v":0},{"$f":"'Land-Based Wind'!V301","v":0},{"$f":"'Land-Based Wind'!W301","v":0},{"$f":"'Land-Based Wind'!X301","v":0},{"$f":"'Land-Based Wind'!Y301","v":0},{"$f":"'Land-Based Wind'!Z301","v":0},{"$f":"'Land-Based Wind'!AA301","v":0},{"$f":"'Land-Based Wind'!AB301","v":0},{"$f":"'Land-Based Wind'!AC301","v":0},{"$f":"'Land-Based Wind'!AD301","v":0},{"$f":"'Land-Based Wind'!AE301","v":0},{"$f":"'Land-Based Wind'!AF301","v":0},{"$f":"'Land-Based Wind'!AG301","v":0},{"$f":"'Land-Based Wind'!AH301","v":0},{"$f":"'Land-Based Wind'!AI301","v":0},{"$f":"'Land-Based Wind'!AJ301","v":0},{"$f":"'Land-Based Wind'!AK301","v":0},{"$f":"'Land-Based Wind'!AL301","v":0},{"$f":"'Land-Based Wind'!AM301","v":0},{"$f":"'Land-Based Wind'!AN301","v":0},{"$f":"'Land-Based Wind'!AO301","v":0},{"$f":"'Land-Based Wind'!AP301","v":0},{"$f":"'Land-Based Wind'!AQ301","v":0}]
["RA3LaClass77","RD","Advanced",30,"LandbasedWind","Class7",{"$f":"'Land-Based Wind'!L302","v":0},{"$f":"'Land-Based Wind'!M302","v":0},{"$f":"'Land-Based Wind'!N302","v":0},{"$f":"'Land-Based Wind'!O302","v":0},{"$f":"'Land-Based Wind'!P302","v":0},{"$f":"'Land-Based Wind'!Q302","v":0},{"$f":"'Land-Based Wind'!R302","v":0},{"$f":"'Land-Based Wind'!S302","v":0},{"$f":"'Land-Based Wind'!T302","v":0},{"$f":"'Land-Based Wind'!U302","v":0},{"$f":"'Land-Based Wind'!V302","v":0},{"$f":"'Land-Based Wind'!W302","v":0},{"$f":"'Land-Based Wind'!X302","v":0},{"$f":"'Land-Based Wind'!Y302","v":0},{"$f":"'Land-Based Wind'!Z302","v":0},{"$f":"'Land-Based Wind'!AA302","v":0},{"$f":"'Land-Based Wind'!AB302","v":0},{"$f":"'Land-Based Wind'!AC302","v":0},{"$f":"'Land-Based Wind'!AD302","v":0},{"$f":"'Land-Based Wind'!AE302","v":0},{"$f":"'Land-Based Wind'!AF302","v":0},{"$f":"'Land-Based Wind'!AG302","v":0},{"$f":"'Land-Based Wind'!AH302","v":0},{"$f":"'Land-Based Wind'!AI302","v":0},{"$f":"'Land-Based Wind'!AJ302","v":0},{"$f":"'Land-Based Wind'!AK302","v":0},{"$f":"'Land-Based Wind'!AL302","v":0},{"$f":"'Land-Based Wind'!AM302","v":0},{"$f":"'Land-Based Wind'!AN302","v":0},{"$f":"'Land-Based Wind'!AO302","v":0},{"$f":"'Land-Based Wind'!AP302","v":0},{"$f":"'Land-Based Wind'!AQ302","v":0}]
["RM3LaClass77","RD","Moderate",30,"LandbasedWind","Class7",{"$f":"'Land-Based Wind'!L303","v":0},{"$f":"'Land-Based Wind'!M303","v":0},{"$f":"'Land-Based Wind'!N303","v":0},{"$f":"'Land-Based Wind'!O303","v":0},{"$f":"'Land-Based Wind'!P303","v":0},{"$f":"'Land-Based Wind'!Q303","v":0},{"$f":"'Land-Based Wind'!R303","v":0},{"$f":"'Land-Based Wind'!S303","v":0},{"$f":"'Land-Based Wind'!T303","v":0},{"$f":"'Land-Based Wind'!U303","v":0},{"$f":"'Land-Based Wind'!V303","v":0},{"$f":"'Land-Based Wind'!W303","v":0},{"$f":"'Land-Based Wind'!X303","v":0},{"$f":"'Land-Based Wind'!Y303","v":0},{"$f":"'Land-Based Wind'!Z303","v":0},{"$f":"'Land-Based Wind'!AA303","v":0},{"$f":"'Land-Based Wind'!AB303","v":0},{"$f":"'Land-Based Wind'!AC303","v":0},{"$f":"'Land-Based Wind'!AD303","v":0},{"$f":"'Land-Based Wind'!AE303","v":0},{"$f":"'Land-Based Wind'!AF303","v":0},{"$f":"'Land-Based Wind'!AG303","v":0},{"$f":"'Land-Based Wind'!AH303","v":0},{"$f":"'Land-Based Wind'!AI303","v":0},{"$f":"'Land-Based Wind'!AJ303","v":0},{"$f":"'Land-Based Wind'!AK303","v":0},{"$f":"'Land-Based Wind'!AL303","v":0},{"$f":"'Land-Based Wind'!AM303","v":0},{"$f":"'Land-Based Wind'!AN303","v":0},{"$f":"'Land-Based Wind'!AO303","v":0},{"$f":"'Land-Based Wind'!AP303","v":0},{"$f":"'Land-Based Wind'!AQ303","v":0}]
["RC3LaClass77","RD","Conservative",30,"LandbasedWind","Class7",{"$f":"'Land-Based Wind'!L304","v":0},{"$f":"'Land-Based Wind'!M304","v":0},{"$f":"'Land-Based Wind'!N304","v":0},{"$f":"'Land-Based Wind'!O304","v":0},{"$f":"'Land-Based Wind'!P304","v":0},{"$f":"'Land-Based Wind'!Q304","v":0},{"$f":"'Land-Based Wind'!R304","v":0},{"$f":"'Land-Based Wind'!S304","v":0},{"$f":"'Land-Based Wind'!T304","v":0},{"$f":"'Land-Based Wind'!U304","v":0},{"$f":"'Land-Based Wind'!V304","v":0},{"$f":"'Land-Based Wind'!W304","v":0},{"$f":"'Land-Based Wind'!X304","v":0},{"$f":"'Land-Based Wind'!Y304","v":0},{"$f":"'Land-Based Wind'!Z304","v":0},{"$f":"'Land-Based Wind'!AA304","v":0},{"$f":"'Land-Based Wind'!AB304","v":0},{"$f":"'Land-Based Wind'!AC304","v":0},{"$f":"'Land-Based Wind'!AD304","v":0},{"$f":"'Land-Based Wind'!AE304","v":0},{"$f":"'Land-Based Wind'!AF304","v":0},{"$f":"'Land-Based Wind'!AG304","v":0},{"$f":"'Land-Based Wind'!AH304","v":0},{"$f":"'Land-Based Wind'!AI304","v":0},{"$f":"'Land-Based Wind'!AJ304","v":0},{"$f":"'Land-Based Wind'!AK304","v":0},{"$f":"'Land-Based Wind'!AL304","v":0},{"$f":"'Land-Based Wind'!AM304","v":0},{"$f":"'Land-Based Wind'!AN304","v":0},{"$f":"'Land-Based Wind'!AO304","v":0},{"$f":"'Land-Based Wind'!AP304","v":0},{"$f":"'Land-Based Wind'!AQ304","v":0}]
["RA3LaClass88","RD","Advanced",30,"LandbasedWind","Class8",{"$f":"'Land-Based Wind'!L305","v":0},{"$f":"'Land-Based Wind'!M305","v":0},{"$f":"'Land-Based Wind'!N305","v":0},{"$f":"'Land-Based Wind'!O305","v":0},{"$f":"'Land-Based Wind'!P305","v":0},{"$f":"'Land-Based Wind'!Q305","v":0},{"$f":"'Land-Based Wind'!R305","v":0},{"$f":"'Land-Based Wind'!S305","v":0},{"$f":"'Land-Based Wind'!T305","v":0},{"$f":"'Land-Based Wind'!U305","v":0},{"$f":"'Land-Based Wind'!V305","v":0},{"$f":"'Land-Based Wind'!W305","v":0},{"$f":"'Land-Based Wind'!X305","v":0},{"$f":"'Land-Based Wind'!Y305","v":0},{"$f":"'Land-Based Wind'!Z305","v":0},{"$f":"'Land-Based Wind'!AA305","v":0},{"$f":"'Land-Based Wind'!AB305","v":0},{"$f":"'Land-Based Wind'!AC305","v":0},{"$f":"'Land-Based Wind'!AD305","v":0},{"$f":"'Land-Based Wind'!AE305","v":0},{"$f":"'Land-Based Wind'!AF305","v":0},{"$f":"'Land-Based Wind'!AG305","v":0},{"$f":"'Land-Based Wind'!AH305","v":0},{"$f":"'Land-Based Wind'!AI305","v":0},{"$f":"'Land-Based Wind'!AJ305","v":0},{"$f":"'Land-Based Wind'!AK305","v":0},{"$f":"'Land-Based Wind'!AL305","v":0},{"$f":"'Land-Based Wind'!AM305","v":0},{"$f":"'Land-Based Wind'!AN305","v":0},{"$f":"'Land-Based Wind'!AO305","v":0},{"$f":"'Land-Based Wind'!AP305","v":0},{"$f":"'Land-Based Wind'!AQ305","v":0}]
["RM3LaClass88","RD","Moderate",30,"LandbasedWind","Class8",{"$f":"'Land-Based Wind'!L306","v":0},{"$f":"'Land-Based Wind'!M306","v":0},{"$f":"'Land-Based Wind'!N306","v":0},{"$f":"'Land-Based Wind'!O306","v":0},{"$f":"'Land-Based Wind'!P306","v":0},{"$f":"'Land-Based Wind'!Q306","v":0},{"$f":"'Land-Based Wind'!R306","v":0},{"$f":"'Land-Based Wind'!S306","v":0},{"$f":"'Land-Based Wind'!T306","v":0},{"$f":"'Land-Based Wind'!U306","v":0},{"$f":"'Land-Based Wind'!V306","v":0},{"$f":"'Land-Based Wind'!W306","v":0},{"$f":"'Land-Based Wind'!X306","v":0},{"$f":"'Land-Based Wind'!Y306","v":0},{"$f":"'Land-Based Wind'!Z306","v":0},{"$f":"'Land-Based Wind'!AA306","v":0},{"$f":"'Land-Based Wind'!AB306","v":0},{"$f":"'Land-Based Wind'!AC306","v":0},{"$f":"'Land-Based Wind'!AD306","v":0},{"$f":"'Land-Based Wind'!AE306","v":0},{"$f":"'Land-Based Wind'!AF306","v":0},{"$f":"'Land-Based Wind'!AG306","v":0},{"$f":"'Land-Based Wind'!AH306","v":0},{"$f":"'Land-Based Wind'!AI306","v":0},{"$f":"'Land-Based Wind'!AJ306","v":0},{"$f":"'Land-Based Wind'!AK306","v":0},{"$f":"'Land-Based Wind'!AL306","v":0},{"$f":"'Land-Based Wind'!AM306","v":0},{"$f":"'Land-Based Wind'!AN306","v":0},{"$f":"'Land-Based Wind'!AO306","v":0},{"$f":"'Land-Based Wind'!AP306","v":0},{"$f":"'Land-Based Wind'!AQ306","v":0}]
["RC3LaClass88","RD","Conservative",30,"LandbasedWind","Class8",{"$f":"'Land-Based Wind'!L307","v":0},{"$f":"'Land-Based Wind'!M307","v":0},{"$f":"'Land-Based Wind'!N307","v":0},{"$f":"'Land-Based Wind'!O307","v":0},{"$f":"'Land-Based Wind'!P307","v":0},{"$f":"'Land-Based Wind'!Q307","v":0},{"$f":"'Land-Based Wind'!R307","v":0},{"$f":"'Land-Based Wind'!S307","v":0},{"$f":"'Land-Based Wind'!T307","v":0},{"$f":"'Land-Based Wind'!U307","v":0},{"$f":"'Land-Based Wind'!V307","v":0},{"$f":"'Land-Based Wind'!W307","v":0},{"$f":"'Land-Based Wind'!X307","v":0},{"$f":"'Land-Based Wind'!Y307","v":0},{"$f":"'Land-Based Wind'!Z307","v":0},{"$f":"'Land-Based Wind'!AA307","v":0},{"$f":"'Land-Based Wind'!AB307","v":0},{"$f":"'Land-Based Wind'!AC307","v":0},{"$f":"'Land-Based Wind'!AD307","v":0},{"$f":"'Land-Based Wind'!AE307","v":0},{"$f":"'Land-Based Wind'!AF307","v":0},{"$f":"'Land-Based Wind'!AG307","v":0},{"$f":"'Land-Based Wind'!AH307","v":0},{"$f":"'Land-Based Wind'!AI307","v":0},{"$f":"'Land-Based Wind'!AJ307","v":0},{"$f":"'Land-Based Wind'!AK307","v":0},{"$f":"'Land-Based Wind'!AL307","v":0},{"$f":"'Land-Based Wind'!AM307","v":0},{"$f":"'Land-Based Wind'!AN307","v":0},{"$f":"'Land-Based Wind'!AO307","v":0},{"$f":"'Land-Based Wind'!AP307","v":0},{"$f":"'Land-Based Wind'!AQ307","v":0}]
["RA3LaClass99","RD","Advanced",30,"LandbasedWind","Class9",{"$f":"'Land-Based Wind'!L308","v":0},{"$f":"'Land-Based Wind'!M308","v":0},{"$f":"'Land-Based Wind'!N308","v":0},{"$f":"'Land-Based Wind'!O308","v":0},{"$f":"'Land-Based Wind'!P308","v":0},{"$f":"'Land-Based Wind'!Q308","v":0},{"$f":"'Land-Based Wind'!R308","v":0},{"$f":"'Land-Based Wind'!S308","v":0},{"$f":"'Land-Based Wind'!T308","v":0},{"$f":"'Land-Based Wind'!U308","v":0},{"$f":"'Land-Based Wind'!V308","v":0},{"$f":"'Land-Based Wind'!W308","v":0},{"$f":"'Land-Based Wind'!X308","v":0},{"$f":"'Land-Based Wind'!Y308","v":0},{"$f":"'Land-Based Wind'!Z308","v":0},{"$f":"'Land-Based Wind'!AA308","v":0},{"$f":"'Land-Based Wind'!AB308","v":0},{"$f":"'Land-Based Wind'!AC308","v":0},{"$f":"'Land-Based Wind'!AD308","v":0},{"$f":"'Land-Based Wind'!AE308","v":0},{"$f":"'Land-Based Wind'!AF308","v":0},{"$f":"'Land-Based Wind'!AG308","v":0},{"$f":"'Land-Based Wind'!AH308","v":0},{"$f":"'Land-Based Wind'!AI308","v":0},{"$f":"'Land-Based Wind'!AJ308","v":0},{"$f":"'Land-Based Wind'!AK308","v":0},{"$f":"'Land-Based Wind'!AL308","v":0},{"$f":"'Land-Based Wind'!AM308","v":0},{"$f":"'Land-Based Wind'!AN308","v":0},{"$f":"'Land-Based Wind'!AO308","v":0},{"$f":"'Land-Based Wind'!AP308","v":0},{"$f":"'Land-Based Wind'!AQ308","v":0}]
["RM3LaClass99","RD","Moderate",30,"LandbasedWind","Class9",{"$f":"'Land-Based Wind'!L309","v":0},{"$f":"'Land-Based Wind'!M309","v":0},{"$f":"'Land-Based Wind'!N309","v":0},{"$f":"'Land-Based Wind'!O309","v":0},{"$f":"'Land-Based Wind'!P309","v":0},{"$f":"'Land-Based Wind'!Q309","v":0},{"$f":"'Land-Based Wind'!R309","v":0},{"$f":"'Land-Based Wind'!S309","v":0},{"$f":"'Land-Based Wind'!T309","v":0},{"$f":"'Land-Based Wind'!U309","v":0},{"$f":"'Land-Based Wind'!V309","v":0},{"$f":"'Land-Based Wind'!W309","v":0},{"$f":"'Land-Based Wind'!X309","v":0},{"$f":"'Land-Based Wind'!Y309","v":0},{"$f":"'Land-Based Wind'!Z309","v":0},{"$f":"'Land-Based Wind'!AA309","v":0},{"$f":"'Land-Based Wind'!AB309","v":0},{"$f":"'Land-Based Wind'!AC309","v":0},{"$f":"'Land-Based Wind'!AD309","v":0},{"$f":"'Land-Based Wind'!AE309","v":0},{"$f":"'Land-Based Wind'!AF309","v":0},{"$f":"'Land-Based Wind'!AG309","v":0},{"$f":"'Land-Based Wind'!AH309","v":0},{"$f":"'Land-Based Wind'!AI309","v":0},{"$f":"'Land-Based Wind'!AJ309","v":0},{"$f":"'Land-Based Wind'!AK309","v":0},{"$f":"'Land-Based Wind'!AL309","v":0},{"$f":"'Land-Based Wind'!AM309","v":0},{"$f":"'Land-Based Wind'!AN309","v":0},{"$f":"'Land-Based Wind'!AO309","v":0},{"$f":"'Land-Based Wind'!AP309","v":0},{"$f":"'Land-Based Wind'!AQ309","v":0}]
["RC3LaClass99","RD","Conservative",30,"LandbasedWind","Class9",{"$f":"'Land-Based Wind'!L310","v":0},{"$f":"'Land-Based Wind'!M310","v":0},{"$f":"'Land-Based Wind'!N310","v":0},{"$f":"'Land-Based Wind'!O310","v":0},{"$f":"'Land-Based Wind'!P310","v":0},{"$f":"'Land-Based Wind'!Q310","v":0},{"$f":"'Land-Based Wind'!R310","v":0},{"$f":"'Land-Based Wind'!S310","v":0},{"$f":"'Land-Based Wind'!T310","v":0},{"$f":"'Land-Based Wind'!U310","v":0},{"$f":"'Land-Based Wind'!V310","v":0},{"$f":"'Land-Based Wind'!W310","v":0},{"$f":"'Land-Based Wind'!X310","v":0},{"$f":"'Land-Based Wind'!Y310","v":0},{"$f":"'Land-Based Wind'!Z310","v":0},{"$f":"'Land-Based Wind'!AA310","v":0},{"$f":"'Land-Based Wind'!AB310","v":0},{"$f":"'Land-Based Wind'!AC310","v":0},{"$f":"'Land-Based Wind'!AD310","v":0},{"$f":"'Land-Based Wind'!AE310","v":0},{"$f":"'Land-Based Wind'!AF310","v":0},{"$f":"'Land-Based Wind'!AG310","v":0},{"$f":"'Land-Based Wind'!AH310","v":0},{"$f":"'Land-Based Wind'!AI310","v":0},{"$f":"'Land-Based Wind'!AJ310","v":0},{"$f":"'Land-Based Wind'!AK310","v":0},{"$f":"'Land-Based Wind'!AL310","v":0},{"$f":"'Land-Based Wind'!AM310","v":0},{"$f":"'Land-Based Wind'!AN310","v":0},{"$f":"'Land-Based Wind'!AO310","v":0},{"$f":"'Land-Based Wind'!AP310","v":0},{"$f":"'Land-Based Wind'!AQ310","v":0}]
["RA3LaClass10","RD","Advanced",30,"LandbasedWind","Class10",{"$f":"'Land-Based Wind'!L311","v":0},{"$f":"'Land-Based Wind'!M311","v":0},{"$f":"'Land-Based Wind'!N311","v":0},{"$f":"'Land-Based Wind'!O311","v":0},{"$f":"'Land-Based Wind'!P311","v":0},{"$f":"'Land-Based Wind'!Q311","v":0},{"$f":"'Land-Based Wind'!R311","v":0},{"$f":"'Land-Based Wind'!S311","v":0},{"$f":"'Land-Based Wind'!T311","v":0},{"$f":"'Land-Based Wind'!U311","v":0},{"$f":"'Land-Based Wind'!V311","v":0},{"$f":"'Land-Based Wind'!W311","v":0},{"$f":"'Land-Based Wind'!X311","v":0},{"$f":"'Land-Based Wind'!Y311","v":0},{"$f":"'Land-Based Wind'!Z311","v":0},{"$f":"'Land-Based Wind'!AA311","v":0},{"$f":"'Land-Based Wind'!AB311","v":0},{"$f":"'Land-Based Wind'!AC311","v":0},{"$f":"'Land-Based Wind'!AD311","v":0},{"$f":"'Land-Based Wind'!AE311","v":0},{"$f":"'Land-Based Wind'!AF311","v":0},{"$f":"'Land-Based Wind'!AG311","v":0},{"$f":"'Land-Based Wind'!AH311","v":0},{"$f":"'Land-Based Wind'!AI311","v":0},{"$f":"'Land-Based Wind'!AJ311","v":0},{"$f":"'Land-Based Wind'!AK311","v":0},{"$f":"'Land-Based Wind'!AL311","v":0},{"$f":"'Land-Based Wind'!AM311","v":0},{"$f":"'Land-Based Wind'!AN311","v":0},{"$f":"'Land-Based Wind'!AO311","v":0},{"$f":"'Land-Based Wind'!AP311","v":0},{"$f":"'Land-Based Wind'!AQ311","v":0}]
["RM3LaClass10","RD","Moderate",30,"LandbasedWind","Class10",{"$f":"'Land-Based Wind'!L312","v":0},{"$f":"'Land-Based Wind'!M312","v":0},{"$f":"'Land-Based Wind'!N312","v":0},{"$f":"'Land-Based Wind'!O312","v":0},{"$f":"'Land-Based Wind'!P312","v":0},{"$f":"'Land-Based Wind'!Q312","v":0},{"$f":"'Land-Based Wind'!R312","v":0},{"$f":"'Land-Based Wind'!S312","v":0},{"$f":"'Land-Based Wind'!T312","v":0},{"$f":"'Land-Based Wind'!U312","v":0},{"$f":"'Land-Based Wind'!V312","v":0},{"$f":"'Land-Based Wind'!W312","v":0},{"$f":"'Land-Based Wind'!X312","v":0},{"$f":"'Land-Based Wind'!Y312","v":0},{"$f":"'Land-Based Wind'!Z312","v":0},{"$f":"'Land-Based Wind'!AA312","v":0},{"$f":"'Land-Based Wind'!AB312","v":0},{"$f":"'Land-Based Wind'!AC312","v":0},{"$f":"'Land-Based Wind'!AD312","v":0},{"$f":"'Land-Based Wind'!AE312","v":0},{"$f":"'Land-Based Wind'!AF312","v":0},{"$f":"'Land-Based Wind'!AG312","v":0},{"$f":"'Land-Based Wind'!AH312","v":0},{"$f":"'Land-Based Wind'!AI312","v":0},{"$f":"'Land-Based Wind'!AJ312","v":0},{"$f":"'Land-Based Wind'!AK312","v":0},{"$f":"'Land-Based Wind'!AL312","v":0},{"$f":"'Land-Based Wind'!AM312","v":0},{"$f":"'Land-Based Wind'!AN312","v":0},{"$f":"'Land-Based Wind'!AO312","v":0},{"$f":"'Land-Based Wind'!AP312","v":0},{"$f":"'Land-Based Wind'!AQ312","v":0}]
["RC3LaClass10","RD","Conservative",30,"LandbasedWind","Class10",{"$f":"'Land-Based Wind'!L313","v":0},{"$f":"'Land-Based Wind'!M313","v":0},{"$f":"'Land-Based Wind'!N313","v":0},{"$f":"'Land-Based Wind'!O313","v":0},{"$f":"'Land-Based Wind'!P313","v":0},{"$f":"'Land-Based Wind'!Q313","v":0},{"$f":"'Land-Based Wind'!R313","v":0},{"$f":"'Land-Based Wind'!S313","v":0},{"$f":"'Land-Based Wind'!T313","v":0},{"$f":"'Land-Based Wind'!U313","v":0},{"$f":"'Land-Based Wind'!V313","v":0},{"$f":"'Land-Based Wind'!W313","v":0},{"$f":"'Land-Based Wind'!X313","v":0},{"$f":"'Land-Based Wind'!Y313","v":0},{"$f":"'Land-Based Wind'!Z313","v":0},{"$f":"'Land-Based Wind'!AA313","v":0},{"$f":"'Land-Based Wind'!AB313","v":0},{"$f":"'Land-Based Wind'!AC313","v":0},{"$f":"'Land-Based Wind'!AD313","v":0},{"$f":"'Land-Based Wind'!AE313","v":0},{"$f":"'Land-Based Wind'!AF313","v":0},{"$f":"'Land-Based Wind'!AG313","v":0},{"$f":"'Land-Based Wind'!AH313","v":0},{"$f":"'Land-Based Wind'!AI313","v":0},{"$f":"'Land-Based Wind'!AJ313","v":0},{"$f":"'Land-Based Wind'!AK313","v":0},{"$f":"'Land-Based Wind'!AL313","v":0},{"$f":"'Land-Based Wind'!AM313","v":0},{"$f":"'Land-Based Wind'!AN313","v":0},{"$f":"'Land-Based Wind'!AO313","v":0},{"$f":"'Land-Based Wind'!AP313","v":0},{"$f":"'Land-Based Wind'!AQ313","v":0}]
["RA3CoClass10","RD","Advanced",30,"CommPV","Class10",{"$f":"'Solar - PV Dist. Comm'!L260","v":0},{"$f":"'Solar - PV Dist. Comm'!M260","v":0},{"$f":"'Solar - PV Dist. Comm'!N260","v":0},{"$f":"'Solar - PV Dist. Comm'!O260","v":0},{"$f":"'Solar - PV Dist. Comm'!P260","v":0},{"$f":"'Solar - PV Dist. Comm'!Q260","v":0},{"$f":"'Solar - PV Dist. Comm'!R260","v":0},{"$f":"'Solar - PV Dist. Comm'!S260","v":0},{"$f":"'Solar - PV Dist. Comm'!T260","v":0},{"$f":"'Solar - PV Dist. Comm'!U260","v":0},{"$f":"'Solar - PV Dist. Comm'!V260","v":0},{"$f":"'Solar - PV Dist. Comm'!W260","v":0},{"$f":"'Solar - PV Dist. Comm'!X260","v":0},{"$f":"'Solar - PV Dist. Comm'!Y260","v":0},{"$f":"'Solar - PV Dist. Comm'!Z260","v":0},{"$f":"'Solar - PV Dist. Comm'!AA260","v":0},{"$f":"'Solar - PV Dist. Comm'!AB260","v":0},{"$f":"'Solar - PV Dist. Comm'!AC260","v":0},{"$f":"'Solar - PV Dist. Comm'!AD260","v":0},{"$f":"'Solar - PV Dist. Comm'!AE260","v":0},{"$f":"'Solar - PV Dist. Comm'!AF260","v":0},{"$f":"'Solar - PV Dist. Comm'!AG260","v":0},{"$f":"'Solar - PV Dist. Comm'!AH260","v":0},{"$f":"'Solar - PV Dist. Comm'!AI260","v":0},{"$f":"'Solar - PV Dist. Comm'!AJ260","v":0},{"$f":"'Solar - PV Dist. Comm'!AK260","v":0},{"$f":"'Solar - PV Dist. Comm'!AL260","v":0},{"$f":"'Solar - PV Dist. Comm'!AM260","v":0},{"$f":"'Solar - PV Dist. Comm'!AN260","v":0},{"$f":"'Solar - PV Dist. Comm'!AO260","v":0},{"$f":"'Solar - PV Dist. Comm'!AP260","v":0},{"$f":"'Solar - PV Dist. Comm'!AQ260","v":0}]
["RM3CoClass10","RD","Moderate",30,"CommPV","Class10",{"$f":"'Solar - PV Dist. Comm'!L261","v":0},{"$f":"'Solar - PV Dist. Comm'!M261","v":0},{"$f":"'Solar - PV Dist. Comm'!N261","v":0},{"$f":"'Solar - PV Dist. Comm'!O261","v":0},{"$f":"'Solar - PV Dist. Comm'!P261","v":0},{"$f":"'Solar - PV Dist. Comm'!Q261","v":0},{"$f":"'Solar - PV Dist. Comm'!R261","v":0},{"$f":"'Solar - PV Dist. Comm'!S261","v":0},{"$f":"'Solar - PV Dist. Comm'!T261","v":0},{"$f":"'Solar - PV Dist. Comm'!U261","v":0},{"$f":"'Solar - PV Dist. Comm'!V261","v":0},{"$f":"'Solar - PV Dist. Comm'!W261","v":0},{"$f":"'Solar - PV Dist. Comm'!X261","v":0},{"$f":"'Solar - PV Dist. Comm'!Y261","v":0},{"$f":"'Solar - PV Dist. Comm'!Z261","v":0},{"$f":"'Solar - PV Dist. Comm'!AA261","v":0},{"$f":"'Solar - PV Dist. Comm'!AB261","v":0},{"$f":"'Solar - PV Dist. Comm'!AC261","v":0},{"$f":"'Solar - PV Dist. Comm'!AD261","v":0},{"$f":"'Solar - PV Dist. Comm'!AE261","v":0},{"$f":"'Solar - PV Dist. Comm'!AF261","v":0},{"$f":"'Solar - PV Dist. Comm'!AG261","v":0},{"$f":"'Solar - PV Dist. Comm'!AH261","v":0},{"$f":"'Solar - PV Dist. Comm'!AI261","v":0},{"$f":"'Solar - PV Dist. Comm'!AJ261","v":0},{"$f":"'Solar - PV Dist. Comm'!AK261","v":0},{"$f":"'Solar - PV Dist. Comm'!AL261","v":0},{"$f":"'Solar - PV Dist. Comm'!AM261","v":0},{"$f":"'Solar - PV Dist. Comm'!AN261","v":0},{"$f":"'Solar - PV Dist. Comm'!AO261","v":0},{"$f":"'Solar - PV Dist. Comm'!AP261","v":0},{"$f":"'Solar - PV Dist. Comm'!AQ261","v":0}]
["RC3CoClass10","RD","Conservative",30,"CommPV","Class10",{"$f":"'Solar - PV Dist. Comm'!L262","v":0},{"$f":"'Solar - PV Dist. Comm'!M262","v":0},{"$f":"'Solar - PV Dist. Comm'!N262","v":0},{"$f":"'Solar - PV Dist. Comm'!O262","v":0},{"$f":"'Solar - PV Dist. Comm'!P262","v":0},{"$f":"'Solar - PV Dist. Comm'!Q262","v":0},{"$f":"'Solar - PV Dist. Comm'!R262","v":0},{"$f":"'Solar - PV Dist. Comm'!S262","v":0},{"$f":"'Solar - PV Dist. Comm'!T262","v":0},{"$f":"'Solar - PV Dist. Comm'!U262","v":0},{"$f":"'Solar - PV Dist. Comm'!V262","v":0},{"$f":"'Solar - PV Dist. Comm'!W262","v":0},{"$f":"'Solar - PV Dist. Comm'!X262","v":0},{"$f":"'Solar - PV Dist. Comm'!Y262","v":0},{"$f":"'Solar - PV Dist. Comm'!Z262","v":0},{"$f":"'Solar - PV Dist. Comm'!AA262","v":0},{"$f":"'Solar - PV Dist. Comm'!AB262","v":0},{"$f":"'Solar - PV Dist. Comm'!AC262","v":0},{"$f":"'Solar - PV Dist. Comm'!AD262","v":0},{"$f":"'Solar - PV Dist. Comm'!AE262","v":0},{"$f":"'Solar - PV Dist. Comm'!AF262","v":0},{"$f":"'Solar - PV Dist. Comm'!AG262","v":0},{"$f":"'Solar - PV Dist. Comm'!AH262","v":0},{"$f":"'Solar - PV Dist. Comm'!AI262","v":0},{"$f":"'Solar - PV Dist. Comm'!AJ262","v":0},{"$f":"'Solar - PV Dist. Comm'!AK262","v":0},{"$f":"'Solar - PV Dist. Comm'!AL262","v":0},{"$f":"'Solar - PV Dist. Comm'!AM262","v":0},{"$f":"'Solar - PV Dist. Comm'!AN262","v":0},{"$f":"'Solar - PV Dist. Comm'!AO262","v":0},{"$f":"'Solar - PV Dist. Comm'!AP262","v":0},{"$f":"'Solar - PV Dist. Comm'!AQ262","v":0}]
["RA3CoClass99","RD","Advanced",30,"CommPV","Class9",{"$f":"'Solar - PV Dist. Comm'!L263","v":0},{"$f":"'Solar - PV Dist. Comm'!M263","v":0},{"$f":"'Solar - PV Dist. Comm'!N263","v":0},{"$f":"'Solar - PV Dist. Comm'!O263","v":0},{"$f":"'Solar - PV Dist. Comm'!P263","v":0},{"$f":"'Solar - PV Dist. Comm'!Q263","v":0},{"$f":"'Solar - PV Dist. Comm'!R263","v":0},{"$f":"'Solar - PV Dist. Comm'!S263","v":0},{"$f":"'Solar - PV Dist. Comm'!T263","v":0},{"$f":"'Solar - PV Dist. Comm'!U263","v":0},{"$f":"'Solar - PV Dist. Comm'!V263","v":0},{"$f":"'Solar - PV Dist. Comm'!W263","v":0},{"$f":"'Solar - PV Dist. Comm'!X263","v":0},{"$f":"'Solar - PV Dist. Comm'!Y263","v":0},{"$f":"'Solar - PV Dist. Comm'!Z263","v":0},{"$f":"'Solar - PV Dist. Comm'!AA263","v":0},{"$f":"'Solar - PV Dist. Comm'!AB263","v":0},{"$f":"'Solar - PV Dist. Comm'!AC263","v":0},{"$f":"'Solar - PV Dist. Comm'!AD263","v":0},{"$f":"'Solar - PV Dist. Comm'!AE263","v":0},{"$f":"'Solar - PV Dist. Comm'!AF263","v":0},{"$f":"'Solar - PV Dist. Comm'!AG263","v":0},{"$f":"'Solar - PV Dist. Comm'!AH263","v":0},{"$f":"'Solar - PV Dist. Comm'!AI263","v":0},{"$f":"'Solar - PV Dist. Comm'!AJ263","v":0},{"$f":"'Solar - PV Dist. Comm'!AK263","v":0},{"$f":"'Solar - PV Dist. Comm'!AL263","v":0},{"$f":"'Solar - PV Dist. Comm'!AM263","v":0},{"$f":"'Solar - PV Dist. Comm'!AN263","v":0},{"$f":"'Solar - PV Dist. Comm'!AO263","v":0},{"$f":"'Solar - PV Dist. Comm'!AP263","v":0},{"$f":"'Solar - PV Dist. Comm'!AQ263","v":0}]
["RM3CoClass99","RD","Moderate",30,"CommPV","Class9",{"$f":"'Solar - PV Dist. Comm'!L264","v":0},{"$f":"'Solar - PV Dist. Comm'!M264","v":0},{"$f":"'Solar - PV Dist. Comm'!N264","v":0},{"$f":"'Solar - PV Dist. Comm'!O264","v":0},{"$f":"'Solar - PV Dist. Comm'!P264","v":0},{"$f":"'Solar - PV Dist. Comm'!Q264","v":0},{"$f":"'Solar - PV Dist. Comm'!R264","v":0},{"$f":"'Solar - PV Dist. Comm'!S264","v":0},{"$f":"'Solar - PV Dist. Comm'!T264","v":0},{"$f":"'Solar - PV Dist. Comm'!U264","v":0},{"$f":"'Solar - PV Dist. Comm'!V264","v":0},{"$f":"'Solar - PV Dist. Comm'!W264","v":0},{"$f":"'Solar - PV Dist. Comm'!X264","v":0},{"$f":"'Solar - PV Dist. Comm'!Y264","v":0},{"$f":"'Solar - PV Dist. Comm'!Z264","v":0},{"$f":"'Solar - PV Dist. Comm'!AA264","v":0},{"$f":"'Solar - PV Dist. Comm'!AB264","v":0},{"$f":"'Solar - PV Dist. Comm'!AC264","v":0},{"$f":"'Solar - PV Dist. Comm'!AD264","v":0},{"$f":"'Solar - PV Dist. Comm'!AE264","v":0},{"$f":"'Solar - PV Dist. Comm'!AF264","v":0},{"$f":"'Solar - PV Dist. Comm'!AG264","v":0},{"$f":"'Solar - PV Dist. Comm'!AH264","v":0},{"$f":"'Solar - PV Dist. Comm'!AI264","v":0},{"$f":"'Solar - PV Dist. Comm'!AJ264","v":0},{"$f":"'Solar - PV Dist. Comm'!AK264","v":0},{"$f":"'Solar - PV Dist. Comm'!AL264","v":0},{"$f":"'Solar - PV Dist. Comm'!AM264","v":0},{"$f":"'Solar - PV Dist. Comm'!AN264","v":0},{"$f":"'Solar - PV Dist. Comm'!AO264","v":0},{"$f":"'Solar - PV Dist. Comm'!AP264","v":0},{"$f":"'Solar - PV Dist. Comm'!AQ264","v":0}]
["RC3CoClass99","RD","Conservative",30,"CommPV","Class9",{"$f":"'Solar - PV Dist. Comm'!L265","v":0},{"$f":"'Solar - PV Dist. Comm'!M265","v":0},{"$f":"'Solar - PV Dist. Comm'!N265","v":0},{"$f":"'Solar - PV Dist. Comm'!O265","v":0},{"$f":"'Solar - PV Dist. Comm'!P265","v":0},{"$f":"'Solar - PV Dist. Comm'!Q265","v":0},{"$f":"'Solar - PV Dist. Comm'!R265","v":0},{"$f":"'Solar - PV Dist. Comm'!S265","v":0},{"$f":"'Solar - PV Dist. Comm'!T265","v":0},{"$f":"'Solar - PV Dist. Comm'!U265","v":0},{"$f":"'Solar - PV Dist. Comm'!V265","v":0},{"$f":"'Solar - PV Dist. Comm'!W265","v":0},{"$f":"'Solar - PV Dist. Comm'!X265","v":0},{"$f":"'Solar - PV Dist. Comm'!Y265","v":0},{"$f":"'Solar - PV Dist. Comm'!Z265","v":0},{"$f":"'Solar - PV Dist. Comm'!AA265","v":0},{"$f":"'Solar - PV Dist. Comm'!AB265","v":0},{"$f":"'Solar - PV Dist. Comm'!AC265","v":0},{"$f":"'Solar - PV Dist. Comm'!AD265","v":0},{"$f":"'Solar - PV Dist. Comm'!AE265","v":0},{"$f":"'Solar - PV Dist. Comm'!AF265","v":0},{"$f":"'Solar - PV Dist. Comm'!AG265","v":0},{"$f":"'Solar - PV Dist. Comm'!AH265","v":0},{"$f":"'Solar - PV Dist. Comm'!AI265","v":0},{"$f":"'Solar - PV Dist. Comm'!AJ265","v":0},{"$f":"'Solar - PV Dist. Comm'!AK265","v":0},{"$f":"'Solar - PV Dist. Comm'!AL265","v":0},{"$f":"'Solar - PV Dist. Comm'!AM265","v":0},{"$f":"'Solar - PV Dist. Comm'!AN265","v":0},{"$f":"'Solar - PV Dist. Comm'!AO265","v":0},{"$f":"'Solar - PV Dist. Comm'!AP265","v":0},{"$f":"'Solar - PV Dist. Comm'!AQ265","v":0}]
["RA3CoClass88","RD","Advanced",30,"CommPV","Class8",{"$f":"'Solar - PV Dist. Comm'!L266","v":0},{"$f":"'Solar - PV Dist. Comm'!M266","v":0},{"$f":"'Solar - PV Dist. Comm'!N266","v":0},{"$f":"'Solar - PV Dist. Comm'!O266","v":0},{"$f":"'Solar - PV Dist. Comm'!P266","v":0},{"$f":"'Solar - PV Dist. Comm'!Q266","v":0},{"$f":"'Solar - PV Dist. Comm'!R266","v":0},{"$f":"'Solar - PV Dist. Comm'!S266","v":0},{"$f":"'Solar - PV Dist. Comm'!T266","v":0},{"$f":"'Solar - PV Dist. Comm'!U266","v":0},{"$f":"'Solar - PV Dist. Comm'!V266","v":0},{"$f":"'Solar - PV Dist. Comm'!W266","v":0},{"$f":"'Solar - PV Dist. Comm'!X266","v":0},{"$f":"'Solar - PV Dist. Comm'!Y266","v":0},{"$f":"'Solar - PV Dist. Comm'!Z266","v":0},{"$f":"'Solar - PV Dist. Comm'!AA266","v":0},{"$f":"'Solar - PV Dist. Comm'!AB266","v":0},{"$f":"'Solar - PV Dist. Comm'!AC266","v":0},{"$f":"'Solar - PV Dist. Comm'!AD266","v":0},{"$f":"'Solar - PV Dist. Comm'!AE266","v":0},{"$f":"'Solar - PV Dist. Comm'!AF266","v":0},{"$f":"'Solar - PV Dist. Comm'!AG266","v":0},{"$f":"'Solar - PV Dist. Comm'!AH266","v":0},{"$f":"'Solar - PV Dist. Comm'!AI266","v":0},{"$f":"'Solar - PV Dist. Comm'!AJ266","v":0},{"$f":"'Solar - PV Dist. Comm'!AK266","v":0},{"$f":"'Solar - PV Dist. Comm'!AL266","v":0},{"$f":"'Solar - PV Dist. Comm'!AM266","v":0},{"$f":"'Solar - PV Dist. Comm'!AN266","v":0},{"$f":"'Solar - PV Dist. Comm'!AO266","v":0},{"$f":"'Solar - PV Dist. Comm'!AP266","v":0},{"$f":"'Solar - PV Dist. Comm'!AQ266","v":0}]
["RM3CoClass88","RD","Moderate",30,"CommPV","Class8",{"$f":"'Solar - PV Dist. Comm'!L267","v":0},{"$f":"'Solar - PV Dist. Comm'!M267","v":0},{"$f":"'Solar - PV Dist. Comm'!N267","v":0},{"$f":"'Solar - PV Dist. Comm'!O267","v":0},{"$f":"'Solar - PV Dist. Comm'!P267","v":0},{"$f":"'Solar - PV Dist. Comm'!Q267","v":0},{"$f":"'Solar - PV Dist. Comm'!R267","v":0},{"$f":"'Solar - PV Dist. Comm'!S267","v":0},{"$f":"'Solar - PV Dist. Comm'!T267","v":0},{"$f":"'Solar - PV Dist. Comm'!U267","v":0},{"$f":"'Solar - PV Dist. Comm'!V267","v":0},{"$f":"'Solar - PV Dist. Comm'!W267","v":0},{"$f":"'Solar - PV Dist. Comm'!X267","v":0},{"$f":"'Solar - PV Dist. Comm'!Y267","v":0},{"$f":"'Solar - PV Dist. Comm'!Z267","v":0},{"$f":"'Solar - PV Dist. Comm'!AA267","v":0},{"$f":"'Solar - PV Dist. Comm'!AB267","v":0},{"$f":"'Solar - PV Dist. Comm'!AC267","v":0},{"$f":"'Solar - PV Dist. Comm'!AD267","v":0},{"$f":"'Solar - PV Dist. Comm'!AE267","v":0},{"$f":"'Solar - PV Dist. Comm'!AF267","v":0},{"$f":"'Solar - PV Dist. Comm'!AG267","v":0},{"$f":"'Solar - PV Dist. Comm'!AH267","v":0},{"$f":"'Solar - PV Dist. Comm'!AI267","v":0},{"$f":"'Solar - PV Dist. Comm'!AJ267","v":0},{"$f":"'Solar - PV Dist. Comm'!AK267","v":0},{"$f":"'Solar - PV Dist. Comm'!AL267","v":0},{"$f":"'Solar - PV Dist. Comm'!AM267","v":0},{"$f":"'Solar - PV Dist. Comm'!AN267","v":0},{"$f":"'Solar - PV Dist. Comm'!AO267","v":0},{"$f":"'Solar - PV Dist. Comm'!AP267","v":0},{"$f":"'Solar - PV Dist. Comm'!AQ267","v":0}]
["RC3CoClass88","RD","Conservative",30,"CommPV","Class8",{"$f":"'Solar - PV Dist. Comm'!L268","v":0},{"$f":"'Solar - PV Dist. Comm'!M268","v":0},{"$f":"'Solar - PV Dist. Comm'!N268","v":0},{"$f":"'Solar - PV Dist. Comm'!O268","v":0},{"$f":"'Solar - PV Dist. Comm'!P268","v":0},{"$f":"'Solar - PV Dist. Comm'!Q268","v":0},{"$f":"'Solar - PV Dist. Comm'!R268","v":0},{"$f":"'Solar - PV Dist. Comm'!S268","v":0},{"$f":"'Solar - PV Dist. Comm'!T268","v":0},{"$f":"'Solar - PV Dist. Comm'!U268","v":0},{"$f":"'Solar - PV Dist. Comm'!V268","v":0},{"$f":"'Solar - PV Dist. Comm'!W268","v":0},{"$f":"'Solar - PV Dist. Comm'!X268","v":0},{"$f":"'Solar - PV Dist. Comm'!Y268","v":0},{"$f":"'Solar - PV Dist. Comm'!Z268","v":0},{"$f":"'Solar - PV Dist. Comm'!AA268","v":0},{"$f":"'Solar - PV Dist. Comm'!AB268","v":0},{"$f":"'Solar - PV Dist. Comm'!AC268","v":0},{"$f":"'Solar - PV Dist. Comm'!AD268","v":0},{"$f":"'Solar - PV Dist. Comm'!AE268","v":0},{"$f":"'Solar - PV Dist. Comm'!AF268","v":0},{"$f":"'Solar - PV Dist. Comm'!AG268","v":0},{"$f":"'Solar - PV Dist. Comm'!AH268","v":0},{"$f":"'Solar - PV Dist. Comm'!AI268","v":0},{"$f":"'Solar - PV Dist. Comm'!AJ268","v":0},{"$f":"'Solar - PV Dist. Comm'!AK268","v":0},{"$f":"'Solar - PV Dist. Comm'!AL268","v":0},{"$f":"'Solar - PV Dist. Comm'!AM268","v":0},{"$f":"'Solar - PV Dist. Comm'!AN268","v":0},{"$f":"'Solar - PV Dist. Comm'!AO268","v":0},{"$f":"'Solar - PV Dist. Comm'!AP268","v":0},{"$f":"'Solar - PV Dist. Comm'!AQ268","v":0}]
["RA3CoClass77","RD","Advanced",30,"CommPV","Class7",{"$f":"'Solar - PV Dist. Comm'!L269","v":0},{"$f":"'Solar - PV Dist. Comm'!M269","v":0},{"$f":"'Solar - PV Dist. Comm'!N269","v":0},{"$f":"'Solar - PV Dist. Comm'!O269","v":0},{"$f":"'Solar - PV Dist. Comm'!P269","v":0},{"$f":"'Solar - PV Dist. Comm'!Q269","v":0},{"$f":"'Solar - PV Dist. Comm'!R269","v":0},{"$f":"'Solar - PV Dist. Comm'!S269","v":0},{"$f":"'Solar - PV Dist. Comm'!T269","v":0},{"$f":"'Solar - PV Dist. Comm'!U269","v":0},{"$f":"'Solar - PV Dist. Comm'!V269","v":0},{"$f":"'Solar - PV Dist. Comm'!W269","v":0},{"$f":"'Solar - PV Dist. Comm'!X269","v":0},{"$f":"'Solar - PV Dist. Comm'!Y269","v":0},{"$f":"'Solar - PV Dist. Comm'!Z269","v":0},{"$f":"'Solar - PV Dist. Comm'!AA269","v":0},{"$f":"'Solar - PV Dist. Comm'!AB269","v":0},{"$f":"'Solar - PV Dist. Comm'!AC269","v":0},{"$f":"'Solar - PV Dist. Comm'!AD269","v":0},{"$f":"'Solar - PV Dist. Comm'!AE269","v":0},{"$f":"'Solar - PV Dist. Comm'!AF269","v":0},{"$f":"'Solar - PV Dist. Comm'!AG269","v":0},{"$f":"'Solar - PV Dist. Comm'!AH269","v":0},{"$f":"'Solar - PV Dist. Comm'!AI269","v":0},{"$f":"'Solar - PV Dist. Comm'!AJ269","v":0},{"$f":"'Solar - PV Dist. Comm'!AK269","v":0},{"$f":"'Solar - PV Dist. Comm'!AL269","v":0},{"$f":"'Solar - PV Dist. Comm'!AM269","v":0},{"$f":"'Solar - PV Dist. Comm'!AN269","v":0},{"$f":"'Solar - PV Dist. Comm'!AO269","v":0},{"$f":"'Solar - PV Dist. Comm'!AP269","v":0},{"$f":"'Solar - PV Dist. Comm'!AQ269","v":0}]
["RM3CoClass77","RD","Moderate",30,"CommPV","Class7",{"$f":"'Solar - PV Dist. Comm'!L270","v":0},{"$f":"'Solar - PV Dist. Comm'!M270","v":0},{"$f":"'Solar - PV Dist. Comm'!N270","v":0},{"$f":"'Solar - PV Dist. Comm'!O270","v":0},{"$f":"'Solar - PV Dist. Comm'!P270","v":0},{"$f":"'Solar - PV Dist. Comm'!Q270","v":0},{"$f":"'Solar - PV Dist. Comm'!R270","v":0},{"$f":"'Solar - PV Dist. Comm'!S270","v":0},{"$f":"'Solar - PV Dist. Comm'!T270","v":0},{"$f":"'Solar - PV Dist. Comm'!U270","v":0},{"$f":"'Solar - PV Dist. Comm'!V270","v":0},{"$f":"'Solar - PV Dist. Comm'!W270","v":0},{"$f":"'Solar - PV Dist. Comm'!X270","v":0},{"$f":"'Solar - PV Dist. Comm'!Y270","v":0},{"$f":"'Solar - PV Dist. Comm'!Z270","v":0},{"$f":"'Solar - PV Dist. Comm'!AA270","v":0},{"$f":"'Solar - PV Dist. Comm'!AB270","v":0},{"$f":"'Solar - PV Dist. Comm'!AC270","v":0},{"$f":"'Solar - PV Dist. Comm'!AD270","v":0},{"$f":"'Solar - PV Dist. Comm'!AE270","v":0},{"$f":"'Solar - PV Dist. Comm'!AF270","v":0},{"$f":"'Solar - PV Dist. Comm'!AG270","v":0},{"$f":"'Solar - PV Dist. Comm'!AH270","v":0},{"$f":"'Solar - PV Dist. Comm'!AI270","v":0},{"$f":"'Solar - PV Dist. Comm'!AJ270","v":0},{"$f":"'Solar - PV Dist. Comm'!AK270","v":0},{"$f":"'Solar - PV Dist. Comm'!AL270","v":0},{"$f":"'Solar - PV Dist. Comm'!AM270","v":0},{"$f":"'Solar - PV Dist. Comm'!AN270","v":0},{"$f":"'Solar - PV Dist. Comm'!AO270","v":0},{"$f":"'Solar - PV Dist. Comm'!AP270","v":0},{"$f":"'Solar - PV Dist. Comm'!AQ270","v":0}]
["RC3CoClass77","RD","Conservative",30,"CommPV","Class7",{"$f":"'Solar - PV Dist. Comm'!L271","v":0},{"$f":"'Solar - PV Dist. Comm'!M271","v":0},{"$f":"'Solar - PV Dist. Comm'!N271","v":0},{"$f":"'Solar - PV Dist. Comm'!O271","v":0},{"$f":"'Solar - PV Dist. Comm'!P271","v":0},{"$f":"'Solar - PV Dist. Comm'!Q271","v":0},{"$f":"'Solar - PV Dist. Comm'!R271","v":0},{"$f":"'Solar - PV Dist. Comm'!S271","v":0},{"$f":"'Solar - PV Dist. Comm'!T271","v":0},{"$f":"'Solar - PV Dist. Comm'!U271","v":0},{"$f":"'Solar - PV Dist. Comm'!V271","v":0},{"$f":"'Solar - PV Dist. Comm'!W271","v":0},{"$f":"'Solar - PV Dist. Comm'!X271","v":0},{"$f":"'Solar - PV Dist. Comm'!Y271","v":0},{"$f":"'Solar - PV Dist. Comm'!Z271","v":0},{"$f":"'Solar - PV Dist. Comm'!AA271","v":0},{"$f":"'Solar - PV Dist. Comm'!AB271","v":0},{"$f":"'Solar - PV Dist. Comm'!AC271","v":0},{"$f":"'Solar - PV Dist. Comm'!AD271","v":0},{"$f":"'Solar - PV Dist. Comm'!AE271","v":0},{"$f":"'Solar - PV Dist. Comm'!AF271","v":0},{"$f":"'Solar - PV Dist. Comm'!AG271","v":0},{"$f":"'Solar - PV Dist. Comm'!AH271","v":0},{"$f":"'Solar - PV Dist. Comm'!AI271","v":0},{"$f":"'Solar - PV Dist. Comm'!AJ271","v":0},{"$f":"'Solar - PV Dist. Comm'!AK271","v":0},{"$f":"'Solar - PV Dist. Comm'!AL271","v":0},{"$f":"'Solar - PV Dist. Comm'!AM271","v":0},{"$f":"'Solar - PV Dist. Comm'!AN271","v":0},{"$f":"'Solar - PV Dist. Comm'!AO271","v":0},{"$f":"'Solar - PV Dist. Comm'!AP271","v":0},{"$f":"'Solar - PV Dist. Comm'!AQ271","v":0}]
["RA3CoClass66","RD","Advanced",30,"CommPV","Class6",{"$f":"'Solar - PV Dist. Comm'!L272","v":0},{"$f":"'Solar - PV Dist. Comm'!M272","v":0},{"$f":"'Solar - PV Dist. Comm'!N272","v":0},{"$f":"'Solar - PV Dist. Comm'!O272","v":0},{"$f":"'Solar - PV Dist. Comm'!P272","v":0},{"$f":"'Solar - PV Dist. Comm'!Q272","v":0},{"$f":"'Solar - PV Dist. Comm'!R272","v":0},{"$f":"'Solar - PV Dist. Comm'!S272","v":0},{"$f":"'Solar - PV Dist. Comm'!T272","v":0},{"$f":"'Solar - PV Dist. Comm'!U272","v":0},{"$f":"'Solar - PV Dist. Comm'!V272","v":0},{"$f":"'Solar - PV Dist. Comm'!W272","v":0},{"$f":"'Solar - PV Dist. Comm'!X272","v":0},{"$f":"'Solar - PV Dist. Comm'!Y272","v":0},{"$f":"'Solar - PV Dist. Comm'!Z272","v":0},{"$f":"'Solar - PV Dist. Comm'!AA272","v":0},{"$f":"'Solar - PV Dist. Comm'!AB272","v":0},{"$f":"'Solar - PV Dist. Comm'!AC272","v":0},{"$f":"'Solar - PV Dist. Comm'!AD272","v":0},{"$f":"'Solar - PV Dist. Comm'!AE272","v":0},{"$f":"'Solar - PV Dist. Comm'!AF272","v":0},{"$f":"'Solar - PV Dist. Comm'!AG272","v":0},{"$f":"'Solar - PV Dist. Comm'!AH272","v":0},{"$f":"'Solar - PV Dist. Comm'!AI272","v":0},{"$f":"'Solar - PV Dist. Comm'!AJ272","v":0},{"$f":"'Solar - PV Dist. Comm'!AK272","v":0},{"$f":"'Solar - PV Dist. Comm'!AL272","v":0},{"$f":"'Solar - PV Dist. Comm'!AM272","v":0},{"$f":"'Solar - PV Dist. Comm'!AN272","v":0},{"$f":"'Solar - PV Dist. Comm'!AO272","v":0},{"$f":"'Solar - PV Dist. Comm'!AP272","v":0},{"$f":"'Solar - PV Dist. Comm'!AQ272","v":0}]
["RM3CoClass66","RD","Moderate",30,"CommPV","Class6",{"$f":"'Solar - PV Dist. Comm'!L273","v":0},{"$f":"'Solar - PV Dist. Comm'!M273","v":0},{"$f":"'Solar - PV Dist. Comm'!N273","v":0},{"$f":"'Solar - PV Dist. Comm'!O273","v":0},{"$f":"'Solar - PV Dist. Comm'!P273","v":0},{"$f":"'Solar - PV Dist. Comm'!Q273","v":0},{"$f":"'Solar - PV Dist. Comm'!R273","v":0},{"$f":"'Solar - PV Dist. Comm'!S273","v":0},{"$f":"'Solar - PV Dist. Comm'!T273","v":0},{"$f":"'Solar - PV Dist. Comm'!U273","v":0},{"$f":"'Solar - PV Dist. Comm'!V273","v":0},{"$f":"'Solar - PV Dist. Comm'!W273","v":0},{"$f":"'Solar - PV Dist. Comm'!X273","v":0},{"$f":"'Solar - PV Dist. Comm'!Y273","v":0},{"$f":"'Solar - PV Dist. Comm'!Z273","v":0},{"$f":"'Solar - PV Dist. Comm'!AA273","v":0},{"$f":"'Solar - PV Dist. Comm'!AB273","v":0},{"$f":"'Solar - PV Dist. Comm'!AC273","v":0},{"$f":"'Solar - PV Dist. Comm'!AD273","v":0},{"$f":"'Solar - PV Dist. Comm'!AE273","v":0},{"$f":"'Solar - PV Dist. Comm'!AF273","v":0},{"$f":"'Solar - PV Dist. Comm'!AG273","v":0},{"$f":"'Solar - PV Dist. Comm'!AH273","v":0},{"$f":"'Solar - PV Dist. Comm'!AI273","v":0},{"$f":"'Solar - PV Dist. Comm'!AJ273","v":0},{"$f":"'Solar - PV Dist. Comm'!AK273","v":0},{"$f":"'Solar - PV Dist. Comm'!AL273","v":0},{"$f":"'Solar - PV Dist. Comm'!AM273","v":0},{"$f":"'Solar - PV Dist. Comm'!AN273","v":0},{"$f":"'Solar - PV Dist. Comm'!AO273","v":0},{"$f":"'Solar - PV Dist. Comm'!AP273","v":0},{"$f":"'Solar - PV Dist. Comm'!AQ273","v":0}]
["RC3CoClass66","RD","Conservative",30,"CommPV","Class6",{"$f":"'Solar - PV Dist. Comm'!L274","v":0},{"$f":"'Solar - PV Dist. Comm'!M274","v":0},{"$f":"'Solar - PV Dist. Comm'!N274","v":0},{"$f":"'Solar - PV Dist. Comm'!O274","v":0},{"$f":"'Solar - PV Dist. Comm'!P274","v":0},{"$f":"'Solar - PV Dist. Comm'!Q274","v":0},{"$f":"'Solar - PV Dist. Comm'!R274","v":0},{"$f":"'Solar - PV Dist. Comm'!S274","v":0},{"$f":"'Solar - PV Dist. Comm'!T274","v":0},{"$f":"'Solar - PV Dist. Comm'!U274","v":0},{"$f":"'Solar - PV Dist. Comm'!V274","v":0},{"$f":"'Solar - PV Dist. Comm'!W274","v":0},{"$f":"'Solar - PV Dist. Comm'!X274","v":0},{"$f":"'Solar - PV Dist. Comm'!Y274","v":0},{"$f":"'Solar - PV Dist. Comm'!Z274","v":0},{"$f":"'Solar - PV Dist. Comm'!AA274","v":0},{"$f":"'Solar - PV Dist. Comm'!AB274","v":0},{"$f":"'Solar - PV Dist. Comm'!AC274","v":0},{"$f":"'Solar - PV Dist. Comm'!AD274","v":0},{"$f":"'Solar - PV Dist. Comm'!AE274","v":0},{"$f":"'Solar - PV Dist. Comm'!AF274","v":0},{"$f":"'Solar - PV Dist. Comm'!AG274","v":0},{"$f":"'Solar - PV Dist. Comm'!AH274","v":0},{"$f":"'Solar - PV Dist. Comm'!AI274","v":0},{"$f":"'Solar - PV Dist. Comm'!AJ274","v":0},{"$f":"'Solar - PV Dist. Comm'!AK274","v":0},{"$f":"'Solar - PV Dist. Comm'!AL274","v":0},{"$f":"'Solar - PV Dist. Comm'!AM274","v":0},{"$f":"'Solar - PV Dist. Comm'!AN274","v":0},{"$f":"'Solar - PV Dist. Comm'!AO274","v":0},{"$f":"'Solar - PV Dist. Comm'!AP274","v":0},{"$f":"'Solar - PV Dist. Comm'!AQ274","v":0}]
[{"$f":"_xlfn.CONCAT(LEFT(B128,1), LEFT(C128,1), LEFT(D128,1),LEFT(E128,2),LEFT(F128,6),RIGHT(F128,1))","v":"RA3CoClass55"},"RD","Advanced",30,"CommPV","Class5",{"$f":"'Solar - PV Dist. Comm'!L275","v":0},{"$f":"'Solar - PV Dist. Comm'!M275","v":0},{"$f":"'Solar - PV Dist. Comm'!N275","v":0},{"$f":"'Solar - PV Dist. Comm'!O275","v":0},{"$f":"'Solar - PV Dist. Comm'!P275","v":0},{"$f":"'Solar - PV Dist. Comm'!Q275","v":0},{"$f":"'Solar - PV Dist. Comm'!R275","v":0},{"$f":"'Solar - PV Dist. Comm'!S275","v":0},{"$f":"'Solar - PV Dist. Comm'!T275","v":0},{"$f":"'Solar - PV Dist. Comm'!U275","v":0},{"$f":"'Solar - PV Dist. Comm'!V275","v":0},{"$f":"'Solar - PV Dist. Comm'!W275","v":0},{"$f":"'Solar - PV Dist. Comm'!X275","v":0},{"$f":"'Solar - PV Dist. Comm'!Y275","v":0},{"$f":"'Solar - PV Dist. Comm'!Z275","v":0},{"$f":"'Solar - PV Dist. Comm'!AA275","v":0},{"$f":"'Solar - PV Dist. Comm'!AB275","v":0},{"$f":"'Solar - PV Dist. Comm'!AC275","v":0},{"$f":"'Solar - PV Dist. Comm'!AD275","v":0},{"$f":"'Solar - PV Dist. Comm'!AE275","v":0},{"$f":"'Solar - PV Dist. Comm'!AF275","v":0},{"$f":"'Solar - PV Dist. Comm'!AG275","v":0},{"$f":"'Solar - PV Dist. Comm'!AH275","v":0},{"$f":"'Solar - PV Dist. Comm'!AI275","v":0},{"$f":"'Solar - PV Dist. Comm'!AJ275","v":0},{"$f":"'Solar - PV Dist. Comm'!AK275","v":0},{"$f":"'Solar - PV Dist. Comm'!AL275","v":0},{"$f":"'Solar - PV Dist. Comm'!AM275","v":0},{"$f":"'Solar - PV Dist. Comm'!AN275","v":0},{"$f":"'Solar - PV Dist. Comm'!AO275","v":0},{"$f":"'Solar - PV Dist. Comm'!AP275","v":0},{"$f":"'Solar - PV Dist. Comm'!AQ275","v":0}]
["RM3CoClass55","RD","Moderate",30,"CommPV","Class5",{"$f":"'Solar - PV Dist. Comm'!L276","v":0},{"$f":"'Solar - PV Dist. Comm'!M276","v":0},{"$f":"'Solar - PV Dist. Comm'!N276","v":0},{"$f":"'Solar - PV Dist. Comm'!O276","v":0},{"$f":"'Solar - PV Dist. Comm'!P276","v":0},{"$f":"'Solar - PV Dist. Comm'!Q276","v":0},{"$f":"'Solar - PV Dist. Comm'!R276","v":0},{"$f":"'Solar - PV Dist. Comm'!S276","v":0},{"$f":"'Solar - PV Dist. Comm'!T276","v":0},{"$f":"'Solar - PV Dist. Comm'!U276","v":0},{"$f":"'Solar - PV Dist. Comm'!V276","v":0},{"$f":"'Solar - PV Dist. Comm'!W276","v":0},{"$f":"'Solar - PV Dist. Comm'!X276","v":0},{"$f":"'Solar - PV Dist. Comm'!Y276","v":0},{"$f":"'Solar - PV Dist. Comm'!Z276","v":0},{"$f":"'Solar - PV Dist. Comm'!AA276","v":0},{"$f":"'Solar - PV Dist. Comm'!AB276","v":0},{"$f":"'Solar - PV Dist. Comm'!AC276","v":0},{"$f":"'Solar - PV Dist. Comm'!AD276","v":0},{"$f":"'Solar - PV Dist. Comm'!AE276","v":0},{"$f":"'Solar - PV Dist. Comm'!AF276","v":0},{"$f":"'Solar - PV Dist. Comm'!AG276","v":0},{"$f":"'Solar - PV Dist. Comm'!AH276","v":0},{"$f":"'Solar - PV Dist. Comm'!AI276","v":0},{"$f":"'Solar - PV Dist. Comm'!AJ276","v":0},{"$f":"'Solar - PV Dist. Comm'!AK276","v":0},{"$f":"'Solar - PV Dist. Comm'!AL276","v":0},{"$f":"'Solar - PV Dist. Comm'!AM276","v":0},{"$f":"'Solar - PV Dist. Comm'!AN276","v":0},{"$f":"'Solar - PV Dist. Comm'!AO276","v":0},{"$f":"'Solar - PV Dist. Comm'!AP276","v":0},{"$f":"'Solar - PV Dist. Comm'!AQ276","v":0}]
["RC3CoClass55","RD","Conservative",30,"CommPV","Class5",{"$f":"'Solar - PV Dist. Comm'!L277","v":0},{"$f":"'Solar - PV Dist. Comm'!M277","v":0},{"$f":"'Solar - PV Dist. Comm'!N277","v":0},{"$f":"'Solar - PV Dist. Comm'!O277","v":0},{"$f":"'Solar - PV Dist. Comm'!P277","v":0},{"$f":"'Solar - PV Dist. Comm'!Q277","v":0},{"$f":"'Solar - PV Dist. Comm'!R277","v":0},{"$f":"'Solar - PV Dist. Comm'!S277","v":0},{"$f":"'Solar - PV Dist. Comm'!T277","v":0},{"$f":"'Solar - PV Dist. Comm'!U277","v":0},{"$f":"'Solar - PV Dist. Comm'!V277","v":0},{"$f":"'Solar - PV Dist. Comm'!W277","v":0},{"$f":"'Solar - PV Dist. Comm'!X277","v":0},{"$f":"'Solar - PV Dist. Comm'!Y277","v":0},{"$f":"'Solar - PV Dist. Comm'!Z277","v":0},{"$f":"'Solar - PV Dist. Comm'!AA277","v":0},{"$f":"'Solar - PV Dist. Comm'!AB277","v":0},{"$f":"'Solar - PV Dist. Comm'!AC277","v":0},{"$f":"'Solar - PV Dist. Comm'!AD277","v":0},{"$f":"'Solar - PV Dist. Comm'!AE277","v":0},{"$f":"'Solar - PV Dist. Comm'!AF277","v":0},{"$f":"'Solar - PV Dist. Comm'!AG277","v":0},{"$f":"'Solar - PV Dist. Comm'!AH277","v":0},{"$f":"'Solar - PV Dist. Comm'!AI277","v":0},{"$f":"'Solar - PV Dist. Comm'!AJ277","v":0},{"$f":"'Solar - PV Dist. Comm'!AK277","v":0},{"$f":"'Solar - PV Dist. Comm'!AL277","v":0},{"$f":"'Solar - PV Dist. Comm'!AM277","v":0},{"$f":"'Solar - PV Dist. Comm'!AN277","v":0},{"$f":"'Solar - PV Dist. Comm'!AO277","v":0},{"$f":"'Solar - PV Dist. Comm'!AP277","v":0},{"$f":"'Solar - PV Dist. Comm'!AQ277","v":0}]
["RA3CoClass44","RD","Advanced",30,"CommPV","Class4",{"$f":"'Solar - PV Dist. Comm'!L278","v":0},{"$f":"'Solar - PV Dist. Comm'!M278","v":0},{"$f":"'Solar - PV Dist. Comm'!N278","v":0},{"$f":"'Solar - PV Dist. Comm'!O278","v":0},{"$f":"'Solar - PV Dist. Comm'!P278","v":0},{"$f":"'Solar - PV Dist. Comm'!Q278","v":0},{"$f":"'Solar - PV Dist. Comm'!R278","v":0},{"$f":"'Solar - PV Dist. Comm'!S278","v":0},{"$f":"'Solar - PV Dist. Comm'!T278","v":0},{"$f":"'Solar - PV Dist. Comm'!U278","v":0},{"$f":"'Solar - PV Dist. Comm'!V278","v":0},{"$f":"'Solar - PV Dist. Comm'!W278","v":0},{"$f":"'Solar - PV Dist. Comm'!X278","v":0},{"$f":"'Solar - PV Dist. Comm'!Y278","v":0},{"$f":"'Solar - PV Dist. Comm'!Z278","v":0},{"$f":"'Solar - PV Dist. Comm'!AA278","v":0},{"$f":"'Solar - PV Dist. Comm'!AB278","v":0},{"$f":"'Solar - PV Dist. Comm'!AC278","v":0},{"$f":"'Solar - PV Dist. Comm'!AD278","v":0},{"$f":"'Solar - PV Dist. Comm'!AE278","v":0},{"$f":"'Solar - PV Dist. Comm'!AF278","v":0},{"$f":"'Solar - PV Dist. Comm'!AG278","v":0},{"$f":"'Solar - PV Dist. Comm'!AH278","v":0},{"$f":"'Solar - PV Dist. Comm'!AI278","v":0},{"$f":"'Solar - PV Dist. Comm'!AJ278","v":0},{"$f":"'Solar - PV Dist. Comm'!AK278","v":0},{"$f":"'Solar - PV Dist. Comm'!AL278","v":0},{"$f":"'Solar - PV Dist. Comm'!AM278","v":0},{"$f":"'Solar - PV Dist. Comm'!AN278","v":0},{"$f":"'Solar - PV Dist. Comm'!AO278","v":0},{"$f":"'Solar - PV Dist. Comm'!AP278","v":0},{"$f":"'Solar - PV Dist. Comm'!AQ278","v":0}]
["RM3CoClass44","RD","Moderate",30,"CommPV","Class4",{"$f":"'Solar - PV Dist. Comm'!L279","v":0},{"$f":"'Solar - PV Dist. Comm'!M279","v":0},{"$f":"'Solar - PV Dist. Comm'!N279","v":0},{"$f":"'Solar - PV Dist. Comm'!O279","v":0},{"$f":"'Solar - PV Dist. Comm'!P279","v":0},{"$f":"'Solar - PV Dist. Comm'!Q279","v":0},{"$f":"'Solar - PV Dist. Comm'!R279","v":0},{"$f":"'Solar - PV Dist. Comm'!S279","v":0},{"$f":"'Solar - PV Dist. Comm'!T279","v":0},{"$f":"'Solar - PV Dist. Comm'!U279","v":0},{"$f":"'Solar - PV Dist. Comm'!V279","v":0},{"$f":"'Solar - PV Dist. Comm'!W279","v":0},{"$f":"'Solar - PV Dist. Comm'!X279","v":0},{"$f":"'Solar - PV Dist. Comm'!Y279","v":0},{"$f":"'Solar - PV Dist. Comm'!Z279","v":0},{"$f":"'Solar - PV Dist. Comm'!AA279","v":0},{"$f":"'Solar - PV Dist. Comm'!AB279","v":0},{"$f":"'Solar - PV Dist. Comm'!AC279","v":0},{"$f":"'Solar - PV Dist. Comm'!AD279","v":0},{"$f":"'Solar - PV Dist. Comm'!AE279","v":0},{"$f":"'Solar - PV Dist. Comm'!AF279","v":0},{"$f":"'Solar - PV Dist. Comm'!AG279","v":0},{"$f":"'Solar - PV Dist. Comm'!AH279","v":0},{"$f":"'Solar - PV Dist. Comm'!AI279","v":0},{"$f":"'Solar - PV Dist. Comm'!AJ279","v":0},{"$f":"'Solar - PV Dist. Comm'!AK279","v":0},{"$f":"'Solar - PV Dist. Comm'!AL279","v":0},{"$f":"'Solar - PV Dist. Comm'!AM279","v":0},{"$f":"'Solar - PV Dist. Comm'!AN279","v":0},{"$f":"'Solar - PV Dist. Comm'!AO279","v":0},{"$f":"'Solar - PV Dist. Comm'!AP279","v":0},{"$f":"'Solar - PV Dist. Comm'!AQ279","v":0}]
["RC3CoClass44","RD","Conservative",30,"CommPV","Class4",{"$f":"'Solar - PV Dist. Comm'!L280","v":0},{"$f":"'Solar - PV Dist. Comm'!M280","v":0},{"$f":"'Solar - PV Dist. Comm'!N280","v":0},{"$f":"'Solar - PV Dist. Comm'!O280","v":0},{"$f":"'Solar - PV Dist. Comm'!P280","v":0},{"$f":"'Solar - PV Dist. Comm'!Q280","v":0},{"$f":"'Solar - PV Dist. Comm'!R280","v":0},{"$f":"'Solar - PV Dist. Comm'!S280","v":0},{"$f":"'Solar - PV Dist. Comm'!T280","v":0},{"$f":"'Solar - PV Dist. Comm'!U280","v":0},{"$f":"'Solar - PV Dist. Comm'!V280","v":0},{"$f":"'Solar - PV Dist. Comm'!W280","v":0},{"$f":"'Solar - PV Dist. Comm'!X280","v":0},{"$f":"'Solar - PV Dist. Comm'!Y280","v":0},{"$f":"'Solar - PV Dist. Comm'!Z280","v":0},{"$f":"'Solar - PV Dist. Comm'!AA280","v":0},{"$f":"'Solar - PV Dist. Comm'!AB280","v":0},{"$f":"'Solar - PV Dist. Comm'!AC280","v":0},{"$f":"'Solar - PV Dist. Comm'!AD280","v":0},{"$f":"'Solar - PV Dist. Comm'!AE280","v":0},{"$f":"'Solar - PV Dist. Comm'!AF280","v":0},{"$f":"'Solar - PV Dist. Comm'!AG280","v":0},{"$f":"'Solar - PV Dist. Comm'!AH280","v":0},{"$f":"'Solar - PV Dist. Comm'!AI280","v":0},{"$f":"'Solar - PV Dist. Comm'!AJ280","v":0},{"$f":"'Solar - PV Dist. Comm'!AK280","v":0},{"$f":"'Solar - PV Dist. Comm'!AL280","v":0},{"$f":"'Solar - PV Dist. Comm'!AM280","v":0},{"$f":"'Solar - PV Dist. Comm'!AN280","v":0},{"$f":"'Solar - PV Dist. Comm'!AO280","v":0},{"$f":"'Solar - PV Dist. Comm'!AP280","v":0},{"$f":"'Solar - PV Dist. Comm'!AQ280","v":0}]
["RA3CoClass33","RD","Advanced",30,"CommPV","Class3",{"$f":"'Solar - PV Dist. Comm'!L281","v":0},{"$f":"'Solar - PV Dist. Comm'!M281","v":0},{"$f":"'Solar - PV Dist. Comm'!N281","v":0},{"$f":"'Solar - PV Dist. Comm'!O281","v":0},{"$f":"'Solar - PV Dist. Comm'!P281","v":0},{"$f":"'Solar - PV Dist. Comm'!Q281","v":0},{"$f":"'Solar - PV Dist. Comm'!R281","v":0},{"$f":"'Solar - PV Dist. Comm'!S281","v":0},{"$f":"'Solar - PV Dist. Comm'!T281","v":0},{"$f":"'Solar - PV Dist. Comm'!U281","v":0},{"$f":"'Solar - PV Dist. Comm'!V281","v":0},{"$f":"'Solar - PV Dist. Comm'!W281","v":0},{"$f":"'Solar - PV Dist. Comm'!X281","v":0},{"$f":"'Solar - PV Dist. Comm'!Y281","v":0},{"$f":"'Solar - PV Dist. Comm'!Z281","v":0},{"$f":"'Solar - PV Dist. Comm'!AA281","v":0},{"$f":"'Solar - PV Dist. Comm'!AB281","v":0},{"$f":"'Solar - PV Dist. Comm'!AC281","v":0},{"$f":"'Solar - PV Dist. Comm'!AD281","v":0},{"$f":"'Solar - PV Dist. Comm'!AE281","v":0},{"$f":"'Solar - PV Dist. Comm'!AF281","v":0},{"$f":"'Solar - PV Dist. Comm'!AG281","v":0},{"$f":"'Solar - PV Dist. Comm'!AH281","v":0},{"$f":"'Solar - PV Dist. Comm'!AI281","v":0},{"$f":"'Solar - PV Dist. Comm'!AJ281","v":0},{"$f":"'Solar - PV Dist. Comm'!AK281","v":0},{"$f":"'Solar - PV Dist. Comm'!AL281","v":0},{"$f":"'Solar - PV Dist. Comm'!AM281","v":0},{"$f":"'Solar - PV Dist. Comm'!AN281","v":0},{"$f":"'Solar - PV Dist. Comm'!AO281","v":0},{"$f":"'Solar - PV Dist. Comm'!AP281","v":0},{"$f":"'Solar - PV Dist. Comm'!AQ281","v":0}]
["RM3CoClass33","RD","Moderate",30,"CommPV","Class3",{"$f":"'Solar - PV Dist. Comm'!L282","v":0},{"$f":"'Solar - PV Dist. Comm'!M282","v":0},{"$f":"'Solar - PV Dist. Comm'!N282","v":0},{"$f":"'Solar - PV Dist. Comm'!O282","v":0},{"$f":"'Solar - PV Dist. Comm'!P282","v":0},{"$f":"'Solar - PV Dist. Comm'!Q282","v":0},{"$f":"'Solar - PV Dist. Comm'!R282","v":0},{"$f":"'Solar - PV Dist. Comm'!S282","v":0},{"$f":"'Solar - PV Dist. Comm'!T282","v":0},{"$f":"'Solar - PV Dist. Comm'!U282","v":0},{"$f":"'Solar - PV Dist. Comm'!V282","v":0},{"$f":"'Solar - PV Dist. Comm'!W282","v":0},{"$f":"'Solar - PV Dist. Comm'!X282","v":0},{"$f":"'Solar - PV Dist. Comm'!Y282","v":0},{"$f":"'Solar - PV Dist. Comm'!Z282","v":0},{"$f":"'Solar - PV Dist. Comm'!AA282","v":0},{"$f":"'Solar - PV Dist. Comm'!AB282","v":0},{"$f":"'Solar - PV Dist. Comm'!AC282","v":0},{"$f":"'Solar - PV Dist. Comm'!AD282","v":0},{"$f":"'Solar - PV Dist. Comm'!AE282","v":0},{"$f":"'Solar - PV Dist. Comm'!AF282","v":0},{"$f":"'Solar - PV Dist. Comm'!AG282","v":0},{"$f":"'Solar - PV Dist. Comm'!AH282","v":0},{"$f":"'Solar - PV Dist. Comm'!AI282","v":0},{"$f":"'Solar - PV Dist. Comm'!AJ282","v":0},{"$f":"'Solar - PV Dist. Comm'!AK282","v":0},{"$f":"'Solar - PV Dist. Comm'!AL282","v":0},{"$f":"'Solar - PV Dist. Comm'!AM282","v":0},{"$f":"'Solar - PV Dist. Comm'!AN282","v":0},{"$f":"'Solar - PV Dist. Comm'!AO282","v":0},{"$f":"'Solar - PV Dist. Comm'!AP282","v":0},{"$f":"'Solar - PV Dist. Comm'!AQ282","v":0}]
["RC3CoClass33","RD","Conservative",30,"CommPV","Class3",{"$f":"'Solar - PV Dist. Comm'!L283","v":0},{"$f":"'Solar - PV Dist. Comm'!M283","v":0},{"$f":"'Solar - PV Dist. Comm'!N283","v":0},{"$f":"'Solar - PV Dist. Comm'!O283","v":0},{"$f":"'Solar - PV Dist. Comm'!P283","v":0},{"$f":"'Solar - PV Dist. Comm'!Q283","v":0},{"$f":"'Solar - PV Dist. Comm'!R283","v":0},{"$f":"'Solar - PV Dist. Comm'!S283","v":0},{"$f":"'Solar - PV Dist. Comm'!T283","v":0},{"$f":"'Solar - PV Dist. Comm'!U283","v":0},{"$f":"'Solar - PV Dist. Comm'!V283","v":0},{"$f":"'Solar - PV Dist. Comm'!W283","v":0},{"$f":"'Solar - PV Dist. Comm'!X283","v":0},{"$f":"'Solar - PV Dist. Comm'!Y283","v":0},{"$f":"'Solar - PV Dist. Comm'!Z283","v":0},{"$f":"'Solar - PV Dist. Comm'!AA283","v":0},{"$f":"'Solar - PV Dist. Comm'!AB283","v":0},{"$f":"'Solar - PV Dist. Comm'!AC283","v":0},{"$f":"'Solar - PV Dist. Comm'!AD283","v":0},{"$f":"'Solar - PV Dist. Comm'!AE283","v":0},{"$f":"'Solar - PV Dist. Comm'!AF283","v":0},{"$f":"'Solar - PV Dist. Comm'!AG283","v":0},{"$f":"'Solar - PV Dist. Comm'!AH283","v":0},{"$f":"'Solar - PV Dist. Comm'!AI283","v":0},{"$f":"'Solar - PV Dist. Comm'!AJ283","v":0},{"$f":"'Solar - PV Dist. Comm'!AK283","v":0},{"$f":"'Solar - PV Dist. Comm'!AL283","v":0},{"$f":"'Solar - PV Dist. Comm'!AM283","v":0},{"$f":"'Solar - PV Dist. Comm'!AN283","v":0},{"$f":"'Solar - PV Dist. Comm'!AO283","v":0},{"$f":"'Solar - PV Dist. Comm'!AP283","v":0},{"$f":"'Solar - PV Dist. Comm'!AQ283","v":0}]
["RA3CoClass22","RD","Advanced",30,"CommPV","Class2",{"$f":"'Solar - PV Dist. Comm'!L284","v":0},{"$f":"'Solar - PV Dist. Comm'!M284","v":0},{"$f":"'Solar - PV Dist. Comm'!N284","v":0},{"$f":"'Solar - PV Dist. Comm'!O284","v":0},{"$f":"'Solar - PV Dist. Comm'!P284","v":0},{"$f":"'Solar - PV Dist. Comm'!Q284","v":0},{"$f":"'Solar - PV Dist. Comm'!R284","v":0},{"$f":"'Solar - PV Dist. Comm'!S284","v":0},{"$f":"'Solar - PV Dist. Comm'!T284","v":0},{"$f":"'Solar - PV Dist. Comm'!U284","v":0},{"$f":"'Solar - PV Dist. Comm'!V284","v":0},{"$f":"'Solar - PV Dist. Comm'!W284","v":0},{"$f":"'Solar - PV Dist. Comm'!X284","v":0},{"$f":"'Solar - PV Dist. Comm'!Y284","v":0},{"$f":"'Solar - PV Dist. Comm'!Z284","v":0},{"$f":"'Solar - PV Dist. Comm'!AA284","v":0},{"$f":"'Solar - PV Dist. Comm'!AB284","v":0},{"$f":"'Solar - PV Dist. Comm'!AC284","v":0},{"$f":"'Solar - PV Dist. Comm'!AD284","v":0},{"$f":"'Solar - PV Dist. Comm'!AE284","v":0},{"$f":"'Solar - PV Dist. Comm'!AF284","v":0},{"$f":"'Solar - PV Dist. Comm'!AG284","v":0},{"$f":"'Solar - PV Dist. Comm'!AH284","v":0},{"$f":"'Solar - PV Dist. Comm'!AI284","v":0},{"$f":"'Solar - PV Dist. Comm'!AJ284","v":0},{"$f":"'Solar - PV Dist. Comm'!AK284","v":0},{"$f":"'Solar - PV Dist. Comm'!AL284","v":0},{"$f":"'Solar - PV Dist. Comm'!AM284","v":0},{"$f":"'Solar - PV Dist. Comm'!AN284","v":0},{"$f":"'Solar - PV Dist. Comm'!AO284","v":0},{"$f":"'Solar - PV Dist. Comm'!AP284","v":0},{"$f":"'Solar - PV Dist. Comm'!AQ284","v":0}]
["RM3CoClass22","RD","Moderate",30,"CommPV","Class2",{"$f":"'Solar - PV Dist. Comm'!L285","v":0},{"$f":"'Solar - PV Dist. Comm'!M285","v":0},{"$f":"'Solar - PV Dist. Comm'!N285","v":0},{"$f":"'Solar - PV Dist. Comm'!O285","v":0},{"$f":"'Solar - PV Dist. Comm'!P285","v":0},{"$f":"'Solar - PV Dist. Comm'!Q285","v":0},{"$f":"'Solar - PV Dist. Comm'!R285","v":0},{"$f":"'Solar - PV Dist. Comm'!S285","v":0},{"$f":"'Solar - PV Dist. Comm'!T285","v":0},{"$f":"'Solar - PV Dist. Comm'!U285","v":0},{"$f":"'Solar - PV Dist. Comm'!V285","v":0},{"$f":"'Solar - PV Dist. Comm'!W285","v":0},{"$f":"'Solar - PV Dist. Comm'!X285","v":0},{"$f":"'Solar - PV Dist. Comm'!Y285","v":0},{"$f":"'Solar - PV Dist. Comm'!Z285","v":0},{"$f":"'Solar - PV Dist. Comm'!AA285","v":0},{"$f":"'Solar - PV Dist. Comm'!AB285","v":0},{"$f":"'Solar - PV Dist. Comm'!AC285","v":0},{"$f":"'Solar - PV Dist. Comm'!AD285","v":0},{"$f":"'Solar - PV Dist. Comm'!AE285","v":0},{"$f":"'Solar - PV Dist. Comm'!AF285","v":0},{"$f":"'Solar - PV Dist. Comm'!AG285","v":0},{"$f":"'Solar - PV Dist. Comm'!AH285","v":0},{"$f":"'Solar - PV Dist. Comm'!AI285","v":0},{"$f":"'Solar - PV Dist. Comm'!AJ285","v":0},{"$f":"'Solar - PV Dist. Comm'!AK285","v":0},{"$f":"'Solar - PV Dist. Comm'!AL285","v":0},{"$f":"'Solar - PV Dist. Comm'!AM285","v":0},{"$f":"'Solar - PV Dist. Comm'!AN285","v":0},{"$f":"'Solar - PV Dist. Comm'!AO285","v":0},{"$f":"'Solar - PV Dist. Comm'!AP285","v":0},{"$f":"'Solar - PV Dist. Comm'!AQ285","v":0}]
["RC3CoClass22","RD","Conservative",30,"CommPV","Class2",{"$f":"'Solar - PV Dist. Comm'!L286","v":0},{"$f":"'Solar - PV Dist. Comm'!M286","v":0},{"$f":"'Solar - PV Dist. Comm'!N286","v":0},{"$f":"'Solar - PV Dist. Comm'!O286","v":0},{"$f":"'Solar - PV Dist. Comm'!P286","v":0},{"$f":"'Solar - PV Dist. Comm'!Q286","v":0},{"$f":"'Solar - PV Dist. Comm'!R286","v":0},{"$f":"'Solar - PV Dist. Comm'!S286","v":0},{"$f":"'Solar - PV Dist. Comm'!T286","v":0},{"$f":"'Solar - PV Dist. Comm'!U286","v":0},{"$f":"'Solar - PV Dist. Comm'!V286","v":0},{"$f":"'Solar - PV Dist. Comm'!W286","v":0},{"$f":"'Solar - PV Dist. Comm'!X286","v":0},{"$f":"'Solar - PV Dist. Comm'!Y286","v":0},{"$f":"'Solar - PV Dist. Comm'!Z286","v":0},{"$f":"'Solar - PV Dist. Comm'!AA286","v":0},{"$f":"'Solar - PV Dist. Comm'!AB286","v":0},{"$f":"'Solar - PV Dist. Comm'!AC286","v":0},{"$f":"'Solar - PV Dist. Comm'!AD286","v":0},{"$f":"'Solar - PV Dist. Comm'!AE286","v":0},{"$f":"'Solar - PV Dist. Comm'!AF286","v":0},{"$f":"'Solar - PV Dist. Comm'!AG286","v":0},{"$f":"'Solar - PV Dist. Comm'!AH286","v":0},{"$f":"'Solar - PV Dist. Comm'!AI286","v":0},{"$f":"'Solar - PV Dist. Comm'!AJ286","v":0},{"$f":"'Solar - PV Dist. Comm'!AK286","v":0},{"$f":"'Solar - PV Dist. Comm'!AL286","v":0},{"$f":"'Solar - PV Dist. Comm'!AM286","v":0},{"$f":"'Solar - PV Dist. Comm'!AN286","v":0},{"$f":"'Solar - PV Dist. Comm'!AO286","v":0},{"$f":"'Solar - PV Dist. Comm'!AP286","v":0},{"$f":"'Solar - PV Dist. Comm'!AQ286","v":0}]
["RA3CoClass11","RD","Advanced",30,"CommPV","Class1",{"$f":"'Solar - PV Dist. Comm'!L287","v":0},{"$f":"'Solar - PV Dist. Comm'!M287","v":0},{"$f":"'Solar - PV Dist. Comm'!N287","v":0},{"$f":"'Solar - PV Dist. Comm'!O287","v":0},{"$f":"'Solar - PV Dist. Comm'!P287","v":0},{"$f":"'Solar - PV Dist. Comm'!Q287","v":0},{"$f":"'Solar - PV Dist. Comm'!R287","v":0},{"$f":"'Solar - PV Dist. Comm'!S287","v":0},{"$f":"'Solar - PV Dist. Comm'!T287","v":0},{"$f":"'Solar - PV Dist. Comm'!U287","v":0},{"$f":"'Solar - PV Dist. Comm'!V287","v":0},{"$f":"'Solar - PV Dist. Comm'!W287","v":0},{"$f":"'Solar - PV Dist. Comm'!X287","v":0},{"$f":"'Solar - PV Dist. Comm'!Y287","v":0},{"$f":"'Solar - PV Dist. Comm'!Z287","v":0},{"$f":"'Solar - PV Dist. Comm'!AA287","v":0},{"$f":"'Solar - PV Dist. Comm'!AB287","v":0},{"$f":"'Solar - PV Dist. Comm'!AC287","v":0},{"$f":"'Solar - PV Dist. Comm'!AD287","v":0},{"$f":"'Solar - PV Dist. Comm'!AE287","v":0},{"$f":"'Solar - PV Dist. Comm'!AF287","v":0},{"$f":"'Solar - PV Dist. Comm'!AG287","v":0},{"$f":"'Solar - PV Dist. Comm'!AH287","v":0},{"$f":"'Solar - PV Dist. Comm'!AI287","v":0},{"$f":"'Solar - PV Dist. Comm'!AJ287","v":0},{"$f":"'Solar - PV Dist. Comm'!AK287","v":0},{"$f":"'Solar - PV Dist. Comm'!AL287","v":0},{"$f":"'Solar - PV Dist. Comm'!AM287","v":0},{"$f":"'Solar - PV Dist. Comm'!AN287","v":0},{"$f":"'Solar - PV Dist. Comm'!AO287","v":0},{"$f":"'Solar - PV Dist. Comm'!AP287","v":0},{"$f":"'Solar - PV Dist. Comm'!AQ287","v":0}]
["RM3CoClass11","RD","Moderate",30,"CommPV","Class1",{"$f":"'Solar - PV Dist. Comm'!L288","v":0},{"$f":"'Solar - PV Dist. Comm'!M288","v":0},{"$f":"'Solar - PV Dist. Comm'!N288","v":0},{"$f":"'Solar - PV Dist. Comm'!O288","v":0},{"$f":"'Solar - PV Dist. Comm'!P288","v":0},{"$f":"'Solar - PV Dist. Comm'!Q288","v":0},{"$f":"'Solar - PV Dist. Comm'!R288","v":0},{"$f":"'Solar - PV Dist. Comm'!S288","v":0},{"$f":"'Solar - PV Dist. Comm'!T288","v":0},{"$f":"'Solar - PV Dist. Comm'!U288","v":0},{"$f":"'Solar - PV Dist. Comm'!V288","v":0},{"$f":"'Solar - PV Dist. Comm'!W288","v":0},{"$f":"'Solar - PV Dist. Comm'!X288","v":0},{"$f":"'Solar - PV Dist. Comm'!Y288","v":0},{"$f":"'Solar - PV Dist. Comm'!Z288","v":0},{"$f":"'Solar - PV Dist. Comm'!AA288","v":0},{"$f":"'Solar - PV Dist. Comm'!AB288","v":0},{"$f":"'Solar - PV Dist. Comm'!AC288","v":0},{"$f":"'Solar - PV Dist. Comm'!AD288","v":0},{"$f":"'Solar - PV Dist. Comm'!AE288","v":0},{"$f":"'Solar - PV Dist. Comm'!AF288","v":0},{"$f":"'Solar - PV Dist. Comm'!AG288","v":0},{"$f":"'Solar - PV Dist. Comm'!AH288","v":0},{"$f":"'Solar - PV Dist. Comm'!AI288","v":0},{"$f":"'Solar - PV Dist. Comm'!AJ288","v":0},{"$f":"'Solar - PV Dist. Comm'!AK288","v":0},{"$f":"'Solar - PV Dist. Comm'!AL288","v":0},{"$f":"'Solar - PV Dist. Comm'!AM288","v":0},{"$f":"'Solar - PV Dist. Comm'!AN288","v":0},{"$f":"'Solar - PV Dist. Comm'!AO288","v":0},{"$f":"'Solar - PV Dist. Comm'!AP288","v":0},{"$f":"'Solar - PV Dist. Comm'!AQ288","v":0}]
["RC3CoClass11","RD","Conservative",30,"CommPV","Class1",{"$f":"'Solar - PV Dist. Comm'!L289","v":0},{"$f":"'Solar - PV Dist. Comm'!M289","v":0},{"$f":"'Solar - PV Dist. Comm'!N289","v":0},{"$f":"'Solar - PV Dist. Comm'!O289","v":0},{"$f":"'Solar - PV Dist. Comm'!P289","v":0},{"$f":"'Solar - PV Dist. Comm'!Q289","v":0},{"$f":"'Solar - PV Dist. Comm'!R289","v":0},{"$f":"'Solar - PV Dist. Comm'!S289","v":0},{"$f":"'Solar - PV Dist. Comm'!T289","v":0},{"$f":"'Solar - PV Dist. Comm'!U289","v":0},{"$f":"'Solar - PV Dist. Comm'!V289","v":0},{"$f":"'Solar - PV Dist. Comm'!W289","v":0},{"$f":"'Solar - PV Dist. Comm'!X289","v":0},{"$f":"'Solar - PV Dist. Comm'!Y289","v":0},{"$f":"'Solar - PV Dist. Comm'!Z289","v":0},{"$f":"'Solar - PV Dist. Comm'!AA289","v":0},{"$f":"'Solar - PV Dist. Comm'!AB289","v":0},{"$f":"'Solar - PV Dist. Comm'!AC289","v":0},{"$f":"'Solar - PV Dist. Comm'!AD289","v":0},{"$f":"'Solar - PV Dist. Comm'!AE289","v":0},{"$f":"'Solar - PV Dist. Comm'!AF289","v":0},{"$f":"'Solar - PV Dist. Comm'!AG289","v":0},{"$f":"'Solar - PV Dist. Comm'!AH289","v":0},{"$f":"'Solar - PV Dist. Comm'!AI289","v":0},{"$f":"'Solar - PV Dist. Comm'!AJ289","v":0},{"$f":"'Solar - PV Dist. Comm'!AK289","v":0},{"$f":"'Solar - PV Dist. Comm'!AL289","v":0},{"$f":"'Solar - PV Dist. Comm'!AM289","v":0},{"$f":"'Solar - PV Dist. Comm'!AN289","v":0},{"$f":"'Solar - PV Dist. Comm'!AO289","v":0},{"$f":"'Solar - PV Dist. Comm'!AP289","v":0},{"$f":"'Solar - PV Dist. Comm'!AQ289","v":0}]
["RA3ReClass10","RD","Advanced",30,"ResPV","Class10",{"$f":"'Solar - PV Dist. Res'!L261","v":0},{"$f":"'Solar - PV Dist. Res'!M261","v":0},{"$f":"'Solar - PV Dist. Res'!N261","v":0},{"$f":"'Solar - PV Dist. Res'!O261","v":0},{"$f":"'Solar - PV Dist. Res'!P261","v":0},{"$f":"'Solar - PV Dist. Res'!Q261","v":0},{"$f":"'Solar - PV Dist. Res'!R261","v":0},{"$f":"'Solar - PV Dist. Res'!S261","v":0},{"$f":"'Solar - PV Dist. Res'!T261","v":0},{"$f":"'Solar - PV Dist. Res'!U261","v":0},{"$f":"'Solar - PV Dist. Res'!V261","v":0},{"$f":"'Solar - PV Dist. Res'!W261","v":0},{"$f":"'Solar - PV Dist. Res'!X261","v":0},{"$f":"'Solar - PV Dist. Res'!Y261","v":0},{"$f":"'Solar - PV Dist. Res'!Z261","v":0},{"$f":"'Solar - PV Dist. Res'!AA261","v":0},{"$f":"'Solar - PV Dist. Res'!AB261","v":0},{"$f":"'Solar - PV Dist. Res'!AC261","v":0},{"$f":"'Solar - PV Dist. Res'!AD261","v":0},{"$f":"'Solar - PV Dist. Res'!AE261","v":0},{"$f":"'Solar - PV Dist. Res'!AF261","v":0},{"$f":"'Solar - PV Dist. Res'!AG261","v":0},{"$f":"'Solar - PV Dist. Res'!AH261","v":0},{"$f":"'Solar - PV Dist. Res'!AI261","v":0},{"$f":"'Solar - PV Dist. Res'!AJ261","v":0},{"$f":"'Solar - PV Dist. Res'!AK261","v":0},{"$f":"'Solar - PV Dist. Res'!AL261","v":0},{"$f":"'Solar - PV Dist. Res'!AM261","v":0},{"$f":"'Solar - PV Dist. Res'!AN261","v":0},{"$f":"'Solar - PV Dist. Res'!AO261","v":0},{"$f":"'Solar - PV Dist. Res'!AP261","v":0},{"$f":"'Solar - PV Dist. Res'!AQ261","v":0}]
["RM3ReClass10","RD","Moderate",30,"ResPV","Class10",{"$f":"'Solar - PV Dist. Res'!L262","v":0},{"$f":"'Solar - PV Dist. Res'!M262","v":0},{"$f":"'Solar - PV Dist. Res'!N262","v":0},{"$f":"'Solar - PV Dist. Res'!O262","v":0},{"$f":"'Solar - PV Dist. Res'!P262","v":0},{"$f":"'Solar - PV Dist. Res'!Q262","v":0},{"$f":"'Solar - PV Dist. Res'!R262","v":0},{"$f":"'Solar - PV Dist. Res'!S262","v":0},{"$f":"'Solar - PV Dist. Res'!T262","v":0},{"$f":"'Solar - PV Dist. Res'!U262","v":0},{"$f":"'Solar - PV Dist. Res'!V262","v":0},{"$f":"'Solar - PV Dist. Res'!W262","v":0},{"$f":"'Solar - PV Dist. Res'!X262","v":0},{"$f":"'Solar - PV Dist. Res'!Y262","v":0},{"$f":"'Solar - PV Dist. Res'!Z262","v":0},{"$f":"'Solar - PV Dist. Res'!AA262","v":0},{"$f":"'Solar - PV Dist. Res'!AB262","v":0},{"$f":"'Solar - PV Dist. Res'!AC262","v":0},{"$f":"'Solar - PV Dist. Res'!AD262","v":0},{"$f":"'Solar - PV Dist. Res'!AE262","v":0},{"$f":"'Solar - PV Dist. Res'!AF262","v":0},{"$f":"'Solar - PV Dist. Res'!AG262","v":0},{"$f":"'Solar - PV Dist. Res'!AH262","v":0},{"$f":"'Solar - PV Dist. Res'!AI262","v":0},{"$f":"'Solar - PV Dist. Res'!AJ262","v":0},{"$f":"'Solar - PV Dist. Res'!AK262","v":0},{"$f":"'Solar - PV Dist. Res'!AL262","v":0},{"$f":"'Solar - PV Dist. Res'!AM262","v":0},{"$f":"'Solar - PV Dist. Res'!AN262","v":0},{"$f":"'Solar - PV Dist. Res'!AO262","v":0},{"$f":"'Solar - PV Dist. Res'!AP262","v":0},{"$f":"'Solar - PV Dist. Res'!AQ262","v":0}]
["RC3ReClass10","RD","Conservative",30,"ResPV","Class10",{"$f":"'Solar - PV Dist. Res'!L263","v":0},{"$f":"'Solar - PV Dist. Res'!M263","v":0},{"$f":"'Solar - PV Dist. Res'!N263","v":0},{"$f":"'Solar - PV Dist. Res'!O263","v":0},{"$f":"'Solar - PV Dist. Res'!P263","v":0},{"$f":"'Solar - PV Dist. Res'!Q263","v":0},{"$f":"'Solar - PV Dist. Res'!R263","v":0},{"$f":"'Solar - PV Dist. Res'!S263","v":0},{"$f":"'Solar - PV Dist. Res'!T263","v":0},{"$f":"'Solar - PV Dist. Res'!U263","v":0},{"$f":"'Solar - PV Dist. Res'!V263","v":0},{"$f":"'Solar - PV Dist. Res'!W263","v":0},{"$f":"'Solar - PV Dist. Res'!X263","v":0},{"$f":"'Solar - PV Dist. Res'!Y263","v":0},{"$f":"'Solar - PV Dist. Res'!Z263","v":0},{"$f":"'Solar - PV Dist. Res'!AA263","v":0},{"$f":"'Solar - PV Dist. Res'!AB263","v":0},{"$f":"'Solar - PV Dist. Res'!AC263","v":0},{"$f":"'Solar - PV Dist. Res'!AD263","v":0},{"$f":"'Solar - PV Dist. Res'!AE263","v":0},{"$f":"'Solar - PV Dist. Res'!AF263","v":0},{"$f":"'Solar - PV Dist. Res'!AG263","v":0},{"$f":"'Solar - PV Dist. Res'!AH263","v":0},{"$f":"'Solar - PV Dist. Res'!AI263","v":0},{"$f":"'Solar - PV Dist. Res'!AJ263","v":0},{"$f":"'Solar - PV Dist. Res'!AK263","v":0},{"$f":"'Solar - PV Dist. Res'!AL263","v":0},{"$f":"'Solar - PV Dist. Res'!AM263","v":0},{"$f":"'Solar - PV Dist. Res'!AN263","v":0},{"$f":"'Solar - PV Dist. Res'!AO263","v":0},{"$f":"'Solar - PV Dist. Res'!AP263","v":0},{"$f":"'Solar - PV Dist. Res'!AQ263","v":0}]
["RA3ReClass99","RD","Advanced",30,"ResPV","Class9",{"$f":"'Solar - PV Dist. Res'!L264","v":0},{"$f":"'Solar - PV Dist. Res'!M264","v":0},{"$f":"'Solar - PV Dist. Res'!N264","v":0},{"$f":"'Solar - PV Dist. Res'!O264","v":0},{"$f":"'Solar - PV Dist. Res'!P264","v":0},{"$f":"'Solar - PV Dist. Res'!Q264","v":0},{"$f":"'Solar - PV Dist. Res'!R264","v":0},{"$f":"'Solar - PV Dist. Res'!S264","v":0},{"$f":"'Solar - PV Dist. Res'!T264","v":0},{"$f":"'Solar - PV Dist. Res'!U264","v":0},{"$f":"'Solar - PV Dist. Res'!V264","v":0},{"$f":"'Solar - PV Dist. Res'!W264","v":0},{"$f":"'Solar - PV Dist. Res'!X264","v":0},{"$f":"'Solar - PV Dist. Res'!Y264","v":0},{"$f":"'Solar - PV Dist. Res'!Z264","v":0},{"$f":"'Solar - PV Dist. Res'!AA264","v":0},{"$f":"'Solar - PV Dist. Res'!AB264","v":0},{"$f":"'Solar - PV Dist. Res'!AC264","v":0},{"$f":"'Solar - PV Dist. Res'!AD264","v":0},{"$f":"'Solar - PV Dist. Res'!AE264","v":0},{"$f":"'Solar - PV Dist. Res'!AF264","v":0},{"$f":"'Solar - PV Dist. Res'!AG264","v":0},{"$f":"'Solar - PV Dist. Res'!AH264","v":0},{"$f":"'Solar - PV Dist. Res'!AI264","v":0},{"$f":"'Solar - PV Dist. Res'!AJ264","v":0},{"$f":"'Solar - PV Dist. Res'!AK264","v":0},{"$f":"'Solar - PV Dist. Res'!AL264","v":0},{"$f":"'Solar - PV Dist. Res'!AM264","v":0},{"$f":"'Solar - PV Dist. Res'!AN264","v":0},{"$f":"'Solar - PV Dist. Res'!AO264","v":0},{"$f":"'Solar - PV Dist. Res'!AP264","v":0},{"$f":"'Solar - PV Dist. Res'!AQ264","v":0}]
["RM3ReClass99","RD","Moderate",30,"ResPV","Class9",{"$f":"'Solar - PV Dist. Res'!L265","v":0},{"$f":"'Solar - PV Dist. Res'!M265","v":0},{"$f":"'Solar - PV Dist. Res'!N265","v":0},{"$f":"'Solar - PV Dist. Res'!O265","v":0},{"$f":"'Solar - PV Dist. Res'!P265","v":0},{"$f":"'Solar - PV Dist. Res'!Q265","v":0},{"$f":"'Solar - PV Dist. Res'!R265","v":0},{"$f":"'Solar - PV Dist. Res'!S265","v":0},{"$f":"'Solar - PV Dist. Res'!T265","v":0},{"$f":"'Solar - PV Dist. Res'!U265","v":0},{"$f":"'Solar - PV Dist. Res'!V265","v":0},{"$f":"'Solar - PV Dist. Res'!W265","v":0},{"$f":"'Solar - PV Dist. Res'!X265","v":0},{"$f":"'Solar - PV Dist. Res'!Y265","v":0},{"$f":"'Solar - PV Dist. Res'!Z265","v":0},{"$f":"'Solar - PV Dist. Res'!AA265","v":0},{"$f":"'Solar - PV Dist. Res'!AB265","v":0},{"$f":"'Solar - PV Dist. Res'!AC265","v":0},{"$f":"'Solar - PV Dist. Res'!AD265","v":0},{"$f":"'Solar - PV Dist. Res'!AE265","v":0},{"$f":"'Solar - PV Dist. Res'!AF265","v":0},{"$f":"'Solar - PV Dist. Res'!AG265","v":0},{"$f":"'Solar - PV Dist. Res'!AH265","v":0},{"$f":"'Solar - PV Dist. Res'!AI265","v":0},{"$f":"'Solar - PV Dist. Res'!AJ265","v":0},{"$f":"'Solar - PV Dist. Res'!AK265","v":0},{"$f":"'Solar - PV Dist. Res'!AL265","v":0},{"$f":"'Solar - PV Dist. Res'!AM265","v":0},{"$f":"'Solar - PV Dist. Res'!AN265","v":0},{"$f":"'Solar - PV Dist. Res'!AO265","v":0},{"$f":"'Solar - PV Dist. Res'!AP265","v":0},{"$f":"'Solar - PV Dist. Res'!AQ265","v":0}]
["RC3ReClass99","RD","Conservative",30,"ResPV","Class9",{"$f":"'Solar - PV Dist. Res'!L266","v":0},{"$f":"'Solar - PV Dist. Res'!M266","v":0},{"$f":"'Solar - PV Dist. Res'!N266","v":0},{"$f":"'Solar - PV Dist. Res'!O266","v":0},{"$f":"'Solar - PV Dist. Res'!P266","v":0},{"$f":"'Solar - PV Dist. Res'!Q266","v":0},{"$f":"'Solar - PV Dist. Res'!R266","v":0},{"$f":"'Solar - PV Dist. Res'!S266","v":0},{"$f":"'Solar - PV Dist. Res'!T266","v":0},{"$f":"'Solar - PV Dist. Res'!U266","v":0},{"$f":"'Solar - PV Dist. Res'!V266","v":0},{"$f":"'Solar - PV Dist. Res'!W266","v":0},{"$f":"'Solar - PV Dist. Res'!X266","v":0},{"$f":"'Solar - PV Dist. Res'!Y266","v":0},{"$f":"'Solar - PV Dist. Res'!Z266","v":0},{"$f":"'Solar - PV Dist. Res'!AA266","v":0},{"$f":"'Solar - PV Dist. Res'!AB266","v":0},{"$f":"'Solar - PV Dist. Res'!AC266","v":0},{"$f":"'Solar - PV Dist. Res'!AD266","v":0},{"$f":"'Solar - PV Dist. Res'!AE266","v":0},{"$f":"'Solar - PV Dist. Res'!AF266","v":0},{"$f":"'Solar - PV Dist. Res'!AG266","v":0},{"$f":"'Solar - PV Dist. Res'!AH266","v":0},{"$f":"'Solar - PV Dist. Res'!AI266","v":0},{"$f":"'Solar - PV Dist. Res'!AJ266","v":0},{"$f":"'Solar - PV Dist. Res'!AK266","v":0},{"$f":"'Solar - PV Dist. Res'!AL266","v":0},{"$f":"'Solar - PV Dist. Res'!AM266","v":0},{"$f":"'Solar - PV Dist. Res'!AN266","v":0},{"$f":"'Solar - PV Dist. Res'!AO266","v":0},{"$f":"'Solar - PV Dist. Res'!AP266","v":0},{"$f":"'Solar - PV Dist. Res'!AQ266","v":0}]
["RA3ReClass88","RD","Advanced",30,"ResPV","Class8",{"$f":"'Solar - PV Dist. Res'!L267","v":0},{"$f":"'Solar - PV Dist. Res'!M267","v":0},{"$f":"'Solar - PV Dist. Res'!N267","v":0},{"$f":"'Solar - PV Dist. Res'!O267","v":0},{"$f":"'Solar - PV Dist. Res'!P267","v":0},{"$f":"'Solar - PV Dist. Res'!Q267","v":0},{"$f":"'Solar - PV Dist. Res'!R267","v":0},{"$f":"'Solar - PV Dist. Res'!S267","v":0},{"$f":"'Solar - PV Dist. Res'!T267","v":0},{"$f":"'Solar - PV Dist. Res'!U267","v":0},{"$f":"'Solar - PV Dist. Res'!V267","v":0},{"$f":"'Solar - PV Dist. Res'!W267","v":0},{"$f":"'Solar - PV Dist. Res'!X267","v":0},{"$f":"'Solar - PV Dist. Res'!Y267","v":0},{"$f":"'Solar - PV Dist. Res'!Z267","v":0},{"$f":"'Solar - PV Dist. Res'!AA267","v":0},{"$f":"'Solar - PV Dist. Res'!AB267","v":0},{"$f":"'Solar - PV Dist. Res'!AC267","v":0},{"$f":"'Solar - PV Dist. Res'!AD267","v":0},{"$f":"'Solar - PV Dist. Res'!AE267","v":0},{"$f":"'Solar - PV Dist. Res'!AF267","v":0},{"$f":"'Solar - PV Dist. Res'!AG267","v":0},{"$f":"'Solar - PV Dist. Res'!AH267","v":0},{"$f":"'Solar - PV Dist. Res'!AI267","v":0},{"$f":"'Solar - PV Dist. Res'!AJ267","v":0},{"$f":"'Solar - PV Dist. Res'!AK267","v":0},{"$f":"'Solar - PV Dist. Res'!AL267","v":0},{"$f":"'Solar - PV Dist. Res'!AM267","v":0},{"$f":"'Solar - PV Dist. Res'!AN267","v":0},{"$f":"'Solar - PV Dist. Res'!AO267","v":0},{"$f":"'Solar - PV Dist. Res'!AP267","v":0},{"$f":"'Solar - PV Dist. Res'!AQ267","v":0}]
["RM3ReClass88","RD","Moderate",30,"ResPV","Class8",{"$f":"'Solar - PV Dist. Res'!L268","v":0},{"$f":"'Solar - PV Dist. Res'!M268","v":0},{"$f":"'Solar - PV Dist. Res'!N268","v":0},{"$f":"'Solar - PV Dist. Res'!O268","v":0},{"$f":"'Solar - PV Dist. Res'!P268","v":0},{"$f":"'Solar - PV Dist. Res'!Q268","v":0},{"$f":"'Solar - PV Dist. Res'!R268","v":0},{"$f":"'Solar - PV Dist. Res'!S268","v":0},{"$f":"'Solar - PV Dist. Res'!T268","v":0},{"$f":"'Solar - PV Dist. Res'!U268","v":0},{"$f":"'Solar - PV Dist. Res'!V268","v":0},{"$f":"'Solar - PV Dist. Res'!W268","v":0},{"$f":"'Solar - PV Dist. Res'!X268","v":0},{"$f":"'Solar - PV Dist. Res'!Y268","v":0},{"$f":"'Solar - PV Dist. Res'!Z268","v":0},{"$f":"'Solar - PV Dist. Res'!AA268","v":0},{"$f":"'Solar - PV Dist. Res'!AB268","v":0},{"$f":"'Solar - PV Dist. Res'!AC268","v":0},{"$f":"'Solar - PV Dist. Res'!AD268","v":0},{"$f":"'Solar - PV Dist. Res'!AE268","v":0},{"$f":"'Solar - PV Dist. Res'!AF268","v":0},{"$f":"'Solar - PV Dist. Res'!AG268","v":0},{"$f":"'Solar - PV Dist. Res'!AH268","v":0},{"$f":"'Solar - PV Dist. Res'!AI268","v":0},{"$f":"'Solar - PV Dist. Res'!AJ268","v":0},{"$f":"'Solar - PV Dist. Res'!AK268","v":0},{"$f":"'Solar - PV Dist. Res'!AL268","v":0},{"$f":"'Solar - PV Dist. Res'!AM268","v":0},{"$f":"'Solar - PV Dist. Res'!AN268","v":0},{"$f":"'Solar - PV Dist. Res'!AO268","v":0},{"$f":"'Solar - PV Dist. Res'!AP268","v":0},{"$f":"'Solar - PV Dist. Res'!AQ268","v":0}]
["RC3ReClass88","RD","Conservative",30,"ResPV","Class8",{"$f":"'Solar - PV Dist. Res'!L269","v":0},{"$f":"'Solar - PV Dist. Res'!M269","v":0},{"$f":"'Solar - PV Dist. Res'!N269","v":0},{"$f":"'Solar - PV Dist. Res'!O269","v":0},{"$f":"'Solar - PV Dist. Res'!P269","v":0},{"$f":"'Solar - PV Dist. Res'!Q269","v":0},{"$f":"'Solar - PV Dist. Res'!R269","v":0},{"$f":"'Solar - PV Dist. Res'!S269","v":0},{"$f":"'Solar - PV Dist. Res'!T269","v":0},{"$f":"'Solar - PV Dist. Res'!U269","v":0},{"$f":"'Solar - PV Dist. Res'!V269","v":0},{"$f":"'Solar - PV Dist. Res'!W269","v":0},{"$f":"'Solar - PV Dist. Res'!X269","v":0},{"$f":"'Solar - PV Dist. Res'!Y269","v":0},{"$f":"'Solar - PV Dist. Res'!Z269","v":0},{"$f":"'Solar - PV Dist. Res'!AA269","v":0},{"$f":"'Solar - PV Dist. Res'!AB269","v":0},{"$f":"'Solar - PV Dist. Res'!AC269","v":0},{"$f":"'Solar - PV Dist. Res'!AD269","v":0},{"$f":"'Solar - PV Dist. Res'!AE269","v":0},{"$f":"'Solar - PV Dist. Res'!AF269","v":0},{"$f":"'Solar - PV Dist. Res'!AG269","v":0},{"$f":"'Solar - PV Dist. Res'!AH269","v":0},{"$f":"'Solar - PV Dist. Res'!AI269","v":0},{"$f":"'Solar - PV Dist. Res'!AJ269","v":0},{"$f":"'Solar - PV Dist. Res'!AK269","v":0},{"$f":"'Solar - PV Dist. Res'!AL269","v":0},{"$f":"'Solar - PV Dist. Res'!AM269","v":0},{"$f":"'Solar - PV Dist. Res'!AN269","v":0},{"$f":"'Solar - PV Dist. Res'!AO269","v":0},{"$f":"'Solar - PV Dist. Res'!AP269","v":0},{"$f":"'Solar - PV Dist. Res'!AQ269","v":0}]
["RA3ReClass77","RD","Advanced",30,"ResPV","Class7",{"$f":"'Solar - PV Dist. Res'!L270","v":0},{"$f":"'Solar - PV Dist. Res'!M270","v":0},{"$f":"'Solar - PV Dist. Res'!N270","v":0},{"$f":"'Solar - PV Dist. Res'!O270","v":0},{"$f":"'Solar - PV Dist. Res'!P270","v":0},{"$f":"'Solar - PV Dist. Res'!Q270","v":0},{"$f":"'Solar - PV Dist. Res'!R270","v":0},{"$f":"'Solar - PV Dist. Res'!S270","v":0},{"$f":"'Solar - PV Dist. Res'!T270","v":0},{"$f":"'Solar - PV Dist. Res'!U270","v":0},{"$f":"'Solar - PV Dist. Res'!V270","v":0},{"$f":"'Solar - PV Dist. Res'!W270","v":0},{"$f":"'Solar - PV Dist. Res'!X270","v":0},{"$f":"'Solar - PV Dist. Res'!Y270","v":0},{"$f":"'Solar - PV Dist. Res'!Z270","v":0},{"$f":"'Solar - PV Dist. Res'!AA270","v":0},{"$f":"'Solar - PV Dist. Res'!AB270","v":0},{"$f":"'Solar - PV Dist. Res'!AC270","v":0},{"$f":"'Solar - PV Dist. Res'!AD270","v":0},{"$f":"'Solar - PV Dist. Res'!AE270","v":0},{"$f":"'Solar - PV Dist. Res'!AF270","v":0},{"$f":"'Solar - PV Dist. Res'!AG270","v":0},{"$f":"'Solar - PV Dist. Res'!AH270","v":0},{"$f":"'Solar - PV Dist. Res'!AI270","v":0},{"$f":"'Solar - PV Dist. Res'!AJ270","v":0},{"$f":"'Solar - PV Dist. Res'!AK270","v":0},{"$f":"'Solar - PV Dist. Res'!AL270","v":0},{"$f":"'Solar - PV Dist. Res'!AM270","v":0},{"$f":"'Solar - PV Dist. Res'!AN270","v":0},{"$f":"'Solar - PV Dist. Res'!AO270","v":0},{"$f":"'Solar - PV Dist. Res'!AP270","v":0},{"$f":"'Solar - PV Dist. Res'!AQ270","v":0}]
["RM3ReClass77","RD","Moderate",30,"ResPV","Class7",{"$f":"'Solar - PV Dist. Res'!L271","v":0},{"$f":"'Solar - PV Dist. Res'!M271","v":0},{"$f":"'Solar - PV Dist. Res'!N271","v":0},{"$f":"'Solar - PV Dist. Res'!O271","v":0},{"$f":"'Solar - PV Dist. Res'!P271","v":0},{"$f":"'Solar - PV Dist. Res'!Q271","v":0},{"$f":"'Solar - PV Dist. Res'!R271","v":0},{"$f":"'Solar - PV Dist. Res'!S271","v":0},{"$f":"'Solar - PV Dist. Res'!T271","v":0},{"$f":"'Solar - PV Dist. Res'!U271","v":0},{"$f":"'Solar - PV Dist. Res'!V271","v":0},{"$f":"'Solar - PV Dist. Res'!W271","v":0},{"$f":"'Solar - PV Dist. Res'!X271","v":0},{"$f":"'Solar - PV Dist. Res'!Y271","v":0},{"$f":"'Solar - PV Dist. Res'!Z271","v":0},{"$f":"'Solar - PV Dist. Res'!AA271","v":0},{"$f":"'Solar - PV Dist. Res'!AB271","v":0},{"$f":"'Solar - PV Dist. Res'!AC271","v":0},{"$f":"'Solar - PV Dist. Res'!AD271","v":0},{"$f":"'Solar - PV Dist. Res'!AE271","v":0},{"$f":"'Solar - PV Dist. Res'!AF271","v":0},{"$f":"'Solar - PV Dist. Res'!AG271","v":0},{"$f":"'Solar - PV Dist. Res'!AH271","v":0},{"$f":"'Solar - PV Dist. Res'!AI271","v":0},{"$f":"'Solar - PV Dist. Res'!AJ271","v":0},{"$f":"'Solar - PV Dist. Res'!AK271","v":0},{"$f":"'Solar - PV Dist. Res'!AL271","v":0},{"$f":"'Solar - PV Dist. Res'!AM271","v":0},{"$f":"'Solar - PV Dist. Res'!AN271","v":0},{"$f":"'Solar - PV Dist. Res'!AO271","v":0},{"$f":"'Solar - PV Dist. Res'!AP271","v":0},{"$f":"'Solar - PV Dist. Res'!AQ271","v":0}]
["RC3ReClass77","RD","Conservative",30,"ResPV","Class7",{"$f":"'Solar - PV Dist. Res'!L272","v":0},{"$f":"'Solar - PV Dist. Res'!M272","v":0},{"$f":"'Solar - PV Dist. Res'!N272","v":0},{"$f":"'Solar - PV Dist. Res'!O272","v":0},{"$f":"'Solar - PV Dist. Res'!P272","v":0},{"$f":"'Solar - PV Dist. Res'!Q272","v":0},{"$f":"'Solar - PV Dist. Res'!R272","v":0},{"$f":"'Solar - PV Dist. Res'!S272","v":0},{"$f":"'Solar - PV Dist. Res'!T272","v":0},{"$f":"'Solar - PV Dist. Res'!U272","v":0},{"$f":"'Solar - PV Dist. Res'!V272","v":0},{"$f":"'Solar - PV Dist. Res'!W272","v":0},{"$f":"'Solar - PV Dist. Res'!X272","v":0},{"$f":"'Solar - PV Dist. Res'!Y272","v":0},{"$f":"'Solar - PV Dist. Res'!Z272","v":0},{"$f":"'Solar - PV Dist. Res'!AA272","v":0},{"$f":"'Solar - PV Dist. Res'!AB272","v":0},{"$f":"'Solar - PV Dist. Res'!AC272","v":0},{"$f":"'Solar - PV Dist. Res'!AD272","v":0},{"$f":"'Solar - PV Dist. Res'!AE272","v":0},{"$f":"'Solar - PV Dist. Res'!AF272","v":0},{"$f":"'Solar - PV Dist. Res'!AG272","v":0},{"$f":"'Solar - PV Dist. Res'!AH272","v":0},{"$f":"'Solar - PV Dist. Res'!AI272","v":0},{"$f":"'Solar - PV Dist. Res'!AJ272","v":0},{"$f":"'Solar - PV Dist. Res'!AK272","v":0},{"$f":"'Solar - PV Dist. Res'!AL272","v":0},{"$f":"'Solar - PV Dist. Res'!AM272","v":0},{"$f":"'Solar - PV Dist. Res'!AN272","v":0},{"$f":"'Solar - PV Dist. Res'!AO272","v":0},{"$f":"'Solar - PV Dist. Res'!AP272","v":0},{"$f":"'Solar - PV Dist. Res'!AQ272","v":0}]
["RA3ReClass66","RD","Advanced",30,"ResPV","Class6",{"$f":"'Solar - PV Dist. Res'!L273","v":0},{"$f":"'Solar - PV Dist. Res'!M273","v":0},{"$f":"'Solar - PV Dist. Res'!N273","v":0},{"$f":"'Solar - PV Dist. Res'!O273","v":0},{"$f":"'Solar - PV Dist. Res'!P273","v":0},{"$f":"'Solar - PV Dist. Res'!Q273","v":0},{"$f":"'Solar - PV Dist. Res'!R273","v":0},{"$f":"'Solar - PV Dist. Res'!S273","v":0},{"$f":"'Solar - PV Dist. Res'!T273","v":0},{"$f":"'Solar - PV Dist. Res'!U273","v":0},{"$f":"'Solar - PV Dist. Res'!V273","v":0},{"$f":"'Solar - PV Dist. Res'!W273","v":0},{"$f":"'Solar - PV Dist. Res'!X273","v":0},{"$f":"'Solar - PV Dist. Res'!Y273","v":0},{"$f":"'Solar - PV Dist. Res'!Z273","v":0},{"$f":"'Solar - PV Dist. Res'!AA273","v":0},{"$f":"'Solar - PV Dist. Res'!AB273","v":0},{"$f":"'Solar - PV Dist. Res'!AC273","v":0},{"$f":"'Solar - PV Dist. Res'!AD273","v":0},{"$f":"'Solar - PV Dist. Res'!AE273","v":0},{"$f":"'Solar - PV Dist. Res'!AF273","v":0},{"$f":"'Solar - PV Dist. Res'!AG273","v":0},{"$f":"'Solar - PV Dist. Res'!AH273","v":0},{"$f":"'Solar - PV Dist. Res'!AI273","v":0},{"$f":"'Solar - PV Dist. Res'!AJ273","v":0},{"$f":"'Solar - PV Dist. Res'!AK273","v":0},{"$f":"'Solar - PV Dist. Res'!AL273","v":0},{"$f":"'Solar - PV Dist. Res'!AM273","v":0},{"$f":"'Solar - PV Dist. Res'!AN273","v":0},{"$f":"'Solar - PV Dist. Res'!AO273","v":0},{"$f":"'Solar - PV Dist. Res'!AP273","v":0},{"$f":"'Solar - PV Dist. Res'!AQ273","v":0}]
["RM3ReClass66","RD","Moderate",30,"ResPV","Class6",{"$f":"'Solar - PV Dist. Res'!L274","v":0},{"$f":"'Solar - PV Dist. Res'!M274","v":0},{"$f":"'Solar - PV Dist. Res'!N274","v":0},{"$f":"'Solar - PV Dist. Res'!O274","v":0},{"$f":"'Solar - PV Dist. Res'!P274","v":0},{"$f":"'Solar - PV Dist. Res'!Q274","v":0},{"$f":"'Solar - PV Dist. Res'!R274","v":0},{"$f":"'Solar - PV Dist. Res'!S274","v":0},{"$f":"'Solar - PV Dist. Res'!T274","v":0},{"$f":"'Solar - PV Dist. Res'!U274","v":0},{"$f":"'Solar - PV Dist. Res'!V274","v":0},{"$f":"'Solar - PV Dist. Res'!W274","v":0},{"$f":"'Solar - PV Dist. Res'!X274","v":0},{"$f":"'Solar - PV Dist. Res'!Y274","v":0},{"$f":"'Solar - PV Dist. Res'!Z274","v":0},{"$f":"'Solar - PV Dist. Res'!AA274","v":0},{"$f":"'Solar - PV Dist. Res'!AB274","v":0},{"$f":"'Solar - PV Dist. Res'!AC274","v":0},{"$f":"'Solar - PV Dist. Res'!AD274","v":0},{"$f":"'Solar - PV Dist. Res'!AE274","v":0},{"$f":"'Solar - PV Dist. Res'!AF274","v":0},{"$f":"'Solar - PV Dist. Res'!AG274","v":0},{"$f":"'Solar - PV Dist. Res'!AH274","v":0},{"$f":"'Solar - PV Dist. Res'!AI274","v":0},{"$f":"'Solar - PV Dist. Res'!AJ274","v":0},{"$f":"'Solar - PV Dist. Res'!AK274","v":0},{"$f":"'Solar - PV Dist. Res'!AL274","v":0},{"$f":"'Solar - PV Dist. Res'!AM274","v":0},{"$f":"'Solar - PV Dist. Res'!AN274","v":0},{"$f":"'Solar - PV Dist. Res'!AO274","v":0},{"$f":"'Solar - PV Dist. Res'!AP274","v":0},{"$f":"'Solar - PV Dist. Res'!AQ274","v":0}]
["RC3ReClass66","RD","Conservative",30,"ResPV","Class6",{"$f":"'Solar - PV Dist. Res'!L275","v":0},{"$f":"'Solar - PV Dist. Res'!M275","v":0},{"$f":"'Solar - PV Dist. Res'!N275","v":0},{"$f":"'Solar - PV Dist. Res'!O275","v":0},{"$f":"'Solar - PV Dist. Res'!P275","v":0},{"$f":"'Solar - PV Dist. Res'!Q275","v":0},{"$f":"'Solar - PV Dist. Res'!R275","v":0},{"$f":"'Solar - PV Dist. Res'!S275","v":0},{"$f":"'Solar - PV Dist. Res'!T275","v":0},{"$f":"'Solar - PV Dist. Res'!U275","v":0},{"$f":"'Solar - PV Dist. Res'!V275","v":0},{"$f":"'Solar - PV Dist. Res'!W275","v":0},{"$f":"'Solar - PV Dist. Res'!X275","v":0},{"$f":"'Solar - PV Dist. Res'!Y275","v":0},{"$f":"'Solar - PV Dist. Res'!Z275","v":0},{"$f":"'Solar - PV Dist. Res'!AA275","v":0},{"$f":"'Solar - PV Dist. Res'!AB275","v":0},{"$f":"'Solar - PV Dist. Res'!AC275","v":0},{"$f":"'Solar - PV Dist. Res'!AD275","v":0},{"$f":"'Solar - PV Dist. Res'!AE275","v":0},{"$f":"'Solar - PV Dist. Res'!AF275","v":0},{"$f":"'Solar - PV Dist. Res'!AG275","v":0},{"$f":"'Solar - PV Dist. Res'!AH275","v":0},{"$f":"'Solar - PV Dist. Res'!AI275","v":0},{"$f":"'Solar - PV Dist. Res'!AJ275","v":0},{"$f":"'Solar - PV Dist. Res'!AK275","v":0},{"$f":"'Solar - PV Dist. Res'!AL275","v":0},{"$f":"'Solar - PV Dist. Res'!AM275","v":0},{"$f":"'Solar - PV Dist. Res'!AN275","v":0},{"$f":"'Solar - PV Dist. Res'!AO275","v":0},{"$f":"'Solar - PV Dist. Res'!AP275","v":0},{"$f":"'Solar - PV Dist. Res'!AQ275","v":0}]
[{"$f":"_xlfn.CONCAT(LEFT(B158,1), LEFT(C158,1), LEFT(D158,1),LEFT(E158,2),LEFT(F158,6),RIGHT(F158,1))","v":"RA3ReClass55"},"RD","Advanced",30,"ResPV","Class5",{"$f":"'Solar - PV Dist. Res'!L276","v":0},{"$f":"'Solar - PV Dist. Res'!M276","v":0},{"$f":"'Solar - PV Dist. Res'!N276","v":0},{"$f":"'Solar - PV Dist. Res'!O276","v":0},{"$f":"'Solar - PV Dist. Res'!P276","v":0},{"$f":"'Solar - PV Dist. Res'!Q276","v":0},{"$f":"'Solar - PV Dist. Res'!R276","v":0},{"$f":"'Solar - PV Dist. Res'!S276","v":0},{"$f":"'Solar - PV Dist. Res'!T276","v":0},{"$f":"'Solar - PV Dist. Res'!U276","v":0},{"$f":"'Solar - PV Dist. Res'!V276","v":0},{"$f":"'Solar - PV Dist. Res'!W276","v":0},{"$f":"'Solar - PV Dist. Res'!X276","v":0},{"$f":"'Solar - PV Dist. Res'!Y276","v":0},{"$f":"'Solar - PV Dist. Res'!Z276","v":0},{"$f":"'Solar - PV Dist. Res'!AA276","v":0},{"$f":"'Solar - PV Dist. Res'!AB276","v":0},{"$f":"'Solar - PV Dist. Res'!AC276","v":0},{"$f":"'Solar - PV Dist. Res'!AD276","v":0},{"$f":"'Solar - PV Dist. Res'!AE276","v":0},{"$f":"'Solar - PV Dist. Res'!AF276","v":0},{"$f":"'Solar - PV Dist. Res'!AG276","v":0},{"$f":"'Solar - PV Dist. Res'!AH276","v":0},{"$f":"'Solar - PV Dist. Res'!AI276","v":0},{"$f":"'Solar - PV Dist. Res'!AJ276","v":0},{"$f":"'Solar - PV Dist. Res'!AK276","v":0},{"$f":"'Solar - PV Dist. Res'!AL276","v":0},{"$f":"'Solar - PV Dist. Res'!AM276","v":0},{"$f":"'Solar - PV Dist. Res'!AN276","v":0},{"$f":"'Solar - PV Dist. Res'!AO276","v":0},{"$f":"'Solar - PV Dist. Res'!AP276","v":0},{"$f":"'Solar - PV Dist. Res'!AQ276","v":0}]
["RM3ReClass55","RD","Moderate",30,"ResPV","Class5",{"$f":"'Solar - PV Dist. Res'!L277","v":0},{"$f":"'Solar - PV Dist. Res'!M277","v":0},{"$f":"'Solar - PV Dist. Res'!N277","v":0},{"$f":"'Solar - PV Dist. Res'!O277","v":0},{"$f":"'Solar - PV Dist. Res'!P277","v":0},{"$f":"'Solar - PV Dist. Res'!Q277","v":0},{"$f":"'Solar - PV Dist. Res'!R277","v":0},{"$f":"'Solar - PV Dist. Res'!S277","v":0},{"$f":"'Solar - PV Dist. Res'!T277","v":0},{"$f":"'Solar - PV Dist. Res'!U277","v":0},{"$f":"'Solar - PV Dist. Res'!V277","v":0},{"$f":"'Solar - PV Dist. Res'!W277","v":0},{"$f":"'Solar - PV Dist. Res'!X277","v":0},{"$f":"'Solar - PV Dist. Res'!Y277","v":0},{"$f":"'Solar - PV Dist. Res'!Z277","v":0},{"$f":"'Solar - PV Dist. Res'!AA277","v":0},{"$f":"'Solar - PV Dist. Res'!AB277","v":0},{"$f":"'Solar - PV Dist. Res'!AC277","v":0},{"$f":"'Solar - PV Dist. Res'!AD277","v":0},{"$f":"'Solar - PV Dist. Res'!AE277","v":0},{"$f":"'Solar - PV Dist. Res'!AF277","v":0},{"$f":"'Solar - PV Dist. Res'!AG277","v":0},{"$f":"'Solar - PV Dist. Res'!AH277","v":0},{"$f":"'Solar - PV Dist. Res'!AI277","v":0},{"$f":"'Solar - PV Dist. Res'!AJ277","v":0},{"$f":"'Solar - PV Dist. Res'!AK277","v":0},{"$f":"'Solar - PV Dist. Res'!AL277","v":0},{"$f":"'Solar - PV Dist. Res'!AM277","v":0},{"$f":"'Solar - PV Dist. Res'!AN277","v":0},{"$f":"'Solar - PV Dist. Res'!AO277","v":0},{"$f":"'Solar - PV Dist. Res'!AP277","v":0},{"$f":"'Solar - PV Dist. Res'!AQ277","v":0}]
["RC3ReClass55","RD","Conservative",30,"ResPV","Class5",{"$f":"'Solar - PV Dist. Res'!L278","v":0},{"$f":"'Solar - PV Dist. Res'!M278","v":0},{"$f":"'Solar - PV Dist. Res'!N278","v":0},{"$f":"'Solar - PV Dist. Res'!O278","v":0},{"$f":"'Solar - PV Dist. Res'!P278","v":0},{"$f":"'Solar - PV Dist. Res'!Q278","v":0},{"$f":"'Solar - PV Dist. Res'!R278","v":0},{"$f":"'Solar - PV Dist. Res'!S278","v":0},{"$f":"'Solar - PV Dist. Res'!T278","v":0},{"$f":"'Solar - PV Dist. Res'!U278","v":0},{"$f":"'Solar - PV Dist. Res'!V278","v":0},{"$f":"'Solar - PV Dist. Res'!W278","v":0},{"$f":"'Solar - PV Dist. Res'!X278","v":0},{"$f":"'Solar - PV Dist. Res'!Y278","v":0},{"$f":"'Solar - PV Dist. Res'!Z278","v":0},{"$f":"'Solar - PV Dist. Res'!AA278","v":0},{"$f":"'Solar - PV Dist. Res'!AB278","v":0},{"$f":"'Solar - PV Dist. Res'!AC278","v":0},{"$f":"'Solar - PV Dist. Res'!AD278","v":0},{"$f":"'Solar - PV Dist. Res'!AE278","v":0},{"$f":"'Solar - PV Dist. Res'!AF278","v":0},{"$f":"'Solar - PV Dist. Res'!AG278","v":0},{"$f":"'Solar - PV Dist. Res'!AH278","v":0},{"$f":"'Solar - PV Dist. Res'!AI278","v":0},{"$f":"'Solar - PV Dist. Res'!AJ278","v":0},{"$f":"'Solar - PV Dist. Res'!AK278","v":0},{"$f":"'Solar - PV Dist. Res'!AL278","v":0},{"$f":"'Solar - PV Dist. Res'!AM278","v":0},{"$f":"'Solar - PV Dist. Res'!AN278","v":0},{"$f":"'Solar - PV Dist. Res'!AO278","v":0},{"$f":"'Solar - PV Dist. Res'!AP278","v":0},{"$f":"'Solar - PV Dist. Res'!AQ278","v":0}]
["RA3ReClass44","RD","Advanced",30,"ResPV","Class4",{"$f":"'Solar - PV Dist. Res'!L279","v":0},{"$f":"'Solar - PV Dist. Res'!M279","v":0},{"$f":"'Solar - PV Dist. Res'!N279","v":0},{"$f":"'Solar - PV Dist. Res'!O279","v":0},{"$f":"'Solar - PV Dist. Res'!P279","v":0},{"$f":"'Solar - PV Dist. Res'!Q279","v":0},{"$f":"'Solar - PV Dist. Res'!R279","v":0},{"$f":"'Solar - PV Dist. Res'!S279","v":0},{"$f":"'Solar - PV Dist. Res'!T279","v":0},{"$f":"'Solar - PV Dist. Res'!U279","v":0},{"$f":"'Solar - PV Dist. Res'!V279","v":0},{"$f":"'Solar - PV Dist. Res'!W279","v":0},{"$f":"'Solar - PV Dist. Res'!X279","v":0},{"$f":"'Solar - PV Dist. Res'!Y279","v":0},{"$f":"'Solar - PV Dist. Res'!Z279","v":0},{"$f":"'Solar - PV Dist. Res'!AA279","v":0},{"$f":"'Solar - PV Dist. Res'!AB279","v":0},{"$f":"'Solar - PV Dist. Res'!AC279","v":0},{"$f":"'Solar - PV Dist. Res'!AD279","v":0},{"$f":"'Solar - PV Dist. Res'!AE279","v":0},{"$f":"'Solar - PV Dist. Res'!AF279","v":0},{"$f":"'Solar - PV Dist. Res'!AG279","v":0},{"$f":"'Solar - PV Dist. Res'!AH279","v":0},{"$f":"'Solar - PV Dist. Res'!AI279","v":0},{"$f":"'Solar - PV Dist. Res'!AJ279","v":0},{"$f":"'Solar - PV Dist. Res'!AK279","v":0},{"$f":"'Solar - PV Dist. Res'!AL279","v":0},{"$f":"'Solar - PV Dist. Res'!AM279","v":0},{"$f":"'Solar - PV Dist. Res'!AN279","v":0},{"$f":"'Solar - PV Dist. Res'!AO279","v":0},{"$f":"'Solar - PV Dist. Res'!AP279","v":0},{"$f":"'Solar - PV Dist. Res'!AQ279","v":0}]
["RM3ReClass44","RD","Moderate",30,"ResPV","Class4",{"$f":"'Solar - PV Dist. Res'!L280","v":0},{"$f":"'Solar - PV Dist. Res'!M280","v":0},{"$f":"'Solar - PV Dist. Res'!N280","v":0},{"$f":"'Solar - PV Dist. Res'!O280","v":0},{"$f":"'Solar - PV Dist. Res'!P280","v":0},{"$f":"'Solar - PV Dist. Res'!Q280","v":0},{"$f":"'Solar - PV Dist. Res'!R280","v":0},{"$f":"'Solar - PV Dist. Res'!S280","v":0},{"$f":"'Solar - PV Dist. Res'!T280","v":0},{"$f":"'Solar - PV Dist. Res'!U280","v":0},{"$f":"'Solar - PV Dist. Res'!V280","v":0},{"$f":"'Solar - PV Dist. Res'!W280","v":0},{"$f":"'Solar - PV Dist. Res'!X280","v":0},{"$f":"'Solar - PV Dist. Res'!Y280","v":0},{"$f":"'Solar - PV Dist. Res'!Z280","v":0},{"$f":"'Solar - PV Dist. Res'!AA280","v":0},{"$f":"'Solar - PV Dist. Res'!AB280","v":0},{"$f":"'Solar - PV Dist. Res'!AC280","v":0},{"$f":"'Solar - PV Dist. Res'!AD280","v":0},{"$f":"'Solar - PV Dist. Res'!AE280","v":0},{"$f":"'Solar - PV Dist. Res'!AF280","v":0},{"$f":"'Solar - PV Dist. Res'!AG280","v":0},{"$f":"'Solar - PV Dist. Res'!AH280","v":0},{"$f":"'Solar - PV Dist. Res'!AI280","v":0},{"$f":"'Solar - PV Dist. Res'!AJ280","v":0},{"$f":"'Solar - PV Dist. Res'!AK280","v":0},{"$f":"'Solar - PV Dist. Res'!AL280","v":0},{"$f":"'Solar - PV Dist. Res'!AM280","v":0},{"$f":"'Solar - PV Dist. Res'!AN280","v":0},{"$f":"'Solar - PV Dist. Res'!AO280","v":0},{"$f":"'Solar - PV Dist. Res'!AP280","v":0},{"$f":"'Solar - PV Dist. Res'!AQ280","v":0}]
["RC3ReClass44","RD","Conservative",30,"ResPV","Class4",{"$f":"'Solar - PV Dist. Res'!L281","v":0},{"$f":"'Solar - PV Dist. Res'!M281","v":0},{"$f":"'Solar - PV Dist. Res'!N281","v":0},{"$f":"'Solar - PV Dist. Res'!O281","v":0},{"$f":"'Solar - PV Dist. Res'!P281","v":0},{"$f":"'Solar - PV Dist. Res'!Q281","v":0},{"$f":"'Solar - PV Dist. Res'!R281","v":0},{"$f":"'Solar - PV Dist. Res'!S281","v":0},{"$f":"'Solar - PV Dist. Res'!T281","v":0},{"$f":"'Solar - PV Dist. Res'!U281","v":0},{"$f":"'Solar - PV Dist. Res'!V281","v":0},{"$f":"'Solar - PV Dist. Res'!W281","v":0},{"$f":"'Solar - PV Dist. Res'!X281","v":0},{"$f":"'Solar - PV Dist. Res'!Y281","v":0},{"$f":"'Solar - PV Dist. Res'!Z281","v":0},{"$f":"'Solar - PV Dist. Res'!AA281","v":0},{"$f":"'Solar - PV Dist. Res'!AB281","v":0},{"$f":"'Solar - PV Dist. Res'!AC281","v":0},{"$f":"'Solar - PV Dist. Res'!AD281","v":0},{"$f":"'Solar - PV Dist. Res'!AE281","v":0},{"$f":"'Solar - PV Dist. Res'!AF281","v":0},{"$f":"'Solar - PV Dist. Res'!AG281","v":0},{"$f":"'Solar - PV Dist. Res'!AH281","v":0},{"$f":"'Solar - PV Dist. Res'!AI281","v":0},{"$f":"'Solar - PV Dist. Res'!AJ281","v":0},{"$f":"'Solar - PV Dist. Res'!AK281","v":0},{"$f":"'Solar - PV Dist. Res'!AL281","v":0},{"$f":"'Solar - PV Dist. Res'!AM281","v":0},{"$f":"'Solar - PV Dist. Res'!AN281","v":0},{"$f":"'Solar - PV Dist. Res'!AO281","v":0},{"$f":"'Solar - PV Dist. Res'!AP281","v":0},{"$f":"'Solar - PV Dist. Res'!AQ281","v":0}]
["RA3ReClass33","RD","Advanced",30,"ResPV","Class3",{"$f":"'Solar - PV Dist. Res'!L282","v":0},{"$f":"'Solar - PV Dist. Res'!M282","v":0},{"$f":"'Solar - PV Dist. Res'!N282","v":0},{"$f":"'Solar - PV Dist. Res'!O282","v":0},{"$f":"'Solar - PV Dist. Res'!P282","v":0},{"$f":"'Solar - PV Dist. Res'!Q282","v":0},{"$f":"'Solar - PV Dist. Res'!R282","v":0},{"$f":"'Solar - PV Dist. Res'!S282","v":0},{"$f":"'Solar - PV Dist. Res'!T282","v":0},{"$f":"'Solar - PV Dist. Res'!U282","v":0},{"$f":"'Solar - PV Dist. Res'!V282","v":0},{"$f":"'Solar - PV Dist. Res'!W282","v":0},{"$f":"'Solar - PV Dist. Res'!X282","v":0},{"$f":"'Solar - PV Dist. Res'!Y282","v":0},{"$f":"'Solar - PV Dist. Res'!Z282","v":0},{"$f":"'Solar - PV Dist. Res'!AA282","v":0},{"$f":"'Solar - PV Dist. Res'!AB282","v":0},{"$f":"'Solar - PV Dist. Res'!AC282","v":0},{"$f":"'Solar - PV Dist. Res'!AD282","v":0},{"$f":"'Solar - PV Dist. Res'!AE282","v":0},{"$f":"'Solar - PV Dist. Res'!AF282","v":0},{"$f":"'Solar - PV Dist. Res'!AG282","v":0},{"$f":"'Solar - PV Dist. Res'!AH282","v":0},{"$f":"'Solar - PV Dist. Res'!AI282","v":0},{"$f":"'Solar - PV Dist. Res'!AJ282","v":0},{"$f":"'Solar - PV Dist. Res'!AK282","v":0},{"$f":"'Solar - PV Dist. Res'!AL282","v":0},{"$f":"'Solar - PV Dist. Res'!AM282","v":0},{"$f":"'Solar - PV Dist. Res'!AN282","v":0},{"$f":"'Solar - PV Dist. Res'!AO282","v":0},{"$f":"'Solar - PV Dist. Res'!AP282","v":0},{"$f":"'Solar - PV Dist. Res'!AQ282","v":0}]
["RM3ReClass33","RD","Moderate",30,"ResPV","Class3",{"$f":"'Solar - PV Dist. Res'!L283","v":0},{"$f":"'Solar - PV Dist. Res'!M283","v":0},{"$f":"'Solar - PV Dist. Res'!N283","v":0},{"$f":"'Solar - PV Dist. Res'!O283","v":0},{"$f":"'Solar - PV Dist. Res'!P283","v":0},{"$f":"'Solar - PV Dist. Res'!Q283","v":0},{"$f":"'Solar - PV Dist. Res'!R283","v":0},{"$f":"'Solar - PV Dist. Res'!S283","v":0},{"$f":"'Solar - PV Dist. Res'!T283","v":0},{"$f":"'Solar - PV Dist. Res'!U283","v":0},{"$f":"'Solar - PV Dist. Res'!V283","v":0},{"$f":"'Solar - PV Dist. Res'!W283","v":0},{"$f":"'Solar - PV Dist. Res'!X283","v":0},{"$f":"'Solar - PV Dist. Res'!Y283","v":0},{"$f":"'Solar - PV Dist. Res'!Z283","v":0},{"$f":"'Solar - PV Dist. Res'!AA283","v":0},{"$f":"'Solar - PV Dist. Res'!AB283","v":0},{"$f":"'Solar - PV Dist. Res'!AC283","v":0},{"$f":"'Solar - PV Dist. Res'!AD283","v":0},{"$f":"'Solar - PV Dist. Res'!AE283","v":0},{"$f":"'Solar - PV Dist. Res'!AF283","v":0},{"$f":"'Solar - PV Dist. Res'!AG283","v":0},{"$f":"'Solar - PV Dist. Res'!AH283","v":0},{"$f":"'Solar - PV Dist. Res'!AI283","v":0},{"$f":"'Solar - PV Dist. Res'!AJ283","v":0},{"$f":"'Solar - PV Dist. Res'!AK283","v":0},{"$f":"'Solar - PV Dist. Res'!AL283","v":0},{"$f":"'Solar - PV Dist. Res'!AM283","v":0},{"$f":"'Solar - PV Dist. Res'!AN283","v":0},{"$f":"'Solar - PV Dist. Res'!AO283","v":0},{"$f":"'Solar - PV Dist. Res'!AP283","v":0},{"$f":"'Solar - PV Dist. Res'!AQ283","v":0}]
["RC3ReClass33","RD","Conservative",30,"ResPV","Class3",{"$f":"'Solar - PV Dist. Res'!L284","v":0},{"$f":"'Solar - PV Dist. Res'!M284","v":0},{"$f":"'Solar - PV Dist. Res'!N284","v":0},{"$f":"'Solar - PV Dist. Res'!O284","v":0},{"$f":"'Solar - PV Dist. Res'!P284","v":0},{"$f":"'Solar - PV Dist. Res'!Q284","v":0},{"$f":"'Solar - PV Dist. Res'!R284","v":0},{"$f":"'Solar - PV Dist. Res'!S284","v":0},{"$f":"'Solar - PV Dist. Res'!T284","v":0},{"$f":"'Solar - PV Dist. Res'!U284","v":0},{"$f":"'Solar - PV Dist. Res'!V284","v":0},{"$f":"'Solar - PV Dist. Res'!W284","v":0},{"$f":"'Solar - PV Dist. Res'!X284","v":0},{"$f":"'Solar - PV Dist. Res'!Y284","v":0},{"$f":"'Solar - PV Dist. Res'!Z284","v":0},{"$f":"'Solar - PV Dist. Res'!AA284","v":0},{"$f":"'Solar - PV Dist. Res'!AB284","v":0},{"$f":"'Solar - PV Dist. Res'!AC284","v":0},{"$f":"'Solar - PV Dist. Res'!AD284","v":0},{"$f":"'Solar - PV Dist. Res'!AE284","v":0},{"$f":"'Solar - PV Dist. Res'!AF284","v":0},{"$f":"'Solar - PV Dist. Res'!AG284","v":0},{"$f":"'Solar - PV Dist. Res'!AH284","v":0},{"$f":"'Solar - PV Dist. Res'!AI284","v":0},{"$f":"'Solar - PV Dist. Res'!AJ284","v":0},{"$f":"'Solar - PV Dist. Res'!AK284","v":0},{"$f":"'Solar - PV Dist. Res'!AL284","v":0},{"$f":"'Solar - PV Dist. Res'!AM284","v":0},{"$f":"'Solar - PV Dist. Res'!AN284","v":0},{"$f":"'Solar - PV Dist. Res'!AO284","v":0},{"$f":"'Solar - PV Dist. Res'!AP284","v":0},{"$f":"'Solar - PV Dist. Res'!AQ284","v":0}]
["RA3ReClass22","RD","Advanced",30,"ResPV","Class2",{"$f":"'Solar - PV Dist. Res'!L285","v":0},{"$f":"'Solar - PV Dist. Res'!M285","v":0},{"$f":"'Solar - PV Dist. Res'!N285","v":0},{"$f":"'Solar - PV Dist. Res'!O285","v":0},{"$f":"'Solar - PV Dist. Res'!P285","v":0},{"$f":"'Solar - PV Dist. Res'!Q285","v":0},{"$f":"'Solar - PV Dist. Res'!R285","v":0},{"$f":"'Solar - PV Dist. Res'!S285","v":0},{"$f":"'Solar - PV Dist. Res'!T285","v":0},{"$f":"'Solar - PV Dist. Res'!U285","v":0},{"$f":"'Solar - PV Dist. Res'!V285","v":0},{"$f":"'Solar - PV Dist. Res'!W285","v":0},{"$f":"'Solar - PV Dist. Res'!X285","v":0},{"$f":"'Solar - PV Dist. Res'!Y285","v":0},{"$f":"'Solar - PV Dist. Res'!Z285","v":0},{"$f":"'Solar - PV Dist. Res'!AA285","v":0},{"$f":"'Solar - PV Dist. Res'!AB285","v":0},{"$f":"'Solar - PV Dist. Res'!AC285","v":0},{"$f":"'Solar - PV Dist. Res'!AD285","v":0},{"$f":"'Solar - PV Dist. Res'!AE285","v":0},{"$f":"'Solar - PV Dist. Res'!AF285","v":0},{"$f":"'Solar - PV Dist. Res'!AG285","v":0},{"$f":"'Solar - PV Dist. Res'!AH285","v":0},{"$f":"'Solar - PV Dist. Res'!AI285","v":0},{"$f":"'Solar - PV Dist. Res'!AJ285","v":0},{"$f":"'Solar - PV Dist. Res'!AK285","v":0},{"$f":"'Solar - PV Dist. Res'!AL285","v":0},{"$f":"'Solar - PV Dist. Res'!AM285","v":0},{"$f":"'Solar - PV Dist. Res'!AN285","v":0},{"$f":"'Solar - PV Dist. Res'!AO285","v":0},{"$f":"'Solar - PV Dist. Res'!AP285","v":0},{"$f":"'Solar - PV Dist. Res'!AQ285","v":0}]
["RM3ReClass22","RD","Moderate",30,"ResPV","Class2",{"$f":"'Solar - PV Dist. Res'!L286","v":0},{"$f":"'Solar - PV Dist. Res'!M286","v":0},{"$f":"'Solar - PV Dist. Res'!N286","v":0},{"$f":"'Solar - PV Dist. Res'!O286","v":0},{"$f":"'Solar - PV Dist. Res'!P286","v":0},{"$f":"'Solar - PV Dist. Res'!Q286","v":0},{"$f":"'Solar - PV Dist. Res'!R286","v":0},{"$f":"'Solar - PV Dist. Res'!S286","v":0},{"$f":"'Solar - PV Dist. Res'!T286","v":0},{"$f":"'Solar - PV Dist. Res'!U286","v":0},{"$f":"'Solar - PV Dist. Res'!V286","v":0},{"$f":"'Solar - PV Dist. Res'!W286","v":0},{"$f":"'Solar - PV Dist. Res'!X286","v":0},{"$f":"'Solar - PV Dist. Res'!Y286","v":0},{"$f":"'Solar - PV Dist. Res'!Z286","v":0},{"$f":"'Solar - PV Dist. Res'!AA286","v":0},{"$f":"'Solar - PV Dist. Res'!AB286","v":0},{"$f":"'Solar - PV Dist. Res'!AC286","v":0},{"$f":"'Solar - PV Dist. Res'!AD286","v":0},{"$f":"'Solar - PV Dist. Res'!AE286","v":0},{"$f":"'Solar - PV Dist. Res'!AF286","v":0},{"$f":"'Solar - PV Dist. Res'!AG286","v":0},{"$f":"'Solar - PV Dist. Res'!AH286","v":0},{"$f":"'Solar - PV Dist. Res'!AI286","v":0},{"$f":"'Solar - PV Dist. Res'!AJ286","v":0},{"$f":"'Solar - PV Dist. Res'!AK286","v":0},{"$f":"'Solar - PV Dist. Res'!AL286","v":0},{"$f":"'Solar - PV Dist. Res'!AM286","v":0},{"$f":"'Solar - PV Dist. Res'!AN286","v":0},{"$f":"'Solar - PV Dist. Res'!AO286","v":0},{"$f":"'Solar - PV Dist. Res'!AP286","v":0},{"$f":"'Solar - PV Dist. Res'!AQ286","v":0}]
["RC3ReClass22","RD","Conservative",30,"ResPV","Class2",{"$f":"'Solar - PV Dist. Res'!L287","v":0},{"$f":"'Solar - PV Dist. Res'!M287","v":0},{"$f":"'Solar - PV Dist. Res'!N287","v":0},{"$f":"'Solar - PV Dist. Res'!O287","v":0},{"$f":"'Solar - PV Dist. Res'!P287","v":0},{"$f":"'Solar - PV Dist. Res'!Q287","v":0},{"$f":"'Solar - PV Dist. Res'!R287","v":0},{"$f":"'Solar - PV Dist. Res'!S287","v":0},{"$f":"'Solar - PV Dist. Res'!T287","v":0},{"$f":"'Solar - PV Dist. Res'!U287","v":0},{"$f":"'Solar - PV Dist. Res'!V287","v":0},{"$f":"'Solar - PV Dist. Res'!W287","v":0},{"$f":"'Solar - PV Dist. Res'!X287","v":0},{"$f":"'Solar - PV Dist. Res'!Y287","v":0},{"$f":"'Solar - PV Dist. Res'!Z287","v":0},{"$f":"'Solar - PV Dist. Res'!AA287","v":0},{"$f":"'Solar - PV Dist. Res'!AB287","v":0},{"$f":"'Solar - PV Dist. Res'!AC287","v":0},{"$f":"'Solar - PV Dist. Res'!AD287","v":0},{"$f":"'Solar - PV Dist. Res'!AE287","v":0},{"$f":"'Solar - PV Dist. Res'!AF287","v":0},{"$f":"'Solar - PV Dist. Res'!AG287","v":0},{"$f":"'Solar - PV Dist. Res'!AH287","v":0},{"$f":"'Solar - PV Dist. Res'!AI287","v":0},{"$f":"'Solar - PV Dist. Res'!AJ287","v":0},{"$f":"'Solar - PV Dist. Res'!AK287","v":0},{"$f":"'Solar - PV Dist. Res'!AL287","v":0},{"$f":"'Solar - PV Dist. Res'!AM287","v":0},{"$f":"'Solar - PV Dist. Res'!AN287","v":0},{"$f":"'Solar - PV Dist. Res'!AO287","v":0},{"$f":"'Solar - PV Dist. Res'!AP287","v":0},{"$f":"'Solar - PV Dist. Res'!AQ287","v":0}]
["RA3ReClass11","RD","Advanced",30,"ResPV","Class1",{"$f":"'Solar - PV Dist. Res'!L288","v":0},{"$f":"'Solar - PV Dist. Res'!M288","v":0},{"$f":"'Solar - PV Dist. Res'!N288","v":0},{"$f":"'Solar - PV Dist. Res'!O288","v":0},{"$f":"'Solar - PV Dist. Res'!P288","v":0},{"$f":"'Solar - PV Dist. Res'!Q288","v":0},{"$f":"'Solar - PV Dist. Res'!R288","v":0},{"$f":"'Solar - PV Dist. Res'!S288","v":0},{"$f":"'Solar - PV Dist. Res'!T288","v":0},{"$f":"'Solar - PV Dist. Res'!U288","v":0},{"$f":"'Solar - PV Dist. Res'!V288","v":0},{"$f":"'Solar - PV Dist. Res'!W288","v":0},{"$f":"'Solar - PV Dist. Res'!X288","v":0},{"$f":"'Solar - PV Dist. Res'!Y288","v":0},{"$f":"'Solar - PV Dist. Res'!Z288","v":0},{"$f":"'Solar - PV Dist. Res'!AA288","v":0},{"$f":"'Solar - PV Dist. Res'!AB288","v":0},{"$f":"'Solar - PV Dist. Res'!AC288","v":0},{"$f":"'Solar - PV Dist. Res'!AD288","v":0},{"$f":"'Solar - PV Dist. Res'!AE288","v":0},{"$f":"'Solar - PV Dist. Res'!AF288","v":0},{"$f":"'Solar - PV Dist. Res'!AG288","v":0},{"$f":"'Solar - PV Dist. Res'!AH288","v":0},{"$f":"'Solar - PV Dist. Res'!AI288","v":0},{"$f":"'Solar - PV Dist. Res'!AJ288","v":0},{"$f":"'Solar - PV Dist. Res'!AK288","v":0},{"$f":"'Solar - PV Dist. Res'!AL288","v":0},{"$f":"'Solar - PV Dist. Res'!AM288","v":0},{"$f":"'Solar - PV Dist. Res'!AN288","v":0},{"$f":"'Solar - PV Dist. Res'!AO288","v":0},{"$f":"'Solar - PV Dist. Res'!AP288","v":0},{"$f":"'Solar - PV Dist. Res'!AQ288","v":0}]
["RM3ReClass11","RD","Moderate",30,"ResPV","Class1",{"$f":"'Solar - PV Dist. Res'!L289","v":0},{"$f":"'Solar - PV Dist. Res'!M289","v":0},{"$f":"'Solar - PV Dist. Res'!N289","v":0},{"$f":"'Solar - PV Dist. Res'!O289","v":0},{"$f":"'Solar - PV Dist. Res'!P289","v":0},{"$f":"'Solar - PV Dist. Res'!Q289","v":0},{"$f":"'Solar - PV Dist. Res'!R289","v":0},{"$f":"'Solar - PV Dist. Res'!S289","v":0},{"$f":"'Solar - PV Dist. Res'!T289","v":0},{"$f":"'Solar - PV Dist. Res'!U289","v":0},{"$f":"'Solar - PV Dist. Res'!V289","v":0},{"$f":"'Solar - PV Dist. Res'!W289","v":0},{"$f":"'Solar - PV Dist. Res'!X289","v":0},{"$f":"'Solar - PV Dist. Res'!Y289","v":0},{"$f":"'Solar - PV Dist. Res'!Z289","v":0},{"$f":"'Solar - PV Dist. Res'!AA289","v":0},{"$f":"'Solar - PV Dist. Res'!AB289","v":0},{"$f":"'Solar - PV Dist. Res'!AC289","v":0},{"$f":"'Solar - PV Dist. Res'!AD289","v":0},{"$f":"'Solar - PV Dist. Res'!AE289","v":0},{"$f":"'Solar - PV Dist. Res'!AF289","v":0},{"$f":"'Solar - PV Dist. Res'!AG289","v":0},{"$f":"'Solar - PV Dist. Res'!AH289","v":0},{"$f":"'Solar - PV Dist. Res'!AI289","v":0},{"$f":"'Solar - PV Dist. Res'!AJ289","v":0},{"$f":"'Solar - PV Dist. Res'!AK289","v":0},{"$f":"'Solar - PV Dist. Res'!AL289","v":0},{"$f":"'Solar - PV Dist. Res'!AM289","v":0},{"$f":"'Solar - PV Dist. Res'!AN289","v":0},{"$f":"'Solar - PV Dist. Res'!AO289","v":0},{"$f":"'Solar - PV Dist. Res'!AP289","v":0},{"$f":"'Solar - PV Dist. Res'!AQ289","v":0}]
["RC3ReClass11","RD","Conservative",30,"ResPV","Class1",{"$f":"'Solar - PV Dist. Res'!L290","v":0},{"$f":"'Solar - PV Dist. Res'!M290","v":0},{"$f":"'Solar - PV Dist. Res'!N290","v":0},{"$f":"'Solar - PV Dist. Res'!O290","v":0},{"$f":"'Solar - PV Dist. Res'!P290","v":0},{"$f":"'Solar - PV Dist. Res'!Q290","v":0},{"$f":"'Solar - PV Dist. Res'!R290","v":0},{"$f":"'Solar - PV Dist. Res'!S290","v":0},{"$f":"'Solar - PV Dist. Res'!T290","v":0},{"$f":"'Solar - PV Dist. Res'!U290","v":0},{"$f":"'Solar - PV Dist. Res'!V290","v":0},{"$f":"'Solar - PV Dist. Res'!W290","v":0},{"$f":"'Solar - PV Dist. Res'!X290","v":0},{"$f":"'Solar - PV Dist. Res'!Y290","v":0},{"$f":"'Solar - PV Dist. Res'!Z290","v":0},{"$f":"'Solar - PV Dist. Res'!AA290","v":0},{"$f":"'Solar - PV Dist. Res'!AB290","v":0},{"$f":"'Solar - PV Dist. Res'!AC290","v":0},{"$f":"'Solar - PV Dist. Res'!AD290","v":0},{"$f":"'Solar - PV Dist. Res'!AE290","v":0},{"$f":"'Solar - PV Dist. Res'!AF290","v":0},{"$f":"'Solar - PV Dist. Res'!AG290","v":0},{"$f":"'Solar - PV Dist. Res'!AH290","v":0},{"$f":"'Solar - PV Dist. Res'!AI290","v":0},{"$f":"'Solar - PV Dist. Res'!AJ290","v":0},{"$f":"'Solar - PV Dist. Res'!AK290","v":0},{"$f":"'Solar - PV Dist. Res'!AL290","v":0},{"$f":"'Solar - PV Dist. Res'!AM290","v":0},{"$f":"'Solar - PV Dist. Res'!AN290","v":0},{"$f":"'Solar - PV Dist. Res'!AO290","v":0},{"$f":"'Solar - PV Dist. Res'!AP290","v":0},{"$f":"'Solar - PV Dist. Res'!AQ290","v":0}]
[{"$f":"_xlfn.CONCAT(LEFT(B173,1), LEFT(C173,1), LEFT(D173,1),LEFT(E173,2),LEFT(F173,6),RIGHT(F173,1))","v":"RA3GeHydroFh"},"RD","Advanced",30,"Geothermal","HydroFlash",{"$f":"Geothermal!L228","v":0},{"$f":"Geothermal!M228","v":0},{"$f":"Geothermal!N228","v":0},{"$f":"Geothermal!O228","v":0},{"$f":"Geothermal!P228","v":0},{"$f":"Geothermal!Q228","v":0},{"$f":"Geothermal!R228","v":0},{"$f":"Geothermal!S228","v":0},{"$f":"Geothermal!T228","v":0},{"$f":"Geothermal!U228","v":0},{"$f":"Geothermal!V228","v":0},{"$f":"Geothermal!W228","v":0},{"$f":"Geothermal!X228","v":0},{"$f":"Geothermal!Y228","v":0},{"$f":"Geothermal!Z228","v":0},{"$f":"Geothermal!AA228","v":0},{"$f":"Geothermal!AB228","v":0},{"$f":"Geothermal!AC228","v":0},{"$f":"Geothermal!AD228","v":0},{"$f":"Geothermal!AE228","v":0},{"$f":"Geothermal!AF228","v":0},{"$f":"Geothermal!AG228","v":0},{"$f":"Geothermal!AH228","v":0},{"$f":"Geothermal!AI228","v":0},{"$f":"Geothermal!AJ228","v":0},{"$f":"Geothermal!AK228","v":0},{"$f":"Geothermal!AL228","v":0},{"$f":"Geothermal!AM228","v":0},{"$f":"Geothermal!AN228","v":0},{"$f":"Geothermal!AO228","v":0},{"$f":"Geothermal!AP228","v":0},{"$f":"Geothermal!AQ228","v":0}]
["RM3GeHydroFh","RD","Moderate",30,"Geothermal","HydroFlash",{"$f":"Geothermal!L229","v":0},{"$f":"Geothermal!M229","v":0},{"$f":"Geothermal!N229","v":0},{"$f":"Geothermal!O229","v":0},{"$f":"Geothermal!P229","v":0},{"$f":"Geothermal!Q229","v":0},{"$f":"Geothermal!R229","v":0},{"$f":"Geothermal!S229","v":0},{"$f":"Geothermal!T229","v":0},{"$f":"Geothermal!U229","v":0},{"$f":"Geothermal!V229","v":0},{"$f":"Geothermal!W229","v":0},{"$f":"Geothermal!X229","v":0},{"$f":"Geothermal!Y229","v":0},{"$f":"Geothermal!Z229","v":0},{"$f":"Geothermal!AA229","v":0},{"$f":"Geothermal!AB229","v":0},{"$f":"Geothermal!AC229","v":0},{"$f":"Geothermal!AD229","v":0},{"$f":"Geothermal!AE229","v":0},{"$f":"Geothermal!AF229","v":0},{"$f":"Geothermal!AG229","v":0},{"$f":"Geothermal!AH229","v":0},{"$f":"Geothermal!AI229","v":0},{"$f":"Geothermal!AJ229","v":0},{"$f":"Geothermal!AK229","v":0},{"$f":"Geothermal!AL229","v":0},{"$f":"Geothermal!AM229","v":0},{"$f":"Geothermal!AN229","v":0},{"$f":"Geothermal!AO229","v":0},{"$f":"Geothermal!AP229","v":0},{"$f":"Geothermal!AQ229","v":0}]
["RC3GeHydroFh","RD","Conservative",30,"Geothermal","HydroFlash",{"$f":"Geothermal!L230","v":0},{"$f":"Geothermal!M230","v":0},{"$f":"Geothermal!N230","v":0},{"$f":"Geothermal!O230","v":0},{"$f":"Geothermal!P230","v":0},{"$f":"Geothermal!Q230","v":0},{"$f":"Geothermal!R230","v":0},{"$f":"Geothermal!S230","v":0},{"$f":"Geothermal!T230","v":0},{"$f":"Geothermal!U230","v":0},{"$f":"Geothermal!V230","v":0},{"$f":"Geothermal!W230","v":0},{"$f":"Geothermal!X230","v":0},{"$f":"Geothermal!Y230","v":0},{"$f":"Geothermal!Z230","v":0},{"$f":"Geothermal!AA230","v":0},{"$f":"Geothermal!AB230","v":0},{"$f":"Geothermal!AC230","v":0},{"$f":"Geothermal!AD230","v":0},{"$f":"Geothermal!AE230","v":0},{"$f":"Geothermal!AF230","v":0},{"$f":"Geothermal!AG230","v":0},{"$f":"Geothermal!AH230","v":0},{"$f":"Geothermal!AI230","v":0},{"$f":"Geothermal!AJ230","v":0},{"$f":"Geothermal!AK230","v":0},{"$f":"Geothermal!AL230","v":0},{"$f":"Geothermal!AM230","v":0},{"$f":"Geothermal!AN230","v":0},{"$f":"Geothermal!AO230","v":0},{"$f":"Geothermal!AP230","v":0},{"$f":"Geothermal!AQ230","v":0}]
["RA3GeHydroBy","RD","Advanced",30,"Geothermal","HydroBinary",{"$f":"Geothermal!L231","v":0},{"$f":"Geothermal!M231","v":0},{"$f":"Geothermal!N231","v":0},{"$f":"Geothermal!O231","v":0},{"$f":"Geothermal!P231","v":0},{"$f":"Geothermal!Q231","v":0},{"$f":"Geothermal!R231","v":0},{"$f":"Geothermal!S231","v":0},{"$f":"Geothermal!T231","v":0},{"$f":"Geothermal!U231","v":0},{"$f":"Geothermal!V231","v":0},{"$f":"Geothermal!W231","v":0},{"$f":"Geothermal!X231","v":0},{"$f":"Geothermal!Y231","v":0},{"$f":"Geothermal!Z231","v":0},{"$f":"Geothermal!AA231","v":0},{"$f":"Geothermal!AB231","v":0},{"$f":"Geothermal!AC231","v":0},{"$f":"Geothermal!AD231","v":0},{"$f":"Geothermal!AE231","v":0},{"$f":"Geothermal!AF231","v":0},{"$f":"Geothermal!AG231","v":0},{"$f":"Geothermal!AH231","v":0},{"$f":"Geothermal!AI231","v":0},{"$f":"Geothermal!AJ231","v":0},{"$f":"Geothermal!AK231","v":0},{"$f":"Geothermal!AL231","v":0},{"$f":"Geothermal!AM231","v":0},{"$f":"Geothermal!AN231","v":0},{"$f":"Geothermal!AO231","v":0},{"$f":"Geothermal!AP231","v":0},{"$f":"Geothermal!AQ231","v":0}]
["RM3GeHydroBy","RD","Moderate",30,"Geothermal","HydroBinary",{"$f":"Geothermal!L232","v":0},{"$f":"Geothermal!M232","v":0},{"$f":"Geothermal!N232","v":0},{"$f":"Geothermal!O232","v":0},{"$f":"Geothermal!P232","v":0},{"$f":"Geothermal!Q232","v":0},{"$f":"Geothermal!R232","v":0},{"$f":"Geothermal!S232","v":0},{"$f":"Geothermal!T232","v":0},{"$f":"Geothermal!U232","v":0},{"$f":"Geothermal!V232","v":0},{"$f":"Geothermal!W232","v":0},{"$f":"Geothermal!X232","v":0},{"$f":"Geothermal!Y232","v":0},{"$f":"Geothermal!Z232","v":0},{"$f":"Geothermal!AA232","v":0},{"$f":"Geothermal!AB232","v":0},{"$f":"Geothermal!AC232","v":0},{"$f":"Geothermal!AD232","v":0},{"$f":"Geothermal!AE232","v":0},{"$f":"Geothermal!AF232","v":0},{"$f":"Geothermal!AG232","v":0},{"$f":"Geothermal!AH232","v":0},{"$f":"Geothermal!AI232","v":0},{"$f":"Geothermal!AJ232","v":0},{"$f":"Geothermal!AK232","v":0},{"$f":"Geothermal!AL232","v":0},{"$f":"Geothermal!AM232","v":0},{"$f":"Geothermal!AN232","v":0},{"$f":"Geothermal!AO232","v":0},{"$f":"Geothermal!AP232","v":0},{"$f":"Geothermal!AQ232","v":0}]
["RC3GeHydroBy","RD","Conservative",30,"Geothermal","HydroBinary",{"$f":"Geothermal!L233","v":0},{"$f":"Geothermal!M233","v":0},{"$f":"Geothermal!N233","v":0},{"$f":"Geothermal!O233","v":0},{"$f":"Geothermal!P233","v":0},{"$f":"Geothermal!Q233","v":0},{"$f":"Geothermal!R233","v":0},{"$f":"Geothermal!S233","v":0},{"$f":"Geothermal!T233","v":0},{"$f":"Geothermal!U233","v":0},{"$f":"Geothermal!V233","v":0},{"$f":"Geothermal!W233","v":0},{"$f":"Geothermal!X233","v":0},{"$f":"Geothermal!Y233","v":0},{"$f":"Geothermal!Z233","v":0},{"$f":"Geothermal!AA233","v":0},{"$f":"Geothermal!AB233","v":0},{"$f":"Geothermal!AC233","v":0},{"$f":"Geothermal!AD233","v":0},{"$f":"Geothermal!AE233","v":0},{"$f":"Geothermal!AF233","v":0},{"$f":"Geothermal!AG233","v":0},{"$f":"Geothermal!AH233","v":0},{"$f":"Geothermal!AI233","v":0},{"$f":"Geothermal!AJ233","v":0},{"$f":"Geothermal!AK233","v":0},{"$f":"Geothermal!AL233","v":0},{"$f":"Geothermal!AM233","v":0},{"$f":"Geothermal!AN233","v":0},{"$f":"Geothermal!AO233","v":0},{"$f":"Geothermal!AP233","v":0},{"$f":"Geothermal!AQ233","v":0}]
["RA3GeNFEGSFh","RD","Advanced",30,"Geothermal","NFEGSFlash",{"$f":"Geothermal!L234","v":0},{"$f":"Geothermal!M234","v":0},{"$f":"Geothermal!N234","v":0},{"$f":"Geothermal!O234","v":0},{"$f":"Geothermal!P234","v":0},{"$f":"Geothermal!Q234","v":0},{"$f":"Geothermal!R234","v":0},{"$f":"Geothermal!S234","v":0},{"$f":"Geothermal!T234","v":0},{"$f":"Geothermal!U234","v":0},{"$f":"Geothermal!V234","v":0},{"$f":"Geothermal!W234","v":0},{"$f":"Geothermal!X234","v":0},{"$f":"Geothermal!Y234","v":0},{"$f":"Geothermal!Z234","v":0},{"$f":"Geothermal!AA234","v":0},{"$f":"Geothermal!AB234","v":0},{"$f":"Geothermal!AC234","v":0},{"$f":"Geothermal!AD234","v":0},{"$f":"Geothermal!AE234","v":0},{"$f":"Geothermal!AF234","v":0},{"$f":"Geothermal!AG234","v":0},{"$f":"Geothermal!AH234","v":0},{"$f":"Geothermal!AI234","v":0},{"$f":"Geothermal!AJ234","v":0},{"$f":"Geothermal!AK234","v":0},{"$f":"Geothermal!AL234","v":0},{"$f":"Geothermal!AM234","v":0},{"$f":"Geothermal!AN234","v":0},{"$f":"Geothermal!AO234","v":0},{"$f":"Geothermal!AP234","v":0},{"$f":"Geothermal!AQ234","v":0}]
["RM3GeNFEGSFh","RD","Moderate",30,"Geothermal","NFEGSFlash",{"$f":"Geothermal!L235","v":0},{"$f":"Geothermal!M235","v":0},{"$f":"Geothermal!N235","v":0},{"$f":"Geothermal!O235","v":0},{"$f":"Geothermal!P235","v":0},{"$f":"Geothermal!Q235","v":0},{"$f":"Geothermal!R235","v":0},{"$f":"Geothermal!S235","v":0},{"$f":"Geothermal!T235","v":0},{"$f":"Geothermal!U235","v":0},{"$f":"Geothermal!V235","v":0},{"$f":"Geothermal!W235","v":0},{"$f":"Geothermal!X235","v":0},{"$f":"Geothermal!Y235","v":0},{"$f":"Geothermal!Z235","v":0},{"$f":"Geothermal!AA235","v":0},{"$f":"Geothermal!AB235","v":0},{"$f":"Geothermal!AC235","v":0},{"$f":"Geothermal!AD235","v":0},{"$f":"Geothermal!AE235","v":0},{"$f":"Geothermal!AF235","v":0},{"$f":"Geothermal!AG235","v":0},{"$f":"Geothermal!AH235","v":0},{"$f":"Geothermal!AI235","v":0},{"$f":"Geothermal!AJ235","v":0},{"$f":"Geothermal!AK235","v":0},{"$f":"Geothermal!AL235","v":0},{"$f":"Geothermal!AM235","v":0},{"$f":"Geothermal!AN235","v":0},{"$f":"Geothermal!AO235","v":0},{"$f":"Geothermal!AP235","v":0},{"$f":"Geothermal!AQ235","v":0}]
["RC3GeNFEGSFh","RD","Conservative",30,"Geothermal","NFEGSFlash",{"$f":"Geothermal!L236","v":0},{"$f":"Geothermal!M236","v":0},{"$f":"Geothermal!N236","v":0},{"$f":"Geothermal!O236","v":0},{"$f":"Geothermal!P236","v":0},{"$f":"Geothermal!Q236","v":0},{"$f":"Geothermal!R236","v":0},{"$f":"Geothermal!S236","v":0},{"$f":"Geothermal!T236","v":0},{"$f":"Geothermal!U236","v":0},{"$f":"Geothermal!V236","v":0},{"$f":"Geothermal!W236","v":0},{"$f":"Geothermal!X236","v":0},{"$f":"Geothermal!Y236","v":0},{"$f":"Geothermal!Z236","v":0},{"$f":"Geothermal!AA236","v":0},{"$f":"Geothermal!AB236","v":0},{"$f":"Geothermal!AC236","v":0},{"$f":"Geothermal!AD236","v":0},{"$f":"Geothermal!AE236","v":0},{"$f":"Geothermal!AF236","v":0},{"$f":"Geothermal!AG236","v":0},{"$f":"Geothermal!AH236","v":0},{"$f":"Geothermal!AI236","v":0},{"$f":"Geothermal!AJ236","v":0},{"$f":"Geothermal!AK236","v":0},{"$f":"Geothermal!AL236","v":0},{"$f":"Geothermal!AM236","v":0},{"$f":"Geothermal!AN236","v":0},{"$f":"Geothermal!AO236","v":0},{"$f":"Geothermal!AP236","v":0},{"$f":"Geothermal!AQ236","v":0}]
["RA3GeNFEGSBy","RD","Advanced",30,"Geothermal","NFEGSBinary",{"$f":"Geothermal!L237","v":0},{"$f":"Geothermal!M237","v":0},{"$f":"Geothermal!N237","v":0},{"$f":"Geothermal!O237","v":0},{"$f":"Geothermal!P237","v":0},{"$f":"Geothermal!Q237","v":0},{"$f":"Geothermal!R237","v":0},{"$f":"Geothermal!S237","v":0},{"$f":"Geothermal!T237","v":0},{"$f":"Geothermal!U237","v":0},{"$f":"Geothermal!V237","v":0},{"$f":"Geothermal!W237","v":0},{"$f":"Geothermal!X237","v":0},{"$f":"Geothermal!Y237","v":0},{"$f":"Geothermal!Z237","v":0},{"$f":"Geothermal!AA237","v":0},{"$f":"Geothermal!AB237","v":0},{"$f":"Geothermal!AC237","v":0},{"$f":"Geothermal!AD237","v":0},{"$f":"Geothermal!AE237","v":0},{"$f":"Geothermal!AF237","v":0},{"$f":"Geothermal!AG237","v":0},{"$f":"Geothermal!AH237","v":0},{"$f":"Geothermal!AI237","v":0},{"$f":"Geothermal!AJ237","v":0},{"$f":"Geothermal!AK237","v":0},{"$f":"Geothermal!AL237","v":0},{"$f":"Geothermal!AM237","v":0},{"$f":"Geothermal!AN237","v":0},{"$f":"Geothermal!AO237","v":0},{"$f":"Geothermal!AP237","v":0},{"$f":"Geothermal!AQ237","v":0}]
["RM3GeNFEGSBy","RD","Moderate",30,"Geothermal","NFEGSBinary",{"$f":"Geothermal!L238","v":0},{"$f":"Geothermal!M238","v":0},{"$f":"Geothermal!N238","v":0},{"$f":"Geothermal!O238","v":0},{"$f":"Geothermal!P238","v":0},{"$f":"Geothermal!Q238","v":0},{"$f":"Geothermal!R238","v":0},{"$f":"Geothermal!S238","v":0},{"$f":"Geothermal!T238","v":0},{"$f":"Geothermal!U238","v":0},{"$f":"Geothermal!V238","v":0},{"$f":"Geothermal!W238","v":0},{"$f":"Geothermal!X238","v":0},{"$f":"Geothermal!Y238","v":0},{"$f":"Geothermal!Z238","v":0},{"$f":"Geothermal!AA238","v":0},{"$f":"Geothermal!AB238","v":0},{"$f":"Geothermal!AC238","v":0},{"$f":"Geothermal!AD238","v":0},{"$f":"Geothermal!AE238","v":0},{"$f":"Geothermal!AF238","v":0},{"$f":"Geothermal!AG238","v":0},{"$f":"Geothermal!AH238","v":0},{"$f":"Geothermal!AI238","v":0},{"$f":"Geothermal!AJ238","v":0},{"$f":"Geothermal!AK238","v":0},{"$f":"Geothermal!AL238","v":0},{"$f":"Geothermal!AM238","v":0},{"$f":"Geothermal!AN238","v":0},{"$f":"Geothermal!AO238","v":0},{"$f":"Geothermal!AP238","v":0},{"$f":"Geothermal!AQ238","v":0}]
["RC3GeNFEGSBy","RD","Conservative",30,"Geothermal","NFEGSBinary",{"$f":"Geothermal!L239","v":0},{"$f":"Geothermal!M239","v":0},{"$f":"Geothermal!N239","v":0},{"$f":"Geothermal!O239","v":0},{"$f":"Geothermal!P239","v":0},{"$f":"Geothermal!Q239","v":0},{"$f":"Geothermal!R239","v":0},{"$f":"Geothermal!S239","v":0},{"$f":"Geothermal!T239","v":0},{"$f":"Geothermal!U239","v":0},{"$f":"Geothermal!V239","v":0},{"$f":"Geothermal!W239","v":0},{"$f":"Geothermal!X239","v":0},{"$f":"Geothermal!Y239","v":0},{"$f":"Geothermal!Z239","v":0},{"$f":"Geothermal!AA239","v":0},{"$f":"Geothermal!AB239","v":0},{"$f":"Geothermal!AC239","v":0},{"$f":"Geothermal!AD239","v":0},{"$f":"Geothermal!AE239","v":0},{"$f":"Geothermal!AF239","v":0},{"$f":"Geothermal!AG239","v":0},{"$f":"Geothermal!AH239","v":0},{"$f":"Geothermal!AI239","v":0},{"$f":"Geothermal!AJ239","v":0},{"$f":"Geothermal!AK239","v":0},{"$f":"Geothermal!AL239","v":0},{"$f":"Geothermal!AM239","v":0},{"$f":"Geothermal!AN239","v":0},{"$f":"Geothermal!AO239","v":0},{"$f":"Geothermal!AP239","v":0},{"$f":"Geothermal!AQ239","v":0}]
["RA3GeDeepEGh","RD","Advanced",30,"Geothermal","DeepEGSFlash",{"$f":"Geothermal!L240","v":0},{"$f":"Geothermal!M240","v":0},{"$f":"Geothermal!N240","v":0},{"$f":"Geothermal!O240","v":0},{"$f":"Geothermal!P240","v":0},{"$f":"Geothermal!Q240","v":0},{"$f":"Geothermal!R240","v":0},{"$f":"Geothermal!S240","v":0},{"$f":"Geothermal!T240","v":0},{"$f":"Geothermal!U240","v":0},{"$f":"Geothermal!V240","v":0},{"$f":"Geothermal!W240","v":0},{"$f":"Geothermal!X240","v":0},{"$f":"Geothermal!Y240","v":0},{"$f":"Geothermal!Z240","v":0},{"$f":"Geothermal!AA240","v":0},{"$f":"Geothermal!AB240","v":0},{"$f":"Geothermal!AC240","v":0},{"$f":"Geothermal!AD240","v":0},{"$f":"Geothermal!AE240","v":0},{"$f":"Geothermal!AF240","v":0},{"$f":"Geothermal!AG240","v":0},{"$f":"Geothermal!AH240","v":0},{"$f":"Geothermal!AI240","v":0},{"$f":"Geothermal!AJ240","v":0},{"$f":"Geothermal!AK240","v":0},{"$f":"Geothermal!AL240","v":0},{"$f":"Geothermal!AM240","v":0},{"$f":"Geothermal!AN240","v":0},{"$f":"Geothermal!AO240","v":0},{"$f":"Geothermal!AP240","v":0},{"$f":"Geothermal!AQ240","v":0}]
["RM3GeDeepEGh","RD","Moderate",30,"Geothermal","DeepEGSFlash",{"$f":"Geothermal!L241","v":0},{"$f":"Geothermal!M241","v":0},{"$f":"Geothermal!N241","v":0},{"$f":"Geothermal!O241","v":0},{"$f":"Geothermal!P241","v":0},{"$f":"Geothermal!Q241","v":0},{"$f":"Geothermal!R241","v":0},{"$f":"Geothermal!S241","v":0},{"$f":"Geothermal!T241","v":0},{"$f":"Geothermal!U241","v":0},{"$f":"Geothermal!V241","v":0},{"$f":"Geothermal!W241","v":0},{"$f":"Geothermal!X241","v":0},{"$f":"Geothermal!Y241","v":0},{"$f":"Geothermal!Z241","v":0},{"$f":"Geothermal!AA241","v":0},{"$f":"Geothermal!AB241","v":0},{"$f":"Geothermal!AC241","v":0},{"$f":"Geothermal!AD241","v":0},{"$f":"Geothermal!AE241","v":0},{"$f":"Geothermal!AF241","v":0},{"$f":"Geothermal!AG241","v":0},{"$f":"Geothermal!AH241","v":0},{"$f":"Geothermal!AI241","v":0},{"$f":"Geothermal!AJ241","v":0},{"$f":"Geothermal!AK241","v":0},{"$f":"Geothermal!AL241","v":0},{"$f":"Geothermal!AM241","v":0},{"$f":"Geothermal!AN241","v":0},{"$f":"Geothermal!AO241","v":0},{"$f":"Geothermal!AP241","v":0},{"$f":"Geothermal!AQ241","v":0}]
["RC3GeDeepEGh","RD","Conservative",30,"Geothermal","DeepEGSFlash",{"$f":"Geothermal!L242","v":0},{"$f":"Geothermal!M242","v":0},{"$f":"Geothermal!N242","v":0},{"$f":"Geothermal!O242","v":0},{"$f":"Geothermal!P242","v":0},{"$f":"Geothermal!Q242","v":0},{"$f":"Geothermal!R242","v":0},{"$f":"Geothermal!S242","v":0},{"$f":"Geothermal!T242","v":0},{"$f":"Geothermal!U242","v":0},{"$f":"Geothermal!V242","v":0},{"$f":"Geothermal!W242","v":0},{"$f":"Geothermal!X242","v":0},{"$f":"Geothermal!Y242","v":0},{"$f":"Geothermal!Z242","v":0},{"$f":"Geothermal!AA242","v":0},{"$f":"Geothermal!AB242","v":0},{"$f":"Geothermal!AC242","v":0},{"$f":"Geothermal!AD242","v":0},{"$f":"Geothermal!AE242","v":0},{"$f":"Geothermal!AF242","v":0},{"$f":"Geothermal!AG242","v":0},{"$f":"Geothermal!AH242","v":0},{"$f":"Geothermal!AI242","v":0},{"$f":"Geothermal!AJ242","v":0},{"$f":"Geothermal!AK242","v":0},{"$f":"Geothermal!AL242","v":0},{"$f":"Geothermal!AM242","v":0},{"$f":"Geothermal!AN242","v":0},{"$f":"Geothermal!AO242","v":0},{"$f":"Geothermal!AP242","v":0},{"$f":"Geothermal!AQ242","v":0}]
["RA3GeDeepEGy","RD","Advanced",30,"Geothermal","DeepEGSBinary",{"$f":"Geothermal!L243","v":0},{"$f":"Geothermal!M243","v":0},{"$f":"Geothermal!N243","v":0},{"$f":"Geothermal!O243","v":0},{"$f":"Geothermal!P243","v":0},{"$f":"Geothermal!Q243","v":0},{"$f":"Geothermal!R243","v":0},{"$f":"Geothermal!S243","v":0},{"$f":"Geothermal!T243","v":0},{"$f":"Geothermal!U243","v":0},{"$f":"Geothermal!V243","v":0},{"$f":"Geothermal!W243","v":0},{"$f":"Geothermal!X243","v":0},{"$f":"Geothermal!Y243","v":0},{"$f":"Geothermal!Z243","v":0},{"$f":"Geothermal!AA243","v":0},{"$f":"Geothermal!AB243","v":0},{"$f":"Geothermal!AC243","v":0},{"$f":"Geothermal!AD243","v":0},{"$f":"Geothermal!AE243","v":0},{"$f":"Geothermal!AF243","v":0},{"$f":"Geothermal!AG243","v":0},{"$f":"Geothermal!AH243","v":0},{"$f":"Geothermal!AI243","v":0},{"$f":"Geothermal!AJ243","v":0},{"$f":"Geothermal!AK243","v":0},{"$f":"Geothermal!AL243","v":0},{"$f":"Geothermal!AM243","v":0},{"$f":"Geothermal!AN243","v":0},{"$f":"Geothermal!AO243","v":0},{"$f":"Geothermal!AP243","v":0},{"$f":"Geothermal!AQ243","v":0}]
["RM3GeDeepEGy","RD","Moderate",30,"Geothermal","DeepEGSBinary",{"$f":"Geothermal!L244","v":0},{"$f":"Geothermal!M244","v":0},{"$f":"Geothermal!N244","v":0},{"$f":"Geothermal!O244","v":0},{"$f":"Geothermal!P244","v":0},{"$f":"Geothermal!Q244","v":0},{"$f":"Geothermal!R244","v":0},{"$f":"Geothermal!S244","v":0},{"$f":"Geothermal!T244","v":0},{"$f":"Geothermal!U244","v":0},{"$f":"Geothermal!V244","v":0},{"$f":"Geothermal!W244","v":0},{"$f":"Geothermal!X244","v":0},{"$f":"Geothermal!Y244","v":0},{"$f":"Geothermal!Z244","v":0},{"$f":"Geothermal!AA244","v":0},{"$f":"Geothermal!AB244","v":0},{"$f":"Geothermal!AC244","v":0},{"$f":"Geothermal!AD244","v":0},{"$f":"Geothermal!AE244","v":0},{"$f":"Geothermal!AF244","v":0},{"$f":"Geothermal!AG244","v":0},{"$f":"Geothermal!AH244","v":0},{"$f":"Geothermal!AI244","v":0},{"$f":"Geothermal!AJ244","v":0},{"$f":"Geothermal!AK244","v":0},{"$f":"Geothermal!AL244","v":0},{"$f":"Geothermal!AM244","v":0},{"$f":"Geothermal!AN244","v":0},{"$f":"Geothermal!AO244","v":0},{"$f":"Geothermal!AP244","v":0},{"$f":"Geothermal!AQ244","v":0}]
["RC3GeDeepEGy","RD","Conservative",30,"Geothermal","DeepEGSBinary",{"$f":"Geothermal!L245","v":0},{"$f":"Geothermal!M245","v":0},{"$f":"Geothermal!N245","v":0},{"$f":"Geothermal!O245","v":0},{"$f":"Geothermal!P245","v":0},{"$f":"Geothermal!Q245","v":0},{"$f":"Geothermal!R245","v":0},{"$f":"Geothermal!S245","v":0},{"$f":"Geothermal!T245","v":0},{"$f":"Geothermal!U245","v":0},{"$f":"Geothermal!V245","v":0},{"$f":"Geothermal!W245","v":0},{"$f":"Geothermal!X245","v":0},{"$f":"Geothermal!Y245","v":0},{"$f":"Geothermal!Z245","v":0},{"$f":"Geothermal!AA245","v":0},{"$f":"Geothermal!AB245","v":0},{"$f":"Geothermal!AC245","v":0},{"$f":"Geothermal!AD245","v":0},{"$f":"Geothermal!AE245","v":0},{"$f":"Geothermal!AF245","v":0},{"$f":"Geothermal!AG245","v":0},{"$f":"Geothermal!AH245","v":0},{"$f":"Geothermal!AI245","v":0},{"$f":"Geothermal!AJ245","v":0},{"$f":"Geothermal!AK245","v":0},{"$f":"Geothermal!AL245","v":0},{"$f":"Geothermal!AM245","v":0},{"$f":"Geothermal!AN245","v":0},{"$f":"Geothermal!AO245","v":0},{"$f":"Geothermal!AP245","v":0},{"$f":"Geothermal!AQ245","v":0}]
["RM3NuNuclear","RD","Moderate",30,"Nuclear","Nuclear",{"$f":"Nuclear!L136","v":2.351778656126482},{"$f":"Nuclear!M136","v":2.351778656126482},{"$f":"Nuclear!N136","v":2.351778656126482},{"$f":"Nuclear!O136","v":2.351778656126482},{"$f":"Nuclear!P136","v":2.351778656126482},{"$f":"Nuclear!Q136","v":2.351778656126482},{"$f":"Nuclear!R136","v":2.351778656126482},{"$f":"Nuclear!S136","v":2.351778656126482},{"$f":"Nuclear!T136","v":2.351778656126482},{"$f":"Nuclear!U136","v":2.351778656126482},{"$f":"Nuclear!V136","v":2.351778656126482},{"$f":"Nuclear!W136","v":2.351778656126482},{"$f":"Nuclear!X136","v":2.351778656126482},{"$f":"Nuclear!Y136","v":2.351778656126482},{"$f":"Nuclear!Z136","v":2.351778656126482},{"$f":"Nuclear!AA136","v":2.351778656126482},{"$f":"Nuclear!AB136","v":2.351778656126482},{"$f":"Nuclear!AC136","v":2.351778656126482},{"$f":"Nuclear!AD136","v":2.351778656126482},{"$f":"Nuclear!AE136","v":2.351778656126482},{"$f":"Nuclear!AF136","v":2.351778656126482},{"$f":"Nuclear!AG136","v":2.351778656126482},{"$f":"Nuclear!AH136","v":2.351778656126482},{"$f":"Nuclear!AI136","v":2.351778656126482},{"$f":"Nuclear!AJ136","v":2.351778656126482},{"$f":"Nuclear!AK136","v":2.351778656126482},{"$f":"Nuclear!AL136","v":2.351778656126482},{"$f":"Nuclear!AM136","v":2.351778656126482},{"$f":"Nuclear!AN136","v":2.351778656126482},{"$f":"Nuclear!AO136","v":2.351778656126482},{"$f":"Nuclear!AP136","v":2.351778656126482},{"$f":"Nuclear!AQ136","v":2.351778656126482}]
["RA3BiDedicad","RD","Advanced",30,"Biopower","Dedicated",{"$f":"Biopower!L129","v":4.7924901185770743},{"$f":"Biopower!M129","v":4.7924901185770743},{"$f":"Biopower!N129","v":4.7924901185770743},{"$f":"Biopower!O129","v":4.7924901185770743},{"$f":"Biopower!P129","v":4.7924901185770743},{"$f":"Biopower!Q129","v":4.7924901185770743},{"$f":"Biopower!R129","v":4.7924901185770743},{"$f":"Biopower!S129","v":4.7924901185770743},{"$f":"Biopower!T129","v":4.7924901185770743},{"$f":"Biopower!U129","v":4.7924901185770743},{"$f":"Biopower!V129","v":4.7924901185770743},{"$f":"Biopower!W129","v":4.7924901185770743},{"$f":"Biopower!X129","v":4.7924901185770743},{"$f":"Biopower!Y129","v":4.7924901185770743},{"$f":"Biopower!Z129","v":4.7924901185770743},{"$f":"Biopower!AA129","v":4.7924901185770743},{"$f":"Biopower!AB129","v":4.7924901185770743},{"$f":"Biopower!AC129","v":4.7924901185770743},{"$f":"Biopower!AD129","v":4.7924901185770743},{"$f":"Biopower!AE129","v":4.7924901185770743},{"$f":"Biopower!AF129","v":4.7924901185770743},{"$f":"Biopower!AG129","v":4.7924901185770743},{"$f":"Biopower!AH129","v":4.7924901185770743},{"$f":"Biopower!AI129","v":4.7924901185770743},{"$f":"Biopower!AJ129","v":4.7924901185770743},{"$f":"Biopower!AK129","v":4.7924901185770743},{"$f":"Biopower!AL129","v":4.7924901185770743},{"$f":"Biopower!AM129","v":4.7924901185770743},{"$f":"Biopower!AN129","v":4.7924901185770743},{"$f":"Biopower!AO129","v":4.7924901185770743},{"$f":"Biopower!AP129","v":4.7924901185770743},{"$f":"Biopower!AQ129","v":4.7924901185770743}]
["RM3BiDedicad","RD","Moderate",30,"Biopower","Dedicated",{"$f":"Biopower!L130","v":4.7924901185770743},{"$f":"Biopower!M130","v":4.7924901185770743},{"$f":"Biopower!N130","v":4.7924901185770743},{"$f":"Biopower!O130","v":4.7924901185770743},{"$f":"Biopower!P130","v":4.7924901185770743},{"$f":"Biopower!Q130","v":4.7924901185770743},{"$f":"Biopower!R130","v":4.7924901185770743},{"$f":"Biopower!S130","v":4.7924901185770743},{"$f":"Biopower!T130","v":4.7924901185770743},{"$f":"Biopower!U130","v":4.7924901185770743},{"$f":"Biopower!V130","v":4.7924901185770743},{"$f":"Biopower!W130","v":4.7924901185770743},{"$f":"Biopower!X130","v":4.7924901185770743},{"$f":"Biopower!Y130","v":4.7924901185770743},{"$f":"Biopower!Z130","v":4.7924901185770743},{"$f":"Biopower!AA130","v":4.7924901185770743},{"$f":"Biopower!AB130","v":4.7924901185770743},{"$f":"Biopower!AC130","v":4.7924901185770743},{"$f":"Biopower!AD130","v":4.7924901185770743},{"$f":"Biopower!AE130","v":4.7924901185770743},{"$f":"Biopower!AF130","v":4.7924901185770743},{"$f":"Biopower!AG130","v":4.7924901185770743},{"$f":"Biopower!AH130","v":4.7924901185770743},{"$f":"Biopower!AI130","v":4.7924901185770743},{"$f":"Biopower!AJ130","v":4.7924901185770743},{"$f":"Biopower!AK130","v":4.7924901185770743},{"$f":"Biopower!AL130","v":4.7924901185770743},{"$f":"Biopower!AM130","v":4.7924901185770743},{"$f":"Biopower!AN130","v":4.7924901185770743},{"$f":"Biopower!AO130","v":4.7924901185770743},{"$f":"Biopower!AP130","v":4.7924901185770743},{"$f":"Biopower!AQ130","v":4.7924901185770743}]
["RC3BiDedicad","RD","Conservative",30,"Biopower","Dedicated",{"$f":"Biopower!L131","v":4.7924901185770743},{"$f":"Biopower!M131","v":4.7924901185770743},{"$f":"Biopower!N131","v":4.7924901185770743},{"$f":"Biopower!O131","v":4.7924901185770743},{"$f":"Biopower!P131","v":4.7924901185770743},{"$f":"Biopower!Q131","v":4.7924901185770743},{"$f":"Biopower!R131","v":4.7924901185770743},{"$f":"Biopower!S131","v":4.7924901185770743},{"$f":"Biopower!T131","v":4.7924901185770743},{"$f":"Biopower!U131","v":4.7924901185770743},{"$f":"Biopower!V131","v":4.7924901185770743},{"$f":"Biopower!W131","v":4.7924901185770743},{"$f":"Biopower!X131","v":4.7924901185770743},{"$f":"Biopower!Y131","v":4.7924901185770743},{"$f":"Biopower!Z131","v":4.7924901185770743},{"$f":"Biopower!AA131","v":4.7924901185770743},{"$f":"Biopower!AB131","v":4.7924901185770743},{"$f":"Biopower!AC131","v":4.7924901185770743},{"$f":"Biopower!AD131","v":4.7924901185770743},{"$f":"Biopower!AE131","v":4.7924901185770743},{"$f":"Biopower!AF131","v":4.7924901185770743},{"$f":"Biopower!AG131","v":4.7924901185770743},{"$f":"Biopower!AH131","v":4.7924901185770743},{"$f":"Biopower!AI131","v":4.7924901185770743},{"$f":"Biopower!AJ131","v":4.7924901185770743},{"$f":"Biopower!AK131","v":4.7924901185770743},{"$f":"Biopower!AL131","v":4.7924901185770743},{"$f":"Biopower!AM131","v":4.7924901185770743},{"$f":"Biopower!AN131","v":4.7924901185770743},{"$f":"Biopower!AO131","v":4.7924901185770743},{"$f":"Biopower!AP131","v":4.7924901185770743},{"$f":"Biopower!AQ131","v":4.7924901185770743}]
[{"$f":"_xlfn.CONCAT(LEFT(B195,1), LEFT(C195,1), LEFT(D195,1),LEFT(E195,2),LEFT(F195,6),RIGHT(F195,1))","v":"RA3Ut2Hr Bae"},"RD","Advanced",30,"Utility-Scale Battery Storage","2Hr Battery Storage",{"$f":"'Utility-Scale Battery Storage'!F72","v":0},{"$f":"'Utility-Scale Battery Storage'!G72","v":0},{"$f":"'Utility-Scale Battery Storage'!H72","v":0},{"$f":"'Utility-Scale Battery Storage'!I72","v":0},{"$f":"'Utility-Scale Battery Storage'!J72","v":0},{"$f":"'Utility-Scale Battery Storage'!K72","v":0},{"$f":"'Utility-Scale Battery Storage'!L72","v":0},{"$f":"'Utility-Scale Battery Storage'!M72","v":0},{"$f":"'Utility-Scale Battery Storage'!N72","v":0},{"$f":"'Utility-Scale Battery Storage'!O72","v":0},{"$f":"'Utility-Scale Battery Storage'!P72","v":0},{"$f":"'Utility-Scale Battery Storage'!Q72","v":0},{"$f":"'Utility-Scale Battery Storage'!R72","v":0},{"$f":"'Utility-Scale Battery Storage'!S72","v":0},{"$f":"'Utility-Scale Battery Storage'!T72","v":0},{"$f":"'Utility-Scale Battery Storage'!U72","v":0},{"$f":"'Utility-Scale Battery Storage'!V72","v":0},{"$f":"'Utility-Scale Battery Storage'!W72","v":0},{"$f":"'Utility-Scale Battery Storage'!X72","v":0},{"$f":"'Utility-Scale Battery Storage'!Y72","v":0},{"$f":"'Utility-Scale Battery Storage'!Z72","v":0},{"$f":"'Utility-Scale Battery Storage'!AA72","v":0},{"$f":"'Utility-Scale Battery Storage'!AB72","v":0},{"$f":"'Utility-Scale Battery Storage'!AC72","v":0},{"$f":"'Utility-Scale Battery Storage'!AD72","v":0},{"$f":"'Utility-Scale Battery Storage'!AE72","v":0},{"$f":"'Utility-Scale Battery Storage'!AF72","v":0},{"$f":"'Utility-Scale Battery Storage'!AG72","v":0},{"$f":"'Utility-Scale Battery Storage'!AH72","v":0},{"$f":"'Utility-Scale Battery Storage'!AI72","v":0},{"$f":"'Utility-Scale Battery Storage'!AJ72","v":0},{"$f":"'Utility-Scale Battery Storage'!AK72","v":0}]
["RM3Ut2Hr Bae","RD","Moderate",30,"Utility-Scale Battery Storage","2Hr Battery Storage",{"$f":"'Utility-Scale Battery Storage'!F73","v":0},{"$f":"'Utility-Scale Battery Storage'!G73","v":0},{"$f":"'Utility-Scale Battery Storage'!H73","v":0},{"$f":"'Utility-Scale Battery Storage'!I73","v":0},{"$f":"'Utility-Scale Battery Storage'!J73","v":0},{"$f":"'Utility-Scale Battery Storage'!K73","v":0},{"$f":"'Utility-Scale Battery Storage'!L73","v":0},{"$f":"'Utility-Scale Battery Storage'!M73","v":0},{"$f":"'Utility-Scale Battery Storage'!N73","v":0},{"$f":"'Utility-Scale Battery Storage'!O73","v":0},{"$f":"'Utility-Scale Battery Storage'!P73","v":0},{"$f":"'Utility-Scale Battery Storage'!Q73","v":0},{"$f":"'Utility-Scale Battery Storage'!R73","v":0},{"$f":"'Utility-Scale Battery Storage'!S73","v":0},{"$f":"'Utility-Scale Battery Storage'!T73","v":0},{"$f":"'Utility-Scale Battery Storage'!U73","v":0},{"$f":"'Utility-Scale Battery Storage'!V73","v":0},{"$f":"'Utility-Scale Battery Storage'!W73","v":0},{"$f":"'Utility-Scale Battery Storage'!X73","v":0},{"$f":"'Utility-Scale Battery Storage'!Y73","v":0},{"$f":"'Utility-Scale Battery Storage'!Z73","v":0},{"$f":"'Utility-Scale Battery Storage'!AA73","v":0},{"$f":"'Utility-Scale Battery Storage'!AB73","v":0},{"$f":"'Utility-Scale Battery Storage'!AC73","v":0},{"$f":"'Utility-Scale Battery Storage'!AD73","v":0},{"$f":"'Utility-Scale Battery Storage'!AE73","v":0},{"$f":"'Utility-Scale Battery Storage'!AF73","v":0},{"$f":"'Utility-Scale Battery Storage'!AG73","v":0},{"$f":"'Utility-Scale Battery Storage'!AH73","v":0},{"$f":"'Utility-Scale Battery Storage'!AI73","v":0},{"$f":"'Utility-Scale Battery Storage'!AJ73","v":0},{"$f":"'Utility-Scale Battery Storage'!AK73","v":0}]
["RC3Ut2Hr Bae","RD","Conservative",30,"Utility-Scale Battery Storage","2Hr Battery Storage",{"$f":"'Utility-Scale Battery Storage'!F74","v":0},{"$f":"'Utility-Scale Battery Storage'!G74","v":0},{"$f":"'Utility-Scale Battery Storage'!H74","v":0},{"$f":"'Utility-Scale Battery Storage'!I74","v":0},{"$f":"'Utility-Scale Battery Storage'!J74","v":0},{"$f":"'Utility-Scale Battery Storage'!K74","v":0},{"$f":"'Utility-Scale Battery Storage'!L74","v":0},{"$f":"'Utility-Scale Battery Storage'!M74","v":0},{"$f":"'Utility-Scale Battery Storage'!N74","v":0},{"$f":"'Utility-Scale Battery Storage'!O74","v":0},{"$f":"'Utility-Scale Battery Storage'!P74","v":0},{"$f":"'Utility-Scale Battery Storage'!Q74","v":0},{"$f":"'Utility-Scale Battery Storage'!R74","v":0},{"$f":"'Utility-Scale Battery Storage'!S74","v":0},{"$f":"'Utility-Scale Battery Storage'!T74","v":0},{"$f":"'Utility-Scale Battery Storage'!U74","v":0},{"$f":"'Utility-Scale Battery Storage'!V74","v":0},{"$f":"'Utility-Scale Battery Storage'!W74","v":0},{"$f":"'Utility-Scale Battery Storage'!X74","v":0},{"$f":"'Utility-Scale Battery Storage'!Y74","v":0},{"$f":"'Utility-Scale Battery Storage'!Z74","v":0},{"$f":"'Utility-Scale Battery Storage'!AA74","v":0},{"$f":"'Utility-Scale Battery Storage'!AB74","v":0},{"$f":"'Utility-Scale Battery Storage'!AC74","v":0},{"$f":"'Utility-Scale Battery Storage'!AD74","v":0},{"$f":"'Utility-Scale Battery Storage'!AE74","v":0},{"$f":"'Utility-Scale Battery Storage'!AF74","v":0},{"$f":"'Utility-Scale Battery Storage'!AG74","v":0},{"$f":"'Utility-Scale Battery Storage'!AH74","v":0},{"$f":"'Utility-Scale Battery Storage'!AI74","v":0},{"$f":"'Utility-Scale Battery Storage'!AJ74","v":0},{"$f":"'Utility-Scale Battery Storage'!AK74","v":0}]
[{"$f":"_xlfn.CONCAT(LEFT(B198,1), LEFT(C198,1), LEFT(D198,1),LEFT(E198,2),LEFT(F198,6),RIGHT(F198,1))","v":"RA3Ut4Hr Bae"},"RD","Advanced",30,"Utility-Scale Battery Storage","4Hr Battery Storage",{"$f":"'Utility-Scale Battery Storage'!F75","v":0},{"$f":"'Utility-Scale Battery Storage'!G75","v":0},{"$f":"'Utility-Scale Battery Storage'!H75","v":0},{"$f":"'Utility-Scale Battery Storage'!I75","v":0},{"$f":"'Utility-Scale Battery Storage'!J75","v":0},{"$f":"'Utility-Scale Battery Storage'!K75","v":0},{"$f":"'Utility-Scale Battery Storage'!L75","v":0},{"$f":"'Utility-Scale Battery Storage'!M75","v":0},{"$f":"'Utility-Scale Battery Storage'!N75","v":0},{"$f":"'Utility-Scale Battery Storage'!O75","v":0},{"$f":"'Utility-Scale Battery Storage'!P75","v":0},{"$f":"'Utility-Scale Battery Storage'!Q75","v":0},{"$f":"'Utility-Scale Battery Storage'!R75","v":0},{"$f":"'Utility-Scale Battery Storage'!S75","v":0},{"$f":"'Utility-Scale Battery Storage'!T75","v":0},{"$f":"'Utility-Scale Battery Storage'!U75","v":0},{"$f":"'Utility-Scale Battery Storage'!V75","v":0},{"$f":"'Utility-Scale Battery Storage'!W75","v":0},{"$f":"'Utility-Scale Battery Storage'!X75","v":0},{"$f":"'Utility-Scale Battery Storage'!Y75","v":0},{"$f":"'Utility-Scale Battery Storage'!Z75","v":0},{"$f":"'Utility-Scale Battery Storage'!AA75","v":0},{"$f":"'Utility-Scale Battery Storage'!AB75","v":0},{"$f":"'Utility-Scale Battery Storage'!AC75","v":0},{"$f":"'Utility-Scale Battery Storage'!AD75","v":0},{"$f":"'Utility-Scale Battery Storage'!AE75","v":0},{"$f":"'Utility-Scale Battery Storage'!AF75","v":0},{"$f":"'Utility-Scale Battery Storage'!AG75","v":0},{"$f":"'Utility-Scale Battery Storage'!AH75","v":0},{"$f":"'Utility-Scale Battery Storage'!AI75","v":0},{"$f":"'Utility-Scale Battery Storage'!AJ75","v":0},{"$f":"'Utility-Scale Battery Storage'!AK75","v":0}]
["RM3Ut4Hr Bae","RD","Moderate",30,"Utility-Scale Battery Storage","4Hr Battery Storage",{"$f":"'Utility-Scale Battery Storage'!F76","v":0},{"$f":"'Utility-Scale Battery Storage'!G76","v":0},{"$f":"'Utility-Scale Battery Storage'!H76","v":0},{"$f":"'Utility-Scale Battery Storage'!I76","v":0},{"$f":"'Utility-Scale Battery Storage'!J76","v":0},{"$f":"'Utility-Scale Battery Storage'!K76","v":0},{"$f":"'Utility-Scale Battery Storage'!L76","v":0},{"$f":"'Utility-Scale Battery Storage'!M76","v":0},{"$f":"'Utility-Scale Battery Storage'!N76","v":0},{"$f":"'Utility-Scale Battery Storage'!O76","v":0},{"$f":"'Utility-Scale Battery Storage'!P76","v":0},{"$f":"'Utility-Scale Battery Storage'!Q76","v":0},{"$f":"'Utility-Scale Battery Storage'!R76","v":0},{"$f":"'Utility-Scale Battery Storage'!S76","v":0},{"$f":"'Utility-Scale Battery Storage'!T76","v":0},{"$f":"'Utility-Scale Battery Storage'!U76","v":0},{"$f":"'Utility-Scale Battery Storage'!V76","v":0},{"$f":"'Utility-Scale Battery Storage'!W76","v":0},{"$f":"'Utility-Scale Battery Storage'!X76","v":0},{"$f":"'Utility-Scale Battery Storage'!Y76","v":0},{"$f":"'Utility-Scale Battery Storage'!Z76","v":0},{"$f":"'Utility-Scale Battery Storage'!AA76","v":0},{"$f":"'Utility-Scale Battery Storage'!AB76","v":0},{"$f":"'Utility-Scale Battery Storage'!AC76","v":0},{"$f":"'Utility-Scale Battery Storage'!AD76","v":0},{"$f":"'Utility-Scale Battery Storage'!AE76","v":0},{"$f":"'Utility-Scale Battery Storage'!AF76","v":0},{"$f":"'Utility-Scale Battery Storage'!AG76","v":0},{"$f":"'Utility-Scale Battery Storage'!AH76","v":0},{"$f":"'Utility-Scale Battery Storage'!AI76","v":0},{"$f":"'Utility-Scale Battery Storage'!AJ76","v":0},{"$f":"'Utility-Scale Battery Storage'!AK76","v":0}]
["RC3Ut4Hr Bae","RD","Conservative",30,"Utility-Scale Battery Storage","4Hr Battery Storage",{"$f":"'Utility-Scale Battery Storage'!F77","v":0},{"$f":"'Utility-Scale Battery Storage'!G77","v":0},{"$f":"'Utility-Scale Battery Storage'!H77","v":0},{"$f":"'Utility-Scale Battery Storage'!I77","v":0},{"$f":"'Utility-Scale Battery Storage'!J77","v":0},{"$f":"'Utility-Scale Battery Storage'!K77","v":0},{"$f":"'Utility-Scale Battery Storage'!L77","v":0},{"$f":"'Utility-Scale Battery Storage'!M77","v":0},{"$f":"'Utility-Scale Battery Storage'!N77","v":0},{"$f":"'Utility-Scale Battery Storage'!O77","v":0},{"$f":"'Utility-Scale Battery Storage'!P77","v":0},{"$f":"'Utility-Scale Battery Storage'!Q77","v":0},{"$f":"'Utility-Scale Battery Storage'!R77","v":0},{"$f":"'Utility-Scale Battery Storage'!S77","v":0},{"$f":"'Utility-Scale Battery Storage'!T77","v":0},{"$f":"'Utility-Scale Battery Storage'!U77","v":0},{"$f":"'Utility-Scale Battery Storage'!V77","v":0},{"$f":"'Utility-Scale Battery Storage'!W77","v":0},{"$f":"'Utility-Scale Battery Storage'!X77","v":0},{"$f":"'Utility-Scale Battery Storage'!Y77","v":0},{"$f":"'Utility-Scale Battery Storage'!Z77","v":0},{"$f":"'Utility-Scale Battery Storage'!AA77","v":0},{"$f":"'Utility-Scale Battery Storage'!AB77","v":0},{"$f":"'Utility-Scale Battery Storage'!AC77","v":0},{"$f":"'Utility-Scale Battery Storage'!AD77","v":0},{"$f":"'Utility-Scale Battery Storage'!AE77","v":0},{"$f":"'Utility-Scale Battery Storage'!AF77","v":0},{"$f":"'Utility-Scale Battery Storage'!AG77","v":0},{"$f":"'Utility-Scale Battery Storage'!AH77","v":0},{"$f":"'Utility-Scale Battery Storage'!AI77","v":0},{"$f":"'Utility-Scale Battery Storage'!AJ77","v":0},{"$f":"'Utility-Scale Battery Storage'!AK77","v":0}]
["RA3Ut6Hr Bae","RD","Advanced",30,"Utility-Scale Battery Storage","6Hr Battery Storage",{"$f":"'Utility-Scale Battery Storage'!F78","v":0},{"$f":"'Utility-Scale Battery Storage'!G78","v":0},{"$f":"'Utility-Scale Battery Storage'!H78","v":0},{"$f":"'Utility-Scale Battery Storage'!I78","v":0},{"$f":"'Utility-Scale Battery Storage'!J78","v":0},{"$f":"'Utility-Scale Battery Storage'!K78","v":0},{"$f":"'Utility-Scale Battery Storage'!L78","v":0},{"$f":"'Utility-Scale Battery Storage'!M78","v":0},{"$f":"'Utility-Scale Battery Storage'!N78","v":0},{"$f":"'Utility-Scale Battery Storage'!O78","v":0},{"$f":"'Utility-Scale Battery Storage'!P78","v":0},{"$f":"'Utility-Scale Battery Storage'!Q78","v":0},{"$f":"'Utility-Scale Battery Storage'!R78","v":0},{"$f":"'Utility-Scale Battery Storage'!S78","v":0},{"$f":"'Utility-Scale Battery Storage'!T78","v":0},{"$f":"'Utility-Scale Battery Storage'!U78","v":0},{"$f":"'Utility-Scale Battery Storage'!V78","v":0},{"$f":"'Utility-Scale Battery Storage'!W78","v":0},{"$f":"'Utility-Scale Battery Storage'!X78","v":0},{"$f":"'Utility-Scale Battery Storage'!Y78","v":0},{"$f":"'Utility-Scale Battery Storage'!Z78","v":0},{"$f":"'Utility-Scale Battery Storage'!AA78","v":0},{"$f":"'Utility-Scale Battery Storage'!AB78","v":0},{"$f":"'Utility-Scale Battery Storage'!AC78","v":0},{"$f":"'Utility-Scale Battery Storage'!AD78","v":0},{"$f":"'Utility-Scale Battery Storage'!AE78","v":0},{"$f":"'Utility-Scale Battery Storage'!AF78","v":0},{"$f":"'Utility-Scale Battery Storage'!AG78","v":0},{"$f":"'Utility-Scale Battery Storage'!AH78","v":0},{"$f":"'Utility-Scale Battery Storage'!AI78","v":0},{"$f":"'Utility-Scale Battery Storage'!AJ78","v":0},{"$f":"'Utility-Scale Battery Storage'!AK78","v":0}]
["RM3Ut6Hr Bae","RD","Moderate",30,"Utility-Scale Battery Storage","6Hr Battery Storage",{"$f":"'Utility-Scale Battery Storage'!F79","v":0},{"$f":"'Utility-Scale Battery Storage'!G79","v":0},{"$f":"'Utility-Scale Battery Storage'!H79","v":0},{"$f":"'Utility-Scale Battery Storage'!I79","v":0},{"$f":"'Utility-Scale Battery Storage'!J79","v":0},{"$f":"'Utility-Scale Battery Storage'!K79","v":0},{"$f":"'Utility-Scale Battery Storage'!L79","v":0},{"$f":"'Utility-Scale Battery Storage'!M79","v":0},{"$f":"'Utility-Scale Battery Storage'!N79","v":0},{"$f":"'Utility-Scale Battery Storage'!O79","v":0},{"$f":"'Utility-Scale Battery Storage'!P79","v":0},{"$f":"'Utility-Scale Battery Storage'!Q79","v":0},{"$f":"'Utility-Scale Battery Storage'!R79","v":0},{"$f":"'Utility-Scale Battery Storage'!S79","v":0},{"$f":"'Utility-Scale Battery Storage'!T79","v":0},{"$f":"'Utility-Scale Battery Storage'!U79","v":0},{"$f":"'Utility-Scale Battery Storage'!V79","v":0},{"$f":"'Utility-Scale Battery Storage'!W79","v":0},{"$f":"'Utility-Scale Battery Storage'!X79","v":0},{"$f":"'Utility-Scale Battery Storage'!Y79","v":0},{"$f":"'Utility-Scale Battery Storage'!Z79","v":0},{"$f":"'Utility-Scale Battery Storage'!AA79","v":0},{"$f":"'Utility-Scale Battery Storage'!AB79","v":0},{"$f":"'Utility-Scale Battery Storage'!AC79","v":0},{"$f":"'Utility-Scale Battery Storage'!AD79","v":0},{"$f":"'Utility-Scale Battery Storage'!AE79","v":0},{"$f":"'Utility-Scale Battery Storage'!AF79","v":0},{"$f":"'Utility-Scale Battery Storage'!AG79","v":0},{"$f":"'Utility-Scale Battery Storage'!AH79","v":0},{"$f":"'Utility-Scale Battery Storage'!AI79","v":0},{"$f":"'Utility-Scale Battery Storage'!AJ79","v":0},{"$f":"'Utility-Scale Battery Storage'!AK79","v":0}]
["RC3Ut6Hr Bae","RD","Conservative",30,"Utility-Scale Battery Storage","6Hr Battery Storage",{"$f":"'Utility-Scale Battery Storage'!F80","v":0},{"$f":"'Utility-Scale Battery Storage'!G80","v":0},{"$f":"'Utility-Scale Battery Storage'!H80","v":0},{"$f":"'Utility-Scale Battery Storage'!I80","v":0},{"$f":"'Utility-Scale Battery Storage'!J80","v":0},{"$f":"'Utility-Scale Battery Storage'!K80","v":0},{"$f":"'Utility-Scale Battery Storage'!L80","v":0},{"$f":"'Utility-Scale Battery Storage'!M80","v":0},{"$f":"'Utility-Scale Battery Storage'!N80","v":0},{"$f":"'Utility-Scale Battery Storage'!O80","v":0},{"$f":"'Utility-Scale Battery Storage'!P80","v":0},{"$f":"'Utility-Scale Battery Storage'!Q80","v":0},{"$f":"'Utility-Scale Battery Storage'!R80","v":0},{"$f":"'Utility-Scale Battery Storage'!S80","v":0},{"$f":"'Utility-Scale Battery Storage'!T80","v":0},{"$f":"'Utility-Scale Battery Storage'!U80","v":0},{"$f":"'Utility-Scale Battery Storage'!V80","v":0},{"$f":"'Utility-Scale Battery Storage'!W80","v":0},{"$f":"'Utility-Scale Battery Storage'!X80","v":0},{"$f":"'Utility-Scale Battery Storage'!Y80","v":0},{"$f":"'Utility-Scale Battery Storage'!Z80","v":0},{"$f":"'Utility-Scale Battery Storage'!AA80","v":0},{"$f":"'Utility-Scale Battery Storage'!AB80","v":0},{"$f":"'Utility-Scale Battery Storage'!AC80","v":0},{"$f":"'Utility-Scale Battery Storage'!AD80","v":0},{"$f":"'Utility-Scale Battery Storage'!AE80","v":0},{"$f":"'Utility-Scale Battery Storage'!AF80","v":0},{"$f":"'Utility-Scale Battery Storage'!AG80","v":0},{"$f":"'Utility-Scale Battery Storage'!AH80","v":0},{"$f":"'Utility-Scale Battery Storage'!AI80","v":0},{"$f":"'Utility-Scale Battery Storage'!AJ80","v":0},{"$f":"'Utility-Scale Battery Storage'!AK80","v":0}]
["RA3Ut8Hr Bae","RD","Advanced",30,"Utility-Scale Battery Storage","8Hr Battery Storage",{"$f":"'Utility-Scale Battery Storage'!F81","v":0},{"$f":"'Utility-Scale Battery Storage'!G81","v":0},{"$f":"'Utility-Scale Battery Storage'!H81","v":0},{"$f":"'Utility-Scale Battery Storage'!I81","v":0},{"$f":"'Utility-Scale Battery Storage'!J81","v":0},{"$f":"'Utility-Scale Battery Storage'!K81","v":0},{"$f":"'Utility-Scale Battery Storage'!L81","v":0},{"$f":"'Utility-Scale Battery Storage'!M81","v":0},{"$f":"'Utility-Scale Battery Storage'!N81","v":0},{"$f":"'Utility-Scale Battery Storage'!O81","v":0},{"$f":"'Utility-Scale Battery Storage'!P81","v":0},{"$f":"'Utility-Scale Battery Storage'!Q81","v":0},{"$f":"'Utility-Scale Battery Storage'!R81","v":0},{"$f":"'Utility-Scale Battery Storage'!S81","v":0},{"$f":"'Utility-Scale Battery Storage'!T81","v":0},{"$f":"'Utility-Scale Battery Storage'!U81","v":0},{"$f":"'Utility-Scale Battery Storage'!V81","v":0},{"$f":"'Utility-Scale Battery Storage'!W81","v":0},{"$f":"'Utility-Scale Battery Storage'!X81","v":0},{"$f":"'Utility-Scale Battery Storage'!Y81","v":0},{"$f":"'Utility-Scale Battery Storage'!Z81","v":0},{"$f":"'Utility-Scale Battery Storage'!AA81","v":0},{"$f":"'Utility-Scale Battery Storage'!AB81","v":0},{"$f":"'Utility-Scale Battery Storage'!AC81","v":0},{"$f":"'Utility-Scale Battery Storage'!AD81","v":0},{"$f":"'Utility-Scale Battery Storage'!AE81","v":0},{"$f":"'Utility-Scale Battery Storage'!AF81","v":0},{"$f":"'Utility-Scale Battery Storage'!AG81","v":0},{"$f":"'Utility-Scale Battery Storage'!AH81","v":0},{"$f":"'Utility-Scale Battery Storage'!AI81","v":0},{"$f":"'Utility-Scale Battery Storage'!AJ81","v":0},{"$f":"'Utility-Scale Battery Storage'!AK81","v":0}]
["RM3Ut8Hr Bae","RD","Moderate",30,"Utility-Scale Battery Storage","8Hr Battery Storage",{"$f":"'Utility-Scale Battery Storage'!F82","v":0},{"$f":"'Utility-Scale Battery Storage'!G82","v":0},{"$f":"'Utility-Scale Battery Storage'!H82","v":0},{"$f":"'Utility-Scale Battery Storage'!I82","v":0},{"$f":"'Utility-Scale Battery Storage'!J82","v":0},{"$f":"'Utility-Scale Battery Storage'!K82","v":0},{"$f":"'Utility-Scale Battery Storage'!L82","v":0},{"$f":"'Utility-Scale Battery Storage'!M82","v":0},{"$f":"'Utility-Scale Battery Storage'!N82","v":0},{"$f":"'Utility-Scale Battery Storage'!O82","v":0},{"$f":"'Utility-Scale Battery Storage'!P82","v":0},{"$f":"'Utility-Scale Battery Storage'!Q82","v":0},{"$f":"'Utility-Scale Battery Storage'!R82","v":0},{"$f":"'Utility-Scale Battery Storage'!S82","v":0},{"$f":"'Utility-Scale Battery Storage'!T82","v":0},{"$f":"'Utility-Scale Battery Storage'!U82","v":0},{"$f":"'Utility-Scale Battery Storage'!V82","v":0},{"$f":"'Utility-Scale Battery Storage'!W82","v":0},{"$f":"'Utility-Scale Battery Storage'!X82","v":0},{"$f":"'Utility-Scale Battery Storage'!Y82","v":0},{"$f":"'Utility-Scale Battery Storage'!Z82","v":0},{"$f":"'Utility-Scale Battery Storage'!AA82","v":0},{"$f":"'Utility-Scale Battery Storage'!AB82","v":0},{"$f":"'Utility-Scale Battery Storage'!AC82","v":0},{"$f":"'Utility-Scale Battery Storage'!AD82","v":0},{"$f":"'Utility-Scale Battery Storage'!AE82","v":0},{"$f":"'Utility-Scale Battery Storage'!AF82","v":0},{"$f":"'Utility-Scale Battery Storage'!AG82","v":0},{"$f":"'Utility-Scale Battery Storage'!AH82","v":0},{"$f":"'Utility-Scale Battery Storage'!AI82","v":0},{"$f":"'Utility-Scale Battery Storage'!AJ82","v":0},{"$f":"'Utility-Scale Battery Storage'!AK82","v":0}]
["RC3Ut8Hr Bae","RD","Conservative",30,"Utility-Scale Battery Storage","8Hr Battery Storage",{"$f":"'Utility-Scale Battery Storage'!F83","v":0},{"$f":"'Utility-Scale Battery Storage'!G83","v":0},{"$f":"'Utility-Scale Battery Storage'!H83","v":0},{"$f":"'Utility-Scale Battery Storage'!I83","v":0},{"$f":"'Utility-Scale Battery Storage'!J83","v":0},{"$f":"'Utility-Scale Battery Storage'!K83","v":0},{"$f":"'Utility-Scale Battery Storage'!L83","v":0},{"$f":"'Utility-Scale Battery Storage'!M83","v":0},{"$f":"'Utility-Scale Battery Storage'!N83","v":0},{"$f":"'Utility-Scale Battery Storage'!O83","v":0},{"$f":"'Utility-Scale Battery Storage'!P83","v":0},{"$f":"'Utility-Scale Battery Storage'!Q83","v":0},{"$f":"'Utility-Scale Battery Storage'!R83","v":0},{"$f":"'Utility-Scale Battery Storage'!S83","v":0},{"$f":"'Utility-Scale Battery Storage'!T83","v":0},{"$f":"'Utility-Scale Battery Storage'!U83","v":0},{"$f":"'Utility-Scale Battery Storage'!V83","v":0},{"$f":"'Utility-Scale Battery Storage'!W83","v":0},{"$f":"'Utility-Scale Battery Storage'!X83","v":0},{"$f":"'Utility-Scale Battery Storage'!Y83","v":0},{"$f":"'Utility-Scale Battery Storage'!Z83","v":0},{"$f":"'Utility-Scale Battery Storage'!AA83","v":0},{"$f":"'Utility-Scale Battery Storage'!AB83","v":0},{"$f":"'Utility-Scale Battery Storage'!AC83","v":0},{"$f":"'Utility-Scale Battery Storage'!AD83","v":0},{"$f":"'Utility-Scale Battery Storage'!AE83","v":0},{"$f":"'Utility-Scale Battery Storage'!AF83","v":0},{"$f":"'Utility-Scale Battery Storage'!AG83","v":0},{"$f":"'Utility-Scale Battery Storage'!AH83","v":0},{"$f":"'Utility-Scale Battery Storage'!AI83","v":0},{"$f":"'Utility-Scale Battery Storage'!AJ83","v":0},{"$f":"'Utility-Scale Battery Storage'!AK83","v":0}]
["RA3Ut10Hr Be","RD","Advanced",30,"Utility-Scale Battery Storage","10Hr Battery Storage",{"$f":"'Utility-Scale Battery Storage'!F84","v":0},{"$f":"'Utility-Scale Battery Storage'!G84","v":0},{"$f":"'Utility-Scale Battery Storage'!H84","v":0},{"$f":"'Utility-Scale Battery Storage'!I84","v":0},{"$f":"'Utility-Scale Battery Storage'!J84","v":0},{"$f":"'Utility-Scale Battery Storage'!K84","v":0},{"$f":"'Utility-Scale Battery Storage'!L84","v":0},{"$f":"'Utility-Scale Battery Storage'!M84","v":0},{"$f":"'Utility-Scale Battery Storage'!N84","v":0},{"$f":"'Utility-Scale Battery Storage'!O84","v":0},{"$f":"'Utility-Scale Battery Storage'!P84","v":0},{"$f":"'Utility-Scale Battery Storage'!Q84","v":0},{"$f":"'Utility-Scale Battery Storage'!R84","v":0},{"$f":"'Utility-Scale Battery Storage'!S84","v":0},{"$f":"'Utility-Scale Battery Storage'!T84","v":0},{"$f":"'Utility-Scale Battery Storage'!U84","v":0},{"$f":"'Utility-Scale Battery Storage'!V84","v":0},{"$f":"'Utility-Scale Battery Storage'!W84","v":0},{"$f":"'Utility-Scale Battery Storage'!X84","v":0},{"$f":"'Utility-Scale Battery Storage'!Y84","v":0},{"$f":"'Utility-Scale Battery Storage'!Z84","v":0},{"$f":"'Utility-Scale Battery Storage'!AA84","v":0},{"$f":"'Utility-Scale Battery Storage'!AB84","v":0},{"$f":"'Utility-Scale Battery Storage'!AC84","v":0},{"$f":"'Utility-Scale Battery Storage'!AD84","v":0},{"$f":"'Utility-Scale Battery Storage'!AE84","v":0},{"$f":"'Utility-Scale Battery Storage'!AF84","v":0},{"$f":"'Utility-Scale Battery Storage'!AG84","v":0},{"$f":"'Utility-Scale Battery Storage'!AH84","v":0},{"$f":"'Utility-Scale Battery Storage'!AI84","v":0},{"$f":"'Utility-Scale Battery Storage'!AJ84","v":0},{"$f":"'Utility-Scale Battery Storage'!AK84","v":0}]
["RM3Ut10Hr Be","RD","Moderate",30,"Utility-Scale Battery Storage","10Hr Battery Storage",{"$f":"'Utility-Scale Battery Storage'!F85","v":0},{"$f":"'Utility-Scale Battery Storage'!G85","v":0},{"$f":"'Utility-Scale Battery Storage'!H85","v":0},{"$f":"'Utility-Scale Battery Storage'!I85","v":0},{"$f":"'Utility-Scale Battery Storage'!J85","v":0},{"$f":"'Utility-Scale Battery Storage'!K85","v":0},{"$f":"'Utility-Scale Battery Storage'!L85","v":0},{"$f":"'Utility-Scale Battery Storage'!M85","v":0},{"$f":"'Utility-Scale Battery Storage'!N85","v":0},{"$f":"'Utility-Scale Battery Storage'!O85","v":0},{"$f":"'Utility-Scale Battery Storage'!P85","v":0},{"$f":"'Utility-Scale Battery Storage'!Q85","v":0},{"$f":"'Utility-Scale Battery Storage'!R85","v":0},{"$f":"'Utility-Scale Battery Storage'!S85","v":0},{"$f":"'Utility-Scale Battery Storage'!T85","v":0},{"$f":"'Utility-Scale Battery Storage'!U85","v":0},{"$f":"'Utility-Scale Battery Storage'!V85","v":0},{"$f":"'Utility-Scale Battery Storage'!W85","v":0},{"$f":"'Utility-Scale Battery Storage'!X85","v":0},{"$f":"'Utility-Scale Battery Storage'!Y85","v":0},{"$f":"'Utility-Scale Battery Storage'!Z85","v":0},{"$f":"'Utility-Scale Battery Storage'!AA85","v":0},{"$f":"'Utility-Scale Battery Storage'!AB85","v":0},{"$f":"'Utility-Scale Battery Storage'!AC85","v":0},{"$f":"'Utility-Scale Battery Storage'!AD85","v":0},{"$f":"'Utility-Scale Battery Storage'!AE85","v":0},{"$f":"'Utility-Scale Battery Storage'!AF85","v":0},{"$f":"'Utility-Scale Battery Storage'!AG85","v":0},{"$f":"'Utility-Scale Battery Storage'!AH85","v":0},{"$f":"'Utility-Scale Battery Storage'!AI85","v":0},{"$f":"'Utility-Scale Battery Storage'!AJ85","v":0},{"$f":"'Utility-Scale Battery Storage'!AK85","v":0}]
["RC3Ut10Hr Be","RD","Conservative",30,"Utility-Scale Battery Storage","10Hr Battery Storage",{"$f":"'Utility-Scale Battery Storage'!F86","v":0},{"$f":"'Utility-Scale Battery Storage'!G86","v":0},{"$f":"'Utility-Scale Battery Storage'!H86","v":0},{"$f":"'Utility-Scale Battery Storage'!I86","v":0},{"$f":"'Utility-Scale Battery Storage'!J86","v":0},{"$f":"'Utility-Scale Battery Storage'!K86","v":0},{"$f":"'Utility-Scale Battery Storage'!L86","v":0},{"$f":"'Utility-Scale Battery Storage'!M86","v":0},{"$f":"'Utility-Scale Battery Storage'!N86","v":0},{"$f":"'Utility-Scale Battery Storage'!O86","v":0},{"$f":"'Utility-Scale Battery Storage'!P86","v":0},{"$f":"'Utility-Scale Battery Storage'!Q86","v":0},{"$f":"'Utility-Scale Battery Storage'!R86","v":0},{"$f":"'Utility-Scale Battery Storage'!S86","v":0},{"$f":"'Utility-Scale Battery Storage'!T86","v":0},{"$f":"'Utility-Scale Battery Storage'!U86","v":0},{"$f":"'Utility-Scale Battery Storage'!V86","v":0},{"$f":"'Utility-Scale Battery Storage'!W86","v":0},{"$f":"'Utility-Scale Battery Storage'!X86","v":0},{"$f":"'Utility-Scale Battery Storage'!Y86","v":0},{"$f":"'Utility-Scale Battery Storage'!Z86","v":0},{"$f":"'Utility-Scale Battery Storage'!AA86","v":0},{"$f":"'Utility-Scale Battery Storage'!AB86","v":0},{"$f":"'Utility-Scale Battery Storage'!AC86","v":0},{"$f":"'Utility-Scale Battery Storage'!AD86","v":0},{"$f":"'Utility-Scale Battery Storage'!AE86","v":0},{"$f":"'Utility-Scale Battery Storage'!AF86","v":0},{"$f":"'Utility-Scale Battery Storage'!AG86","v":0},{"$f":"'Utility-Scale Battery Storage'!AH86","v":0},{"$f":"'Utility-Scale Battery Storage'!AI86","v":0},{"$f":"'Utility-Scale Battery Storage'!AJ86","v":0},{"$f":"'Utility-Scale Battery Storage'!AK86","v":0}]
["RA3HyNPD11","RD","Advanced",30,"Hydropower","NPD1",{"$f":"Hydropower!L355","v":0},{"$f":"Hydropower!M355","v":0},{"$f":"Hydropower!N355","v":0},{"$f":"Hydropower!O355","v":0},{"$f":"Hydropower!P355","v":0},{"$f":"Hydropower!Q355","v":0},{"$f":"Hydropower!R355","v":0},{"$f":"Hydropower!S355","v":0},{"$f":"Hydropower!T355","v":0},{"$f":"Hydropower!U355","v":0},{"$f":"Hydropower!V355","v":0},{"$f":"Hydropower!W355","v":0},{"$f":"Hydropower!X355","v":0},{"$f":"Hydropower!Y355","v":0},{"$f":"Hydropower!Z355","v":0},{"$f":"Hydropower!AA355","v":0},{"$f":"Hydropower!AB355","v":0},{"$f":"Hydropower!AC355","v":0},{"$f":"Hydropower!AD355","v":0},{"$f":"Hydropower!AE355","v":0},{"$f":"Hydropower!AF355","v":0},{"$f":"Hydropower!AG355","v":0},{"$f":"Hydropower!AH355","v":0},{"$f":"Hydropower!AI355","v":0},{"$f":"Hydropower!AJ355","v":0},{"$f":"Hydropower!AK355","v":0},{"$f":"Hydropower!AL355","v":0},{"$f":"Hydropower!AM355","v":0},{"$f":"Hydropower!AN355","v":0},{"$f":"Hydropower!AO355","v":0},{"$f":"Hydropower!AP355","v":0},{"$f":"Hydropower!AQ355","v":0}]
["RM3HyNPD11","RD","Moderate",30,"Hydropower","NPD1",{"$f":"Hydropower!L356","v":0},{"$f":"Hydropower!M356","v":0},{"$f":"Hydropower!N356","v":0},{"$f":"Hydropower!O356","v":0},{"$f":"Hydropower!P356","v":0},{"$f":"Hydropower!Q356","v":0},{"$f":"Hydropower!R356","v":0},{"$f":"Hydropower!S356","v":0},{"$f":"Hydropower!T356","v":0},{"$f":"Hydropower!U356","v":0},{"$f":"Hydropower!V356","v":0},{"$f":"Hydropower!W356","v":0},{"$f":"Hydropower!X356","v":0},{"$f":"Hydropower!Y356","v":0},{"$f":"Hydropower!Z356","v":0},{"$f":"Hydropower!AA356","v":0},{"$f":"Hydropower!AB356","v":0},{"$f":"Hydropower!AC356","v":0},{"$f":"Hydropower!AD356","v":0},{"$f":"Hydropower!AE356","v":0},{"$f":"Hydropower!AF356","v":0},{"$f":"Hydropower!AG356","v":0},{"$f":"Hydropower!AH356","v":0},{"$f":"Hydropower!AI356","v":0},{"$f":"Hydropower!AJ356","v":0},{"$f":"Hydropower!AK356","v":0},{"$f":"Hydropower!AL356","v":0},{"$f":"Hydropower!AM356","v":0},{"$f":"Hydropower!AN356","v":0},{"$f":"Hydropower!AO356","v":0},{"$f":"Hydropower!AP356","v":0},{"$f":"Hydropower!AQ356","v":0}]
["RC3HyNPD11","RD","Conservative",30,"Hydropower","NPD1",{"$f":"Hydropower!L357","v":0},{"$f":"Hydropower!M357","v":0},{"$f":"Hydropower!N357","v":0},{"$f":"Hydropower!O357","v":0},{"$f":"Hydropower!P357","v":0},{"$f":"Hydropower!Q357","v":0},{"$f":"Hydropower!R357","v":0},{"$f":"Hydropower!S357","v":0},{"$f":"Hydropower!T357","v":0},{"$f":"Hydropower!U357","v":0},{"$f":"Hydropower!V357","v":0},{"$f":"Hydropower!W357","v":0},{"$f":"Hydropower!X357","v":0},{"$f":"Hydropower!Y357","v":0},{"$f":"Hydropower!Z357","v":0},{"$f":"Hydropower!AA357","v":0},{"$f":"Hydropower!AB357","v":0},{"$f":"Hydropower!AC357","v":0},{"$f":"Hydropower!AD357","v":0},{"$f":"Hydropower!AE357","v":0},{"$f":"Hydropower!AF357","v":0},{"$f":"Hydropower!AG357","v":0},{"$f":"Hydropower!AH357","v":0},{"$f":"Hydropower!AI357","v":0},{"$f":"Hydropower!AJ357","v":0},{"$f":"Hydropower!AK357","v":0},{"$f":"Hydropower!AL357","v":0},{"$f":"Hydropower!AM357","v":0},{"$f":"Hydropower!AN357","v":0},{"$f":"Hydropower!AO357","v":0},{"$f":"Hydropower!AP357","v":0},{"$f":"Hydropower!AQ357","v":0}]
["RA3HyNPD22","RD","Advanced",30,"Hydropower","NPD2",{"$f":"Hydropower!L358","v":0},{"$f":"Hydropower!M358","v":0},{"$f":"Hydropower!N358","v":0},{"$f":"Hydropower!O358","v":0},{"$f":"Hydropower!P358","v":0},{"$f":"Hydropower!Q358","v":0},{"$f":"Hydropower!R358","v":0},{"$f":"Hydropower!S358","v":0},{"$f":"Hydropower!T358","v":0},{"$f":"Hydropower!U358","v":0},{"$f":"Hydropower!V358","v":0},{"$f":"Hydropower!W358","v":0},{"$f":"Hydropower!X358","v":0},{"$f":"Hydropower!Y358","v":0},{"$f":"Hydropower!Z358","v":0},{"$f":"Hydropower!AA358","v":0},{"$f":"Hydropower!AB358","v":0},{"$f":"Hydropower!AC358","v":0},{"$f":"Hydropower!AD358","v":0},{"$f":"Hydropower!AE358","v":0},{"$f":"Hydropower!AF358","v":0},{"$f":"Hydropower!AG358","v":0},{"$f":"Hydropower!AH358","v":0},{"$f":"Hydropower!AI358","v":0},{"$f":"Hydropower!AJ358","v":0},{"$f":"Hydropower!AK358","v":0},{"$f":"Hydropower!AL358","v":0},{"$f":"Hydropower!AM358","v":0},{"$f":"Hydropower!AN358","v":0},{"$f":"Hydropower!AO358","v":0},{"$f":"Hydropower!AP358","v":0},{"$f":"Hydropower!AQ358","v":0}]
["RM3HyNPD22","RD","Moderate",30,"Hydropower","NPD2",{"$f":"Hydropower!L359","v":0},{"$f":"Hydropower!M359","v":0},{"$f":"Hydropower!N359","v":0},{"$f":"Hydropower!O359","v":0},{"$f":"Hydropower!P359","v":0},{"$f":"Hydropower!Q359","v":0},{"$f":"Hydropower!R359","v":0},{"$f":"Hydropower!S359","v":0},{"$f":"Hydropower!T359","v":0},{"$f":"Hydropower!U359","v":0},{"$f":"Hydropower!V359","v":0},{"$f":"Hydropower!W359","v":0},{"$f":"Hydropower!X359","v":0},{"$f":"Hydropower!Y359","v":0},{"$f":"Hydropower!Z359","v":0},{"$f":"Hydropower!AA359","v":0},{"$f":"Hydropower!AB359","v":0},{"$f":"Hydropower!AC359","v":0},{"$f":"Hydropower!AD359","v":0},{"$f":"Hydropower!AE359","v":0},{"$f":"Hydropower!AF359","v":0},{"$f":"Hydropower!AG359","v":0},{"$f":"Hydropower!AH359","v":0},{"$f":"Hydropower!AI359","v":0},{"$f":"Hydropower!AJ359","v":0},{"$f":"Hydropower!AK359","v":0},{"$f":"Hydropower!AL359","v":0},{"$f":"Hydropower!AM359","v":0},{"$f":"Hydropower!AN359","v":0},{"$f":"Hydropower!AO359","v":0},{"$f":"Hydropower!AP359","v":0},{"$f":"Hydropower!AQ359","v":0}]
["RC3HyNPD22","RD","Conservative",30,"Hydropower","NPD2",{"$f":"Hydropower!L360","v":0},{"$f":"Hydropower!M360","v":0},{"$f":"Hydropower!N360","v":0},{"$f":"Hydropower!O360","v":0},{"$f":"Hydropower!P360","v":0},{"$f":"Hydropower!Q360","v":0},{"$f":"Hydropower!R360","v":0},{"$f":"Hydropower!S360","v":0},{"$f":"Hydropower!T360","v":0},{"$f":"Hydropower!U360","v":0},{"$f":"Hydropower!V360","v":0},{"$f":"Hydropower!W360","v":0},{"$f":"Hydropower!X360","v":0},{"$f":"Hydropower!Y360","v":0},{"$f":"Hydropower!Z360","v":0},{"$f":"Hydropower!AA360","v":0},{"$f":"Hydropower!AB360","v":0},{"$f":"Hydropower!AC360","v":0},{"$f":"Hydropower!AD360","v":0},{"$f":"Hydropower!AE360","v":0},{"$f":"Hydropower!AF360","v":0},{"$f":"Hydropower!AG360","v":0},{"$f":"Hydropower!AH360","v":0},{"$f":"Hydropower!AI360","v":0},{"$f":"Hydropower!AJ360","v":0},{"$f":"Hydropower!AK360","v":0},{"$f":"Hydropower!AL360","v":0},{"$f":"Hydropower!AM360","v":0},{"$f":"Hydropower!AN360","v":0},{"$f":"Hydropower!AO360","v":0},{"$f":"Hydropower!AP360","v":0},{"$f":"Hydropower!AQ360","v":0}]
["RA3HyNPD33","RD","Advanced",30,"Hydropower","NPD3",{"$f":"Hydropower!L361","v":0},{"$f":"Hydropower!M361","v":0},{"$f":"Hydropower!N361","v":0},{"$f":"Hydropower!O361","v":0},{"$f":"Hydropower!P361","v":0},{"$f":"Hydropower!Q361","v":0},{"$f":"Hydropower!R361","v":0},{"$f":"Hydropower!S361","v":0},{"$f":"Hydropower!T361","v":0},{"$f":"Hydropower!U361","v":0},{"$f":"Hydropower!V361","v":0},{"$f":"Hydropower!W361","v":0},{"$f":"Hydropower!X361","v":0},{"$f":"Hydropower!Y361","v":0},{"$f":"Hydropower!Z361","v":0},{"$f":"Hydropower!AA361","v":0},{"$f":"Hydropower!AB361","v":0},{"$f":"Hydropower!AC361","v":0},{"$f":"Hydropower!AD361","v":0},{"$f":"Hydropower!AE361","v":0},{"$f":"Hydropower!AF361","v":0},{"$f":"Hydropower!AG361","v":0},{"$f":"Hydropower!AH361","v":0},{"$f":"Hydropower!AI361","v":0},{"$f":"Hydropower!AJ361","v":0},{"$f":"Hydropower!AK361","v":0},{"$f":"Hydropower!AL361","v":0},{"$f":"Hydropower!AM361","v":0},{"$f":"Hydropower!AN361","v":0},{"$f":"Hydropower!AO361","v":0},{"$f":"Hydropower!AP361","v":0},{"$f":"Hydropower!AQ361","v":0}]
["RM3HyNPD33","RD","Moderate",30,"Hydropower","NPD3",{"$f":"Hydropower!L362","v":0},{"$f":"Hydropower!M362","v":0},{"$f":"Hydropower!N362","v":0},{"$f":"Hydropower!O362","v":0},{"$f":"Hydropower!P362","v":0},{"$f":"Hydropower!Q362","v":0},{"$f":"Hydropower!R362","v":0},{"$f":"Hydropower!S362","v":0},{"$f":"Hydropower!T362","v":0},{"$f":"Hydropower!U362","v":0},{"$f":"Hydropower!V362","v":0},{"$f":"Hydropower!W362","v":0},{"$f":"Hydropower!X362","v":0},{"$f":"Hydropower!Y362","v":0},{"$f":"Hydropower!Z362","v":0},{"$f":"Hydropower!AA362","v":0},{"$f":"Hydropower!AB362","v":0},{"$f":"Hydropower!AC362","v":0},{"$f":"Hydropower!AD362","v":0},{"$f":"Hydropower!AE362","v":0},{"$f":"Hydropower!AF362","v":0},{"$f":"Hydropower!AG362","v":0},{"$f":"Hydropower!AH362","v":0},{"$f":"Hydropower!AI362","v":0},{"$f":"Hydropower!AJ362","v":0},{"$f":"Hydropower!AK362","v":0},{"$f":"Hydropower!AL362","v":0},{"$f":"Hydropower!AM362","v":0},{"$f":"Hydropower!AN362","v":0},{"$f":"Hydropower!AO362","v":0},{"$f":"Hydropower!AP362","v":0},{"$f":"Hydropower!AQ362","v":0}]
["RC3HyNPD33","RD","Conservative",30,"Hydropower","NPD3",{"$f":"Hydropower!L363","v":0},{"$f":"Hydropower!M363","v":0},{"$f":"Hydropower!N363","v":0},{"$f":"Hydropower!O363","v":0},{"$f":"Hydropower!P363","v":0},{"$f":"Hydropower!Q363","v":0},{"$f":"Hydropower!R363","v":0},{"$f":"Hydropower!S363","v":0},{"$f":"Hydropower!T363","v":0},{"$f":"Hydropower!U363","v":0},{"$f":"Hydropower!V363","v":0},{"$f":"Hydropower!W363","v":0},{"$f":"Hydropower!X363","v":0},{"$f":"Hydropower!Y363","v":0},{"$f":"Hydropower!Z363","v":0},{"$f":"Hydropower!AA363","v":0},{"$f":"Hydropower!AB363","v":0},{"$f":"Hydropower!AC363","v":0},{"$f":"Hydropower!AD363","v":0},{"$f":"Hydropower!AE363","v":0},{"$f":"Hydropower!AF363","v":0},{"$f":"Hydropower!AG363","v":0},{"$f":"Hydropower!AH363","v":0},{"$f":"Hydropower!AI363","v":0},{"$f":"Hydropower!AJ363","v":0},{"$f":"Hydropower!AK363","v":0},{"$f":"Hydropower!AL363","v":0},{"$f":"Hydropower!AM363","v":0},{"$f":"Hydropower!AN363","v":0},{"$f":"Hydropower!AO363","v":0},{"$f":"Hydropower!AP363","v":0},{"$f":"Hydropower!AQ363","v":0}]
["RA3HyNPD44","RD","Advanced",30,"Hydropower","NPD4",{"$f":"Hydropower!L364","v":0},{"$f":"Hydropower!M364","v":0},{"$f":"Hydropower!N364","v":0},{"$f":"Hydropower!O364","v":0},{"$f":"Hydropower!P364","v":0},{"$f":"Hydropower!Q364","v":0},{"$f":"Hydropower!R364","v":0},{"$f":"Hydropower!S364","v":0},{"$f":"Hydropower!T364","v":0},{"$f":"Hydropower!U364","v":0},{"$f":"Hydropower!V364","v":0},{"$f":"Hydropower!W364","v":0},{"$f":"Hydropower!X364","v":0},{"$f":"Hydropower!Y364","v":0},{"$f":"Hydropower!Z364","v":0},{"$f":"Hydropower!AA364","v":0},{"$f":"Hydropower!AB364","v":0},{"$f":"Hydropower!AC364","v":0},{"$f":"Hydropower!AD364","v":0},{"$f":"Hydropower!AE364","v":0},{"$f":"Hydropower!AF364","v":0},{"$f":"Hydropower!AG364","v":0},{"$f":"Hydropower!AH364","v":0},{"$f":"Hydropower!AI364","v":0},{"$f":"Hydropower!AJ364","v":0},{"$f":"Hydropower!AK364","v":0},{"$f":"Hydropower!AL364","v":0},{"$f":"Hydropower!AM364","v":0},{"$f":"Hydropower!AN364","v":0},{"$f":"Hydropower!AO364","v":0},{"$f":"Hydropower!AP364","v":0},{"$f":"Hydropower!AQ364","v":0}]
["RM3HyNPD44","RD","Moderate",30,"Hydropower","NPD4",{"$f":"Hydropower!L365","v":0},{"$f":"Hydropower!M365","v":0},{"$f":"Hydropower!N365","v":0},{"$f":"Hydropower!O365","v":0},{"$f":"Hydropower!P365","v":0},{"$f":"Hydropower!Q365","v":0},{"$f":"Hydropower!R365","v":0},{"$f":"Hydropower!S365","v":0},{"$f":"Hydropower!T365","v":0},{"$f":"Hydropower!U365","v":0},{"$f":"Hydropower!V365","v":0},{"$f":"Hydropower!W365","v":0},{"$f":"Hydropower!X365","v":0},{"$f":"Hydropower!Y365","v":0},{"$f":"Hydropower!Z365","v":0},{"$f":"Hydropower!AA365","v":0},{"$f":"Hydropower!AB365","v":0},{"$f":"Hydropower!AC365","v":0},{"$f":"Hydropower!AD365","v":0},{"$f":"Hydropower!AE365","v":0},{"$f":"Hydropower!AF365","v":0},{"$f":"Hydropower!AG365","v":0},{"$f":"Hydropower!AH365","v":0},{"$f":"Hydropower!AI365","v":0},{"$f":"Hydropower!AJ365","v":0},{"$f":"Hydropower!AK365","v":0},{"$f":"Hydropower!AL365","v":0},{"$f":"Hydropower!AM365","v":0},{"$f":"Hydropower!AN365","v":0},{"$f":"Hydropower!AO365","v":0},{"$f":"Hydropower!AP365","v":0},{"$f":"Hydropower!AQ365","v":0}]
["RC3HyNPD44","RD","Conservative",30,"Hydropower","NPD4",{"$f":"Hydropower!L366","v":0},{"$f":"Hydropower!M366","v":0},{"$f":"Hydropower!N366","v":0},{"$f":"Hydropower!O366","v":0},{"$f":"Hydropower!P366","v":0},{"$f":"Hydropower!Q366","v":0},{"$f":"Hydropower!R366","v":0},{"$f":"Hydropower!S366","v":0},{"$f":"Hydropower!T366","v":0},{"$f":"Hydropower!U366","v":0},{"$f":"Hydropower!V366","v":0},{"$f":"Hydropower!W366","v":0},{"$f":"Hydropower!X366","v":0},{"$f":"Hydropower!Y366","v":0},{"$f":"Hydropower!Z366","v":0},{"$f":"Hydropower!AA366","v":0},{"$f":"Hydropower!AB366","v":0},{"$f":"Hydropower!AC366","v":0},{"$f":"Hydropower!AD366","v":0},{"$f":"Hydropower!AE366","v":0},{"$f":"Hydropower!AF366","v":0},{"$f":"Hydropower!AG366","v":0},{"$f":"Hydropower!AH366","v":0},{"$f":"Hydropower!AI366","v":0},{"$f":"Hydropower!AJ366","v":0},{"$f":"Hydropower!AK366","v":0},{"$f":"Hydropower!AL366","v":0},{"$f":"Hydropower!AM366","v":0},{"$f":"Hydropower!AN366","v":0},{"$f":"Hydropower!AO366","v":0},{"$f":"Hydropower!AP366","v":0},{"$f":"Hydropower!AQ366","v":0}]
[{"$f":"_xlfn.CONCAT(LEFT(B222,1), LEFT(C222,1), LEFT(D222,1),LEFT(E222,2),LEFT(F222,6),RIGHT(F222,1))","v":"RA3HyNPD55"},"RD","Advanced",30,"Hydropower","NPD5",{"$f":"Hydropower!L367","v":0},{"$f":"Hydropower!M367","v":0},{"$f":"Hydropower!N367","v":0},{"$f":"Hydropower!O367","v":0},{"$f":"Hydropower!P367","v":0},{"$f":"Hydropower!Q367","v":0},{"$f":"Hydropower!R367","v":0},{"$f":"Hydropower!S367","v":0},{"$f":"Hydropower!T367","v":0},{"$f":"Hydropower!U367","v":0},{"$f":"Hydropower!V367","v":0},{"$f":"Hydropower!W367","v":0},{"$f":"Hydropower!X367","v":0},{"$f":"Hydropower!Y367","v":0},{"$f":"Hydropower!Z367","v":0},{"$f":"Hydropower!AA367","v":0},{"$f":"Hydropower!AB367","v":0},{"$f":"Hydropower!AC367","v":0},{"$f":"Hydropower!AD367","v":0},{"$f":"Hydropower!AE367","v":0},{"$f":"Hydropower!AF367","v":0},{"$f":"Hydropower!AG367","v":0},{"$f":"Hydropower!AH367","v":0},{"$f":"Hydropower!AI367","v":0},{"$f":"Hydropower!AJ367","v":0},{"$f":"Hydropower!AK367","v":0},{"$f":"Hydropower!AL367","v":0},{"$f":"Hydropower!AM367","v":0},{"$f":"Hydropower!AN367","v":0},{"$f":"Hydropower!AO367","v":0},{"$f":"Hydropower!AP367","v":0},{"$f":"Hydropower!AQ367","v":0}]
["RM3HyNPD55","RD","Moderate",30,"Hydropower","NPD5",{"$f":"Hydropower!L368","v":0},{"$f":"Hydropower!M368","v":0},{"$f":"Hydropower!N368","v":0},{"$f":"Hydropower!O368","v":0},{"$f":"Hydropower!P368","v":0},{"$f":"Hydropower!Q368","v":0},{"$f":"Hydropower!R368","v":0},{"$f":"Hydropower!S368","v":0},{"$f":"Hydropower!T368","v":0},{"$f":"Hydropower!U368","v":0},{"$f":"Hydropower!V368","v":0},{"$f":"Hydropower!W368","v":0},{"$f":"Hydropower!X368","v":0},{"$f":"Hydropower!Y368","v":0},{"$f":"Hydropower!Z368","v":0},{"$f":"Hydropower!AA368","v":0},{"$f":"Hydropower!AB368","v":0},{"$f":"Hydropower!AC368","v":0},{"$f":"Hydropower!AD368","v":0},{"$f":"Hydropower!AE368","v":0},{"$f":"Hydropower!AF368","v":0},{"$f":"Hydropower!AG368","v":0},{"$f":"Hydropower!AH368","v":0},{"$f":"Hydropower!AI368","v":0},{"$f":"Hydropower!AJ368","v":0},{"$f":"Hydropower!AK368","v":0},{"$f":"Hydropower!AL368","v":0},{"$f":"Hydropower!AM368","v":0},{"$f":"Hydropower!AN368","v":0},{"$f":"Hydropower!AO368","v":0},{"$f":"Hydropower!AP368","v":0},{"$f":"Hydropower!AQ368","v":0}]
["RC3HyNPD55","RD","Conservative",30,"Hydropower","NPD5",{"$f":"Hydropower!L369","v":0},{"$f":"Hydropower!M369","v":0},{"$f":"Hydropower!N369","v":0},{"$f":"Hydropower!O369","v":0},{"$f":"Hydropower!P369","v":0},{"$f":"Hydropower!Q369","v":0},{"$f":"Hydropower!R369","v":0},{"$f":"Hydropower!S369","v":0},{"$f":"Hydropower!T369","v":0},{"$f":"Hydropower!U369","v":0},{"$f":"Hydropower!V369","v":0},{"$f":"Hydropower!W369","v":0},{"$f":"Hydropower!X369","v":0},{"$f":"Hydropower!Y369","v":0},{"$f":"Hydropower!Z369","v":0},{"$f":"Hydropower!AA369","v":0},{"$f":"Hydropower!AB369","v":0},{"$f":"Hydropower!AC369","v":0},{"$f":"Hydropower!AD369","v":0},{"$f":"Hydropower!AE369","v":0},{"$f":"Hydropower!AF369","v":0},{"$f":"Hydropower!AG369","v":0},{"$f":"Hydropower!AH369","v":0},{"$f":"Hydropower!AI369","v":0},{"$f":"Hydropower!AJ369","v":0},{"$f":"Hydropower!AK369","v":0},{"$f":"Hydropower!AL369","v":0},{"$f":"Hydropower!AM369","v":0},{"$f":"Hydropower!AN369","v":0},{"$f":"Hydropower!AO369","v":0},{"$f":"Hydropower!AP369","v":0},{"$f":"Hydropower!AQ369","v":0}]
["RA3HyNPD66","RD","Advanced",30,"Hydropower","NPD6",{"$f":"Hydropower!L370","v":0},{"$f":"Hydropower!M370","v":0},{"$f":"Hydropower!N370","v":0},{"$f":"Hydropower!O370","v":0},{"$f":"Hydropower!P370","v":0},{"$f":"Hydropower!Q370","v":0},{"$f":"Hydropower!R370","v":0},{"$f":"Hydropower!S370","v":0},{"$f":"Hydropower!T370","v":0},{"$f":"Hydropower!U370","v":0},{"$f":"Hydropower!V370","v":0},{"$f":"Hydropower!W370","v":0},{"$f":"Hydropower!X370","v":0},{"$f":"Hydropower!Y370","v":0},{"$f":"Hydropower!Z370","v":0},{"$f":"Hydropower!AA370","v":0},{"$f":"Hydropower!AB370","v":0},{"$f":"Hydropower!AC370","v":0},{"$f":"Hydropower!AD370","v":0},{"$f":"Hydropower!AE370","v":0},{"$f":"Hydropower!AF370","v":0},{"$f":"Hydropower!AG370","v":0},{"$f":"Hydropower!AH370","v":0},{"$f":"Hydropower!AI370","v":0},{"$f":"Hydropower!AJ370","v":0},{"$f":"Hydropower!AK370","v":0},{"$f":"Hydropower!AL370","v":0},{"$f":"Hydropower!AM370","v":0},{"$f":"Hydropower!AN370","v":0},{"$f":"Hydropower!AO370","v":0},{"$f":"Hydropower!AP370","v":0},{"$f":"Hydropower!AQ370","v":0}]
["RM3HyNPD66","RD","Moderate",30,"Hydropower","NPD6",{"$f":"Hydropower!L371","v":0},{"$f":"Hydropower!M371","v":0},{"$f":"Hydropower!N371","v":0},{"$f":"Hydropower!O371","v":0},{"$f":"Hydropower!P371","v":0},{"$f":"Hydropower!Q371","v":0},{"$f":"Hydropower!R371","v":0},{"$f":"Hydropower!S371","v":0},{"$f":"Hydropower!T371","v":0},{"$f":"Hydropower!U371","v":0},{"$f":"Hydropower!V371","v":0},{"$f":"Hydropower!W371","v":0},{"$f":"Hydropower!X371","v":0},{"$f":"Hydropower!Y371","v":0},{"$f":"Hydropower!Z371","v":0},{"$f":"Hydropower!AA371","v":0},{"$f":"Hydropower!AB371","v":0},{"$f":"Hydropower!AC371","v":0},{"$f":"Hydropower!AD371","v":0},{"$f":"Hydropower!AE371","v":0},{"$f":"Hydropower!AF371","v":0},{"$f":"Hydropower!AG371","v":0},{"$f":"Hydropower!AH371","v":0},{"$f":"Hydropower!AI371","v":0},{"$f":"Hydropower!AJ371","v":0},{"$f":"Hydropower!AK371","v":0},{"$f":"Hydropower!AL371","v":0},{"$f":"Hydropower!AM371","v":0},{"$f":"Hydropower!AN371","v":0},{"$f":"Hydropower!AO371","v":0},{"$f":"Hydropower!AP371","v":0},{"$f":"Hydropower!AQ371","v":0}]
["RC3HyNPD66","RD","Conservative",30,"Hydropower","NPD6",{"$f":"Hydropower!L372","v":0},{"$f":"Hydropower!M372","v":0},{"$f":"Hydropower!N372","v":0},{"$f":"Hydropower!O372","v":0},{"$f":"Hydropower!P372","v":0},{"$f":"Hydropower!Q372","v":0},{"$f":"Hydropower!R372","v":0},{"$f":"Hydropower!S372","v":0},{"$f":"Hydropower!T372","v":0},{"$f":"Hydropower!U372","v":0},{"$f":"Hydropower!V372","v":0},{"$f":"Hydropower!W372","v":0},{"$f":"Hydropower!X372","v":0},{"$f":"Hydropower!Y372","v":0},{"$f":"Hydropower!Z372","v":0},{"$f":"Hydropower!AA372","v":0},{"$f":"Hydropower!AB372","v":0},{"$f":"Hydropower!AC372","v":0},{"$f":"Hydropower!AD372","v":0},{"$f":"Hydropower!AE372","v":0},{"$f":"Hydropower!AF372","v":0},{"$f":"Hydropower!AG372","v":0},{"$f":"Hydropower!AH372","v":0},{"$f":"Hydropower!AI372","v":0},{"$f":"Hydropower!AJ372","v":0},{"$f":"Hydropower!AK372","v":0},{"$f":"Hydropower!AL372","v":0},{"$f":"Hydropower!AM372","v":0},{"$f":"Hydropower!AN372","v":0},{"$f":"Hydropower!AO372","v":0},{"$f":"Hydropower!AP372","v":0},{"$f":"Hydropower!AQ372","v":0}]
["RA3HyNPD77","RD","Advanced",30,"Hydropower","NPD7",{"$f":"Hydropower!L373","v":0},{"$f":"Hydropower!M373","v":0},{"$f":"Hydropower!N373","v":0},{"$f":"Hydropower!O373","v":0},{"$f":"Hydropower!P373","v":0},{"$f":"Hydropower!Q373","v":0},{"$f":"Hydropower!R373","v":0},{"$f":"Hydropower!S373","v":0},{"$f":"Hydropower!T373","v":0},{"$f":"Hydropower!U373","v":0},{"$f":"Hydropower!V373","v":0},{"$f":"Hydropower!W373","v":0},{"$f":"Hydropower!X373","v":0},{"$f":"Hydropower!Y373","v":0},{"$f":"Hydropower!Z373","v":0},{"$f":"Hydropower!AA373","v":0},{"$f":"Hydropower!AB373","v":0},{"$f":"Hydropower!AC373","v":0},{"$f":"Hydropower!AD373","v":0},{"$f":"Hydropower!AE373","v":0},{"$f":"Hydropower!AF373","v":0},{"$f":"Hydropower!AG373","v":0},{"$f":"Hydropower!AH373","v":0},{"$f":"Hydropower!AI373","v":0},{"$f":"Hydropower!AJ373","v":0},{"$f":"Hydropower!AK373","v":0},{"$f":"Hydropower!AL373","v":0},{"$f":"Hydropower!AM373","v":0},{"$f":"Hydropower!AN373","v":0},{"$f":"Hydropower!AO373","v":0},{"$f":"Hydropower!AP373","v":0},{"$f":"Hydropower!AQ373","v":0}]
["RM3HyNPD77","RD","Moderate",30,"Hydropower","NPD7",{"$f":"Hydropower!L374","v":0},{"$f":"Hydropower!M374","v":0},{"$f":"Hydropower!N374","v":0},{"$f":"Hydropower!O374","v":0},{"$f":"Hydropower!P374","v":0},{"$f":"Hydropower!Q374","v":0},{"$f":"Hydropower!R374","v":0},{"$f":"Hydropower!S374","v":0},{"$f":"Hydropower!T374","v":0},{"$f":"Hydropower!U374","v":0},{"$f":"Hydropower!V374","v":0},{"$f":"Hydropower!W374","v":0},{"$f":"Hydropower!X374","v":0},{"$f":"Hydropower!Y374","v":0},{"$f":"Hydropower!Z374","v":0},{"$f":"Hydropower!AA374","v":0},{"$f":"Hydropower!AB374","v":0},{"$f":"Hydropower!AC374","v":0},{"$f":"Hydropower!AD374","v":0},{"$f":"Hydropower!AE374","v":0},{"$f":"Hydropower!AF374","v":0},{"$f":"Hydropower!AG374","v":0},{"$f":"Hydropower!AH374","v":0},{"$f":"Hydropower!AI374","v":0},{"$f":"Hydropower!AJ374","v":0},{"$f":"Hydropower!AK374","v":0},{"$f":"Hydropower!AL374","v":0},{"$f":"Hydropower!AM374","v":0},{"$f":"Hydropower!AN374","v":0},{"$f":"Hydropower!AO374","v":0},{"$f":"Hydropower!AP374","v":0},{"$f":"Hydropower!AQ374","v":0}]
["RC3HyNPD77","RD","Conservative",30,"Hydropower","NPD7",{"$f":"Hydropower!L375","v":0},{"$f":"Hydropower!M375","v":0},{"$f":"Hydropower!N375","v":0},{"$f":"Hydropower!O375","v":0},{"$f":"Hydropower!P375","v":0},{"$f":"Hydropower!Q375","v":0},{"$f":"Hydropower!R375","v":0},{"$f":"Hydropower!S375","v":0},{"$f":"Hydropower!T375","v":0},{"$f":"Hydropower!U375","v":0},{"$f":"Hydropower!V375","v":0},{"$f":"Hydropower!W375","v":0},{"$f":"Hydropower!X375","v":0},{"$f":"Hydropower!Y375","v":0},{"$f":"Hydropower!Z375","v":0},{"$f":"Hydropower!AA375","v":0},{"$f":"Hydropower!AB375","v":0},{"$f":"Hydropower!AC375","v":0},{"$f":"Hydropower!AD375","v":0},{"$f":"Hydropower!AE375","v":0},{"$f":"Hydropower!AF375","v":0},{"$f":"Hydropower!AG375","v":0},{"$f":"Hydropower!AH375","v":0},{"$f":"Hydropower!AI375","v":0},{"$f":"Hydropower!AJ375","v":0},{"$f":"Hydropower!AK375","v":0},{"$f":"Hydropower!AL375","v":0},{"$f":"Hydropower!AM375","v":0},{"$f":"Hydropower!AN375","v":0},{"$f":"Hydropower!AO375","v":0},{"$f":"Hydropower!AP375","v":0},{"$f":"Hydropower!AQ375","v":0}]
["RA3HyNPD88","RD","Advanced",30,"Hydropower","NPD8",{"$f":"Hydropower!L376","v":0},{"$f":"Hydropower!M376","v":0},{"$f":"Hydropower!N376","v":0},{"$f":"Hydropower!O376","v":0},{"$f":"Hydropower!P376","v":0},{"$f":"Hydropower!Q376","v":0},{"$f":"Hydropower!R376","v":0},{"$f":"Hydropower!S376","v":0},{"$f":"Hydropower!T376","v":0},{"$f":"Hydropower!U376","v":0},{"$f":"Hydropower!V376","v":0},{"$f":"Hydropower!W376","v":0},{"$f":"Hydropower!X376","v":0},{"$f":"Hydropower!Y376","v":0},{"$f":"Hydropower!Z376","v":0},{"$f":"Hydropower!AA376","v":0},{"$f":"Hydropower!AB376","v":0},{"$f":"Hydropower!AC376","v":0},{"$f":"Hydropower!AD376","v":0},{"$f":"Hydropower!AE376","v":0},{"$f":"Hydropower!AF376","v":0},{"$f":"Hydropower!AG376","v":0},{"$f":"Hydropower!AH376","v":0},{"$f":"Hydropower!AI376","v":0},{"$f":"Hydropower!AJ376","v":0},{"$f":"Hydropower!AK376","v":0},{"$f":"Hydropower!AL376","v":0},{"$f":"Hydropower!AM376","v":0},{"$f":"Hydropower!AN376","v":0},{"$f":"Hydropower!AO376","v":0},{"$f":"Hydropower!AP376","v":0},{"$f":"Hydropower!AQ376","v":0}]
["RM3HyNPD88","RD","Moderate",30,"Hydropower","NPD8",{"$f":"Hydropower!L377","v":0},{"$f":"Hydropower!M377","v":0},{"$f":"Hydropower!N377","v":0},{"$f":"Hydropower!O377","v":0},{"$f":"Hydropower!P377","v":0},{"$f":"Hydropower!Q377","v":0},{"$f":"Hydropower!R377","v":0},{"$f":"Hydropower!S377","v":0},{"$f":"Hydropower!T377","v":0},{"$f":"Hydropower!U377","v":0},{"$f":"Hydropower!V377","v":0},{"$f":"Hydropower!W377","v":0},{"$f":"Hydropower!X377","v":0},{"$f":"Hydropower!Y377","v":0},{"$f":"Hydropower!Z377","v":0},{"$f":"Hydropower!AA377","v":0},{"$f":"Hydropower!AB377","v":0},{"$f":"Hydropower!AC377","v":0},{"$f":"Hydropower!AD377","v":0},{"$f":"Hydropower!AE377","v":0},{"$f":"Hydropower!AF377","v":0},{"$f":"Hydropower!AG377","v":0},{"$f":"Hydropower!AH377","v":0},{"$f":"Hydropower!AI377","v":0},{"$f":"Hydropower!AJ377","v":0},{"$f":"Hydropower!AK377","v":0},{"$f":"Hydropower!AL377","v":0},{"$f":"Hydropower!AM377","v":0},{"$f":"Hydropower!AN377","v":0},{"$f":"Hydropower!AO377","v":0},{"$f":"Hydropower!AP377","v":0},{"$f":"Hydropower!AQ377","v":0}]
["RC3HyNPD88","RD","Conservative",30,"Hydropower","NPD8",{"$f":"Hydropower!L378","v":0},{"$f":"Hydropower!M378","v":0},{"$f":"Hydropower!N378","v":0},{"$f":"Hydropower!O378","v":0},{"$f":"Hydropower!P378","v":0},{"$f":"Hydropower!Q378","v":0},{"$f":"Hydropower!R378","v":0},{"$f":"Hydropower!S378","v":0},{"$f":"Hydropower!T378","v":0},{"$f":"Hydropower!U378","v":0},{"$f":"Hydropower!V378","v":0},{"$f":"Hydropower!W378","v":0},{"$f":"Hydropower!X378","v":0},{"$f":"Hydropower!Y378","v":0},{"$f":"Hydropower!Z378","v":0},{"$f":"Hydropower!AA378","v":0},{"$f":"Hydropower!AB378","v":0},{"$f":"Hydropower!AC378","v":0},{"$f":"Hydropower!AD378","v":0},{"$f":"Hydropower!AE378","v":0},{"$f":"Hydropower!AF378","v":0},{"$f":"Hydropower!AG378","v":0},{"$f":"Hydropower!AH378","v":0},{"$f":"Hydropower!AI378","v":0},{"$f":"Hydropower!AJ378","v":0},{"$f":"Hydropower!AK378","v":0},{"$f":"Hydropower!AL378","v":0},{"$f":"Hydropower!AM378","v":0},{"$f":"Hydropower!AN378","v":0},{"$f":"Hydropower!AO378","v":0},{"$f":"Hydropower!AP378","v":0},{"$f":"Hydropower!AQ378","v":0}]
["RA3HyNSD11","RD","Advanced",30,"Hydropower","NSD1",{"$f":"Hydropower!L382","v":0},{"$f":"Hydropower!M382","v":0},{"$f":"Hydropower!N382","v":0},{"$f":"Hydropower!O382","v":0},{"$f":"Hydropower!P382","v":0},{"$f":"Hydropower!Q382","v":0},{"$f":"Hydropower!R382","v":0},{"$f":"Hydropower!S382","v":0},{"$f":"Hydropower!T382","v":0},{"$f":"Hydropower!U382","v":0},{"$f":"Hydropower!V382","v":0},{"$f":"Hydropower!W382","v":0},{"$f":"Hydropower!X382","v":0},{"$f":"Hydropower!Y382","v":0},{"$f":"Hydropower!Z382","v":0},{"$f":"Hydropower!AA382","v":0},{"$f":"Hydropower!AB382","v":0},{"$f":"Hydropower!AC382","v":0},{"$f":"Hydropower!AD382","v":0},{"$f":"Hydropower!AE382","v":0},{"$f":"Hydropower!AF382","v":0},{"$f":"Hydropower!AG382","v":0},{"$f":"Hydropower!AH382","v":0},{"$f":"Hydropower!AI382","v":0},{"$f":"Hydropower!AJ382","v":0},{"$f":"Hydropower!AK382","v":0},{"$f":"Hydropower!AL382","v":0},{"$f":"Hydropower!AM382","v":0},{"$f":"Hydropower!AN382","v":0},{"$f":"Hydropower!AO382","v":0},{"$f":"Hydropower!AP382","v":0},{"$f":"Hydropower!AQ382","v":0}]
["RM3HyNSD11","RD","Moderate",30,"Hydropower","NSD1",{"$f":"Hydropower!L383","v":0},{"$f":"Hydropower!M383","v":0},{"$f":"Hydropower!N383","v":0},{"$f":"Hydropower!O383","v":0},{"$f":"Hydropower!P383","v":0},{"$f":"Hydropower!Q383","v":0},{"$f":"Hydropower!R383","v":0},{"$f":"Hydropower!S383","v":0},{"$f":"Hydropower!T383","v":0},{"$f":"Hydropower!U383","v":0},{"$f":"Hydropower!V383","v":0},{"$f":"Hydropower!W383","v":0},{"$f":"Hydropower!X383","v":0},{"$f":"Hydropower!Y383","v":0},{"$f":"Hydropower!Z383","v":0},{"$f":"Hydropower!AA383","v":0},{"$f":"Hydropower!AB383","v":0},{"$f":"Hydropower!AC383","v":0},{"$f":"Hydropower!AD383","v":0},{"$f":"Hydropower!AE383","v":0},{"$f":"Hydropower!AF383","v":0},{"$f":"Hydropower!AG383","v":0},{"$f":"Hydropower!AH383","v":0},{"$f":"Hydropower!AI383","v":0},{"$f":"Hydropower!AJ383","v":0},{"$f":"Hydropower!AK383","v":0},{"$f":"Hydropower!AL383","v":0},{"$f":"Hydropower!AM383","v":0},{"$f":"Hydropower!AN383","v":0},{"$f":"Hydropower!AO383","v":0},{"$f":"Hydropower!AP383","v":0},{"$f":"Hydropower!AQ383","v":0}]
["RC3HyNSD11","RD","Conservative",30,"Hydropower","NSD1",{"$f":"Hydropower!L384","v":0},{"$f":"Hydropower!M384","v":0},{"$f":"Hydropower!N384","v":0},{"$f":"Hydropower!O384","v":0},{"$f":"Hydropower!P384","v":0},{"$f":"Hydropower!Q384","v":0},{"$f":"Hydropower!R384","v":0},{"$f":"Hydropower!S384","v":0},{"$f":"Hydropower!T384","v":0},{"$f":"Hydropower!U384","v":0},{"$f":"Hydropower!V384","v":0},{"$f":"Hydropower!W384","v":0},{"$f":"Hydropower!X384","v":0},{"$f":"Hydropower!Y384","v":0},{"$f":"Hydropower!Z384","v":0},{"$f":"Hydropower!AA384","v":0},{"$f":"Hydropower!AB384","v":0},{"$f":"Hydropower!AC384","v":0},{"$f":"Hydropower!AD384","v":0},{"$f":"Hydropower!AE384","v":0},{"$f":"Hydropower!AF384","v":0},{"$f":"Hydropower!AG384","v":0},{"$f":"Hydropower!AH384","v":0},{"$f":"Hydropower!AI384","v":0},{"$f":"Hydropower!AJ384","v":0},{"$f":"Hydropower!AK384","v":0},{"$f":"Hydropower!AL384","v":0},{"$f":"Hydropower!AM384","v":0},{"$f":"Hydropower!AN384","v":0},{"$f":"Hydropower!AO384","v":0},{"$f":"Hydropower!AP384","v":0},{"$f":"Hydropower!AQ384","v":0}]
["RA3HyNSD22","RD","Advanced",30,"Hydropower","NSD2",{"$f":"Hydropower!L385","v":0},{"$f":"Hydropower!M385","v":0},{"$f":"Hydropower!N385","v":0},{"$f":"Hydropower!O385","v":0},{"$f":"Hydropower!P385","v":0},{"$f":"Hydropower!Q385","v":0},{"$f":"Hydropower!R385","v":0},{"$f":"Hydropower!S385","v":0},{"$f":"Hydropower!T385","v":0},{"$f":"Hydropower!U385","v":0},{"$f":"Hydropower!V385","v":0},{"$f":"Hydropower!W385","v":0},{"$f":"Hydropower!X385","v":0},{"$f":"Hydropower!Y385","v":0},{"$f":"Hydropower!Z385","v":0},{"$f":"Hydropower!AA385","v":0},{"$f":"Hydropower!AB385","v":0},{"$f":"Hydropower!AC385","v":0},{"$f":"Hydropower!AD385","v":0},{"$f":"Hydropower!AE385","v":0},{"$f":"Hydropower!AF385","v":0},{"$f":"Hydropower!AG385","v":0},{"$f":"Hydropower!AH385","v":0},{"$f":"Hydropower!AI385","v":0},{"$f":"Hydropower!AJ385","v":0},{"$f":"Hydropower!AK385","v":0},{"$f":"Hydropower!AL385","v":0},{"$f":"Hydropower!AM385","v":0},{"$f":"Hydropower!AN385","v":0},{"$f":"Hydropower!AO385","v":0},{"$f":"Hydropower!AP385","v":0},{"$f":"Hydropower!AQ385","v":0}]
["RM3HyNSD22","RD","Moderate",30,"Hydropower","NSD2",{"$f":"Hydropower!L386","v":0},{"$f":"Hydropower!M386","v":0},{"$f":"Hydropower!N386","v":0},{"$f":"Hydropower!O386","v":0},{"$f":"Hydropower!P386","v":0},{"$f":"Hydropower!Q386","v":0},{"$f":"Hydropower!R386","v":0},{"$f":"Hydropower!S386","v":0},{"$f":"Hydropower!T386","v":0},{"$f":"Hydropower!U386","v":0},{"$f":"Hydropower!V386","v":0},{"$f":"Hydropower!W386","v":0},{"$f":"Hydropower!X386","v":0},{"$f":"Hydropower!Y386","v":0},{"$f":"Hydropower!Z386","v":0},{"$f":"Hydropower!AA386","v":0},{"$f":"Hydropower!AB386","v":0},{"$f":"Hydropower!AC386","v":0},{"$f":"Hydropower!AD386","v":0},{"$f":"Hydropower!AE386","v":0},{"$f":"Hydropower!AF386","v":0},{"$f":"Hydropower!AG386","v":0},{"$f":"Hydropower!AH386","v":0},{"$f":"Hydropower!AI386","v":0},{"$f":"Hydropower!AJ386","v":0},{"$f":"Hydropower!AK386","v":0},{"$f":"Hydropower!AL386","v":0},{"$f":"Hydropower!AM386","v":0},{"$f":"Hydropower!AN386","v":0},{"$f":"Hydropower!AO386","v":0},{"$f":"Hydropower!AP386","v":0},{"$f":"Hydropower!AQ386","v":0}]
["RC3HyNSD22","RD","Conservative",30,"Hydropower","NSD2",{"$f":"Hydropower!L387","v":0},{"$f":"Hydropower!M387","v":0},{"$f":"Hydropower!N387","v":0},{"$f":"Hydropower!O387","v":0},{"$f":"Hydropower!P387","v":0},{"$f":"Hydropower!Q387","v":0},{"$f":"Hydropower!R387","v":0},{"$f":"Hydropower!S387","v":0},{"$f":"Hydropower!T387","v":0},{"$f":"Hydropower!U387","v":0},{"$f":"Hydropower!V387","v":0},{"$f":"Hydropower!W387","v":0},{"$f":"Hydropower!X387","v":0},{"$f":"Hydropower!Y387","v":0},{"$f":"Hydropower!Z387","v":0},{"$f":"Hydropower!AA387","v":0},{"$f":"Hydropower!AB387","v":0},{"$f":"Hydropower!AC387","v":0},{"$f":"Hydropower!AD387","v":0},{"$f":"Hydropower!AE387","v":0},{"$f":"Hydropower!AF387","v":0},{"$f":"Hydropower!AG387","v":0},{"$f":"Hydropower!AH387","v":0},{"$f":"Hydropower!AI387","v":0},{"$f":"Hydropower!AJ387","v":0},{"$f":"Hydropower!AK387","v":0},{"$f":"Hydropower!AL387","v":0},{"$f":"Hydropower!AM387","v":0},{"$f":"Hydropower!AN387","v":0},{"$f":"Hydropower!AO387","v":0},{"$f":"Hydropower!AP387","v":0},{"$f":"Hydropower!AQ387","v":0}]
["RA3HyNSD33","RD","Advanced",30,"Hydropower","NSD3",{"$f":"Hydropower!L388","v":0},{"$f":"Hydropower!M388","v":0},{"$f":"Hydropower!N388","v":0},{"$f":"Hydropower!O388","v":0},{"$f":"Hydropower!P388","v":0},{"$f":"Hydropower!Q388","v":0},{"$f":"Hydropower!R388","v":0},{"$f":"Hydropower!S388","v":0},{"$f":"Hydropower!T388","v":0},{"$f":"Hydropower!U388","v":0},{"$f":"Hydropower!V388","v":0},{"$f":"Hydropower!W388","v":0},{"$f":"Hydropower!X388","v":0},{"$f":"Hydropower!Y388","v":0},{"$f":"Hydropower!Z388","v":0},{"$f":"Hydropower!AA388","v":0},{"$f":"Hydropower!AB388","v":0},{"$f":"Hydropower!AC388","v":0},{"$f":"Hydropower!AD388","v":0},{"$f":"Hydropower!AE388","v":0},{"$f":"Hydropower!AF388","v":0},{"$f":"Hydropower!AG388","v":0},{"$f":"Hydropower!AH388","v":0},{"$f":"Hydropower!AI388","v":0},{"$f":"Hydropower!AJ388","v":0},{"$f":"Hydropower!AK388","v":0},{"$f":"Hydropower!AL388","v":0},{"$f":"Hydropower!AM388","v":0},{"$f":"Hydropower!AN388","v":0},{"$f":"Hydropower!AO388","v":0},{"$f":"Hydropower!AP388","v":0},{"$f":"Hydropower!AQ388","v":0}]
["RM3HyNSD33","RD","Moderate",30,"Hydropower","NSD3",{"$f":"Hydropower!L389","v":0},{"$f":"Hydropower!M389","v":0},{"$f":"Hydropower!N389","v":0},{"$f":"Hydropower!O389","v":0},{"$f":"Hydropower!P389","v":0},{"$f":"Hydropower!Q389","v":0},{"$f":"Hydropower!R389","v":0},{"$f":"Hydropower!S389","v":0},{"$f":"Hydropower!T389","v":0},{"$f":"Hydropower!U389","v":0},{"$f":"Hydropower!V389","v":0},{"$f":"Hydropower!W389","v":0},{"$f":"Hydropower!X389","v":0},{"$f":"Hydropower!Y389","v":0},{"$f":"Hydropower!Z389","v":0},{"$f":"Hydropower!AA389","v":0},{"$f":"Hydropower!AB389","v":0},{"$f":"Hydropower!AC389","v":0},{"$f":"Hydropower!AD389","v":0},{"$f":"Hydropower!AE389","v":0},{"$f":"Hydropower!AF389","v":0},{"$f":"Hydropower!AG389","v":0},{"$f":"Hydropower!AH389","v":0},{"$f":"Hydropower!AI389","v":0},{"$f":"Hydropower!AJ389","v":0},{"$f":"Hydropower!AK389","v":0},{"$f":"Hydropower!AL389","v":0},{"$f":"Hydropower!AM389","v":0},{"$f":"Hydropower!AN389","v":0},{"$f":"Hydropower!AO389","v":0},{"$f":"Hydropower!AP389","v":0},{"$f":"Hydropower!AQ389","v":0}]
["RC3HyNSD33","RD","Conservative",30,"Hydropower","NSD3",{"$f":"Hydropower!L390","v":0},{"$f":"Hydropower!M390","v":0},{"$f":"Hydropower!N390","v":0},{"$f":"Hydropower!O390","v":0},{"$f":"Hydropower!P390","v":0},{"$f":"Hydropower!Q390","v":0},{"$f":"Hydropower!R390","v":0},{"$f":"Hydropower!S390","v":0},{"$f":"Hydropower!T390","v":0},{"$f":"Hydropower!U390","v":0},{"$f":"Hydropower!V390","v":0},{"$f":"Hydropower!W390","v":0},{"$f":"Hydropower!X390","v":0},{"$f":"Hydropower!Y390","v":0},{"$f":"Hydropower!Z390","v":0},{"$f":"Hydropower!AA390","v":0},{"$f":"Hydropower!AB390","v":0},{"$f":"Hydropower!AC390","v":0},{"$f":"Hydropower!AD390","v":0},{"$f":"Hydropower!AE390","v":0},{"$f":"Hydropower!AF390","v":0},{"$f":"Hydropower!AG390","v":0},{"$f":"Hydropower!AH390","v":0},{"$f":"Hydropower!AI390","v":0},{"$f":"Hydropower!AJ390","v":0},{"$f":"Hydropower!AK390","v":0},{"$f":"Hydropower!AL390","v":0},{"$f":"Hydropower!AM390","v":0},{"$f":"Hydropower!AN390","v":0},{"$f":"Hydropower!AO390","v":0},{"$f":"Hydropower!AP390","v":0},{"$f":"Hydropower!AQ390","v":0}]
["RA3HyNSD44","RD","Advanced",30,"Hydropower","NSD4",{"$f":"Hydropower!L391","v":0},{"$f":"Hydropower!M391","v":0},{"$f":"Hydropower!N391","v":0},{"$f":"Hydropower!O391","v":0},{"$f":"Hydropower!P391","v":0},{"$f":"Hydropower!Q391","v":0},{"$f":"Hydropower!R391","v":0},{"$f":"Hydropower!S391","v":0},{"$f":"Hydropower!T391","v":0},{"$f":"Hydropower!U391","v":0},{"$f":"Hydropower!V391","v":0},{"$f":"Hydropower!W391","v":0},{"$f":"Hydropower!X391","v":0},{"$f":"Hydropower!Y391","v":0},{"$f":"Hydropower!Z391","v":0},{"$f":"Hydropower!AA391","v":0},{"$f":"Hydropower!AB391","v":0},{"$f":"Hydropower!AC391","v":0},{"$f":"Hydropower!AD391","v":0},{"$f":"Hydropower!AE391","v":0},{"$f":"Hydropower!AF391","v":0},{"$f":"Hydropower!AG391","v":0},{"$f":"Hydropower!AH391","v":0},{"$f":"Hydropower!AI391","v":0},{"$f":"Hydropower!AJ391","v":0},{"$f":"Hydropower!AK391","v":0},{"$f":"Hydropower!AL391","v":0},{"$f":"Hydropower!AM391","v":0},{"$f":"Hydropower!AN391","v":0},{"$f":"Hydropower!AO391","v":0},{"$f":"Hydropower!AP391","v":0},{"$f":"Hydropower!AQ391","v":0}]
["RM3HyNSD44","RD","Moderate",30,"Hydropower","NSD4",{"$f":"Hydropower!L392","v":0},{"$f":"Hydropower!M392","v":0},{"$f":"Hydropower!N392","v":0},{"$f":"Hydropower!O392","v":0},{"$f":"Hydropower!P392","v":0},{"$f":"Hydropower!Q392","v":0},{"$f":"Hydropower!R392","v":0},{"$f":"Hydropower!S392","v":0},{"$f":"Hydropower!T392","v":0},{"$f":"Hydropower!U392","v":0},{"$f":"Hydropower!V392","v":0},{"$f":"Hydropower!W392","v":0},{"$f":"Hydropower!X392","v":0},{"$f":"Hydropower!Y392","v":0},{"$f":"Hydropower!Z392","v":0},{"$f":"Hydropower!AA392","v":0},{"$f":"Hydropower!AB392","v":0},{"$f":"Hydropower!AC392","v":0},{"$f":"Hydropower!AD392","v":0},{"$f":"Hydropower!AE392","v":0},{"$f":"Hydropower!AF392","v":0},{"$f":"Hydropower!AG392","v":0},{"$f":"Hydropower!AH392","v":0},{"$f":"Hydropower!AI392","v":0},{"$f":"Hydropower!AJ392","v":0},{"$f":"Hydropower!AK392","v":0},{"$f":"Hydropower!AL392","v":0},{"$f":"Hydropower!AM392","v":0},{"$f":"Hydropower!AN392","v":0},{"$f":"Hydropower!AO392","v":0},{"$f":"Hydropower!AP392","v":0},{"$f":"Hydropower!AQ392","v":0}]
["RC3HyNSD44","RD","Conservative",30,"Hydropower","NSD4",{"$f":"Hydropower!L393","v":0},{"$f":"Hydropower!M393","v":0},{"$f":"Hydropower!N393","v":0},{"$f":"Hydropower!O393","v":0},{"$f":"Hydropower!P393","v":0},{"$f":"Hydropower!Q393","v":0},{"$f":"Hydropower!R393","v":0},{"$f":"Hydropower!S393","v":0},{"$f":"Hydropower!T393","v":0},{"$f":"Hydropower!U393","v":0},{"$f":"Hydropower!V393","v":0},{"$f":"Hydropower!W393","v":0},{"$f":"Hydropower!X393","v":0},{"$f":"Hydropower!Y393","v":0},{"$f":"Hydropower!Z393","v":0},{"$f":"Hydropower!AA393","v":0},{"$f":"Hydropower!AB393","v":0},{"$f":"Hydropower!AC393","v":0},{"$f":"Hydropower!AD393","v":0},{"$f":"Hydropower!AE393","v":0},{"$f":"Hydropower!AF393","v":0},{"$f":"Hydropower!AG393","v":0},{"$f":"Hydropower!AH393","v":0},{"$f":"Hydropower!AI393","v":0},{"$f":"Hydropower!AJ393","v":0},{"$f":"Hydropower!AK393","v":0},{"$f":"Hydropower!AL393","v":0},{"$f":"Hydropower!AM393","v":0},{"$f":"Hydropower!AN393","v":0},{"$f":"Hydropower!AO393","v":0},{"$f":"Hydropower!AP393","v":0},{"$f":"Hydropower!AQ393","v":0}]
["RA3Co1Hr Bae","RD","Advanced",30,"Commercial Battery Storage","1Hr Battery Storage",{"$f":"'Commercial Battery Storage'!F88","v":0},{"$f":"'Commercial Battery Storage'!G88","v":0},{"$f":"'Commercial Battery Storage'!H88","v":0},{"$f":"'Commercial Battery Storage'!I88","v":0},{"$f":"'Commercial Battery Storage'!J88","v":0},{"$f":"'Commercial Battery Storage'!K88","v":0},{"$f":"'Commercial Battery Storage'!L88","v":0},{"$f":"'Commercial Battery Storage'!M88","v":0},{"$f":"'Commercial Battery Storage'!N88","v":0},{"$f":"'Commercial Battery Storage'!O88","v":0},{"$f":"'Commercial Battery Storage'!P88","v":0},{"$f":"'Commercial Battery Storage'!Q88","v":0},{"$f":"'Commercial Battery Storage'!R88","v":0},{"$f":"'Commercial Battery Storage'!S88","v":0},{"$f":"'Commercial Battery Storage'!T88","v":0},{"$f":"'Commercial Battery Storage'!U88","v":0},{"$f":"'Commercial Battery Storage'!V88","v":0},{"$f":"'Commercial Battery Storage'!W88","v":0},{"$f":"'Commercial Battery Storage'!X88","v":0},{"$f":"'Commercial Battery Storage'!Y88","v":0},{"$f":"'Commercial Battery Storage'!Z88","v":0},{"$f":"'Commercial Battery Storage'!AA88","v":0},{"$f":"'Commercial Battery Storage'!AB88","v":0},{"$f":"'Commercial Battery Storage'!AC88","v":0},{"$f":"'Commercial Battery Storage'!AD88","v":0},{"$f":"'Commercial Battery Storage'!AE88","v":0},{"$f":"'Commercial Battery Storage'!AF88","v":0},{"$f":"'Commercial Battery Storage'!AG88","v":0},{"$f":"'Commercial Battery Storage'!AH88","v":0},{"$f":"'Commercial Battery Storage'!AI88","v":0},{"$f":"'Commercial Battery Storage'!AJ88","v":0},{"$f":"'Commercial Battery Storage'!AK88","v":0}]
["RM3Co1Hr Bae","RD","Moderate",30,"Commercial Battery Storage","1Hr Battery Storage",{"$f":"'Commercial Battery Storage'!F89","v":0},{"$f":"'Commercial Battery Storage'!G89","v":0},{"$f":"'Commercial Battery Storage'!H89","v":0},{"$f":"'Commercial Battery Storage'!I89","v":0},{"$f":"'Commercial Battery Storage'!J89","v":0},{"$f":"'Commercial Battery Storage'!K89","v":0},{"$f":"'Commercial Battery Storage'!L89","v":0},{"$f":"'Commercial Battery Storage'!M89","v":0},{"$f":"'Commercial Battery Storage'!N89","v":0},{"$f":"'Commercial Battery Storage'!O89","v":0},{"$f":"'Commercial Battery Storage'!P89","v":0},{"$f":"'Commercial Battery Storage'!Q89","v":0},{"$f":"'Commercial Battery Storage'!R89","v":0},{"$f":"'Commercial Battery Storage'!S89","v":0},{"$f":"'Commercial Battery Storage'!T89","v":0},{"$f":"'Commercial Battery Storage'!U89","v":0},{"$f":"'Commercial Battery Storage'!V89","v":0},{"$f":"'Commercial Battery Storage'!W89","v":0},{"$f":"'Commercial Battery Storage'!X89","v":0},{"$f":"'Commercial Battery Storage'!Y89","v":0},{"$f":"'Commercial Battery Storage'!Z89","v":0},{"$f":"'Commercial Battery Storage'!AA89","v":0},{"$f":"'Commercial Battery Storage'!AB89","v":0},{"$f":"'Commercial Battery Storage'!AC89","v":0},{"$f":"'Commercial Battery Storage'!AD89","v":0},{"$f":"'Commercial Battery Storage'!AE89","v":0},{"$f":"'Commercial Battery Storage'!AF89","v":0},{"$f":"'Commercial Battery Storage'!AG89","v":0},{"$f":"'Commercial Battery Storage'!AH89","v":0},{"$f":"'Commercial Battery Storage'!AI89","v":0},{"$f":"'Commercial Battery Storage'!AJ89","v":0},{"$f":"'Commercial Battery Storage'!AK89","v":0}]
["RC3Co1Hr Bae","RD","Conservative",30,"Commercial Battery Storage","1Hr Battery Storage",{"$f":"'Commercial Battery Storage'!F90","v":0},{"$f":"'Commercial Battery Storage'!G90","v":0},{"$f":"'Commercial Battery Storage'!H90","v":0},{"$f":"'Commercial Battery Storage'!I90","v":0},{"$f":"'Commercial Battery Storage'!J90","v":0},{"$f":"'Commercial Battery Storage'!K90","v":0},{"$f":"'Commercial Battery Storage'!L90","v":0},{"$f":"'Commercial Battery Storage'!M90","v":0},{"$f":"'Commercial Battery Storage'!N90","v":0},{"$f":"'Commercial Battery Storage'!O90","v":0},{"$f":"'Commercial Battery Storage'!P90","v":0},{"$f":"'Commercial Battery Storage'!Q90","v":0},{"$f":"'Commercial Battery Storage'!R90","v":0},{"$f":"'Commercial Battery Storage'!S90","v":0},{"$f":"'Commercial Battery Storage'!T90","v":0},{"$f":"'Commercial Battery Storage'!U90","v":0},{"$f":"'Commercial Battery Storage'!V90","v":0},{"$f":"'Commercial Battery Storage'!W90","v":0},{"$f":"'Commercial Battery Storage'!X90","v":0},{"$f":"'Commercial Battery Storage'!Y90","v":0},{"$f":"'Commercial Battery Storage'!Z90","v":0},{"$f":"'Commercial Battery Storage'!AA90","v":0},{"$f":"'Commercial Battery Storage'!AB90","v":0},{"$f":"'Commercial Battery Storage'!AC90","v":0},{"$f":"'Commercial Battery Storage'!AD90","v":0},{"$f":"'Commercial Battery Storage'!AE90","v":0},{"$f":"'Commercial Battery Storage'!AF90","v":0},{"$f":"'Commercial Battery Storage'!AG90","v":0},{"$f":"'Commercial Battery Storage'!AH90","v":0},{"$f":"'Commercial Battery Storage'!AI90","v":0},{"$f":"'Commercial Battery Storage'!AJ90","v":0},{"$f":"'Commercial Battery Storage'!AK90","v":0}]
["RA3Co2Hr Bae","RD","Advanced",30,"Commercial Battery Storage","2Hr Battery Storage",{"$f":"'Commercial Battery Storage'!F91","v":0},{"$f":"'Commercial Battery Storage'!G91","v":0},{"$f":"'Commercial Battery Storage'!H91","v":0},{"$f":"'Commercial Battery Storage'!I91","v":0},{"$f":"'Commercial Battery Storage'!J91","v":0},{"$f":"'Commercial Battery Storage'!K91","v":0},{"$f":"'Commercial Battery Storage'!L91","v":0},{"$f":"'Commercial Battery Storage'!M91","v":0},{"$f":"'Commercial Battery Storage'!N91","v":0},{"$f":"'Commercial Battery Storage'!O91","v":0},{"$f":"'Commercial Battery Storage'!P91","v":0},{"$f":"'Commercial Battery Storage'!Q91","v":0},{"$f":"'Commercial Battery Storage'!R91","v":0},{"$f":"'Commercial Battery Storage'!S91","v":0},{"$f":"'Commercial Battery Storage'!T91","v":0},{"$f":"'Commercial Battery Storage'!U91","v":0},{"$f":"'Commercial Battery Storage'!V91","v":0},{"$f":"'Commercial Battery Storage'!W91","v":0},{"$f":"'Commercial Battery Storage'!X91","v":0},{"$f":"'Commercial Battery Storage'!Y91","v":0},{"$f":"'Commercial Battery Storage'!Z91","v":0},{"$f":"'Commercial Battery Storage'!AA91","v":0},{"$f":"'Commercial Battery Storage'!AB91","v":0},{"$f":"'Commercial Battery Storage'!AC91","v":0},{"$f":"'Commercial Battery Storage'!AD91","v":0},{"$f":"'Commercial Battery Storage'!AE91","v":0},{"$f":"'Commercial Battery Storage'!AF91","v":0},{"$f":"'Commercial Battery Storage'!AG91","v":0},{"$f":"'Commercial Battery Storage'!AH91","v":0},{"$f":"'Commercial Battery Storage'!AI91","v":0},{"$f":"'Commercial Battery Storage'!AJ91","v":0},{"$f":"'Commercial Battery Storage'!AK91","v":0}]
["RM3Co2Hr Bae","RD","Moderate",30,"Commercial Battery Storage","2Hr Battery Storage",{"$f":"'Commercial Battery Storage'!F92","v":0},{"$f":"'Commercial Battery Storage'!G92","v":0},{"$f":"'Commercial Battery Storage'!H92","v":0},{"$f":"'Commercial Battery Storage'!I92","v":0},{"$f":"'Commercial Battery Storage'!J92","v":0},{"$f":"'Commercial Battery Storage'!K92","v":0},{"$f":"'Commercial Battery Storage'!L92","v":0},{"$f":"'Commercial Battery Storage'!M92","v":0},{"$f":"'Commercial Battery Storage'!N92","v":0},{"$f":"'Commercial Battery Storage'!O92","v":0},{"$f":"'Commercial Battery Storage'!P92","v":0},{"$f":"'Commercial Battery Storage'!Q92","v":0},{"$f":"'Commercial Battery Storage'!R92","v":0},{"$f":"'Commercial Battery Storage'!S92","v":0},{"$f":"'Commercial Battery Storage'!T92","v":0},{"$f":"'Commercial Battery Storage'!U92","v":0},{"$f":"'Commercial Battery Storage'!V92","v":0},{"$f":"'Commercial Battery Storage'!W92","v":0},{"$f":"'Commercial Battery Storage'!X92","v":0},{"$f":"'Commercial Battery Storage'!Y92","v":0},{"$f":"'Commercial Battery Storage'!Z92","v":0},{"$f":"'Commercial Battery Storage'!AA92","v":0},{"$f":"'Commercial Battery Storage'!AB92","v":0},{"$f":"'Commercial Battery Storage'!AC92","v":0},{"$f":"'Commercial Battery Storage'!AD92","v":0},{"$f":"'Commercial Battery Storage'!AE92","v":0},{"$f":"'Commercial Battery Storage'!AF92","v":0},{"$f":"'Commercial Battery Storage'!AG92","v":0},{"$f":"'Commercial Battery Storage'!AH92","v":0},{"$f":"'Commercial Battery Storage'!AI92","v":0},{"$f":"'Commercial Battery Storage'!AJ92","v":0},{"$f":"'Commercial Battery Storage'!AK92","v":0}]
["RC3Co2Hr Bae","RD","Conservative",30,"Commercial Battery Storage","2Hr Battery Storage",{"$f":"'Commercial Battery Storage'!F93","v":0},{"$f":"'Commercial Battery Storage'!G93","v":0},{"$f":"'Commercial Battery Storage'!H93","v":0},{"$f":"'Commercial Battery Storage'!I93","v":0},{"$f":"'Commercial Battery Storage'!J93","v":0},{"$f":"'Commercial Battery Storage'!K93","v":0},{"$f":"'Commercial Battery Storage'!L93","v":0},{"$f":"'Commercial Battery Storage'!M93","v":0},{"$f":"'Commercial Battery Storage'!N93","v":0},{"$f":"'Commercial Battery Storage'!O93","v":0},{"$f":"'Commercial Battery Storage'!P93","v":0},{"$f":"'Commercial Battery Storage'!Q93","v":0},{"$f":"'Commercial Battery Storage'!R93","v":0},{"$f":"'Commercial Battery Storage'!S93","v":0},{"$f":"'Commercial Battery Storage'!T93","v":0},{"$f":"'Commercial Battery Storage'!U93","v":0},{"$f":"'Commercial Battery Storage'!V93","v":0},{"$f":"'Commercial Battery Storage'!W93","v":0},{"$f":"'Commercial Battery Storage'!X93","v":0},{"$f":"'Commercial Battery Storage'!Y93","v":0},{"$f":"'Commercial Battery Storage'!Z93","v":0},{"$f":"'Commercial Battery Storage'!AA93","v":0},{"$f":"'Commercial Battery Storage'!AB93","v":0},{"$f":"'Commercial Battery Storage'!AC93","v":0},{"$f":"'Commercial Battery Storage'!AD93","v":0},{"$f":"'Commercial Battery Storage'!AE93","v":0},{"$f":"'Commercial Battery Storage'!AF93","v":0},{"$f":"'Commercial Battery Storage'!AG93","v":0},{"$f":"'Commercial Battery Storage'!AH93","v":0},{"$f":"'Commercial Battery Storage'!AI93","v":0},{"$f":"'Commercial Battery Storage'!AJ93","v":0},{"$f":"'Commercial Battery Storage'!AK93","v":0}]
["RA3Co4Hr Bae","RD","Advanced",30,"Commercial Battery Storage","4Hr Battery Storage",{"$f":"'Commercial Battery Storage'!F94","v":0},{"$f":"'Commercial Battery Storage'!G94","v":0},{"$f":"'Commercial Battery Storage'!H94","v":0},{"$f":"'Commercial Battery Storage'!I94","v":0},{"$f":"'Commercial Battery Storage'!J94","v":0},{"$f":"'Commercial Battery Storage'!K94","v":0},{"$f":"'Commercial Battery Storage'!L94","v":0},{"$f":"'Commercial Battery Storage'!M94","v":0},{"$f":"'Commercial Battery Storage'!N94","v":0},{"$f":"'Commercial Battery Storage'!O94","v":0},{"$f":"'Commercial Battery Storage'!P94","v":0},{"$f":"'Commercial Battery Storage'!Q94","v":0},{"$f":"'Commercial Battery Storage'!R94","v":0},{"$f":"'Commercial Battery Storage'!S94","v":0},{"$f":"'Commercial Battery Storage'!T94","v":0},{"$f":"'Commercial Battery Storage'!U94","v":0},{"$f":"'Commercial Battery Storage'!V94","v":0},{"$f":"'Commercial Battery Storage'!W94","v":0},{"$f":"'Commercial Battery Storage'!X94","v":0},{"$f":"'Commercial Battery Storage'!Y94","v":0},{"$f":"'Commercial Battery Storage'!Z94","v":0},{"$f":"'Commercial Battery Storage'!AA94","v":0},{"$f":"'Commercial Battery Storage'!AB94","v":0},{"$f":"'Commercial Battery Storage'!AC94","v":0},{"$f":"'Commercial Battery Storage'!AD94","v":0},{"$f":"'Commercial Battery Storage'!AE94","v":0},{"$f":"'Commercial Battery Storage'!AF94","v":0},{"$f":"'Commercial Battery Storage'!AG94","v":0},{"$f":"'Commercial Battery Storage'!AH94","v":0},{"$f":"'Commercial Battery Storage'!AI94","v":0},{"$f":"'Commercial Battery Storage'!AJ94","v":0},{"$f":"'Commercial Battery Storage'!AK94","v":0}]
["RM3Co4Hr Bae","RD","Moderate",30,"Commercial Battery Storage","4Hr Battery Storage",{"$f":"'Commercial Battery Storage'!F95","v":0},{"$f":"'Commercial Battery Storage'!G95","v":0},{"$f":"'Commercial Battery Storage'!H95","v":0},{"$f":"'Commercial Battery Storage'!I95","v":0},{"$f":"'Commercial Battery Storage'!J95","v":0},{"$f":"'Commercial Battery Storage'!K95","v":0},{"$f":"'Commercial Battery Storage'!L95","v":0},{"$f":"'Commercial Battery Storage'!M95","v":0},{"$f":"'Commercial Battery Storage'!N95","v":0},{"$f":"'Commercial Battery Storage'!O95","v":0},{"$f":"'Commercial Battery Storage'!P95","v":0},{"$f":"'Commercial Battery Storage'!Q95","v":0},{"$f":"'Commercial Battery Storage'!R95","v":0},{"$f":"'Commercial Battery Storage'!S95","v":0},{"$f":"'Commercial Battery Storage'!T95","v":0},{"$f":"'Commercial Battery Storage'!U95","v":0},{"$f":"'Commercial Battery Storage'!V95","v":0},{"$f":"'Commercial Battery Storage'!W95","v":0},{"$f":"'Commercial Battery Storage'!X95","v":0},{"$f":"'Commercial Battery Storage'!Y95","v":0},{"$f":"'Commercial Battery Storage'!Z95","v":0},{"$f":"'Commercial Battery Storage'!AA95","v":0},{"$f":"'Commercial Battery Storage'!AB95","v":0},{"$f":"'Commercial Battery Storage'!AC95","v":0},{"$f":"'Commercial Battery Storage'!AD95","v":0},{"$f":"'Commercial Battery Storage'!AE95","v":0},{"$f":"'Commercial Battery Storage'!AF95","v":0},{"$f":"'Commercial Battery Storage'!AG95","v":0},{"$f":"'Commercial Battery Storage'!AH95","v":0},{"$f":"'Commercial Battery Storage'!AI95","v":0},{"$f":"'Commercial Battery Storage'!AJ95","v":0},{"$f":"'Commercial Battery Storage'!AK95","v":0}]
["RC3Co4Hr Bae","RD","Conservative",30,"Commercial Battery Storage","4Hr Battery Storage",{"$f":"'Commercial Battery Storage'!F96","v":0},{"$f":"'Commercial Battery Storage'!G96","v":0},{"$f":"'Commercial Battery Storage'!H96","v":0},{"$f":"'Commercial Battery Storage'!I96","v":0},{"$f":"'Commercial Battery Storage'!J96","v":0},{"$f":"'Commercial Battery Storage'!K96","v":0},{"$f":"'Commercial Battery Storage'!L96","v":0},{"$f":"'Commercial Battery Storage'!M96","v":0},{"$f":"'Commercial Battery Storage'!N96","v":0},{"$f":"'Commercial Battery Storage'!O96","v":0},{"$f":"'Commercial Battery Storage'!P96","v":0},{"$f":"'Commercial Battery Storage'!Q96","v":0},{"$f":"'Commercial Battery Storage'!R96","v":0},{"$f":"'Commercial Battery Storage'!S96","v":0},{"$f":"'Commercial Battery Storage'!T96","v":0},{"$f":"'Commercial Battery Storage'!U96","v":0},{"$f":"'Commercial Battery Storage'!V96","v":0},{"$f":"'Commercial Battery Storage'!W96","v":0},{"$f":"'Commercial Battery Storage'!X96","v":0},{"$f":"'Commercial Battery Storage'!Y96","v":0},{"$f":"'Commercial Battery Storage'!Z96","v":0},{"$f":"'Commercial Battery Storage'!AA96","v":0},{"$f":"'Commercial Battery Storage'!AB96","v":0},{"$f":"'Commercial Battery Storage'!AC96","v":0},{"$f":"'Commercial Battery Storage'!AD96","v":0},{"$f":"'Commercial Battery Storage'!AE96","v":0},{"$f":"'Commercial Battery Storage'!AF96","v":0},{"$f":"'Commercial Battery Storage'!AG96","v":0},{"$f":"'Commercial Battery Storage'!AH96","v":0},{"$f":"'Commercial Battery Storage'!AI96","v":0},{"$f":"'Commercial Battery Storage'!AJ96","v":0},{"$f":"'Commercial Battery Storage'!AK96","v":0}]
["RA3Co6Hr Bae","RD","Advanced",30,"Commercial Battery Storage","6Hr Battery Storage",{"$f":"'Commercial Battery Storage'!F97","v":0},{"$f":"'Commercial Battery Storage'!G97","v":0},{"$f":"'Commercial Battery Storage'!H97","v":0},{"$f":"'Commercial Battery Storage'!I97","v":0},{"$f":"'Commercial Battery Storage'!J97","v":0},{"$f":"'Commercial Battery Storage'!K97","v":0},{"$f":"'Commercial Battery Storage'!L97","v":0},{"$f":"'Commercial Battery Storage'!M97","v":0},{"$f":"'Commercial Battery Storage'!N97","v":0},{"$f":"'Commercial Battery Storage'!O97","v":0},{"$f":"'Commercial Battery Storage'!P97","v":0},{"$f":"'Commercial Battery Storage'!Q97","v":0},{"$f":"'Commercial Battery Storage'!R97","v":0},{"$f":"'Commercial Battery Storage'!S97","v":0},{"$f":"'Commercial Battery Storage'!T97","v":0},{"$f":"'Commercial Battery Storage'!U97","v":0},{"$f":"'Commercial Battery Storage'!V97","v":0},{"$f":"'Commercial Battery Storage'!W97","v":0},{"$f":"'Commercial Battery Storage'!X97","v":0},{"$f":"'Commercial Battery Storage'!Y97","v":0},{"$f":"'Commercial Battery Storage'!Z97","v":0},{"$f":"'Commercial Battery Storage'!AA97","v":0},{"$f":"'Commercial Battery Storage'!AB97","v":0},{"$f":"'Commercial Battery Storage'!AC97","v":0},{"$f":"'Commercial Battery Storage'!AD97","v":0},{"$f":"'Commercial Battery Storage'!AE97","v":0},{"$f":"'Commercial Battery Storage'!AF97","v":0},{"$f":"'Commercial Battery Storage'!AG97","v":0},{"$f":"'Commercial Battery Storage'!AH97","v":0},{"$f":"'Commercial Battery Storage'!AI97","v":0},{"$f":"'Commercial Battery Storage'!AJ97","v":0},{"$f":"'Commercial Battery Storage'!AK97","v":0}]
["RM3Co6Hr Bae","RD","Moderate",30,"Commercial Battery Storage","6Hr Battery Storage",{"$f":"'Commercial Battery Storage'!F98","v":0},{"$f":"'Commercial Battery Storage'!G98","v":0},{"$f":"'Commercial Battery Storage'!H98","v":0},{"$f":"'Commercial Battery Storage'!I98","v":0},{"$f":"'Commercial Battery Storage'!J98","v":0},{"$f":"'Commercial Battery Storage'!K98","v":0},{"$f":"'Commercial Battery Storage'!L98","v":0},{"$f":"'Commercial Battery Storage'!M98","v":0},{"$f":"'Commercial Battery Storage'!N98","v":0},{"$f":"'Commercial Battery Storage'!O98","v":0},{"$f":"'Commercial Battery Storage'!P98","v":0},{"$f":"'Commercial Battery Storage'!Q98","v":0},{"$f":"'Commercial Battery Storage'!R98","v":0},{"$f":"'Commercial Battery Storage'!S98","v":0},{"$f":"'Commercial Battery Storage'!T98","v":0},{"$f":"'Commercial Battery Storage'!U98","v":0},{"$f":"'Commercial Battery Storage'!V98","v":0},{"$f":"'Commercial Battery Storage'!W98","v":0},{"$f":"'Commercial Battery Storage'!X98","v":0},{"$f":"'Commercial Battery Storage'!Y98","v":0},{"$f":"'Commercial Battery Storage'!Z98","v":0},{"$f":"'Commercial Battery Storage'!AA98","v":0},{"$f":"'Commercial Battery Storage'!AB98","v":0},{"$f":"'Commercial Battery Storage'!AC98","v":0},{"$f":"'Commercial Battery Storage'!AD98","v":0},{"$f":"'Commercial Battery Storage'!AE98","v":0},{"$f":"'Commercial Battery Storage'!AF98","v":0},{"$f":"'Commercial Battery Storage'!AG98","v":0},{"$f":"'Commercial Battery Storage'!AH98","v":0},{"$f":"'Commercial Battery Storage'!AI98","v":0},{"$f":"'Commercial Battery Storage'!AJ98","v":0},{"$f":"'Commercial Battery Storage'!AK98","v":0}]
["RC3Co6Hr Bae","RD","Conservative",30,"Commercial Battery Storage","6Hr Battery Storage",{"$f":"'Commercial Battery Storage'!F99","v":0},{"$f":"'Commercial Battery Storage'!G99","v":0},{"$f":"'Commercial Battery Storage'!H99","v":0},{"$f":"'Commercial Battery Storage'!I99","v":0},{"$f":"'Commercial Battery Storage'!J99","v":0},{"$f":"'Commercial Battery Storage'!K99","v":0},{"$f":"'Commercial Battery Storage'!L99","v":0},{"$f":"'Commercial Battery Storage'!M99","v":0},{"$f":"'Commercial Battery Storage'!N99","v":0},{"$f":"'Commercial Battery Storage'!O99","v":0},{"$f":"'Commercial Battery Storage'!P99","v":0},{"$f":"'Commercial Battery Storage'!Q99","v":0},{"$f":"'Commercial Battery Storage'!R99","v":0},{"$f":"'Commercial Battery Storage'!S99","v":0},{"$f":"'Commercial Battery Storage'!T99","v":0},{"$f":"'Commercial Battery Storage'!U99","v":0},{"$f":"'Commercial Battery Storage'!V99","v":0},{"$f":"'Commercial Battery Storage'!W99","v":0},{"$f":"'Commercial Battery Storage'!X99","v":0},{"$f":"'Commercial Battery Storage'!Y99","v":0},{"$f":"'Commercial Battery Storage'!Z99","v":0},{"$f":"'Commercial Battery Storage'!AA99","v":0},{"$f":"'Commercial Battery Storage'!AB99","v":0},{"$f":"'Commercial Battery Storage'!AC99","v":0},{"$f":"'Commercial Battery Storage'!AD99","v":0},{"$f":"'Commercial Battery Storage'!AE99","v":0},{"$f":"'Commercial Battery Storage'!AF99","v":0},{"$f":"'Commercial Battery Storage'!AG99","v":0},{"$f":"'Commercial Battery Storage'!AH99","v":0},{"$f":"'Commercial Battery Storage'!AI99","v":0},{"$f":"'Commercial Battery Storage'!AJ99","v":0},{"$f":"'Commercial Battery Storage'!AK99","v":0}]
["RA3Co8Hr Bae","RD","Advanced",30,"Commercial Battery Storage","8Hr Battery Storage",{"$f":"'Commercial Battery Storage'!F100","v":0},{"$f":"'Commercial Battery Storage'!G100","v":0},{"$f":"'Commercial Battery Storage'!H100","v":0},{"$f":"'Commercial Battery Storage'!I100","v":0},{"$f":"'Commercial Battery Storage'!J100","v":0},{"$f":"'Commercial Battery Storage'!K100","v":0},{"$f":"'Commercial Battery Storage'!L100","v":0},{"$f":"'Commercial Battery Storage'!M100","v":0},{"$f":"'Commercial Battery Storage'!N100","v":0},{"$f":"'Commercial Battery Storage'!O100","v":0},{"$f":"'Commercial Battery Storage'!P100","v":0},{"$f":"'Commercial Battery Storage'!Q100","v":0},{"$f":"'Commercial Battery Storage'!R100","v":0},{"$f":"'Commercial Battery Storage'!S100","v":0},{"$f":"'Commercial Battery Storage'!T100","v":0},{"$f":"'Commercial Battery Storage'!U100","v":0},{"$f":"'Commercial Battery Storage'!V100","v":0},{"$f":"'Commercial Battery Storage'!W100","v":0},{"$f":"'Commercial Battery Storage'!X100","v":0},{"$f":"'Commercial Battery Storage'!Y100","v":0},{"$f":"'Commercial Battery Storage'!Z100","v":0},{"$f":"'Commercial Battery Storage'!AA100","v":0},{"$f":"'Commercial Battery Storage'!AB100","v":0},{"$f":"'Commercial Battery Storage'!AC100","v":0},{"$f":"'Commercial Battery Storage'!AD100","v":0},{"$f":"'Commercial Battery Storage'!AE100","v":0},{"$f":"'Commercial Battery Storage'!AF100","v":0},{"$f":"'Commercial Battery Storage'!AG100","v":0},{"$f":"'Commercial Battery Storage'!AH100","v":0},{"$f":"'Commercial Battery Storage'!AI100","v":0},{"$f":"'Commercial Battery Storage'!AJ100","v":0},{"$f":"'Commercial Battery Storage'!AK100","v":0}]
["RM3Co8Hr Bae","RD","Moderate",30,"Commercial Battery Storage","8Hr Battery Storage",{"$f":"'Commercial Battery Storage'!F101","v":0},{"$f":"'Commercial Battery Storage'!G101","v":0},{"$f":"'Commercial Battery Storage'!H101","v":0},{"$f":"'Commercial Battery Storage'!I101","v":0},{"$f":"'Commercial Battery Storage'!J101","v":0},{"$f":"'Commercial Battery Storage'!K101","v":0},{"$f":"'Commercial Battery Storage'!L101","v":0},{"$f":"'Commercial Battery Storage'!M101","v":0},{"$f":"'Commercial Battery Storage'!N101","v":0},{"$f":"'Commercial Battery Storage'!O101","v":0},{"$f":"'Commercial Battery Storage'!P101","v":0},{"$f":"'Commercial Battery Storage'!Q101","v":0},{"$f":"'Commercial Battery Storage'!R101","v":0},{"$f":"'Commercial Battery Storage'!S101","v":0},{"$f":"'Commercial Battery Storage'!T101","v":0},{"$f":"'Commercial Battery Storage'!U101","v":0},{"$f":"'Commercial Battery Storage'!V101","v":0},{"$f":"'Commercial Battery Storage'!W101","v":0},{"$f":"'Commercial Battery Storage'!X101","v":0},{"$f":"'Commercial Battery Storage'!Y101","v":0},{"$f":"'Commercial Battery Storage'!Z101","v":0},{"$f":"'Commercial Battery Storage'!AA101","v":0},{"$f":"'Commercial Battery Storage'!AB101","v":0},{"$f":"'Commercial Battery Storage'!AC101","v":0},{"$f":"'Commercial Battery Storage'!AD101","v":0},{"$f":"'Commercial Battery Storage'!AE101","v":0},{"$f":"'Commercial Battery Storage'!AF101","v":0},{"$f":"'Commercial Battery Storage'!AG101","v":0},{"$f":"'Commercial Battery Storage'!AH101","v":0},{"$f":"'Commercial Battery Storage'!AI101","v":0},{"$f":"'Commercial Battery Storage'!AJ101","v":0},{"$f":"'Commercial Battery Storage'!AK101","v":0}]
["RC3Co8Hr Bae","RD","Conservative",30,"Commercial Battery Storage","8Hr Battery Storage",{"$f":"'Commercial Battery Storage'!F102","v":0},{"$f":"'Commercial Battery Storage'!G102","v":0},{"$f":"'Commercial Battery Storage'!H102","v":0},{"$f":"'Commercial Battery Storage'!I102","v":0},{"$f":"'Commercial Battery Storage'!J102","v":0},{"$f":"'Commercial Battery Storage'!K102","v":0},{"$f":"'Commercial Battery Storage'!L102","v":0},{"$f":"'Commercial Battery Storage'!M102","v":0},{"$f":"'Commercial Battery Storage'!N102","v":0},{"$f":"'Commercial Battery Storage'!O102","v":0},{"$f":"'Commercial Battery Storage'!P102","v":0},{"$f":"'Commercial Battery Storage'!Q102","v":0},{"$f":"'Commercial Battery Storage'!R102","v":0},{"$f":"'Commercial Battery Storage'!S102","v":0},{"$f":"'Commercial Battery Storage'!T102","v":0},{"$f":"'Commercial Battery Storage'!U102","v":0},{"$f":"'Commercial Battery Storage'!V102","v":0},{"$f":"'Commercial Battery Storage'!W102","v":0},{"$f":"'Commercial Battery Storage'!X102","v":0},{"$f":"'Commercial Battery Storage'!Y102","v":0},{"$f":"'Commercial Battery Storage'!Z102","v":0},{"$f":"'Commercial Battery Storage'!AA102","v":0},{"$f":"'Commercial Battery Storage'!AB102","v":0},{"$f":"'Commercial Battery Storage'!AC102","v":0},{"$f":"'Commercial Battery Storage'!AD102","v":0},{"$f":"'Commercial Battery Storage'!AE102","v":0},{"$f":"'Commercial Battery Storage'!AF102","v":0},{"$f":"'Commercial Battery Storage'!AG102","v":0},{"$f":"'Commercial Battery Storage'!AH102","v":0},{"$f":"'Commercial Battery Storage'!AI102","v":0},{"$f":"'Commercial Battery Storage'!AJ102","v":0},{"$f":"'Commercial Battery Storage'!AK102","v":0}]
["RA3Re3kW/6ke","RD","Advanced",30,"Residential Battery Storage","3kW/6kWh Battery Storage",{"$f":"'Residential Battery Storage'!F61","v":0},{"$f":"'Residential Battery Storage'!G61","v":0},{"$f":"'Residential Battery Storage'!H61","v":0},{"$f":"'Residential Battery Storage'!I61","v":0},{"$f":"'Residential Battery Storage'!J61","v":0},{"$f":"'Residential Battery Storage'!K61","v":0},{"$f":"'Residential Battery Storage'!L61","v":0},{"$f":"'Residential Battery Storage'!M61","v":0},{"$f":"'Residential Battery Storage'!N61","v":0},{"$f":"'Residential Battery Storage'!O61","v":0},{"$f":"'Residential Battery Storage'!P61","v":0},{"$f":"'Residential Battery Storage'!Q61","v":0},{"$f":"'Residential Battery Storage'!R61","v":0},{"$f":"'Residential Battery Storage'!S61","v":0},{"$f":"'Residential Battery Storage'!T61","v":0},{"$f":"'Residential Battery Storage'!U61","v":0},{"$f":"'Residential Battery Storage'!V61","v":0},{"$f":"'Residential Battery Storage'!W61","v":0},{"$f":"'Residential Battery Storage'!X61","v":0},{"$f":"'Residential Battery Storage'!Y61","v":0},{"$f":"'Residential Battery Storage'!Z61","v":0},{"$f":"'Residential Battery Storage'!AA61","v":0},{"$f":"'Residential Battery Storage'!AB61","v":0},{"$f":"'Residential Battery Storage'!AC61","v":0},{"$f":"'Residential Battery Storage'!AD61","v":0},{"$f":"'Residential Battery Storage'!AE61","v":0},{"$f":"'Residential Battery Storage'!AF61","v":0},{"$f":"'Residential Battery Storage'!AG61","v":0},{"$f":"'Residential Battery Storage'!AH61","v":0},{"$f":"'Residential Battery Storage'!AI61","v":0},{"$f":"'Residential Battery Storage'!AJ61","v":0},{"$f":"'Residential Battery Storage'!AK61","v":0}]
["RM3Re3kW/6ke","RD","Moderate",30,"Residential Battery Storage","3kW/6kWh Battery Storage",{"$f":"'Residential Battery Storage'!F62","v":0},{"$f":"'Residential Battery Storage'!G62","v":0},{"$f":"'Residential Battery Storage'!H62","v":0},{"$f":"'Residential Battery Storage'!I62","v":0},{"$f":"'Residential Battery Storage'!J62","v":0},{"$f":"'Residential Battery Storage'!K62","v":0},{"$f":"'Residential Battery Storage'!L62","v":0},{"$f":"'Residential Battery Storage'!M62","v":0},{"$f":"'Residential Battery Storage'!N62","v":0},{"$f":"'Residential Battery Storage'!O62","v":0},{"$f":"'Residential Battery Storage'!P62","v":0},{"$f":"'Residential Battery Storage'!Q62","v":0},{"$f":"'Residential Battery Storage'!R62","v":0},{"$f":"'Residential Battery Storage'!S62","v":0},{"$f":"'Residential Battery Storage'!T62","v":0},{"$f":"'Residential Battery Storage'!U62","v":0},{"$f":"'Residential Battery Storage'!V62","v":0},{"$f":"'Residential Battery Storage'!W62","v":0},{"$f":"'Residential Battery Storage'!X62","v":0},{"$f":"'Residential Battery Storage'!Y62","v":0},{"$f":"'Residential Battery Storage'!Z62","v":0},{"$f":"'Residential Battery Storage'!AA62","v":0},{"$f":"'Residential Battery Storage'!AB62","v":0},{"$f":"'Residential Battery Storage'!AC62","v":0},{"$f":"'Residential Battery Storage'!AD62","v":0},{"$f":"'Residential Battery Storage'!AE62","v":0},{"$f":"'Residential Battery Storage'!AF62","v":0},{"$f":"'Residential Battery Storage'!AG62","v":0},{"$f":"'Residential Battery Storage'!AH62","v":0},{"$f":"'Residential Battery Storage'!AI62","v":0},{"$f":"'Residential Battery Storage'!AJ62","v":0},{"$f":"'Residential Battery Storage'!AK62","v":0}]
["RC3Re3kW/6ke","RD","Conservative",30,"Residential Battery Storage","3kW/6kWh Battery Storage",{"$f":"'Residential Battery Storage'!F63","v":0},{"$f":"'Residential Battery Storage'!G63","v":0},{"$f":"'Residential Battery Storage'!H63","v":0},{"$f":"'Residential Battery Storage'!I63","v":0},{"$f":"'Residential Battery Storage'!J63","v":0},{"$f":"'Residential Battery Storage'!K63","v":0},{"$f":"'Residential Battery Storage'!L63","v":0},{"$f":"'Residential Battery Storage'!M63","v":0},{"$f":"'Residential Battery Storage'!N63","v":0},{"$f":"'Residential Battery Storage'!O63","v":0},{"$f":"'Residential Battery Storage'!P63","v":0},{"$f":"'Residential Battery Storage'!Q63","v":0},{"$f":"'Residential Battery Storage'!R63","v":0},{"$f":"'Residential Battery Storage'!S63","v":0},{"$f":"'Residential Battery Storage'!T63","v":0},{"$f":"'Residential Battery Storage'!U63","v":0},{"$f":"'Residential Battery Storage'!V63","v":0},{"$f":"'Residential Battery Storage'!W63","v":0},{"$f":"'Residential Battery Storage'!X63","v":0},{"$f":"'Residential Battery Storage'!Y63","v":0},{"$f":"'Residential Battery Storage'!Z63","v":0},{"$f":"'Residential Battery Storage'!AA63","v":0},{"$f":"'Residential Battery Storage'!AB63","v":0},{"$f":"'Residential Battery Storage'!AC63","v":0},{"$f":"'Residential Battery Storage'!AD63","v":0},{"$f":"'Residential Battery Storage'!AE63","v":0},{"$f":"'Residential Battery Storage'!AF63","v":0},{"$f":"'Residential Battery Storage'!AG63","v":0},{"$f":"'Residential Battery Storage'!AH63","v":0},{"$f":"'Residential Battery Storage'!AI63","v":0},{"$f":"'Residential Battery Storage'!AJ63","v":0},{"$f":"'Residential Battery Storage'!AK63","v":0}]
["RA3Re5kW/20e","RD","Advanced",30,"Residential Battery Storage","5kW/20kWh Battery Storage",{"$f":"'Residential Battery Storage'!F64","v":0},{"$f":"'Residential Battery Storage'!G64","v":0},{"$f":"'Residential Battery Storage'!H64","v":0},{"$f":"'Residential Battery Storage'!I64","v":0},{"$f":"'Residential Battery Storage'!J64","v":0},{"$f":"'Residential Battery Storage'!K64","v":0},{"$f":"'Residential Battery Storage'!L64","v":0},{"$f":"'Residential Battery Storage'!M64","v":0},{"$f":"'Residential Battery Storage'!N64","v":0},{"$f":"'Residential Battery Storage'!O64","v":0},{"$f":"'Residential Battery Storage'!P64","v":0},{"$f":"'Residential Battery Storage'!Q64","v":0},{"$f":"'Residential Battery Storage'!R64","v":0},{"$f":"'Residential Battery Storage'!S64","v":0},{"$f":"'Residential Battery Storage'!T64","v":0},{"$f":"'Residential Battery Storage'!U64","v":0},{"$f":"'Residential Battery Storage'!V64","v":0},{"$f":"'Residential Battery Storage'!W64","v":0},{"$f":"'Residential Battery Storage'!X64","v":0},{"$f":"'Residential Battery Storage'!Y64","v":0},{"$f":"'Residential Battery Storage'!Z64","v":0},{"$f":"'Residential Battery Storage'!AA64","v":0},{"$f":"'Residential Battery Storage'!AB64","v":0},{"$f":"'Residential Battery Storage'!AC64","v":0},{"$f":"'Residential Battery Storage'!AD64","v":0},{"$f":"'Residential Battery Storage'!AE64","v":0},{"$f":"'Residential Battery Storage'!AF64","v":0},{"$f":"'Residential Battery Storage'!AG64","v":0},{"$f":"'Residential Battery Storage'!AH64","v":0},{"$f":"'Residential Battery Storage'!AI64","v":0},{"$f":"'Residential Battery Storage'!AJ64","v":0},{"$f":"'Residential Battery Storage'!AK64","v":0}]
[{"$f":"_xlfn.CONCAT(LEFT(B265,1), LEFT(C265,1), LEFT(D265,1),LEFT(E265,2),LEFT(F265,6),RIGHT(F265,1))","v":"RM3Re5kW/20e"},"RD","Moderate",30,"Residential Battery Storage","5kW/20kWh Battery Storage",{"$f":"'Residential Battery Storage'!F65","v":0},{"$f":"'Residential Battery Storage'!G65","v":0},{"$f":"'Residential Battery Storage'!H65","v":0},{"$f":"'Residential Battery Storage'!I65","v":0},{"$f":"'Residential Battery Storage'!J65","v":0},{"$f":"'Residential Battery Storage'!K65","v":0},{"$f":"'Residential Battery Storage'!L65","v":0},{"$f":"'Residential Battery Storage'!M65","v":0},{"$f":"'Residential Battery Storage'!N65","v":0},{"$f":"'Residential Battery Storage'!O65","v":0},{"$f":"'Residential Battery Storage'!P65","v":0},{"$f":"'Residential Battery Storage'!Q65","v":0},{"$f":"'Residential Battery Storage'!R65","v":0},{"$f":"'Residential Battery Storage'!S65","v":0},{"$f":"'Residential Battery Storage'!T65","v":0},{"$f":"'Residential Battery Storage'!U65","v":0},{"$f":"'Residential Battery Storage'!V65","v":0},{"$f":"'Residential Battery Storage'!W65","v":0},{"$f":"'Residential Battery Storage'!X65","v":0},{"$f":"'Residential Battery Storage'!Y65","v":0},{"$f":"'Residential Battery Storage'!Z65","v":0},{"$f":"'Residential Battery Storage'!AA65","v":0},{"$f":"'Residential Battery Storage'!AB65","v":0},{"$f":"'Residential Battery Storage'!AC65","v":0},{"$f":"'Residential Battery Storage'!AD65","v":0},{"$f":"'Residential Battery Storage'!AE65","v":0},{"$f":"'Residential Battery Storage'!AF65","v":0},{"$f":"'Residential Battery Storage'!AG65","v":0},{"$f":"'Residential Battery Storage'!AH65","v":0},{"$f":"'Residential Battery Storage'!AI65","v":0},{"$f":"'Residential Battery Storage'!AJ65","v":0},{"$f":"'Residential Battery Storage'!AK65","v":0}]
["RC3Re5kW/20e","RD","Conservative",30,"Residential Battery Storage","5kW/20kWh Battery Storage",{"$f":"'Residential Battery Storage'!F66","v":0},{"$f":"'Residential Battery Storage'!G66","v":0},{"$f":"'Residential Battery Storage'!H66","v":0},{"$f":"'Residential Battery Storage'!I66","v":0},{"$f":"'Residential Battery Storage'!J66","v":0},{"$f":"'Residential Battery Storage'!K66","v":0},{"$f":"'Residential Battery Storage'!L66","v":0},{"$f":"'Residential Battery Storage'!M66","v":0},{"$f":"'Residential Battery Storage'!N66","v":0},{"$f":"'Residential Battery Storage'!O66","v":0},{"$f":"'Residential Battery Storage'!P66","v":0},{"$f":"'Residential Battery Storage'!Q66","v":0},{"$f":"'Residential Battery Storage'!R66","v":0},{"$f":"'Residential Battery Storage'!S66","v":0},{"$f":"'Residential Battery Storage'!T66","v":0},{"$f":"'Residential Battery Storage'!U66","v":0},{"$f":"'Residential Battery Storage'!V66","v":0},{"$f":"'Residential Battery Storage'!W66","v":0},{"$f":"'Residential Battery Storage'!X66","v":0},{"$f":"'Residential Battery Storage'!Y66","v":0},{"$f":"'Residential Battery Storage'!Z66","v":0},{"$f":"'Residential Battery Storage'!AA66","v":0},{"$f":"'Residential Battery Storage'!AB66","v":0},{"$f":"'Residential Battery Storage'!AC66","v":0},{"$f":"'Residential Battery Storage'!AD66","v":0},{"$f":"'Residential Battery Storage'!AE66","v":0},{"$f":"'Residential Battery Storage'!AF66","v":0},{"$f":"'Residential Battery Storage'!AG66","v":0},{"$f":"'Residential Battery Storage'!AH66","v":0},{"$f":"'Residential Battery Storage'!AI66","v":0},{"$f":"'Residential Battery Storage'!AJ66","v":0},{"$f":"'Residential Battery Storage'!AK66","v":0}]
["RA3UtClass10","RD","Advanced",30,"Utility-Scale PV-Plus-Battery","Class10",{"$f":"'Utility-Scale PV-Plus-Battery'!L352","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!M352","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!N352","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!O352","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!P352","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!Q352","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!R352","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!S352","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!T352","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!U352","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!V352","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!W352","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!X352","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!Y352","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!Z352","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AA352","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AB352","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AC352","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AD352","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AE352","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AF352","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AG352","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AH352","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AI352","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AJ352","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AK352","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AL352","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AM352","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AN352","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AO352","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AP352","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AQ352","v":0}]
["RM3UtClass10","RD","Moderate",30,"Utility-Scale PV-Plus-Battery","Class10",{"$f":"'Utility-Scale PV-Plus-Battery'!L353","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!M353","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!N353","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!O353","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!P353","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!Q353","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!R353","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!S353","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!T353","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!U353","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!V353","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!W353","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!X353","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!Y353","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!Z353","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AA353","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AB353","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AC353","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AD353","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AE353","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AF353","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AG353","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AH353","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AI353","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AJ353","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AK353","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AL353","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AM353","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AN353","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AO353","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AP353","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AQ353","v":0}]
["RC3UtClass10","RD","Conservative",30,"Utility-Scale PV-Plus-Battery","Class10",{"$f":"'Utility-Scale PV-Plus-Battery'!L354","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!M354","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!N354","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!O354","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!P354","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!Q354","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!R354","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!S354","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!T354","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!U354","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!V354","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!W354","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!X354","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!Y354","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!Z354","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AA354","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AB354","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AC354","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AD354","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AE354","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AF354","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AG354","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AH354","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AI354","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AJ354","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AK354","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AL354","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AM354","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AN354","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AO354","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AP354","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AQ354","v":0}]
["RA3UtClass99","RD","Advanced",30,"Utility-Scale PV-Plus-Battery","Class9",{"$f":"'Utility-Scale PV-Plus-Battery'!L355","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!M355","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!N355","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!O355","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!P355","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!Q355","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!R355","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!S355","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!T355","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!U355","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!V355","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!W355","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!X355","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!Y355","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!Z355","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AA355","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AB355","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AC355","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AD355","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AE355","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AF355","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AG355","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AH355","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AI355","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AJ355","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AK355","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AL355","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AM355","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AN355","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AO355","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AP355","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AQ355","v":0}]
["RM3UtClass99","RD","Moderate",30,"Utility-Scale PV-Plus-Battery","Class9",{"$f":"'Utility-Scale PV-Plus-Battery'!L356","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!M356","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!N356","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!O356","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!P356","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!Q356","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!R356","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!S356","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!T356","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!U356","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!V356","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!W356","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!X356","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!Y356","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!Z356","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AA356","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AB356","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AC356","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AD356","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AE356","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AF356","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AG356","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AH356","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AI356","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AJ356","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AK356","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AL356","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AM356","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AN356","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AO356","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AP356","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AQ356","v":0}]
["RC3UtClass99","RD","Conservative",30,"Utility-Scale PV-Plus-Battery","Class9",{"$f":"'Utility-Scale PV-Plus-Battery'!L357","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!M357","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!N357","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!O357","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!P357","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!Q357","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!R357","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!S357","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!T357","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!U357","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!V357","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!W357","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!X357","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!Y357","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!Z357","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AA357","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AB357","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AC357","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AD357","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AE357","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AF357","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AG357","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AH357","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AI357","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AJ357","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AK357","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AL357","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AM357","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AN357","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AO357","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AP357","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AQ357","v":0}]
["RA3UtClass88","RD","Advanced",30,"Utility-Scale PV-Plus-Battery","Class8",{"$f":"'Utility-Scale PV-Plus-Battery'!L358","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!M358","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!N358","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!O358","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!P358","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!Q358","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!R358","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!S358","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!T358","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!U358","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!V358","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!W358","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!X358","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!Y358","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!Z358","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AA358","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AB358","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AC358","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AD358","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AE358","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AF358","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AG358","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AH358","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AI358","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AJ358","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AK358","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AL358","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AM358","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AN358","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AO358","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AP358","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AQ358","v":0}]
["RM3UtClass88","RD","Moderate",30,"Utility-Scale PV-Plus-Battery","Class8",{"$f":"'Utility-Scale PV-Plus-Battery'!L359","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!M359","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!N359","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!O359","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!P359","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!Q359","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!R359","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!S359","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!T359","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!U359","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!V359","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!W359","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!X359","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!Y359","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!Z359","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AA359","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AB359","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AC359","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AD359","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AE359","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AF359","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AG359","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AH359","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AI359","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AJ359","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AK359","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AL359","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AM359","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AN359","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AO359","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AP359","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AQ359","v":0}]
["RC3UtClass88","RD","Conservative",30,"Utility-Scale PV-Plus-Battery","Class8",{"$f":"'Utility-Scale PV-Plus-Battery'!L360","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!M360","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!N360","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!O360","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!P360","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!Q360","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!R360","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!S360","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!T360","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!U360","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!V360","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!W360","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!X360","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!Y360","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!Z360","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AA360","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AB360","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AC360","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AD360","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AE360","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AF360","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AG360","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AH360","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AI360","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AJ360","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AK360","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AL360","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AM360","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AN360","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AO360","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AP360","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AQ360","v":0}]
["RA3UtClass77","RD","Advanced",30,"Utility-Scale PV-Plus-Battery","Class7",{"$f":"'Utility-Scale PV-Plus-Battery'!L361","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!M361","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!N361","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!O361","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!P361","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!Q361","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!R361","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!S361","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!T361","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!U361","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!V361","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!W361","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!X361","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!Y361","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!Z361","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AA361","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AB361","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AC361","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AD361","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AE361","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AF361","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AG361","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AH361","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AI361","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AJ361","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AK361","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AL361","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AM361","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AN361","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AO361","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AP361","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AQ361","v":0}]
["RM3UtClass77","RD","Moderate",30,"Utility-Scale PV-Plus-Battery","Class7",{"$f":"'Utility-Scale PV-Plus-Battery'!L362","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!M362","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!N362","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!O362","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!P362","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!Q362","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!R362","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!S362","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!T362","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!U362","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!V362","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!W362","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!X362","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!Y362","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!Z362","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AA362","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AB362","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AC362","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AD362","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AE362","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AF362","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AG362","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AH362","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AI362","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AJ362","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AK362","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AL362","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AM362","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AN362","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AO362","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AP362","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AQ362","v":0}]
["RC3UtClass77","RD","Conservative",30,"Utility-Scale PV-Plus-Battery","Class7",{"$f":"'Utility-Scale PV-Plus-Battery'!L363","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!M363","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!N363","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!O363","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!P363","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!Q363","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!R363","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!S363","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!T363","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!U363","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!V363","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!W363","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!X363","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!Y363","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!Z363","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AA363","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AB363","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AC363","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AD363","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AE363","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AF363","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AG363","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AH363","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AI363","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AJ363","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AK363","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AL363","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AM363","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AN363","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AO363","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AP363","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AQ363","v":0}]
["RA3UtClass66","RD","Advanced",30,"Utility-Scale PV-Plus-Battery","Class6",{"$f":"'Utility-Scale PV-Plus-Battery'!L364","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!M364","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!N364","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!O364","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!P364","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!Q364","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!R364","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!S364","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!T364","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!U364","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!V364","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!W364","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!X364","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!Y364","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!Z364","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AA364","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AB364","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AC364","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AD364","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AE364","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AF364","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AG364","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AH364","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AI364","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AJ364","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AK364","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AL364","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AM364","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AN364","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AO364","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AP364","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AQ364","v":0}]
["RM3UtClass66","RD","Moderate",30,"Utility-Scale PV-Plus-Battery","Class6",{"$f":"'Utility-Scale PV-Plus-Battery'!L365","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!M365","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!N365","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!O365","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!P365","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!Q365","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!R365","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!S365","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!T365","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!U365","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!V365","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!W365","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!X365","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!Y365","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!Z365","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AA365","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AB365","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AC365","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AD365","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AE365","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AF365","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AG365","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AH365","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AI365","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AJ365","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AK365","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AL365","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AM365","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AN365","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AO365","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AP365","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AQ365","v":0}]
["RC3UtClass66","RD","Conservative",30,"Utility-Scale PV-Plus-Battery","Class6",{"$f":"'Utility-Scale PV-Plus-Battery'!L366","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!M366","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!N366","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!O366","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!P366","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!Q366","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!R366","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!S366","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!T366","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!U366","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!V366","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!W366","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!X366","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!Y366","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!Z366","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AA366","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AB366","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AC366","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AD366","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AE366","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AF366","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AG366","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AH366","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AI366","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AJ366","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AK366","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AL366","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AM366","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AN366","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AO366","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AP366","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AQ366","v":0}]
[{"$f":"_xlfn.CONCAT(LEFT(B282,1), LEFT(C282,1), LEFT(D282,1),LEFT(E282,2),LEFT(F282,6),RIGHT(F282,1))","v":"RA3UtClass55"},"RD","Advanced",30,"Utility-Scale PV-Plus-Battery","Class5",{"$f":"'Utility-Scale PV-Plus-Battery'!L367","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!M367","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!N367","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!O367","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!P367","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!Q367","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!R367","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!S367","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!T367","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!U367","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!V367","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!W367","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!X367","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!Y367","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!Z367","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AA367","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AB367","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AC367","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AD367","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AE367","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AF367","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AG367","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AH367","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AI367","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AJ367","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AK367","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AL367","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AM367","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AN367","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AO367","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AP367","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AQ367","v":0}]
["RM3UtClass55","RD","Moderate",30,"Utility-Scale PV-Plus-Battery","Class5",{"$f":"'Utility-Scale PV-Plus-Battery'!L368","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!M368","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!N368","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!O368","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!P368","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!Q368","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!R368","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!S368","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!T368","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!U368","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!V368","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!W368","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!X368","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!Y368","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!Z368","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AA368","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AB368","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AC368","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AD368","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AE368","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AF368","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AG368","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AH368","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AI368","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AJ368","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AK368","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AL368","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AM368","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AN368","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AO368","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AP368","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AQ368","v":0}]
["RC3UtClass55","RD","Conservative",30,"Utility-Scale PV-Plus-Battery","Class5",{"$f":"'Utility-Scale PV-Plus-Battery'!L369","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!M369","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!N369","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!O369","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!P369","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!Q369","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!R369","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!S369","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!T369","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!U369","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!V369","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!W369","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!X369","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!Y369","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!Z369","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AA369","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AB369","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AC369","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AD369","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AE369","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AF369","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AG369","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AH369","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AI369","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AJ369","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AK369","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AL369","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AM369","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AN369","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AO369","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AP369","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AQ369","v":0}]
["RA3UtClass44","RD","Advanced",30,"Utility-Scale PV-Plus-Battery","Class4",{"$f":"'Utility-Scale PV-Plus-Battery'!L370","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!M370","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!N370","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!O370","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!P370","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!Q370","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!R370","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!S370","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!T370","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!U370","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!V370","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!W370","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!X370","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!Y370","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!Z370","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AA370","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AB370","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AC370","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AD370","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AE370","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AF370","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AG370","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AH370","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AI370","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AJ370","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AK370","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AL370","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AM370","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AN370","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AO370","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AP370","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AQ370","v":0}]
["RM3UtClass44","RD","Moderate",30,"Utility-Scale PV-Plus-Battery","Class4",{"$f":"'Utility-Scale PV-Plus-Battery'!L371","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!M371","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!N371","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!O371","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!P371","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!Q371","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!R371","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!S371","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!T371","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!U371","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!V371","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!W371","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!X371","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!Y371","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!Z371","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AA371","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AB371","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AC371","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AD371","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AE371","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AF371","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AG371","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AH371","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AI371","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AJ371","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AK371","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AL371","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AM371","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AN371","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AO371","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AP371","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AQ371","v":0}]
["RC3UtClass44","RD","Conservative",30,"Utility-Scale PV-Plus-Battery","Class4",{"$f":"'Utility-Scale PV-Plus-Battery'!L372","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!M372","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!N372","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!O372","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!P372","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!Q372","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!R372","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!S372","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!T372","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!U372","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!V372","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!W372","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!X372","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!Y372","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!Z372","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AA372","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AB372","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AC372","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AD372","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AE372","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AF372","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AG372","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AH372","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AI372","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AJ372","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AK372","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AL372","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AM372","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AN372","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AO372","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AP372","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AQ372","v":0}]
["RA3UtClass33","RD","Advanced",30,"Utility-Scale PV-Plus-Battery","Class3",{"$f":"'Utility-Scale PV-Plus-Battery'!L373","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!M373","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!N373","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!O373","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!P373","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!Q373","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!R373","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!S373","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!T373","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!U373","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!V373","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!W373","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!X373","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!Y373","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!Z373","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AA373","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AB373","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AC373","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AD373","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AE373","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AF373","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AG373","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AH373","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AI373","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AJ373","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AK373","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AL373","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AM373","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AN373","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AO373","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AP373","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AQ373","v":0}]
["RM3UtClass33","RD","Moderate",30,"Utility-Scale PV-Plus-Battery","Class3",{"$f":"'Utility-Scale PV-Plus-Battery'!L374","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!M374","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!N374","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!O374","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!P374","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!Q374","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!R374","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!S374","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!T374","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!U374","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!V374","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!W374","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!X374","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!Y374","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!Z374","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AA374","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AB374","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AC374","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AD374","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AE374","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AF374","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AG374","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AH374","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AI374","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AJ374","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AK374","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AL374","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AM374","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AN374","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AO374","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AP374","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AQ374","v":0}]
["RC3UtClass33","RD","Conservative",30,"Utility-Scale PV-Plus-Battery","Class3",{"$f":"'Utility-Scale PV-Plus-Battery'!L375","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!M375","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!N375","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!O375","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!P375","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!Q375","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!R375","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!S375","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!T375","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!U375","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!V375","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!W375","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!X375","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!Y375","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!Z375","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AA375","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AB375","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AC375","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AD375","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AE375","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AF375","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AG375","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AH375","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AI375","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AJ375","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AK375","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AL375","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AM375","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AN375","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AO375","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AP375","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AQ375","v":0}]
["RA3UtClass22","RD","Advanced",30,"Utility-Scale PV-Plus-Battery","Class2",{"$f":"'Utility-Scale PV-Plus-Battery'!L376","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!M376","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!N376","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!O376","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!P376","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!Q376","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!R376","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!S376","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!T376","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!U376","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!V376","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!W376","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!X376","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!Y376","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!Z376","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AA376","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AB376","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AC376","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AD376","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AE376","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AF376","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AG376","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AH376","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AI376","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AJ376","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AK376","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AL376","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AM376","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AN376","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AO376","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AP376","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AQ376","v":0}]
["RM3UtClass22","RD","Moderate",30,"Utility-Scale PV-Plus-Battery","Class2",{"$f":"'Utility-Scale PV-Plus-Battery'!L377","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!M377","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!N377","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!O377","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!P377","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!Q377","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!R377","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!S377","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!T377","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!U377","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!V377","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!W377","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!X377","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!Y377","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!Z377","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AA377","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AB377","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AC377","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AD377","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AE377","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AF377","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AG377","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AH377","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AI377","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AJ377","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AK377","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AL377","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AM377","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AN377","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AO377","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AP377","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AQ377","v":0}]
["RC3UtClass22","RD","Conservative",30,"Utility-Scale PV-Plus-Battery","Class2",{"$f":"'Utility-Scale PV-Plus-Battery'!L378","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!M378","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!N378","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!O378","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!P378","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!Q378","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!R378","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!S378","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!T378","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!U378","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!V378","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!W378","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!X378","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!Y378","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!Z378","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AA378","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AB378","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AC378","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AD378","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AE378","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AF378","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AG378","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AH378","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AI378","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AJ378","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AK378","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AL378","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AM378","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AN378","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AO378","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AP378","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AQ378","v":0}]
["RA3UtClass11","RD","Advanced",30,"Utility-Scale PV-Plus-Battery","Class1",{"$f":"'Utility-Scale PV-Plus-Battery'!L379","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!M379","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!N379","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!O379","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!P379","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!Q379","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!R379","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!S379","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!T379","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!U379","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!V379","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!W379","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!X379","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!Y379","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!Z379","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AA379","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AB379","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AC379","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AD379","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AE379","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AF379","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AG379","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AH379","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AI379","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AJ379","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AK379","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AL379","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AM379","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AN379","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AO379","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AP379","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AQ379","v":0}]
["RM3UtClass11","RD","Moderate",30,"Utility-Scale PV-Plus-Battery","Class1",{"$f":"'Utility-Scale PV-Plus-Battery'!L380","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!M380","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!N380","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!O380","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!P380","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!Q380","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!R380","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!S380","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!T380","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!U380","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!V380","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!W380","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!X380","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!Y380","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!Z380","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AA380","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AB380","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AC380","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AD380","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AE380","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AF380","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AG380","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AH380","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AI380","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AJ380","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AK380","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AL380","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AM380","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AN380","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AO380","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AP380","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AQ380","v":0}]
["RC3UtClass11","RD","Conservative",30,"Utility-Scale PV-Plus-Battery","Class1",{"$f":"'Utility-Scale PV-Plus-Battery'!L381","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!M381","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!N381","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!O381","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!P381","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!Q381","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!R381","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!S381","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!T381","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!U381","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!V381","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!W381","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!X381","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!Y381","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!Z381","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AA381","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AB381","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AC381","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AD381","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AE381","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AF381","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AG381","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AH381","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AI381","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AJ381","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AK381","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AL381","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AM381","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AN381","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AO381","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AP381","v":0},{"$f":"'Utility-Scale PV-Plus-Battery'!AQ381","v":0}]
["RA3PuClass 1","RD","Advanced",30,"Pumped Storage Hydropower","Class 1",{"$f":"'Pumped Storage Hydropower'!L171","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!M171","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!N171","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!O171","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!P171","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!Q171","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!R171","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!S171","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!T171","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!U171","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!V171","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!W171","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!X171","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!Y171","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!Z171","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AA171","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AB171","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AC171","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AD171","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AE171","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AF171","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AG171","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AH171","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AI171","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AJ171","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AK171","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AL171","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AM171","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AN171","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AO171","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AP171","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AQ171","v":0.50629999999999997}]
["RM3PuClass 1","RD","Moderate",30,"Pumped Storage Hydropower","Class 1",{"$f":"'Pumped Storage Hydropower'!L172","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!M172","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!N172","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!O172","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!P172","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!Q172","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!R172","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!S172","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!T172","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!U172","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!V172","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!W172","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!X172","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!Y172","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!Z172","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AA172","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AB172","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AC172","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AD172","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AE172","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AF172","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AG172","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AH172","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AI172","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AJ172","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AK172","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AL172","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AM172","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AN172","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AO172","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AP172","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AQ172","v":0.50629999999999997}]
["RC3PuClass 1","RD","Conservative",30,"Pumped Storage Hydropower","Class 1",{"$f":"'Pumped Storage Hydropower'!L173","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!M173","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!N173","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!O173","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!P173","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!Q173","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!R173","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!S173","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!T173","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!U173","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!V173","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!W173","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!X173","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!Y173","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!Z173","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AA173","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AB173","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AC173","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AD173","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AE173","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AF173","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AG173","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AH173","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AI173","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AJ173","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AK173","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AL173","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AM173","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AN173","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AO173","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AP173","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AQ173","v":0.50629999999999997}]
["RA3PuClass 2","RD","Advanced",30,"Pumped Storage Hydropower","Class 2",{"$f":"'Pumped Storage Hydropower'!L174","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!M174","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!N174","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!O174","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!P174","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!Q174","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!R174","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!S174","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!T174","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!U174","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!V174","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!W174","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!X174","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!Y174","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!Z174","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AA174","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AB174","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AC174","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AD174","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AE174","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AF174","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AG174","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AH174","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AI174","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AJ174","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AK174","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AL174","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AM174","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AN174","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AO174","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AP174","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AQ174","v":0.50629999999999997}]
["RM3PuClass 2","RD","Moderate",30,"Pumped Storage Hydropower","Class 2",{"$f":"'Pumped Storage Hydropower'!L175","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!M175","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!N175","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!O175","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!P175","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!Q175","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!R175","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!S175","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!T175","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!U175","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!V175","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!W175","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!X175","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!Y175","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!Z175","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AA175","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AB175","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AC175","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AD175","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AE175","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AF175","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AG175","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AH175","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AI175","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AJ175","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AK175","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AL175","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AM175","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AN175","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AO175","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AP175","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AQ175","v":0.50629999999999997}]
["RC3PuClass 2","RD","Conservative",30,"Pumped Storage Hydropower","Class 2",{"$f":"'Pumped Storage Hydropower'!L176","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!M176","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!N176","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!O176","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!P176","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!Q176","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!R176","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!S176","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!T176","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!U176","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!V176","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!W176","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!X176","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!Y176","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!Z176","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AA176","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AB176","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AC176","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AD176","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AE176","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AF176","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AG176","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AH176","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AI176","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AJ176","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AK176","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AL176","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AM176","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AN176","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AO176","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AP176","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AQ176","v":0.50629999999999997}]
["RA3PuClass 3","RD","Advanced",30,"Pumped Storage Hydropower","Class 3",{"$f":"'Pumped Storage Hydropower'!L177","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!M177","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!N177","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!O177","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!P177","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!Q177","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!R177","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!S177","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!T177","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!U177","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!V177","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!W177","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!X177","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!Y177","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!Z177","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AA177","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AB177","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AC177","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AD177","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AE177","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AF177","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AG177","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AH177","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AI177","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AJ177","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AK177","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AL177","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AM177","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AN177","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AO177","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AP177","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AQ177","v":0.50629999999999997}]
["RM3PuClass 3","RD","Moderate",30,"Pumped Storage Hydropower","Class 3",{"$f":"'Pumped Storage Hydropower'!L178","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!M178","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!N178","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!O178","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!P178","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!Q178","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!R178","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!S178","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!T178","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!U178","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!V178","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!W178","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!X178","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!Y178","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!Z178","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AA178","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AB178","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AC178","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AD178","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AE178","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AF178","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AG178","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AH178","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AI178","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AJ178","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AK178","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AL178","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AM178","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AN178","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AO178","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AP178","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AQ178","v":0.50629999999999997}]
["RC3PuClass 3","RD","Conservative",30,"Pumped Storage Hydropower","Class 3",{"$f":"'Pumped Storage Hydropower'!L179","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!M179","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!N179","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!O179","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!P179","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!Q179","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!R179","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!S179","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!T179","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!U179","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!V179","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!W179","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!X179","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!Y179","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!Z179","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AA179","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AB179","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AC179","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AD179","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AE179","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AF179","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AG179","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AH179","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AI179","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AJ179","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AK179","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AL179","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AM179","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AN179","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AO179","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AP179","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AQ179","v":0.50629999999999997}]
["RA3PuClass 4","RD","Advanced",30,"Pumped Storage Hydropower","Class 4",{"$f":"'Pumped Storage Hydropower'!L180","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!M180","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!N180","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!O180","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!P180","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!Q180","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!R180","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!S180","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!T180","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!U180","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!V180","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!W180","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!X180","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!Y180","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!Z180","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AA180","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AB180","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AC180","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AD180","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AE180","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AF180","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AG180","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AH180","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AI180","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AJ180","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AK180","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AL180","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AM180","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AN180","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AO180","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AP180","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AQ180","v":0.50629999999999997}]
["RM3PuClass 4","RD","Moderate",30,"Pumped Storage Hydropower","Class 4",{"$f":"'Pumped Storage Hydropower'!L181","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!M181","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!N181","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!O181","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!P181","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!Q181","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!R181","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!S181","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!T181","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!U181","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!V181","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!W181","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!X181","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!Y181","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!Z181","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AA181","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AB181","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AC181","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AD181","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AE181","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AF181","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AG181","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AH181","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AI181","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AJ181","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AK181","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AL181","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AM181","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AN181","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AO181","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AP181","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AQ181","v":0.50629999999999997}]
["RC3PuClass 4","RD","Conservative",30,"Pumped Storage Hydropower","Class 4",{"$f":"'Pumped Storage Hydropower'!L182","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!M182","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!N182","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!O182","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!P182","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!Q182","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!R182","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!S182","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!T182","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!U182","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!V182","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!W182","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!X182","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!Y182","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!Z182","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AA182","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AB182","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AC182","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AD182","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AE182","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AF182","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AG182","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AH182","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AI182","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AJ182","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AK182","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AL182","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AM182","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AN182","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AO182","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AP182","v":0.50629999999999997},{"$f":"'Pumped Storage Hydropower'!AQ182","v":0.50629999999999997}]
[{"$f":"_xlfn.CONCAT(LEFT(B309,1), LEFT(C309,1), LEFT(D309,1),LEFT(E309,2),LEFT(F309,6),RIGHT(F309,1))","v":"RA3NaCTAvgCF"},"RD","Advanced",30,"NaturalGas_FE","CTAvgCF",{"$f":"'Natural Gas_FE'!L190","v":4.95},{"$f":"'Natural Gas_FE'!M190","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!N190","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!O190","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!P190","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!Q190","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!R190","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!S190","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!T190","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!U190","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!V190","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!W190","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!X190","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!Y190","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!Z190","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!AA190","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!AB190","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!AC190","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!AD190","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!AE190","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!AF190","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!AG190","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!AH190","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!AI190","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!AJ190","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!AK190","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!AL190","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!AM190","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!AN190","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!AO190","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!AP190","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!AQ190","v":4.9400000000000004}]
["RM3NaCTAvgCF","RD","Moderate",30,"NaturalGas_FE","CTAvgCF",{"$f":"'Natural Gas_FE'!L191","v":4.95},{"$f":"'Natural Gas_FE'!M191","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!N191","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!O191","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!P191","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!Q191","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!R191","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!S191","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!T191","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!U191","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!V191","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!W191","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!X191","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!Y191","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!Z191","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!AA191","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!AB191","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!AC191","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!AD191","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!AE191","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!AF191","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!AG191","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!AH191","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!AI191","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!AJ191","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!AK191","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!AL191","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!AM191","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!AN191","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!AO191","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!AP191","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!AQ191","v":4.9400000000000004}]
["RC3NaCTAvgCF","RD","Conservative",30,"NaturalGas_FE","CTAvgCF",{"$f":"'Natural Gas_FE'!L192","v":4.95},{"$f":"'Natural Gas_FE'!M192","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!N192","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!O192","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!P192","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!Q192","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!R192","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!S192","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!T192","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!U192","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!V192","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!W192","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!X192","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!Y192","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!Z192","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!AA192","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!AB192","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!AC192","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!AD192","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!AE192","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!AF192","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!AG192","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!AH192","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!AI192","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!AJ192","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!AK192","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!AL192","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!AM192","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!AN192","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!AO192","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!AP192","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!AQ192","v":4.9400000000000004}]
["RA3NaCTHighF","RD","Advanced",30,"NaturalGas_FE","CTHighCF",{"$f":"'Natural Gas_FE'!L193","v":4.95},{"$f":"'Natural Gas_FE'!M193","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!N193","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!O193","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!P193","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!Q193","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!R193","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!S193","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!T193","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!U193","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!V193","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!W193","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!X193","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!Y193","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!Z193","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!AA193","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!AB193","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!AC193","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!AD193","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!AE193","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!AF193","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!AG193","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!AH193","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!AI193","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!AJ193","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!AK193","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!AL193","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!AM193","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!AN193","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!AO193","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!AP193","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!AQ193","v":4.9400000000000004}]
["RM3NaCTHighF","RD","Moderate",30,"NaturalGas_FE","CTHighCF",{"$f":"'Natural Gas_FE'!L194","v":4.95},{"$f":"'Natural Gas_FE'!M194","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!N194","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!O194","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!P194","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!Q194","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!R194","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!S194","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!T194","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!U194","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!V194","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!W194","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!X194","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!Y194","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!Z194","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!AA194","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!AB194","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!AC194","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!AD194","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!AE194","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!AF194","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!AG194","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!AH194","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!AI194","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!AJ194","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!AK194","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!AL194","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!AM194","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!AN194","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!AO194","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!AP194","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!AQ194","v":4.9400000000000004}]
["RC3NaCTHighF","RD","Conservative",30,"NaturalGas_FE","CTHighCF",{"$f":"'Natural Gas_FE'!L195","v":4.95},{"$f":"'Natural Gas_FE'!M195","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!N195","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!O195","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!P195","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!Q195","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!R195","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!S195","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!T195","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!U195","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!V195","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!W195","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!X195","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!Y195","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!Z195","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!AA195","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!AB195","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!AC195","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!AD195","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!AE195","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!AF195","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!AG195","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!AH195","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!AI195","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!AJ195","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!AK195","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!AL195","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!AM195","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!AN195","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!AO195","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!AP195","v":4.9400000000000004},{"$f":"'Natural Gas_FE'!AQ195","v":4.9400000000000004}]
["RA3NaCCAvgCF","RD","Advanced",30,"NaturalGas_FE","CCAvgCF",{"$f":"'Natural Gas_FE'!L196","v":1.74},{"$f":"'Natural Gas_FE'!M196","v":1.74},{"$f":"'Natural Gas_FE'!N196","v":1.74},{"$f":"'Natural Gas_FE'!O196","v":1.74},{"$f":"'Natural Gas_FE'!P196","v":1.74},{"$f":"'Natural Gas_FE'!Q196","v":1.74},{"$f":"'Natural Gas_FE'!R196","v":1.74},{"$f":"'Natural Gas_FE'!S196","v":1.74},{"$f":"'Natural Gas_FE'!T196","v":1.74},{"$f":"'Natural Gas_FE'!U196","v":1.74},{"$f":"'Natural Gas_FE'!V196","v":1.74},{"$f":"'Natural Gas_FE'!W196","v":1.74},{"$f":"'Natural Gas_FE'!X196","v":1.74},{"$f":"'Natural Gas_FE'!Y196","v":1.74},{"$f":"'Natural Gas_FE'!Z196","v":1.74},{"$f":"'Natural Gas_FE'!AA196","v":1.74},{"$f":"'Natural Gas_FE'!AB196","v":1.74},{"$f":"'Natural Gas_FE'!AC196","v":1.74},{"$f":"'Natural Gas_FE'!AD196","v":1.74},{"$f":"'Natural Gas_FE'!AE196","v":1.74},{"$f":"'Natural Gas_FE'!AF196","v":1.74},{"$f":"'Natural Gas_FE'!AG196","v":1.74},{"$f":"'Natural Gas_FE'!AH196","v":1.74},{"$f":"'Natural Gas_FE'!AI196","v":1.74},{"$f":"'Natural Gas_FE'!AJ196","v":1.74},{"$f":"'Natural Gas_FE'!AK196","v":1.74},{"$f":"'Natural Gas_FE'!AL196","v":1.74},{"$f":"'Natural Gas_FE'!AM196","v":1.74},{"$f":"'Natural Gas_FE'!AN196","v":1.74},{"$f":"'Natural Gas_FE'!AO196","v":1.74},{"$f":"'Natural Gas_FE'!AP196","v":1.74},{"$f":"'Natural Gas_FE'!AQ196","v":1.74}]
["RM3NaCCAvgCF","RD","Moderate",30,"NaturalGas_FE","CCAvgCF",{"$f":"'Natural Gas_FE'!L197","v":1.74},{"$f":"'Natural Gas_FE'!M197","v":1.74},{"$f":"'Natural Gas_FE'!N197","v":1.74},{"$f":"'Natural Gas_FE'!O197","v":1.74},{"$f":"'Natural Gas_FE'!P197","v":1.74},{"$f":"'Natural Gas_FE'!Q197","v":1.74},{"$f":"'Natural Gas_FE'!R197","v":1.74},{"$f":"'Natural Gas_FE'!S197","v":1.74},{"$f":"'Natural Gas_FE'!T197","v":1.74},{"$f":"'Natural Gas_FE'!U197","v":1.74},{"$f":"'Natural Gas_FE'!V197","v":1.74},{"$f":"'Natural Gas_FE'!W197","v":1.74},{"$f":"'Natural Gas_FE'!X197","v":1.74},{"$f":"'Natural Gas_FE'!Y197","v":1.74},{"$f":"'Natural Gas_FE'!Z197","v":1.74},{"$f":"'Natural Gas_FE'!AA197","v":1.74},{"$f":"'Natural Gas_FE'!AB197","v":1.74},{"$f":"'Natural Gas_FE'!AC197","v":1.74},{"$f":"'Natural Gas_FE'!AD197","v":1.74},{"$f":"'Natural Gas_FE'!AE197","v":1.74},{"$f":"'Natural Gas_FE'!AF197","v":1.74},{"$f":"'Natural Gas_FE'!AG197","v":1.74},{"$f":"'Natural Gas_FE'!AH197","v":1.74},{"$f":"'Natural Gas_FE'!AI197","v":1.74},{"$f":"'Natural Gas_FE'!AJ197","v":1.74},{"$f":"'Natural Gas_FE'!AK197","v":1.74},{"$f":"'Natural Gas_FE'!AL197","v":1.74},{"$f":"'Natural Gas_FE'!AM197","v":1.74},{"$f":"'Natural Gas_FE'!AN197","v":1.74},{"$f":"'Natural Gas_FE'!AO197","v":1.74},{"$f":"'Natural Gas_FE'!AP197","v":1.74},{"$f":"'Natural Gas_FE'!AQ197","v":1.74}]
["RC3NaCCAvgCF","RD","Conservative",30,"NaturalGas_FE","CCAvgCF",{"$f":"'Natural Gas_FE'!L198","v":1.74},{"$f":"'Natural Gas_FE'!M198","v":1.74},{"$f":"'Natural Gas_FE'!N198","v":1.74},{"$f":"'Natural Gas_FE'!O198","v":1.74},{"$f":"'Natural Gas_FE'!P198","v":1.74},{"$f":"'Natural Gas_FE'!Q198","v":1.74},{"$f":"'Natural Gas_FE'!R198","v":1.74},{"$f":"'Natural Gas_FE'!S198","v":1.74},{"$f":"'Natural Gas_FE'!T198","v":1.74},{"$f":"'Natural Gas_FE'!U198","v":1.74},{"$f":"'Natural Gas_FE'!V198","v":1.74},{"$f":"'Natural Gas_FE'!W198","v":1.74},{"$f":"'Natural Gas_FE'!X198","v":1.74},{"$f":"'Natural Gas_FE'!Y198","v":1.74},{"$f":"'Natural Gas_FE'!Z198","v":1.74},{"$f":"'Natural Gas_FE'!AA198","v":1.74},{"$f":"'Natural Gas_FE'!AB198","v":1.74},{"$f":"'Natural Gas_FE'!AC198","v":1.74},{"$f":"'Natural Gas_FE'!AD198","v":1.74},{"$f":"'Natural Gas_FE'!AE198","v":1.74},{"$f":"'Natural Gas_FE'!AF198","v":1.74},{"$f":"'Natural Gas_FE'!AG198","v":1.74},{"$f":"'Natural Gas_FE'!AH198","v":1.74},{"$f":"'Natural Gas_FE'!AI198","v":1.74},{"$f":"'Natural Gas_FE'!AJ198","v":1.74},{"$f":"'Natural Gas_FE'!AK198","v":1.74},{"$f":"'Natural Gas_FE'!AL198","v":1.74},{"$f":"'Natural Gas_FE'!AM198","v":1.74},{"$f":"'Natural Gas_FE'!AN198","v":1.74},{"$f":"'Natural Gas_FE'!AO198","v":1.74},{"$f":"'Natural Gas_FE'!AP198","v":1.74},{"$f":"'Natural Gas_FE'!AQ198","v":1.74}]
["RA3NaCCHighF","RD","Advanced",30,"NaturalGas_FE","CCHighCF",{"$f":"'Natural Gas_FE'!L199","v":1.74},{"$f":"'Natural Gas_FE'!M199","v":1.74},{"$f":"'Natural Gas_FE'!N199","v":1.74},{"$f":"'Natural Gas_FE'!O199","v":1.74},{"$f":"'Natural Gas_FE'!P199","v":1.74},{"$f":"'Natural Gas_FE'!Q199","v":1.74},{"$f":"'Natural Gas_FE'!R199","v":1.74},{"$f":"'Natural Gas_FE'!S199","v":1.74},{"$f":"'Natural Gas_FE'!T199","v":1.74},{"$f":"'Natural Gas_FE'!U199","v":1.74},{"$f":"'Natural Gas_FE'!V199","v":1.74},{"$f":"'Natural Gas_FE'!W199","v":1.74},{"$f":"'Natural Gas_FE'!X199","v":1.74},{"$f":"'Natural Gas_FE'!Y199","v":1.74},{"$f":"'Natural Gas_FE'!Z199","v":1.74},{"$f":"'Natural Gas_FE'!AA199","v":1.74},{"$f":"'Natural Gas_FE'!AB199","v":1.74},{"$f":"'Natural Gas_FE'!AC199","v":1.74},{"$f":"'Natural Gas_FE'!AD199","v":1.74},{"$f":"'Natural Gas_FE'!AE199","v":1.74},{"$f":"'Natural Gas_FE'!AF199","v":1.74},{"$f":"'Natural Gas_FE'!AG199","v":1.74},{"$f":"'Natural Gas_FE'!AH199","v":1.74},{"$f":"'Natural Gas_FE'!AI199","v":1.74},{"$f":"'Natural Gas_FE'!AJ199","v":1.74},{"$f":"'Natural Gas_FE'!AK199","v":1.74},{"$f":"'Natural Gas_FE'!AL199","v":1.74},{"$f":"'Natural Gas_FE'!AM199","v":1.74},{"$f":"'Natural Gas_FE'!AN199","v":1.74},{"$f":"'Natural Gas_FE'!AO199","v":1.74},{"$f":"'Natural Gas_FE'!AP199","v":1.74},{"$f":"'Natural Gas_FE'!AQ199","v":1.74}]
["RM3NaCCHighF","RD","Moderate",30,"NaturalGas_FE","CCHighCF",{"$f":"'Natural Gas_FE'!L200","v":1.74},{"$f":"'Natural Gas_FE'!M200","v":1.74},{"$f":"'Natural Gas_FE'!N200","v":1.74},{"$f":"'Natural Gas_FE'!O200","v":1.74},{"$f":"'Natural Gas_FE'!P200","v":1.74},{"$f":"'Natural Gas_FE'!Q200","v":1.74},{"$f":"'Natural Gas_FE'!R200","v":1.74},{"$f":"'Natural Gas_FE'!S200","v":1.74},{"$f":"'Natural Gas_FE'!T200","v":1.74},{"$f":"'Natural Gas_FE'!U200","v":1.74},{"$f":"'Natural Gas_FE'!V200","v":1.74},{"$f":"'Natural Gas_FE'!W200","v":1.74},{"$f":"'Natural Gas_FE'!X200","v":1.74},{"$f":"'Natural Gas_FE'!Y200","v":1.74},{"$f":"'Natural Gas_FE'!Z200","v":1.74},{"$f":"'Natural Gas_FE'!AA200","v":1.74},{"$f":"'Natural Gas_FE'!AB200","v":1.74},{"$f":"'Natural Gas_FE'!AC200","v":1.74},{"$f":"'Natural Gas_FE'!AD200","v":1.74},{"$f":"'Natural Gas_FE'!AE200","v":1.74},{"$f":"'Natural Gas_FE'!AF200","v":1.74},{"$f":"'Natural Gas_FE'!AG200","v":1.74},{"$f":"'Natural Gas_FE'!AH200","v":1.74},{"$f":"'Natural Gas_FE'!AI200","v":1.74},{"$f":"'Natural Gas_FE'!AJ200","v":1.74},{"$f":"'Natural Gas_FE'!AK200","v":1.74},{"$f":"'Natural Gas_FE'!AL200","v":1.74},{"$f":"'Natural Gas_FE'!AM200","v":1.74},{"$f":"'Natural Gas_FE'!AN200","v":1.74},{"$f":"'Natural Gas_FE'!AO200","v":1.74},{"$f":"'Natural Gas_FE'!AP200","v":1.74},{"$f":"'Natural Gas_FE'!AQ200","v":1.74}]
["RC3NaCCHighF","RD","Conservative",30,"NaturalGas_FE","CCHighCF",{"$f":"'Natural Gas_FE'!L201","v":1.74},{"$f":"'Natural Gas_FE'!M201","v":1.74},{"$f":"'Natural Gas_FE'!N201","v":1.74},{"$f":"'Natural Gas_FE'!O201","v":1.74},{"$f":"'Natural Gas_FE'!P201","v":1.74},{"$f":"'Natural Gas_FE'!Q201","v":1.74},{"$f":"'Natural Gas_FE'!R201","v":1.74},{"$f":"'Natural Gas_FE'!S201","v":1.74},{"$f":"'Natural Gas_FE'!T201","v":1.74},{"$f":"'Natural Gas_FE'!U201","v":1.74},{"$f":"'Natural Gas_FE'!V201","v":1.74},{"$f":"'Natural Gas_FE'!W201","v":1.74},{"$f":"'Natural Gas_FE'!X201","v":1.74},{"$f":"'Natural Gas_FE'!Y201","v":1.74},{"$f":"'Natural Gas_FE'!Z201","v":1.74},{"$f":"'Natural Gas_FE'!AA201","v":1.74},{"$f":"'Natural Gas_FE'!AB201","v":1.74},{"$f":"'Natural Gas_FE'!AC201","v":1.74},{"$f":"'Natural Gas_FE'!AD201","v":1.74},{"$f":"'Natural Gas_FE'!AE201","v":1.74},{"$f":"'Natural Gas_FE'!AF201","v":1.74},{"$f":"'Natural Gas_FE'!AG201","v":1.74},{"$f":"'Natural Gas_FE'!AH201","v":1.74},{"$f":"'Natural Gas_FE'!AI201","v":1.74},{"$f":"'Natural Gas_FE'!AJ201","v":1.74},{"$f":"'Natural Gas_FE'!AK201","v":1.74},{"$f":"'Natural Gas_FE'!AL201","v":1.74},{"$f":"'Natural Gas_FE'!AM201","v":1.74},{"$f":"'Natural Gas_FE'!AN201","v":1.74},{"$f":"'Natural Gas_FE'!AO201","v":1.74},{"$f":"'Natural Gas_FE'!AP201","v":1.74},{"$f":"'Natural Gas_FE'!AQ201","v":1.74}]
["RA3NaCCCCSAF","RD","Advanced",30,"NaturalGas_FE","CCCCSAvgCF",{"$f":"'Natural Gas_FE'!L202","v":5.73},{"$f":"'Natural Gas_FE'!M202","v":5.73},{"$f":"'Natural Gas_FE'!N202","v":5.73},{"$f":"'Natural Gas_FE'!O202","v":5.73},{"$f":"'Natural Gas_FE'!P202","v":5.69},{"$f":"'Natural Gas_FE'!Q202","v":5.65},{"$f":"'Natural Gas_FE'!R202","v":5.61},{"$f":"'Natural Gas_FE'!S202","v":5.57},{"$f":"'Natural Gas_FE'!T202","v":5.53},{"$f":"'Natural Gas_FE'!U202","v":5.5},{"$f":"'Natural Gas_FE'!V202","v":5.46},{"$f":"'Natural Gas_FE'!W202","v":5.42},{"$f":"'Natural Gas_FE'!X202","v":5.38},{"$f":"'Natural Gas_FE'!Y202","v":5.34},{"$f":"'Natural Gas_FE'!Z202","v":5.3},{"$f":"'Natural Gas_FE'!AA202","v":5.22},{"$f":"'Natural Gas_FE'!AB202","v":5.14},{"$f":"'Natural Gas_FE'!AC202","v":5.07},{"$f":"'Natural Gas_FE'!AD202","v":4.99},{"$f":"'Natural Gas_FE'!AE202","v":4.91},{"$f":"'Natural Gas_FE'!AF202","v":4.91},{"$f":"'Natural Gas_FE'!AG202","v":4.91},{"$f":"'Natural Gas_FE'!AH202","v":4.91},{"$f":"'Natural Gas_FE'!AI202","v":4.91},{"$f":"'Natural Gas_FE'!AJ202","v":4.91},{"$f":"'Natural Gas_FE'!AK202","v":4.91},{"$f":"'Natural Gas_FE'!AL202","v":4.91},{"$f":"'Natural Gas_FE'!AM202","v":4.91},{"$f":"'Natural Gas_FE'!AN202","v":4.91},{"$f":"'Natural Gas_FE'!AO202","v":4.91},{"$f":"'Natural Gas_FE'!AP202","v":4.91},{"$f":"'Natural Gas_FE'!AQ202","v":4.91}]
["RM3NaCCCCSAF","RD","Moderate",30,"NaturalGas_FE","CCCCSAvgCF",{"$f":"'Natural Gas_FE'!L203","v":5.73},{"$f":"'Natural Gas_FE'!M203","v":5.73},{"$f":"'Natural Gas_FE'!N203","v":5.73},{"$f":"'Natural Gas_FE'!O203","v":5.73},{"$f":"'Natural Gas_FE'!P203","v":5.71},{"$f":"'Natural Gas_FE'!Q203","v":5.69},{"$f":"'Natural Gas_FE'!R203","v":5.67},{"$f":"'Natural Gas_FE'!S203","v":5.65},{"$f":"'Natural Gas_FE'!T203","v":5.63},{"$f":"'Natural Gas_FE'!U203","v":5.61},{"$f":"'Natural Gas_FE'!V203","v":5.59},{"$f":"'Natural Gas_FE'!W203","v":5.57},{"$f":"'Natural Gas_FE'!X203","v":5.55},{"$f":"'Natural Gas_FE'!Y203","v":5.53},{"$f":"'Natural Gas_FE'!Z203","v":5.52},{"$f":"'Natural Gas_FE'!AA203","v":5.48},{"$f":"'Natural Gas_FE'!AB203","v":5.44},{"$f":"'Natural Gas_FE'!AC203","v":5.4},{"$f":"'Natural Gas_FE'!AD203","v":5.36},{"$f":"'Natural Gas_FE'!AE203","v":5.32},{"$f":"'Natural Gas_FE'!AF203","v":5.32},{"$f":"'Natural Gas_FE'!AG203","v":5.32},{"$f":"'Natural Gas_FE'!AH203","v":5.32},{"$f":"'Natural Gas_FE'!AI203","v":5.32},{"$f":"'Natural Gas_FE'!AJ203","v":5.32},{"$f":"'Natural Gas_FE'!AK203","v":5.32},{"$f":"'Natural Gas_FE'!AL203","v":5.32},{"$f":"'Natural Gas_FE'!AM203","v":5.32},{"$f":"'Natural Gas_FE'!AN203","v":5.32},{"$f":"'Natural Gas_FE'!AO203","v":5.32},{"$f":"'Natural Gas_FE'!AP203","v":5.32},{"$f":"'Natural Gas_FE'!AQ203","v":5.32}]
["RC3NaCCCCSAF","RD","Conservative",30,"NaturalGas_FE","CCCCSAvgCF",{"$f":"'Natural Gas_FE'!L204","v":5.73},{"$f":"'Natural Gas_FE'!M204","v":5.73},{"$f":"'Natural Gas_FE'!N204","v":5.73},{"$f":"'Natural Gas_FE'!O204","v":5.73},{"$f":"'Natural Gas_FE'!P204","v":5.73},{"$f":"'Natural Gas_FE'!Q204","v":5.73},{"$f":"'Natural Gas_FE'!R204","v":5.73},{"$f":"'Natural Gas_FE'!S204","v":5.73},{"$f":"'Natural Gas_FE'!T204","v":5.73},{"$f":"'Natural Gas_FE'!U204","v":5.73},{"$f":"'Natural Gas_FE'!V204","v":5.73},{"$f":"'Natural Gas_FE'!W204","v":5.73},{"$f":"'Natural Gas_FE'!X204","v":5.73},{"$f":"'Natural Gas_FE'!Y204","v":5.73},{"$f":"'Natural Gas_FE'!Z204","v":5.73},{"$f":"'Natural Gas_FE'!AA204","v":5.73},{"$f":"'Natural Gas_FE'!AB204","v":5.73},{"$f":"'Natural Gas_FE'!AC204","v":5.73},{"$f":"'Natural Gas_FE'!AD204","v":5.73},{"$f":"'Natural Gas_FE'!AE204","v":5.73},{"$f":"'Natural Gas_FE'!AF204","v":5.73},{"$f":"'Natural Gas_FE'!AG204","v":5.73},{"$f":"'Natural Gas_FE'!AH204","v":5.73},{"$f":"'Natural Gas_FE'!AI204","v":5.73},{"$f":"'Natural Gas_FE'!AJ204","v":5.73},{"$f":"'Natural Gas_FE'!AK204","v":5.73},{"$f":"'Natural Gas_FE'!AL204","v":5.73},{"$f":"'Natural Gas_FE'!AM204","v":5.73},{"$f":"'Natural Gas_FE'!AN204","v":5.73},{"$f":"'Natural Gas_FE'!AO204","v":5.73},{"$f":"'Natural Gas_FE'!AP204","v":5.73},{"$f":"'Natural Gas_FE'!AQ204","v":5.73}]
["RA3NaCCCCSHF","RD","Advanced",30,"NaturalGas_FE","CCCCSHighCF",{"$f":"'Natural Gas_FE'!L205","v":5.73},{"$f":"'Natural Gas_FE'!M205","v":5.73},{"$f":"'Natural Gas_FE'!N205","v":5.73},{"$f":"'Natural Gas_FE'!O205","v":5.73},{"$f":"'Natural Gas_FE'!P205","v":5.69},{"$f":"'Natural Gas_FE'!Q205","v":5.65},{"$f":"'Natural Gas_FE'!R205","v":5.61},{"$f":"'Natural Gas_FE'!S205","v":5.57},{"$f":"'Natural Gas_FE'!T205","v":5.53},{"$f":"'Natural Gas_FE'!U205","v":5.5},{"$f":"'Natural Gas_FE'!V205","v":5.46},{"$f":"'Natural Gas_FE'!W205","v":5.42},{"$f":"'Natural Gas_FE'!X205","v":5.38},{"$f":"'Natural Gas_FE'!Y205","v":5.34},{"$f":"'Natural Gas_FE'!Z205","v":5.3},{"$f":"'Natural Gas_FE'!AA205","v":5.22},{"$f":"'Natural Gas_FE'!AB205","v":5.14},{"$f":"'Natural Gas_FE'!AC205","v":5.07},{"$f":"'Natural Gas_FE'!AD205","v":4.99},{"$f":"'Natural Gas_FE'!AE205","v":4.91},{"$f":"'Natural Gas_FE'!AF205","v":4.91},{"$f":"'Natural Gas_FE'!AG205","v":4.91},{"$f":"'Natural Gas_FE'!AH205","v":4.91},{"$f":"'Natural Gas_FE'!AI205","v":4.91},{"$f":"'Natural Gas_FE'!AJ205","v":4.91},{"$f":"'Natural Gas_FE'!AK205","v":4.91},{"$f":"'Natural Gas_FE'!AL205","v":4.91},{"$f":"'Natural Gas_FE'!AM205","v":4.91},{"$f":"'Natural Gas_FE'!AN205","v":4.91},{"$f":"'Natural Gas_FE'!AO205","v":4.91},{"$f":"'Natural Gas_FE'!AP205","v":4.91},{"$f":"'Natural Gas_FE'!AQ205","v":4.91}]
["RM3NaCCCCSHF","RD","Moderate",30,"NaturalGas_FE","CCCCSHighCF",{"$f":"'Natural Gas_FE'!L206","v":5.73},{"$f":"'Natural Gas_FE'!M206","v":5.73},{"$f":"'Natural Gas_FE'!N206","v":5.73},{"$f":"'Natural Gas_FE'!O206","v":5.73},{"$f":"'Natural Gas_FE'!P206","v":5.71},{"$f":"'Natural Gas_FE'!Q206","v":5.69},{"$f":"'Natural Gas_FE'!R206","v":5.67},{"$f":"'Natural Gas_FE'!S206","v":5.65},{"$f":"'Natural Gas_FE'!T206","v":5.63},{"$f":"'Natural Gas_FE'!U206","v":5.61},{"$f":"'Natural Gas_FE'!V206","v":5.59},{"$f":"'Natural Gas_FE'!W206","v":5.57},{"$f":"'Natural Gas_FE'!X206","v":5.55},{"$f":"'Natural Gas_FE'!Y206","v":5.53},{"$f":"'Natural Gas_FE'!Z206","v":5.52},{"$f":"'Natural Gas_FE'!AA206","v":5.48},{"$f":"'Natural Gas_FE'!AB206","v":5.44},{"$f":"'Natural Gas_FE'!AC206","v":5.4},{"$f":"'Natural Gas_FE'!AD206","v":5.36},{"$f":"'Natural Gas_FE'!AE206","v":5.32},{"$f":"'Natural Gas_FE'!AF206","v":5.32},{"$f":"'Natural Gas_FE'!AG206","v":5.32},{"$f":"'Natural Gas_FE'!AH206","v":5.32},{"$f":"'Natural Gas_FE'!AI206","v":5.32},{"$f":"'Natural Gas_FE'!AJ206","v":5.32},{"$f":"'Natural Gas_FE'!AK206","v":5.32},{"$f":"'Natural Gas_FE'!AL206","v":5.32},{"$f":"'Natural Gas_FE'!AM206","v":5.32},{"$f":"'Natural Gas_FE'!AN206","v":5.32},{"$f":"'Natural Gas_FE'!AO206","v":5.32},{"$f":"'Natural Gas_FE'!AP206","v":5.32},{"$f":"'Natural Gas_FE'!AQ206","v":5.32}]
["RC3NaCCCCSHF","RD","Conservative",30,"NaturalGas_FE","CCCCSHighCF",{"$f":"'Natural Gas_FE'!L207","v":5.73},{"$f":"'Natural Gas_FE'!M207","v":5.73},{"$f":"'Natural Gas_FE'!N207","v":5.73},{"$f":"'Natural Gas_FE'!O207","v":5.73},{"$f":"'Natural Gas_FE'!P207","v":5.73},{"$f":"'Natural Gas_FE'!Q207","v":5.73},{"$f":"'Natural Gas_FE'!R207","v":5.73},{"$f":"'Natural Gas_FE'!S207","v":5.73},{"$f":"'Natural Gas_FE'!T207","v":5.73},{"$f":"'Natural Gas_FE'!U207","v":5.73},{"$f":"'Natural Gas_FE'!V207","v":5.73},{"$f":"'Natural Gas_FE'!W207","v":5.73},{"$f":"'Natural Gas_FE'!X207","v":5.73},{"$f":"'Natural Gas_FE'!Y207","v":5.73},{"$f":"'Natural Gas_FE'!Z207","v":5.73},{"$f":"'Natural Gas_FE'!AA207","v":5.73},{"$f":"'Natural Gas_FE'!AB207","v":5.73},{"$f":"'Natural Gas_FE'!AC207","v":5.73},{"$f":"'Natural Gas_FE'!AD207","v":5.73},{"$f":"'Natural Gas_FE'!AE207","v":5.73},{"$f":"'Natural Gas_FE'!AF207","v":5.73},{"$f":"'Natural Gas_FE'!AG207","v":5.73},{"$f":"'Natural Gas_FE'!AH207","v":5.73},{"$f":"'Natural Gas_FE'!AI207","v":5.73},{"$f":"'Natural Gas_FE'!AJ207","v":5.73},{"$f":"'Natural Gas_FE'!AK207","v":5.73},{"$f":"'Natural Gas_FE'!AL207","v":5.73},{"$f":"'Natural Gas_FE'!AM207","v":5.73},{"$f":"'Natural Gas_FE'!AN207","v":5.73},{"$f":"'Natural Gas_FE'!AO207","v":5.73},{"$f":"'Natural Gas_FE'!AP207","v":5.73},{"$f":"'Natural Gas_FE'!AQ207","v":5.73}]
["RA3ConewAvgF","RD","Advanced",30,"Coal_FE","newAvgCF",{"$f":"Coal_FE!L232","v":7.86},{"$f":"Coal_FE!M232","v":7.86},{"$f":"Coal_FE!N232","v":7.86},{"$f":"Coal_FE!O232","v":7.86},{"$f":"Coal_FE!P232","v":7.86},{"$f":"Coal_FE!Q232","v":7.86},{"$f":"Coal_FE!R232","v":7.75},{"$f":"Coal_FE!S232","v":7.63},{"$f":"Coal_FE!T232","v":7.52},{"$f":"Coal_FE!U232","v":7.41},{"$f":"Coal_FE!V232","v":7.29},{"$f":"Coal_FE!W232","v":7.18},{"$f":"Coal_FE!X232","v":7.07},{"$f":"Coal_FE!Y232","v":6.95},{"$f":"Coal_FE!Z232","v":6.84},{"$f":"Coal_FE!AA232","v":6.84},{"$f":"Coal_FE!AB232","v":6.84},{"$f":"Coal_FE!AC232","v":6.84},{"$f":"Coal_FE!AD232","v":6.84},{"$f":"Coal_FE!AE232","v":6.84},{"$f":"Coal_FE!AF232","v":6.84},{"$f":"Coal_FE!AG232","v":6.84},{"$f":"Coal_FE!AH232","v":6.84},{"$f":"Coal_FE!AI232","v":6.84},{"$f":"Coal_FE!AJ232","v":6.84},{"$f":"Coal_FE!AK232","v":6.84},{"$f":"Coal_FE!AL232","v":6.84},{"$f":"Coal_FE!AM232","v":6.84},{"$f":"Coal_FE!AN232","v":6.84},{"$f":"Coal_FE!AO232","v":6.84},{"$f":"Coal_FE!AP232","v":6.84},{"$f":"Coal_FE!AQ232","v":6.84}]
["RM3ConewAvgF","RD","Moderate",30,"Coal_FE","newAvgCF",{"$f":"Coal_FE!L233","v":7.86},{"$f":"Coal_FE!M233","v":7.86},{"$f":"Coal_FE!N233","v":7.86},{"$f":"Coal_FE!O233","v":7.86},{"$f":"Coal_FE!P233","v":7.86},{"$f":"Coal_FE!Q233","v":7.86},{"$f":"Coal_FE!R233","v":7.8},{"$f":"Coal_FE!S233","v":7.75},{"$f":"Coal_FE!T233","v":7.69},{"$f":"Coal_FE!U233","v":7.63},{"$f":"Coal_FE!V233","v":7.58},{"$f":"Coal_FE!W233","v":7.52},{"$f":"Coal_FE!X233","v":7.46},{"$f":"Coal_FE!Y233","v":7.41},{"$f":"Coal_FE!Z233","v":7.35},{"$f":"Coal_FE!AA233","v":7.35},{"$f":"Coal_FE!AB233","v":7.35},{"$f":"Coal_FE!AC233","v":7.35},{"$f":"Coal_FE!AD233","v":7.35},{"$f":"Coal_FE!AE233","v":7.35},{"$f":"Coal_FE!AF233","v":7.35},{"$f":"Coal_FE!AG233","v":7.35},{"$f":"Coal_FE!AH233","v":7.35},{"$f":"Coal_FE!AI233","v":7.35},{"$f":"Coal_FE!AJ233","v":7.35},{"$f":"Coal_FE!AK233","v":7.35},{"$f":"Coal_FE!AL233","v":7.35},{"$f":"Coal_FE!AM233","v":7.35},{"$f":"Coal_FE!AN233","v":7.35},{"$f":"Coal_FE!AO233","v":7.35},{"$f":"Coal_FE!AP233","v":7.35},{"$f":"Coal_FE!AQ233","v":7.35}]
["RC3ConewAvgF","RD","Conservative",30,"Coal_FE","newAvgCF",{"$f":"Coal_FE!L234","v":7.86},{"$f":"Coal_FE!M234","v":7.86},{"$f":"Coal_FE!N234","v":7.86},{"$f":"Coal_FE!O234","v":7.86},{"$f":"Coal_FE!P234","v":7.86},{"$f":"Coal_FE!Q234","v":7.86},{"$f":"Coal_FE!R234","v":7.86},{"$f":"Coal_FE!S234","v":7.86},{"$f":"Coal_FE!T234","v":7.86},{"$f":"Coal_FE!U234","v":7.86},{"$f":"Coal_FE!V234","v":7.86},{"$f":"Coal_FE!W234","v":7.86},{"$f":"Coal_FE!X234","v":7.86},{"$f":"Coal_FE!Y234","v":7.86},{"$f":"Coal_FE!Z234","v":7.86},{"$f":"Coal_FE!AA234","v":7.86},{"$f":"Coal_FE!AB234","v":7.86},{"$f":"Coal_FE!AC234","v":7.86},{"$f":"Coal_FE!AD234","v":7.86},{"$f":"Coal_FE!AE234","v":7.86},{"$f":"Coal_FE!AF234","v":7.86},{"$f":"Coal_FE!AG234","v":7.86},{"$f":"Coal_FE!AH234","v":7.86},{"$f":"Coal_FE!AI234","v":7.86},{"$f":"Coal_FE!AJ234","v":7.86},{"$f":"Coal_FE!AK234","v":7.86},{"$f":"Coal_FE!AL234","v":7.86},{"$f":"Coal_FE!AM234","v":7.86},{"$f":"Coal_FE!AN234","v":7.86},{"$f":"Coal_FE!AO234","v":7.86},{"$f":"Coal_FE!AP234","v":7.86},{"$f":"Coal_FE!AQ234","v":7.86}]
["RA3ConewHigF","RD","Advanced",30,"Coal_FE","newHighCF",{"$f":"Coal_FE!L235","v":7.86},{"$f":"Coal_FE!M235","v":7.86},{"$f":"Coal_FE!N235","v":7.86},{"$f":"Coal_FE!O235","v":7.86},{"$f":"Coal_FE!P235","v":7.86},{"$f":"Coal_FE!Q235","v":7.86},{"$f":"Coal_FE!R235","v":7.75},{"$f":"Coal_FE!S235","v":7.63},{"$f":"Coal_FE!T235","v":7.52},{"$f":"Coal_FE!U235","v":7.41},{"$f":"Coal_FE!V235","v":7.29},{"$f":"Coal_FE!W235","v":7.18},{"$f":"Coal_FE!X235","v":7.07},{"$f":"Coal_FE!Y235","v":6.95},{"$f":"Coal_FE!Z235","v":6.84},{"$f":"Coal_FE!AA235","v":6.84},{"$f":"Coal_FE!AB235","v":6.84},{"$f":"Coal_FE!AC235","v":6.84},{"$f":"Coal_FE!AD235","v":6.84},{"$f":"Coal_FE!AE235","v":6.84},{"$f":"Coal_FE!AF235","v":6.84},{"$f":"Coal_FE!AG235","v":6.84},{"$f":"Coal_FE!AH235","v":6.84},{"$f":"Coal_FE!AI235","v":6.84},{"$f":"Coal_FE!AJ235","v":6.84},{"$f":"Coal_FE!AK235","v":6.84},{"$f":"Coal_FE!AL235","v":6.84},{"$f":"Coal_FE!AM235","v":6.84},{"$f":"Coal_FE!AN235","v":6.84},{"$f":"Coal_FE!AO235","v":6.84},{"$f":"Coal_FE!AP235","v":6.84},{"$f":"Coal_FE!AQ235","v":6.84}]
["RM3ConewHigF","RD","Moderate",30,"Coal_FE","newHighCF",{"$f":"Coal_FE!L236","v":7.86},{"$f":"Coal_FE!M236","v":7.86},{"$f":"Coal_FE!N236","v":7.86},{"$f":"Coal_FE!O236","v":7.86},{"$f":"Coal_FE!P236","v":7.86},{"$f":"Coal_FE!Q236","v":7.86},{"$f":"Coal_FE!R236","v":7.8},{"$f":"Coal_FE!S236","v":7.75},{"$f":"Coal_FE!T236","v":7.69},{"$f":"Coal_FE!U236","v":7.63},{"$f":"Coal_FE!V236","v":7.58},{"$f":"Coal_FE!W236","v":7.52},{"$f":"Coal_FE!X236","v":7.46},{"$f":"Coal_FE!Y236","v":7.41},{"$f":"Coal_FE!Z236","v":7.35},{"$f":"Coal_FE!AA236","v":7.35},{"$f":"Coal_FE!AB236","v":7.35},{"$f":"Coal_FE!AC236","v":7.35},{"$f":"Coal_FE!AD236","v":7.35},{"$f":"Coal_FE!AE236","v":7.35},{"$f":"Coal_FE!AF236","v":7.35},{"$f":"Coal_FE!AG236","v":7.35},{"$f":"Coal_FE!AH236","v":7.35},{"$f":"Coal_FE!AI236","v":7.35},{"$f":"Coal_FE!AJ236","v":7.35},{"$f":"Coal_FE!AK236","v":7.35},{"$f":"Coal_FE!AL236","v":7.35},{"$f":"Coal_FE!AM236","v":7.35},{"$f":"Coal_FE!AN236","v":7.35},{"$f":"Coal_FE!AO236","v":7.35},{"$f":"Coal_FE!AP236","v":7.35},{"$f":"Coal_FE!AQ236","v":7.35}]
["RC3ConewHigF","RD","Conservative",30,"Coal_FE","newHighCF",{"$f":"Coal_FE!L237","v":7.86},{"$f":"Coal_FE!M237","v":7.86},{"$f":"Coal_FE!N237","v":7.86},{"$f":"Coal_FE!O237","v":7.86},{"$f":"Coal_FE!P237","v":7.86},{"$f":"Coal_FE!Q237","v":7.86},{"$f":"Coal_FE!R237","v":7.86},{"$f":"Coal_FE!S237","v":7.86},{"$f":"Coal_FE!T237","v":7.86},{"$f":"Coal_FE!U237","v":7.86},{"$f":"Coal_FE!V237","v":7.86},{"$f":"Coal_FE!W237","v":7.86},{"$f":"Coal_FE!X237","v":7.86},{"$f":"Coal_FE!Y237","v":7.86},{"$f":"Coal_FE!Z237","v":7.86},{"$f":"Coal_FE!AA237","v":7.86},{"$f":"Coal_FE!AB237","v":7.86},{"$f":"Coal_FE!AC237","v":7.86},{"$f":"Coal_FE!AD237","v":7.86},{"$f":"Coal_FE!AE237","v":7.86},{"$f":"Coal_FE!AF237","v":7.86},{"$f":"Coal_FE!AG237","v":7.86},{"$f":"Coal_FE!AH237","v":7.86},{"$f":"Coal_FE!AI237","v":7.86},{"$f":"Coal_FE!AJ237","v":7.86},{"$f":"Coal_FE!AK237","v":7.86},{"$f":"Coal_FE!AL237","v":7.86},{"$f":"Coal_FE!AM237","v":7.86},{"$f":"Coal_FE!AN237","v":7.86},{"$f":"Coal_FE!AO237","v":7.86},{"$f":"Coal_FE!AP237","v":7.86},{"$f":"Coal_FE!AQ237","v":7.86}]
["RA3CoIGCCAvF","RD","Advanced",30,"Coal_FE","IGCCAvgCF",{"$f":"Coal_FE!L238","v":14.36},{"$f":"Coal_FE!M238","v":14.36},{"$f":"Coal_FE!N238","v":14.36},{"$f":"Coal_FE!O238","v":14.36},{"$f":"Coal_FE!P238","v":14.36},{"$f":"Coal_FE!Q238","v":14.36},{"$f":"Coal_FE!R238","v":14.36},{"$f":"Coal_FE!S238","v":14.36},{"$f":"Coal_FE!T238","v":14.36},{"$f":"Coal_FE!U238","v":14.36},{"$f":"Coal_FE!V238","v":14.36},{"$f":"Coal_FE!W238","v":14.36},{"$f":"Coal_FE!X238","v":14.36},{"$f":"Coal_FE!Y238","v":14.36},{"$f":"Coal_FE!Z238","v":14.36},{"$f":"Coal_FE!AA238","v":14.36},{"$f":"Coal_FE!AB238","v":14.36},{"$f":"Coal_FE!AC238","v":14.36},{"$f":"Coal_FE!AD238","v":14.36},{"$f":"Coal_FE!AE238","v":14.36},{"$f":"Coal_FE!AF238","v":14.36},{"$f":"Coal_FE!AG238","v":14.36},{"$f":"Coal_FE!AH238","v":14.36},{"$f":"Coal_FE!AI238","v":14.36},{"$f":"Coal_FE!AJ238","v":14.36},{"$f":"Coal_FE!AK238","v":14.36},{"$f":"Coal_FE!AL238","v":14.36},{"$f":"Coal_FE!AM238","v":14.36},{"$f":"Coal_FE!AN238","v":14.36},{"$f":"Coal_FE!AO238","v":14.36},{"$f":"Coal_FE!AP238","v":14.36},{"$f":"Coal_FE!AQ238","v":14.36}]
["RM3CoIGCCAvF","RD","Moderate",30,"Coal_FE","IGCCAvgCF",{"$f":"Coal_FE!L239","v":14.36},{"$f":"Coal_FE!M239","v":14.36},{"$f":"Coal_FE!N239","v":14.36},{"$f":"Coal_FE!O239","v":14.36},{"$f":"Coal_FE!P239","v":14.36},{"$f":"Coal_FE!Q239","v":14.36},{"$f":"Coal_FE!R239","v":14.36},{"$f":"Coal_FE!S239","v":14.36},{"$f":"Coal_FE!T239","v":14.36},{"$f":"Coal_FE!U239","v":14.36},{"$f":"Coal_FE!V239","v":14.36},{"$f":"Coal_FE!W239","v":14.36},{"$f":"Coal_FE!X239","v":14.36},{"$f":"Coal_FE!Y239","v":14.36},{"$f":"Coal_FE!Z239","v":14.36},{"$f":"Coal_FE!AA239","v":14.36},{"$f":"Coal_FE!AB239","v":14.36},{"$f":"Coal_FE!AC239","v":14.36},{"$f":"Coal_FE!AD239","v":14.36},{"$f":"Coal_FE!AE239","v":14.36},{"$f":"Coal_FE!AF239","v":14.36},{"$f":"Coal_FE!AG239","v":14.36},{"$f":"Coal_FE!AH239","v":14.36},{"$f":"Coal_FE!AI239","v":14.36},{"$f":"Coal_FE!AJ239","v":14.36},{"$f":"Coal_FE!AK239","v":14.36},{"$f":"Coal_FE!AL239","v":14.36},{"$f":"Coal_FE!AM239","v":14.36},{"$f":"Coal_FE!AN239","v":14.36},{"$f":"Coal_FE!AO239","v":14.36},{"$f":"Coal_FE!AP239","v":14.36},{"$f":"Coal_FE!AQ239","v":14.36}]
[{"$f":"_xlfn.CONCAT(LEFT(B335,1), LEFT(C335,1), LEFT(D335,1),LEFT(E335,2),LEFT(F335,6),RIGHT(F335,1))","v":"RC3CoIGCCAvF"},"RD","Conservative",30,"Coal_FE","IGCCAvgCF",{"$f":"Coal_FE!L240","v":14.36},{"$f":"Coal_FE!M240","v":14.36},{"$f":"Coal_FE!N240","v":14.36},{"$f":"Coal_FE!O240","v":14.36},{"$f":"Coal_FE!P240","v":14.36},{"$f":"Coal_FE!Q240","v":14.36},{"$f":"Coal_FE!R240","v":14.36},{"$f":"Coal_FE!S240","v":14.36},{"$f":"Coal_FE!T240","v":14.36},{"$f":"Coal_FE!U240","v":14.36},{"$f":"Coal_FE!V240","v":14.36},{"$f":"Coal_FE!W240","v":14.36},{"$f":"Coal_FE!X240","v":14.36},{"$f":"Coal_FE!Y240","v":14.36},{"$f":"Coal_FE!Z240","v":14.36},{"$f":"Coal_FE!AA240","v":14.36},{"$f":"Coal_FE!AB240","v":14.36},{"$f":"Coal_FE!AC240","v":14.36},{"$f":"Coal_FE!AD240","v":14.36},{"$f":"Coal_FE!AE240","v":14.36},{"$f":"Coal_FE!AF240","v":14.36},{"$f":"Coal_FE!AG240","v":14.36},{"$f":"Coal_FE!AH240","v":14.36},{"$f":"Coal_FE!AI240","v":14.36},{"$f":"Coal_FE!AJ240","v":14.36},{"$f":"Coal_FE!AK240","v":14.36},{"$f":"Coal_FE!AL240","v":14.36},{"$f":"Coal_FE!AM240","v":14.36},{"$f":"Coal_FE!AN240","v":14.36},{"$f":"Coal_FE!AO240","v":14.36},{"$f":"Coal_FE!AP240","v":14.36},{"$f":"Coal_FE!AQ240","v":14.36}]
["RA3CoIGCCHiF","RD","Advanced",30,"Coal_FE","IGCCHighCF",{"$f":"Coal_FE!L241","v":14.36},{"$f":"Coal_FE!M241","v":14.36},{"$f":"Coal_FE!N241","v":14.36},{"$f":"Coal_FE!O241","v":14.36},{"$f":"Coal_FE!P241","v":14.36},{"$f":"Coal_FE!Q241","v":14.36},{"$f":"Coal_FE!R241","v":14.36},{"$f":"Coal_FE!S241","v":14.36},{"$f":"Coal_FE!T241","v":14.36},{"$f":"Coal_FE!U241","v":14.36},{"$f":"Coal_FE!V241","v":14.36},{"$f":"Coal_FE!W241","v":14.36},{"$f":"Coal_FE!X241","v":14.36},{"$f":"Coal_FE!Y241","v":14.36},{"$f":"Coal_FE!Z241","v":14.36},{"$f":"Coal_FE!AA241","v":14.36},{"$f":"Coal_FE!AB241","v":14.36},{"$f":"Coal_FE!AC241","v":14.36},{"$f":"Coal_FE!AD241","v":14.36},{"$f":"Coal_FE!AE241","v":14.36},{"$f":"Coal_FE!AF241","v":14.36},{"$f":"Coal_FE!AG241","v":14.36},{"$f":"Coal_FE!AH241","v":14.36},{"$f":"Coal_FE!AI241","v":14.36},{"$f":"Coal_FE!AJ241","v":14.36},{"$f":"Coal_FE!AK241","v":14.36},{"$f":"Coal_FE!AL241","v":14.36},{"$f":"Coal_FE!AM241","v":14.36},{"$f":"Coal_FE!AN241","v":14.36},{"$f":"Coal_FE!AO241","v":14.36},{"$f":"Coal_FE!AP241","v":14.36},{"$f":"Coal_FE!AQ241","v":14.36}]
["RM3CoIGCCHiF","RD","Moderate",30,"Coal_FE","IGCCHighCF",{"$f":"Coal_FE!L242","v":14.36},{"$f":"Coal_FE!M242","v":14.36},{"$f":"Coal_FE!N242","v":14.36},{"$f":"Coal_FE!O242","v":14.36},{"$f":"Coal_FE!P242","v":14.36},{"$f":"Coal_FE!Q242","v":14.36},{"$f":"Coal_FE!R242","v":14.36},{"$f":"Coal_FE!S242","v":14.36},{"$f":"Coal_FE!T242","v":14.36},{"$f":"Coal_FE!U242","v":14.36},{"$f":"Coal_FE!V242","v":14.36},{"$f":"Coal_FE!W242","v":14.36},{"$f":"Coal_FE!X242","v":14.36},{"$f":"Coal_FE!Y242","v":14.36},{"$f":"Coal_FE!Z242","v":14.36},{"$f":"Coal_FE!AA242","v":14.36},{"$f":"Coal_FE!AB242","v":14.36},{"$f":"Coal_FE!AC242","v":14.36},{"$f":"Coal_FE!AD242","v":14.36},{"$f":"Coal_FE!AE242","v":14.36},{"$f":"Coal_FE!AF242","v":14.36},{"$f":"Coal_FE!AG242","v":14.36},{"$f":"Coal_FE!AH242","v":14.36},{"$f":"Coal_FE!AI242","v":14.36},{"$f":"Coal_FE!AJ242","v":14.36},{"$f":"Coal_FE!AK242","v":14.36},{"$f":"Coal_FE!AL242","v":14.36},{"$f":"Coal_FE!AM242","v":14.36},{"$f":"Coal_FE!AN242","v":14.36},{"$f":"Coal_FE!AO242","v":14.36},{"$f":"Coal_FE!AP242","v":14.36},{"$f":"Coal_FE!AQ242","v":14.36}]
["RC3CoIGCCHiF","RD","Conservative",30,"Coal_FE","IGCCHighCF",{"$f":"Coal_FE!L243","v":14.36},{"$f":"Coal_FE!M243","v":14.36},{"$f":"Coal_FE!N243","v":14.36},{"$f":"Coal_FE!O243","v":14.36},{"$f":"Coal_FE!P243","v":14.36},{"$f":"Coal_FE!Q243","v":14.36},{"$f":"Coal_FE!R243","v":14.36},{"$f":"Coal_FE!S243","v":14.36},{"$f":"Coal_FE!T243","v":14.36},{"$f":"Coal_FE!U243","v":14.36},{"$f":"Coal_FE!V243","v":14.36},{"$f":"Coal_FE!W243","v":14.36},{"$f":"Coal_FE!X243","v":14.36},{"$f":"Coal_FE!Y243","v":14.36},{"$f":"Coal_FE!Z243","v":14.36},{"$f":"Coal_FE!AA243","v":14.36},{"$f":"Coal_FE!AB243","v":14.36},{"$f":"Coal_FE!AC243","v":14.36},{"$f":"Coal_FE!AD243","v":14.36},{"$f":"Coal_FE!AE243","v":14.36},{"$f":"Coal_FE!AF243","v":14.36},{"$f":"Coal_FE!AG243","v":14.36},{"$f":"Coal_FE!AH243","v":14.36},{"$f":"Coal_FE!AI243","v":14.36},{"$f":"Coal_FE!AJ243","v":14.36},{"$f":"Coal_FE!AK243","v":14.36},{"$f":"Coal_FE!AL243","v":14.36},{"$f":"Coal_FE!AM243","v":14.36},{"$f":"Coal_FE!AN243","v":14.36},{"$f":"Coal_FE!AO243","v":14.36},{"$f":"Coal_FE!AP243","v":14.36},{"$f":"Coal_FE!AQ243","v":14.36}]
["RA3CoCCS36AF","RD","Advanced",30,"Coal_FE","CCS36AvgCF",{"$f":"Coal_FE!L244","v":10.27},{"$f":"Coal_FE!M244","v":10.27},{"$f":"Coal_FE!N244","v":10.27},{"$f":"Coal_FE!O244","v":10.27},{"$f":"Coal_FE!P244","v":10.27},{"$f":"Coal_FE!Q244","v":10.27},{"$f":"Coal_FE!R244","v":10.19},{"$f":"Coal_FE!S244","v":10.119999999999999},{"$f":"Coal_FE!T244","v":10.039999999999999},{"$f":"Coal_FE!U244","v":9.9600000000000009},{"$f":"Coal_FE!V244","v":9.89},{"$f":"Coal_FE!W244","v":9.81},{"$f":"Coal_FE!X244","v":9.74},{"$f":"Coal_FE!Y244","v":9.66},{"$f":"Coal_FE!Z244","v":9.58},{"$f":"Coal_FE!AA244","v":9.3699999999999992},{"$f":"Coal_FE!AB244","v":9.17},{"$f":"Coal_FE!AC244","v":8.9600000000000009},{"$f":"Coal_FE!AD244","v":8.75},{"$f":"Coal_FE!AE244","v":8.5399999999999991},{"$f":"Coal_FE!AF244","v":8.5399999999999991},{"$f":"Coal_FE!AG244","v":8.5399999999999991},{"$f":"Coal_FE!AH244","v":8.5399999999999991},{"$f":"Coal_FE!AI244","v":8.5399999999999991},{"$f":"Coal_FE!AJ244","v":8.5399999999999991},{"$f":"Coal_FE!AK244","v":8.5399999999999991},{"$f":"Coal_FE!AL244","v":8.5399999999999991},{"$f":"Coal_FE!AM244","v":8.5399999999999991},{"$f":"Coal_FE!AN244","v":8.5399999999999991},{"$f":"Coal_FE!AO244","v":8.5399999999999991},{"$f":"Coal_FE!AP244","v":8.5399999999999991},{"$f":"Coal_FE!AQ244","v":8.5399999999999991}]
["RM3CoCCS36AF","RD","Moderate",30,"Coal_FE","CCS36AvgCF",{"$f":"Coal_FE!L245","v":10.27},{"$f":"Coal_FE!M245","v":10.27},{"$f":"Coal_FE!N245","v":10.27},{"$f":"Coal_FE!O245","v":10.27},{"$f":"Coal_FE!P245","v":10.27},{"$f":"Coal_FE!Q245","v":10.27},{"$f":"Coal_FE!R245","v":10.23},{"$f":"Coal_FE!S245","v":10.19},{"$f":"Coal_FE!T245","v":10.16},{"$f":"Coal_FE!U245","v":10.119999999999999},{"$f":"Coal_FE!V245","v":10.08},{"$f":"Coal_FE!W245","v":10.039999999999999},{"$f":"Coal_FE!X245","v":10},{"$f":"Coal_FE!Y245","v":9.9600000000000009},{"$f":"Coal_FE!Z245","v":9.93},{"$f":"Coal_FE!AA245","v":9.82},{"$f":"Coal_FE!AB245","v":9.7200000000000006},{"$f":"Coal_FE!AC245","v":9.61},{"$f":"Coal_FE!AD245","v":9.51},{"$f":"Coal_FE!AE245","v":9.4},{"$f":"Coal_FE!AF245","v":9.4},{"$f":"Coal_FE!AG245","v":9.4},{"$f":"Coal_FE!AH245","v":9.4},{"$f":"Coal_FE!AI245","v":9.4},{"$f":"Coal_FE!AJ245","v":9.4},{"$f":"Coal_FE!AK245","v":9.4},{"$f":"Coal_FE!AL245","v":9.4},{"$f":"Coal_FE!AM245","v":9.4},{"$f":"Coal_FE!AN245","v":9.4},{"$f":"Coal_FE!AO245","v":9.4},{"$f":"Coal_FE!AP245","v":9.4},{"$f":"Coal_FE!AQ245","v":9.4}]
["RC3CoCCS36AF","RD","Conservative",30,"Coal_FE","CCS36AvgCF",{"$f":"Coal_FE!L246","v":10.27},{"$f":"Coal_FE!M246","v":10.27},{"$f":"Coal_FE!N246","v":10.27},{"$f":"Coal_FE!O246","v":10.27},{"$f":"Coal_FE!P246","v":10.27},{"$f":"Coal_FE!Q246","v":10.27},{"$f":"Coal_FE!R246","v":10.27},{"$f":"Coal_FE!S246","v":10.27},{"$f":"Coal_FE!T246","v":10.27},{"$f":"Coal_FE!U246","v":10.27},{"$f":"Coal_FE!V246","v":10.27},{"$f":"Coal_FE!W246","v":10.27},{"$f":"Coal_FE!X246","v":10.27},{"$f":"Coal_FE!Y246","v":10.27},{"$f":"Coal_FE!Z246","v":10.27},{"$f":"Coal_FE!AA246","v":10.27},{"$f":"Coal_FE!AB246","v":10.27},{"$f":"Coal_FE!AC246","v":10.27},{"$f":"Coal_FE!AD246","v":10.27},{"$f":"Coal_FE!AE246","v":10.27},{"$f":"Coal_FE!AF246","v":10.27},{"$f":"Coal_FE!AG246","v":10.27},{"$f":"Coal_FE!AH246","v":10.27},{"$f":"Coal_FE!AI246","v":10.27},{"$f":"Coal_FE!AJ246","v":10.27},{"$f":"Coal_FE!AK246","v":10.27},{"$f":"Coal_FE!AL246","v":10.27},{"$f":"Coal_FE!AM246","v":10.27},{"$f":"Coal_FE!AN246","v":10.27},{"$f":"Coal_FE!AO246","v":10.27},{"$f":"Coal_FE!AP246","v":10.27},{"$f":"Coal_FE!AQ246","v":10.27}]
["RA3CoCCS90AF","RD","Advanced",30,"Coal_FE","CCS90AvgCF",{"$f":"Coal_FE!L247","v":14.26},{"$f":"Coal_FE!M247","v":14.26},{"$f":"Coal_FE!N247","v":14.26},{"$f":"Coal_FE!O247","v":14.26},{"$f":"Coal_FE!P247","v":14.26},{"$f":"Coal_FE!Q247","v":14.26},{"$f":"Coal_FE!R247","v":14.15},{"$f":"Coal_FE!S247","v":14.05},{"$f":"Coal_FE!T247","v":13.94},{"$f":"Coal_FE!U247","v":13.84},{"$f":"Coal_FE!V247","v":13.73},{"$f":"Coal_FE!W247","v":13.62},{"$f":"Coal_FE!X247","v":13.52},{"$f":"Coal_FE!Y247","v":13.41},{"$f":"Coal_FE!Z247","v":13.31},{"$f":"Coal_FE!AA247","v":13.02},{"$f":"Coal_FE!AB247","v":12.73},{"$f":"Coal_FE!AC247","v":12.44},{"$f":"Coal_FE!AD247","v":12.15},{"$f":"Coal_FE!AE247","v":11.86},{"$f":"Coal_FE!AF247","v":11.86},{"$f":"Coal_FE!AG247","v":11.86},{"$f":"Coal_FE!AH247","v":11.86},{"$f":"Coal_FE!AI247","v":11.86},{"$f":"Coal_FE!AJ247","v":11.86},{"$f":"Coal_FE!AK247","v":11.86},{"$f":"Coal_FE!AL247","v":11.86},{"$f":"Coal_FE!AM247","v":11.86},{"$f":"Coal_FE!AN247","v":11.86},{"$f":"Coal_FE!AO247","v":11.86},{"$f":"Coal_FE!AP247","v":11.86},{"$f":"Coal_FE!AQ247","v":11.86}]
["RM3CoCCS90AF","RD","Moderate",30,"Coal_FE","CCS90AvgCF",{"$f":"Coal_FE!L248","v":14.26},{"$f":"Coal_FE!M248","v":14.26},{"$f":"Coal_FE!N248","v":14.26},{"$f":"Coal_FE!O248","v":14.26},{"$f":"Coal_FE!P248","v":14.26},{"$f":"Coal_FE!Q248","v":14.26},{"$f":"Coal_FE!R248","v":14.21},{"$f":"Coal_FE!S248","v":14.15},{"$f":"Coal_FE!T248","v":14.1},{"$f":"Coal_FE!U248","v":14.05},{"$f":"Coal_FE!V248","v":14},{"$f":"Coal_FE!W248","v":13.94},{"$f":"Coal_FE!X248","v":13.89},{"$f":"Coal_FE!Y248","v":13.84},{"$f":"Coal_FE!Z248","v":13.78},{"$f":"Coal_FE!AA248","v":13.64},{"$f":"Coal_FE!AB248","v":13.49},{"$f":"Coal_FE!AC248","v":13.35},{"$f":"Coal_FE!AD248","v":13.2},{"$f":"Coal_FE!AE248","v":13.06},{"$f":"Coal_FE!AF248","v":13.06},{"$f":"Coal_FE!AG248","v":13.06},{"$f":"Coal_FE!AH248","v":13.06},{"$f":"Coal_FE!AI248","v":13.06},{"$f":"Coal_FE!AJ248","v":13.06},{"$f":"Coal_FE!AK248","v":13.06},{"$f":"Coal_FE!AL248","v":13.06},{"$f":"Coal_FE!AM248","v":13.06},{"$f":"Coal_FE!AN248","v":13.06},{"$f":"Coal_FE!AO248","v":13.06},{"$f":"Coal_FE!AP248","v":13.06},{"$f":"Coal_FE!AQ248","v":13.06}]
["RC3CoCCS90AF","RD","Conservative",30,"Coal_FE","CCS90AvgCF",{"$f":"Coal_FE!L249","v":14.26},{"$f":"Coal_FE!M249","v":14.26},{"$f":"Coal_FE!N249","v":14.26},{"$f":"Coal_FE!O249","v":14.26},{"$f":"Coal_FE!P249","v":14.26},{"$f":"Coal_FE!Q249","v":14.26},{"$f":"Coal_FE!R249","v":14.26},{"$f":"Coal_FE!S249","v":14.26},{"$f":"Coal_FE!T249","v":14.26},{"$f":"Coal_FE!U249","v":14.26},{"$f":"Coal_FE!V249","v":14.26},{"$f":"Coal_FE!W249","v":14.26},{"$f":"Coal_FE!X249","v":14.26},{"$f":"Coal_FE!Y249","v":14.26},{"$f":"Coal_FE!Z249","v":14.26},{"$f":"Coal_FE!AA249","v":14.26},{"$f":"Coal_FE!AB249","v":14.26},{"$f":"Coal_FE!AC249","v":14.26},{"$f":"Coal_FE!AD249","v":14.26},{"$f":"Coal_FE!AE249","v":14.26},{"$f":"Coal_FE!AF249","v":14.26},{"$f":"Coal_FE!AG249","v":14.26},{"$f":"Coal_FE!AH249","v":14.26},{"$f":"Coal_FE!AI249","v":14.26},{"$f":"Coal_FE!AJ249","v":14.26},{"$f":"Coal_FE!AK249","v":14.26},{"$f":"Coal_FE!AL249","v":14.26},{"$f":"Coal_FE!AM249","v":14.26},{"$f":"Coal_FE!AN249","v":14.26},{"$f":"Coal_FE!AO249","v":14.26},{"$f":"Coal_FE!AP249","v":14.26},{"$f":"Coal_FE!AQ249","v":14.26}]
[{"$f":"_xlfn.CONCAT(LEFT(B345,1), LEFT(C345,1), LEFT(D345,1),LEFT(E345,2),LEFT(F345,6),RIGHT(F345,1))","v":"RA3CoCCS36HF"},"RD","Advanced",30,"Coal_FE","CCS36HighCF",{"$f":"Coal_FE!L250","v":10.27},{"$f":"Coal_FE!M250","v":10.27},{"$f":"Coal_FE!N250","v":10.27},{"$f":"Coal_FE!O250","v":10.27},{"$f":"Coal_FE!P250","v":10.27},{"$f":"Coal_FE!Q250","v":10.27},{"$f":"Coal_FE!R250","v":10.19},{"$f":"Coal_FE!S250","v":10.119999999999999},{"$f":"Coal_FE!T250","v":10.039999999999999},{"$f":"Coal_FE!U250","v":9.9600000000000009},{"$f":"Coal_FE!V250","v":9.89},{"$f":"Coal_FE!W250","v":9.81},{"$f":"Coal_FE!X250","v":9.74},{"$f":"Coal_FE!Y250","v":9.66},{"$f":"Coal_FE!Z250","v":9.58},{"$f":"Coal_FE!AA250","v":9.3699999999999992},{"$f":"Coal_FE!AB250","v":9.17},{"$f":"Coal_FE!AC250","v":8.9600000000000009},{"$f":"Coal_FE!AD250","v":8.75},{"$f":"Coal_FE!AE250","v":8.5399999999999991},{"$f":"Coal_FE!AF250","v":8.5399999999999991},{"$f":"Coal_FE!AG250","v":8.5399999999999991},{"$f":"Coal_FE!AH250","v":8.5399999999999991},{"$f":"Coal_FE!AI250","v":8.5399999999999991},{"$f":"Coal_FE!AJ250","v":8.5399999999999991},{"$f":"Coal_FE!AK250","v":8.5399999999999991},{"$f":"Coal_FE!AL250","v":8.5399999999999991},{"$f":"Coal_FE!AM250","v":8.5399999999999991},{"$f":"Coal_FE!AN250","v":8.5399999999999991},{"$f":"Coal_FE!AO250","v":8.5399999999999991},{"$f":"Coal_FE!AP250","v":8.5399999999999991},{"$f":"Coal_FE!AQ250","v":8.5399999999999991}]
["RM3CoCCS36HF","RD","Moderate",30,"Coal_FE","CCS36HighCF",{"$f":"Coal_FE!L251","v":10.27},{"$f":"Coal_FE!M251","v":10.27},{"$f":"Coal_FE!N251","v":10.27},{"$f":"Coal_FE!O251","v":10.27},{"$f":"Coal_FE!P251","v":10.27},{"$f":"Coal_FE!Q251","v":10.27},{"$f":"Coal_FE!R251","v":10.23},{"$f":"Coal_FE!S251","v":10.19},{"$f":"Coal_FE!T251","v":10.16},{"$f":"Coal_FE!U251","v":10.119999999999999},{"$f":"Coal_FE!V251","v":10.08},{"$f":"Coal_FE!W251","v":10.039999999999999},{"$f":"Coal_FE!X251","v":10},{"$f":"Coal_FE!Y251","v":9.9600000000000009},{"$f":"Coal_FE!Z251","v":9.93},{"$f":"Coal_FE!AA251","v":9.82},{"$f":"Coal_FE!AB251","v":9.7200000000000006},{"$f":"Coal_FE!AC251","v":9.61},{"$f":"Coal_FE!AD251","v":9.51},{"$f":"Coal_FE!AE251","v":9.4},{"$f":"Coal_FE!AF251","v":9.4},{"$f":"Coal_FE!AG251","v":9.4},{"$f":"Coal_FE!AH251","v":9.4},{"$f":"Coal_FE!AI251","v":9.4},{"$f":"Coal_FE!AJ251","v":9.4},{"$f":"Coal_FE!AK251","v":9.4},{"$f":"Coal_FE!AL251","v":9.4},{"$f":"Coal_FE!AM251","v":9.4},{"$f":"Coal_FE!AN251","v":9.4},{"$f":"Coal_FE!AO251","v":9.4},{"$f":"Coal_FE!AP251","v":9.4},{"$f":"Coal_FE!AQ251","v":9.4}]
["RC3CoCCS36HF","RD","Conservative",30,"Coal_FE","CCS36HighCF",{"$f":"Coal_FE!L252","v":10.27},{"$f":"Coal_FE!M252","v":10.27},{"$f":"Coal_FE!N252","v":10.27},{"$f":"Coal_FE!O252","v":10.27},{"$f":"Coal_FE!P252","v":10.27},{"$f":"Coal_FE!Q252","v":10.27},{"$f":"Coal_FE!R252","v":10.27},{"$f":"Coal_FE!S252","v":10.27},{"$f":"Coal_FE!T252","v":10.27},{"$f":"Coal_FE!U252","v":10.27},{"$f":"Coal_FE!V252","v":10.27},{"$f":"Coal_FE!W252","v":10.27},{"$f":"Coal_FE!X252","v":10.27},{"$f":"Coal_FE!Y252","v":10.27},{"$f":"Coal_FE!Z252","v":10.27},{"$f":"Coal_FE!AA252","v":10.27},{"$f":"Coal_FE!AB252","v":10.27},{"$f":"Coal_FE!AC252","v":10.27},{"$f":"Coal_FE!AD252","v":10.27},{"$f":"Coal_FE!AE252","v":10.27},{"$f":"Coal_FE!AF252","v":10.27},{"$f":"Coal_FE!AG252","v":10.27},{"$f":"Coal_FE!AH252","v":10.27},{"$f":"Coal_FE!AI252","v":10.27},{"$f":"Coal_FE!AJ252","v":10.27},{"$f":"Coal_FE!AK252","v":10.27},{"$f":"Coal_FE!AL252","v":10.27},{"$f":"Coal_FE!AM252","v":10.27},{"$f":"Coal_FE!AN252","v":10.27},{"$f":"Coal_FE!AO252","v":10.27},{"$f":"Coal_FE!AP252","v":10.27},{"$f":"Coal_FE!AQ252","v":10.27}]
["RA3CoCCS90HF","RD","Advanced",30,"Coal_FE","CCS90HighCF",{"$f":"Coal_FE!L253","v":14.26},{"$f":"Coal_FE!M253","v":14.26},{"$f":"Coal_FE!N253","v":14.26},{"$f":"Coal_FE!O253","v":14.26},{"$f":"Coal_FE!P253","v":14.26},{"$f":"Coal_FE!Q253","v":14.26},{"$f":"Coal_FE!R253","v":14.15},{"$f":"Coal_FE!S253","v":14.05},{"$f":"Coal_FE!T253","v":13.94},{"$f":"Coal_FE!U253","v":13.84},{"$f":"Coal_FE!V253","v":13.73},{"$f":"Coal_FE!W253","v":13.62},{"$f":"Coal_FE!X253","v":13.52},{"$f":"Coal_FE!Y253","v":13.41},{"$f":"Coal_FE!Z253","v":13.31},{"$f":"Coal_FE!AA253","v":13.02},{"$f":"Coal_FE!AB253","v":12.73},{"$f":"Coal_FE!AC253","v":12.44},{"$f":"Coal_FE!AD253","v":12.15},{"$f":"Coal_FE!AE253","v":11.86},{"$f":"Coal_FE!AF253","v":11.86},{"$f":"Coal_FE!AG253","v":11.86},{"$f":"Coal_FE!AH253","v":11.86},{"$f":"Coal_FE!AI253","v":11.86},{"$f":"Coal_FE!AJ253","v":11.86},{"$f":"Coal_FE!AK253","v":11.86},{"$f":"Coal_FE!AL253","v":11.86},{"$f":"Coal_FE!AM253","v":11.86},{"$f":"Coal_FE!AN253","v":11.86},{"$f":"Coal_FE!AO253","v":11.86},{"$f":"Coal_FE!AP253","v":11.86},{"$f":"Coal_FE!AQ253","v":11.86}]
["RM3CoCCS90HF","RD","Moderate",30,"Coal_FE","CCS90HighCF",{"$f":"Coal_FE!L254","v":14.26},{"$f":"Coal_FE!M254","v":14.26},{"$f":"Coal_FE!N254","v":14.26},{"$f":"Coal_FE!O254","v":14.26},{"$f":"Coal_FE!P254","v":14.26},{"$f":"Coal_FE!Q254","v":14.26},{"$f":"Coal_FE!R254","v":14.21},{"$f":"Coal_FE!S254","v":14.15},{"$f":"Coal_FE!T254","v":14.1},{"$f":"Coal_FE!U254","v":14.05},{"$f":"Coal_FE!V254","v":14},{"$f":"Coal_FE!W254","v":13.94},{"$f":"Coal_FE!X254","v":13.89},{"$f":"Coal_FE!Y254","v":13.84},{"$f":"Coal_FE!Z254","v":13.78},{"$f":"Coal_FE!AA254","v":13.64},{"$f":"Coal_FE!AB254","v":13.49},{"$f":"Coal_FE!AC254","v":13.35},{"$f":"Coal_FE!AD254","v":13.2},{"$f":"Coal_FE!AE254","v":13.06},{"$f":"Coal_FE!AF254","v":13.06},{"$f":"Coal_FE!AG254","v":13.06},{"$f":"Coal_FE!AH254","v":13.06},{"$f":"Coal_FE!AI254","v":13.06},{"$f":"Coal_FE!AJ254","v":13.06},{"$f":"Coal_FE!AK254","v":13.06},{"$f":"Coal_FE!AL254","v":13.06},{"$f":"Coal_FE!AM254","v":13.06},{"$f":"Coal_FE!AN254","v":13.06},{"$f":"Coal_FE!AO254","v":13.06},{"$f":"Coal_FE!AP254","v":13.06},{"$f":"Coal_FE!AQ254","v":13.06}]
["RC3CoCCS90HF","RD","Conservative",30,"Coal_FE","CCS90HighCF",{"$f":"Coal_FE!L255","v":14.26},{"$f":"Coal_FE!M255","v":14.26},{"$f":"Coal_FE!N255","v":14.26},{"$f":"Coal_FE!O255","v":14.26},{"$f":"Coal_FE!P255","v":14.26},{"$f":"Coal_FE!Q255","v":14.26},{"$f":"Coal_FE!R255","v":14.26},{"$f":"Coal_FE!S255","v":14.26},{"$f":"Coal_FE!T255","v":14.26},{"$f":"Coal_FE!U255","v":14.26},{"$f":"Coal_FE!V255","v":14.26},{"$f":"Coal_FE!W255","v":14.26},{"$f":"Coal_FE!X255","v":14.26},{"$f":"Coal_FE!Y255","v":14.26},{"$f":"Coal_FE!Z255","v":14.26},{"$f":"Coal_FE!AA255","v":14.26},{"$f":"Coal_FE!AB255","v":14.26},{"$f":"Coal_FE!AC255","v":14.26},{"$f":"Coal_FE!AD255","v":14.26},{"$f":"Coal_FE!AE255","v":14.26},{"$f":"Coal_FE!AF255","v":14.26},{"$f":"Coal_FE!AG255","v":14.26},{"$f":"Coal_FE!AH255","v":14.26},{"$f":"Coal_FE!AI255","v":14.26},{"$f":"Coal_FE!AJ255","v":14.26},{"$f":"Coal_FE!AK255","v":14.26},{"$f":"Coal_FE!AL255","v":14.26},{"$f":"Coal_FE!AM255","v":14.26},{"$f":"Coal_FE!AN255","v":14.26},{"$f":"Coal_FE!AO255","v":14.26},{"$f":"Coal_FE!AP255","v":14.26},{"$f":"Coal_FE!AQ255","v":14.26}]

{"sheet":"Summary_Fuel","index":26,"n_rows":47,"n_cols":38,"rows_kept":47,"cut":false,"hidden":false,"merged":[]}
["Key","FinancialCase","CostCase","CRPYears","Technology","TechDetail",{"$f":"'Solar - CSP'!L110","v":2019},{"$f":"'Solar - CSP'!M110","v":2020},{"$f":"'Solar - CSP'!N110","v":2021},{"$f":"'Solar - CSP'!O110","v":2022},{"$f":"'Solar - CSP'!P110","v":2023},{"$f":"'Solar - CSP'!Q110","v":2024},{"$f":"'Solar - CSP'!R110","v":2025},{"$f":"'Solar - CSP'!S110","v":2026},{"$f":"'Solar - CSP'!T110","v":2027},{"$f":"'Solar - CSP'!U110","v":2028},{"$f":"'Solar - CSP'!V110","v":2029},{"$f":"'Solar - CSP'!W110","v":2030},{"$f":"'Solar - CSP'!X110","v":2031},{"$f":"'Solar - CSP'!Y110","v":2032},{"$f":"'Solar - CSP'!Z110","v":2033},{"$f":"'Solar - CSP'!AA110","v":2034},{"$f":"'Solar - CSP'!AB110","v":2035},{"$f":"'Solar - CSP'!AC110","v":2036},{"$f":"'Solar - CSP'!AD110","v":2037},{"$f":"'Solar - CSP'!AE110","v":2038},{"$f":"'Solar - CSP'!AF110","v":2039},{"$f":"'Solar - CSP'!AG110","v":2040},{"$f":"'Solar - CSP'!AH110","v":2041},{"$f":"'Solar - CSP'!AI110","v":2042},{"$f":"'Solar - CSP'!AJ110","v":2043},{"$f":"'Solar - CSP'!AK110","v":2044},{"$f":"'Solar - CSP'!AL110","v":2045},{"$f":"'Solar - CSP'!AM110","v":2046},{"$f":"'Solar - CSP'!AN110","v":2047},{"$f":"'Solar - CSP'!AO110","v":2048},{"$f":"'Solar - CSP'!AP110","v":2049},{"$f":"'Solar - CSP'!AQ110","v":2050}]
[{"$f":"_xlfn.CONCAT(LEFT(B2,1), LEFT(C2,1), LEFT(D2,1),LEFT(E2,2),LEFT(F2,6),RIGHT(F2,1))","v":"RM3NuNuclear"},"RD","Moderate",30,"Nuclear","Nuclear",{"$f":"Nuclear!L146","v":7.0928702411781925},{"$f":"Nuclear!M146","v":7.0883556966403161},{"$f":"Nuclear!N146","v":7.0987487104743083},{"$f":"Nuclear!O146","v":7.1091417243083015},{"$f":"Nuclear!P146","v":7.1299277519762843},{"$f":"Nuclear!Q146","v":7.1403207658102765},{"$f":"Nuclear!R146","v":7.161106793478262},{"$f":"Nuclear!S146","v":7.1714998073122525},{"$f":"Nuclear!T146","v":7.192285834980237},{"$f":"Nuclear!U146","v":7.2026788488142293},{"$f":"Nuclear!V146","v":7.2234648764822129},{"$f":"Nuclear!W146","v":7.2442509041501975},{"$f":"Nuclear!X146","v":7.2546439179841906},{"$f":"Nuclear!Y146","v":7.2754299456521743},{"$f":"Nuclear!Z146","v":7.2962159733201579},{"$f":"Nuclear!AA146","v":7.3066089871541511},{"$f":"Nuclear!AB146","v":7.3274053458498019},{"$f":"Nuclear!AC146","v":7.3481913735177864},{"$f":"Nuclear!AD146","v":7.3585843873517787},{"$f":"Nuclear!AE146","v":7.3793704150197641},{"$f":"Nuclear!AF146","v":7.4001564426877477},{"$f":"Nuclear!AG146","v":7.4209424703557305},{"$f":"Nuclear!AH146","v":7.4417284980237151},{"$f":"Nuclear!AI146","v":7.4625145256916996},{"$f":"Nuclear!AJ146","v":7.4833005533596832},{"$f":"Nuclear!AK146","v":7.5040865810276687},{"$f":"Nuclear!AL146","v":7.5248726086956523},{"$f":"Nuclear!AM146","v":7.5456586363636369},{"$f":"Nuclear!AN146","v":7.5664549950592885},{"$f":"Nuclear!AO146","v":7.5872410227272722},{"$f":"Nuclear!AP146","v":7.6080270503952567},{"$f":"Nuclear!AQ146","v":7.6288130780632413}]
["RA3BiDedicad","RD","Advanced",30,"Biopower","Dedicated",{"$f":"Biopower!L134","v":3.1924661948923245},{"$f":"Biopower!M134","v":3.1924661948923245},{"$f":"Biopower!N134","v":3.1924661948923245},{"$f":"Biopower!O134","v":3.1924661948923245},{"$f":"Biopower!P134","v":3.1924661948923245},{"$f":"Biopower!Q134","v":3.1924661948923245},{"$f":"Biopower!R134","v":3.1924661948923245},{"$f":"Biopower!S134","v":3.1924661948923245},{"$f":"Biopower!T134","v":3.1924661948923245},{"$f":"Biopower!U134","v":3.1924661948923245},{"$f":"Biopower!V134","v":3.1924661948923245},{"$f":"Biopower!W134","v":3.1924661948923245},{"$f":"Biopower!X134","v":3.1924661948923245},{"$f":"Biopower!Y134","v":3.1924661948923245},{"$f":"Biopower!Z134","v":3.1924661948923245},{"$f":"Biopower!AA134","v":3.1924661948923245},{"$f":"Biopower!AB134","v":3.1924661948923245},{"$f":"Biopower!AC134","v":3.1924661948923245},{"$f":"Biopower!AD134","v":3.1924661948923245},{"$f":"Biopower!AE134","v":3.1924661948923245},{"$f":"Biopower!AF134","v":3.1924661948923245},{"$f":"Biopower!AG134","v":3.1924661948923245},{"$f":"Biopower!AH134","v":3.1924661948923245},{"$f":"Biopower!AI134","v":3.1924661948923245},{"$f":"Biopower!AJ134","v":3.1924661948923245},{"$f":"Biopower!AK134","v":3.1924661948923245},{"$f":"Biopower!AL134","v":3.1924661948923245},{"$f":"Biopower!AM134","v":3.1924661948923245},{"$f":"Biopower!AN134","v":3.1924661948923245},{"$f":"Biopower!AO134","v":3.1924661948923245},{"$f":"Biopower!AP134","v":3.1924661948923245},{"$f":"Biopower!AQ134","v":3.1924661948923245}]
["RM3BiDedicad","RD","Moderate",30,"Biopower","Dedicated",{"$f":"Biopower!L135","v":3.1924661948923245},{"$f":"Biopower!M135","v":3.1924661948923245},{"$f":"Biopower!N135","v":3.1924661948923245},{"$f":"Biopower!O135","v":3.1924661948923245},{"$f":"Biopower!P135","v":3.1924661948923245},{"$f":"Biopower!Q135","v":3.1924661948923245},{"$f":"Biopower!R135","v":3.1924661948923245},{"$f":"Biopower!S135","v":3.1924661948923245},{"$f":"Biopower!T135","v":3.1924661948923245},{"$f":"Biopower!U135","v":3.1924661948923245},{"$f":"Biopower!V135","v":3.1924661948923245},{"$f":"Biopower!W135","v":3.1924661948923245},{"$f":"Biopower!X135","v":3.1924661948923245},{"$f":"Biopower!Y135","v":3.1924661948923245},{"$f":"Biopower!Z135","v":3.1924661948923245},{"$f":"Biopower!AA135","v":3.1924661948923245},{"$f":"Biopower!AB135","v":3.1924661948923245},{"$f":"Biopower!AC135","v":3.1924661948923245},{"$f":"Biopower!AD135","v":3.1924661948923245},{"$f":"Biopower!AE135","v":3.1924661948923245},{"$f":"Biopower!AF135","v":3.1924661948923245},{"$f":"Biopower!AG135","v":3.1924661948923245},{"$f":"Biopower!AH135","v":3.1924661948923245},{"$f":"Biopower!AI135","v":3.1924661948923245},{"$f":"Biopower!AJ135","v":3.1924661948923245},{"$f":"Biopower!AK135","v":3.1924661948923245},{"$f":"Biopower!AL135","v":3.1924661948923245},{"$f":"Biopower!AM135","v":3.1924661948923245},{"$f":"Biopower!AN135","v":3.1924661948923245},{"$f":"Biopower!AO135","v":3.1924661948923245},{"$f":"Biopower!AP135","v":3.1924661948923245},{"$f":"Biopower!AQ135","v":3.1924661948923245}]
["RC3BiDedicad","RD","Conservative",30,"Biopower","Dedicated",{"$f":"Biopower!L136","v":3.1924661948923245},{"$f":"Biopower!M136","v":3.1924661948923245},{"$f":"Biopower!N136","v":3.1924661948923245},{"$f":"Biopower!O136","v":3.1924661948923245},{"$f":"Biopower!P136","v":3.1924661948923245},{"$f":"Biopower!Q136","v":3.1924661948923245},{"$f":"Biopower!R136","v":3.1924661948923245},{"$f":"Biopower!S136","v":3.1924661948923245},{"$f":"Biopower!T136","v":3.1924661948923245},{"$f":"Biopower!U136","v":3.1924661948923245},{"$f":"Biopower!V136","v":3.1924661948923245},{"$f":"Biopower!W136","v":3.1924661948923245},{"$f":"Biopower!X136","v":3.1924661948923245},{"$f":"Biopower!Y136","v":3.1924661948923245},{"$f":"Biopower!Z136","v":3.1924661948923245},{"$f":"Biopower!AA136","v":3.1924661948923245},{"$f":"Biopower!AB136","v":3.1924661948923245},{"$f":"Biopower!AC136","v":3.1924661948923245},{"$f":"Biopower!AD136","v":3.1924661948923245},{"$f":"Biopower!AE136","v":3.1924661948923245},{"$f":"Biopower!AF136","v":3.1924661948923245},{"$f":"Biopower!AG136","v":3.1924661948923245},{"$f":"Biopower!AH136","v":3.1924661948923245},{"$f":"Biopower!AI136","v":3.1924661948923245},{"$f":"Biopower!AJ136","v":3.1924661948923245},{"$f":"Biopower!AK136","v":3.1924661948923245},{"$f":"Biopower!AL136","v":3.1924661948923245},{"$f":"Biopower!AM136","v":3.1924661948923245},{"$f":"Biopower!AN136","v":3.1924661948923245},{"$f":"Biopower!AO136","v":3.1924661948923245},{"$f":"Biopower!AP136","v":3.1924661948923245},{"$f":"Biopower!AQ136","v":3.1924661948923245}]
["RA3NaCTAvgCF","RD","Advanced",30,"NaturalGas_FE","CTAvgCF","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RM3NaCTAvgCF","RD","Moderate",30,"NaturalGas_FE","CTAvgCF","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RC3NaCTAvgCF","RD","Conservative",30,"NaturalGas_FE","CTAvgCF","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RA3NaCTHighF","RD","Advanced",30,"NaturalGas_FE","CTHighCF","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RM3NaCTHighF","RD","Moderate",30,"NaturalGas_FE","CTHighCF","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RC3NaCTHighF","RD","Conservative",30,"NaturalGas_FE","CTHighCF","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
[{"$f":"_xlfn.CONCAT(LEFT(B12,1), LEFT(C12,1), LEFT(D12,1),LEFT(E12,2),LEFT(F12,6),RIGHT(F12,1))","v":"RA3NaCCAvgCF"},"RD","Advanced",30,"NaturalGas_FE","CCAvgCF","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RM3NaCCAvgCF","RD","Moderate",30,"NaturalGas_FE","CCAvgCF","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RC3NaCCAvgCF","RD","Conservative",30,"NaturalGas_FE","CCAvgCF","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RA3NaCCHighF","RD","Advanced",30,"NaturalGas_FE","CCHighCF","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RM3NaCCHighF","RD","Moderate",30,"NaturalGas_FE","CCHighCF","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RC3NaCCHighF","RD","Conservative",30,"NaturalGas_FE","CCHighCF","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RA3NaCCCCSAF","RD","Advanced",30,"NaturalGas_FE","CCCCSAvgCF","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RM3NaCCCCSAF","RD","Moderate",30,"NaturalGas_FE","CCCCSAvgCF","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RC3NaCCCCSAF","RD","Conservative",30,"NaturalGas_FE","CCCCSAvgCF","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RA3NaCCCCSHF","RD","Advanced",30,"NaturalGas_FE","CCCCSHighCF","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RM3NaCCCCSHF","RD","Moderate",30,"NaturalGas_FE","CCCCSHighCF","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RC3NaCCCCSHF","RD","Conservative",30,"NaturalGas_FE","CCCCSHighCF","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RA3ConewAvgF","RD","Advanced",30,"Coal_FE","newAvgCF","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RM3ConewAvgF","RD","Moderate",30,"Coal_FE","newAvgCF","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RC3ConewAvgF","RD","Conservative",30,"Coal_FE","newAvgCF","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RA3ConewHigF","RD","Advanced",30,"Coal_FE","newHighCF","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RM3ConewHigF","RD","Moderate",30,"Coal_FE","newHighCF","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RC3ConewHigF","RD","Conservative",30,"Coal_FE","newHighCF","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RA3CoIGCCAvF","RD","Advanced",30,"Coal_FE","IGCCAvgCF","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RM3CoIGCCAvF","RD","Moderate",30,"Coal_FE","IGCCAvgCF","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RC3CoIGCCAvF","RD","Conservative",30,"Coal_FE","IGCCAvgCF","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RA3CoIGCCHiF","RD","Advanced",30,"Coal_FE","IGCCHighCF","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RM3CoIGCCHiF","RD","Moderate",30,"Coal_FE","IGCCHighCF","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RC3CoIGCCHiF","RD","Conservative",30,"Coal_FE","IGCCHighCF","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RA3CoCCS36AF","RD","Advanced",30,"Coal_FE","CCS36AvgCF","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RM3CoCCS36AF","RD","Moderate",30,"Coal_FE","CCS36AvgCF","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RC3CoCCS36AF","RD","Conservative",30,"Coal_FE","CCS36AvgCF","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RA3CoCCS90AF","RD","Advanced",30,"Coal_FE","CCS90AvgCF","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RM3CoCCS90AF","RD","Moderate",30,"Coal_FE","CCS90AvgCF","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RC3CoCCS90AF","RD","Conservative",30,"Coal_FE","CCS90AvgCF","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
[{"$f":"_xlfn.CONCAT(LEFT(B42,1), LEFT(C42,1), LEFT(D42,1),LEFT(E42,2),LEFT(F42,6),RIGHT(F42,1))","v":"RA3CoCCS36HF"},"RD","Advanced",30,"Coal_FE","CCS36HighCF","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RM3CoCCS36HF","RD","Moderate",30,"Coal_FE","CCS36HighCF","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RC3CoCCS36HF","RD","Conservative",30,"Coal_FE","CCS36HighCF","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RA3CoCCS90HF","RD","Advanced",30,"Coal_FE","CCS90HighCF","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RM3CoCCS90HF","RD","Moderate",30,"Coal_FE","CCS90HighCF","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RC3CoCCS90HF","RD","Conservative",30,"Coal_FE","CCS90HighCF","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]

{"sheet":"LCOE Range","index":27,"n_rows":32,"n_cols":20,"rows_kept":32,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[null,null,"Technology","Min","Difference","Max"]
[null,null,"Nuclear",{"$f":"Nuclear!L164","v":79.991102322921691},{"$f":"F6-D6","v":0},{"$f":"Nuclear!L164","v":79.991102322921691}]
[null,null,"Land-Based Wind",{"$f":"MIN('Land-Based Wind'!L350:L379)","v":25.856498706936001},52.786684989468959,{"$f":"MAX('Land-Based Wind'!L350:L379)","v":78.643183696404961}]
[null,null,"Offshore Wind",{"$f":"MIN('Offshore Wind'!L492:L533)","v":73.040091044854861},92.065083511752178,{"$f":"MAX('Offshore Wind'!L492:L533)","v":165.10517455660704}]
[null,null,"Solar - Utility PV",{"$f":"MIN('Solar - Utility PV'!L352:L381)","v":31.317386147198935},18.913779857379762,{"$f":"MAX('Solar - Utility PV'!L352:L381)","v":50.231166004578697}]
[null,null,"Solar - PV Dist. Commercial",{"$f":"MIN('Solar - PV Dist. Comm'!L357:L386)","v":61.952727674563405},34.524071540119039,{"$f":"MAX('Solar - PV Dist. Comm'!L357:L386)","v":96.476799214682444}]
[null,null,"Solar - PV Dist. Residential",{"$f":"MIN('Solar - PV Dist. Res'!L359:L388)","v":94.662833782019774},21.934622147236098,{"$f":"MAX('Solar - PV Dist. Res'!L372:L386)","v":116.59745592925587}]
[null,null,"Solar - Utility PV Plus Battery",{"$f":"MIN('Utility-Scale PV-Plus-Battery'!L420:L449)","v":44.900977018181372},25.587738910326514,{"$f":"MAX('Utility-Scale PV-Plus-Battery'!L420:L449)","v":70.488715928507887}]
[null,null,"Solar - CSP",{"$f":"MIN('Solar - CSP'!L191:L199)","v":78.025598372853764},{"$f":"F13-D13","v":18.704428140637802},{"$f":"MAX('Solar - CSP'!L191:L199)","v":96.730026513491566}]
[null,null,"Geothermal (EGS)",{"$f":"MIN(Geothermal!L276:L287)","v":156.17637360124721},{"$f":"F14-D14","v":260.66346213870804},{"$f":"MAX(Geothermal!L276:L287)","v":416.83983573995528}]
[null,null,"Geothermal (Hydrothermal)",{"$f":"MIN(Geothermal!L270:L275)","v":58.257001925559365},26.373625075572775,{"$f":"MAX(Geothermal!L270:L275)","v":84.63062700113214}]
[null,null,"Hydropower",{"$f":"MIN(Hydropower!L481:L492)","v":65.581323043641731},175.39151759388284,{"$f":"MAX(Hydropower!L481:L492)","v":240.97284063752457}]
[null,null,"Biopower",{"$f":"MIN(Biopower!L157:L159)","v":118.90822140737666},{"$f":"F17-D17","v":0},{"$f":"MAX(Biopower!L157:L159)","v":118.90822140737666}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]

{"sheet":"PV OCC","index":28,"n_rows":100,"n_cols":37,"rows_kept":100,"cut":false,"hidden":true,"merged":[]}
[null,null,2016,{"$f":"C1+1","v":2017},{"$f":"D1+1","v":2018},2019,2020,2021,2022,2023]
["Tariff Schedule ($/Wdc)",null,0,0,0.1,0.09,0.06,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
[]
["Util PV",null,2016,{"$f":"C4+1","v":2017},{"$f":"D4+1","v":2018},2019,2020,2021,2022,2023]
[null,"With Tariff",1753.9224256089915,1195.5123115434328,1027.7761313982676,971.25275272987892,900.19348157493323,845.26366056299366,822.45658716710545,799.64951377121724,776.84244037532915,754.03536697944094,731.22829358355284,708.42122018766463,685.61414679177642,662.80707339588832,640,630,620,610,601.87342544947217,585.67573591719554,572.91503905553282,560.15434219387021,547.39364533220748,534.63294847054476,521.87225160888227,514.82722847339664,502.780899046375,488.48262116337224,474.18434328036949,473.88013729562277,447.71412778532681,435.54219017328677,423.37025256124673,411.19831494920669,406.55823905353657]
[null,null,1753.9224256089915,1195.5123115434328,1150.2319652447634,1100.6005703298667,1011.1534779575213,941.61423431390051,931.43487494568944,921.25551557747826,911.0761562092672,900.89679684105602,890.71743747284495,880.53807810463377,870.3587187364227,860.17935936821152,850,843,836,829,822,815,807.99999999999989,800.99999999999989,793.99999999999989,786.99999999999989,780,772,764,756,748,740,732,724,716,708,700]
[null,null,1753.9224256089915,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328]
[null,null,{"$f":"C5","v":1753.9224256089915},{"$f":"D5","v":1195.5123115434328},1027.7761313982676,971.25275272987892,900.19348157493323,845.26366056299366,822.45658716710545,799.64951377121724,776.84244037532915,754.03536697944094,731.22829358355284,708.42122018766463,685.61414679177642,662.80707339588832,640,630,620,610,601.87342544947217,585.67573591719554,572.91503905553282,560.15434219387021,547.39364533220748,534.63294847054476,521.87225160888227,514.82722847339664,502.780899046375,488.48262116337224,474.18434328036949,473.88013729562277,447.71412778532681,435.54219017328677,423.37025256124673,411.19831494920669,406.55823905353657]
[null,null,{"$f":"C6","v":1753.9224256089915},1195.5123115434328,1150.2319652447634,1100.6005703298667,1011.1534779575213,941.61423431390051,931.43487494568944,921.25551557747826,911.0761562092672,900.89679684105602,890.71743747284495,880.53807810463377,870.3587187364227,860.17935936821152,850,843,836,829,822,815,807.99999999999989,800.99999999999989,793.99999999999989,786.99999999999989,780,772,764,756,748,740,732,724,716,708,700]
[null,null,1753.9224256089915,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328]
[null,null,1753.9224256089915,1195.5123115434328,1027.7761313982676,971.25275272987892,900.19348157493323,845.26366056299366,822.45658716710545,799.64951377121724,776.84244037532915,754.03536697944094,731.22829358355284,708.42122018766463,685.61414679177642,662.80707339588832,640,630,620,610,601.87342544947217,585.67573591719554,572.91503905553282,560.15434219387021,547.39364533220748,534.63294847054476,521.87225160888227,514.82722847339664,502.780899046375,488.48262116337224,474.18434328036949,473.88013729562277,447.71412778532681,435.54219017328677,423.37025256124673,411.19831494920669,406.55823905353657]
[null,null,1753.9224256089915,1195.5123115434328,1150.2319652447634,1100.6005703298667,1011.1534779575213,941.61423431390051,931.43487494568944,921.25551557747826,911.0761562092672,900.89679684105602,890.71743747284495,880.53807810463377,870.3587187364227,860.17935936821152,850,843,836,829,822,815,807.99999999999989,800.99999999999989,793.99999999999989,786.99999999999989,780,772,764,756,748,740,732,724,716,708,700]
[null,null,1753.9224256089915,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328]
[null,null,1753.9224256089915,1195.5123115434328,1027.7761313982676,971.25275272987892,900.19348157493323,845.26366056299366,822.45658716710545,799.64951377121724,776.84244037532915,754.03536697944094,731.22829358355284,708.42122018766463,685.61414679177642,662.80707339588832,640,630,620,610,601.87342544947217,585.67573591719554,572.91503905553282,560.15434219387021,547.39364533220748,534.63294847054476,521.87225160888227,514.82722847339664,502.780899046375,488.48262116337224,474.18434328036949,473.88013729562277,447.71412778532681,435.54219017328677,423.37025256124673,411.19831494920669,406.55823905353657]
[null,null,1753.9224256089915,1195.5123115434328,1150.2319652447634,1100.6005703298667,1011.1534779575213,941.61423431390051,931.43487494568944,921.25551557747826,911.0761562092672,900.89679684105602,890.71743747284495,880.53807810463377,870.3587187364227,860.17935936821152,850,843,836,829,822,815,807.99999999999989,800.99999999999989,793.99999999999989,786.99999999999989,780,772,764,756,748,740,732,724,716,708,700]
[null,null,1753.9224256089915,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,{"$f":"M13","v":1195.5123115434328},1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328]
[null,null,{"$f":"C14","v":1753.9224256089915},1195.5123115434328,1027.7761313982676,971.25275272987892,900.19348157493323,845.26366056299366,822.45658716710545,799.64951377121724,776.84244037532915,754.03536697944094,731.22829358355284,708.42122018766463,685.61414679177642,662.80707339588832,640,630,620,610,601.87342544947217,585.67573591719554,572.91503905553282,560.15434219387021,547.39364533220748,534.63294847054476,521.87225160888227,514.82722847339664,502.780899046375,488.48262116337224,474.18434328036949,473.88013729562277,447.71412778532681,435.54219017328677,423.37025256124673,411.19831494920669,406.55823905353657]
[null,null,1753.9224256089915,1195.5123115434328,1150.2319652447634,1100.6005703298667,1011.1534779575213,941.61423431390051,931.43487494568944,921.25551557747826,911.0761562092672,900.89679684105602,890.71743747284495,880.53807810463377,870.3587187364227,860.17935936821152,850,843,836,829,822,815,807.99999999999989,800.99999999999989,793.99999999999989,786.99999999999989,780,772,764,756,748,740,732,724,716,708,700]
[null,null,1753.9224256089915,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328]
[]
[null,"No Tariff",{"$f":"C5","v":1753.9224256089915},{"$f":"D5","v":1195.5123115434328},{"$f":"E5-1000*E$2","v":927.77613139826758},881.25275272987892,840.19348157493323,805.26366056299366,782.45658716710545,759.64951377121724,{"$f":"K5-1000*K$2","v":736.84244037532915},714.03536697944094,691.22829358355284,668.42122018766463,645.61414679177642,622.80707339588832,600,590,580,570,561.87342544947217,545.67573591719554,532.91503905553282,520.15434219387021,507.39364533220748,494.63294847054476,481.87225160888227,474.82722847339664,462.780899046375,448.48262116337224,434.18434328036949,433.88013729562277,407.71412778532681,395.54219017328677,383.37025256124673,371.19831494920669,366.55823905353657]
[null,null,{"$f":"C6","v":1753.9224256089915},1195.5123115434328,{"$f":"E6-1000*E$2","v":1050.2319652447634},1010.6005703298667,951.15347795752132,901.61423431390051,891.43487494568944,881.25551557747826,{"$f":"K6-1000*K$2","v":871.0761562092672},860.89679684105602,850.71743747284495,840.53807810463377,830.3587187364227,820.17935936821152,810,803,796,789,782,775,767.99999999999989,760.99999999999989,753.99999999999989,746.99999999999989,740,732,724,716,708,700,692,684,676,668,660]
[null,null,1753.9224256089915,1195.5123115434328,1095.5123115434328,1105.5123115434328,1135.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,{"$f":"K7-1000*K$2","v":1155.5123115434328},1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328]
[null,null,1753.9224256089915,1195.5123115434328,927.77613139826758,881.25275272987892,840.19348157493323,805.26366056299366,782.45658716710545,759.64951377121724,{"$f":"K8-1000*K$2","v":736.84244037532915},714.03536697944094,691.22829358355284,668.42122018766463,645.61414679177642,622.80707339588832,600,590,580,570,561.87342544947217,545.67573591719554,532.91503905553282,520.15434219387021,507.39364533220748,494.63294847054476,481.87225160888227,474.82722847339664,462.780899046375,448.48262116337224,434.18434328036949,433.88013729562277,407.71412778532681,395.54219017328677,383.37025256124673,371.19831494920669,366.55823905353657]
[null,null,1753.9224256089915,1195.5123115434328,1050.2319652447634,1010.6005703298667,951.15347795752132,901.61423431390051,891.43487494568944,881.25551557747826,{"$f":"K9-1000*K$2","v":871.0761562092672},860.89679684105602,850.71743747284495,840.53807810463377,830.3587187364227,820.17935936821152,810,803,796,789,782,775,767.99999999999989,760.99999999999989,753.99999999999989,746.99999999999989,740,732,724,716,708,700,692,684,676,668,660]
[null,null,1753.9224256089915,1195.5123115434328,1095.5123115434328,1105.5123115434328,1135.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,{"$f":"K10-1000*K$2","v":1155.5123115434328},1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328]
[null,null,1753.9224256089915,1195.5123115434328,927.77613139826758,881.25275272987892,840.19348157493323,805.26366056299366,782.45658716710545,759.64951377121724,{"$f":"K11-1000*K$2","v":736.84244037532915},714.03536697944094,691.22829358355284,668.42122018766463,645.61414679177642,622.80707339588832,600,590,580,570,561.87342544947217,545.67573591719554,532.91503905553282,520.15434219387021,507.39364533220748,494.63294847054476,481.87225160888227,474.82722847339664,462.780899046375,448.48262116337224,434.18434328036949,433.88013729562277,407.71412778532681,395.54219017328677,383.37025256124673,371.19831494920669,366.55823905353657]
[null,null,1753.9224256089915,1195.5123115434328,1050.2319652447634,1010.6005703298667,951.15347795752132,901.61423431390051,891.43487494568944,881.25551557747826,{"$f":"K12-1000*K$2","v":871.0761562092672},860.89679684105602,850.71743747284495,840.53807810463377,830.3587187364227,820.17935936821152,810,803,796,789,782,775,767.99999999999989,760.99999999999989,753.99999999999989,746.99999999999989,740,732,724,716,708,700,692,684,676,668,660]
[null,null,1753.9224256089915,1195.5123115434328,1095.5123115434328,1105.5123115434328,1135.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,{"$f":"K13-1000*K$2","v":1155.5123115434328},1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328]
[null,null,1753.9224256089915,1195.5123115434328,927.77613139826758,881.25275272987892,840.19348157493323,805.26366056299366,782.45658716710545,759.64951377121724,{"$f":"K14-1000*K$2","v":736.84244037532915},714.03536697944094,691.22829358355284,668.42122018766463,645.61414679177642,622.80707339588832,600,590,580,570,561.87342544947217,545.67573591719554,532.91503905553282,520.15434219387021,507.39364533220748,494.63294847054476,481.87225160888227,474.82722847339664,462.780899046375,448.48262116337224,434.18434328036949,433.88013729562277,407.71412778532681,395.54219017328677,383.37025256124673,371.19831494920669,366.55823905353657]
[null,null,1753.9224256089915,1195.5123115434328,1050.2319652447634,1010.6005703298667,951.15347795752132,901.61423431390051,891.43487494568944,881.25551557747826,{"$f":"K15-1000*K$2","v":871.0761562092672},860.89679684105602,850.71743747284495,840.53807810463377,830.3587187364227,820.17935936821152,810,803,796,789,782,775,767.99999999999989,760.99999999999989,753.99999999999989,746.99999999999989,740,732,724,716,708,700,692,684,676,668,660]
[null,null,1753.9224256089915,1195.5123115434328,1095.5123115434328,1105.5123115434328,1135.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,{"$f":"K16-1000*K$2","v":1155.5123115434328},1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328]
[null,null,1753.9224256089915,1195.5123115434328,927.77613139826758,881.25275272987892,840.19348157493323,805.26366056299366,782.45658716710545,759.64951377121724,{"$f":"K17-1000*K$2","v":736.84244037532915},714.03536697944094,691.22829358355284,668.42122018766463,645.61414679177642,622.80707339588832,600,590,580,570,561.87342544947217,545.67573591719554,532.91503905553282,520.15434219387021,507.39364533220748,494.63294847054476,481.87225160888227,474.82722847339664,462.780899046375,448.48262116337224,434.18434328036949,433.88013729562277,407.71412778532681,395.54219017328677,383.37025256124673,371.19831494920669,366.55823905353657]
[null,null,1753.9224256089915,1195.5123115434328,1050.2319652447634,1010.6005703298667,951.15347795752132,901.61423431390051,891.43487494568944,881.25551557747826,{"$f":"K18-1000*K$2","v":871.0761562092672},860.89679684105602,850.71743747284495,840.53807810463377,830.3587187364227,820.17935936821152,810,803,796,789,782,775,767.99999999999989,760.99999999999989,753.99999999999989,746.99999999999989,740,732,724,716,708,700,692,684,676,668,660]
[null,null,1753.9224256089915,1195.5123115434328,1095.5123115434328,1105.5123115434328,1135.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,{"$f":"K19-1000*K$2","v":1155.5123115434328},1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328]
[]
["Dist PV","With Tariff",2562.1908852887354,1950.1478365693074,1521.5046165660738,1404.6547163405942,1291.0138834981149,1147.6112347761186,1104.7876758382308,1061.964116900343,1019.1405579624553,976.31699902456739,933.49344008667947,890.66988114879155,847.84632221090362,805.0227632730157,762.19920433512766,743.54951995631302,724.89983557749838,706.25015119868374,687.6004668198691,668.95078244105446,650.30109806223982,631.65141368342518,613.00172930461054,594.35204492579589,575.70236054698125,573.13212449228308,570.56188843758503,567.99165238288697,565.42141632818891,562.85118027349074,560.28094421879268,557.71070816409463,555.14047210939657,552.57023605469851,550]
[null,null,2562.1908852887354,1950.1478365693074,1898.2745442634391,1789.196056976197,1650.2097209602314,1560.8547798591619,1513.6589395946262,1466.4630993300907,1419.267259065555,1372.0714188010195,1324.8755785364838,1277.6797382719483,1230.4838980074126,1183.2880577428771,1136.0922174783407,1125.7641064103559,1115.4359953423709,1105.1078842743859,1094.7797732064012,1084.4516621384162,1074.1235510704312,1063.7954400024464,1053.4673289344614,1043.1392178664764,1032.8111067984917,1027.6470512644994,1022.4829957305068,1017.3189401965144,1012.1548846625219,1006.9908291285294,1001.826773594537,996.66271806054453,991.49866252655204,986.33460699255954,981.17055145856727]
[null,null,2562.1908852887354,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074]
[null,null,2562.1908852887354,1950.1478365693074,1521.5046165660738,1404.6547163405942,1291.0138834981149,1147.6112347761186,1104.7876758382308,1061.964116900343,1019.1405579624553,976.31699902456739,933.49344008667947,890.66988114879155,847.84632221090362,805.0227632730157,762.19920433512766,743.54951995631302,724.89983557749838,706.25015119868374,687.6004668198691,668.95078244105446,650.30109806223982,631.65141368342518,613.00172930461054,594.35204492579589,575.70236054698125,573.13212449228308,570.56188843758503,567.99165238288697,565.42141632818891,562.85118027349074,560.28094421879268,557.71070816409463,555.14047210939657,552.57023605469851,550]
[null,null,2562.1908852887354,1950.1478365693074,1898.2745442634391,1789.196056976197,1650.2097209602314,1560.8547798591619,1513.6589395946262,1466.4630993300907,1419.267259065555,1372.0714188010195,1324.8755785364838,1277.6797382719483,1230.4838980074126,1183.2880577428771,1136.0922174783407,1125.7641064103559,1115.4359953423709,1105.1078842743859,1094.7797732064012,1084.4516621384162,1074.1235510704312,1063.7954400024464,1053.4673289344614,1043.1392178664764,1032.8111067984917,1027.6470512644994,1022.4829957305068,1017.3189401965144,1012.1548846625219,1006.9908291285294,1001.826773594537,996.66271806054453,991.49866252655204,986.33460699255954,981.17055145856727]
[null,null,2562.1908852887354,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074]
[null,null,2562.1908852887354,1950.1478365693074,1521.5046165660738,1404.6547163405942,1291.0138834981149,1147.6112347761186,1104.7876758382308,1061.964116900343,1019.1405579624553,976.31699902456739,933.49344008667947,890.66988114879155,847.84632221090362,805.0227632730157,762.19920433512766,743.54951995631302,724.89983557749838,706.25015119868374,687.6004668198691,668.95078244105446,650.30109806223982,631.65141368342518,613.00172930461054,594.35204492579589,575.70236054698125,573.13212449228308,570.56188843758503,567.99165238288697,565.42141632818891,562.85118027349074,560.28094421879268,557.71070816409463,555.14047210939657,552.57023605469851,550]
[null,null,2562.1908852887354,1950.1478365693074,1898.2745442634391,1789.196056976197,1650.2097209602314,1560.8547798591619,1513.6589395946262,1466.4630993300907,1419.267259065555,1372.0714188010195,1324.8755785364838,1277.6797382719483,1230.4838980074126,1183.2880577428771,1136.0922174783407,1125.7641064103559,1115.4359953423709,1105.1078842743859,1094.7797732064012,1084.4516621384162,1074.1235510704312,1063.7954400024464,1053.4673289344614,1043.1392178664764,1032.8111067984917,1027.6470512644994,1022.4829957305068,1017.3189401965144,1012.1548846625219,1006.9908291285294,1001.826773594537,996.66271806054453,991.49866252655204,986.33460699255954,981.17055145856727]
[null,null,2562.1908852887354,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074]
[null,null,2562.1908852887354,1950.1478365693074,1521.5046165660738,1404.6547163405942,1291.0138834981149,1147.6112347761186,1104.7876758382308,1061.964116900343,1019.1405579624553,976.31699902456739,933.49344008667947,890.66988114879155,847.84632221090362,805.0227632730157,762.19920433512766,743.54951995631302,724.89983557749838,706.25015119868374,687.6004668198691,668.95078244105446,650.30109806223982,631.65141368342518,613.00172930461054,594.35204492579589,575.70236054698125,573.13212449228308,570.56188843758503,567.99165238288697,565.42141632818891,562.85118027349074,560.28094421879268,557.71070816409463,555.14047210939657,552.57023605469851,550]
[null,null,2562.1908852887354,1950.1478365693074,1898.2745442634391,1789.196056976197,1650.2097209602314,1560.8547798591619,1513.6589395946262,1466.4630993300907,1419.267259065555,1372.0714188010195,1324.8755785364838,1277.6797382719483,1230.4838980074126,1183.2880577428771,1136.0922174783407,1125.7641064103559,1115.4359953423709,1105.1078842743859,1094.7797732064012,1084.4516621384162,1074.1235510704312,1063.7954400024464,1053.4673289344614,1043.1392178664764,1032.8111067984917,1027.6470512644994,1022.4829957305068,1017.3189401965144,1012.1548846625219,1006.9908291285294,1001.826773594537,996.66271806054453,991.49866252655204,986.33460699255954,981.17055145856727]
[null,null,2562.1908852887354,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074]
[null,null,2562.1908852887354,1950.1478365693074,1521.5046165660738,1404.6547163405942,1291.0138834981149,1147.6112347761186,1104.7876758382308,1061.964116900343,1019.1405579624553,976.31699902456739,933.49344008667947,890.66988114879155,847.84632221090362,805.0227632730157,762.19920433512766,743.54951995631302,724.89983557749838,706.25015119868374,687.6004668198691,668.95078244105446,650.30109806223982,631.65141368342518,613.00172930461054,594.35204492579589,575.70236054698125,573.13212449228308,570.56188843758503,567.99165238288697,565.42141632818891,562.85118027349074,560.28094421879268,557.71070816409463,555.14047210939657,552.57023605469851,550]
[null,null,2562.1908852887354,1950.1478365693074,1898.2745442634391,1789.196056976197,1650.2097209602314,1560.8547798591619,1513.6589395946262,1466.4630993300907,1419.267259065555,1372.0714188010195,1324.8755785364838,1277.6797382719483,1230.4838980074126,1183.2880577428771,1136.0922174783407,1125.7641064103559,1115.4359953423709,1105.1078842743859,1094.7797732064012,1084.4516621384162,1074.1235510704312,1063.7954400024464,1053.4673289344614,1043.1392178664764,1032.8111067984917,1027.6470512644994,1022.4829957305068,1017.3189401965144,1012.1548846625219,1006.9908291285294,1001.826773594537,996.66271806054453,991.49866252655204,986.33460699255954,981.17055145856727]
[null,null,2562.1908852887354,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074]
[]
[null,"No Tariff",{"$f":"C37","v":2562.1908852887354},1950.1478365693074,{"$f":"E37-1000*E$2","v":1421.5046165660738},{"$f":"F37-1000*F$2","v":1314.6547163405942},1231.0138834981149,1107.6112347761186,1064.7876758382308,1021.964116900343,979.14055796245532,936.31699902456739,893.49344008667947,850.66988114879155,807.84632221090362,765.0227632730157,722.19920433512766,703.54951995631302,684.89983557749838,666.25015119868374,647.6004668198691,628.95078244105446,610.30109806223982,591.65141368342518,573.00172930461054,554.35204492579589,535.70236054698125,533.13212449228308,530.56188843758503,527.99165238288697,525.42141632818891,522.85118027349074,520.28094421879268,517.71070816409463,515.14047210939657,512.57023605469851,510]
[null,null,2562.1908852887354,1950.1478365693074,{"$f":"E38-1000*E$2","v":1798.2745442634391},1699.196056976197,1590.2097209602314,1520.8547798591619,1473.6589395946262,1426.4630993300907,1379.267259065555,1332.0714188010195,1284.8755785364838,1237.6797382719483,1190.4838980074126,1143.2880577428771,1096.0922174783407,1085.7641064103559,1075.4359953423709,1065.1078842743859,1054.7797732064012,1044.4516621384162,1034.1235510704312,1023.7954400024464,1013.4673289344614,1003.1392178664764,992.81110679849166,987.6470512644994,982.48299573050679,977.3189401965144,972.15488466252191,966.99082912852941,961.82677359453703,956.66271806054453,951.49866252655204,946.33460699255954,941.17055145856727]
[null,null,2562.1908852887354,1950.1478365693074,{"$f":"E39-1000*E$2","v":1850.1478365693074},1860.1478365693074,1890.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074]
[null,null,2562.1908852887354,1950.1478365693074,{"$f":"E40-1000*E$2","v":1421.5046165660738},1314.6547163405942,1231.0138834981149,1107.6112347761186,1064.7876758382308,1021.964116900343,979.14055796245532,936.31699902456739,893.49344008667947,850.66988114879155,807.84632221090362,765.0227632730157,722.19920433512766,703.54951995631302,684.89983557749838,666.25015119868374,647.6004668198691,628.95078244105446,610.30109806223982,591.65141368342518,573.00172930461054,554.35204492579589,535.70236054698125,533.13212449228308,530.56188843758503,527.99165238288697,525.42141632818891,522.85118027349074,520.28094421879268,517.71070816409463,515.14047210939657,512.57023605469851,510]
[null,null,2562.1908852887354,1950.1478365693074,{"$f":"E41-1000*E$2","v":1798.2745442634391},1699.196056976197,1590.2097209602314,1520.8547798591619,1473.6589395946262,1426.4630993300907,1379.267259065555,1332.0714188010195,1284.8755785364838,1237.6797382719483,1190.4838980074126,1143.2880577428771,1096.0922174783407,1085.7641064103559,1075.4359953423709,1065.1078842743859,1054.7797732064012,1044.4516621384162,1034.1235510704312,1023.7954400024464,1013.4673289344614,1003.1392178664764,992.81110679849166,987.6470512644994,982.48299573050679,977.3189401965144,972.15488466252191,966.99082912852941,961.82677359453703,956.66271806054453,951.49866252655204,946.33460699255954,941.17055145856727]
[null,null,2562.1908852887354,1950.1478365693074,{"$f":"E42-1000*E$2","v":1850.1478365693074},1860.1478365693074,1890.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074]
[null,null,2562.1908852887354,1950.1478365693074,{"$f":"E43-1000*E$2","v":1421.5046165660738},1314.6547163405942,1231.0138834981149,1107.6112347761186,1064.7876758382308,1021.964116900343,979.14055796245532,936.31699902456739,893.49344008667947,850.66988114879155,807.84632221090362,765.0227632730157,722.19920433512766,703.54951995631302,684.89983557749838,666.25015119868374,647.6004668198691,628.95078244105446,610.30109806223982,591.65141368342518,573.00172930461054,554.35204492579589,535.70236054698125,533.13212449228308,530.56188843758503,527.99165238288697,525.42141632818891,522.85118027349074,520.28094421879268,517.71070816409463,515.14047210939657,512.57023605469851,510]
[null,null,2562.1908852887354,1950.1478365693074,{"$f":"E44-1000*E$2","v":1798.2745442634391},1699.196056976197,1590.2097209602314,1520.8547798591619,1473.6589395946262,1426.4630993300907,1379.267259065555,1332.0714188010195,1284.8755785364838,1237.6797382719483,1190.4838980074126,1143.2880577428771,1096.0922174783407,1085.7641064103559,1075.4359953423709,1065.1078842743859,1054.7797732064012,1044.4516621384162,1034.1235510704312,1023.7954400024464,1013.4673289344614,1003.1392178664764,992.81110679849166,987.6470512644994,982.48299573050679,977.3189401965144,972.15488466252191,966.99082912852941,961.82677359453703,956.66271806054453,951.49866252655204,946.33460699255954,941.17055145856727]
[null,null,2562.1908852887354,1950.1478365693074,{"$f":"E45-1000*E$2","v":1850.1478365693074},1860.1478365693074,1890.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074]
[null,null,2562.1908852887354,1950.1478365693074,{"$f":"E46-1000*E$2","v":1421.5046165660738},1314.6547163405942,1231.0138834981149,1107.6112347761186,1064.7876758382308,1021.964116900343,979.14055796245532,936.31699902456739,893.49344008667947,850.66988114879155,807.84632221090362,765.0227632730157,722.19920433512766,703.54951995631302,684.89983557749838,666.25015119868374,647.6004668198691,628.95078244105446,610.30109806223982,591.65141368342518,573.00172930461054,554.35204492579589,535.70236054698125,533.13212449228308,530.56188843758503,527.99165238288697,525.42141632818891,522.85118027349074,520.28094421879268,517.71070816409463,515.14047210939657,512.57023605469851,510]
[null,null,2562.1908852887354,1950.1478365693074,{"$f":"E47-1000*E$2","v":1798.2745442634391},1699.196056976197,1590.2097209602314,1520.8547798591619,1473.6589395946262,1426.4630993300907,1379.267259065555,1332.0714188010195,1284.8755785364838,1237.6797382719483,1190.4838980074126,1143.2880577428771,1096.0922174783407,1085.7641064103559,1075.4359953423709,1065.1078842743859,1054.7797732064012,1044.4516621384162,1034.1235510704312,1023.7954400024464,1013.4673289344614,1003.1392178664764,992.81110679849166,987.6470512644994,982.48299573050679,977.3189401965144,972.15488466252191,966.99082912852941,961.82677359453703,956.66271806054453,951.49866252655204,946.33460699255954,941.17055145856727]
[null,null,2562.1908852887354,1950.1478365693074,{"$f":"E48-1000*E$2","v":1850.1478365693074},1860.1478365693074,1890.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074]
[null,null,2562.1908852887354,1950.1478365693074,{"$f":"E49-1000*E$2","v":1421.5046165660738},1314.6547163405942,1231.0138834981149,1107.6112347761186,1064.7876758382308,1021.964116900343,979.14055796245532,936.31699902456739,893.49344008667947,850.66988114879155,807.84632221090362,765.0227632730157,722.19920433512766,703.54951995631302,684.89983557749838,666.25015119868374,647.6004668198691,628.95078244105446,610.30109806223982,591.65141368342518,573.00172930461054,554.35204492579589,535.70236054698125,533.13212449228308,530.56188843758503,527.99165238288697,525.42141632818891,522.85118027349074,520.28094421879268,517.71070816409463,515.14047210939657,512.57023605469851,510]
[null,null,2562.1908852887354,1950.1478365693074,{"$f":"E50-1000*E$2","v":1798.2745442634391},1699.196056976197,1590.2097209602314,1520.8547798591619,1473.6589395946262,1426.4630993300907,1379.267259065555,1332.0714188010195,1284.8755785364838,1237.6797382719483,1190.4838980074126,1143.2880577428771,1096.0922174783407,1085.7641064103559,1075.4359953423709,1065.1078842743859,1054.7797732064012,1044.4516621384162,1034.1235510704312,1023.7954400024464,1013.4673289344614,1003.1392178664764,992.81110679849166,987.6470512644994,982.48299573050679,977.3189401965144,972.15488466252191,966.99082912852941,961.82677359453703,956.66271806054453,951.49866252655204,946.33460699255954,941.17055145856727]
[null,null,2562.1908852887354,1950.1478365693074,{"$f":"E51-1000*E$2","v":1850.1478365693074},1860.1478365693074,1890.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074]
[]
[null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
["Res PV","With Tariff",3782.044172744535,2897.3828223165724,2559.7319378493571,2414.4466812676419,2256.6021137979219,2011.6618970161117,1921.4772417920992,1831.292586568087,1741.1079313440746,1650.9232761200622,1560.7386208960497,1470.5539656720373,1380.3693104480249,1290.1846552240124,1200,1141.7654627010884,1083.530925402177,1025.2963881032656,967.06185080435398,908.82731350544259,850.59277620653108,792.35823890761958,734.12370160870807,675.88916430979657,617.65462701088518,615.88916430979657,614.12370160870796,612.35823890761947,610.59277620653086,608.82731350544225,607.06185080435375,605.29638810326514,603.53092540217654,601.76546270108804,600]
[null,null,3782.044172744535,2897.3828223165724,2725.5799131119079,2586.7778796384937,2305.8132222103327,2115.7889975390358,2051.0739607298287,1986.3589239206217,1921.6438871114146,1856.9288503022074,1792.2138134930003,1727.4987766837933,1662.7837398745862,1598.0687030653792,1533.3536662561717,1508.0182996305546,1482.6829330049377,1457.3475663793206,1432.0121997537035,1406.6768331280864,1381.3414665024693,1356.0060998768522,1330.6707332512351,1305.335366625618,1280,1270,1260,1250,1240,1230,1220,1210,1200,1190,1180]
[null,null,3782.044172744535,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724]
[null,null,3782.044172744535,2897.3828223165724,2559.7319378493571,2414.4466812676419,2256.6021137979219,2011.6618970161117,1921.4772417920992,1831.292586568087,1741.1079313440746,1650.9232761200622,1560.7386208960497,1470.5539656720373,1380.3693104480249,1290.1846552240124,1200,1141.7654627010884,1083.530925402177,1025.2963881032656,967.06185080435398,908.82731350544259,850.59277620653108,792.35823890761958,734.12370160870807,675.88916430979657,617.65462701088518,615.88916430979657,614.12370160870796,612.35823890761947,610.59277620653086,608.82731350544225,607.06185080435375,605.29638810326514,603.53092540217654,601.76546270108804,600]
[null,null,3782.044172744535,2897.3828223165724,2725.5799131119079,2586.7778796384937,2305.8132222103327,2115.7889975390358,2051.0739607298287,1986.3589239206217,1921.6438871114146,1856.9288503022074,1792.2138134930003,1727.4987766837933,1662.7837398745862,1598.0687030653792,1533.3536662561717,1508.0182996305546,1482.6829330049377,1457.3475663793206,1432.0121997537035,1406.6768331280864,1381.3414665024693,1356.0060998768522,1330.6707332512351,1305.335366625618,1280,1270,1260,1250,1240,1230,1220,1210,1200,1190,1180]
[null,null,3782.044172744535,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724]
[null,null,3782.044172744535,2897.3828223165724,2559.7319378493571,2414.4466812676419,2256.6021137979219,2011.6618970161117,1921.4772417920992,1831.292586568087,1741.1079313440746,1650.9232761200622,1560.7386208960497,1470.5539656720373,1380.3693104480249,1290.1846552240124,1200,1141.7654627010884,1083.530925402177,1025.2963881032656,967.06185080435398,908.82731350544259,850.59277620653108,792.35823890761958,734.12370160870807,675.88916430979657,617.65462701088518,615.88916430979657,614.12370160870796,612.35823890761947,610.59277620653086,608.82731350544225,607.06185080435375,605.29638810326514,603.53092540217654,601.76546270108804,600]
[null,null,3782.044172744535,2897.3828223165724,2725.5799131119079,2586.7778796384937,2305.8132222103327,2115.7889975390358,2051.0739607298287,1986.3589239206217,1921.6438871114146,1856.9288503022074,1792.2138134930003,1727.4987766837933,1662.7837398745862,1598.0687030653792,1533.3536662561717,1508.0182996305546,1482.6829330049377,1457.3475663793206,1432.0121997537035,1406.6768331280864,1381.3414665024693,1356.0060998768522,1330.6707332512351,1305.335366625618,1280,1270,1260,1250,1240,1230,1220,1210,1200,1190,1180]
[null,null,3782.044172744535,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724]
[null,null,3782.044172744535,2897.3828223165724,2559.7319378493571,2414.4466812676419,2256.6021137979219,2011.6618970161117,1921.4772417920992,1831.292586568087,1741.1079313440746,1650.9232761200622,1560.7386208960497,1470.5539656720373,1380.3693104480249,1290.1846552240124,1200,1141.7654627010884,1083.530925402177,1025.2963881032656,967.06185080435398,908.82731350544259,850.59277620653108,792.35823890761958,734.12370160870807,675.88916430979657,617.65462701088518,615.88916430979657,614.12370160870796,612.35823890761947,610.59277620653086,608.82731350544225,607.06185080435375,605.29638810326514,603.53092540217654,601.76546270108804,600]
[null,null,3782.044172744535,2897.3828223165724,2725.5799131119079,2586.7778796384937,2305.8132222103327,2115.7889975390358,2051.0739607298287,1986.3589239206217,1921.6438871114146,1856.9288503022074,1792.2138134930003,1727.4987766837933,1662.7837398745862,1598.0687030653792,1533.3536662561717,1508.0182996305546,1482.6829330049377,1457.3475663793206,1432.0121997537035,1406.6768331280864,1381.3414665024693,1356.0060998768522,1330.6707332512351,1305.335366625618,1280,1270,1260,1250,1240,1230,1220,1210,1200,1190,1180]
[null,null,3782.044172744535,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724]
[null,null,3782.044172744535,2897.3828223165724,2559.7319378493571,2414.4466812676419,2256.6021137979219,2011.6618970161117,1921.4772417920992,1831.292586568087,1741.1079313440746,1650.9232761200622,1560.7386208960497,1470.5539656720373,1380.3693104480249,1290.1846552240124,1200,1141.7654627010884,1083.530925402177,1025.2963881032656,967.06185080435398,908.82731350544259,850.59277620653108,792.35823890761958,734.12370160870807,675.88916430979657,617.65462701088518,615.88916430979657,614.12370160870796,612.35823890761947,610.59277620653086,608.82731350544225,607.06185080435375,605.29638810326514,603.53092540217654,601.76546270108804,600]
[null,null,3782.044172744535,2897.3828223165724,2725.5799131119079,2586.7778796384937,2305.8132222103327,2115.7889975390358,2051.0739607298287,1986.3589239206217,1921.6438871114146,1856.9288503022074,1792.2138134930003,1727.4987766837933,1662.7837398745862,1598.0687030653792,1533.3536662561717,1508.0182996305546,1482.6829330049377,1457.3475663793206,1432.0121997537035,1406.6768331280864,1381.3414665024693,1356.0060998768522,1330.6707332512351,1305.335366625618,1280,1270,1260,1250,1240,1230,1220,1210,1200,1190,1180]
[null,null,3782.044172744535,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724]
[]
[null,"No Tariff",{"$f":"C70","v":3782.044172744535},2897.3828223165724,{"$f":"E70-1000*E$2","v":2459.7319378493571},{"$f":"F70-1000*F$2","v":2324.4466812676419},2196.6021137979219,1971.6618970161117,1881.4772417920992,1791.292586568087,1701.1079313440746,1610.9232761200622,1520.7386208960497,1430.5539656720373,1340.3693104480249,1250.1846552240124,1160,1101.7654627010884,1043.530925402177,985.2963881032656,927.06185080435398,868.82731350544259,810.59277620653108,752.35823890761958,694.12370160870807,635.88916430979657,577.65462701088518,575.88916430979657,574.12370160870796,572.35823890761947,570.59277620653086,568.82731350544225,567.06185080435375,565.29638810326514,563.53092540217654,561.76546270108804,560]
[null,null,3782.044172744535,2897.3828223165724,{"$f":"E71-1000*E$2","v":2625.5799131119079},2496.7778796384937,2245.8132222103327,2075.7889975390358,2011.0739607298287,1946.3589239206217,1881.6438871114146,1816.9288503022074,1752.2138134930003,1687.4987766837933,1622.7837398745862,1558.0687030653792,1493.3536662561717,1468.0182996305546,1442.6829330049377,1417.3475663793206,1392.0121997537035,1366.6768331280864,1341.3414665024693,1316.0060998768522,1290.6707332512351,1265.335366625618,1240,1230,1220,1210,1200,1190,1180,1170,1160,1150,1140]
[null,null,3782.044172744535,2897.3828223165724,{"$f":"E72-1000*E$2","v":2797.3828223165724},2807.3828223165724,2837.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724]
[null,null,3782.044172744535,2897.3828223165724,{"$f":"E73-1000*E$2","v":2459.7319378493571},2324.4466812676419,2196.6021137979219,1971.6618970161117,1881.4772417920992,1791.292586568087,1701.1079313440746,1610.9232761200622,1520.7386208960497,1430.5539656720373,1340.3693104480249,1250.1846552240124,1160,1101.7654627010884,1043.530925402177,985.2963881032656,927.06185080435398,868.82731350544259,810.59277620653108,752.35823890761958,694.12370160870807,635.88916430979657,577.65462701088518,575.88916430979657,574.12370160870796,572.35823890761947,570.59277620653086,568.82731350544225,567.06185080435375,565.29638810326514,563.53092540217654,561.76546270108804,560]
[null,null,3782.044172744535,2897.3828223165724,{"$f":"E74-1000*E$2","v":2625.5799131119079},2496.7778796384937,2245.8132222103327,2075.7889975390358,2011.0739607298287,1946.3589239206217,1881.6438871114146,1816.9288503022074,1752.2138134930003,1687.4987766837933,1622.7837398745862,1558.0687030653792,1493.3536662561717,1468.0182996305546,1442.6829330049377,1417.3475663793206,1392.0121997537035,1366.6768331280864,1341.3414665024693,1316.0060998768522,1290.6707332512351,1265.335366625618,1240,1230,1220,1210,1200,1190,1180,1170,1160,1150,1140]
[null,null,3782.044172744535,2897.3828223165724,{"$f":"E75-1000*E$2","v":2797.3828223165724},2807.3828223165724,2837.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724]
[null,null,3782.044172744535,2897.3828223165724,{"$f":"E76-1000*E$2","v":2459.7319378493571},2324.4466812676419,2196.6021137979219,1971.6618970161117,1881.4772417920992,1791.292586568087,1701.1079313440746,1610.9232761200622,1520.7386208960497,1430.5539656720373,1340.3693104480249,1250.1846552240124,1160,1101.7654627010884,1043.530925402177,985.2963881032656,927.06185080435398,868.82731350544259,810.59277620653108,752.35823890761958,694.12370160870807,635.88916430979657,577.65462701088518,575.88916430979657,574.12370160870796,572.35823890761947,570.59277620653086,568.82731350544225,567.06185080435375,565.29638810326514,563.53092540217654,561.76546270108804,560]
[null,null,3782.044172744535,2897.3828223165724,{"$f":"E77-1000*E$2","v":2625.5799131119079},2496.7778796384937,2245.8132222103327,2075.7889975390358,2011.0739607298287,1946.3589239206217,1881.6438871114146,1816.9288503022074,1752.2138134930003,1687.4987766837933,1622.7837398745862,1558.0687030653792,1493.3536662561717,1468.0182996305546,1442.6829330049377,1417.3475663793206,1392.0121997537035,1366.6768331280864,1341.3414665024693,1316.0060998768522,1290.6707332512351,1265.335366625618,1240,1230,1220,1210,1200,1190,1180,1170,1160,1150,1140]
[null,null,3782.044172744535,2897.3828223165724,{"$f":"E78-1000*E$2","v":2797.3828223165724},2807.3828223165724,2837.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724]
[null,null,3782.044172744535,2897.3828223165724,{"$f":"E79-1000*E$2","v":2459.7319378493571},2324.4466812676419,2196.6021137979219,1971.6618970161117,1881.4772417920992,1791.292586568087,1701.1079313440746,1610.9232761200622,1520.7386208960497,1430.5539656720373,1340.3693104480249,1250.1846552240124,1160,1101.7654627010884,1043.530925402177,985.2963881032656,927.06185080435398,868.82731350544259,810.59277620653108,752.35823890761958,694.12370160870807,635.88916430979657,577.65462701088518,575.88916430979657,574.12370160870796,572.35823890761947,570.59277620653086,568.82731350544225,567.06185080435375,565.29638810326514,563.53092540217654,561.76546270108804,560]
[null,null,3782.044172744535,2897.3828223165724,{"$f":"E80-1000*E$2","v":2625.5799131119079},2496.7778796384937,2245.8132222103327,2075.7889975390358,2011.0739607298287,1946.3589239206217,1881.6438871114146,1816.9288503022074,1752.2138134930003,1687.4987766837933,1622.7837398745862,1558.0687030653792,1493.3536662561717,1468.0182996305546,1442.6829330049377,1417.3475663793206,1392.0121997537035,1366.6768331280864,1341.3414665024693,1316.0060998768522,1290.6707332512351,1265.335366625618,1240,1230,1220,1210,1200,1190,1180,1170,1160,1150,1140]
[null,null,3782.044172744535,2897.3828223165724,{"$f":"E81-1000*E$2","v":2797.3828223165724},2807.3828223165724,2837.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724]
[null,null,3782.044172744535,2897.3828223165724,{"$f":"E82-1000*E$2","v":2459.7319378493571},2324.4466812676419,2196.6021137979219,1971.6618970161117,1881.4772417920992,1791.292586568087,1701.1079313440746,1610.9232761200622,1520.7386208960497,1430.5539656720373,1340.3693104480249,1250.1846552240124,1160,1101.7654627010884,1043.530925402177,985.2963881032656,927.06185080435398,868.82731350544259,810.59277620653108,752.35823890761958,694.12370160870807,635.88916430979657,577.65462701088518,575.88916430979657,574.12370160870796,572.35823890761947,570.59277620653086,568.82731350544225,567.06185080435375,565.29638810326514,563.53092540217654,561.76546270108804,560]
[null,null,3782.044172744535,2897.3828223165724,{"$f":"E83-1000*E$2","v":2625.5799131119079},2496.7778796384937,2245.8132222103327,2075.7889975390358,2011.0739607298287,1946.3589239206217,1881.6438871114146,1816.9288503022074,1752.2138134930003,1687.4987766837933,1622.7837398745862,1558.0687030653792,1493.3536662561717,1468.0182996305546,1442.6829330049377,1417.3475663793206,1392.0121997537035,1366.6768331280864,1341.3414665024693,1316.0060998768522,1290.6707332512351,1265.335366625618,1240,1230,1220,1210,1200,1190,1180,1170,1160,1150,1140]
[null,null,3782.044172744535,2897.3828223165724,{"$f":"E84-1000*E$2","v":2797.3828223165724},2807.3828223165724,2837.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724]

{"sheet":"Program Goals","index":29,"n_rows":435,"n_cols":59,"rows_kept":435,"cut":false,"hidden":true,"merged":[[31,1,35,1],[31,3,35,3],[7,1,29,1],[7,3,11,3],[13,3,17,3],[19,3,23,3],[25,3,29,3],[37,1,41,1],[37,3,41,3],[87,1,129,1],[87,3,96,3],[98,3,107,3],[109,3,118,3],[120,3,129,3],[210,1,224,1],[210,3,212,3],[214,3,216,3],[218,3,220,3],[222,3,224,3],[131,1,151,1],[131,3,140,3],[142,3,151,3],[153,1,162,1],[153,3,162,3],[226,1,228,1],[226,3,228,3],[230,1,232,1],[230,3,232,3],[274,1,288,1],[274,3,276,3],[278,0,280,0],[278,3,280,3],[282,0,284,0],[282,3,284,3],[286,0,288,0],[286,3,288,3],[290,1,292,1],[290,3,292,3],[294,0,296,0],[294,1,296,1],[294,3,296,3],[368,3,373,3],[375,1,380,1],[375,3,380,3],[382,1,387,1],[382,3,387,3],[340,1,373,1],[340,3,345,3],[347,3,352,3],[354,3,359,3],[361,3,366,3]]}
[]
[null,null,null,null,"Inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current"]
[null,null,null,null,"Calculated"]
[]
["Land-Based Wind Program Goal"]
[]
[null,null,null,null,null,2000,{"$f":"F7+1","v":2001},{"$f":"G7+1","v":2002},2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2010,2011,2012,{"$f":"R7+1","v":2013},{"$f":"V7+1","v":2014},2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Techno-Economic Cost and Performance Parameters",null,"Net Capacity Factor (%)","TRG 1 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5115685106238268,0.52707986851336497,0.53826719424477898,0.55029978458701101,0.56327719726558456,0.57731526386500309,0.59254955669093856,0.5975716342807208,0.60287271618104699,0.60847671704710571,0.61441036502293278,0.62070362802759793,0.62739021997005462,0.63450820494105686,0.64210072224345915,0.65021686142878599,0.65891272484163577,0.66030681786272816,0.66144118082973502,0.66234558276701494,0.66304933734784421,0.66358105948084167,0.66396847874470311,0.6642382647594024,0.66441589852841232,0.66452555105915012,0.66459001005945284,0.66458387492677795,0.66457340223093397,0.66457687903330043,0.6646110282779133,0.66469099113288888,0.66590820735278544,0.66720463188739298,0.66859108993961702,0.67007685642132242,0.67166962296701782]
[null,null,null,null,"TRG 2 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.46804270491110267,0.48223430926652033,0.49246978327892083,0.50347860421670287,0.51535185913112336,0.52819552430297279,0.5421336371335761,0.54672842107860198,0.55157847079835176,0.55670566621637274,0.56213446136486578,0.56789227440114631,0.57400995075219419,0.58052231590008385,0.58746883872449951,0.5948944320885301,0.60285042497856278,0.6041259043228524,0.60516375223648078,0.60599120490461933,0.60663508190401316,0.60712156349977409,0.60747601995365397,0.60772285175319751,0.6078853719005568,0.60798569486027976,0.60804466949267211,0.60803905635575595,0.60802947470874535,0.60803265569418552,0.60806389941714234,0.6081370587890701,0.60925071054868907,0.61043683133855364,0.61170532532036137,0.61306467826825051,0.61452192738905753]
[null,null,null,null,"TRG 3 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.44190996114049397,0.45500194974805469,0.46523724495225327,0.4762563430984264,0.48815145799799992,0.50102987792414788,0.51501717695274685,0.52037557090396369,0.52605166135786385,0.53207242219817918,0.53846800401686656,0.54527221539090531,0.55252309439904368,0.56026359075524923,0.56854238436942339,0.57741487326608609,0.58694437320051962,0.58837751775611713,0.58958125382863913,0.5905819164885675,0.59140546700822128,0.59207727555439926,0.59262195417951558,0.59306320012134306,0.59342367982638655,0.59372491921694459,0.59398723667498687,0.594208228866977,0.59442698922063419,0.59465989252588569,0.59492193908963065,0.59522673664917669,0.59648059647035645,0.59780675150996332,0.59921497022686254,0.60071364263763083,0.60230974891962763]
[null,null,null,null,"TRG 4 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.38211304535589435,0.39334957188557107,0.40338159527720951,0.41420188010442327,0.42590296698472285,0.43859252640554258,0.45239658184898185,0.45921216747318971,0.46646427590956951,0.47418957923845406,0.48242907347816527,0.49122873360381247,0.50064029138370314,0.5107221637663597,0.5215405669465889,0.53317086092967347,0.54569918221818658,0.54735746824644049,0.54880581952207608,0.55006841003544382,0.55116912039367527,0.55213133497693356,0.55297778527803576,0.55373040227374648,0.5544102062719557,0.55503720215501007,0.5556303141530492,0.55624175422189692,0.55685407398173414,0.5574826454878189,0.55814159702305743,0.55884379206873813,0.56036382667811535,0.56195456978982739,0.56362534852297053,0.56538421636403713,0.56723791979913762]
[null,null,null,null,"TRG 5 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.32279959203529368,0.33229193003253515,0.34076673375218647,0.34990744111714217,0.35979222813825074,0.37051205216397365,0.38217337469596036,0.38793101182904172,0.3940574125712063,0.40058355658335387,0.40754407628159844,0.41497781018084945,0.4229284599916554,0.43144537489845286,0.44058449269485978,0.45040947563804512,0.46099308970192104,0.46239396847301772,0.463617499589218,0.46468410463601267,0.46561395735605077,0.46642681229178551,0.4671418724426879,0.46777766455218772,0.46835194605331126,0.46888161657285421,0.46938266282951879,0.46989919218431803,0.47041646468017467,0.47094746624684503,0.47150413210615361,0.47209732900699175,0.47338141641973491,0.47472523661570687,0.47613666891301965,0.47762251669665523,0.47918847923019692]
[]
[null,null,null,"Overnight Capital Cost (OCC) ($/kW)","TRG 1 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1640.7815575496497,1504.5966882730293,1482.0242219884531,1459.4517557038773,1436.8792894193014,1414.3068231347252,1391.7343568501494,1362.43468617962,1333.1350155090906,1303.835344838561,1274.5356741680316,1245.2360034975022,1215.9363328269726,1186.6366621564432,1157.3369914859138,1128.0373208153844,1098.7376501448548,1096.7843387668197,1094.8310273887844,1092.8777160107488,1090.9244046327137,1088.9710932546784,1087.0177818766431,1085.0644704986078,1083.1111591205724,1081.1578477425373,1079.2045363645018,1076.7628971419576,1074.3212579194137,1071.8796186968696,1069.4379794743254,1066.9963402517812,1064.5547010292373,1062.1130618066932,1059.6714225841488,1057.2297833616046,1054.7881441390607]
[null,null,null,null,"TRG 2 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1640.7815575496497,1504.5966882730293,1482.0242219884531,1459.4517557038773,1436.8792894193014,1414.3068231347252,1391.7343568501494,1362.43468617962,1333.1350155090906,1303.835344838561,1274.5356741680316,1245.2360034975022,1215.9363328269726,1186.6366621564432,1157.3369914859138,1128.0373208153844,1098.7376501448548,1096.7843387668197,1094.8310273887844,1092.8777160107488,1090.9244046327137,1088.9710932546784,1087.0177818766431,1085.0644704986078,1083.1111591205724,1081.1578477425373,1079.2045363645018,1076.7628971419576,1074.3212579194137,1071.8796186968696,1069.4379794743254,1066.9963402517812,1064.5547010292373,1062.1130618066932,1059.6714225841488,1057.2297833616046,1054.7881441390607]
[null,null,null,null,"TRG 3 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1728.6805695612381,1585.2000822876557,1563.9732453650522,1542.7905104049014,1521.6514527053059,1500.5556516542463,1479.5026906901969,1452.2304510392662,1425.0290080449781,1397.897476749125,1370.8349832554759,1343.8406645915034,1316.9136685718368,1290.0531536634219,1263.2582888523684,1236.5282535124593,1209.8622372753048,1208.0887174504257,1206.3154750861163,1204.5425099511599,1202.7698218145313,1200.9974104453986,1199.2252756131224,1197.4534170872555,1195.6818346375421,1193.9105280339193,1192.1394970465149,1189.9260525454329,1187.7130379772404,1185.5004528940917,1183.2882968486058,1181.0765693938688,1178.8652700834318,1176.6543984713114,1174.4439541119882,1172.2339365604075,1170.0243453719777]
[null,null,null,null,"TRG 4 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1757.9802402317678,1612.0678802925311,1596.543666605314,1581.168951095905,1565.9422940968514,1550.8622698046986,1535.9274661464792,1516.7283728196483,1497.7692681594026,1479.0471523074102,1460.5590629035673,1442.3020746172726,1424.2732986845567,1406.4698824510001,1388.8890089203626,1371.5278963088579,1354.3837976049972,1353.2551444403264,1352.1274318199594,1351.0006589601094,1349.8748250776425,1348.749929390078,1347.625971115586,1346.5029494729899,1345.3808636817625,1344.2597129620276,1343.1394965345592,1341.7403928923359,1340.3427466497396,1338.9465562886462,1337.551820292512,1336.1585371463741,1334.7667053368464,1333.3763233521206,1331.9873896819622,1330.59990281771,1329.2138612522749]
[null,null,null,null,"TRG 5 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1757.9802402317678,1612.0678802925311,1596.543666605314,1581.168951095905,1565.9422940968514,1550.8622698046986,1535.9274661464792,1516.7283728196483,1497.7692681594026,1479.0471523074102,1460.5590629035673,1442.3020746172726,1424.2732986845567,1406.4698824510001,1388.8890089203626,1371.5278963088579,1354.3837976049972,1353.2551444403264,1352.1274318199594,1351.0006589601094,1349.8748250776425,1348.749929390078,1347.625971115586,1346.5029494729899,1345.3808636817625,1344.2597129620276,1343.1394965345592,1341.7403928923359,1340.3427466497396,1338.9465562886462,1337.551820292512,1336.1585371463741,1334.7667053368464,1333.3763233521206,1331.9873896819622,1330.59990281771,1329.2138612522749]
[]
[null,null,null,"Fixed Operation and Maintenance Expenses ($/kW)","TRG 1 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50.732379766021765,50.055948035808143,49.379516305594521,48.703084575380899,48.026652845167277,47.350221114953655,46.673789384740033,46.267930346611848,45.862071308483678,45.4562122703555,45.05035323222733,44.64449419409916,44.238635155970982,43.832776117842812,43.426917079714642,43.021058041586464,42.615199003458294,42.331097676768572,42.04699635007885,41.762895023389127,41.478793696699405,41.194692370009683,40.910591043319954,40.626489716630232,40.34238838994051,40.058287063250788,39.774185736561066,39.530670313684155,39.287154890807251,39.043639467930348,38.800124045053437,38.556608622176533,38.556608622176533,38.556608622176533,38.556608622176533,38.556608622176533,38.556608622176533]
[null,null,null,null,"TRG 2 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50.732379766021765,50.055948035808143,49.379516305594521,48.703084575380899,48.026652845167277,47.350221114953655,46.673789384740033,46.267930346611848,45.862071308483678,45.4562122703555,45.05035323222733,44.64449419409916,44.238635155970982,43.832776117842812,43.426917079714642,43.021058041586464,42.615199003458294,42.331097676768572,42.04699635007885,41.762895023389127,41.478793696699405,41.194692370009683,40.910591043319954,40.626489716630232,40.34238838994051,40.058287063250788,39.774185736561066,39.530670313684155,39.287154890807251,39.043639467930348,38.800124045053437,38.556608622176533,38.556608622176533,38.556608622176533,38.556608622176533,38.556608622176533,38.556608622176533]
[null,null,null,null,"TRG 3 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50.732379766021765,50.055948035808143,49.379516305594521,48.703084575380899,48.026652845167277,47.350221114953655,46.673789384740033,46.267930346611848,45.862071308483678,45.4562122703555,45.05035323222733,44.64449419409916,44.238635155970982,43.832776117842812,43.426917079714642,43.021058041586464,42.615199003458294,42.331097676768572,42.04699635007885,41.762895023389127,41.478793696699405,41.194692370009683,40.910591043319954,40.626489716630232,40.34238838994051,40.058287063250788,39.774185736561066,39.530670313684155,39.287154890807251,39.043639467930348,38.800124045053437,38.556608622176533,38.556608622176533,38.556608622176533,38.556608622176533,38.556608622176533,38.556608622176533]
[null,null,null,null,"TRG 4 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50.732379766021765,50.055948035808143,49.379516305594521,48.703084575380899,48.026652845167277,47.350221114953655,46.673789384740033,46.267930346611848,45.862071308483678,45.4562122703555,45.05035323222733,44.64449419409916,44.238635155970982,43.832776117842812,43.426917079714642,43.021058041586464,42.615199003458294,42.331097676768572,42.04699635007885,41.762895023389127,41.478793696699405,41.194692370009683,40.910591043319954,40.626489716630232,40.34238838994051,40.058287063250788,39.774185736561066,39.530670313684155,39.287154890807251,39.043639467930348,38.800124045053437,38.556608622176533,38.556608622176533,38.556608622176533,38.556608622176533,38.556608622176533,38.556608622176533]
[null,null,null,null,"TRG 5 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50.732379766021765,50.055948035808143,49.379516305594521,48.703084575380899,48.026652845167277,47.350221114953655,46.673789384740033,46.267930346611848,45.862071308483678,45.4562122703555,45.05035323222733,44.64449419409916,44.238635155970982,43.832776117842812,43.426917079714642,43.021058041586464,42.615199003458294,42.331097676768572,42.04699635007885,41.762895023389127,41.478793696699405,41.194692370009683,40.910591043319954,40.626489716630232,40.34238838994051,40.058287063250788,39.774185736561066,39.530670313684155,39.287154890807251,39.043639467930348,38.800124045053437,38.556608622176533,38.556608622176533,38.556608622176533,38.556608622176533,38.556608622176533,38.556608622176533]
[]
[null,null,null,"Variable Operation and Maintenance Expenses ($/MWh)","TRG 1 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TRG 2 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TRG 3 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TRG 4 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TRG 5 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Grid Connection Costs",null,"Grid Connection Costs (GCC) ($/kW)","TRG 1 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TRG 2 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TRG 3 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TRG 4 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TRG 5 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"LCOE",null,"Levelized Cost of Energy ($/MWh)","TRG 1 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (W14 * 1 + W32) +W20) * 1000 / (W8 * 8760)) + W26 + 0","v":72.176821105585788},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (X14 * 1 + X32) +X20) * 1000 / (X8 * 8760)) + X26 + 0","v":65.003835125536767},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (Y14 * 1 + Y32) +Y20) * 1000 / (Y8 * 8760)) + Y26 + 0","v":62.713662160672818},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (Z14 * 1 + Z32) +Z20) * 1000 / (Z8 * 8760)) + Z26 + 0","v":60.423794456330072},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (AA14 * 1 + AA32) +AA20) * 1000 / (AA8 * 8760)) + AA26 + 0","v":58.13424603981732},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (AB14 * 1 + AB32) +AB20) * 1000 / (AB8 * 8760)) + AB26 + 0","v":55.845031811254948},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (AC14 * 1 + AC32) +AC20) * 1000 / (AC8 * 8760)) + AC26 + 0","v":53.556167612533116},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (AD14 * 1 + AD32) +AD20) * 1000 / (AD8 * 8760)) + AD26 + 0","v":52.098228393576193},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (AE14 * 1 + AE32) +AE20) * 1000 / (AE8 * 8760)) + AE26 + 0","v":50.641143266663661},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (AF14 * 1 + AF32) +AF20) * 1000 / (AF8 * 8760)) + AF26 + 0","v":49.184961167179125},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (AG14 * 1 + AG32) +AG20) * 1000 / (AG8 * 8760)) + AG26 + 0","v":47.729734841643563},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (AH14 * 1 + AH32) +AH20) * 1000 / (AH8 * 8760)) + AH26 + 0","v":46.275521226101787},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (AI14 * 1 + AI32) +AI20) * 1000 / (AI8 * 8760)) + AI26 + 0","v":44.822381870503492},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (AJ14 * 1 + AJ32) +AJ20) * 1000 / (AJ8 * 8760)) + AJ26 + 0","v":43.370383415736661},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (AK14 * 1 + AK32) +AK20) * 1000 / (AK8 * 8760)) + AK26 + 0","v":41.919598131095434},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (AL14 * 1 + AL32) +AL20) * 1000 / (AL8 * 8760)) + AL26 + 0","v":40.470104521307398},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (AM14 * 1 + AM32) +AM20) * 1000 / (AM8 * 8760)) + AM26 + 0","v":39.021988013855065},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (AN14 * 1 + AN32) +AN20) * 1000 / (AN8 * 8760)) + AN26 + 0","v":38.834357254562505},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (AO14 * 1 + AO32) +AO20) * 1000 / (AO8 * 8760)) + AO26 + 0","v":38.662692942677616},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (AP14 * 1 + AP32) +AP20) * 1000 / (AP8 * 8760)) + AP26 + 0","v":38.504980404754733},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (AQ14 * 1 + AQ32) +AQ20) * 1000 / (AQ8 * 8760)) + AQ26 + 0","v":38.359302490086542},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (AR14 * 1 + AR32) +AR20) * 1000 / (AR8 * 8760)) + AR26 + 0","v":38.2238403980054},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (AS14 * 1 + AS32) +AS20) * 1000 / (AS8 * 8760)) + AS26 + 0","v":38.096873164996524},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (AT14 * 1 + AT32) +AT20) * 1000 / (AT8 * 8760)) + AT26 + 0","v":37.976778319128286},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (AU14 * 1 + AU32) +AU20) * 1000 / (AU8 * 8760)) + AU26 + 0","v":37.862031596662852},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (AV14 * 1 + AV32) +AV20) * 1000 / (AV8 * 8760)) + AV26 + 0","v":37.751207782727576},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (AW14 * 1 + AW32) +AW20) * 1000 / (AW8 * 8760)) + AW26 + 0","v":37.642980164996992},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (AX14 * 1 + AX32) +AX20) * 1000 / (AX8 * 8760)) + AX26 + 0","v":37.53179023841853},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (AY14 * 1 + AY32) +AY20) * 1000 / (AY8 * 8760)) + AY26 + 0","v":37.420842497108438},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (AZ14 * 1 + AZ32) +AZ20) * 1000 / (AZ8 * 8760)) + AZ26 + 0","v":37.30910812272321},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (BA14 * 1 + BA32) +BA20) * 1000 / (BA8 * 8760)) + BA26 + 0","v":37.195658222575034},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (BB14 * 1 + BB32) +BB20) * 1000 / (BB8 * 8760)) + BB26 + 0","v":37.07966410051133},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (BC14 * 1 + BC32) +BC20) * 1000 / (BC8 * 8760)) + BC26 + 0","v":36.94231576895131},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (BD14 * 1 + BD32) +BD20) * 1000 / (BD8 * 8760)) + BD26 + 0","v":36.801099217528197},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (BE14 * 1 + BE32) +BE20) * 1000 / (BE8 * 8760)) + BE26 + 0","v":36.65549363814452},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (BF14 * 1 + BF32) +BF20) * 1000 / (BF8 * 8760)) + BF26 + 0","v":36.505079673637852},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (BG14 * 1 + BG32) +BG20) * 1000 / (BG8 * 8760)) + BG26 + 0","v":36.349539689752319}]
[null,null,null,null,"TRG 2 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (W15 * 1 + W33) +W21) * 1000 / (W9 * 8760)) + W27 + 0","v":78.888931473806281},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (X15 * 1 + X33) +X21) * 1000 / (X9 * 8760)) + X27 + 0","v":71.048890990243507},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (Y15 * 1 + Y33) +Y21) * 1000 / (Y9 * 8760)) + Y27 + 0","v":68.545742537307063},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (Z15 * 1 + Z33) +Z21) * 1000 / (Z9 * 8760)) + Z27 + 0","v":66.042927732707739},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (AA15 * 1 + AA33) +AA21) * 1000 / (AA9 * 8760)) + AA27 + 0","v":63.540461908229126},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (AB15 * 1 + AB33) +AB21) * 1000 / (AB9 * 8760)) + AB27 + 0","v":61.038361349633817},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (AC15 * 1 + AC33) +AC21) * 1000 / (AC9 * 8760)) + AC27 + 0","v":58.536643372034497},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (AD15 * 1 + AD33) +AD21) * 1000 / (AD9 * 8760)) + AD27 + 0","v":56.943122552254771},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (AE15 * 1 + AE33) +AE21) * 1000 / (AE9 * 8760)) + AE27 + 0","v":55.350535251127312},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (AF15 * 1 + AF33) +AF21) * 1000 / (AF9 * 8760)) + AF27 + 0","v":53.758934954799919},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (AG15 * 1 + AG33) +AG21) * 1000 / (AG9 * 8760)) + AG27 + 0","v":52.168379314975951},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (AH15 * 1 + AH33) +AH21) * 1000 / (AH9 * 8760)) + AH27 + 0","v":50.578930562488942},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (AI15 * 1 + AI33) +AI21) * 1000 / (AI9 * 8760)) + AI27 + 0","v":48.990655971149081},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (AJ15 * 1 + AJ33) +AJ21) * 1000 / (AJ9 * 8760)) + AJ27 + 0","v":47.403628379138553},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (AK15 * 1 + AK33) +AK21) * 1000 / (AK9 * 8760)) + AK27 + 0","v":45.817926776461412},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (AL15 * 1 + AL33) +AL21) * 1000 / (AL9 * 8760)) + AL27 + 0","v":44.233636968421671},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (AM15 * 1 + AM33) +AM21) * 1000 / (AM9 * 8760)) + AM27 + 0","v":42.650852326862349},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (AN15 * 1 + AN33) +AN21) * 1000 / (AN9 * 8760)) + AN27 + 0","v":42.445772775207473},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (AO15 * 1 + AO33) +AO21) * 1000 / (AO9 * 8760)) + AO27 + 0","v":42.258144476685224},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (AP15 * 1 + AP33) +AP21) * 1000 / (AP9 * 8760)) + AP27 + 0","v":42.085765402542322},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (AQ15 * 1 + AQ33) +AQ21) * 1000 / (AQ9 * 8760)) + AQ27 + 0","v":41.926540115927203},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (AR15 * 1 + AR33) +AR21) * 1000 / (AR9 * 8760)) + AR27 + 0","v":41.778480676126492},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (AS15 * 1 + AS33) +AS21) * 1000 / (AS9 * 8760)) + AS27 + 0","v":41.639706077982261},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (AT15 * 1 + AT33) +AT21) * 1000 / (AT9 * 8760)) + AT27 + 0","v":41.508442967181118},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (AU15 * 1 + AU33) +AU21) * 1000 / (AU9 * 8760)) + AU27 + 0","v":41.383025330511074},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (AV15 * 1 + AV33) +AV21) * 1000 / (AV9 * 8760)) + AV27 + 0","v":41.261895414711425},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (AW15 * 1 + AW33) +AW21) * 1000 / (AW9 * 8760)) + AW27 + 0","v":41.143603129349742},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (AX15 * 1 + AX33) +AX21) * 1000 / (AX9 * 8760)) + AX27 + 0","v":41.022073054125251},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (AY15 * 1 + AY33) +AY21) * 1000 / (AY9 * 8760)) + AY27 + 0","v":40.900807686278405},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (AZ15 * 1 + AZ33) +AZ21) * 1000 / (AZ9 * 8760)) + AZ27 + 0","v":40.778682532120541},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (BA15 * 1 + BA33) +BA21) * 1000 / (BA9 * 8760)) + BA27 + 0","v":40.654682316242265},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (BB15 * 1 + BB33) +BB21) * 1000 / (BB9 * 8760)) + BB27 + 0","v":40.527901277583581},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (BC15 * 1 + BC33) +BC21) * 1000 / (BC9 * 8760)) + BC27 + 0","v":40.377780186760972},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (BD15 * 1 + BD33) +BD21) * 1000 / (BD9 * 8760)) + BD27 + 0","v":40.223431149527961},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (BE15 * 1 + BE33) +BE21) * 1000 / (BE9 * 8760)) + BE27 + 0","v":40.064284925044085},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (BF15 * 1 + BF33) +BF21) * 1000 / (BF9 * 8760)) + BF27 + 0","v":39.899883157871315},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (BG15 * 1 + BG33) +BG21) * 1000 / (BG9 * 8760)) + BG27 + 0","v":39.729878675237863}]
[null,null,null,null,"TRG 3 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (W16 * 1 + W34) +W22) * 1000 / (W10 * 8760)) + W28 + 0","v":87.328141758675201},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (X16 * 1 + X34) +X22) * 1000 / (X10 * 8760)) + X28 + 0","v":78.662461640136343},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (Y16 * 1 + Y34) +Y22) * 1000 / (Y10 * 8760)) + Y28 + 0","v":75.900198740214762},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (Z16 * 1 + Z34) +Z22) * 1000 / (Z10 * 8760)) + Z28 + 0","v":73.13805386342321},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (AA16 * 1 + AA34) +AA22) * 1000 / (AA10 * 8760)) + AA28 + 0","v":70.37601334675324},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (AB16 * 1 + AB34) +AB22) * 1000 / (AB10 * 8760)) + AB28 + 0","v":67.614062977356241},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (AC16 * 1 + AC34) +AC22) * 1000 / (AC10 * 8760)) + AC28 + 0","v":64.852187953697808},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (AD16 * 1 + AD34) +AD22) * 1000 / (AD10 * 8760)) + AD28 + 0","v":63.100962018884616},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (AE16 * 1 + AE34) +AE22) * 1000 / (AE10 * 8760)) + AE28 + 0","v":61.350915072524607},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (AF16 * 1 + AF34) +AF22) * 1000 / (AF10 * 8760)) + AF28 + 0","v":59.602091066251752},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (AG16 * 1 + AG34) +AG22) * 1000 / (AG10 * 8760)) + AG28 + 0","v":57.854536959421161},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (AH16 * 1 + AH34) +AH22) * 1000 / (AH10 * 8760)) + AH28 + 0","v":56.108302966306262},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (AI16 * 1 + AI34) +AI22) * 1000 / (AI10 * 8760)) + AI28 + 0","v":54.363442828206516},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (AJ16 * 1 + AJ34) +AJ22) * 1000 / (AJ10 * 8760)) + AJ28 + 0","v":52.62001411344437},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (AK16 * 1 + AK34) +AK22) * 1000 / (AK10 * 8760)) + AK28 + 0","v":50.878078548645391},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (AL16 * 1 + AL34) +AL22) * 1000 / (AL10 * 8760)) + AL28 + 0","v":49.137702385175174},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (AM16 * 1 + AM34) +AM22) * 1000 / (AM10 * 8760)) + AM28 + 0","v":47.398956805165085},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (AN16 * 1 + AN34) +AN22) * 1000 / (AN10 * 8760)) + AN28 + 0","v":47.171191816261725},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (AO16 * 1 + AO34) +AO22) * 1000 / (AO10 * 8760)) + AO28 + 0","v":46.962808931318889},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (AP16 * 1 + AP34) +AP22) * 1000 / (AP10 * 8760)) + AP28 + 0","v":46.77136106704674},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (AQ16 * 1 + AQ34) +AQ22) * 1000 / (AQ10 * 8760)) + AQ28 + 0","v":46.594519549518331},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (AR16 * 1 + AR34) +AR22) * 1000 / (AR10 * 8760)) + AR28 + 0","v":46.430075125371545},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (AS16 * 1 + AS34) +AS22) * 1000 / (AS10 * 8760)) + AS28 + 0","v":46.275937344873178},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (AT16 * 1 + AT34) +AT22) * 1000 / (AT10 * 8760)) + AT28 + 0","v":46.130135362657825},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (AU16 * 1 + AU34) +AU22) * 1000 / (AU10 * 8760)) + AU28 + 0","v":45.990817599046444},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (AV16 * 1 + AV34) +AV22) * 1000 / (AV10 * 8760)) + AV28 + 0","v":45.856252766475514},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (AW16 * 1 + AW34) +AW22) * 1000 / (AW10 * 8760)) + AW28 + 0","v":45.724829210866929},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (AX16 * 1 + AX34) +AX22) * 1000 / (AX10 * 8760)) + AX28 + 0","v":45.590362773003676},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (AY16 * 1 + AY34) +AY22) * 1000 / (AY10 * 8760)) + AY28 + 0","v":45.456180709476236},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (AZ16 * 1 + AZ34) +AZ22) * 1000 / (AZ10 * 8760)) + AZ28 + 0","v":45.321033169037328},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (BA16 * 1 + BA34) +BA22) * 1000 / (BA10 * 8760)) + BA28 + 0","v":45.183791621420589},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (BB16 * 1 + BB34) +BB22) * 1000 / (BB10 * 8760)) + BB28 + 0","v":45.043449195818191},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (BC16 * 1 + BC34) +BC22) * 1000 / (BC10 * 8760)) + BC28 + 0","v":44.878422640884985},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (BD16 * 1 + BD34) +BD22) * 1000 / (BD10 * 8760)) + BD28 + 0","v":44.708694551062528},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (BE16 * 1 + BE34) +BE22) * 1000 / (BE10 * 8760)) + BE28 + 0","v":44.53363155915109},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (BF16 * 1 + BF34) +BF22) * 1000 / (BF10 * 8760)) + BF28 + 0","v":44.352723445766934},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (BG16 * 1 + BG34) +BG22) * 1000 / (BG10 * 8760)) + BG28 + 0","v":44.165583493688231}]
[null,null,null,null,"TRG 4 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (W17 * 1 + W35) +W23) * 1000 / (W11 * 8760)) + W29 + 0","v":102.44901386905961},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (X17 * 1 + X35) +X23) * 1000 / (X11 * 8760)) + X29 + 0","v":92.287783849275598},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (Y17 * 1 + Y35) +Y23) * 1000 / (Y11 * 8760)) + Y29 + 0","v":89.070963109299271},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (Z17 * 1 + Z35) +Z23) * 1000 / (Z11 * 8760)) + Z29 + 0","v":85.853426523777372},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (AA17 * 1 + AA35) +AA23) * 1000 / (AA11 * 8760)) + AA29 + 0","v":82.635074518011095},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (AB17 * 1 + AB35) +AB23) * 1000 / (AB11 * 8760)) + AB29 + 0","v":79.415804524353547},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (AC17 * 1 + AC35) +AC23) * 1000 / (AC11 * 8760)) + AC29 + 0","v":76.195510876904791},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (AD17 * 1 + AD35) +AD23) * 1000 / (AD11 * 8760)) + AD29 + 0","v":74.170456519886358},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (AE17 * 1 + AE35) +AE23) * 1000 / (AE11 * 8760)) + AE29 + 0","v":72.146826214653075},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (AF17 * 1 + AF35) +AF23) * 1000 / (AF11 * 8760)) + AF29 + 0","v":70.124600065237544},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (AG17 * 1 + AG35) +AG23) * 1000 / (AG11 * 8760)) + AG29 + 0","v":68.103757317120156},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (AH17 * 1 + AH35) +AH23) * 1000 / (AH11 * 8760)) + AH29 + 0","v":66.084276335697368},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (AI17 * 1 + AI35) +AI23) * 1000 / (AI11 * 8760)) + AI29 + 0","v":64.066134584026855},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (AJ17 * 1 + AJ35) +AJ23) * 1000 / (AJ11 * 8760)) + AJ29 + 0","v":62.049308599815447},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (AK17 * 1 + AK35) +AK23) * 1000 / (AK11 * 8760)) + AK29 + 0","v":60.033773971615055},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (AL17 * 1 + AL35) +AL23) * 1000 / (AL11 * 8760)) + AL29 + 0","v":58.019505314187995},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (AM17 * 1 + AM35) +AM23) * 1000 / (AM11 * 8760)) + AM29 + 0","v":56.00647624300332},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (AN17 * 1 + AN35) +AN23) * 1000 / (AN11 * 8760)) + AN29 + 0","v":55.738422231736841},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (AO17 * 1 + AO35) +AO23) * 1000 / (AO11 * 8760)) + AO29 + 0","v":55.493239742269623},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (AP17 * 1 + AP35) +AP23) * 1000 / (AP11 * 8760)) + AP29 + 0","v":55.268038354591198},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (AQ17 * 1 + AQ35) +AQ23) * 1000 / (AQ11 * 8760)) + AQ29 + 0","v":55.060067310500749},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (AR17 * 1 + AR35) +AR23) * 1000 / (AR11 * 8760)) + AR29 + 0","v":54.866716730870209},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (AS17 * 1 + AS35) +AS23) * 1000 / (AS11 * 8760)) + AS29 + 0","v":54.685516908537586},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (AT17 * 1 + AT35) +AT23) * 1000 / (AT11 * 8760)) + AT29 + 0","v":54.514139275945723},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (AU17 * 1 + AU35) +AU23) * 1000 / (AU11 * 8760)) + AU29 + 0","v":54.350396025812763},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (AV17 * 1 + AV35) +AV23) * 1000 / (AV11 * 8760)) + AV29 + 0","v":54.19224134446511},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (AW17 * 1 + AW35) +AW23) * 1000 / (AW11 * 8760)) + AW29 + 0","v":54.037770653283715},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (AX17 * 1 + AX35) +AX23) * 1000 / (AX11 * 8760)) + AX29 + 0","v":53.880670128026509},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (AY17 * 1 + AY35) +AY23) * 1000 / (AY11 * 8760)) + AY29 + 0","v":53.723879392229883},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (AZ17 * 1 + AZ35) +AZ23) * 1000 / (AZ11 * 8760)) + AZ29 + 0","v":53.565921045460342},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (BA17 * 1 + BA35) +BA23) * 1000 / (BA11 * 8760)) + BA29 + 0","v":53.405460888634792},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (BB17 * 1 + BB35) +BB23) * 1000 / (BB11 * 8760)) + BB29 + 0","v":53.24130835191},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (BC17 * 1 + BC35) +BC23) * 1000 / (BC11 * 8760)) + BC29 + 0","v":53.049759396537937},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (BD17 * 1 + BD35) +BD23) * 1000 / (BD11 * 8760)) + BD29 + 0","v":52.852644699459972},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (BE17 * 1 + BE35) +BE23) * 1000 / (BE11 * 8760)) + BE29 + 0","v":52.649214246340684},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (BF17 * 1 + BF35) +BF23) * 1000 / (BF11 * 8760)) + BF29 + 0","v":52.438863408642568},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (BG17 * 1 + BG35) +BG23) * 1000 / (BG11 * 8760)) + BG29 + 0","v":52.221133409097689}]
[null,null,null,null,"TRG 5 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (W18 * 1 + W36) +W24) * 1000 / (W12 * 8760)) + W30 + 0","v":121.27371176768537},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (X18 * 1 + X36) +X24) * 1000 / (X12 * 8760)) + X30 + 0","v":109.24538631987349},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (Y18 * 1 + Y36) +Y24) * 1000 / (Y12 * 8760)) + Y30 + 0","v":105.43748445244498},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (Z18 * 1 + Z36) +Z24) * 1000 / (Z12 * 8760)) + Z30 + 0","v":101.62873520500681},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (AA18 * 1 + AA36) +AA24) * 1000 / (AA12 * 8760)) + AA30 + 0","v":97.819020706308976},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (AB18 * 1 + AB36) +AB24) * 1000 / (AB12 * 8760)) + AB30 + 0","v":94.008219542208238},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (AC18 * 1 + AC36) +AC24) * 1000 / (AC12 * 8760)) + AC30 + 0","v":90.196206631013666},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (AD18 * 1 + AD36) +AD24) * 1000 / (AD12 * 8760)) + AD30 + 0","v":87.799054631865744},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (AE18 * 1 + AE36) +AE24) * 1000 / (AE12 * 8760)) + AE30 + 0","v":85.403588349731692},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (AF18 * 1 + AF36) +AF24) * 1000 / (AF12 * 8760)) + AF30 + 0","v":83.009784232820024},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (AG18 * 1 + AG36) +AG24) * 1000 / (AG12 * 8760)) + AG30 + 0","v":80.617617713030626},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (AH18 * 1 + AH36) +AH24) * 1000 / (AH12 * 8760)) + AH30 + 0","v":78.227063180466672},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (AI18 * 1 + AI36) +AI24) * 1000 / (AI12 * 8760)) + AI30 + 0","v":75.838093957090479},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (AJ18 * 1 + AJ36) +AJ24) * 1000 / (AJ12 * 8760)) + AJ30 + 0","v":73.450682269483238},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (AK18 * 1 + AK36) +AK24) * 1000 / (AK12 * 8760)) + AK30 + 0","v":71.064799220666657},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (AL18 * 1 + AL36) +AL24) * 1000 / (AL12 * 8760)) + AL30 + 0","v":68.680414760942071},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (AM18 * 1 + AM36) +AM24) * 1000 / (AM12 * 8760)) + AM30 + 0","v":66.297497657700461},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (AN18 * 1 + AN36) +AN24) * 1000 / (AN12 * 8760)) + AN30 + 0","v":65.980189528780343},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (AO18 * 1 + AO36) +AO24) * 1000 / (AO12 * 8760)) + AO30 + 0","v":65.689955494940506},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (AP18 * 1 + AP36) +AP24) * 1000 / (AP12 * 8760)) + AP30 + 0","v":65.423374030194523},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (AQ18 * 1 + AQ36) +AQ24) * 1000 / (AQ12 * 8760)) + AQ30 + 0","v":65.177188932802679},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (AR18 * 1 + AR36) +AR24) * 1000 / (AR12 * 8760)) + AR30 + 0","v":64.948310766203662},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (AS18 * 1 + AS36) +AS24) * 1000 / (AS12 * 8760)) + AS30 + 0","v":64.733816021978896},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (AT18 * 1 + AT36) +AT24) * 1000 / (AT12 * 8760)) + AT30 + 0","v":64.530948265292281},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (AU18 * 1 + AU36) +AU24) * 1000 / (AU12 * 8760)) + AU30 + 0","v":64.337117685859781},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (AV18 * 1 + AV36) +AV24) * 1000 / (AV12 * 8760)) + AV30 + 0","v":64.149902557903729},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (AW18 * 1 + AW36) +AW24) * 1000 / (AW12 * 8760)) + AW30 + 0","v":63.967048342217176},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (AX18 * 1 + AX36) +AX24) * 1000 / (AX12 * 8760)) + AX30 + 0","v":63.781081068359924},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (AY18 * 1 + AY36) +AY24) * 1000 / (AY12 * 8760)) + AY30 + 0","v":63.595480506844055},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (AZ18 * 1 + AZ36) +AZ24) * 1000 / (AZ12 * 8760)) + AZ30 + 0","v":63.408497789353845},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (BA18 * 1 + BA36) +BA24) * 1000 / (BA12 * 8760)) + BA30 + 0","v":63.218553561740947},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (BB18 * 1 + BB36) +BB24) * 1000 / (BB12 * 8760)) + BB30 + 0","v":63.024238490537428},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (BC18 * 1 + BC36) +BC24) * 1000 / (BC12 * 8760)) + BC30 + 0","v":62.797492991230989},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (BD18 * 1 + BD36) +BD24) * 1000 / (BD12 * 8760)) + BD30 + 0","v":62.56415906193461},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (BE18 * 1 + BE36) +BE24) * 1000 / (BE12 * 8760)) + BE30 + 0","v":62.32334887543648},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (BF18 * 1 + BF36) +BF24) * 1000 / (BF12 * 8760)) + BF30 + 0","v":62.074346704525418},{"$f":" (('Land-Based Wind'!$N$40 *'Land-Based Wind'!$N$38 * 'Land-Based Wind'!$N$36 * (BG18 * 1 + BG36) +BG24) * 1000 / (BG12 * 8760)) + BG30 + 0","v":61.81660947299158}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Notes:"]
["Land-based wind program goals inputs from file: PHASE 4 WV Wind Inputs 091714 OCC 2013$.xlsx"]
["File location: \\\\nrel.gov\\shared\\Wind\\Public\\Projects\\Projects T-Z\\TAMA\\WindVision\\SupplyCurveData-Sep2014\\"]
["From program goal tab"]
[]
["Offshore Wind Program Goal"]
[]
[null,null,null,null,null,2000,{"$f":"F87+1","v":2001},{"$f":"G87+1","v":2002},{"$f":"H87+1","v":2003},{"$f":"I87+1","v":2004},{"$f":"J87+1","v":2005},{"$f":"K87+1","v":2006},2007,2008,2009,2010,2011,2012,2010,2011,2012,{"$f":"R87+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Techno-Economic Cost and Performance Parameters",null,"Net Capacity Factor (%)","TRG 1 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.47425895065325047,0.47521252610271753,0.47523902623175851,0.47890701149368931,0.4809031858764159,0.48290351849431484,0.48490834109800962,0.48554673035262319,0.48699396265913497,0.4884427384518828,0.49035908324297672,0.49390792335562073,0.49745720444202557,0.50100694612381957,0.50455716920427274,0.50810789575860593,0.51165914923271272,0.51162944037983316,0.5122272237204516,0.51282500995878733,0.51342279911608013,0.51402059121377719,0.51461838627353707,0.51521618431723115,0.51581398536694734,0.516411789444991,0.51700959657389001,0.51759333324659484,0.51816481967203287,0.51873631017532862,0.51930780479119498,0.5198793035547391,0.52045080650146947,0.52102231366730056,0.52159382508855978,0.52216534080199217,0.522736860844768]
[null,null,null,null,"TRG 2 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.43480721621182061,0.43568146747489395,0.43570576316255932,0.43906862317532108,0.44089874367221649,0.44273267649707593,0.44457072580349466,0.44515600997003646,0.44648285272026689,0.44781111056019196,0.44956804217480856,0.4528216682540509,0.45607569862418373,0.45933015127458915,0.46258504527799499,0.46584040087327139,0.46909623955594054,0.46906900206553664,0.46961705816415977,0.4701651169194504,0.47071317835088161,0.47126124247811652,0.47180930932101173,0.47235737889961971,0.47290545123419031,0.47345352634517401,0.47400160425322435,0.47453678217092082,0.47506072889117834,0.4755846793500727,0.47610863357942901,0.47663259161143423,0.47715655347864283,0.47768051921398186,0.47820448885075656,0.47872846242265565,0.4792524399637571]
[null,null,null,null,"TRG 3 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.39740244508359729,0.39820148791593363,0.3982236935402268,0.40129725980526854,0.40296994216459153,0.40464610889215386,0.40632603797640149,0.40686097242592328,0.40807367206273476,0.40928766505458636,0.41089345468608407,0.41386718398741368,0.41684128280006338,0.41981576756585853,0.42279065571677471,0.42576596575061099,0.42874171731371319,0.42871682295851199,0.42921773192578572,0.4297186433211842,0.4302195571625051,0.43072047346772041,0.43122139225497835,0.43172231354260615,0.43222323734911211,0.43272416369318695,0.43322509259370784,0.4337142312397963,0.43419310486461304,0.43467198190644629,0.43515086239438344,0.43562974635784235,0.43610863382657716,0.43658752483068208,0.43706641940059748,0.43754531756711368,0.43802421936137725]
[null,null,null,null,"TRG 4 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.33754788847036948,0.33822658389408322,0.33824544503015597,0.34085608775687681,0.34227683995771541,0.34370055173053515,0.3451274591947015,0.34558182477835614,0.34661187430829388,0.34764302239529443,0.34900695688071426,0.35153279953458905,0.35405895604603405,0.35658544038049816,0.35911226734444918,0.36163945264964986,0.36416701298342241,0.3641458680782087,0.36457133290941668,0.36499679980303862,0.36542226877419182,0.36584773983814112,0.36627321301030163,0.36669868830624019,0.36712416574167728,0.36754964533248885,0.36797512709470848,0.36839059438535798,0.36879734271542192,0.36920409394785025,0.36961084810734929,0.37001760521890625,0.37042436530779382,0.37083112839957366,0.37123789452010131,0.37164466369552968,0.37205143595231421]
[null,null,null,null,"TRG 5 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.46954546363361682,0.47045165130671968,0.47051328954441235,0.47393130726504984,0.47581813907432113,0.47770376687225841,0.47958809460092056,0.48032341851703891,0.48179911551822824,0.48327812740621384,0.48522169197352782,0.48865254676964226,0.49208030109730527,0.49550481699765325,0.49892594820374925,0.50234353950561639,0.50575742605613805,0.50576151093885391,0.50633846476655442,0.50691532067118439,0.50749207793499063,0.50806873583318757,0.50864529363387168,0.50922175059793418,0.50979810597897113,0.51037435902319406,0.51095050896933825,0.51150920246266018,0.51205657470830324,0.51260381409148548,0.51315091948122549,0.51369788973366937,0.51424472369190621,0.51479142018578128,0.51533797803170711,0.51588439603246827,0.51643067297702783]
[null,null,null,null,"TRG 6 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.44144156480848457,0.44229351405601686,0.44235146303477701,0.44556490072718918,0.44733879921184166,0.44911156574934846,0.45088311003116427,0.45157442230082268,0.45296179379909468,0.45435228177687265,0.45617951737033785,0.45940502379543924,0.46262761532570962,0.46584716225959455,0.4690635270847322,0.47227656388099282,0.47548611766792265,0.47548995805646393,0.47603237922810371,0.47657470833770316,0.477116944710469,0.47765908766499621,0.47820113651318857,0.47874309056017533,0.47928494910422736,0.47982671143667294,0.48036837684181188,0.48089363062241869,0.4814082407706663,0.48192272600872454,0.4824370852733057,0.48295131748901915,0.48346542156819911,0.48397939641072862,0.48449324090386175,0.48500695392204091,0.4855205343267136]
[null,null,null,null,"TRG 7 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.42061484373887859,0.42142659897035478,0.42148181398087753,0.42454364526412997,0.4262338531951716,0.42792298258307249,0.4296109473799436,0.43026964430714237,0.43159156116426173,0.43291644746885705,0.43465747612335826,0.43773080674994153,0.4408013600031836,0.44386901230070458,0.4469336326178226,0.44999508191875731,0.45305321253485975,0.4530568717381494,0.45357370208340458,0.45409044471000387,0.45460709897498991,0.45512366422910572,0.45564013981671886,0.45615652507574145,0.45667281933755138,0.45718902192691135,0.45770513216188685,0.45820560505448588,0.4586959364694389,0.45918614886732612,0.45967624123502454,0.46016621254787898,0.46065606176953905,0.46114578785178978,0.46163538973438339,0.46212486634486477,0.46261421659839702]
[null,null,null,null,"TRG 8 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.49436284990699381,0.49541901145415357,0.49555634065756288,0.49916744369555993,0.50109550397423075,0.50301873966026656,0.50493676583998526,0.50562886052332712,0.50713106618860382,0.50863468086368424,0.51062497977537935,0.51424755468199779,0.51786739646690905,0.52148438351676019,0.52509838689447352,0.52870926977951282,0.53231688685602019,0.53229720065699182,0.53290599749018619,0.53351470260167888,0.53412331531917112,0.5347318349637773,0.5353402608499449,0.53594859228537139,0.53655682857092268,0.53716496900054633,0.53777301286118795,0.53836369349838498,0.53894197696167356,0.53952013769342666,0.54009817464890186,0.54067608677146528,0.54125387299242234,0.5418315322308439,0.54240906339339201,0.54298646537414119,0.54356373705439631]
[null,null,null,null,"TRG 9 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.46973771367266881,0.4707412658419371,0.47087175442141299,0.47430298167731272,0.47613500167496486,0.47796243740194572,0.4797849231178421,0.4804425432732789,0.48186992127064665,0.4832986380924098,0.48518979650061289,0.48863192418994678,0.49207145489946691,0.4955082730736084,0.49894225619789001,0.50237327426706169,0.50580118920371975,0.50578248361100742,0.50636095513767998,0.50693933951147996,0.50751763609359712,0.50809584423896237,0.50867396329617176,0.50925199260740805,0.50982993150836176,0.5104077793281504,0.51098553538923863,0.51154679312144835,0.51209627120612045,0.51264563267274366,0.51319487652861662,0.51374400176973811,0.51429300738064732,0.51484189233425792,0.51539065559169339,0.51593929610211642,0.51648781280255618]
[null,null,null,null,"TRG 10 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.43587876392829994,0.43680997951169098,0.43693106240342644,0.4401149649335539,0.4418149319339148,0.44351064510032639,0.44520176505514342,0.44581198359230317,0.44713647540771795,0.44846220954433791,0.45021705222647052,0.45341106948086496,0.45660267694716211,0.45979176739910516,0.46297822715312342,0.46616193557481583,0.46934276453947305,0.46932540725605154,0.46986218224063259,0.47039887635436745,0.47093548900449161,0.47147201959243312,0.47200846751374137,0.47254483215801507,0.47308111290882859,0.47361730914365702,0.47415342023380175,0.47467422220358202,0.47518409360922226,0.47569385680270621,0.47620351086288654,0.47671305485813126,0.4772224878461741,0.47773180887396244,0.47824101697750199,0.4787501111817003,0.47925909050020649]
[]
[null,null,null,"Overnight Capital Cost (OCC) ($/kW)","TRG 1 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5306.6069235258792,5146.7044256853533,4986.5063596639284,4871.6028079489943,4756.6992562340611,4641.7957045191279,4526.8921528041938,4459.2912567659696,4391.6903607277463,4324.0894646895222,4256.488568651298,4188.8876726130738,4121.2867765748497,4053.6858805366255,3986.0849844984014,3918.4840884601776,3850.8831924219535,3840.4830545699192,3830.0829167178845,3819.6827788658502,3809.2826410138155,3798.8825031617812,3788.4823653097469,3778.0822274577122,3767.6820896056779,3757.2819517536432,3746.8818139016084,3735.0606778424158,3723.2395417832226,3711.41840572403,3699.5972696648369,3687.7761336056442,3675.9549975464515,3664.1338614872584,3652.3127254280657,3640.4915893688731,3628.6704533096781]
[null,null,null,null,"TRG 2 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5306.6069235258246,5146.7044256853533,4986.5063596639275,4871.6028079489934,4756.6992562340602,4641.795704519127,4526.8921528041938,4459.2912567659696,4391.6903607277463,4324.0894646895222,4256.488568651298,4188.8876726130738,4121.2867765748497,4053.6858805366255,3986.0849844984014,3918.4840884601776,3850.8831924219535,3840.4830545699192,3830.0829167178845,3819.6827788658502,3809.2826410138155,3798.8825031617812,3788.4823653097469,3778.0822274577122,3767.6820896056779,3757.2819517536432,3746.8818139016084,3735.0606778424158,3723.2395417832226,3711.41840572403,3699.5972696648369,3687.7761336056442,3675.9549975464515,3664.1338614872584,3652.3127254280657,3640.4915893688731,3628.6704533096781]
[null,null,null,null,"TRG 3 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5306.6069235258483,5146.7044256853533,4986.5063596639275,4871.6028079489934,4756.6992562340602,4641.795704519127,4526.8921528041938,4459.2912567659696,4391.6903607277463,4324.0894646895222,4256.488568651298,4188.8876726130738,4121.2867765748497,4053.6858805366255,3986.0849844984014,3918.4840884601776,3850.8831924219535,3840.4830545699192,3830.0829167178845,3819.6827788658502,3809.2826410138155,3798.8825031617812,3788.4823653097469,3778.0822274577122,3767.6820896056779,3757.2819517536432,3746.8818139016084,3735.0606778424158,3723.2395417832226,3711.41840572403,3699.5972696648369,3687.7761336056442,3675.9549975464515,3664.1338614872584,3652.3127254280657,3640.4915893688731,3628.6704533096781]
[null,null,null,null,"TRG 4 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5306.6069235259274,5146.7044256853533,4986.5063596639284,4871.6028079489943,4756.6992562340611,4641.7957045191279,4526.8921528041938,4459.2912567659696,4391.6903607277463,4324.0894646895222,4256.488568651298,4188.8876726130738,4121.2867765748497,4053.6858805366255,3986.0849844984014,3918.4840884601776,3850.8831924219535,3840.4830545699192,3830.0829167178845,3819.6827788658502,3809.2826410138155,3798.8825031617812,3788.4823653097469,3778.0822274577122,3767.6820896056779,3757.2819517536432,3746.8818139016084,3735.0606778424158,3723.2395417832226,3711.41840572403,3699.5972696648369,3687.7761336056442,3675.9549975464515,3664.1338614872584,3652.3127254280657,3640.4915893688731,3628.6704533096781]
[null,null,null,null,"TRG 5 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5859.5898629755147,5685.6522651489595,5511.4190991415026,5382.796237190224,5254.1733752389446,5125.5505132876651,4996.9276513363857,4922.1379770853164,4847.3483028342471,4772.5586285831778,4697.7689543321085,4622.9792800810392,4548.1896058299699,4473.3999315789006,4398.6102573278313,4323.820583076762,4249.0309088256927,4237.5248050947584,4226.0187013638242,4214.5125976328909,4203.0064939019567,4191.5003901710224,4179.9942864400891,4168.4881827091549,4156.9820789782207,4145.4759752472874,4133.9698715163549,4120.8916585494035,4107.813445582452,4094.735232615501,4081.6570196485495,4068.5788066815985,4055.5005937146475,4042.422380747696,4029.344167780745,4016.2659548137935,4003.1877418468434]
[null,null,null,null,"TRG 6 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5859.5898629755102,5685.6522651489595,5511.4190991415016,5382.7962371902231,5254.1733752389437,5125.5505132876642,4996.9276513363857,4922.1379770853164,4847.3483028342471,4772.5586285831778,4697.7689543321085,4622.9792800810392,4548.1896058299699,4473.3999315789006,4398.6102573278313,4323.820583076762,4249.0309088256927,4237.5248050947584,4226.0187013638242,4214.5125976328909,4203.0064939019567,4191.5003901710224,4179.9942864400891,4168.4881827091549,4156.9820789782207,4145.4759752472874,4133.9698715163549,4120.8916585494035,4107.813445582452,4094.735232615501,4081.6570196485495,4068.5788066815985,4055.5005937146475,4042.422380747696,4029.344167780745,4016.2659548137935,4003.1877418468434]
[null,null,null,null,"TRG 7 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5859.5898629755065,5685.6522651489595,5511.4190991415016,5382.7962371902231,5254.1733752389437,5125.5505132876642,4996.9276513363857,4922.1379770853164,4847.3483028342471,4772.5586285831778,4697.7689543321085,4622.9792800810392,4548.1896058299699,4473.3999315789006,4398.6102573278313,4323.820583076762,4249.0309088256927,4237.5248050947584,4226.0187013638242,4214.5125976328909,4203.0064939019567,4191.5003901710224,4179.9942864400891,4168.4881827091549,4156.9820789782207,4145.4759752472874,4133.9698715163549,4120.8916585494035,4107.813445582452,4094.735232615501,4081.6570196485495,4068.5788066815985,4055.5005937146475,4042.422380747696,4029.344167780745,4016.2659548137935,4003.1877418468434]
[null,null,null,null,"TRG 8 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6859.0177443661605,6655.2550992036086,6451.1968858601722,6300.0080020247333,6148.8191181892953,5997.6302343538564,5846.4413505184202,5758.6591138092717,5670.8768771001241,5583.0946403909775,5495.3124036818299,5407.5301669726823,5319.7479302635338,5231.9656935543862,5144.1834568452387,5056.4012201360911,4968.6189834269444,4955.1140239332299,4941.6090644395154,4928.1041049458008,4914.5991454520863,4901.0941859583718,4887.5892264646573,4874.0842669709427,4860.5793074772282,4847.0743479835137,4833.5693884897955,4818.2192108363461,4802.8690331828966,4787.5188555294471,4772.1686778759977,4756.8185002225482,4741.4683225690987,4726.1181449156502,4710.7679672622007,4695.4177896087513,4680.0676119552982]
[null,null,null,null,"TRG 9 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6859.0177443662333,6655.2550992036095,6451.196885860174,6300.0080020247351,6148.8191181892971,5997.6302343538582,5846.4413505184202,5758.6591138092717,5670.8768771001241,5583.0946403909775,5495.3124036818299,5407.5301669726823,5319.7479302635338,5231.9656935543862,5144.1834568452387,5056.4012201360911,4968.6189834269444,4955.1140239332299,4941.6090644395154,4928.1041049458008,4914.5991454520863,4901.0941859583718,4887.5892264646573,4874.0842669709427,4860.5793074772282,4847.0743479835137,4833.5693884897955,4818.2192108363461,4802.8690331828966,4787.5188555294471,4772.1686778759977,4756.8185002225482,4741.4683225690987,4726.1181449156502,4710.7679672622007,4695.4177896087513,4680.0676119552982]
[null,null,null,null,"TRG 10 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6859.0177443662224,6655.2550992036086,6451.1968858601722,6300.0080020247333,6148.8191181892953,5997.6302343538564,5846.4413505184202,5758.6591138092717,5670.8768771001241,5583.0946403909775,5495.3124036818299,5407.5301669726823,5319.7479302635338,5231.9656935543862,5144.1834568452387,5056.4012201360911,4968.6189834269444,4955.1140239332299,4941.6090644395154,4928.1041049458008,4914.5991454520863,4901.0941859583718,4887.5892264646573,4874.0842669709427,4860.5793074772282,4847.0743479835137,4833.5693884897955,4818.2192108363461,4802.8690331828966,4787.5188555294471,4772.1686778759977,4756.8185002225482,4741.4683225690987,4726.1181449156502,4710.7679672622007,4695.4177896087513,4680.0676119552982]
[]
[null,null,null,"Fixed Operation and Maintenance Expenses ($/kW)","TRG 1 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,131.90418739165659,130.58514551774002,129.26610364382344,125.63873849055288,122.01137333728232,118.38400818401176,114.75664303074122,112.11855928290809,109.48047553507497,106.84239178724184,106.08865357357523,105.33491535990862,104.581177146242,103.82743893257539,103.07370071890878,102.31996250524216,101.56622429157558,101.43432010418393,101.30241591679227,101.17051172940062,101.03860754200898,100.90670335461732,100.77479916722567,100.64289497983401,100.51099079244236,100.37908660505072,100.247182417659,100.10356513842697,99.959947859194941,99.816330579962909,99.672713300730877,99.529096021498844,99.385478742266812,99.24186146303478,99.098244183802748,98.954626904570716,98.811009625338642]
[null,null,null,null,"TRG 2 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,131.90418739165659,130.58514551774002,129.26610364382344,125.63873849055288,122.01137333728232,118.38400818401176,114.75664303074122,112.11855928290809,109.48047553507497,106.84239178724184,106.08865357357523,105.33491535990862,104.581177146242,103.82743893257539,103.07370071890878,102.31996250524216,101.56622429157558,101.43432010418393,101.30241591679227,101.17051172940062,101.03860754200898,100.90670335461732,100.77479916722567,100.64289497983401,100.51099079244236,100.37908660505072,100.247182417659,100.10356513842697,99.959947859194941,99.816330579962909,99.672713300730877,99.529096021498844,99.385478742266812,99.24186146303478,99.098244183802748,98.954626904570716,98.811009625338642]
[null,null,null,null,"TRG 3 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,131.90418739165659,130.58514551774002,129.26610364382344,125.63873849055288,122.01137333728232,118.38400818401176,114.75664303074122,112.11855928290809,109.48047553507497,106.84239178724184,106.08865357357523,105.33491535990862,104.581177146242,103.82743893257539,103.07370071890878,102.31996250524216,101.56622429157558,101.43432010418393,101.30241591679227,101.17051172940062,101.03860754200898,100.90670335461732,100.77479916722567,100.64289497983401,100.51099079244236,100.37908660505072,100.247182417659,100.10356513842697,99.959947859194941,99.816330579962909,99.672713300730877,99.529096021498844,99.385478742266812,99.24186146303478,99.098244183802748,98.954626904570716,98.811009625338642]
[null,null,null,null,"TRG 4 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,131.90418739165659,130.58514551774002,129.26610364382344,125.63873849055288,122.01137333728232,118.38400818401176,114.75664303074122,112.11855928290809,109.48047553507497,106.84239178724184,106.08865357357523,105.33491535990862,104.581177146242,103.82743893257539,103.07370071890878,102.31996250524216,101.56622429157558,101.43432010418393,101.30241591679227,101.17051172940062,101.03860754200898,100.90670335461732,100.77479916722567,100.64289497983401,100.51099079244236,100.37908660505072,100.247182417659,100.10356513842697,99.959947859194941,99.816330579962909,99.672713300730877,99.529096021498844,99.385478742266812,99.24186146303478,99.098244183802748,98.954626904570716,98.811009625338642]
[null,null,null,null,"TRG 5 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,131.90418739165659,130.58514551774002,129.26610364382344,125.63873849055288,122.01137333728232,118.38400818401176,114.75664303074122,112.11855928290809,109.48047553507497,106.84239178724184,106.08865357357523,105.33491535990862,104.581177146242,103.82743893257539,103.07370071890878,102.31996250524216,101.56622429157558,101.43432010418393,101.30241591679227,101.17051172940062,101.03860754200898,100.90670335461732,100.77479916722567,100.64289497983401,100.51099079244236,100.37908660505072,100.247182417659,100.10356513842697,99.959947859194941,99.816330579962909,99.672713300730877,99.529096021498844,99.385478742266812,99.24186146303478,99.098244183802748,98.954626904570716,98.811009625338642]
[null,null,null,null,"TRG 6 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,131.90418739165659,130.58514551774002,129.26610364382344,125.63873849055288,122.01137333728232,118.38400818401176,114.75664303074122,112.11855928290809,109.48047553507497,106.84239178724184,106.08865357357523,105.33491535990862,104.581177146242,103.82743893257539,103.07370071890878,102.31996250524216,101.56622429157558,101.43432010418393,101.30241591679227,101.17051172940062,101.03860754200898,100.90670335461732,100.77479916722567,100.64289497983401,100.51099079244236,100.37908660505072,100.247182417659,100.10356513842697,99.959947859194941,99.816330579962909,99.672713300730877,99.529096021498844,99.385478742266812,99.24186146303478,99.098244183802748,98.954626904570716,98.811009625338642]
[null,null,null,null,"TRG 7 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,131.90418739165659,130.58514551774002,129.26610364382344,125.63873849055288,122.01137333728232,118.38400818401176,114.75664303074122,112.11855928290809,109.48047553507497,106.84239178724184,106.08865357357523,105.33491535990862,104.581177146242,103.82743893257539,103.07370071890878,102.31996250524216,101.56622429157558,101.43432010418393,101.30241591679227,101.17051172940062,101.03860754200898,100.90670335461732,100.77479916722567,100.64289497983401,100.51099079244236,100.37908660505072,100.247182417659,100.10356513842697,99.959947859194941,99.816330579962909,99.672713300730877,99.529096021498844,99.385478742266812,99.24186146303478,99.098244183802748,98.954626904570716,98.811009625338642]
[null,null,null,null,"TRG 8 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,162.34361525126963,160.72017909875694,159.09674294624426,154.63229352683433,150.16784410742443,145.7033946880145,141.23894526860457,137.9920729635792,134.74520065855381,131.49832835352842,130.57065055209262,129.64297275065678,128.71529494922095,127.78761714778514,126.85993934634932,125.93226154491349,125.00458374347762,124.84224012822636,124.67989651297509,124.51755289772383,124.35520928247256,124.1928656672213,124.03052205197002,123.86817843671876,123.70583482146749,123.54349120621623,123.38114759096491,123.20438786267934,123.02762813439377,122.85086840610819,122.67410867782262,122.49734894953704,122.32058922125147,122.14382949296589,121.96706976468032,121.79031003639474,121.61355030810911]
[null,null,null,null,"TRG 9 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,162.34361525126963,160.72017909875694,159.09674294624426,154.63229352683433,150.16784410742443,145.7033946880145,141.23894526860457,137.9920729635792,134.74520065855381,131.49832835352842,130.57065055209262,129.64297275065678,128.71529494922095,127.78761714778514,126.85993934634932,125.93226154491349,125.00458374347762,124.84224012822636,124.67989651297509,124.51755289772383,124.35520928247256,124.1928656672213,124.03052205197002,123.86817843671876,123.70583482146749,123.54349120621623,123.38114759096491,123.20438786267934,123.02762813439377,122.85086840610819,122.67410867782262,122.49734894953704,122.32058922125147,122.14382949296589,121.96706976468032,121.79031003639474,121.61355030810911]
[null,null,null,null,"TRG 10 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,162.34361525126963,160.72017909875694,159.09674294624426,154.63229352683433,150.16784410742443,145.7033946880145,141.23894526860457,137.9920729635792,134.74520065855381,131.49832835352842,130.57065055209262,129.64297275065678,128.71529494922095,127.78761714778514,126.85993934634932,125.93226154491349,125.00458374347762,124.84224012822636,124.67989651297509,124.51755289772383,124.35520928247256,124.1928656672213,124.03052205197002,123.86817843671876,123.70583482146749,123.54349120621623,123.38114759096491,123.20438786267934,123.02762813439377,122.85086840610819,122.67410867782262,122.49734894953704,122.32058922125147,122.14382949296589,121.96706976468032,121.79031003639474,121.61355030810911]
[]
[null,null,null,"Variable Operation and Maintenance Expenses ($/MWh)","TRG 1 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TRG 2 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TRG 3 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TRG 4 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TRG 5 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TRG 6 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TRG 7 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TRG 8 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TRG 9 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TRG 10 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Grid Connection Costs",null,"Grid Connection Costs (GCC) ($/kW)","TRG 1 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W143","v":243},243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243]
[null,null,null,null,"TRG 2 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W144","v":243},243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243]
[null,null,null,null,"TRG 3 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243]
[null,null,null,null,"TRG 4 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243]
[null,null,null,null,"TRG 5 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243]
[null,null,null,null,"TRG 6 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243]
[null,null,null,null,"TRG 7 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243]
[null,null,null,null,"TRG 8 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,243,243,243,243,243,243,243,243,243,243,243,{"$f":"AH150","v":243},243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243]
[null,null,null,null,"TRG 9 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243]
[null,null,null,null,"TRG 10 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243]
[]
[null,null,null,"Offshore Spur Line Costs ($/kW)","TRG 1 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243]
[null,null,null,null,"TRG 2 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243]
[null,null,null,null,"TRG 3 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243]
[null,null,null,null,"TRG 4 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243]
[null,null,null,null,"TRG 5 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243]
[null,null,null,null,"TRG 6 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243]
[null,null,null,null,"TRG 7 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243]
[null,null,null,null,"TRG 8 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243]
[null,null,null,null,"TRG 9 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243]
[null,null,null,null,"TRG 10 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243]
[]
[null,"LCOE",null," Levelized Cost of Energy ($/MWh)","TRG 1 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" ((#REF! *#REF! *#REF! * (W99 * 1 + W132) +W110) * 1000 / (W88 * 8760)) + W121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (X99 * 1 + X132) +X110) * 1000 / (X88 * 8760)) + X121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (Y99 * 1 + Y132) +Y110) * 1000 / (Y88 * 8760)) + Y121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (Z99 * 1 + Z132) +Z110) * 1000 / (Z88 * 8760)) + Z121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AA99 * 1 + AA132) +AA110) * 1000 / (AA88 * 8760)) + AA121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AB99 * 1 + AB132) +AB110) * 1000 / (AB88 * 8760)) + AB121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AC99 * 1 + AC132) +AC110) * 1000 / (AC88 * 8760)) + AC121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AD99 * 1 + AD132) +AD110) * 1000 / (AD88 * 8760)) + AD121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AE99 * 1 + AE132) +AE110) * 1000 / (AE88 * 8760)) + AE121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AF99 * 1 + AF132) +AF110) * 1000 / (AF88 * 8760)) + AF121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AG99 * 1 + AG132) +AG110) * 1000 / (AG88 * 8760)) + AG121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AH99 * 1 + AH132) +AH110) * 1000 / (AH88 * 8760)) + AH121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AI99 * 1 + AI132) +AI110) * 1000 / (AI88 * 8760)) + AI121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AJ99 * 1 + AJ132) +AJ110) * 1000 / (AJ88 * 8760)) + AJ121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AK99 * 1 + AK132) +AK110) * 1000 / (AK88 * 8760)) + AK121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AL99 * 1 + AL132) +AL110) * 1000 / (AL88 * 8760)) + AL121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AM99 * 1 + AM132) +AM110) * 1000 / (AM88 * 8760)) + AM121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AN99 * 1 + AN132) +AN110) * 1000 / (AN88 * 8760)) + AN121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AO99 * 1 + AO132) +AO110) * 1000 / (AO88 * 8760)) + AO121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AP99 * 1 + AP132) +AP110) * 1000 / (AP88 * 8760)) + AP121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AQ99 * 1 + AQ132) +AQ110) * 1000 / (AQ88 * 8760)) + AQ121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AR99 * 1 + AR132) +AR110) * 1000 / (AR88 * 8760)) + AR121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AS99 * 1 + AS132) +AS110) * 1000 / (AS88 * 8760)) + AS121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AT99 * 1 + AT132) +AT110) * 1000 / (AT88 * 8760)) + AT121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AU99 * 1 + AU132) +AU110) * 1000 / (AU88 * 8760)) + AU121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AV99 * 1 + AV132) +AV110) * 1000 / (AV88 * 8760)) + AV121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AW99 * 1 + AW132) +AW110) * 1000 / (AW88 * 8760)) + AW121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AX99 * 1 + AX132) +AX110) * 1000 / (AX88 * 8760)) + AX121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AY99 * 1 + AY132) +AY110) * 1000 / (AY88 * 8760)) + AY121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AZ99 * 1 + AZ132) +AZ110) * 1000 / (AZ88 * 8760)) + AZ121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BA99 * 1 + BA132) +BA110) * 1000 / (BA88 * 8760)) + BA121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BB99 * 1 + BB132) +BB110) * 1000 / (BB88 * 8760)) + BB121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BC99 * 1 + BC132) +BC110) * 1000 / (BC88 * 8760)) + BC121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BD99 * 1 + BD132) +BD110) * 1000 / (BD88 * 8760)) + BD121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BE99 * 1 + BE132) +BE110) * 1000 / (BE88 * 8760)) + BE121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BF99 * 1 + BF132) +BF110) * 1000 / (BF88 * 8760)) + BF121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BG99 * 1 + BG132) +BG110) * 1000 / (BG88 * 8760)) + BG121 + 0","v":{"$error":"#REF!"}}]
[null,null,null,null,"TRG 2 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" ((#REF! *#REF! *#REF! * (W100 * 1 + W133) +W111) * 1000 / (W89 * 8760)) + W122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (X100 * 1 + X133) +X111) * 1000 / (X89 * 8760)) + X122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (Y100 * 1 + Y133) +Y111) * 1000 / (Y89 * 8760)) + Y122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (Z100 * 1 + Z133) +Z111) * 1000 / (Z89 * 8760)) + Z122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AA100 * 1 + AA133) +AA111) * 1000 / (AA89 * 8760)) + AA122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AB100 * 1 + AB133) +AB111) * 1000 / (AB89 * 8760)) + AB122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AC100 * 1 + AC133) +AC111) * 1000 / (AC89 * 8760)) + AC122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AD100 * 1 + AD133) +AD111) * 1000 / (AD89 * 8760)) + AD122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AE100 * 1 + AE133) +AE111) * 1000 / (AE89 * 8760)) + AE122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AF100 * 1 + AF133) +AF111) * 1000 / (AF89 * 8760)) + AF122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AG100 * 1 + AG133) +AG111) * 1000 / (AG89 * 8760)) + AG122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AH100 * 1 + AH133) +AH111) * 1000 / (AH89 * 8760)) + AH122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AI100 * 1 + AI133) +AI111) * 1000 / (AI89 * 8760)) + AI122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AJ100 * 1 + AJ133) +AJ111) * 1000 / (AJ89 * 8760)) + AJ122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AK100 * 1 + AK133) +AK111) * 1000 / (AK89 * 8760)) + AK122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AL100 * 1 + AL133) +AL111) * 1000 / (AL89 * 8760)) + AL122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AM100 * 1 + AM133) +AM111) * 1000 / (AM89 * 8760)) + AM122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AN100 * 1 + AN133) +AN111) * 1000 / (AN89 * 8760)) + AN122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AO100 * 1 + AO133) +AO111) * 1000 / (AO89 * 8760)) + AO122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AP100 * 1 + AP133) +AP111) * 1000 / (AP89 * 8760)) + AP122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AQ100 * 1 + AQ133) +AQ111) * 1000 / (AQ89 * 8760)) + AQ122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AR100 * 1 + AR133) +AR111) * 1000 / (AR89 * 8760)) + AR122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AS100 * 1 + AS133) +AS111) * 1000 / (AS89 * 8760)) + AS122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AT100 * 1 + AT133) +AT111) * 1000 / (AT89 * 8760)) + AT122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AU100 * 1 + AU133) +AU111) * 1000 / (AU89 * 8760)) + AU122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AV100 * 1 + AV133) +AV111) * 1000 / (AV89 * 8760)) + AV122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AW100 * 1 + AW133) +AW111) * 1000 / (AW89 * 8760)) + AW122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AX100 * 1 + AX133) +AX111) * 1000 / (AX89 * 8760)) + AX122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AY100 * 1 + AY133) +AY111) * 1000 / (AY89 * 8760)) + AY122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AZ100 * 1 + AZ133) +AZ111) * 1000 / (AZ89 * 8760)) + AZ122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BA100 * 1 + BA133) +BA111) * 1000 / (BA89 * 8760)) + BA122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BB100 * 1 + BB133) +BB111) * 1000 / (BB89 * 8760)) + BB122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BC100 * 1 + BC133) +BC111) * 1000 / (BC89 * 8760)) + BC122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BD100 * 1 + BD133) +BD111) * 1000 / (BD89 * 8760)) + BD122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BE100 * 1 + BE133) +BE111) * 1000 / (BE89 * 8760)) + BE122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BF100 * 1 + BF133) +BF111) * 1000 / (BF89 * 8760)) + BF122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BG100 * 1 + BG133) +BG111) * 1000 / (BG89 * 8760)) + BG122 + 0","v":{"$error":"#REF!"}}]
[null,null,null,null,"TRG 3 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" ((#REF! *#REF! *#REF! * (W101 * 1 + W134) +W112) * 1000 / (W90 * 8760)) + W123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (X101 * 1 + X134) +X112) * 1000 / (X90 * 8760)) + X123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (Y101 * 1 + Y134) +Y112) * 1000 / (Y90 * 8760)) + Y123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (Z101 * 1 + Z134) +Z112) * 1000 / (Z90 * 8760)) + Z123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AA101 * 1 + AA134) +AA112) * 1000 / (AA90 * 8760)) + AA123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AB101 * 1 + AB134) +AB112) * 1000 / (AB90 * 8760)) + AB123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AC101 * 1 + AC134) +AC112) * 1000 / (AC90 * 8760)) + AC123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AD101 * 1 + AD134) +AD112) * 1000 / (AD90 * 8760)) + AD123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AE101 * 1 + AE134) +AE112) * 1000 / (AE90 * 8760)) + AE123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AF101 * 1 + AF134) +AF112) * 1000 / (AF90 * 8760)) + AF123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AG101 * 1 + AG134) +AG112) * 1000 / (AG90 * 8760)) + AG123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AH101 * 1 + AH134) +AH112) * 1000 / (AH90 * 8760)) + AH123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AI101 * 1 + AI134) +AI112) * 1000 / (AI90 * 8760)) + AI123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AJ101 * 1 + AJ134) +AJ112) * 1000 / (AJ90 * 8760)) + AJ123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AK101 * 1 + AK134) +AK112) * 1000 / (AK90 * 8760)) + AK123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AL101 * 1 + AL134) +AL112) * 1000 / (AL90 * 8760)) + AL123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AM101 * 1 + AM134) +AM112) * 1000 / (AM90 * 8760)) + AM123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AN101 * 1 + AN134) +AN112) * 1000 / (AN90 * 8760)) + AN123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AO101 * 1 + AO134) +AO112) * 1000 / (AO90 * 8760)) + AO123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AP101 * 1 + AP134) +AP112) * 1000 / (AP90 * 8760)) + AP123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AQ101 * 1 + AQ134) +AQ112) * 1000 / (AQ90 * 8760)) + AQ123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AR101 * 1 + AR134) +AR112) * 1000 / (AR90 * 8760)) + AR123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AS101 * 1 + AS134) +AS112) * 1000 / (AS90 * 8760)) + AS123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AT101 * 1 + AT134) +AT112) * 1000 / (AT90 * 8760)) + AT123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AU101 * 1 + AU134) +AU112) * 1000 / (AU90 * 8760)) + AU123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AV101 * 1 + AV134) +AV112) * 1000 / (AV90 * 8760)) + AV123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AW101 * 1 + AW134) +AW112) * 1000 / (AW90 * 8760)) + AW123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AX101 * 1 + AX134) +AX112) * 1000 / (AX90 * 8760)) + AX123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AY101 * 1 + AY134) +AY112) * 1000 / (AY90 * 8760)) + AY123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AZ101 * 1 + AZ134) +AZ112) * 1000 / (AZ90 * 8760)) + AZ123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BA101 * 1 + BA134) +BA112) * 1000 / (BA90 * 8760)) + BA123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BB101 * 1 + BB134) +BB112) * 1000 / (BB90 * 8760)) + BB123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BC101 * 1 + BC134) +BC112) * 1000 / (BC90 * 8760)) + BC123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BD101 * 1 + BD134) +BD112) * 1000 / (BD90 * 8760)) + BD123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BE101 * 1 + BE134) +BE112) * 1000 / (BE90 * 8760)) + BE123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BF101 * 1 + BF134) +BF112) * 1000 / (BF90 * 8760)) + BF123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BG101 * 1 + BG134) +BG112) * 1000 / (BG90 * 8760)) + BG123 + 0","v":{"$error":"#REF!"}}]
[null,null,null,null,"TRG 4 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" ((#REF! *#REF! *#REF! * (W102 * 1 + W135) +W113) * 1000 / (W91 * 8760)) + W124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (X102 * 1 + X135) +X113) * 1000 / (X91 * 8760)) + X124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (Y102 * 1 + Y135) +Y113) * 1000 / (Y91 * 8760)) + Y124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (Z102 * 1 + Z135) +Z113) * 1000 / (Z91 * 8760)) + Z124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AA102 * 1 + AA135) +AA113) * 1000 / (AA91 * 8760)) + AA124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AB102 * 1 + AB135) +AB113) * 1000 / (AB91 * 8760)) + AB124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AC102 * 1 + AC135) +AC113) * 1000 / (AC91 * 8760)) + AC124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AD102 * 1 + AD135) +AD113) * 1000 / (AD91 * 8760)) + AD124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AE102 * 1 + AE135) +AE113) * 1000 / (AE91 * 8760)) + AE124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AF102 * 1 + AF135) +AF113) * 1000 / (AF91 * 8760)) + AF124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AG102 * 1 + AG135) +AG113) * 1000 / (AG91 * 8760)) + AG124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AH102 * 1 + AH135) +AH113) * 1000 / (AH91 * 8760)) + AH124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AI102 * 1 + AI135) +AI113) * 1000 / (AI91 * 8760)) + AI124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AJ102 * 1 + AJ135) +AJ113) * 1000 / (AJ91 * 8760)) + AJ124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AK102 * 1 + AK135) +AK113) * 1000 / (AK91 * 8760)) + AK124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AL102 * 1 + AL135) +AL113) * 1000 / (AL91 * 8760)) + AL124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AM102 * 1 + AM135) +AM113) * 1000 / (AM91 * 8760)) + AM124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AN102 * 1 + AN135) +AN113) * 1000 / (AN91 * 8760)) + AN124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AO102 * 1 + AO135) +AO113) * 1000 / (AO91 * 8760)) + AO124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AP102 * 1 + AP135) +AP113) * 1000 / (AP91 * 8760)) + AP124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AQ102 * 1 + AQ135) +AQ113) * 1000 / (AQ91 * 8760)) + AQ124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AR102 * 1 + AR135) +AR113) * 1000 / (AR91 * 8760)) + AR124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AS102 * 1 + AS135) +AS113) * 1000 / (AS91 * 8760)) + AS124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AT102 * 1 + AT135) +AT113) * 1000 / (AT91 * 8760)) + AT124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AU102 * 1 + AU135) +AU113) * 1000 / (AU91 * 8760)) + AU124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AV102 * 1 + AV135) +AV113) * 1000 / (AV91 * 8760)) + AV124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AW102 * 1 + AW135) +AW113) * 1000 / (AW91 * 8760)) + AW124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AX102 * 1 + AX135) +AX113) * 1000 / (AX91 * 8760)) + AX124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AY102 * 1 + AY135) +AY113) * 1000 / (AY91 * 8760)) + AY124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AZ102 * 1 + AZ135) +AZ113) * 1000 / (AZ91 * 8760)) + AZ124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BA102 * 1 + BA135) +BA113) * 1000 / (BA91 * 8760)) + BA124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BB102 * 1 + BB135) +BB113) * 1000 / (BB91 * 8760)) + BB124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BC102 * 1 + BC135) +BC113) * 1000 / (BC91 * 8760)) + BC124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BD102 * 1 + BD135) +BD113) * 1000 / (BD91 * 8760)) + BD124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BE102 * 1 + BE135) +BE113) * 1000 / (BE91 * 8760)) + BE124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BF102 * 1 + BF135) +BF113) * 1000 / (BF91 * 8760)) + BF124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BG102 * 1 + BG135) +BG113) * 1000 / (BG91 * 8760)) + BG124 + 0","v":{"$error":"#REF!"}}]
[null,null,null,null,"TRG 5 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" ((#REF! *#REF! *#REF! * (W103 * 1 + W136) +W114) * 1000 / (W92 * 8760)) + W125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (X103 * 1 + X136) +X114) * 1000 / (X92 * 8760)) + X125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (Y103 * 1 + Y136) +Y114) * 1000 / (Y92 * 8760)) + Y125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (Z103 * 1 + Z136) +Z114) * 1000 / (Z92 * 8760)) + Z125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AA103 * 1 + AA136) +AA114) * 1000 / (AA92 * 8760)) + AA125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AB103 * 1 + AB136) +AB114) * 1000 / (AB92 * 8760)) + AB125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AC103 * 1 + AC136) +AC114) * 1000 / (AC92 * 8760)) + AC125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AD103 * 1 + AD136) +AD114) * 1000 / (AD92 * 8760)) + AD125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AE103 * 1 + AE136) +AE114) * 1000 / (AE92 * 8760)) + AE125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AF103 * 1 + AF136) +AF114) * 1000 / (AF92 * 8760)) + AF125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AG103 * 1 + AG136) +AG114) * 1000 / (AG92 * 8760)) + AG125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AH103 * 1 + AH136) +AH114) * 1000 / (AH92 * 8760)) + AH125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AI103 * 1 + AI136) +AI114) * 1000 / (AI92 * 8760)) + AI125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AJ103 * 1 + AJ136) +AJ114) * 1000 / (AJ92 * 8760)) + AJ125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AK103 * 1 + AK136) +AK114) * 1000 / (AK92 * 8760)) + AK125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AL103 * 1 + AL136) +AL114) * 1000 / (AL92 * 8760)) + AL125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AM103 * 1 + AM136) +AM114) * 1000 / (AM92 * 8760)) + AM125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AN103 * 1 + AN136) +AN114) * 1000 / (AN92 * 8760)) + AN125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AO103 * 1 + AO136) +AO114) * 1000 / (AO92 * 8760)) + AO125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AP103 * 1 + AP136) +AP114) * 1000 / (AP92 * 8760)) + AP125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AQ103 * 1 + AQ136) +AQ114) * 1000 / (AQ92 * 8760)) + AQ125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AR103 * 1 + AR136) +AR114) * 1000 / (AR92 * 8760)) + AR125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AS103 * 1 + AS136) +AS114) * 1000 / (AS92 * 8760)) + AS125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AT103 * 1 + AT136) +AT114) * 1000 / (AT92 * 8760)) + AT125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AU103 * 1 + AU136) +AU114) * 1000 / (AU92 * 8760)) + AU125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AV103 * 1 + AV136) +AV114) * 1000 / (AV92 * 8760)) + AV125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AW103 * 1 + AW136) +AW114) * 1000 / (AW92 * 8760)) + AW125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AX103 * 1 + AX136) +AX114) * 1000 / (AX92 * 8760)) + AX125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AY103 * 1 + AY136) +AY114) * 1000 / (AY92 * 8760)) + AY125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AZ103 * 1 + AZ136) +AZ114) * 1000 / (AZ92 * 8760)) + AZ125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BA103 * 1 + BA136) +BA114) * 1000 / (BA92 * 8760)) + BA125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BB103 * 1 + BB136) +BB114) * 1000 / (BB92 * 8760)) + BB125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BC103 * 1 + BC136) +BC114) * 1000 / (BC92 * 8760)) + BC125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BD103 * 1 + BD136) +BD114) * 1000 / (BD92 * 8760)) + BD125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BE103 * 1 + BE136) +BE114) * 1000 / (BE92 * 8760)) + BE125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BF103 * 1 + BF136) +BF114) * 1000 / (BF92 * 8760)) + BF125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BG103 * 1 + BG136) +BG114) * 1000 / (BG92 * 8760)) + BG125 + 0","v":{"$error":"#REF!"}}]
[null,null,null,null,"TRG 6 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" ((#REF! *#REF! *#REF! * (W104 * 1 + W137) +W115) * 1000 / (W93 * 8760)) + W126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (X104 * 1 + X137) +X115) * 1000 / (X93 * 8760)) + X126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (Y104 * 1 + Y137) +Y115) * 1000 / (Y93 * 8760)) + Y126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (Z104 * 1 + Z137) +Z115) * 1000 / (Z93 * 8760)) + Z126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AA104 * 1 + AA137) +AA115) * 1000 / (AA93 * 8760)) + AA126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AB104 * 1 + AB137) +AB115) * 1000 / (AB93 * 8760)) + AB126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AC104 * 1 + AC137) +AC115) * 1000 / (AC93 * 8760)) + AC126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AD104 * 1 + AD137) +AD115) * 1000 / (AD93 * 8760)) + AD126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AE104 * 1 + AE137) +AE115) * 1000 / (AE93 * 8760)) + AE126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AF104 * 1 + AF137) +AF115) * 1000 / (AF93 * 8760)) + AF126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AG104 * 1 + AG137) +AG115) * 1000 / (AG93 * 8760)) + AG126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AH104 * 1 + AH137) +AH115) * 1000 / (AH93 * 8760)) + AH126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AI104 * 1 + AI137) +AI115) * 1000 / (AI93 * 8760)) + AI126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AJ104 * 1 + AJ137) +AJ115) * 1000 / (AJ93 * 8760)) + AJ126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AK104 * 1 + AK137) +AK115) * 1000 / (AK93 * 8760)) + AK126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AL104 * 1 + AL137) +AL115) * 1000 / (AL93 * 8760)) + AL126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AM104 * 1 + AM137) +AM115) * 1000 / (AM93 * 8760)) + AM126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AN104 * 1 + AN137) +AN115) * 1000 / (AN93 * 8760)) + AN126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AO104 * 1 + AO137) +AO115) * 1000 / (AO93 * 8760)) + AO126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AP104 * 1 + AP137) +AP115) * 1000 / (AP93 * 8760)) + AP126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AQ104 * 1 + AQ137) +AQ115) * 1000 / (AQ93 * 8760)) + AQ126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AR104 * 1 + AR137) +AR115) * 1000 / (AR93 * 8760)) + AR126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AS104 * 1 + AS137) +AS115) * 1000 / (AS93 * 8760)) + AS126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AT104 * 1 + AT137) +AT115) * 1000 / (AT93 * 8760)) + AT126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AU104 * 1 + AU137) +AU115) * 1000 / (AU93 * 8760)) + AU126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AV104 * 1 + AV137) +AV115) * 1000 / (AV93 * 8760)) + AV126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AW104 * 1 + AW137) +AW115) * 1000 / (AW93 * 8760)) + AW126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AX104 * 1 + AX137) +AX115) * 1000 / (AX93 * 8760)) + AX126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AY104 * 1 + AY137) +AY115) * 1000 / (AY93 * 8760)) + AY126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AZ104 * 1 + AZ137) +AZ115) * 1000 / (AZ93 * 8760)) + AZ126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BA104 * 1 + BA137) +BA115) * 1000 / (BA93 * 8760)) + BA126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BB104 * 1 + BB137) +BB115) * 1000 / (BB93 * 8760)) + BB126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BC104 * 1 + BC137) +BC115) * 1000 / (BC93 * 8760)) + BC126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BD104 * 1 + BD137) +BD115) * 1000 / (BD93 * 8760)) + BD126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BE104 * 1 + BE137) +BE115) * 1000 / (BE93 * 8760)) + BE126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BF104 * 1 + BF137) +BF115) * 1000 / (BF93 * 8760)) + BF126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BG104 * 1 + BG137) +BG115) * 1000 / (BG93 * 8760)) + BG126 + 0","v":{"$error":"#REF!"}}]
[null,null,null,null,"TRG 7 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" ((#REF! *#REF! *#REF! * (W105 * 1 + W138) +W116) * 1000 / (W94 * 8760)) + W127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (X105 * 1 + X138) +X116) * 1000 / (X94 * 8760)) + X127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (Y105 * 1 + Y138) +Y116) * 1000 / (Y94 * 8760)) + Y127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (Z105 * 1 + Z138) +Z116) * 1000 / (Z94 * 8760)) + Z127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AA105 * 1 + AA138) +AA116) * 1000 / (AA94 * 8760)) + AA127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AB105 * 1 + AB138) +AB116) * 1000 / (AB94 * 8760)) + AB127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AC105 * 1 + AC138) +AC116) * 1000 / (AC94 * 8760)) + AC127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AD105 * 1 + AD138) +AD116) * 1000 / (AD94 * 8760)) + AD127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AE105 * 1 + AE138) +AE116) * 1000 / (AE94 * 8760)) + AE127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AF105 * 1 + AF138) +AF116) * 1000 / (AF94 * 8760)) + AF127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AG105 * 1 + AG138) +AG116) * 1000 / (AG94 * 8760)) + AG127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AH105 * 1 + AH138) +AH116) * 1000 / (AH94 * 8760)) + AH127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AI105 * 1 + AI138) +AI116) * 1000 / (AI94 * 8760)) + AI127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AJ105 * 1 + AJ138) +AJ116) * 1000 / (AJ94 * 8760)) + AJ127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AK105 * 1 + AK138) +AK116) * 1000 / (AK94 * 8760)) + AK127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AL105 * 1 + AL138) +AL116) * 1000 / (AL94 * 8760)) + AL127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AM105 * 1 + AM138) +AM116) * 1000 / (AM94 * 8760)) + AM127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AN105 * 1 + AN138) +AN116) * 1000 / (AN94 * 8760)) + AN127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AO105 * 1 + AO138) +AO116) * 1000 / (AO94 * 8760)) + AO127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AP105 * 1 + AP138) +AP116) * 1000 / (AP94 * 8760)) + AP127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AQ105 * 1 + AQ138) +AQ116) * 1000 / (AQ94 * 8760)) + AQ127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AR105 * 1 + AR138) +AR116) * 1000 / (AR94 * 8760)) + AR127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AS105 * 1 + AS138) +AS116) * 1000 / (AS94 * 8760)) + AS127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AT105 * 1 + AT138) +AT116) * 1000 / (AT94 * 8760)) + AT127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AU105 * 1 + AU138) +AU116) * 1000 / (AU94 * 8760)) + AU127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AV105 * 1 + AV138) +AV116) * 1000 / (AV94 * 8760)) + AV127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AW105 * 1 + AW138) +AW116) * 1000 / (AW94 * 8760)) + AW127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AX105 * 1 + AX138) +AX116) * 1000 / (AX94 * 8760)) + AX127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AY105 * 1 + AY138) +AY116) * 1000 / (AY94 * 8760)) + AY127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AZ105 * 1 + AZ138) +AZ116) * 1000 / (AZ94 * 8760)) + AZ127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BA105 * 1 + BA138) +BA116) * 1000 / (BA94 * 8760)) + BA127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BB105 * 1 + BB138) +BB116) * 1000 / (BB94 * 8760)) + BB127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BC105 * 1 + BC138) +BC116) * 1000 / (BC94 * 8760)) + BC127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BD105 * 1 + BD138) +BD116) * 1000 / (BD94 * 8760)) + BD127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BE105 * 1 + BE138) +BE116) * 1000 / (BE94 * 8760)) + BE127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BF105 * 1 + BF138) +BF116) * 1000 / (BF94 * 8760)) + BF127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BG105 * 1 + BG138) +BG116) * 1000 / (BG94 * 8760)) + BG127 + 0","v":{"$error":"#REF!"}}]
[null,null,null,null,"TRG 8 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" ((#REF! *#REF! *#REF! * (W106 * 1 + W139) +W117) * 1000 / (W95 * 8760)) + W128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (X106 * 1 + X139) +X117) * 1000 / (X95 * 8760)) + X128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (Y106 * 1 + Y139) +Y117) * 1000 / (Y95 * 8760)) + Y128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (Z106 * 1 + Z139) +Z117) * 1000 / (Z95 * 8760)) + Z128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AA106 * 1 + AA139) +AA117) * 1000 / (AA95 * 8760)) + AA128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AB106 * 1 + AB139) +AB117) * 1000 / (AB95 * 8760)) + AB128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AC106 * 1 + AC139) +AC117) * 1000 / (AC95 * 8760)) + AC128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AD106 * 1 + AD139) +AD117) * 1000 / (AD95 * 8760)) + AD128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AE106 * 1 + AE139) +AE117) * 1000 / (AE95 * 8760)) + AE128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AF106 * 1 + AF139) +AF117) * 1000 / (AF95 * 8760)) + AF128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AG106 * 1 + AG139) +AG117) * 1000 / (AG95 * 8760)) + AG128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AH106 * 1 + AH139) +AH117) * 1000 / (AH95 * 8760)) + AH128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AI106 * 1 + AI139) +AI117) * 1000 / (AI95 * 8760)) + AI128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AJ106 * 1 + AJ139) +AJ117) * 1000 / (AJ95 * 8760)) + AJ128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AK106 * 1 + AK139) +AK117) * 1000 / (AK95 * 8760)) + AK128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AL106 * 1 + AL139) +AL117) * 1000 / (AL95 * 8760)) + AL128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AM106 * 1 + AM139) +AM117) * 1000 / (AM95 * 8760)) + AM128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AN106 * 1 + AN139) +AN117) * 1000 / (AN95 * 8760)) + AN128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AO106 * 1 + AO139) +AO117) * 1000 / (AO95 * 8760)) + AO128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AP106 * 1 + AP139) +AP117) * 1000 / (AP95 * 8760)) + AP128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AQ106 * 1 + AQ139) +AQ117) * 1000 / (AQ95 * 8760)) + AQ128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AR106 * 1 + AR139) +AR117) * 1000 / (AR95 * 8760)) + AR128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AS106 * 1 + AS139) +AS117) * 1000 / (AS95 * 8760)) + AS128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AT106 * 1 + AT139) +AT117) * 1000 / (AT95 * 8760)) + AT128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AU106 * 1 + AU139) +AU117) * 1000 / (AU95 * 8760)) + AU128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AV106 * 1 + AV139) +AV117) * 1000 / (AV95 * 8760)) + AV128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AW106 * 1 + AW139) +AW117) * 1000 / (AW95 * 8760)) + AW128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AX106 * 1 + AX139) +AX117) * 1000 / (AX95 * 8760)) + AX128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AY106 * 1 + AY139) +AY117) * 1000 / (AY95 * 8760)) + AY128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AZ106 * 1 + AZ139) +AZ117) * 1000 / (AZ95 * 8760)) + AZ128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BA106 * 1 + BA139) +BA117) * 1000 / (BA95 * 8760)) + BA128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BB106 * 1 + BB139) +BB117) * 1000 / (BB95 * 8760)) + BB128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BC106 * 1 + BC139) +BC117) * 1000 / (BC95 * 8760)) + BC128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BD106 * 1 + BD139) +BD117) * 1000 / (BD95 * 8760)) + BD128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BE106 * 1 + BE139) +BE117) * 1000 / (BE95 * 8760)) + BE128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BF106 * 1 + BF139) +BF117) * 1000 / (BF95 * 8760)) + BF128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BG106 * 1 + BG139) +BG117) * 1000 / (BG95 * 8760)) + BG128 + 0","v":{"$error":"#REF!"}}]
[null,null,null,null,"TRG 9 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" ((#REF! *#REF! *#REF! * (W107 * 1 + W140) +W118) * 1000 / (W96 * 8760)) + W129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (X107 * 1 + X140) +X118) * 1000 / (X96 * 8760)) + X129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (Y107 * 1 + Y140) +Y118) * 1000 / (Y96 * 8760)) + Y129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (Z107 * 1 + Z140) +Z118) * 1000 / (Z96 * 8760)) + Z129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AA107 * 1 + AA140) +AA118) * 1000 / (AA96 * 8760)) + AA129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AB107 * 1 + AB140) +AB118) * 1000 / (AB96 * 8760)) + AB129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AC107 * 1 + AC140) +AC118) * 1000 / (AC96 * 8760)) + AC129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AD107 * 1 + AD140) +AD118) * 1000 / (AD96 * 8760)) + AD129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AE107 * 1 + AE140) +AE118) * 1000 / (AE96 * 8760)) + AE129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AF107 * 1 + AF140) +AF118) * 1000 / (AF96 * 8760)) + AF129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AG107 * 1 + AG140) +AG118) * 1000 / (AG96 * 8760)) + AG129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AH107 * 1 + AH140) +AH118) * 1000 / (AH96 * 8760)) + AH129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AI107 * 1 + AI140) +AI118) * 1000 / (AI96 * 8760)) + AI129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AJ107 * 1 + AJ140) +AJ118) * 1000 / (AJ96 * 8760)) + AJ129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AK107 * 1 + AK140) +AK118) * 1000 / (AK96 * 8760)) + AK129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AL107 * 1 + AL140) +AL118) * 1000 / (AL96 * 8760)) + AL129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AM107 * 1 + AM140) +AM118) * 1000 / (AM96 * 8760)) + AM129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AN107 * 1 + AN140) +AN118) * 1000 / (AN96 * 8760)) + AN129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AO107 * 1 + AO140) +AO118) * 1000 / (AO96 * 8760)) + AO129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AP107 * 1 + AP140) +AP118) * 1000 / (AP96 * 8760)) + AP129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AQ107 * 1 + AQ140) +AQ118) * 1000 / (AQ96 * 8760)) + AQ129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AR107 * 1 + AR140) +AR118) * 1000 / (AR96 * 8760)) + AR129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AS107 * 1 + AS140) +AS118) * 1000 / (AS96 * 8760)) + AS129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AT107 * 1 + AT140) +AT118) * 1000 / (AT96 * 8760)) + AT129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AU107 * 1 + AU140) +AU118) * 1000 / (AU96 * 8760)) + AU129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AV107 * 1 + AV140) +AV118) * 1000 / (AV96 * 8760)) + AV129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AW107 * 1 + AW140) +AW118) * 1000 / (AW96 * 8760)) + AW129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AX107 * 1 + AX140) +AX118) * 1000 / (AX96 * 8760)) + AX129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AY107 * 1 + AY140) +AY118) * 1000 / (AY96 * 8760)) + AY129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AZ107 * 1 + AZ140) +AZ118) * 1000 / (AZ96 * 8760)) + AZ129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BA107 * 1 + BA140) +BA118) * 1000 / (BA96 * 8760)) + BA129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BB107 * 1 + BB140) +BB118) * 1000 / (BB96 * 8760)) + BB129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BC107 * 1 + BC140) +BC118) * 1000 / (BC96 * 8760)) + BC129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BD107 * 1 + BD140) +BD118) * 1000 / (BD96 * 8760)) + BD129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BE107 * 1 + BE140) +BE118) * 1000 / (BE96 * 8760)) + BE129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BF107 * 1 + BF140) +BF118) * 1000 / (BF96 * 8760)) + BF129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BG107 * 1 + BG140) +BG118) * 1000 / (BG96 * 8760)) + BG129 + 0","v":{"$error":"#REF!"}}]
[null,null,null,null,"TRG 10 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" ((#REF! *#REF! *#REF! * (W108 * 1 + W141) +W119) * 1000 / (W97 * 8760)) + W130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (X108 * 1 + X141) +X119) * 1000 / (X97 * 8760)) + X130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (Y108 * 1 + Y141) +Y119) * 1000 / (Y97 * 8760)) + Y130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (Z108 * 1 + Z141) +Z119) * 1000 / (Z97 * 8760)) + Z130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AA108 * 1 + AA141) +AA119) * 1000 / (AA97 * 8760)) + AA130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AB108 * 1 + AB141) +AB119) * 1000 / (AB97 * 8760)) + AB130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AC108 * 1 + AC141) +AC119) * 1000 / (AC97 * 8760)) + AC130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AD108 * 1 + AD141) +AD119) * 1000 / (AD97 * 8760)) + AD130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AE108 * 1 + AE141) +AE119) * 1000 / (AE97 * 8760)) + AE130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AF108 * 1 + AF141) +AF119) * 1000 / (AF97 * 8760)) + AF130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AG108 * 1 + AG141) +AG119) * 1000 / (AG97 * 8760)) + AG130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AH108 * 1 + AH141) +AH119) * 1000 / (AH97 * 8760)) + AH130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AI108 * 1 + AI141) +AI119) * 1000 / (AI97 * 8760)) + AI130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AJ108 * 1 + AJ141) +AJ119) * 1000 / (AJ97 * 8760)) + AJ130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AK108 * 1 + AK141) +AK119) * 1000 / (AK97 * 8760)) + AK130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AL108 * 1 + AL141) +AL119) * 1000 / (AL97 * 8760)) + AL130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AM108 * 1 + AM141) +AM119) * 1000 / (AM97 * 8760)) + AM130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AN108 * 1 + AN141) +AN119) * 1000 / (AN97 * 8760)) + AN130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AO108 * 1 + AO141) +AO119) * 1000 / (AO97 * 8760)) + AO130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AP108 * 1 + AP141) +AP119) * 1000 / (AP97 * 8760)) + AP130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AQ108 * 1 + AQ141) +AQ119) * 1000 / (AQ97 * 8760)) + AQ130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AR108 * 1 + AR141) +AR119) * 1000 / (AR97 * 8760)) + AR130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AS108 * 1 + AS141) +AS119) * 1000 / (AS97 * 8760)) + AS130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AT108 * 1 + AT141) +AT119) * 1000 / (AT97 * 8760)) + AT130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AU108 * 1 + AU141) +AU119) * 1000 / (AU97 * 8760)) + AU130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AV108 * 1 + AV141) +AV119) * 1000 / (AV97 * 8760)) + AV130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AW108 * 1 + AW141) +AW119) * 1000 / (AW97 * 8760)) + AW130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AX108 * 1 + AX141) +AX119) * 1000 / (AX97 * 8760)) + AX130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AY108 * 1 + AY141) +AY119) * 1000 / (AY97 * 8760)) + AY130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AZ108 * 1 + AZ141) +AZ119) * 1000 / (AZ97 * 8760)) + AZ130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BA108 * 1 + BA141) +BA119) * 1000 / (BA97 * 8760)) + BA130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BB108 * 1 + BB141) +BB119) * 1000 / (BB97 * 8760)) + BB130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BC108 * 1 + BC141) +BC119) * 1000 / (BC97 * 8760)) + BC130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BD108 * 1 + BD141) +BD119) * 1000 / (BD97 * 8760)) + BD130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BE108 * 1 + BE141) +BE119) * 1000 / (BE97 * 8760)) + BE130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BF108 * 1 + BF141) +BF119) * 1000 / (BF97 * 8760)) + BF130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BG108 * 1 + BG141) +BG119) * 1000 / (BG97 * 8760)) + BG130 + 0","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Notes:"]
["Offshore wind program goals inputs from file: PHASE 4 WV Wind Inputs 091714 OCC 2013$.xlsx"]
["File location: \\\\nrel.gov\\shared\\Wind\\Public\\Projects\\Projects T-Z\\TAMA\\WindVision\\SupplyCurveData-Sep2014\\"]
["From program goal tab"]
[]
["Solar PV Program Goal"]
[]
[null,null,null,null,null,{"$f":"F7","v":2000},2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2010,2011,2012,{"$f":"V7","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Techno-Economic Cost and Performance Parameters",null,"Net Capacity Factor (%)","Utility PV - 14% - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001]
[null,null,null,null,"Utility PV - 20% - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2]
[null,null,null,null,"Utility PV - 28% - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003]
[]
[null,null,null,"Overnight Capital Cost ($/kW)","Utility PV - 14% - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1977.6525734440991,1897.7474189615091,1718.1979351692073,1538.6484513769055,1359.0989675846038,1179.549483792302,1000,950,900,850,800,750,700,650,600,550,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500]
[null,null,null,null,"Utility PV - 20% - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1977.6525734440991,1897.7474189615091,1718.1979351692073,1538.6484513769055,1359.0989675846038,1179.549483792302,1000,950,900,850,800,750,700,650,600,550,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500]
[null,null,null,null,"Utility PV - 28% - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1977.6525734440991,1897.7474189615091,1718.1979351692073,1538.6484513769055,1359.0989675846038,1179.549483792302,1000,950,900,850,800,750,700,650,600,550,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500]
[]
[null,null,null,"Fixed Operation and Maintenance Expenses ($/kW)","Utility PV - 14% - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,16,15,13,11,9,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8]
[null,null,null,null,"Utility PV - 20% - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,16,15,13,11,9,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8]
[null,null,null,null,"Utility PV - 28% - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,16,15,13,11,9,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8]
[]
[null,null,null,"Variable Operation and Maintenance Expenses ($/MWh)","Utility PV - 14% - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Utility PV - 20% - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Utility PV - 28% - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Grid Connection Costs",null,"Grid Connection Costs (GCC) ($/kW)","Utility PV - 14% - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Utility PV - 20% - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Utility PV - 28% - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"LCOE",null,"Levelized Cost of Energy ($/MWh)","Utility PV - 14% - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" (('Solar - Utility PV'!#REF! * 'Solar - Utility PV'!#REF! * 'Solar - Utility PV'!$S$46 * (W215 * 1 + W227) +W219) * 1000 / (W211 * 8760)) + W223 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - Utility PV'!#REF! * 'Solar - Utility PV'!#REF! * 'Solar - Utility PV'!$S$46 * (X215 * 1 + X227) +X219) * 1000 / (X211 * 8760)) + X223 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - Utility PV'!#REF! * 'Solar - Utility PV'!#REF! * 'Solar - Utility PV'!$S$46 * (Y215 * 1 + Y227) +Y219) * 1000 / (Y211 * 8760)) + Y223 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - Utility PV'!#REF! * 'Solar - Utility PV'!#REF! * 'Solar - Utility PV'!$S$46 * (Z215 * 1 + Z227) +Z219) * 1000 / (Z211 * 8760)) + Z223 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - Utility PV'!#REF! * 'Solar - Utility PV'!#REF! * 'Solar - Utility PV'!$S$46 * (AA215 * 1 + AA227) +AA219) * 1000 / (AA211 * 8760)) + AA223 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - Utility PV'!#REF! * 'Solar - Utility PV'!#REF! * 'Solar - Utility PV'!$S$46 * (AB215 * 1 + AB227) +AB219) * 1000 / (AB211 * 8760)) + AB223 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - Utility PV'!#REF! * 'Solar - Utility PV'!#REF! * 'Solar - Utility PV'!$S$46 * (AC215 * 1 + AC227) +AC219) * 1000 / (AC211 * 8760)) + AC223 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - Utility PV'!#REF! * 'Solar - Utility PV'!#REF! * 'Solar - Utility PV'!$S$46 * (AD215 * 1 + AD227) +AD219) * 1000 / (AD211 * 8760)) + AD223 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - Utility PV'!#REF! * 'Solar - Utility PV'!#REF! * 'Solar - Utility PV'!$S$46 * (AE215 * 1 + AE227) +AE219) * 1000 / (AE211 * 8760)) + AE223 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - Utility PV'!#REF! * 'Solar - Utility PV'!#REF! * 'Solar - Utility PV'!$S$46 * (AF215 * 1 + AF227) +AF219) * 1000 / (AF211 * 8760)) + AF223 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - Utility PV'!#REF! * 'Solar - Utility PV'!#REF! * 'Solar - Utility PV'!$S$46 * (AG215 * 1 + AG227) +AG219) * 1000 / (AG211 * 8760)) + AG223 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - Utility PV'!#REF! * 'Solar - Utility PV'!#REF! * 'Solar - Utility PV'!$S$46 * (AH215 * 1 + AH227) +AH219) * 1000 / (AH211 * 8760)) + AH223 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - Utility PV'!#REF! * 'Solar - Utility PV'!#REF! * 'Solar - Utility PV'!$S$46 * (AI215 * 1 + AI227) +AI219) * 1000 / (AI211 * 8760)) + AI223 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - Utility PV'!#REF! * 'Solar - Utility PV'!#REF! * 'Solar - Utility PV'!$S$46 * (AJ215 * 1 + AJ227) +AJ219) * 1000 / (AJ211 * 8760)) + AJ223 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - Utility PV'!#REF! * 'Solar - Utility PV'!#REF! * 'Solar - Utility PV'!$S$46 * (AK215 * 1 + AK227) +AK219) * 1000 / (AK211 * 8760)) + AK223 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - Utility PV'!#REF! * 'Solar - Utility PV'!#REF! * 'Solar - Utility PV'!$S$46 * (AL215 * 1 + AL227) +AL219) * 1000 / (AL211 * 8760)) + AL223 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - Utility PV'!#REF! * 'Solar - Utility PV'!#REF! * 'Solar - Utility PV'!$S$46 * (AM215 * 1 + AM227) +AM219) * 1000 / (AM211 * 8760)) + AM223 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - Utility PV'!#REF! * 'Solar - Utility PV'!#REF! * 'Solar - Utility PV'!$S$46 * (AN215 * 1 + AN227) +AN219) * 1000 / (AN211 * 8760)) + AN223 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - Utility PV'!#REF! * 'Solar - Utility PV'!#REF! * 'Solar - Utility PV'!$S$46 * (AO215 * 1 + AO227) +AO219) * 1000 / (AO211 * 8760)) + AO223 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - Utility PV'!#REF! * 'Solar - Utility PV'!#REF! * 'Solar - Utility PV'!$S$46 * (AP215 * 1 + AP227) +AP219) * 1000 / (AP211 * 8760)) + AP223 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - Utility PV'!#REF! * 'Solar - Utility PV'!#REF! * 'Solar - Utility PV'!$S$46 * (AQ215 * 1 + AQ227) +AQ219) * 1000 / (AQ211 * 8760)) + AQ223 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - Utility PV'!#REF! * 'Solar - Utility PV'!#REF! * 'Solar - Utility PV'!$S$46 * (AR215 * 1 + AR227) +AR219) * 1000 / (AR211 * 8760)) + AR223 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - Utility PV'!#REF! * 'Solar - Utility PV'!#REF! * 'Solar - Utility PV'!$S$46 * (AS215 * 1 + AS227) +AS219) * 1000 / (AS211 * 8760)) + AS223 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - Utility PV'!#REF! * 'Solar - Utility PV'!#REF! * 'Solar - Utility PV'!$S$46 * (AT215 * 1 + AT227) +AT219) * 1000 / (AT211 * 8760)) + AT223 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - Utility PV'!#REF! * 'Solar - Utility PV'!#REF! * 'Solar - Utility PV'!$S$46 * (AU215 * 1 + AU227) +AU219) * 1000 / (AU211 * 8760)) + AU223 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - Utility PV'!#REF! * 'Solar - Utility PV'!#REF! * 'Solar - Utility PV'!$S$46 * (AV215 * 1 + AV227) +AV219) * 1000 / (AV211 * 8760)) + AV223 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - Utility PV'!#REF! * 'Solar - Utility PV'!#REF! * 'Solar - Utility PV'!$S$46 * (AW215 * 1 + AW227) +AW219) * 1000 / (AW211 * 8760)) + AW223 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - Utility PV'!#REF! * 'Solar - Utility PV'!#REF! * 'Solar - Utility PV'!$S$46 * (AX215 * 1 + AX227) +AX219) * 1000 / (AX211 * 8760)) + AX223 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - Utility PV'!#REF! * 'Solar - Utility PV'!#REF! * 'Solar - Utility PV'!$S$46 * (AY215 * 1 + AY227) +AY219) * 1000 / (AY211 * 8760)) + AY223 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - Utility PV'!#REF! * 'Solar - Utility PV'!#REF! * 'Solar - Utility PV'!$S$46 * (AZ215 * 1 + AZ227) +AZ219) * 1000 / (AZ211 * 8760)) + AZ223 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - Utility PV'!#REF! * 'Solar - Utility PV'!#REF! * 'Solar - Utility PV'!$S$46 * (BA215 * 1 + BA227) +BA219) * 1000 / (BA211 * 8760)) + BA223 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - Utility PV'!#REF! * 'Solar - Utility PV'!#REF! * 'Solar - Utility PV'!$S$46 * (BB215 * 1 + BB227) +BB219) * 1000 / (BB211 * 8760)) + BB223 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - Utility PV'!#REF! * 'Solar - Utility PV'!#REF! * 'Solar - Utility PV'!$S$46 * (BC215 * 1 + BC227) +BC219) * 1000 / (BC211 * 8760)) + BC223 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - Utility PV'!#REF! * 'Solar - Utility PV'!#REF! * 'Solar - Utility PV'!$S$46 * (BD215 * 1 + BD227) +BD219) * 1000 / (BD211 * 8760)) + BD223 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - Utility PV'!#REF! * 'Solar - Utility PV'!#REF! * 'Solar - Utility PV'!$S$46 * (BE215 * 1 + BE227) +BE219) * 1000 / (BE211 * 8760)) + BE223 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - Utility PV'!#REF! * 'Solar - Utility PV'!#REF! * 'Solar - Utility PV'!$S$46 * (BF215 * 1 + BF227) +BF219) * 1000 / (BF211 * 8760)) + BF223 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - Utility PV'!#REF! * 'Solar - Utility PV'!#REF! * 'Solar - Utility PV'!$S$46 * (BG215 * 1 + BG227) +BG219) * 1000 / (BG211 * 8760)) + BG223 + 0","v":{"$error":"#REF!"}}]
[null,null,null,null,"Utility PV - 20% - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" (('Solar - Utility PV'!#REF! * 'Solar - Utility PV'!#REF! * 'Solar - Utility PV'!$S$46 * (W216 * 1 + W228) +W220) * 1000 / (W212 * 8760)) + W224 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - Utility PV'!#REF! * 'Solar - Utility PV'!#REF! * 'Solar - Utility PV'!$S$46 * (X216 * 1 + X228) +X220) * 1000 / (X212 * 8760)) + X224 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - Utility PV'!#REF! * 'Solar - Utility PV'!#REF! * 'Solar - Utility PV'!$S$46 * (Y216 * 1 + Y228) +Y220) * 1000 / (Y212 * 8760)) + Y224 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - Utility PV'!#REF! * 'Solar - Utility PV'!#REF! * 'Solar - Utility PV'!$S$46 * (Z216 * 1 + Z228) +Z220) * 1000 / (Z212 * 8760)) + Z224 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - Utility PV'!#REF! * 'Solar - Utility PV'!#REF! * 'Solar - Utility PV'!$S$46 * (AA216 * 1 + AA228) +AA220) * 1000 / (AA212 * 8760)) + AA224 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - Utility PV'!#REF! * 'Solar - Utility PV'!#REF! * 'Solar - Utility PV'!$S$46 * (AB216 * 1 + AB228) +AB220) * 1000 / (AB212 * 8760)) + AB224 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - Utility PV'!#REF! * 'Solar - Utility PV'!#REF! * 'Solar - Utility PV'!$S$46 * (AC216 * 1 + AC228) +AC220) * 1000 / (AC212 * 8760)) + AC224 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - Utility PV'!#REF! * 'Solar - Utility PV'!#REF! * 'Solar - Utility PV'!$S$46 * (AD216 * 1 + AD228) +AD220) * 1000 / (AD212 * 8760)) + AD224 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - Utility PV'!#REF! * 'Solar - Utility PV'!#REF! * 'Solar - Utility PV'!$S$46 * (AE216 * 1 + AE228) +AE220) * 1000 / (AE212 * 8760)) + AE224 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - Utility PV'!#REF! * 'Solar - Utility PV'!#REF! * 'Solar - Utility PV'!$S$46 * (AF216 * 1 + AF228) +AF220) * 1000 / (AF212 * 8760)) + AF224 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - Utility PV'!#REF! * 'Solar - Utility PV'!#REF! * 'Solar - Utility PV'!$S$46 * (AG216 * 1 + AG228) +AG220) * 1000 / (AG212 * 8760)) + AG224 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - Utility PV'!#REF! * 'Solar - Utility PV'!#REF! * 'Solar - Utility PV'!$S$46 * (AH216 * 1 + AH228) +AH220) * 1000 / (AH212 * 8760)) + AH224 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - Utility PV'!#REF! * 'Solar - Utility PV'!#REF! * 'Solar - Utility PV'!$S$46 * (AI216 * 1 + AI228) +AI220) * 1000 / (AI212 * 8760)) + AI224 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - Utility PV'!#REF! * 'Solar - Utility PV'!#REF! * 'Solar - Utility PV'!$S$46 * (AJ216 * 1 + AJ228) +AJ220) * 1000 / (AJ212 * 8760)) + AJ224 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - Utility PV'!#REF! * 'Solar - Utility PV'!#REF! * 'Solar - Utility PV'!$S$46 * (AK216 * 1 + AK228) +AK220) * 1000 / (AK212 * 8760)) + AK224 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - Utility PV'!#REF! * 'Solar - Utility PV'!#REF! * 'Solar - Utility PV'!$S$46 * (AL216 * 1 + AL228) +AL220) * 1000 / (AL212 * 8760)) + AL224 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - Utility PV'!#REF! * 'Solar - Utility PV'!#REF! * 'Solar - Utility PV'!$S$46 * (AM216 * 1 + AM228) +AM220) * 1000 / (AM212 * 8760)) + AM224 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - Utility PV'!#REF! * 'Solar - Utility PV'!#REF! * 'Solar - Utility PV'!$S$46 * (AN216 * 1 + AN228) +AN220) * 1000 / (AN212 * 8760)) + AN224 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - Utility PV'!#REF! * 'Solar - Utility PV'!#REF! * 'Solar - Utility PV'!$S$46 * (AO216 * 1 + AO228) +AO220) * 1000 / (AO212 * 8760)) + AO224 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - Utility PV'!#REF! * 'Solar - Utility PV'!#REF! * 'Solar - Utility PV'!$S$46 * (AP216 * 1 + AP228) +AP220) * 1000 / (AP212 * 8760)) + AP224 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - Utility PV'!#REF! * 'Solar - Utility PV'!#REF! * 'Solar - Utility PV'!$S$46 * (AQ216 * 1 + AQ228) +AQ220) * 1000 / (AQ212 * 8760)) + AQ224 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - Utility PV'!#REF! * 'Solar - Utility PV'!#REF! * 'Solar - Utility PV'!$S$46 * (AR216 * 1 + AR228) +AR220) * 1000 / (AR212 * 8760)) + AR224 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - Utility PV'!#REF! * 'Solar - Utility PV'!#REF! * 'Solar - Utility PV'!$S$46 * (AS216 * 1 + AS228) +AS220) * 1000 / (AS212 * 8760)) + AS224 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - Utility PV'!#REF! * 'Solar - Utility PV'!#REF! * 'Solar - Utility PV'!$S$46 * (AT216 * 1 + AT228) +AT220) * 1000 / (AT212 * 8760)) + AT224 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - Utility PV'!#REF! * 'Solar - Utility PV'!#REF! * 'Solar - Utility PV'!$S$46 * (AU216 * 1 + AU228) +AU220) * 1000 / (AU212 * 8760)) + AU224 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - Utility PV'!#REF! * 'Solar - Utility PV'!#REF! * 'Solar - Utility PV'!$S$46 * (AV216 * 1 + AV228) +AV220) * 1000 / (AV212 * 8760)) + AV224 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - Utility PV'!#REF! * 'Solar - Utility PV'!#REF! * 'Solar - Utility PV'!$S$46 * (AW216 * 1 + AW228) +AW220) * 1000 / (AW212 * 8760)) + AW224 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - Utility PV'!#REF! * 'Solar - Utility PV'!#REF! * 'Solar - Utility PV'!$S$46 * (AX216 * 1 + AX228) +AX220) * 1000 / (AX212 * 8760)) + AX224 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - Utility PV'!#REF! * 'Solar - Utility PV'!#REF! * 'Solar - Utility PV'!$S$46 * (AY216 * 1 + AY228) +AY220) * 1000 / (AY212 * 8760)) + AY224 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - Utility PV'!#REF! * 'Solar - Utility PV'!#REF! * 'Solar - Utility PV'!$S$46 * (AZ216 * 1 + AZ228) +AZ220) * 1000 / (AZ212 * 8760)) + AZ224 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - Utility PV'!#REF! * 'Solar - Utility PV'!#REF! * 'Solar - Utility PV'!$S$46 * (BA216 * 1 + BA228) +BA220) * 1000 / (BA212 * 8760)) + BA224 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - Utility PV'!#REF! * 'Solar - Utility PV'!#REF! * 'Solar - Utility PV'!$S$46 * (BB216 * 1 + BB228) +BB220) * 1000 / (BB212 * 8760)) + BB224 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - Utility PV'!#REF! * 'Solar - Utility PV'!#REF! * 'Solar - Utility PV'!$S$46 * (BC216 * 1 + BC228) +BC220) * 1000 / (BC212 * 8760)) + BC224 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - Utility PV'!#REF! * 'Solar - Utility PV'!#REF! * 'Solar - Utility PV'!$S$46 * (BD216 * 1 + BD228) +BD220) * 1000 / (BD212 * 8760)) + BD224 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - Utility PV'!#REF! * 'Solar - Utility PV'!#REF! * 'Solar - Utility PV'!$S$46 * (BE216 * 1 + BE228) +BE220) * 1000 / (BE212 * 8760)) + BE224 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - Utility PV'!#REF! * 'Solar - Utility PV'!#REF! * 'Solar - Utility PV'!$S$46 * (BF216 * 1 + BF228) +BF220) * 1000 / (BF212 * 8760)) + BF224 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - Utility PV'!#REF! * 'Solar - Utility PV'!#REF! * 'Solar - Utility PV'!$S$46 * (BG216 * 1 + BG228) +BG220) * 1000 / (BG212 * 8760)) + BG224 + 0","v":{"$error":"#REF!"}}]
[null,null,null,null,"Utility PV - 28% - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" (('Solar - Utility PV'!#REF! * 'Solar - Utility PV'!#REF! * 'Solar - Utility PV'!$S$46 * (W217 * 1 + W229) +W221) * 1000 / (W213 * 8760)) + W225 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - Utility PV'!#REF! * 'Solar - Utility PV'!#REF! * 'Solar - Utility PV'!$S$46 * (X217 * 1 + X229) +X221) * 1000 / (X213 * 8760)) + X225 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - Utility PV'!#REF! * 'Solar - Utility PV'!#REF! * 'Solar - Utility PV'!$S$46 * (Y217 * 1 + Y229) +Y221) * 1000 / (Y213 * 8760)) + Y225 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - Utility PV'!#REF! * 'Solar - Utility PV'!#REF! * 'Solar - Utility PV'!$S$46 * (Z217 * 1 + Z229) +Z221) * 1000 / (Z213 * 8760)) + Z225 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - Utility PV'!#REF! * 'Solar - Utility PV'!#REF! * 'Solar - Utility PV'!$S$46 * (AA217 * 1 + AA229) +AA221) * 1000 / (AA213 * 8760)) + AA225 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - Utility PV'!#REF! * 'Solar - Utility PV'!#REF! * 'Solar - Utility PV'!$S$46 * (AB217 * 1 + AB229) +AB221) * 1000 / (AB213 * 8760)) + AB225 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - Utility PV'!#REF! * 'Solar - Utility PV'!#REF! * 'Solar - Utility PV'!$S$46 * (AC217 * 1 + AC229) +AC221) * 1000 / (AC213 * 8760)) + AC225 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - Utility PV'!#REF! * 'Solar - Utility PV'!#REF! * 'Solar - Utility PV'!$S$46 * (AD217 * 1 + AD229) +AD221) * 1000 / (AD213 * 8760)) + AD225 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - Utility PV'!#REF! * 'Solar - Utility PV'!#REF! * 'Solar - Utility PV'!$S$46 * (AE217 * 1 + AE229) +AE221) * 1000 / (AE213 * 8760)) + AE225 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - Utility PV'!#REF! * 'Solar - Utility PV'!#REF! * 'Solar - Utility PV'!$S$46 * (AF217 * 1 + AF229) +AF221) * 1000 / (AF213 * 8760)) + AF225 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - Utility PV'!#REF! * 'Solar - Utility PV'!#REF! * 'Solar - Utility PV'!$S$46 * (AG217 * 1 + AG229) +AG221) * 1000 / (AG213 * 8760)) + AG225 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - Utility PV'!#REF! * 'Solar - Utility PV'!#REF! * 'Solar - Utility PV'!$S$46 * (AH217 * 1 + AH229) +AH221) * 1000 / (AH213 * 8760)) + AH225 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - Utility PV'!#REF! * 'Solar - Utility PV'!#REF! * 'Solar - Utility PV'!$S$46 * (AI217 * 1 + AI229) +AI221) * 1000 / (AI213 * 8760)) + AI225 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - Utility PV'!#REF! * 'Solar - Utility PV'!#REF! * 'Solar - Utility PV'!$S$46 * (AJ217 * 1 + AJ229) +AJ221) * 1000 / (AJ213 * 8760)) + AJ225 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - Utility PV'!#REF! * 'Solar - Utility PV'!#REF! * 'Solar - Utility PV'!$S$46 * (AK217 * 1 + AK229) +AK221) * 1000 / (AK213 * 8760)) + AK225 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - Utility PV'!#REF! * 'Solar - Utility PV'!#REF! * 'Solar - Utility PV'!$S$46 * (AL217 * 1 + AL229) +AL221) * 1000 / (AL213 * 8760)) + AL225 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - Utility PV'!#REF! * 'Solar - Utility PV'!#REF! * 'Solar - Utility PV'!$S$46 * (AM217 * 1 + AM229) +AM221) * 1000 / (AM213 * 8760)) + AM225 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - Utility PV'!#REF! * 'Solar - Utility PV'!#REF! * 'Solar - Utility PV'!$S$46 * (AN217 * 1 + AN229) +AN221) * 1000 / (AN213 * 8760)) + AN225 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - Utility PV'!#REF! * 'Solar - Utility PV'!#REF! * 'Solar - Utility PV'!$S$46 * (AO217 * 1 + AO229) +AO221) * 1000 / (AO213 * 8760)) + AO225 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - Utility PV'!#REF! * 'Solar - Utility PV'!#REF! * 'Solar - Utility PV'!$S$46 * (AP217 * 1 + AP229) +AP221) * 1000 / (AP213 * 8760)) + AP225 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - Utility PV'!#REF! * 'Solar - Utility PV'!#REF! * 'Solar - Utility PV'!$S$46 * (AQ217 * 1 + AQ229) +AQ221) * 1000 / (AQ213 * 8760)) + AQ225 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - Utility PV'!#REF! * 'Solar - Utility PV'!#REF! * 'Solar - Utility PV'!$S$46 * (AR217 * 1 + AR229) +AR221) * 1000 / (AR213 * 8760)) + AR225 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - Utility PV'!#REF! * 'Solar - Utility PV'!#REF! * 'Solar - Utility PV'!$S$46 * (AS217 * 1 + AS229) +AS221) * 1000 / (AS213 * 8760)) + AS225 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - Utility PV'!#REF! * 'Solar - Utility PV'!#REF! * 'Solar - Utility PV'!$S$46 * (AT217 * 1 + AT229) +AT221) * 1000 / (AT213 * 8760)) + AT225 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - Utility PV'!#REF! * 'Solar - Utility PV'!#REF! * 'Solar - Utility PV'!$S$46 * (AU217 * 1 + AU229) +AU221) * 1000 / (AU213 * 8760)) + AU225 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - Utility PV'!#REF! * 'Solar - Utility PV'!#REF! * 'Solar - Utility PV'!$S$46 * (AV217 * 1 + AV229) +AV221) * 1000 / (AV213 * 8760)) + AV225 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - Utility PV'!#REF! * 'Solar - Utility PV'!#REF! * 'Solar - Utility PV'!$S$46 * (AW217 * 1 + AW229) +AW221) * 1000 / (AW213 * 8760)) + AW225 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - Utility PV'!#REF! * 'Solar - Utility PV'!#REF! * 'Solar - Utility PV'!$S$46 * (AX217 * 1 + AX229) +AX221) * 1000 / (AX213 * 8760)) + AX225 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - Utility PV'!#REF! * 'Solar - Utility PV'!#REF! * 'Solar - Utility PV'!$S$46 * (AY217 * 1 + AY229) +AY221) * 1000 / (AY213 * 8760)) + AY225 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - Utility PV'!#REF! * 'Solar - Utility PV'!#REF! * 'Solar - Utility PV'!$S$46 * (AZ217 * 1 + AZ229) +AZ221) * 1000 / (AZ213 * 8760)) + AZ225 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - Utility PV'!#REF! * 'Solar - Utility PV'!#REF! * 'Solar - Utility PV'!$S$46 * (BA217 * 1 + BA229) +BA221) * 1000 / (BA213 * 8760)) + BA225 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - Utility PV'!#REF! * 'Solar - Utility PV'!#REF! * 'Solar - Utility PV'!$S$46 * (BB217 * 1 + BB229) +BB221) * 1000 / (BB213 * 8760)) + BB225 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - Utility PV'!#REF! * 'Solar - Utility PV'!#REF! * 'Solar - Utility PV'!$S$46 * (BC217 * 1 + BC229) +BC221) * 1000 / (BC213 * 8760)) + BC225 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - Utility PV'!#REF! * 'Solar - Utility PV'!#REF! * 'Solar - Utility PV'!$S$46 * (BD217 * 1 + BD229) +BD221) * 1000 / (BD213 * 8760)) + BD225 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - Utility PV'!#REF! * 'Solar - Utility PV'!#REF! * 'Solar - Utility PV'!$S$46 * (BE217 * 1 + BE229) +BE221) * 1000 / (BE213 * 8760)) + BE225 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - Utility PV'!#REF! * 'Solar - Utility PV'!#REF! * 'Solar - Utility PV'!$S$46 * (BF217 * 1 + BF229) +BF221) * 1000 / (BF213 * 8760)) + BF225 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - Utility PV'!#REF! * 'Solar - Utility PV'!#REF! * 'Solar - Utility PV'!$S$46 * (BG217 * 1 + BG229) +BG221) * 1000 / (BG213 * 8760)) + BG225 + 0","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Notes:"]
["Program goal is the low case"]
[]
["Solar CSP Program Goal"]
[]
[null,null,null,null,null,{"$f":"F7","v":2000},2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2010,2011,2012,{"$f":"V7","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Techno-Economic Cost and Performance Parameters",null,"Net Capacity Factor (%)","12 hrs TES - Class 1 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,"12 hrs TES - Class 3 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,"12 hrs TES - Class 5 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[]
[null,null,null,"Overnight Capital Cost ($/kW)","12 hrs TES - Class 1 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,"12 hrs TES - Class 3 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,"12 hrs TES - Class 5 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[]
[null,null,null,"Fixed Operation and Maintenance Expenses ($/kW)","12 hrs TES - Class 1 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,"12 hrs TES - Class 3 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,"12 hrs TES - Class 5 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[]
[null,null,null,"Variable Operation and Maintenance Expenses ($/MWh)","12 hrs TES - Class 1 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,"12 hrs TES - Class 3 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,"12 hrs TES - Class 5 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[]
[null,"Grid Connection Costs",null,"Grid Connection Costs (GCC) ($/kW)","12 hrs TES - Class 1 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,"12 hrs TES - Class 3 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,"12 hrs TES - Class 5 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[]
[null,"LCOE",null,"Levelized Cost of Energy ($/MWh)","12 hrs TES - Class 1 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" (('Solar - CSP'!$L$40 * 'Solar - CSP'!$L$38 * 'Solar - CSP'!$L$36 * (W279 * 1 +W291) +W283) * 1000 / (W275 * 8760)) + W287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$L$40 * 'Solar - CSP'!$L$38 * 'Solar - CSP'!$L$36 * (X279 * 1 +X291) +X283) * 1000 / (X275 * 8760)) + X287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$L$40 * 'Solar - CSP'!$L$38 * 'Solar - CSP'!$L$36 * (Y279 * 1 +Y291) +Y283) * 1000 / (Y275 * 8760)) + Y287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$L$40 * 'Solar - CSP'!$L$38 * 'Solar - CSP'!$L$36 * (Z279 * 1 +Z291) +Z283) * 1000 / (Z275 * 8760)) + Z287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$L$40 * 'Solar - CSP'!$L$38 * 'Solar - CSP'!$L$36 * (AA279 * 1 +AA291) +AA283) * 1000 / (AA275 * 8760)) + AA287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$L$40 * 'Solar - CSP'!$L$38 * 'Solar - CSP'!$L$36 * (AB279 * 1 +AB291) +AB283) * 1000 / (AB275 * 8760)) + AB287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$L$40 * 'Solar - CSP'!$L$38 * 'Solar - CSP'!$L$36 * (AC279 * 1 +AC291) +AC283) * 1000 / (AC275 * 8760)) + AC287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$L$40 * 'Solar - CSP'!$L$38 * 'Solar - CSP'!$L$36 * (AD279 * 1 +AD291) +AD283) * 1000 / (AD275 * 8760)) + AD287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$L$40 * 'Solar - CSP'!$L$38 * 'Solar - CSP'!$L$36 * (AE279 * 1 +AE291) +AE283) * 1000 / (AE275 * 8760)) + AE287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$L$40 * 'Solar - CSP'!$L$38 * 'Solar - CSP'!$L$36 * (AF279 * 1 +AF291) +AF283) * 1000 / (AF275 * 8760)) + AF287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$L$40 * 'Solar - CSP'!$L$38 * 'Solar - CSP'!$L$36 * (AG279 * 1 +AG291) +AG283) * 1000 / (AG275 * 8760)) + AG287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$L$40 * 'Solar - CSP'!$L$38 * 'Solar - CSP'!$L$36 * (AH279 * 1 +AH291) +AH283) * 1000 / (AH275 * 8760)) + AH287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$L$40 * 'Solar - CSP'!$L$38 * 'Solar - CSP'!$L$36 * (AI279 * 1 +AI291) +AI283) * 1000 / (AI275 * 8760)) + AI287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$L$40 * 'Solar - CSP'!$L$38 * 'Solar - CSP'!$L$36 * (AJ279 * 1 +AJ291) +AJ283) * 1000 / (AJ275 * 8760)) + AJ287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$L$40 * 'Solar - CSP'!$L$38 * 'Solar - CSP'!$L$36 * (AK279 * 1 +AK291) +AK283) * 1000 / (AK275 * 8760)) + AK287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$L$40 * 'Solar - CSP'!$L$38 * 'Solar - CSP'!$L$36 * (AL279 * 1 +AL291) +AL283) * 1000 / (AL275 * 8760)) + AL287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$L$40 * 'Solar - CSP'!$L$38 * 'Solar - CSP'!$L$36 * (AM279 * 1 +AM291) +AM283) * 1000 / (AM275 * 8760)) + AM287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$L$40 * 'Solar - CSP'!$L$38 * 'Solar - CSP'!$L$36 * (AN279 * 1 +AN291) +AN283) * 1000 / (AN275 * 8760)) + AN287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$L$40 * 'Solar - CSP'!$L$38 * 'Solar - CSP'!$L$36 * (AO279 * 1 +AO291) +AO283) * 1000 / (AO275 * 8760)) + AO287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$L$40 * 'Solar - CSP'!$L$38 * 'Solar - CSP'!$L$36 * (AP279 * 1 +AP291) +AP283) * 1000 / (AP275 * 8760)) + AP287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$L$40 * 'Solar - CSP'!$L$38 * 'Solar - CSP'!$L$36 * (AQ279 * 1 +AQ291) +AQ283) * 1000 / (AQ275 * 8760)) + AQ287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$L$40 * 'Solar - CSP'!$L$38 * 'Solar - CSP'!$L$36 * (AR279 * 1 +AR291) +AR283) * 1000 / (AR275 * 8760)) + AR287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$L$40 * 'Solar - CSP'!$L$38 * 'Solar - CSP'!$L$36 * (AS279 * 1 +AS291) +AS283) * 1000 / (AS275 * 8760)) + AS287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$L$40 * 'Solar - CSP'!$L$38 * 'Solar - CSP'!$L$36 * (AT279 * 1 +AT291) +AT283) * 1000 / (AT275 * 8760)) + AT287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$L$40 * 'Solar - CSP'!$L$38 * 'Solar - CSP'!$L$36 * (AU279 * 1 +AU291) +AU283) * 1000 / (AU275 * 8760)) + AU287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$L$40 * 'Solar - CSP'!$L$38 * 'Solar - CSP'!$L$36 * (AV279 * 1 +AV291) +AV283) * 1000 / (AV275 * 8760)) + AV287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$L$40 * 'Solar - CSP'!$L$38 * 'Solar - CSP'!$L$36 * (AW279 * 1 +AW291) +AW283) * 1000 / (AW275 * 8760)) + AW287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$L$40 * 'Solar - CSP'!$L$38 * 'Solar - CSP'!$L$36 * (AX279 * 1 +AX291) +AX283) * 1000 / (AX275 * 8760)) + AX287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$L$40 * 'Solar - CSP'!$L$38 * 'Solar - CSP'!$L$36 * (AY279 * 1 +AY291) +AY283) * 1000 / (AY275 * 8760)) + AY287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$L$40 * 'Solar - CSP'!$L$38 * 'Solar - CSP'!$L$36 * (AZ279 * 1 +AZ291) +AZ283) * 1000 / (AZ275 * 8760)) + AZ287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$L$40 * 'Solar - CSP'!$L$38 * 'Solar - CSP'!$L$36 * (BA279 * 1 +BA291) +BA283) * 1000 / (BA275 * 8760)) + BA287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$L$40 * 'Solar - CSP'!$L$38 * 'Solar - CSP'!$L$36 * (BB279 * 1 +BB291) +BB283) * 1000 / (BB275 * 8760)) + BB287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$L$40 * 'Solar - CSP'!$L$38 * 'Solar - CSP'!$L$36 * (BC279 * 1 +BC291) +BC283) * 1000 / (BC275 * 8760)) + BC287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$L$40 * 'Solar - CSP'!$L$38 * 'Solar - CSP'!$L$36 * (BD279 * 1 +BD291) +BD283) * 1000 / (BD275 * 8760)) + BD287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$L$40 * 'Solar - CSP'!$L$38 * 'Solar - CSP'!$L$36 * (BE279 * 1 +BE291) +BE283) * 1000 / (BE275 * 8760)) + BE287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$L$40 * 'Solar - CSP'!$L$38 * 'Solar - CSP'!$L$36 * (BF279 * 1 +BF291) +BF283) * 1000 / (BF275 * 8760)) + BF287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$L$40 * 'Solar - CSP'!$L$38 * 'Solar - CSP'!$L$36 * (BG279 * 1 +BG291) +BG283) * 1000 / (BG275 * 8760)) + BG287 + 0","v":{"$error":"#REF!"}}]
[null,null,null,null,"12 hrs TES - Class 3 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" (('Solar - CSP'!$L$40 * 'Solar - CSP'!$L$38 * 'Solar - CSP'!$L$36 * (W280 * 1 +W292) +W284) * 1000 / (W276 * 8760)) + W288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$L$40 * 'Solar - CSP'!$L$38 * 'Solar - CSP'!$L$36 * (X280 * 1 +X292) +X284) * 1000 / (X276 * 8760)) + X288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$L$40 * 'Solar - CSP'!$L$38 * 'Solar - CSP'!$L$36 * (Y280 * 1 +Y292) +Y284) * 1000 / (Y276 * 8760)) + Y288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$L$40 * 'Solar - CSP'!$L$38 * 'Solar - CSP'!$L$36 * (Z280 * 1 +Z292) +Z284) * 1000 / (Z276 * 8760)) + Z288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$L$40 * 'Solar - CSP'!$L$38 * 'Solar - CSP'!$L$36 * (AA280 * 1 +AA292) +AA284) * 1000 / (AA276 * 8760)) + AA288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$L$40 * 'Solar - CSP'!$L$38 * 'Solar - CSP'!$L$36 * (AB280 * 1 +AB292) +AB284) * 1000 / (AB276 * 8760)) + AB288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$L$40 * 'Solar - CSP'!$L$38 * 'Solar - CSP'!$L$36 * (AC280 * 1 +AC292) +AC284) * 1000 / (AC276 * 8760)) + AC288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$L$40 * 'Solar - CSP'!$L$38 * 'Solar - CSP'!$L$36 * (AD280 * 1 +AD292) +AD284) * 1000 / (AD276 * 8760)) + AD288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$L$40 * 'Solar - CSP'!$L$38 * 'Solar - CSP'!$L$36 * (AE280 * 1 +AE292) +AE284) * 1000 / (AE276 * 8760)) + AE288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$L$40 * 'Solar - CSP'!$L$38 * 'Solar - CSP'!$L$36 * (AF280 * 1 +AF292) +AF284) * 1000 / (AF276 * 8760)) + AF288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$L$40 * 'Solar - CSP'!$L$38 * 'Solar - CSP'!$L$36 * (AG280 * 1 +AG292) +AG284) * 1000 / (AG276 * 8760)) + AG288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$L$40 * 'Solar - CSP'!$L$38 * 'Solar - CSP'!$L$36 * (AH280 * 1 +AH292) +AH284) * 1000 / (AH276 * 8760)) + AH288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$L$40 * 'Solar - CSP'!$L$38 * 'Solar - CSP'!$L$36 * (AI280 * 1 +AI292) +AI284) * 1000 / (AI276 * 8760)) + AI288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$L$40 * 'Solar - CSP'!$L$38 * 'Solar - CSP'!$L$36 * (AJ280 * 1 +AJ292) +AJ284) * 1000 / (AJ276 * 8760)) + AJ288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$L$40 * 'Solar - CSP'!$L$38 * 'Solar - CSP'!$L$36 * (AK280 * 1 +AK292) +AK284) * 1000 / (AK276 * 8760)) + AK288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$L$40 * 'Solar - CSP'!$L$38 * 'Solar - CSP'!$L$36 * (AL280 * 1 +AL292) +AL284) * 1000 / (AL276 * 8760)) + AL288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$L$40 * 'Solar - CSP'!$L$38 * 'Solar - CSP'!$L$36 * (AM280 * 1 +AM292) +AM284) * 1000 / (AM276 * 8760)) + AM288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$L$40 * 'Solar - CSP'!$L$38 * 'Solar - CSP'!$L$36 * (AN280 * 1 +AN292) +AN284) * 1000 / (AN276 * 8760)) + AN288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$L$40 * 'Solar - CSP'!$L$38 * 'Solar - CSP'!$L$36 * (AO280 * 1 +AO292) +AO284) * 1000 / (AO276 * 8760)) + AO288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$L$40 * 'Solar - CSP'!$L$38 * 'Solar - CSP'!$L$36 * (AP280 * 1 +AP292) +AP284) * 1000 / (AP276 * 8760)) + AP288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$L$40 * 'Solar - CSP'!$L$38 * 'Solar - CSP'!$L$36 * (AQ280 * 1 +AQ292) +AQ284) * 1000 / (AQ276 * 8760)) + AQ288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$L$40 * 'Solar - CSP'!$L$38 * 'Solar - CSP'!$L$36 * (AR280 * 1 +AR292) +AR284) * 1000 / (AR276 * 8760)) + AR288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$L$40 * 'Solar - CSP'!$L$38 * 'Solar - CSP'!$L$36 * (AS280 * 1 +AS292) +AS284) * 1000 / (AS276 * 8760)) + AS288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$L$40 * 'Solar - CSP'!$L$38 * 'Solar - CSP'!$L$36 * (AT280 * 1 +AT292) +AT284) * 1000 / (AT276 * 8760)) + AT288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$L$40 * 'Solar - CSP'!$L$38 * 'Solar - CSP'!$L$36 * (AU280 * 1 +AU292) +AU284) * 1000 / (AU276 * 8760)) + AU288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$L$40 * 'Solar - CSP'!$L$38 * 'Solar - CSP'!$L$36 * (AV280 * 1 +AV292) +AV284) * 1000 / (AV276 * 8760)) + AV288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$L$40 * 'Solar - CSP'!$L$38 * 'Solar - CSP'!$L$36 * (AW280 * 1 +AW292) +AW284) * 1000 / (AW276 * 8760)) + AW288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$L$40 * 'Solar - CSP'!$L$38 * 'Solar - CSP'!$L$36 * (AX280 * 1 +AX292) +AX284) * 1000 / (AX276 * 8760)) + AX288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$L$40 * 'Solar - CSP'!$L$38 * 'Solar - CSP'!$L$36 * (AY280 * 1 +AY292) +AY284) * 1000 / (AY276 * 8760)) + AY288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$L$40 * 'Solar - CSP'!$L$38 * 'Solar - CSP'!$L$36 * (AZ280 * 1 +AZ292) +AZ284) * 1000 / (AZ276 * 8760)) + AZ288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$L$40 * 'Solar - CSP'!$L$38 * 'Solar - CSP'!$L$36 * (BA280 * 1 +BA292) +BA284) * 1000 / (BA276 * 8760)) + BA288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$L$40 * 'Solar - CSP'!$L$38 * 'Solar - CSP'!$L$36 * (BB280 * 1 +BB292) +BB284) * 1000 / (BB276 * 8760)) + BB288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$L$40 * 'Solar - CSP'!$L$38 * 'Solar - CSP'!$L$36 * (BC280 * 1 +BC292) +BC284) * 1000 / (BC276 * 8760)) + BC288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$L$40 * 'Solar - CSP'!$L$38 * 'Solar - CSP'!$L$36 * (BD280 * 1 +BD292) +BD284) * 1000 / (BD276 * 8760)) + BD288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$L$40 * 'Solar - CSP'!$L$38 * 'Solar - CSP'!$L$36 * (BE280 * 1 +BE292) +BE284) * 1000 / (BE276 * 8760)) + BE288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$L$40 * 'Solar - CSP'!$L$38 * 'Solar - CSP'!$L$36 * (BF280 * 1 +BF292) +BF284) * 1000 / (BF276 * 8760)) + BF288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$L$40 * 'Solar - CSP'!$L$38 * 'Solar - CSP'!$L$36 * (BG280 * 1 +BG292) +BG284) * 1000 / (BG276 * 8760)) + BG288 + 0","v":{"$error":"#REF!"}}]
[null,null,null,null,"12 hrs TES - Class 5 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" (('Solar - CSP'!$L$40 * 'Solar - CSP'!$L$38 * 'Solar - CSP'!$L$36 * (W281 * 1 +W293) +W285) * 1000 / (W277 * 8760)) + W289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$L$40 * 'Solar - CSP'!$L$38 * 'Solar - CSP'!$L$36 * (X281 * 1 +X293) +X285) * 1000 / (X277 * 8760)) + X289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$L$40 * 'Solar - CSP'!$L$38 * 'Solar - CSP'!$L$36 * (Y281 * 1 +Y293) +Y285) * 1000 / (Y277 * 8760)) + Y289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$L$40 * 'Solar - CSP'!$L$38 * 'Solar - CSP'!$L$36 * (Z281 * 1 +Z293) +Z285) * 1000 / (Z277 * 8760)) + Z289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$L$40 * 'Solar - CSP'!$L$38 * 'Solar - CSP'!$L$36 * (AA281 * 1 +AA293) +AA285) * 1000 / (AA277 * 8760)) + AA289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$L$40 * 'Solar - CSP'!$L$38 * 'Solar - CSP'!$L$36 * (AB281 * 1 +AB293) +AB285) * 1000 / (AB277 * 8760)) + AB289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$L$40 * 'Solar - CSP'!$L$38 * 'Solar - CSP'!$L$36 * (AC281 * 1 +AC293) +AC285) * 1000 / (AC277 * 8760)) + AC289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$L$40 * 'Solar - CSP'!$L$38 * 'Solar - CSP'!$L$36 * (AD281 * 1 +AD293) +AD285) * 1000 / (AD277 * 8760)) + AD289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$L$40 * 'Solar - CSP'!$L$38 * 'Solar - CSP'!$L$36 * (AE281 * 1 +AE293) +AE285) * 1000 / (AE277 * 8760)) + AE289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$L$40 * 'Solar - CSP'!$L$38 * 'Solar - CSP'!$L$36 * (AF281 * 1 +AF293) +AF285) * 1000 / (AF277 * 8760)) + AF289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$L$40 * 'Solar - CSP'!$L$38 * 'Solar - CSP'!$L$36 * (AG281 * 1 +AG293) +AG285) * 1000 / (AG277 * 8760)) + AG289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$L$40 * 'Solar - CSP'!$L$38 * 'Solar - CSP'!$L$36 * (AH281 * 1 +AH293) +AH285) * 1000 / (AH277 * 8760)) + AH289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$L$40 * 'Solar - CSP'!$L$38 * 'Solar - CSP'!$L$36 * (AI281 * 1 +AI293) +AI285) * 1000 / (AI277 * 8760)) + AI289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$L$40 * 'Solar - CSP'!$L$38 * 'Solar - CSP'!$L$36 * (AJ281 * 1 +AJ293) +AJ285) * 1000 / (AJ277 * 8760)) + AJ289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$L$40 * 'Solar - CSP'!$L$38 * 'Solar - CSP'!$L$36 * (AK281 * 1 +AK293) +AK285) * 1000 / (AK277 * 8760)) + AK289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$L$40 * 'Solar - CSP'!$L$38 * 'Solar - CSP'!$L$36 * (AL281 * 1 +AL293) +AL285) * 1000 / (AL277 * 8760)) + AL289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$L$40 * 'Solar - CSP'!$L$38 * 'Solar - CSP'!$L$36 * (AM281 * 1 +AM293) +AM285) * 1000 / (AM277 * 8760)) + AM289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$L$40 * 'Solar - CSP'!$L$38 * 'Solar - CSP'!$L$36 * (AN281 * 1 +AN293) +AN285) * 1000 / (AN277 * 8760)) + AN289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$L$40 * 'Solar - CSP'!$L$38 * 'Solar - CSP'!$L$36 * (AO281 * 1 +AO293) +AO285) * 1000 / (AO277 * 8760)) + AO289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$L$40 * 'Solar - CSP'!$L$38 * 'Solar - CSP'!$L$36 * (AP281 * 1 +AP293) +AP285) * 1000 / (AP277 * 8760)) + AP289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$L$40 * 'Solar - CSP'!$L$38 * 'Solar - CSP'!$L$36 * (AQ281 * 1 +AQ293) +AQ285) * 1000 / (AQ277 * 8760)) + AQ289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$L$40 * 'Solar - CSP'!$L$38 * 'Solar - CSP'!$L$36 * (AR281 * 1 +AR293) +AR285) * 1000 / (AR277 * 8760)) + AR289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$L$40 * 'Solar - CSP'!$L$38 * 'Solar - CSP'!$L$36 * (AS281 * 1 +AS293) +AS285) * 1000 / (AS277 * 8760)) + AS289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$L$40 * 'Solar - CSP'!$L$38 * 'Solar - CSP'!$L$36 * (AT281 * 1 +AT293) +AT285) * 1000 / (AT277 * 8760)) + AT289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$L$40 * 'Solar - CSP'!$L$38 * 'Solar - CSP'!$L$36 * (AU281 * 1 +AU293) +AU285) * 1000 / (AU277 * 8760)) + AU289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$L$40 * 'Solar - CSP'!$L$38 * 'Solar - CSP'!$L$36 * (AV281 * 1 +AV293) +AV285) * 1000 / (AV277 * 8760)) + AV289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$L$40 * 'Solar - CSP'!$L$38 * 'Solar - CSP'!$L$36 * (AW281 * 1 +AW293) +AW285) * 1000 / (AW277 * 8760)) + AW289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$L$40 * 'Solar - CSP'!$L$38 * 'Solar - CSP'!$L$36 * (AX281 * 1 +AX293) +AX285) * 1000 / (AX277 * 8760)) + AX289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$L$40 * 'Solar - CSP'!$L$38 * 'Solar - CSP'!$L$36 * (AY281 * 1 +AY293) +AY285) * 1000 / (AY277 * 8760)) + AY289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$L$40 * 'Solar - CSP'!$L$38 * 'Solar - CSP'!$L$36 * (AZ281 * 1 +AZ293) +AZ285) * 1000 / (AZ277 * 8760)) + AZ289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$L$40 * 'Solar - CSP'!$L$38 * 'Solar - CSP'!$L$36 * (BA281 * 1 +BA293) +BA285) * 1000 / (BA277 * 8760)) + BA289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$L$40 * 'Solar - CSP'!$L$38 * 'Solar - CSP'!$L$36 * (BB281 * 1 +BB293) +BB285) * 1000 / (BB277 * 8760)) + BB289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$L$40 * 'Solar - CSP'!$L$38 * 'Solar - CSP'!$L$36 * (BC281 * 1 +BC293) +BC285) * 1000 / (BC277 * 8760)) + BC289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$L$40 * 'Solar - CSP'!$L$38 * 'Solar - CSP'!$L$36 * (BD281 * 1 +BD293) +BD285) * 1000 / (BD277 * 8760)) + BD289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$L$40 * 'Solar - CSP'!$L$38 * 'Solar - CSP'!$L$36 * (BE281 * 1 +BE293) +BE285) * 1000 / (BE277 * 8760)) + BE289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$L$40 * 'Solar - CSP'!$L$38 * 'Solar - CSP'!$L$36 * (BF281 * 1 +BF293) +BF285) * 1000 / (BF277 * 8760)) + BF289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$L$40 * 'Solar - CSP'!$L$38 * 'Solar - CSP'!$L$36 * (BG281 * 1 +BG293) +BG285) * 1000 / (BG277 * 8760)) + BG289 + 0","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Notes:"]
["Program goal is the low case"]
[]
["Geothermal Program Goal"]
[]
[null,null,null,null,null,{"$f":"F7","v":2000},2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2010,2011,2012,{"$f":"V7","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Techno-Economic Cost and Performance Parameters",null,"Net Capacity Factor (%)","Hydro / Flash - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.9,0.9]
[null,null,null,null,"Hydro / Binary - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.8,0.8]
[null,null,null,null,"NF EGS / Flash - Program Goal"]
[null,null,null,null,"NF EGS / Binary - Program Goal"]
[null,null,null,null,"Deep EGS / Flash - Program Goal"]
[null,null,null,null,"Deep EGS / Binary - Program Goal"]
[]
[null,null,null,"CAPEX ($/kW)","Hydro / Flash - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!*( V355+V376)","v":{"$error":"#REF!"}},{"$f":"#REF!*( W355+W376)","v":{"$error":"#REF!"}}]
[null,null,null,null,"Hydro / Binary - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!*( V356+V377)","v":{"$error":"#REF!"}},{"$f":"#REF!*( W356+W377)","v":{"$error":"#REF!"}}]
[null,null,null,null,"NF EGS / Flash - Program Goal"]
[null,null,null,null,"NF EGS / Binary - Program Goal"]
[null,null,null,null,"Deep EGS / Flash - Program Goal"]
[null,null,null,null,"Deep EGS / Binary - Program Goal"]
[]
[null,null,null,"Overnight Capital Cost ($/kW)","Hydro / Flash - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5992,5992]
[null,null,null,null,"Hydro / Binary - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6291,6291]
[null,null,null,null,"NF EGS / Flash - Program Goal"]
[null,null,null,null,"NF EGS / Binary - Program Goal"]
[null,null,null,null,"Deep EGS / Flash - Program Goal"]
[null,null,null,null,"Deep EGS / Binary - Program Goal"]
[]
[null,null,null,"Fixed Operation and Maintenance Expenses ($/kW)","Hydro / Flash - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160,160]
[null,null,null,null,"Hydro / Binary - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,200,200]
[null,null,null,null,"NF EGS / Flash - Program Goal"]
[null,null,null,null,"NF EGS / Binary - Program Goal"]
[null,null,null,null,"Deep EGS / Flash - Program Goal"]
[null,null,null,null,"Deep EGS / Binary - Program Goal"]
[]
[null,null,null,"Variable Operation and Maintenance Expenses ($/MWh)","Hydro / Flash - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"Hydro / Binary - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"NF EGS / Flash - Program Goal"]
[null,null,null,null,"NF EGS / Binary - Program Goal"]
[null,null,null,null,"Deep EGS / Flash - Program Goal"]
[null,null,null,null,"Deep EGS / Binary - Program Goal"]
[]
[null,"Grid Connection Costs",null,"Grid Connection Costs (GCC) ($/kW)","Hydro / Flash - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"Hydro / Binary - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"NF EGS / Flash - Program Goal"]
[null,null,null,null,"NF EGS / Binary - Program Goal"]
[null,null,null,null,"Deep EGS / Flash - Program Goal"]
[null,null,null,null,"Deep EGS / Binary - Program Goal"]
[]
[null,"LCOE",null,"Levelized Cost of Energy ($/MWh)","Hydro / Flash - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" ((#REF! *#REF! *#REF! * (V355 * 1 + V376) +V362) * 1000 / (V341 * 8760)) + V369 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (W355 * 1 + W376) +W362) * 1000 / (W341 * 8760)) + W369 + 0","v":{"$error":"#REF!"}}]
[null,null,null,null,"Hydro / Binary - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" ((#REF! *#REF! *#REF! * (V356 * 1 + V377) +V363) * 1000 / (V342 * 8760)) + V370 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (W356 * 1 + W377) +W363) * 1000 / (W342 * 8760)) + W370 + 0","v":{"$error":"#REF!"}}]
[null,null,null,null,"NF EGS / Flash - Program Goal"]
[null,null,null,null,"NF EGS / Binary - Program Goal"]
[null,null,null,null,"Deep EGS / Flash - Program Goal"]
[null,null,null,null,"Deep EGS / Binary - Program Goal"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Notes:"]
["Geothermal data from ATB spreadsheet version: 2014.10.24_Model Inputs_ldp_from REEDS folder.xlsm"]
["File location: Y:\\6A20\\Public\\Gelman\\ATA Annual Technology Assessment"]
["Targets from low case"]